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> Proposed Recurrent Revenue<br />
<strong>2017</strong> DETAILED PROPOSED RECURRENT REVENUE<br />
Page 8 of 142<br />
Org. Code<br />
Economic<br />
Code<br />
Details of Revenue<br />
Revised 2016<br />
Actual to October<br />
2016<br />
Proposed <strong>2017</strong><br />
11013001 Office of the Secretary to the State Government<br />
11013001<br />
12010017<br />
Education Levy<br />
10,000,000.00<br />
2,895,000.00<br />
10,000,000.00<br />
11013001<br />
12040017<br />
Contractors Registration Fees<br />
10,000,000.00<br />
2,450,000.00<br />
10,000,000.00<br />
11013001<br />
12040267<br />
Non Refundable Deposit<br />
10,000,000.00<br />
3,755,000.00<br />
10,000,000.00<br />
Office of the Secretary to the State<br />
Government<br />
Total:<br />
30,000,000.00<br />
9,100,000.00<br />
30,000,000.00<br />
11019001 Ministry of Special Duties and Intergov. Affairs<br />
11019001<br />
12040140<br />
Fire Inspection Fees<br />
500,000.00<br />
44,000.00<br />
500,000.00<br />
Ministry of Special Duties and Intergov. Affairs<br />
Total:<br />
500,000.00<br />
44,000.00<br />
500,000.00<br />
13001001 Ministry of Youth Empowerment<br />
13001001<br />
12040613<br />
Registration of Clubs & Associations<br />
1,000,000.00<br />
40,000.00<br />
5,000,000.00<br />
Ministry of Youth Empowerment<br />
Total:<br />
1,000,000.00<br />
40,000.00<br />
5,000,000.00<br />
14001001 Ministry of Women Affairs & Social Development<br />
14001001<br />
12060137<br />
Sales of Blind Workshop Products<br />
150,000.00<br />
30,000.00<br />
100,000.00<br />
14001001<br />
12060138<br />
Sale of Products From Women<br />
Development Center<br />
50,000.00<br />
0.00<br />
50,000.00<br />
14001001<br />
12070074<br />
Hire of Hall<br />
3,100,000.00<br />
1,918,000.00<br />
3,100,000.00<br />
14001001<br />
12070110<br />
Earnings From Public Collection<br />
1,050,000.00<br />
68,000.00<br />
500,000.00<br />
14001001<br />
12070111<br />
Earnings From Nursery/Primary Day<br />
Care Centre<br />
60,000.00<br />
24,000.00<br />
60,000.00<br />
Ministry of Women Affairs & Social<br />
Development<br />
Total:<br />
4,410,000.00<br />
2,040,000.00<br />
3,810,000.00<br />
15001001 Ministry of Agriculture<br />
15001001<br />
12140002<br />
Miscelleneous Revenue<br />
4,500,000.00<br />
0.00<br />
4,500,000.00<br />
15001001<br />
12020026<br />
Tractor Hiring Services<br />
7,000,000.00<br />
2,850,000.00<br />
7,000,000.00<br />
15001001<br />
12040547<br />
Grading Fees<br />
4,000,000.00<br />
3,320,000.00<br />
4,000,000.00<br />
15001001<br />
12060008<br />
Sales of Improved Seeds/Chemicals<br />
13,000,000.00<br />
11,771,071.00<br />
15,000,000.00<br />
15001001<br />
12060073<br />
Sale of Agric Input (Fertilizer).<br />
1,254,000,000.00<br />
0.00<br />
1,500,000,000.00<br />
15001001<br />
12060157<br />
Strategic Grain Reserve Sales<br />
80,000,000.00<br />
682,500.00<br />
125,000,000.00<br />
15001001<br />
12100008<br />
Agricultural Credit Repayment<br />
150,000,000.00<br />
0.00<br />
100,000,000.00<br />
15001001<br />
12070042<br />
Earnings From Disinfection/Fumigation<br />
Services<br />
0.00<br />
2,000,000.00<br />
15001001<br />
12020022<br />
Produce Buying Licences<br />
0.00<br />
500,000.00<br />
Ministry of Agriculture<br />
Total:<br />
1,512,500,000.00<br />
18,623,571.00<br />
1,758,000,000.00<br />
15115001 Ministry of Animal Husbandry and Normadic Affairs<br />
15115001<br />
12020016<br />
Cattle Dealer Licences<br />
100,000.00<br />
80,000.00<br />
1,000,000.00<br />
15115001<br />
12020048<br />
Hides & Skin Buyers Licences<br />
100,000.00<br />
63,500.00<br />
100,000.00<br />
15115001<br />
12040524<br />
Trade Animals Fees<br />
1,000,000.00<br />
763,990.00<br />
1,000,000.00<br />
15115001<br />
12060126<br />
Poultry Production Sales<br />
5,000,000.00<br />
3,320,300.00<br />
5,000,000.00<br />
15115001<br />
12060127<br />
Sales of Hay<br />
500,000.00<br />
0.00<br />
500,000.00<br />
Ministry of Animal Husbandry and Normadic<br />
Affairs<br />
Total:<br />
6,700,000.00<br />
4,227,790.00<br />
7,600,000.00<br />
17001001 Ministry of Education<br />
17001001<br />
12040064<br />
Application Fees for Inspection of<br />
Comm./Private Vocational Schools<br />
2,000,000.00<br />
2,127,361.00<br />
2,000,000.00<br />
17001001<br />
12040265<br />
Annual Renewal of Registration Fees<br />
4,500,000.00<br />
80,000.00<br />
4,500,000.00<br />
17001001<br />
12040475<br />
Registration of Private Schools<br />
2,500,000.00<br />
1,250,000.00<br />
2,500,000.00<br />
17001001<br />
12040532<br />
Boarding and Lodging Charges<br />
44,130,000.00<br />
1,607,982.00<br />
44,130,000.00<br />
17001001<br />
12060006<br />
Sales of Bills of Entries/Application<br />
Forms<br />
1,500,000.00<br />
130,000.00<br />
1,500,000.00<br />
Page 8 of 142