|
CONSLIDATED BUDGET SUMMARY |
|
|
|
|
EBONYI STATE GOVERNMENT 2016 BUDGET APPROVED ESTIMATES |
|
|
|
|
ECONOMIC CODE |
DETAILED DESCRIPTION |
|
2016 BUDGET =N= |
ACTUAL 2016 JAN.- JUNE =N= |
2016 REVISED BUDGET =N= |
|
|
|
|
1 |
ESTIMATED RECURRENT REVENUE |
|
|
|
|
|
|
|
|
|
11010001 |
Opening Balanace |
|
|
|
|
|
|
|
|
|
A |
Dedicated Excess Crude A/C for awarded ongoing projectFrom FGN |
|
|
10,000,000,000 |
|
10,000,000,000 |
|
|
|
|
B |
Dedicated Loan from FGN to all Rice Producing States |
|
|
2,000,000,000 |
|
2,000,000,000 |
|
|
|
|
C |
Dedicated UBEB Loan for Pri. & Sec. Education |
|
|
4,000,000,000 |
|
4,000,000,000 |
|
|
|
|
D |
Dedicated State/LG Joint Project Fund in State Account |
|
|
2,500,000,000 |
|
2,500,000,000 |
|
|
|
|
E |
Fund from other Sources |
|
|
500,000,000 |
|
500,000,000 |
|
|
|
|
|
Total Opening Balance |
|
|
19,000,000,000 |
|
19,000,000,000 |
|
|
|
|
11010002 |
Statutory Allocation |
|
|
25,727,887,330 |
|
19,732,197,750 |
|
|
|
|
11010003 |
Value Added Tax |
|
|
7,592,039,990 |
|
7,164,098,240 |
|
|
|
|
11010004 |
Share of Excess Crude |
|
|
- |
|
- |
|
|
|
|
11010005 |
Share of Exhange Rate Gains |
|
|
1,616,193,460 |
|
900,000,000 |
|
|
|
|
11010006 |
Share of Augumentation |
|
|
- |
|
- |
|
|
|
|
11010007 |
Non Oil Revenue |
|
|
1,000,000,000 |
|
500,000,000 |
|
|
|
|
11010008 |
Share of NNPC Refund |
|
|
- |
|
- |
|
|
|
|
11010009 |
Share of SURE-P |
|
|
- |
|
- |
|
|
|
|
110100010 |
Rebursement from Bond ISPO |
|
- |
|
- |
|
|
|
|
110100011 |
Rebursement from FGN |
|
|
500,000,000 |
|
- |
|
|
|
|
110100012 |
Grants (UBEB & SDG) |
|
|
2,000,000,000 |
|
2,000,000,000 |
|
|
|
|
110100013 |
Internally Generated Revenue |
|
|
6,718,525,250 |
|
6,718,525,250 |
|
|
|
|
|
Expected Revenue from Rice & Other Agric. Product |
|
|
20,000,000,000 |
|
10,000,000,000 |
|
|
|
|
110100015 |
Internal Loans |
|
|
10,000,000,000 |
|
10,000,000,000 |
|
|
|
|
11010016 |
External Loans |
|
|
7,000,000,000 |
|
4,000,000,000 |
|
|
|
|
|
Total Current Year Receipts |
|
|
101,154,646,030 |
|
80,014,821,240 |
|
|
|
|
|
ESTIMATED RECURRENT EXPENDITURE |
|
|
|
|
|
|
|
|
|
2100100 |
Personnel Cost |
|
|
7,692,889,890 |
|
7,692,889,890 |
|
|
|
|
2200100 |
Overhead Cost |
|
|
11,486,028,000 |
|
11,486,028,000 |
|
|
|
|
|
Tetiary Institution a. (Subvention - Govt) |
|
|
3,500,000,000 |
|
3,200,000,000 |
|
|
|
|
|
b. (Sch.
Contribution) |
|
|
- |
|
- |
|
|
|
|
2204100 |
10% Contribution to LGA |
|
|
1,300,000,000 |
|
1,000,000,000 |
|
|
|
|
2204200 |
2.5% Contribution to LGA Pen. Board |
|
|
250,177,380 |
|
250,177,380 |
|
|
80,014,821,240 |
|
21001001 |
CREFC - Pensions and Gratuities |
|
|
1,400,000,000 |
|
1,200,000,000 |
|
|
-33,957,896,030 |
|
21001002 |
CREFC - Statutory Office Holder's Salaries |
|
|
597,166,930 |
|
597,166,930 |
|
|
46,056,925,210 |
|
21001003 |
CREFC - Public Debt Charges |
6,000,000,000 |
|
5,000,000,000 |
|
|
|
|
21001005 |
BTL Payment |
|
|
3,531,633,830 |
|
2,531,633,830 |
|
|
|
|
|
Stablization Fund |
|
|
3,000,000,000 |
|
1,000,000,000 |
|
|
|
|
|
Total |
|
|
38,757,896,030 |
|
33,957,896,030 |
|
|
|
|
|
Total Capital Receipt |
|
|
62,396,750,000 |
|
46,056,925,210 |
|
|
|
|
|
ESTIMATED CAPITAL EXPENDITURE |
|
|
62,396,750,000 |
|
46,056,925,210 |
|
|
46,056,925,210.00
|
|
11010014 |
Administrative Sector |
|
|
9,671,850,000 |
|
7,590,025,210 |
|
|
- 46,138,750,000.00
|
|
11010015 |
Economic Sector |
|
|
36,890,000,000 |
|
26,890,000,000 |
|
|
- 81,824,790.00
|
|
11010016 |
Law and Justice |
|
|
430,000,000 |
|
15,000,000 |
|
|
|
|
11010017 |
Regional Sector |
|
|
100,000,000 |
|
257,000,000 |
|
|
|
|
11010018 |
Social Sector |
|
|
10,304,900,000 |
|
9,304,900,000 |
|
|
|
|
21001004 |
Stablization Fund |
|
|
5,000,000,000 |
|
2,000,000,000 |
|
|
62,396,750,000.00
|
|
|
Total |
|
|
62,396,750,000 |
|
46,056,925,210 |
|
|
- 46,056,925,210.00
|
|
|
Total Expenditure (Budget size 2+3) |
|
|
101,154,646,030 |
|
80,014,821,240 |
|
|
16,339,824,790.00
|
|
|
Budget Surplus (Deficit 1-3) |
|
|
|
|
|
|
|
|
|
|
FINANCING OF DEFICIT BY BORROWING |
|
|
|
|
|
|
|
|
|
11010019 |
Internal Loans |
|
|
10,000,000,000 |
|
10,000,000,000 |
|
|
|
|
11010020 |
External Loans |
|
|
7,000,000,000 |
|
4,000,000,000 |
|
|
|
|
|
Total |
|
|
101,154,646,030 |
|
80,014,821,240 |
|
|
7,671,850,000.00
|
|
|
|
|
|
|
|
|
|
|
- 81,824,790.00
|
|
|
|
|
|
|
|
|
|
|
7,590,025,210.00
|