GOVERNMENT OF BERMUDA APPROVED ESTIMATES OF REVENUE AND EXPENDITURE FOR THE YEAR 2018/19 Printed in Bermuda by The Bermuda Press Ltd. TABLE OF CONTENTS SECTION A - SUMMARY ANALYSIS SUMMARY OF CONSOLIDATED FUND ESTIMATES...................................................A 1 SUMMARY BY DEPARTMENT OF -CURRENT ACCOUNT REVENUE....................................................A 2 -CURRENT ACCOUNT EXPENDITURE...........................................A 5 -CAPITAL ACCOUNT EXPENDITURE...............................................A 9 -EMPLOYMENT ...............………......................................…….. A 11 ANALYSIS OF CURRENT ACCOUNT REVENUE...........................................................A 4 ANALYSIS OF CURRENT ACCOUNT EXPENDITURE.................................................A 8 SECTION B - CURRENT ACCOUNT ESTIMATES EXPLANATORY NOTES...............................................................................................................................B 1 NON-MINISTRY DEPARTMENTS B 6 HEAD 01 GOVERNOR & STAFF.......................................................................B 7 02 LEGISLATURE……………………………………………………………B 10 05 OFFICE OF THE AUDITOR GENERAL.............................................................................................................B 14 56 HUMAN RIGHTS COMMISSION……………………………………….B 17 63 PARLIAMENTARY REGISTRAR…………….…………………………B 20 85 OMBUDSMAN'S OFFICE…………………………………………………B 24 92 INTERNAL AUDIT………..……………………………………………….B 29 98 INFORMATION COMMISSIONER'S OFFICE…………………………B 32 101 PRIVACY COMMISSIONER'S OFFICE………………………… B 39 CABINET OFFICE DEPARTMENTS B 42 HEAD 09 CABINET OFFICE………………………………………………………..B 43 13 POST OFFICE.................................................................................................B 48 14 DEPT. OF STATISTICS……………………………………………………B 53 26 DEPT. OF HUMAN RESOURCES……………………………………..B 56 43 DEPT. OF INFORMATION & DIGITAL TECHNOLOGIES.……………………………….B 62 51 DEPT. OF COMMUNICATIONS…….……………………….. B 66 80 PROJECT MANAGEMENT & PROCUREMENT ………………………………………………….B 70 84 E-GOVERNMENT……………………………………………………………..B 74 MINISTRY OF LEGAL AFFAIRS B 75 HEAD 87 MINISTRY OF LEGAL AFFAIRS HQ…………………………………………….B 76 03 JUDICIAL DEPARTMENT.......................................................................B 80 04 ATTORNEY GENERAL'S CHAMBERS………………………………..B 88 74 DEPT. OF COURT SERVICES……………………………………………………….…….B 91 75 DEPT. OF PUBLIC PROSECUTIONS…………………………………….B 95 i TABLE OF CONTENTS - continued MINISTRY OF FINANCE B 98 HEAD 10 MINISTRY OF FINANCE HQ………..………........................................ B 99 11 ACCOUNTANT GENERAL.........................................................................B 103 12 CUSTOMS……………..……………..………......................................... B 109 28 SOCIAL INSURANCE…….…………………...........................................B 110 38 OFFICE OF THE TAX COMMISSIONER............................................. B 113 39 REGISTRAR OF COMPANIES...................................................................B 117 58 INTEREST ON DEBT............................................................................B 121 59 SINKING FUND…………...………………..............................................B 122 MINISTRY OF EDUCATION & WORKFORCE DEVELOPMENT B 123 HEAD 16 MIN. OF EDUCATION & WORKFORCE DEVELOPMENT HQ…………………………………………..B 124 17 DEPT. OF EDUCATION………...…...................................................... B 127 18 LIBRARIES & ARCHIVES…………………………..………………………………….…….B 138 19 ARCHIVES…………….……………………………………………………..B 143 41 BERMUDA COLLEGE.......................................................................... B 146 60 WORKFORCE DEVELOPMENT........…............................................................B 147 MINISTRY OF HEALTH B 153 HEAD 21 MINISTRY OF HEALTH HQ………………………................................ B 154 22 DEPT. OF HEALTH..................................................................................B 160 24 HOSPITALS..................................................................................................B 172 91 HEALTH INSURANCE.......................................................................... B 174 MINISTRY OF TRANSPORT & REGULATORY AFFAIRS B 178 HEAD 48 MINISTRY OF TRANSPORT & REGULATORY AFFAIRS HQ…….………….....................................B 179 30 MARINE & PORTS……………........................................................................B 182 31 AIRPORT OPERATIONS.........................................................................B 187 34 TRANSPORT CONTROL DEPARTMENT..................................................B 191 35 PUBLIC TRANSPORTATION............................................................... B 195 57 CIVIL AVIATION..................................................................................................B 200 73 MARITIME ADMINISTRATION………………………………...…………....B 202 89 ENERGY………………………………………………………………………...B 204 MINISTRY OF PUBLIC WORKS B 207 HEAD 36 MINISTRY OF PUBLIC WORKS HQ................................................................B 208 49 LAND VALUATION.....................................................................................B 214 53 BERMUDA HOUSING CORPORATION……………………………….. B 217 68 PARKS........................................................................................ B 218 81 PUBLIC LANDS & BUILDINGS……………..……………………………………..B 224 82 WORKS & ENGINEERING………………………………………………….B 227 97 LAND TITLE & REGISTRATION………………………………………………………………………...B 234 ii TABLE OF CONTENTS - continued MINISTRY OF SOCIAL DEVELOPMENT & SPORTS B 238 HEAD 71 MIN. OF SOCIAL DEVELOPMENT & SPORTS HQ…………………………………………..B 239 20 YOUTH, SPORT AND RECREATION.....................................................B 243 23 CHILD & FAMILY SERVICES..................................................................B 249 52 COMMUNITY & CULTURAL AFFAIRS……………………………………………………B 255 55 FINANCIAL ASSISTANCE.......................................................................B 262 88 NATIONAL DRUG CONTROL……………………………………………….B 266 MINISTRY OF NATIONAL SECURITY B 272 HEAD 83 MINISTRY OF NATIONAL SECURITY HQ…………………………………………..B 273 06 DEFENCE......................................................................................................B 276 07 POLICE...........................................................................................................B 280 12 CUSTOMS.....................................................................................................B 285 25 DEPT. OF CORRECTIONS...............................……………………………………...B 289 45 FIRE SERVICES..........................................................................................B 293 67 DEPT. OF INFORMATION & COMMUNICATION TECHNOLOGY…………………………………….…………………………..B 296 MINISTRY OF HOME AFFAIRS B 300 HEAD 93 MINISTRY OF HOME AFFAIRS HQ…………...………………..………………..B 301 27 IMMIGRATION………...…………………………………………………………..B 306 29 REGISTRY GENERAL..............................................................................B 312 32 DEPT. OF PLANNING…….................................................................. B 316 50 MINISTRY OF THE ENVIRONMENT HQ…………………………………………..B 321 79 ENVIRONMENT AND NATURAL RESOURCES…………………………..B 323 MINISTRY OF ECONOMIC DEVELOPMENT & TOURISM B 332 HEAD 95 MINISTRY OF ECONOMIC DEVELOPMENT & TOURISM HQ…………………………………………..B 333 46 TELECOMMUNICATIONS…………………………………………………...B 336 SECTION C - CAPITAL ACCOUNT ESTIMATES CAPITAL DEVELOPMENT ESTIMATES (Schedule B)............................................................C 4 CAPITAL ACQUISITION ESTIMATES (Schedule C).............................................................C 8 SCHEDULES NO.1 GRANTS AND CONTRIBUTIONS..................................................................C 16 NO.2 PROFESSIONAL SERVICES………………………....................................................................C 24 NO.3 RENTAL ACCOMODATION FOR GOVERNMENT DEPARTMENTS............C 25 NO.4 BERMUDA GOVERNMENT DEBT TRANSACTIONS...................................C 28 NO.5 BERMUDA GOVERNMENT DEBT & LOAN GUARANTEES....................... C 29 iii TABLE OF CONTENTS - continued NO.6 PUBLIC OFFICERS SALARIES MEMBERS, ADMINISTRATIVE, PROFESSIONAL AND TECHNICAL AND CLERICAL GRADES..................................................C 30 TEACHERS AND PRINCIPALS.............................................................C 31 FIRE FIGHTERS ..............................................................................................C 31 LECTURERS AT BERMUDA COLLEGE.................................................C 32 BERMUDA REGIMENT ….........................................................................C 33 POLICE OFFICERS ....................................................................................C 33 PRISON OFFICERS ...................................................................................C 33 NO.7 CONSOLIDATED RECEIPTS - TEN YEAR SUMMARY.................................C 34 NO.8 CONSOLIDATED FUND EXPENDITURE - TEN YEAR SUMMARY.................................C 35 NO. 9 CONSOLIDATED FUND EXPENDITURE BY TYPE - TEN YEAR SUMMARY……………………………………………………………………… C 36 NO.10 DIAGRAMS - ESTIMATED EXPENDITURE BY MINISTRY, CAPITAL, ETC…..................................………................................C 37 NO.11 DIAGRAMS - ESTIMATED REVENUE BY CATEGORY.......................................C 38 iv GOVERNMENT SUMMARY OF OF CONSOLIDATED FUND BERMUDA ESTIMATES FOR 2017/18 TO 2020/21 ORIGINAL REVISED ACTUAL ESTIMATE ESTIMATE ESTIMATE ESTIMATE ESTIMATE 2016/17 2017/18 2017/18 2018/19 2019/20 2020/21 $000 $000 $000 $000 $000 $000 Revenue and Expenditure Estimates