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 54 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 />
21001001<br />
22021055<br />
Disease Control<br />
1,000,000.00<br />
0.00<br />
1,000,000.00<br />
21001001<br />
22021056<br />
Nutrition Unit Activities<br />
200,000.00<br />
0.00<br />
200,000.00<br />
21001001<br />
22021057<br />
Maternal and child Health Care<br />
500,000.00<br />
0.00<br />
500,000.00<br />
21001001<br />
22021058<br />
Overseas Medical Treatment<br />
3,000,000.00<br />
0.00<br />
3,000,000.00<br />
21001001<br />
22021059<br />
Health Management Information System<br />
1,000,000.00<br />
0.00<br />
1,000,000.00<br />
21001001<br />
22021061<br />
Emergency Situation Service<br />
4,000,000.00<br />
0.00<br />
0.00<br />
21001001<br />
22021061<br />
Emergency Situation Service<br />
13,000,000.00<br />
9,775,000.00<br />
10,000,000.00<br />
21001001<br />
22021062<br />
Private Hospital Regulation Authority<br />
500,000.00<br />
0.00<br />
500,000.00<br />
21001001<br />
22021063<br />
School Health Services<br />
500,000.00<br />
0.00<br />
500,000.00<br />
21001001<br />
22021067<br />
National Health Insurance Scheme<br />
500,000.00<br />
0.00<br />
500,000.00<br />
21001001<br />
22021068<br />
Free Health Care & PCP<br />
200,000.00<br />
0.00<br />
200,000.00<br />
21001001<br />
22021237<br />
Allowances for NYSC<br />
11,500,000.00<br />
11,466,930.87<br />
10,000,000.00<br />
Sub Total:<br />
105,200,000.00<br />
50,473,930.87<br />
86,750,061.00<br />
Ministry of Health<br />
Total:<br />
4,164,177,000.00 2,672,814,471.16<br />
3,642,609,402.00<br />
21003001<br />
Primary Health Care Development Agency<br />
PERSONNEL<br />
21003001<br />
21010101<br />
Basic Salary<br />
10,000,000.00<br />
5,000,000.00<br />
21003001<br />
21020101<br />
Housing/Rent Allowance<br />
2,000,000.00<br />
2,000,000.00<br />
21003001<br />
21020102<br />
Transport Allowance<br />
2,000,000.00<br />
2,000,000.00<br />
21003001<br />
21020103<br />
Meal Subsidy<br />
2,000,000.00<br />
1,000,000.00<br />
21003001<br />
21020104<br />
Utility Allowance<br />
1,000,000.00<br />
1,000,000.00<br />
21003001<br />
21020106<br />
Leave Allowance<br />
500,000.00<br />
500,000.00<br />
21003001<br />
21020108<br />
Shift Allowance<br />
500,000.00<br />
500,000.00<br />
21003001<br />
21020109<br />
Call Duties Allowance<br />
500,000.00<br />
500,000.00<br />
21003001<br />
21020139<br />
Harzard Allowance - Teachers<br />
500,000.00<br />
500,000.00<br />
21003001<br />
21020201<br />
NHIS Contribution<br />
5,000,000.00<br />
5,000,000.00<br />
Sub Total:<br />
24,000,000.00<br />
0.00<br />
18,000,000.00<br />
OVERHEAD COST<br />
21003001<br />
22020102<br />
Local Travel and Transport - Others<br />
1,500,000.00<br />
1,500,000.00<br />
21003001<br />
22020209<br />
Utilitie Services<br />
1,000,000.00<br />
1,000,000.00<br />
21003001<br />
22020301<br />
Office Stationaries/Computer Consumables<br />
1,000,000.00<br />
1,000,000.00<br />
21003001<br />
22020314<br />
Office Expenses<br />
1,000,000.00<br />
1,000,000.00<br />
21003001<br />
22020401<br />
Maintenance of Motor Vehicles/Transport<br />
Equipment<br />
2,000,000.00<br />
1,000,000.00<br />
21003001<br />
22020404<br />
Maintenance of Office/ IT Equipments<br />
1,500,000.00<br />
1,000,000.00<br />
21003001<br />
22020406<br />
Other Maintenance Services<br />
1,000,000.00<br />
1,000,000.00<br />
21003001<br />
22020501<br />
Local Training<br />
5,000,000.00<br />
3,000,000.00<br />
21003001<br />
22020602<br />
Consultancy Services<br />
1,500,000.00<br />
1,500,000.00<br />
21003001<br />
21003001<br />
22020620<br />
22020621<br />
Supplemental and Routine Immunization<br />
Services<br />
Integrated Management of Childhood Illnesses<br />
(IMCI) and Reproductive Health Services<br />
3,000,000.00<br />
2,000,000.00<br />
3,000,000.00<br />
2,000,000.00<br />
21003001<br />
22020622<br />
Primary Health Centres Running Costs<br />
5,000,000.00<br />
5,000,000.00<br />
21003001<br />
21003001<br />
22020623<br />
22020626<br />
Provision of Essential PHC Consumables (State<br />
Wide)<br />
Health Education and Health Promotion<br />
Services<br />
500,000.00<br />
500,000.00<br />
500,000.00<br />
500,000.00<br />
21003001<br />
22020627<br />
Environmental Health Services<br />
1,000,000.00<br />
1,000,000.00<br />
21003001<br />
22020628<br />
Free MCH Services (Primary Health Care)<br />
1,000,000.00<br />
1,000,000.00<br />
Page 54 of 142