GOMBE STATE 2017 BUDGET
2017-Proposed-House
2017-Proposed-House
You also want an ePaper? Increase the reach of your titles
YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.
<strong>GOMBE</strong> <strong>STATE</strong> <strong>2017</strong> <strong>BUDGET</strong><br />
<strong>2017</strong> DETAILED RECURRENT EXPENDITURE<br />
<strong>2017</strong> Proposed Recurrent Expenditure Page 42 of 142<br />
Org. Code<br />
Economic<br />
Code<br />
Detail of Expenditure<br />
Revised 2016<br />
Actual to October<br />
2016<br />
Proposed <strong>2017</strong><br />
OVERHEAD COST<br />
17019001<br />
22020102<br />
Local Travel and Transport - Others<br />
500,000.00<br />
500,000.00<br />
17019001<br />
22020301<br />
Office Stationaries/Computer Consumables<br />
500,000.00<br />
500,000.00<br />
17019001<br />
22020314<br />
Office Expenses<br />
1,000,000.00<br />
1,000,000.00<br />
17019001<br />
22020401<br />
Maintenance of Motor Vehicles/Transport<br />
Equipment<br />
500,000.00<br />
500,000.00<br />
Sub Total:<br />
2,500,000.00<br />
0.00<br />
2,500,000.00<br />
Collage of Basic and Remedial Studies<br />
Total:<br />
7,600,000.00<br />
0.00<br />
8,500,000.00<br />
17020001<br />
College of Education Billiri<br />
PERSONNEL<br />
17020001<br />
21010114<br />
Consolidated Salaries<br />
220,000,000.00<br />
166,500,000.00<br />
250,000,000.00<br />
Sub Total:<br />
220,000,000.00<br />
166,500,000.00<br />
250,000,000.00<br />
OVERHEAD COST<br />
17020001<br />
22020101<br />
Local Travel and Transport - Training<br />
10,500,000.00<br />
8,000,000.00<br />
10,000,000.00<br />
17020001<br />
22020201<br />
Electricity Charges<br />
250,000.00<br />
0.00<br />
350,000.00<br />
17020001<br />
22020202<br />
Telephone Charges<br />
1,750,000.00<br />
800,000.00<br />
1,000,000.00<br />
17020001<br />
22020203<br />
Internet Access Charges<br />
500,000.00<br />
200,000.00<br />
500,000.00<br />
17020001<br />
22020205<br />
Water Rates<br />
500,000.00<br />
50,000.00<br />
500,000.00<br />
17020001<br />
22020209<br />
Utilitie Services<br />
50,000.00<br />
0.00<br />
50,000.00<br />
17020001<br />
22020301<br />
Office Stationaries/Computer Consumables<br />
2,500,000.00<br />
1,800,000.00<br />
2,500,000.00<br />
17020001<br />
22020304<br />
Magazines & Periodicals<br />
450,000.00<br />
250,000.00<br />
450,000.00<br />
17020001<br />
22020307<br />
Drugs & Medical Supplies<br />
1,000,000.00<br />
450,000.00<br />
1,000,000.00<br />
17020001<br />
22020309<br />
Uniform and Other Clothing (Service Wide)<br />
800,000.00<br />
800,000.00<br />
800,000.00<br />
17020001<br />
22020314<br />
Office Expenses<br />
2,000,000.00<br />
650,000.00<br />
3,000,000.00<br />
17020001<br />
22020316<br />
School Library<br />
1,000,000.00<br />
1,000,000.00<br />
1,000,000.00<br />
17020001<br />
22020401<br />
Maintenance of Motor Vehicles/Transport<br />
Equipment<br />
1,000,000.00<br />
600,000.00<br />
1,000,000.00<br />
17020001<br />
22020402<br />
Maintenance of Office Funiture<br />
750,000.00<br />
300,000.00<br />
750,000.00<br />
17020001<br />
22020403<br />
Maintenance of Institutional Building<br />
500,000.00<br />
500,000.00<br />
500,000.00<br />
17020001<br />
22020405<br />
Maintenance of Plants and Generators<br />
700,000.00<br />
450,000.00<br />
700,000.00<br />
17020001<br />
22020413<br />
Minor Road Maintenance<br />
300,000.00<br />
225,000.00<br />
300,000.00<br />
17020001<br />
22020414<br />
Maintenance of Computers/Internet expansion<br />
550,000.00<br />
350,000.00<br />
550,000.00<br />
17020001<br />
22020448<br />
Student Hostels Maintenance<br />
300,000.00<br />
0.00<br />
300,000.00<br />
17020001<br />
22020449<br />
Maintenance of Play Field, Parks and Gardens<br />
1,500,000.00<br />
237,800.00<br />
1,000,000.00<br />
17020001<br />
22020450<br />
Maintenance of Equipments<br />
300,000.00<br />
250,000.00<br />
300,000.00<br />
17020001<br />
22020451<br />
Maintenance of Electricity<br />
250,000.00<br />
220,000.00<br />
250,000.00<br />
17020001<br />
22020452<br />
Maintenance of Residential Building<br />
200,000.00<br />
0.00<br />
200,000.00<br />
17020001<br />
22020501<br />
Local Training<br />
2,000,000.00<br />
1,000,000.00<br />
2,000,000.00<br />
17020001<br />
22020502<br />
International Training<br />
500,000.00<br />
0.00<br />
500,000.00<br />
17020001<br />
22020508<br />
Local Conference<br />
1,500,000.00<br />
500,000.00<br />
1,000,000.00<br />
17020001<br />
22020509<br />
Oversea Conference<br />
1,000,000.00<br />
0.00<br />
1,000,000.00<br />
17020001<br />
22020510<br />
Senior Staff Training and Development<br />
2,000,000.00<br />
1,000,000.00<br />
2,000,000.00<br />
17020001<br />
22020511<br />
Junior Staff Training and Development<br />
1,100,000.00<br />
700,000.00<br />
1,000,000.00<br />
17020001<br />
22020605<br />
Cleaning & Fumigating Services<br />
1,000,000.00<br />
500,000.00<br />
1,000,000.00<br />
17020001<br />
22020609<br />
Sports, Games and Clinic<br />
750,000.00<br />
250,000.00<br />
750,000.00<br />
17020001<br />
22020637<br />
Audit Fees and Expenses<br />
300,000.00<br />
200,000.00<br />
300,000.00<br />
17020001<br />
22020801<br />
Motor Vehicle Fuel Cost<br />
1,500,000.00<br />
750,000.00<br />
1,500,000.00<br />
Page 42 of 142