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 67 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 />
26006001<br />
22021292<br />
Gifts and Donations by the School<br />
250,000.00<br />
0.00<br />
1,000,000.00<br />
26006001<br />
22021301<br />
Seminars and Workshops<br />
500,000.00<br />
0.00<br />
1,000,000.00<br />
26006001<br />
22021302<br />
Public Relations<br />
500,000.00<br />
0.00<br />
700,000.00<br />
26006001<br />
22021305<br />
Accreditation Expenses<br />
500,000.00<br />
0.00<br />
1,000,000.00<br />
26006001<br />
22021306<br />
Computerisation of Bursary<br />
0.00<br />
2,000,000.00<br />
26006001<br />
22021315<br />
Examination Printing and Stationaries<br />
500,000.00<br />
0.00<br />
1,200,000.00<br />
26006001<br />
22021316<br />
Consumables/Cleaning Materials<br />
500,000.00<br />
0.00<br />
500,000.00<br />
26006001<br />
22021324<br />
Council Member's Expenses<br />
500,000.00<br />
0.00<br />
500,000.00<br />
26006001<br />
22021325<br />
Council Member's Hotel Expenses<br />
500,000.00<br />
0.00<br />
500,000.00<br />
26006001<br />
22021326<br />
Council Member's Transport and Travelling<br />
500,000.00<br />
0.00<br />
500,000.00<br />
26006001<br />
22021327<br />
Council Member's Committee Expenses<br />
500,000.00<br />
0.00<br />
500,000.00<br />
26006001<br />
22021330<br />
Council Sittting Expenses<br />
500,000.00<br />
0.00<br />
0.00<br />
Sub Total:<br />
13,350,000.00<br />
0.00<br />
36,815,000.00<br />
College of Legal & Islamic Studies Nafada<br />
Total:<br />
103,850,000.00<br />
30,602,025.80<br />
186,815,000.00<br />
26051001<br />
High Court of Justice<br />
PERSONNEL<br />
26051001<br />
21010101<br />
Basic Salary<br />
450,000,000.00<br />
325,819,853.59<br />
450,000,000.00<br />
26051001<br />
21020101<br />
Housing/Rent Allowance<br />
75,000,000.00<br />
48,128,579.31<br />
60,000,000.00<br />
26051001<br />
21020102<br />
Transport Allowance<br />
45,000,000.00<br />
28,800,039.39<br />
40,000,000.00<br />
26051001<br />
21020103<br />
Meal Subsidy<br />
30,000,000.00<br />
20,783,141.21<br />
30,000,000.00<br />
26051001<br />
21020104<br />
Utility Allowance<br />
33,000,000.00<br />
21,095,108.71<br />
28,000,000.00<br />
26051001<br />
21020105<br />
Entertainment Allowance<br />
700,000.00<br />
401,074.70<br />
1,000,000.00<br />
26051001<br />
21020106<br />
Leave Allowance<br />
46,000,000.00<br />
32,583,982.80<br />
43,000,000.00<br />
26051001<br />
21020108<br />
Shift Allowance<br />
3,000,000.00<br />
1,958,968.46<br />
3,000,000.00<br />
26051001<br />
21020110<br />
Medical Allowance<br />
186,000,000.00<br />
153,969,036.50<br />
186,000,000.00<br />
26051001<br />
21020111<br />
Hazard Allowance<br />
215,000,000.00<br />
171,565,494.92<br />
215,000,000.00<br />
26051001<br />
21020115<br />
Domestic and Staff Allowance (Directors)<br />
1,000,000.00<br />
0.00<br />
1,000,000.00<br />
26051001<br />
21020116<br />
Domestic and Staff Allowance (Directors<br />
Judiciary)<br />
9,000,000.00<br />
7,099,893.00<br />
10,000,000.00<br />
26051001<br />
21020117<br />
Domestic and Staff Allowance (General)<br />
1,500,000.00<br />
779,918.80<br />
1,500,000.00<br />
26051001<br />
21020118<br />
Robe Allowance<br />
17,000,000.00<br />
14,438,717.37<br />
17,000,000.00<br />
26051001<br />
21020119<br />
Personal Assistant<br />
500,000.00<br />
259,972.90<br />
500,000.00<br />
26051001<br />
21020120<br />
Journal Allowance<br />
22,500,000.00<br />
17,500,793.90<br />
22,000,000.00<br />
26051001<br />
21020121<br />
Judicial Allowance<br />
8,000,000.00<br />
5,409,992.00<br />
10,000,000.00<br />
26051001<br />
21020122<br />
Constituency Allowance<br />
300,000.00<br />
0.00<br />
300,000.00<br />
26051001<br />
21020123<br />
Newspaper Allowance<br />
250,000.00<br />
155,983.80<br />
250,000.00<br />
26051001<br />
21020124<br />
Vehicle Maintenance Allowance<br />
1,000,000.00<br />
779,918.80<br />
1,000,000.00<br />
26051001<br />
21020125<br />
Contract Addition<br />
147,000.00<br />
61,503.18<br />
100,000.00<br />
26051001<br />
21020126<br />
Inducement Allowance<br />
200,000,000.00<br />
161,225,947.08<br />
200,000,000.00<br />
26051001<br />
21020127<br />
Domestic Staff (Lawyers)<br />
47,000,000.00<br />
38,260,534.50<br />
47,000,000.00<br />
26051001<br />
21020128<br />
Research Allowance<br />
17,000,000.00<br />
13,125,596.29<br />
17,000,000.00<br />
26051001<br />
21020162<br />
Rent Subsidy<br />
10,000,000.00<br />
0.00<br />
10,000,000.00<br />
26051001<br />
21020164<br />
Robe Allowance (Judges)<br />
0.00<br />
6,537,670.00<br />
26051001<br />
21020165<br />
MedicalAllowance (Judges)<br />
0.00<br />
65,376,706.00<br />
Sub Total:<br />
1,418,897,000.00<br />
1,064,204,051.21<br />
1,465,564,376.00<br />
OVERHEAD COST<br />
Page 67 of 142