|
|
|
|
|
|
|
|
Economic Code |
Revenue Descripion |
|
|
|
Budget 2016 |
|
|
|
11000000 |
SHARE OF FEDERATION ACCOUNTS ALLOCATION |
|
|
|
|
|
|
|
(1) 11000100 |
Share of Federation Accounts Allocation - Sub Total |
|
|
|
25,727,887,330 |
|
|
|
|
|
|
|
|
|
|
|
|
|
INTERNALLY GENERATED REVENUE |
|
|
|
|
|
|
|
120100 |
Taxes |
|
|
|
1,942,337,860 |
|
|
|
12020000 |
Licenses |
|
|
|
1,650,350,000 |
26495080170 |
|
|
12040000 |
Fees |
|
|
|
1,167,590,300 |
-26718525250 |
|
|
12050000 |
Fines |
|
|
|
457,094,950 |
-223445080 |
|
26718525250 |
12060000 |
Sales |
|
|
|
20,000,000,000 |
|
|
- 26,718,474,980.00
|
12070000 |
Earnings from Agric Product |
|
|
|
356,510,000 |
|
|
50,270.00
|
12080000 |
Rent on Government Building |
|
|
|
14,950,000 |
|
|
|
12090000 |
Rent on Land and Others |
|
|
|
500,000,000 |
|
|
|
1221000 |
Repayments |
|
|
|
|
26,984,487,090.00
|
|
|
12110000 |
Investment Income |
|
|
|
9,000,000 |
- 26,718,525,250.00
|
|
1,167,540,030.00
|
12120000 |
Interest |
|
|
|
50,400,000 |
265,961,840.00
|
|
50,270.00
|
12021300 |
Reimbursement |
|
|
|
|
|
|
1,167,590,300.00
|
12140000 |
Miscellaneous |
|
|
|
570,292,140 |
|
|
|
2 |
Internally Generated Revenue - Sub Total |
|
|
|
26,718,525,250 |
14000566400 |
|
|
3 |
CAPITAL RECEIPT |
|
|
|
|
- 265,961,840.00
|
|
|
11010003 |
Value Added Tax |
|
|
|
7,592,039,990 |
13,734,604,560.00
|
|
|
11010004 |
Share of Excess Crude |
|
|
|
0 |
|
|
|
11010005 |
Share of Exchange Rate Gain |
|
|
|
1,616,193,460 |
|
|
|
11010006 |
Share of Augumentation |
|
|
|
0 |
|
|
|
11010007 |
Non Oil Revenue |
|
|
|
1,000,000,000 |
|
|
|
11010008 |
Share of NNPC Refund |
|
|
|
0 |
|
|
|
11010009 |
Share of SURE-P |
|
|
|
0 |
|
|
|
11010010 |
Rebursement from Bond ISPO |
|
|
|
0 |
|
|
|
11010011 |
Rebursement from FGN |
|
|
|
500,000,000 |
|
|
|
11010012 |
Grants |
|
|
|
2,000,000,000 |
|
|
|
|
Sub Total |
|
|
|
12,708,233,450 |
|
|
|
4 |
Internal Loan |
|
|
|
10,000,000,000 |
|
|
|
5 |
External Loan |
|
|
|
7,000,000,000 |
|
|
|
|
BALANCE BROUGHT FORWARD |
|
|
|
19,000,000,000 |
|
|
|
|
Total Fund Available (1+2+3+4+5) |
|
|
|
101,154,646,030 |
|
|
|
|
|
|
|
|
|
|
|
|