MOF-BUDGET Jun. 2016 | Page 57
[ head 19] FE E
S A N19DFees
S ERVI
C ECharges
C HA RG ES
C ONT’D
PROVISIONAL
REVENUE
APPROVED
PRELIMINARY
PRELIMINARY
HEAD
and Service
ACTUAL
REVENUE
ITEM
NO.
TITLE OF ITEM
SUB-TOTAL OFFICE OF THE
JUDICIAL (SUPREME AND
ITEM
MAGISTRATES COURTS)
NO.
TITLE OF ITEM
SUB-TOTAL OFFICE OF THE
9
COURT
OF APPEAL
JUDICIAL
(SUPREME
AND
9191420 Fees for Courts
and Offices
MAGISTRATES
COURTS)
(PROVISIONAL)
FORECAST
REVENUE
FORECASTED FORECASTED FORECASTED
REVENUE
REVENUE
REVENUE
JULY - MARCH
PROVISIONAL
REVENUE
APPROVED
PRELIMINARY PRELIMINARY
2014/2015
2015/2016
2015/2016
2017/2018
2018/2019
2016/2017
ACTUAL
(PROVISIONAL)
FORECAST FORECASTED FORECASTED FORECASTED
$
$
$
$
$
$
REVENUE
REVENUE
REVENUE
REVENUE
REVENUE
1,194,907
803,652
1,144,609
1,226,500
1,253,000
1,253,000
JULY - MARCH
2014/2015
2015/2016
2015/2016
2016/2017
2017/2018
2018/2019
$
$
$
$
$
$
1,194,907
803,652
1,144,609
1,226,500
1,253,000
1,253,000
119,589
62,303
110,000
110,000
113,000
118,000
Fees - Case
Copies
99191440 COURT
OF
APPEAL
9191420 Fees for Courts and Offices
9191451 Judicial Fines & Forfeitures
1,615
497
1,669
1,669
1,700
1,700
119,589
0
62,303
30,000
110,000
0
110,000
0
113,000
0
118,000
0
9191440 Fees - Case Copies
SUB-TOTAL COURT OF APPEAL
1,615
121,204
497
92,800
1,669
111,669
1,669
111,669
1,700
114,700
1,700
119,700
0
30,000
0
0
0
0
121,204
834,728
92,800
631,465
111,669
895,800
111,669
895,800
114,700
938,500
119,700
950,000
319,072
196,569
404,300
415,500
415,500
415,500
9191451 Judicial Fines & Forfeitures
10
REGISTRAR-GENERAL'S
DEPARTMENT
SUB-TOTAL
COURT OF APPEAL
9191310 Registration - Deeds and Documents
10
REGISTRAR-GENERAL'S
9191320 DEPARTMENT
Trade Marks & Patents
HEAD 19 Fees and Service Charges
9191310 Registration - Deeds and Documents
834,728
631,465
PROVISIONAL
REVENUE
9191330 Births, Deaths & Marriages
973,185
643,701
ACTUAL
(PROVISIONAL)
9191320 Trade Marks & Patents
319,072
196,569
REVENUE
9191331 Maritime Marriages
97,060
25,650
JULY - MARCH
9191330
973,185
643,701
ITEM Births, Deaths & Marriages
2014/2015
2015/2016
9191340
NO. Business Names
TITLE Fees
OF ITEM
$ 72,810
$ 39,595
9191331
97,060
25,650
9191345 Maritime
CopyrightMarriages
Fees
1,745
1,752
9191340
Names Fees
9192140 Business
Other Income
895,800
895,800
938,500
950,000
APPROVED
900,000
930,000 PRELIMINARY
945,000 PRELIMINARY
945,000
FORECAST FORECASTED FORECASTED FORECASTED
404,300
415,500
415,500
415,500
REVENUE
235,200 REVENUE
235,200 REVENUE
235,200 REVENUE
235,200
900,000
2015/2016
$ 70,000
235,200
2,500
930,000
2016/2017
$ 60,000
235,200
3,500
945,000
2017/2018
$ 60,000
235,200
3,600
945,000
2018/2019
$ 50,000
235,200
3,650
72,810
30
39,595
10
70,0000
60,0000
60,0000
50,0000
2,298,629
1,538,742
2,507,800
2,540,000
2,597,800
2,599,350
535
2,214
5,145
5,400
5,400
5,400
535
2,214
5,145
5,400
5,400
5,400
MINISTRY OF FOREIGN
AFFAIRS & IMMIGRATION
9191100 Notary Public Fees
283,239
490,184
309,897
500,000
525,000
600,000
9191360 Sale of Visas
747,392
808,350
575,351
800,000
850,000
900,000
1,603,963
1,843,532
1,555,551
2,200,000
2,200,000
2,200,000
0
340
0
0
0
0
SUB-TOTAL REGISTRAR-GENERAL'S
DEPARTMENT
PARLIAMENTARY
REGISTRATION
DEPARTMENT
9191350 Sale of Election/Voter Registration
Materials
SUB-TOTAL PARLIAMENTARY
REGISTRATION DEPARTMENT
12
13
9191370 Fees - Passports
9195600 Sundry Fees
Revenue Estimates 2016/2017
HEAD 19 Fees and Service Charges
[57]
2016/2017
DRAFT
ESTIMATES
OF REVENUE &
EXPENDITURE