MOF-BUDGET Jun. 2016 | Page 49
SUB-TOTAL OFFICE OF THE PRIME
MINISTER
380,265
427,600
482,200
500,000
500,000
0
0
20,000
20,000
20,000
20,000
17
[ head 11] VA T 0 & O T H ER
T20,000
A X ES 20,000
C O N T’D
0
20,000
HEAD 11 VAT & Other
Taxes
SUB-TOTAL GOVERNMENT
PRINTING DEPARTMENT
20,000
20
HEAD 11 VAT & Other Taxes
22
TREASURY
DEPARTMENT
SUB-TOTAL
MINISTRY
OF FINANCE
9119100 Value Added Tax
115,541,369
152
7,264
312
0
0
0
0
0
0
0
0
152
152
312
312
0
0
0
0
0
0
0
0
152
312
0
0
0
0
DEPARTMENT OF LANDS &
SURVEYS
9119100 Value Added Tax
PROVISIONAL
REVENUE
APPROVED
PRELIMINARY PRELIMINARY
ACTUAL
(PROVISIONAL)
FORECAST FORECASTED FORECASTED FORECASTED
99,080
124,272
75,000
120,000
120,000
120,000
REVENUE
REVENUE
REVENUE
REVENUE
REVENUE
PROVISIONAL JULY
REVENUE
PRELIMINARY PRELIMINARY
- MARCH APPROVED
ACTUAL
SUB-TOTAL
DEPARTMENT OF
99,080 (PROVISIONAL)
124,272 FORECAST
75,000 FORECASTED
120,000 FORECASTED
120,000 FORECASTED
120,000
ITEM
2014/2015
2015/2016
2015/2016
2017/2018
2018/2019
2016/2017
REVENUE
REVENUE
REVENUE
REVENUE
REVENUE
LANDS
NO. & SURVEYS
TITLE OF ITEM
$
$
$
$
$
$
9119100 Value Added Tax
115,541,369 JULY - MARCH
7,264
0
0
0
0
ITEM MINISTRY OF FINANCE
2014/2015
2015/2016
2015/2016
2016/2017
2017/2018
2018/2019
21
TITLE OF ITEM
NO.
$
$
$
$
$
$
SUB-TOTAL MINISTRY OF FINANCE
115,541,369
7,264
0
0
0
0
9119100 Value Added Tax
115,541,369
7,264
0
0
0
0
22
TREASURY DEPARTMENT
SUB-TOTAL TREASURY
9119100 Value Added Tax
DEPARTMENT
SUB-TOTAL TREASURY
23
CUSTOMS DEPARTMENT
DEPARTMENT
9119100 Value Added Tax
23
CUSTOMS DEPARTMENT
SUB-TOTAL CUSTOMS
9119100 Value Added Tax
DEPARTMENT
102,909,479
161,853,277
200,000,000
225,371,000
229,900,000
234,475,000
102,909,479
102,909,479
161,853,277
161,853,277
200,000,000
200,000,000
225,371,000
225,371,000
229,900,000
229,900,000
234,475,000
234,475,000
SUB-TOTAL CUSTOMS
25
MAGISTRATES' COURTS
DEPARTMENT
9119100 Value Added Tax
102,909,479
25
MAGISTRATES' COURTS
SUB-TOTAL MAGISTRATES' COURTS
9119100 Value Added Tax
HEAD
11 VAT & Other
Taxes
1,749
2,959
1,749
1,749
161,853,277
200,000,000
2,959
2,959
225,371,000
229,900,000
234,475,000
500
2,500
2,500
2,500
500
500
2,500
2,500
2,500
2,500
2,500
2,500
28
CENTRAL
REVENUECOURTS
SUB-TOTAL
MAGISTRATES'
1,749
2,959 APPROVED
500
2,500 PRELIMINARY
2,500 PRELIMINARY
2,500
PROVISIONAL
REVENUE
ADMINISTRATION
ACTUAL
(PROVISIONAL)
FORECAST FORECASTED FORECASTED FORECASTED
9119100 Value Added Tax
312,035,631 REVENUE
343,975,500 REVENUE
424,750,000 REVENUE
444,250,000 REVENUE
462,000,000
REVENUE 0
28
CENTRAL REVENUE
JULY
MARCH
ADMINISTRATION
2016/2017
2014/2015 0
2015/2016
2015/2016
2017/2018
2018/2019
ITEM Value Added Tax
9119100
312,035,631
343,975,500
424,750,000
444,250,000
462,000,000
$
TITLE OF ITEM
$
$
$
$
$
NO.
9119200 VAT Penalties, Late Fees & Interest
0
0
0
1,500,000
1,750,000
2,000,000
SUB-TOTAL CENTRAL REVENUE
ADMINISTRATION
DEPARTMENT OF
IMMIGRATION
9119100 Value Added Tax
0
312,035,631
343,975,500
426,250,000
446,000,000
464,000,000
90
124
0
0
0
0
90
124
0
0
0
0
34,980
611,553
67,317
100,000
100,000
100,000
34,980
611,553
67,317
100,000
100,000
100,000
-11
0
0
0
0
0
-11
0
0
0
0
0
30
SUB-TOTAL DEPARTMENT OF
IMMIGRATION
MINISTRY OF WORKS &
URBAN DEVELOPMENT
9119100 Value Added Tax
33
SUB-TOTAL MINISTRY OF WORKS &
URBAN DEVELOPMENT
37
DEPARTMENT OF ARCHIVES
9119100 Value Added Tax
SUB-TOTAL DEPARTMENT OF
ARCHIVES
Revenue Estimates 2016/2017
GOVERNMENT PRINTING
DEPARTMENT
9119100 Value Added Tax
471,750
[49]
2016/2017
DRAFT
ESTIMATES
OF REVENUE &
EXPENDITURE