DRAFT ESTIMATES OF EBONYI STATE GOVERNMENT OF NIGERIA 
                                                                                                           SECTORAL ALLOCATION  PERSONNEL COST 2016   APPENDIX I
Organizational Code Organizational Name ESTABS BUDGETED  2014 ACUTAL 2014 BUDGETED  2015 ACUTAL 2015 BUDGETED  2016
        N N N N
01 ADMINISTRATION SECTOR            
011100100100 Office of Executive Governor 380 333,497,420 278,551,302.48 323,621,501.42 261,188,231.79 385,540,076.00
011100100200 Deputy Governor's Office 64 37,241,480 33,227,023.12 46,497,306.23 31,056,444.72 19,087,200.00
011100400100 Dept of Border Peace & Conflict Resolution 22 17,100,540 12,935,590.22 14,072,716.51 11,097,587.30 19,722,240.00
011100700100 Department of Grant, Donor Agency & Partnership   17,345,750 11,586,795.68 8,081,641.79      3,739,464.44 0.00
011100800100 State Emergency Management Agency (SEMA) 22 7,778,790 8,110,534.88 7,381,154.54      9,967,605.65 12,320,518.00
011101000100 State Council on Public Procurment 17 12,075,290 0.00 4,718,100.00   5,371,850.00
011101300100 Office of the Secretary to the State Government 24 17,671,580 93,639,496.68 29,441,486.58    57,647,737.91 9,276,570.00
011101400100 Department of Political Affairs 10 12,502,240 7,217,284.37 616,202.70      4,476,197.16 4,483,490.00
011101500100 Department of Executive Council Matters 8 10,152,270 10,984,403.35 12,080,266.84    10,271,152.25 4,567,260.00
011101600100 Department Economic Affairs  20 1,392,117 8,613,793.67 9,581,406.57    10,933,299.52 9,613,220.00 29,373,584.51
011101700100 Department of General Services 97 51,093,680 41,300,171.06 62,493,475.31    38,455,305.93 33,285,950.00
011102000100 Dept of Econ.Empowerment & Poverty Alleviation 24 26,675,270 176,058,583.24 1,583,303.78 0.00 29,514,800.00
011102100100 Liaison Office - Lagos 18 18,791,920 13,069,979.00 18,016,130.88 11,447,705.92 6,137,538.00
011102100200 Liaison Office - Abuja 24 8,056,260 15,614,741.93 19,597,493.39 11,205,907.35 8,089,932.00
011102100100 Liaison Office - Enugu/Anmbara   0.00 0.00 0.00 0.00 0.00
011102100200 Liaison Office - Aba/Port Harcourt   0.00 0.00 0.00 0.00 0.00
011102100300 Women Development Centre  28 22,964,640 61,067,172.82 24,888,386.03 18,955,678.95 13,324,630.00
012500100100 Head of Civil Service 33 13,642,080 20,669,695.02 14,772,805.96 10,664,864.69 13,541,572.00 5,100,000.00
011103400100 Public Service Manpower Development 44 32,277,860 21,447,957.26 27,572,136.29 20,650,186.91 62,183,905.00 4,000,000.00
011104500100 Establishment, Pension & Managemnet Service 110 22,256,130 15,795,644.03 20,408,956.39 12,581,544.96 14,613,245.00 1,250,000.00
011118400100 Department of Admin. & General Services   9,933,280 4,636,547.34 11,397,408.18 6,882,511.31 41,927,365 800.00
011118500100 PSU Project Support Unit (MDG's) 12 6,563,440 0.00 5,195,860.00 0.00 3,310,250.00 2,000,000.00
011118700100 Department of Inter-Party Dialogue 0 11,700,330 11,354,616.11 15,697,874.41 6,080,967.06 0.00 12,350,800.00
011118800100 Directorate of Attitudinal Change & Chieftaincy Matters 9 8,960,380 10,266,575.94 11,284,177.61 4,708,491.83 2,052,620.00
011200300100 Ebonyi State House of Assembly 300 158,112,030 314,532,076.20 331,102,022.17 269,491,938.00 204,989,711.00
011200400100 State House of Assemnly Service Commission 0 0 0.00 - 0.00 0.00
012300100100 Ministry of Information and State Orientation 82 42,378,570 39,431,034.23 39,653,920.94 32,652,085.17 34,672,550.00 1,470,948.00
012300200100 Department of Information and Comm. Technology   6,740,640 0.00 819,500.00 0.00 0.00 753,144.00
012300300100 Ebonyi State Broadcasting Coorpation (EBBC) 178 83,935,530 91,948,508.47 492,016,468.60 142,289,701.64 88,824,630.00 2,224,092.00
  SUB TOTAL 1526 990,839,517 1,302,059,527.10 1,552,591,703.12 29,373,584.51 1,026,451,122.00
DRAFT ESTIMATES OF EBONYI STATE GOVERNMENT OF NIGERIA 
                                                                                                           SECTORAL ALLOCATION  PERSONNEL COST 2016   APPENDIX II 1,242,000.00
Organizational Code Organizational Name ESTABS BUDGETED  2014 ACUTAL 2014 BUDGETED  2015 ACUTAL 2015 BUDGETED  2016 1,223,800.00
        N N N N
012301300100 Government Printing Press 45 22,302,760 19,672,403.10 23,930,386.92    15,780,448.72 18,508,240.00
012305500100 Ebonyi State Newspaper and Publising Corporation 87 44,740,280 36,254,512.22 67,824,708.34    36,073,803.02 50,586,101.00
014000100100 Office of Auditor General - State 157 70,240,790 86,966,931.39 158,385,141.95  105,332,121.41 65,210,655.00
014000100200 Office of Auditor General - Local Government 110 43,883,130 58,495,239.92 106,443,787.56    69,520,547.72 74,802,705
014700100100 Civil Service Commission 40 22,775,720 21,998,415.85 26,174,622.94    16,741,127.02 15,364,330.00 7,359,992,730.00
014700100200 Local Government Civil Service Commission 6 5,615,420 6,349,366.74        3,743,610.16 0.00 934,702,791.00
014800100100 Ebonyi State Independent Electoral Commission 93 28,498,910 34,974,650.23 36,037,239.48    31,611,100.64 41,487,090.00 8,294,695,521.00
  SUB TOTAL 538 238,057,010 264,711,519.45 418,795,887.19  278,802,758.69 265,959,121.00 990,839,517.00
   TOTAL    1,228,896,527.00 1,566,771,046.55 1,957,387,590.31  443,176,343.20 1,265,952,318.00 238,057,010.00
02 ECONOMIC SECTOR             1,228,896,527.00
021500100100 Ministry of Agriculture and Natural Resource 444 266,349,170 23,766,421.90 305,776,183.41  199,751,492.41 332,236,589.00
021510200100 EBADEP 117 163,149,240 158,277,210.18 271,014,178.64  155,852,855.70 79,511,520.00
021510200200 FADAMA   11,891,230 0.00 0.00 0.00 0.00
021511000200 State Fertilizer blending Plant 41 13,666,610 14,159,069.97 23,415,869.66    13,989,665.87 16,448,410.00
021511200100 Ebonyi State Agricultureal Dev. Corperation   0.00 0.00 5,556,210.00 0.00 0.00
021511500100 Government Poultry Farm Complex, Nkaliki   0.00 0.00 0.00 0.00 0.00
022000100100 Ministry of Finance & Economic Development 148 67,735,420 58,314,692.09 55,044,896.67    45,339,078.17 43,413,614.00
022000300100 Budget Office 12 0.00 0.00 4,718,340.00 0.00 6,203,329
022000700100 Office of the Accountant General   68,526,440 53,378,486.00 96,905,154.72    58,071,752.13 137,779,992.00
022000800100 Board of Internal Revenue 311 134,380,700 141,813,501.40 164,063,405.27  113,025,466.35 124,786,935.00
022001200100 State Investment and Property Company 23 10,746,140 8,441,062.75 12,463,310.77      7,325,780.35 8,552,820.00
022200100100 Ministry of Commcerce and Industry 183 87,959,840 78,864,216.50 112,683,495.27    78,504,914.95 88,950,030.00
022200530100 Ebonyi State Marketing Board 0 2,796,230 1,650,939.82 2,472,189.46      1,521,965.01 0.00
022205400100 Ebonyi State Industrial Estate Management Board 0 2,300,000 1,459,903.69 1,566,242.44 0.00 0.00
022205600100 Ebonyi Building Materal Limited 0 6,315,780 6,062,739.34 8,971,895.59      5,913,112.99 7,110,600.00
022905300100 Ebonyi Transport Service (EBORTRANS) 0 0.00 0.00 -   0.00 2,300,000.00
  SUB TOTAL 1279 835,816,800 546,188,243.64 1,064,651,371.90  679,296,083.93 844,993,839.00 25,516,460.00
27,816,460.00
DRAFT ESTIMATES OF EBONYI STATE GOVERNMENT OF NIGERIA 
                                                                                                           SECTORAL ALLOCATION  PERSONNEL COST 2016   APPENDIX III
Organizational Code Organizational Name ESTABS BUDGETED  2014 ACUTAL 2014 BUDGETED  2015 ACUTAL 2015 BUDGETED  2016
        N N N N
023305100100 Ministry of Soild Mineral Production 22 27,816,460 16,710,385.42 18,528,390.01    10,969,073.24 9,510,988.00
023400100100 Ministry of Works and Transport 101 71,155,620 69,298,248.32 94,698,030.24    62,864,324.21 53,568,170.00
023400400100 Ebonyi State Road Maintenance Agency (EBROMA) 58 22,135,920 20,271,946.88 26,900,554.43    17,961,721.04 17,537,650.00
023400200100 Office of the Surveyor-General 103 25,168,210 20,668,518.72 28,993,745.75    20,246,647.60 36,887,100.00 844,993,839.00
023405400200 EBRUWASSA 49 21,387,990 15,454,588.43 24,462,720.61    15,537,765.18 22,737,260.00 536,024,304.00
023600100100 Ministry of Culture and Tourism 61 32,149,580 31,867,568.99 30,065,278.71    30,143,054.69 86,497,910.00 1,381,018,143.00
023600400100 Ebonyi State Council for Arts and Culture 67 10,379,250 23,340,201.88 127,048,501.40    33,356,412.80 24,087,840.00
023605200100 Ebonyi State Tourism Board 18 5,294,600 3,648,240.78 4,677,152.30      2,998,399.40 5,352,790.00
023605200200 Ebonyi Hotels Afikpo 28 11,408,900 7,311,284.68 11,431,752.29      7,080,625.89 12,687,070.00
023605200300 Ebonyi Hotels Abakaliki 0 0 0.00 0.00 0.00 0.00
023800100100 State Planning Commission 75 16,925,330 22,221,959.54 22,539,965.37    17,971,037.74 37,996,623.00
023800400100 State Statiscal Bureau 0 8,500,000 0.00 0.00 0.00 0.00
023800400200 Dept of  Design  Evaluation & Project Mionitoring 0 7,924,110 0.00 8,000,000.00 0.00 0.00 536,024,304.00
022001300100 Fiscal Responsibility Commission 24 10,290,610 12,424,593.87 15,314,951.65      9,581,837.14 10,145,480.00 1,112,841,383.00
025301000100 Ebonyi State Housing Development Corporation 16 12,199,660 10,286,365.16 16,924,289.58   1,016,797,633.00 7,859,150.00 416,097,590.00
026000100100 Ministry of Lands & Housing   88,275,780 71,952,213.95 107,576,994.75    66,674,105.88 79,289,340.00 16,985,940.00
026100100100 Ministry of Power and Energy   81,821,800 71,369,229.68 55,200,137.92  110,437,794.94 50,937,286.00 4,128,105,280.00
026100100100 Ministry of Water Resources 162 77,683,540 109,721,768.20 147,503,204.35    71,921,342.15 80,929,647.00 6,210,054,497.00
  SUB TOTAL 784 530,517,360 506,547,114.50 739,865,669.36   1,494,541,774.90 925,923,486.00
   TOTAL           1,770,917,325.00
03 LAW AND JUSTICE SECTOR             6,210,054,497.00
031801100100 Judicial Service Commission 40 11,764,750 8,960,070.25      10,285,381.62 11,262,370.00
032600100100 Ministry of Justice 87 48,511,190 71,037,737.19 92,353,132.34    64,788,988.53 50,311,200.00
032605100100 High Court 639 239,146,470 268,351,562.72    255,909,160.95 260,821,910.00
032605200100 Customary Court of Appeal 439 225,058,530 150,554,714.60    185,044,686.44 93,702,110.00
  SUB TOTAL 1205 524,480,940 498,904,084.76 92,353,132.34  516,028,217.54 416,097,590.00
 
0.00
DRAFT ESTIMATES OF EBONYI STATE GOVERNMENT OF NIGERIA 
                                                                                                           SECTORAL ALLOCATION  PERSONNEL COST 2016   APPENDIX IV
Organizational Code Organizational Name ESTABS BUDGETED  2014 ACUTAL 2014 BUDGETED  2015 ACUTAL 2015 BUDGETED  2016
        N N N N
04 REGIONAL SECTOR            
045100100100 Abakaliki Capital Territory Development Board 42 167,583,560    12,143,050.53    17,562,099.85    10,839,944.60                   16,985,940.00 637,340,187.00
  SUB TOTAL 42 167,583,560    12,143,050.53    17,562,099.85    10,839,944.60            16,985,940.00 843,949,500.00
05 SOCIAL SECTOR            
051300100100 Ministry of Youth and Sports 45 33,856,490    32,598,236.41    27,748,093.42    30,265,419.21                   22,593,880.00
051400100100 Ministry of Women Affairs 109 85,324,560    83,822,185.42    91,562,138.18    70,545,605.85                   48,983,190.00
051400100200 Dept. of  Religions  and Welfare Matters 0 0.00 0.00    10,000,000.00 0.00 0.00
053900100100 Ebonyi State Sport Council 39 22,953,920    19,720,204.54    33,362,214.60    20,435,842.21                   19,589,240.00
051700100100 Ministry Education 114 63,350,210    65,594,420.82    96,558,584.76    63,104,834.28                   82,133,856.00
051700300100 SUBE Board (HQ) 235 271,700,000  169,531,118.34     300,000,000.00  155,902,853.54                 143,370,867.00
051700800100 Ebonyi State Library Board 95 35,000,000    28,396,748.74    19,170,260.00    25,198,467.04                   37,674,850.00
051700900100 Examination Development Centre 7 7,280,590      6,846,131.94    29,800,000.00      6,923,158.14                     5,696,780.00
051701000100 Agency for Mass Literacy 11 6,469,300      4,702,047.47      5,233,810.00      5,430,401.40                     6,211,820.00
051705100100 Secondary Education Board   2,260,000,000   2,191,086,569.20  4,291,598,526.04   2,931,372,741.18             2,979,000,000.00
051705600100 State Scholarship Board 19 8,237,040      7,432,491.25    12,898,459.99      8,319,093.80                   16,905,360.00
052100100100 Ministry of Health 229 148,730,030  331,321,294.94     360,156,009.75  268,653,112.22                 206,468,290.00
052110200100 Ebonyi State Agency for Control of Aids - 0.00 0.00 0.00 0.00 0.00
052100300100 Ebonyi State Hospital Management Board 745 830,484,000  687,399,427.47     761,260,348.60  567,616,895.24                 469,768,594.00
053500100100 Ministry of Environment 77 60,438,880    43,570,370.20    37,473,980.00    33,547,672.67                   40,995,383.00
053501600100 Ebonyi State Enviro. Protection Agency (EBSEPA) 44 15,086,790    16,221,559.55    22,327,403.60    14,298,492.81                   20,125,600.00
055100100100 Min. of Local Govt, Chieftaincy Matters &  Rural Dev.   46,202,840    44,552,300.29    40,562,788.76    40,137,324.19                   28,587,570.00
  SUB TOTAL 1769 3,895,114,650   3,732,795,106.58  6,139,712,617.70   4,241,751,913.78 4,128,105,280
  GRAND  TOTAL           7,598,058,453
SUMMARY OF RECURRENT EXPENDITURE OF GOVERNMENT OF EBONYI STATE TERTIARY INSTITUTIONS          
051702100100 Ebonyi State University - 4,000,000,000 2,948,996,320.51  3,000,000,000.00   2,457,496,933.90             2,640,000,000.00
051701900100 Ebonyi State College of Education Ikwo 541 774,000,000 713,000,000.00           720,000,000.00  575,000,000.00                 860,000,000.00
021502600100  School of Health Tech.Ngbo 79 228,130,400 101,556,028.94           140,000,000.00 89,647,701.04                                           -  
  TOTAL 620 5,002,130,400 3,763,552,349.45  3,860,000,000.00   3,122,144,634.94             3,500,000,000.00