SlideShare a Scribd company logo
1 of 103
Download to read offline
2017
APPROVED `
REVISED ESTIMATES
OVERVIEW OF 2017 APPROVED REVISED ESTIMATES
MINISTRY / DEPARTMENT
APPROVED
ESTIMATES
2017
ACTUAL
REVENUE/
EXPENDITURE
JAN -JUNE, 2017
EXPECTED
REVENUE
JULY - DEC, 2017
TOTAL
REVENUE
JAN -DEC, 2017
PLUS OR MINUS
REVISED
ESTIMATES
A
1 Federal Allocation 31,000,000,000.00 9,151,168,271.75 21,848,831,728.25 31,000,000,000.00 - 31,000,000,000.00
2 Internally Generated Revenue (MDAs) 7,000,000,000.00 3,029,531,327.14 3,959,149,417.98 6,988,680,745.12 (11,319,254.88) 6,988,680,745.12
3 IGR (Tertiary Institutions) 3,928,010,058.12 2,713,985,608.35 1,414,024,449.77 4,128,010,058.12 200,000,000.00 4,128,010,058.12
4 VAT 10,000,000,000.00 4,347,056,426.93 5,652,943,573.07 10,000,000,000.00 - 10,000,000,000.00
5 IDA (Education Intervention Fund) 3,381,400,000.00 2,818,512,700.00 825,666,421.66 3,644,179,121.66 262,779,121.66 3,644,179,121.66
Total Recurrent Revenue 55,309,410,058.12 22,060,254,334.17 33,700,615,590.73 55,760,869,924.90 451,459,866.78 55,760,869,924.90
B `
1 Personnel Cost 16,551,429,583.84 7,419,842,305.03 9,849,763,949.80 17,269,606,254.83 718,176,670.99 17,269,606,254.83
2 Other Charges 2,587,000,158.79 843,238,673.68 2,151,654,208.05 2,994,892,881.73 407,892,722.94 2,994,892,881.73
3 Expenditure:- IGR (Tertiary Institutions) - 2,713,985,608.35 1,414,024,449.77 4,128,010,058.12 4,128,010,058.12 4,128,010,058.12
4 Grants to Parastatals 8,965,689,199.02 3,888,908,804.15 6,940,674,568.78 10,829,583,372.93 1,863,894,173.91 10,829,583,372.93
5 Transfer to Other Funds (Recurrent) 9,239,366,772.28 2,830,257,765.80 7,889,079,296.96 10,719,337,062.76 1,479,970,290.48 10,719,337,062.76
6 Consolidated Revenue Fund Charges 17,685,405,534.87 7,307,738,039.53 10,477,667,495.34 17,785,405,534.87 100,000,000.00 17,785,405,534.87
Total Recurrent Expenditure: 55,028,891,248.80 25,003,971,196.54 38,722,863,968.70 63,726,835,165.24 8,697,943,916.44 63,726,835,165.24
Balance (Surplus / Deficit) 280,518,809.32 (2,943,716,862.37) (5,022,248,377.97) (7,965,965,240.34) (8,246,484,049.66) (7,965,965,240.34)
C
280,518,809.32 (2,943,716,862.37) (5,022,248,377.97) (7,965,965,240.34) (8,246,484,049.66) (7,965,965,240.34)
1 Draw-Down: External (Grants/Loans) 8,391,989,085.28 377,854,876.49 4,209,134,208.79 4,586,989,085.28 (3,805,000,000.00) 4,586,989,085.28
2 MDGs Conditional Grants Schemes (State and
LGAs)
1,200,000,000.00 71,782,784.36 1,128,217,215.64 1,200,000,000.00 - 1,200,000,000.00
3 Loan - Internal Loan Bond 4,000,000,000.00 - 4,000,000,000.00 4,000,000,000.00 - 4,000,000,000.00
4 Grants from Federal Government
(Reinbursement on Federal Road Projects
handled by the State)
3,500,000,000.00 - 2,134,319,788.97 2,134,319,788.97 (1,365,680,211.03) 2,134,319,788.97
5 Ecological Fund 1,000,000,000.00 1,000,000,000.00 1,000,000,000.00 - 1,000,000,000.00
6 Excess Crude Oil Proceeds + Budget Differential 1,500,000,000.00 - 1,500,000,000.00 1,500,000,000.00 - 1,500,000,000.00
7 Sundry Incomes: [FAAC Augmentation, Refund
from NNPC & Proceeds from Sales of Fertilizer
5,555,000,000.00 8,437,821,237.80 8,437,821,237.80 16,875,642,475.60 11,320,642,475.60 16,875,642,475.60
8 Others: Sundary Incomes 1,000,000,000.00 - 1,000,000,000.00 1,000,000,000.00 - 1,000,000,000.00
9 Paris Club (Refund of Differentials) 7,000,000,000.00 - 7,000,000,000.00 7,000,000,000.00 - 7,000,000,000.00
10 Others: Transfer from Prior Fiscal Year 6,000,000,000.00 6,000,000,000.00 - 6,000,000,000.00 - 6,000,000,000.00
39,427,507,894.60 11,943,742,036.28 25,387,244,073.23 37,330,986,109.51 (2,096,521,785.09) 37,330,986,109.51
39,427,507,894.60 6,104,610,518.02 23,260,410,351.15 29,365,020,869.17 (10,062,487,025.43) 29,365,020,869.17
94,456,399,143.40 31,108,581,714.56 61,983,274,319.85 93,091,856,034.41 (1,364,543,108.99) 93,091,856,034.41Grand Total:
S/N
REVENUE
RECURRENT EXPENDITURE
CAPITAL RECEIPTS
Total Capital Receipt:
Total Capital Expenditure:
PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 2 of 103 7th November, 2017
2017 REVISED ESTIMATES
SUMMARY OF INTERNALLY GENERATED REVENUE
Code Ministry / Department
2017
Approved
Estimates
Actual
Revenue
Jan - June, 2017
Expected
Revenue
July - Dec., 2017
Total
Revenue
Jan. - Dec., 2017
Plus
or
Minus
Revised
Estimates
451-0100 Ministry of Agriculture & Natural
Resources
90,290,224.28 18,515,550.00 41,774,674.28 60,290,224.28 (30,000,000.00) 60,290,224.28
451-0200 Directorate of Farm Settlement &
Peasant Farmer Development
15,000,000.00 3,953,925.00 11,046,075.00 15,000,000.00 - 15,000,000.00
451-0300 Fountain Agric Marketing Agency 1,011,791.92 725,304.50 286,487.42 1,011,791.92 - 1,011,791.92
451-0500 Agricultural Development Programme 1,004,837.07 98,600.00 906,237.07 1,004,837.07 - 1,004,837.07
451-0101 Sericulture Development Project - - - - -
452-0100 Ministry of Commerce, Industries &
Cooperative
220,000,000.00 7,618,500.00 12,381,500.00 20,000,000.00 (200,000,000.00) 20,000,000.00
451-1300 Cooperative Dept & Cooperative College
Ijero Ekiti
1,000,000.00 1,000,000.00 1,000,000.00 - 1,000,000.00
454-0300 Multipurpose Credit Agency 300,000.00 - 300,000.00 300,000.00 - 300,000.00
452-0300 Ekiti State Mineral Resources Devt
Agency
30,000,000.00 9,500,000.00 20,500,000.00 30,000,000.00 - 30,000,000.00
454-0600 Ekiti State Electricity Board 502,418.54 - 502,418.54 502,418.54 - 502,418.54
454-0800 Ekiti State Water Corporation 6,029,022.43 2,488,875.00 3,540,147.43 6,029,022.43 - 6,029,022.43
454-0900 Rural Water Supply & Sanitation Agency 297,140.34 1,057,200.00 1,942,800.00 3,000,000.00 2,702,859.66 3,000,000.00
454-1000 Ministry of Works & Transport 20,048,370.71 7,826,000.00 12,222,370.71 20,048,370.71 - 20,048,370.71
454-1100 Ekiti State Traffic Management Agency 8,094,067.62 3,017,500.00 2,076,567.62 5,094,067.62 (3,000,000.00) 5,094,067.62
453-0100 Bureau of Tourism, Arts and Culture 800,000.00 100,000.00 400,000.00 500,000.00 (300,000.00) 500,000.00
453-0300 Tourism Development Agency 1,300,000.00 - 1,300,000.00 1,300,000.00 - 1,300,000.00
455-0100 Ministry of Education, Science &
Technology
337,727,127.00 219,220,300.00 280,779,700.00 500,000,000.00 162,272,873.00 500,000,000.00
455-0200 Schools Agriculture and Enterprise 1,004,837.07 8,910.00 995,927.07 1,004,837.07 - 1,004,837.07
455-0400 SUBEB 5,000,000.00 30,000.00 5,970,000.00 6,000,000.00 1,000,000.00 6,000,000.00
455-0500 Board for Technical & Vocational Educ. 3,000,000.00 1,109,000.00 1,891,000.00 3,000,000.00 - 3,000,000.00
455-0600 Agency for Adult & Non Formal
Education
625,851.85 205,000.00 420,851.85 625,851.85 - 625,851.85
455-0700 Teaching Service Commission 70,000.00 8,239,100.00 4,760,900.00 13,000,000.00 12,930,000.00 13,000,000.00
455-0800 Ekiti State Library Board 436,796.30 60,250.00 376,546.30 436,796.30 - 436,796.30
455-0900 Education Trust Fund 201,102,293.48 165,860,229.43 84,139,770.57 250,000,000.00 48,897,706.52 250,000,000.00
456-0100 Ministry of Health 5,817,395.08 3,098,840.00 4,401,160.00 7,500,000.00 1,682,604.92 7,500,000.00
456-0500 Central Medical Stores 4,019,348.29 597,214.08 3,422,134.21 4,019,348.29 - 4,019,348.29
456-0600 Hospital Management Board 86,297,745.72 51,224,720.75 48,775,279.25 100,000,000.00 13,702,254.28 100,000,000.00
PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 3 of 103 7th November, 2017
2017 REVISED ESTIMATES
SUMMARY OF INTERNALLY GENERATED REVENUE
Code Ministry / Department
2017
Approved
Estimates
Actual
Revenue
Jan - June, 2017
Expected
Revenue
July - Dec., 2017
Total
Revenue
Jan. - Dec., 2017
Plus
or
Minus
Revised
Estimates
457-0100 Ministry of Information, Youth & Sports
Development
334,282.89 - 334,282.89 334,282.89 - 334,282.89
457-0200 Broadcasting Service of Ekiti State 152,135,971.02 47,365,312.28 104,770,658.74 152,135,971.02 - 152,135,971.02
457-0300 Government Printing Press 649,994.50 - 649,994.50 649,994.50 - 649,994.50
457-0500 Ekiti State Sports Council 1,000,000.00 10,000.00 990,000.00 1,000,000.00 - 1,000,000.00
457-0600 Ministry of Women Affairs, Gender
Empowerment & Social Welfare
3,000,000.00 1,696,000.00 2,804,000.00 4,500,000.00 1,500,000.00 4,500,000.00
458-0700 Ministry of Environment 5,000,000.00 1,596,800.00 3,403,200.00 5,000,000.00 - 5,000,000.00
458-0800 Forestry Department 100,338,595.00 46,170,270.00 54,168,325.00 100,338,595.00 - 100,338,595.00
458-0900 State Environmental Protection Agency
(SEPA)
8,396,258.54 2,115,000.00 4,885,000.00 7,000,000.00 (1,396,258.54) 7,000,000.00
458-1000 Ekiti State Waste Management Board 5,000,000.00 864,066.49 4,135,933.51 5,000,000.00 - 5,000,000.00
458-1200 Ekiti State Emergency Management
Agency (SEMA)
- - - - - -
458-0100 Ministry of Lands, Housing and Urban
Development
617,000,000.00 192,157,490.82 400,842,509.18 593,000,000.00 (24,000,000.00) 593,000,000.00
458-0200 Housing Corporation 130,000,000.00 53,908,845.70 76,091,154.30 130,000,000.00 - 130,000,000.00
458-0300 Planning Permit Agency - - - - -
458-0500 Office of Surveyor General 20,000,000.00 6,884,687.00 8,115,313.00 15,000,000.00 (5,000,000.00) 15,000,000.00
458-0600 Urban Renewal Agency 2,500,000.00 1,000,000.00 1,000,000.00 (1,500,000.00) 1,000,000.00
458-1100 Ministry of Special Duties - - - - -
459-0100 Ministry of Justice 220,000,000.00 72,488,374.45 140,511,625.55 213,000,000.00 (7,000,000.00) 213,000,000.00
459-0200 The Judiciary 20,217,611.20 8,497,410.00 11,720,201.20 20,217,611.20 - 20,217,611.20
459-0300 Judicial Service Commission 500,000.00 364,060.00 635,940.00 1,000,000.00 500,000.00 1,000,000.00
459-0400 General Administration Department 20,000,000.00 11,832,010.00 8,167,990.00 20,000,000.00 - 20,000,000.00
459-0700 Bureau of Public Procurement (BPP) - - - - -
459-0800 Ekiti State Signage & Advertisement 18,087,067.28 - 18,087,067.28 18,087,067.28 - 18,087,067.28
459-0900 Ekiti State Liaison Office Lagos 500,000.00 - 1,000,000.00 1,000,000.00 500,000.00 1,000,000.00
459-1000 Ekiti State Liaison Office Abuja 1,000,000.00 - 1,000,000.00 1,000,000.00 - 1,000,000.00
459-1300 Ministry of Local Government,
Community Development
- 3,000,000.00 3,000,000.00 3,000,000.00 3,000,000.00
459-1600 Government House and Protocol 1,004,837.07 1,004,837.07 1,004,837.07 - 1,004,837.07
459-1800 Christian Pilgrims Welfare Board 452,176.68 96,000.00 356,176.68 452,176.68 - 452,176.68
PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 4 of 103 7th November, 2017
2017 REVISED ESTIMATES
SUMMARY OF INTERNALLY GENERATED REVENUE
Code Ministry / Department
2017
Approved
Estimates
Actual
Revenue
Jan - June, 2017
Expected
Revenue
July - Dec., 2017
Total
Revenue
Jan. - Dec., 2017
Plus
or
Minus
Revised
Estimates
459-1900 Muslim Pilgrims Welfare Board 1,500,000.00 33,000.00 1,467,000.00 1,500,000.00 - 1,500,000.00
459-2100 House of Assembly 1,507,255.61 - 1,000,000.00 1,000,000.00 (507,255.61) 1,000,000.00
459-2200 House of Assembly Service Commission 60,000.00 182,100.00 217,900.00 400,000.00 340,000.00 400,000.00
459-2300 Office of Establishments and Training 3,000,000.00 2,250,900.00 1,749,100.00 4,000,000.00 1,000,000.00 4,000,000.00
459-2600 Ekiti State Pension Commission 2,500,000.00 593,100.00 1,906,900.00 2,500,000.00 - 2,500,000.00
459-2800 State Auditor-General's Office 696,422.68 75,000.00 621,422.68 696,422.68 - 696,422.68
459-2900 Office of the Auditor-General for Local
Government
6,330,473.55 - 6,330,473.55 6,330,473.55 - 6,330,473.55
459-3000 Cabinet and Special Services
Department
100,000.00 350,900.00 349,100.00 700,000.00 600,000.00 700,000.00
459-3400 Sustainable Development Goals (MDGs)
Office
12,338,967.23 - 9,538,967.23 9,538,967.23 (2,800,000.00) 9,538,967.23
453-0400 Ministry of Finance 100,000.00 7,500.00 92,500.00 100,000.00 - 100,000.00
459-3600 Office of the Accountant General - 3,019,776.48 7,019,776.48 10,039,552.96 10,039,552.96 10,039,552.96
459-3800 Internal Revenue Services 4,595,072,715.77 2,068,008,805.16 2,526,663,910.61 4,594,672,715.77 (400,000.00) 4,594,672,715.77
459-3900 Civil Service Commission 71,499.39 724,900.00 775,100.00 1,500,000.00 1,428,500.61 1,500,000.00
459-4100 State Independent Electoral Commission - - - - -
459-4200 Petroleum Products Consumer
Protection Agency
3,014,511.21 - 3,014,511.21 3,014,511.21 - 3,014,511.21
459-4700 Bureau of Special Projects - - - - -
459-5000 Ekiti State Stomach Infrastructure - - - - -
454-0500 Ministry of Public Utilities (Fire Services
Dept)
3,512,092.68 2,489,000.00 3,511,000.00 6,000,000.00 2,487,907.32 6,000,000.00
459-1400 Bureau of Chieftaincy Affairs 1,500,000.00 945,000.00 555,000.00 1,500,000.00 - 1,500,000.00
454-0100 Bureau of Productivity & Empowernment 800,000.00 250,000.00 550,000.00 800,000.00 - 800,000.00
7,000,000,000.00 3,029,531,327.14 3,959,149,417.98 6,988,680,745.12 (11,319,254.88) 6,988,680,745.12TOTAL
PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 5 of 103 7th November, 2017
2017 REVISED ESTIMATES
SUMMARY OF INTERNALLY GENERATED REVENUE
Code Ministry / Department
2017
Approved
Estimates
Actual Revenue
Jan - June, 2017
Expected
Revenue
July - Dec., 2017
Total
Revenue
Jan. - Dec., 2017
Plus
or
Minus
Revised
Estimates
455-1000 Ekiti State University 2,311,125,264.12 1,942,179,692.00 568,945,572.12 2,511,125,264.12 200,000,000.00 2,511,125,264.12
455-1200 College of Education Ikere Ekiti 954,657,315.31 328,557,800.00 426,099,515.31 754,657,315.31 (200,000,000.00) 754,657,315.31
456-0200 College of Health Sci & Technology Ijero-
Ekiti
162,227,478.69 112,644,500.00 49,582,978.69 162,227,478.69 - 162,227,478.69
456-0300 Ekiti State University Teaching Hospital 500,000,000.00 330,603,616.35 369,396,383.65 700,000,000.00 200,000,000.00 700,000,000.00
TOTAL 3,928,010,058.12 2,713,985,608.35 1,414,024,449.77 4,128,010,058.12 200,000,000.00 4,128,010,058.12
PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 6 of 103 7th November, 2017
2017 REVISED ESTIMATES
SUMMARY OF PERSONNEL COST
Head Ministry / Department Name
Approved
Estimates
2017
Actual
Expenditure
Jan - June, 2017
Expected
Expenditure
July- Dec., 2017
Total
Expenditure
Jan - Dec., 2017
Plus or
Minus
Revised
Estimates
451-0100 MINISTRY OF AGRICULTURE
AND RURAL DEVELOPMENT
445,083,889.29 173,110,204.46 226,973,684.83 400,083,889.29 (45,000,000.00) 400,083,889.29
452-0100 MINISTRY OF COMMERCE,
INDUSTRIES AND COOP.
206,797,716.44 73,624,559.04 109,173,157.40 182,797,716.44 (24,000,000.00) 182,797,716.44
453-0100 BUREAU OF TOURISM, ARTS
AND CULTURE
77,568,000.00 28,890,524.84 48,677,475.16 77,568,000.00 - 77,568,000.00
454-0200 JOB CREATION AND
EMPLOYMENT AGENCY
9,913,275.37 3,512,229.66 6,401,045.71 9,913,275.37 - 9,913,275.37
454-0300 MULTIPURPOSE CREDIT
AGENCY
32,994,426.73 11,599,910.58 19,394,516.15 30,994,426.73 (2,000,000.00) 30,994,426.73
454-0500 MINISTRY OF PUBLIC
UTILITIES
75,433,141.49 19,839,860.39 35,593,281.10 55,433,141.49 (20,000,000.00) 55,433,141.49
454-0900 RURAL WATER SUPPLY AND
SANITATION AGENCY
23,256,854.75 11,557,161.11 20,699,693.64 32,256,854.75 9,000,000.00 32,256,854.75
454-1000 MINISTRY OF WORKS &
TRANSPORT
229,386,648.56 107,566,554.51 132,820,094.05 240,386,648.56 11,000,000.00 240,386,648.56
454-1400 EKITI KETE ROAD
MAINTENANCE AGENCY
26,049,871.95 7,768,537.44 12,281,334.51 20,049,871.95 (6,000,000.00) 20,049,871.95
455-0100 MINISTRY OF EDUCATION,
SCIENCE & TECHNOLOGY
534,922,873.63 206,616,295.15 274,306,578.48 480,922,873.63 (54,000,000.00) 480,922,873.63
455-0200 SCHOOL AGRICULTURE &
ENTERPRISES
16,458,519.50 2,879,260.49 13,579,259.01 16,458,519.50 - 16,458,519.50
455-0300 EKITI STATE SCHOLARSHIP
BOARD
17,645,133.12 4,638,141.07 7,006,992.05 11,645,133.12 (6,000,000.00) 11,645,133.12
455-0500 BOARD FOR TECHNICAL AND
VOCATIONAL EDUCATION
127,253,195.20 40,549,151.98 59,704,043.22 100,253,195.20 (27,000,000.00) 100,253,195.20
455-0600 AGENCY FOR ADULT AND NON
FORMAL EDUCATION
50,482,172.80 18,118,196.15 29,363,976.65 47,482,172.80 (3,000,000.00) 47,482,172.80
455-0900 EDUCATION TRUST FUND 17,712,708.77 4,771,199.31 8,941,509.46 13,712,708.77 (4,000,000.00) 13,712,708.77
456-0100 MINISTRY OF HEALTH 288,734,264.74 106,164,573.02 154,569,691.72 260,734,264.74 (28,000,000.00) 260,734,264.74
456-0400 PRIMARY HEALTH CARE
DEVELOPMENT AGENCY
26,997,023.39 5,984,911.19 11,012,112.20 16,997,023.39 (10,000,000.00) 16,997,023.39
456-0500 CENTRAL MEDICAL STORES 26,079,736.56 5,747,585.05 9,332,151.51 15,079,736.56 (11,000,000.00) 15,079,736.56
456-0600 HOSPITAL MANAGEMENT
BOARD
2,407,734,321.15 945,219,117.01 1,362,515,204.14 2,307,734,321.15 (100,000,000.00) 2,307,734,321.15
PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 7 of 103 7th November, 2017
2017 REVISED ESTIMATES
SUMMARY OF PERSONNEL COST
Head Ministry / Department Name
Approved
Estimates
2017
Actual
Expenditure
Jan - June, 2017
Expected
Expenditure
July- Dec., 2017
Total
Expenditure
Jan - Dec., 2017
Plus or
Minus
Revised
Estimates
457-0100 MINISTRY OF INFORMATION,
YOUTH & SPORTS DEVT
108,547,677.17 44,329,745.98 55,217,931.19 99,547,677.17 (9,000,000.00) 99,547,677.17
457-0600 MINISTRY OF WOMEN AFFAIRS,
GENDER EMPOWERMENT YOUTH
DEVELOPMENT
91,991,391.39 32,336,857.98 48,654,533.41 80,991,391.39 (11,000,000.00) 80,991,391.39
458-0100 MINISTRY OF LANDS,
HOUSING AND URBAN DEVT
118,470,628.98 40,248,128.32 55,222,500.66 95,470,628.98 (23,000,000.00) 95,470,628.98
458-0500 OFFICE OF SURVEYOR
GENERAL
39,450,146.98 10,038,028.82 16,412,118.16 26,450,146.98 (13,000,000.00) 26,450,146.98
458-0600 URBAN RENEWAL AGENCY 27,459,479.00 3,692,211.26 8,767,267.74 12,459,479.00 (15,000,000.00) 12,459,479.00
458-0700 MINISTRY OF ENVIRONMENT 156,909,471.90 58,692,947.36 81,216,524.54 139,909,471.90 (17,000,000.00) 139,909,471.90
458-0900 STATE ENVIRONMENTAL
PROTECTION AGENCY (SEPA)
30,698,630.54 8,056,150.49 14,642,480.05 22,698,630.54 (8,000,000.00) 22,698,630.54
458-1000 EKITI STATE WASTE
MANAGEMENT BOARD
37,343,665.84 8,429,578.79 13,914,087.05 22,343,665.84 (15,000,000.00) 22,343,665.84
458-1200 EKITI STATE EMERGENCY
MANAGEMENT AGENCY
29,181,101.83 4,553,292.71 8,627,809.12 13,181,101.83 (16,000,000.00) 13,181,101.83
459-0100 MINISTRY OF JUSTICE 185,564,825.86 69,283,992.67 91,280,833.19 160,564,825.86 (25,000,000.00) 160,564,825.86
459-0400 GENERAL ADMINISTRATION
DEPARTMENT
179,908,618.46 50,197,469.64 70,711,148.82 120,908,618.46 (59,000,000.00) 120,908,618.46
459-0800 EKITI STATE SIGNAGE AND
ADVERTISEMENT
22,012,132.73 128,066.65 1,884,066.08 2,012,132.73 (20,000,000.00) 2,012,132.73
459-0900 LIAISON OFFICE LAGOS 27,776,215.82 3,184,079.54 9,592,136.28 12,776,215.82 (15,000,000.00) 12,776,215.82
459-1000 LIAISON OFFICE ABUJA 25,122,427.43 4,169,389.82 8,953,037.61 13,122,427.43 (12,000,000.00) 13,122,427.43
459-1300 MINSTRY OF LOCAL
GOVERNMENT COMM. DEVT
86,429,522.86 28,197,989.34 41,231,533.52 69,429,522.86 (17,000,000.00) 69,429,522.86
459-1500 OFFICE OF THE DEPUTY
GOVERNOR
55,236,185.77 16,265,505.23 28,970,680.54 45,236,185.77 (10,000,000.00) 45,236,185.77
459-1600 GOVERNMENT HOUSE AND
PROTOCOL
165,749,682.82 57,082,880.67 78,666,802.15 135,749,682.82 (30,000,000.00) 135,749,682.82
459-1800 CHRISTIAN PILGRIMS WELFARE
BOARD
23,960,113.69 5,129,031.18 10,831,082.51 15,960,113.69 (8,000,000.00) 15,960,113.69
459-1900 MUSLIM PILGRIMS WELFARE BOARD 22,159,754.38 3,645,253.49 10,514,500.89 14,159,754.38 (8,000,000.00) 14,159,754.38
459-2000 INTEGRATION AND INTER-
GOVERNMENTAL AFFAIRS
30,091,430.44 2,439,622.52 12,651,807.92 15,091,430.44 (15,000,000.00) 15,091,430.44
PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 8 of 103 7th November, 2017
2017 REVISED ESTIMATES
SUMMARY OF PERSONNEL COST
Head Ministry / Department Name
Approved
Estimates
2017
Actual
Expenditure
Jan - June, 2017
Expected
Expenditure
July- Dec., 2017
Total
Expenditure
Jan - Dec., 2017
Plus or
Minus
Revised
Estimates
459-2100 HOUSE OF ASSEMBLY 298,583,719.60 178,648,864.21 221,934,855.39 400,583,719.60 102,000,000.00 400,583,719.60
459-2300 OFFICE OF ESTABLISHMENT AND
TRAINING
93,504,744.48 30,093,963.66 45,410,780.82 75,504,744.48 (18,000,000.00) 75,504,744.48
459-2800 STATE AUDITOR-GENERAL'S
OFFICE
107,324,875.53 32,811,506.98 47,513,368.55 80,324,875.53 (27,000,000.00) 80,324,875.53
459-2900 OFFICE OF THE AUDITOR-GENERAL
FOR LOCAL GOVERNMENT
57,894,992.21 18,362,975.95 32,532,016.26 50,894,992.21 (7,000,000.00) 50,894,992.21
459-3000 CABINET AND SPECIAL
SERVICES DEPARTMENT
45,922,141.41 14,257,717.99 26,664,423.42 40,922,141.41 (5,000,000.00) 40,922,141.41
453-0400 MINISTRY OF FINANCE AND
ECONOMIC DEVT
191,445,007.55 87,427,690.49 133,017,317.06 220,445,007.55 29,000,000.00 220,445,007.55
459-3100 MINISTRY OF BUDGET &
ECONOMIC PLANNING
71,486,470.94 22,750,907.34 37,735,563.60 60,486,470.94 (11,000,000.00) 60,486,470.94
459-3200 BUREAU OF STATISTICS 42,111,901.60 9,347,740.06 20,764,161.54 30,111,901.60 (12,000,000.00) 30,111,901.60
459-3900 CIVIL SERVICE COMMISSION 56,988,801.64 17,004,757.23 28,984,044.41 45,988,801.64 (11,000,000.00) 45,988,801.64
459-5100 POLITICAL AND ECONOMIC
AFFAIRS DEPARTMENT
40,426,668.40 11,301,917.33 24,124,751.07 35,426,668.40 (5,000,000.00) 35,426,668.40
459-5400 BOUNDARY COMMISSION 42,863,453.40 3,423,234.59 12,440,218.81 15,863,453.40 (27,000,000.00) 15,863,453.40
459-5102 SALARIES AND ENTITLEMENT OF
POLITICAL OFFICE HOLDERS (P&E)
603,851,558.48 307,923,829.32 392,927,729.16 700,851,558.48 97,000,000.00 700,851,558.48
455-1300 SECONDARY SCHOOLS NON-
TEACHING STAFF (TSC)
255,106,642.19 68,371,925.61 81,734,716.58 150,106,642.19 (105,000,000.00) 150,106,642.19
455-1301 SPECIAL DUTIES 73,702.60 - 73,702.60 73,702.60 - 73,702.60
451-0300 Fountain Marketing
Agricultural Agency
25,200,000.00 9,976,007.46 17,223,992.54 27,200,000.00 2,000,000.00 27,200,000.00
451-0500 Agricultural Development Project 199,423,039.60 69,222,162.67 91,200,876.93 160,423,039.60 (39,000,000.00) 160,423,039.60
454-0600 Ekiti State Electricity Board 90,000,000.00 25,779,441.44 42,220,558.56 68,000,000.00 (22,000,000.00) 68,000,000.00
454-0800 Ekiti State Water Corporation 310,000,000.00 120,935,876.61 169,064,123.39 290,000,000.00 (20,000,000.00) 290,000,000.00
455-0400 S U B E B 264,000,000.00 153,306,784.76 186,693,215.24 340,000,000.00 76,000,000.00 340,000,000.00
455-0700 Teaching Service Commission 6,302,835,378.69 3,281,757,715.96 4,439,119,491.83 7,720,877,207.79 1,418,041,829.10 7,720,877,207.79
455-0800 Ekiti State Library Board 27,000,000.00 5,826,653.32 16,173,346.68 22,000,000.00 (5,000,000.00) 22,000,000.00
457-0200 Broadcasting Service Ekiti State 181,304,010.54 75,465,231.79 84,838,778.75 160,304,010.54 (21,000,000.00) 160,304,010.54
PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 9 of 103 7th November, 2017
2017 REVISED ESTIMATES
SUMMARY OF PERSONNEL COST
Head Ministry / Department Name
Approved
Estimates
2017
Actual
Expenditure
Jan - June, 2017
Expected
Expenditure
July- Dec., 2017
Total
Expenditure
Jan - Dec., 2017
Plus or
Minus
Revised
Estimates
457-0500 Sport Council 70,584,557.36 22,721,002.21 41,863,555.15 64,584,557.36 (6,000,000.00) 64,584,557.36
458-0200 Housing Corporation 95,000,000.00 33,769,247.76 54,230,752.24 88,000,000.00 (7,000,000.00) 88,000,000.00
459-3800 Internal Revenue Services 201,572,594.44 68,805,764.96 101,330,912.84 170,136,677.80 (31,435,916.64) 170,136,677.80
459-4100 State Independent Electoral
Commission
82,500,000.00 24,021,702.44 39,478,297.56 63,500,000.00 (19,000,000.00) 63,500,000.00
459-2700 Local Government Service
Commission
1,000,000.00 461,840.20 538,159.80 1,000,000.00 - 1,000,000.00
455-0110 Incentive to Teacher Under
SEPIP(Min. of Education
20,000,000.00 4,513,084.12 15,486,915.88 20,000,000.00 - 20,000,000.00
455-0410 Incentive to Teachers Under
SEPIP(SUBEB)
138,199,138.15 261,954,569.10 - 261,954,569.10 123,755,430.95 261,954,569.10
455-0710 Incentive to Teachers Under
SEPIP(TSC)
528,659,307.70 198,932,330.77 199,726,976.93 398,659,307.70 (130,000,000.00) 398,659,307.70
455-0510 Incentive to Teachers Under
SEPIP(BTVE)
2,000,000.00 2,000,000.00 2,000,000.00 - 2,000,000.00
CORPER ALLOWANCE 25,706,303.58 25,706,303.58 51,412,607.16 51,412,607.16 51,412,607.16
REPATRIATION 6,301,360.21 6,301,360.21 12,602,720.42 12,602,720.42 12,602,720.42
LOCUM/INTERN 400,000.00 400,000.00 800,000.00 800,000.00 800,000.00
16,551,429,583.84 7,419,842,305.03 9,849,763,949.80 17,269,606,254.83 718,176,670.99 17,269,606,254.83TOTAL
PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 10 of 103 7th November, 2017
2017 REVISED ESTIMATES
SUMMARY OF OTHER CHARGES
Head Ministry / Department Name
2017
Approved
Estimates
Actual
Expenditure
Jan - June, 2017
Expected
Expenditure
July - Dec., 2017
Total
Expenditure
Jan. - Dec., 2017
Plus
or
Minus
Revised
Estimates
451-0100 MINISTRY OF AGRICULTURE AND RURAL
DEVNT
8,000,000.00 1,072,000.00 6,928,000.00 8,000,000.00 - 8,000,000.00
451-0200 DIRECTORATE OF FARM SETTLEMENT AND
PEASANT FARMER DEVT
2,834,741.81 300,000.00 2,534,741.81 2,834,741.81 - 2,834,741.81
451-1100 RURAL DEVELOPMENT 3,968,638.53 800,000.00 3,168,638.53 3,968,638.53 - 3,968,638.53
452-0100 MINISTRY OF COMMERCE, INDUSTRIES
AND COOP.
9,071,173.79 1,600,000.00 7,471,173.79 9,071,173.79 - 9,071,173.79
452-0101 COOPERATIVE DEPT & COOP. COLL. IJERO 1,700,845.09 360,000.00 1,340,845.09 1,700,845.09 - 1,700,845.09
454-0300 MULTIPURPOSE CREDIT AGENCY 3,000,000.00 400,000.00 2,600,000.00 3,000,000.00 - 3,000,000.00
452-0200 PUBLIC PRIVATE PARTNERSHIP (PPP) 1,530,760.58 280,000.00 1,250,760.58 1,530,760.58 - 1,530,760.58
453-0700 EKITI STATE ENTERPRISES DEVELOPMENT 3,834,741.81 560,000.00 3,274,741.81 3,834,741.81 - 3,834,741.81
454-0100 BUREAU OF PRODUCTIVITY & EMPOWERMENT 3,968,638.53 480,000.00 3,488,638.53 3,968,638.53 - 3,968,638.53
454-0200 JOB CREATION AND EMPLOYMENT AGENCY 3,834,741.81 528,000.00 3,306,741.81 3,834,741.81 - 3,834,741.81
454-0500 MINISTRY OF PUBLIC UTILITY 8,000,000.00 1,000,000.00 7,000,000.00 8,000,000.00 - 8,000,000.00
454-0900 RURAL WATER SUPPLY & SANITATION
AGENCY
3,000,000.00 240,000.00 2,760,000.00 3,000,000.00 - 3,000,000.00
454-1000 MINISTRY OF WORKS AND TRANSPORT 9,071,173.79 1,525,000.00 7,546,173.79 9,071,173.79 - 9,071,173.79
454-1100 EKITI STATE TRAFFIC MANAGEMENT
AGENCY
3,061,521.15 800,000.00 2,261,521.15 3,061,521.15 - 3,061,521.15
454-1200 DEPARTMENT OF PUBLIC
TRANSPORTATION
1,466,182.38 208,000.00 1,258,182.38 1,466,182.38 - 1,466,182.38
454-1400 EKITI KETE ROAD MAINTENANCE AGENCY
(EKROMA)
5,102,535.26 1,120,000.00 3,982,535.26 5,102,535.26 - 5,102,535.26
453-0100 BUREAU OF TOURISM, ARTS AND CULTURE 3,551,267.63 560,000.00 2,991,267.63 3,551,267.63 - 3,551,267.63
453-0300 TOURISM DEPARTMENT 3,551,267.63 600,000.00 2,951,267.63 3,551,267.63 - 3,551,267.63
453-0200 COUNCIL OF ARTS AND CULTURE 3,675,709.49 560,000.00 3,115,709.49 3,675,709.49 - 3,675,709.49
455-0100 MINISTRY OF EDUCATION, SCIENCE &
TECHNOLOGY
9,000,000.00 1,200,000.00 7,800,000.00 9,000,000.00 - 9,000,000.00
455-0200 SCHOOL AGRICULTURE & ENTERPRISES 1,524,608.46 300,000.00 1,224,608.46 1,524,608.46 - 1,524,608.46
455-0300 EKITI STATE SCHOLARSHIP BOARD 3,401,690.17 160,000.00 3,241,690.17 3,401,690.17 - 3,401,690.17
455-0500 BOARD FOR TECHNICAL AND VOCATIONAL
EDUCATION
1,700,000.00 708,550.00 991,450.00 1,700,000.00 - 1,700,000.00
455-0600 AGENCY FOR ADULT & NON FORMAL
EDUCATION
1,700,000.00 160,000.00 1,540,000.00 1,700,000.00 - 1,700,000.00
455-0900 EDUCATION TRUST FUND 2,551,267.63 480,000.00 2,071,267.63 2,551,267.63 - 2,551,267.63
456-0100 MINISTRY OF HEALTH 9,000,000.00 2,700,000.00 6,300,000.00 9,000,000.00 - 9,000,000.00
456-0400 PRIMARY HEALTH CARE DEVNT AGENCY 6,000,000.00 880,000.00 5,120,000.00 6,000,000.00 - 6,000,000.00
456-0500 CENTRAL MEDICAL STORES 1,500,000.00 184,000.00 1,316,000.00 1,500,000.00 - 1,500,000.00
PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 11 of 103 7th November, 2017
2017 REVISED ESTIMATES
SUMMARY OF OTHER CHARGES
Head Ministry / Department Name
2017
Approved
Estimates
Actual
Expenditure
Jan - June, 2017
Expected
Expenditure
July - Dec., 2017
Total
Expenditure
Jan. - Dec., 2017
Plus
or
Minus
Revised
Estimates
456-0600 HOSPITAL MANAGEMENT BOARD 8,504,225.43 400,000.00 8,104,225.43 8,504,225.43 - 8,504,225.43
456-0700 EKITI STATE AIDS CONTROL AGENCY 3,061,521.15 720,000.00 2,341,521.15 3,061,521.15 - 3,061,521.15
457-0100 MIN. OF INFORMATION, YOUTH & SPORTS
DEVT
6,803,380.34 1,600,000.00 5,203,380.34 6,803,380.34 - 6,803,380.34
457-0300 GOVERNMENT PRINTING PRESS 1,700,845.09 - 1,700,845.09 1,700,845.09 - 1,700,845.09
457-0600 MINISTRY OF WOMEN AFFAIRS, GENDER
EMPOWERMENT & SOCIAL WELFARE
7,937,277.06 1,219,000.00 6,718,277.06 7,937,277.06 - 7,937,277.06
457-0601 STATE CHILD'S RIGHT IMPLEMENTATION &
MONITORING COMMITTEE
1,530,760.58 293,000.00 1,237,760.58 1,530,760.58 - 1,530,760.58
457-0700 WOMEN DEVELOPMENT CENTRE 566,948.36 27,000.00 539,948.36 566,948.36 - 566,948.36
457-0400 YOUTHS DEVELOPMENT 2,551,267.63 560,000.00 1,991,267.63 2,551,267.63 - 2,551,267.63
458-0700 MINISTRY OF ENVIRONMENT 14,000,000.00 1,624,000.00 12,376,000.00 14,000,000.00 - 14,000,000.00
458-0800 FORESTRY DEPARTMENT 2,000,000.00 128,000.00 1,872,000.00 2,000,000.00 - 2,000,000.00
458-0900 STATE ENVIRONMENTAL PROTECTION
AGENCY (SEPA)
1,700,845.09 240,000.00 1,460,845.09 1,700,845.09 - 1,700,845.09
458-1000 EKITI STATE WASTE MANAGEMENT BOARD 7,754,627.37 1,213,333.36 6,541,294.01 7,754,627.37 - 7,754,627.37
458-1200 EKITI STATE EMERGENCY MANAGEMENT
AGENCY (SEMA)
1,700,845.09 240,000.00 1,460,845.09 1,700,845.09 - 1,700,845.09
458-0701 MONTHLY SANITATION EXERCISE 5,803,380.34 1,400,000.00 4,403,380.34 5,803,380.34 - 5,803,380.34
458-1102 EKITI STATE FIRE SERVICES 4,803,380.34 800,000.00 4,003,380.34 4,803,380.34 - 4,803,380.34
458-0100 MINISTRY OF LANDS, HOUSING & URBAN
DEVT
9,071,173.79 1,800,000.00 7,271,173.79 9,071,173.79 - 9,071,173.79
458-0300 PLANNING PERMIT AGENCY 2,000,000.00 300,000.00 1,700,000.00 2,000,000.00 - 2,000,000.00
458-0500 OFFICE OF SURVEYOR GENERAL 3,000,000.00 1,160,000.00 1,840,000.00 3,000,000.00 - 3,000,000.00
458-0600 URBAN RENEWAL AGENCY 2,737,930.42 360,000.00 2,377,930.42 2,737,930.42 - 2,737,930.42
459-0100 MINISTRY OF JUSTICE 10,205,070.51 1,040,000.00 9,165,070.51 10,205,070.51 - 10,205,070.51
459-0400 GENERAL ADMINISTRATION DEPARTMENT 25,000,000.00 5,879,973.32 19,120,026.68 25,000,000.00 - 25,000,000.00
459-0500 OFFICE OF THE SECRETARY TO THE STATE
GOVERNMENT
20,000,000.00 3,400,000.00 16,600,000.00 20,000,000.00 - 20,000,000.00
459-0600 OFFICE OF THE HEAD OF SERVICE 20,000,000.00 4,150,000.00 15,850,000.00 20,000,000.00 - 20,000,000.00
459-0700 BUREAU OF PUBLIC PROCUREMENT (BPP) 6,803,380.34 480,000.00 6,323,380.34 6,803,380.34 - 6,803,380.34
459-0900 EKITI STATE LIAISON OFFICE LAGOS 6,123,042.31 1,760,000.00 4,363,042.31 6,123,042.31 - 6,123,042.31
459-1000 EKITI STATE LIAISON OFFICE ABUJA 17,455,049.56 7,350,660.00 10,104,389.56 17,455,049.56 - 17,455,049.56
PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 12 of 103 7th November, 2017
2017 REVISED ESTIMATES
SUMMARY OF OTHER CHARGES
Head Ministry / Department Name
2017
Approved
Estimates
Actual
Expenditure
Jan - June, 2017
Expected
Expenditure
July - Dec., 2017
Total
Expenditure
Jan. - Dec., 2017
Plus
or
Minus
Revised
Estimates
459-1100 EKITI STATE LIAISON OFFICE AKURE 1,500,000.00 80,000.00 1,420,000.00 1,500,000.00 - 1,500,000.00
459-1200 POLITICAL AND INTER-PARTY AFFAIRS 3,551,267.63 400,000.00 3,151,267.63 3,551,267.63 - 3,551,267.63
459-1300 MINISTRY OF LOCAL GOVERNMENT 6,000,000.00 640,000.00 5,360,000.00 6,000,000.00 - 6,000,000.00
459-1301 COMMUNITY DEVELOPMENT 1,585,460.29 240,000.00 1,345,460.29 1,585,460.29 - 1,585,460.29
459-1400 CHIEFTAINCY AFFAIRS 3,968,638.53 1,400,000.00 2,568,638.53 3,968,638.53 - 3,968,638.53
459-1500 OFFICE OF THE DEPUTY GOVERNOR 147,406,574.05 52,029,040.00 95,377,534.05 147,406,574.05 - 147,406,574.05
459-1600 GOVERNMENT HOUSE AND PROTOCOL 800,000,000.00 370,000,000.00 630,000,000.00 1,000,000,000.00 200,000,000.00 1,000,000,000.00
459-1700 OFFICE OF THE CHIEF OF STAFF 3,500,000.00 873,453.32 2,626,546.68 3,500,000.00 - 3,500,000.00
459-1800 CHRISTIAN PILGRIMS WELFARE BOARD 2,000,000.00 160,000.00 1,840,000.00 2,000,000.00 - 2,000,000.00
459-1900 MUSLIM PILGRIMS WELFARE BOARD 2,000,000.00 160,000.00 1,840,000.00 2,000,000.00 - 2,000,000.00
459-2000 INTEGRATION & INTER-GOVERNMENTAL
AFFAIRS
3,401,690.17 1,200,000.00 3,201,690.17 4,401,690.17 1,000,000.00 4,401,690.17
459-2100 HOUSE OF ASSEMBLY 550,000,000.00 163,050,000.00 386,950,000.00 550,000,000.00 - 550,000,000.00
459-2200 HOUSE OF ASSEMBLY SERVICE COMMISSION 17,000,000.00 2,000,000.00 15,000,000.00 17,000,000.00 - 17,000,000.00
459-2300 OFFICE OF ESTABLISHMENTS & TRAINING 52,000,000.00 12,422,000.00 87,578,000.00 100,000,000.00 48,000,000.00 100,000,000.00
459-2302 Establishment and Management Services
Department
2,500,000.00 400,000.00 2,100,000.00 2,500,000.00 - 2,500,000.00
459-2304 PENSIONS DEPARTMENT 2,500,000.00 480,000.00 2,020,000.00 2,500,000.00 - 2,500,000.00
459-2305 Staff Matters and Industrial Relations Dept 2,500,000.00 400,000.00 2,100,000.00 2,500,000.00 - 2,500,000.00
459-2306 TRAINING AND MANPOWER DEPT 3,500,000.00 400,000.00 3,100,000.00 3,500,000.00 - 3,500,000.00
459-2400 STAFF DEVELOPMENT CENTRE 10,000,000.00 310,000.00 9,690,000.00 10,000,000.00 - 10,000,000.00
459-2500 STAFF HOUSING LOANS BOARD 1,700,000.00 50,693.36 1,649,306.64 1,700,000.00 - 1,700,000.00
459-2600 EKITI STATE PENSION COMMISSION 12,000,000.00 1,600,000.00 10,400,000.00 12,000,000.00 - 12,000,000.00
459-2800 STATE AUDITOR-GENERAL'S OFFICE 13,606,760.68 4,329,500.00 9,277,260.68 13,606,760.68 - 13,606,760.68
459-2900 LOCAL GOVERNMENT AUDIT 11,338,967.23 1,000,000.00 10,338,967.23 11,338,967.23 - 11,338,967.23
459-3000 CABINET AND SPECIAL SERVICES
DEPARTMENT
16,328,112.82 4,864,000.00 11,464,112.82 16,328,112.82 - 16,328,112.82
453-0400 MINISTRY OF FINANCE 47,500,000.00 15,662,500.00 36,837,500.00 52,500,000.00 5,000,000.00 52,500,000.00
453-0401 STATE REVENUE AND INVESTMENT COMMITTEE 3,571,774.68 680,000.00 2,891,774.68 3,571,774.68 - 3,571,774.68
453-0402 FISCAL COMMITTEE SECRETARIAT 9,354,647.97 4,500,000.00 6,854,647.97 11,354,647.97 2,000,000.00 11,354,647.97
453-0403 DEBT MANGEMENT OFFICE 3,401,690.17 920,000.00 2,481,690.17 3,401,690.17 - 3,401,690.17
453-0405 EXPENDITURE DEPARTMENT 5,669,483.62 1,400,000.00 4,269,483.62 5,669,483.62 - 5,669,483.62
453-0406 STATE FINANCES DEPARTMENT 5,669,483.62 1,000,000.00 4,669,483.62 5,669,483.62 - 5,669,483.62
459-3100 MINISTRY OF BUDGET AND ECONOMIC
PLANNING
10,205,070.51 2,502,000.00 7,703,070.51 10,205,070.51 - 10,205,070.51
PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 13 of 103 7th November, 2017
2017 REVISED ESTIMATES
SUMMARY OF OTHER CHARGES
Head Ministry / Department Name
2017
Approved
Estimates
Actual
Expenditure
Jan - June, 2017
Expected
Expenditure
July - Dec., 2017
Total
Expenditure
Jan. - Dec., 2017
Plus
or
Minus
Revised
Estimates
459-3110 YOUTH EMPLOYMENT AND SOCIAL
SUPPORT OPERATION (YESSO)
5,000,000.00 300,000.00 4,700,000.00 5,000,000.00 - 5,000,000.00
459-3200 BUREAU OF STATISTICS 5,000,000.00 560,000.00 4,440,000.00 5,000,000.00 - 5,000,000.00
459-3300 PROJECT MONITORING COMMITTEE 3,500,000.00 800,000.00 2,700,000.00 3,500,000.00 - 3,500,000.00
459-3400 MILLENNIUM DEVELOPMENT GOALS
(MDGS) OFFICE
1,700,845.09 160,000.00 1,540,845.09 1,700,845.09 - 1,700,845.09
459-3500 STATE GOVERNANCE AND CAPACITY
BUILDING PROJ 2
2,500,000.00 200,000.00 2,300,000.00 2,500,000.00 - 2,500,000.00
459-3600 OFFICE OF THE ACCOUNTANT GENERAL 34,016,901.70 11,988,500.00 36,028,401.70 48,016,901.70 14,000,000.00 48,016,901.70
459-3900 CIVIL SERVICE COMMISSION 17,008,450.85 7,400,000.00 14,688,450.85 22,088,450.85 5,080,000.00 22,088,450.85
459-3901 PERSONNEL DEPARTMENT (CSC) 1,800,000.00 480,000.00 1,320,000.00 1,800,000.00 - 1,800,000.00
459-3902 APPOINTMENT DEPARTMENT (CSC) 1,800,000.00 480,000.00 1,320,000.00 1,800,000.00 - 1,800,000.00
459-4000 FISCAL RESPONSIBILITY COMMISSION 5,669,483.62 800,000.00 4,869,483.62 5,669,483.62 - 5,669,483.62
459-4200 PETROLEUM PRODUCTS CONSUMER
PROTECTION UNIT
2,000,000.00 100,000.00 1,900,000.00 2,000,000.00 - 2,000,000.00
459-4300 UTILITY SERVICE DEPARTMENT 6,000,000.00 400,000.00 5,600,000.00 6,000,000.00 - 6,000,000.00
459-4400 SERVE-EKS 1,530,760.58 320,000.00 1,210,760.58 1,530,760.58 - 1,530,760.58
459-4500 BUREAU OF TRANSFORMATION & STRATEGY 8,633,295.83 2,000,000.00 6,633,295.83 8,633,295.83 - 8,633,295.83
459-4600 CIVIL SERVICE TRANSFORMATION 2,551,267.63 560,000.00 1,991,267.63 2,551,267.63 - 2,551,267.63
459-5000 EKITI STATE STOMACH INFRASTRUCTURE
AGENCY
5,669,483.62 320,000.00 5,349,483.62 5,669,483.62 - 5,669,483.62
459-5100 POLITICAL AND ECONOMIC AFFAIRS DEPT 6,803,380.34 1,280,000.00 5,523,380.34 6,803,380.34 - 6,803,380.34
459-5107 ECONOMIC & PARASTATALS (P&E) 1,632,811.28 400,000.00 1,232,811.28 1,632,811.28 - 1,632,811.28
459-5200 CENTRAL INTERNAL AUDIT OFFICE 7,937,277.06 2,250,000.00 6,000,000.00 8,250,000.00 312,722.94 8,250,000.00
459-5300 NEPAD - - - - - -
459-5400 EKITI STATE BOUNDARY COMMISSION 2,551,267.63 400,000.00 2,151,267.63 2,551,267.63 - 2,551,267.63
459-1606 OFFICE OF SPECIAL ADVISER GOVERNOR'S
OFFICE (GH & P)
2,535,586.89 - 2,535,586.89 2,535,586.89 - 2,535,586.89
459-3602 MAIN ACCOUNT DEPT (A.G's Office) 3,000,000.00 480,000.00 2,520,000.00 3,000,000.00 - 3,000,000.00
459-5101 NIREC (POLITICAL & ECONOMIC AFFAIRS) 2,041,014.10 350,000.00 1,691,014.10 2,041,014.10 - 2,041,014.10
459-0401 OFFICE OF SPECIAL ASSISTANT (SPECIAL
PROJECTS)
-
PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 14 of 103 7th November, 2017
2017 REVISED ESTIMATES
SUMMARY OF OTHER CHARGES
Head Ministry / Department Name
2017
Approved
Estimates
Actual
Expenditure
Jan - June, 2017
Expected
Expenditure
July - Dec., 2017
Total
Expenditure
Jan. - Dec., 2017
Plus
or
Minus
Revised
Estimates
459-3603 PROJECT FINANCIAL MGT UNIT (WORLD
BANK PROJECT)
2,834,741.81 240,000.00 2,594,741.81 2,834,741.81 - 2,834,741.81
459-0601 PUBLIC SERVICE COORDINATING UNIT
(HOS)
3,061,521.15 760,000.00 2,301,521.15 3,061,521.15 - 3,061,521.15
459-1609 SA MEDIA/CHIEF PRESS SECRETARY 10,000,000.00 608,000.00 9,392,000.00 10,000,000.00 - 10,000,000.00
459-4401 SERVE-EKS STEERING COMMITTEE 510,253.53 40,000.00 470,253.53 510,253.53 - 510,253.53
459-0101 EKITI STATE CITIZENS RIGHT 1,000,000.00 160,000.00 840,000.00 1,000,000.00 - 1,000,000.00
459-0410 OFFICE OF PRV SECR TO GOVENOR 1,020,507.05 1,020,507.05 1,020,507.05 - 1,020,507.05
459-1001 EKITI STATE GOVERNOR'S LODGE, ABUJA 7,937,277.06 880,000.00 7,057,277.06 7,937,277.06 - 7,937,277.06
459-1002 DEPUTY GOVERNOR'S LODGE, ABUJA 3,401,690.17 400,000.00 3,001,690.17 3,401,690.17 - 3,401,690.17
459-1401 EKITI STATE COUNCIL OF OBAS 17,000,000.00 3,189,472.00 13,810,528.00 17,000,000.00 - 17,000,000.00
459-3001 MAINTENANCE OF EXCO CHAMBER 3,061,521.15 761,600.00 2,299,921.15 3,061,521.15 - 3,061,521.15
459-3101 MULTI-LATERAL DEPARTMENT 4,500,000.00 160,000.00 4,340,000.00 4,500,000.00 - 4,500,000.00
459-3102 ECONOMIC DEVELOPMENT COUNCIL
(MB&EP)
10,000,000.00 300,000.00 9,700,000.00 10,000,000.00 - 10,000,000.00
459-3103 DEVT PLANNING & STRATEGY COMMITTEE
(MB&EP)
2,500,000.00 112,500.00 2,387,500.00 2,500,000.00 - 2,500,000.00
459-3104 BUDGET DEPARTMENT 6,500,000.00 1,080,000.00 5,420,000.00 6,500,000.00 - 6,500,000.00
459-3105 BUDGET MONITORING COMMITTEE (MB &
EP)
5,000,000.00 995,000.00 4,005,000.00 5,000,000.00 - 5,000,000.00
459-3401 CGS TO LGAS TRACK (MDG) 2,551,267.63 560,000.00 1,991,267.63 2,551,267.63 - 2,551,267.63
459-3601 CENTRAL PAY OFFICE 4,000,000.00 600,000.00 3,400,000.00 4,000,000.00 - 4,000,000.00
459-3108 STATE PROJECTS MONITORING &
EVALUATION OFFICE
4,000,000.00 400,000.00 3,600,000.00 4,000,000.00 - 4,000,000.00
PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 15 of 103 7th November, 2017
2017 REVISED ESTIMATES
SUMMARY OF OTHER CHARGES
Head Ministry / Department Name
2017
Approved
Estimates
Actual
Expenditure
Jan - June, 2017
Expected
Expenditure
July - Dec., 2017
Total
Expenditure
Jan. - Dec., 2017
Plus
or
Minus
Revised
Estimates
459-1503 BUREAU OF INFORMATION,
COMMUNICATION & TECHNOLOGY
3,000,000.00 676,800.00 2,323,200.00 3,000,000.00 - 3,000,000.00
459-1610 OFFICE OF DEPUTY CHIEF OF STAFF (GH & P) - - - - -
459-3109 SUSTAINABLE IGR COMMITTEE 6,123,042.31 1,120,000.00 5,003,042.31 6,123,042.31 - 6,123,042.31
459-5500 BUREAU OF PUBLIC SERVICE REFORM - - - - -
459-3402 DEVELOPMENT RELATION (MDGS OFFICE) 1,020,507.05 160,000.00 860,507.05 1,020,507.05 - 1,020,507.05
459-1614 MAINTENANCE OF GOVERNOR'S LODGE (GH&P) 3,061,521.15 - 3,061,521.15 3,061,521.15 - 3,061,521.15
455-0106 MONITORING OF PUBLIC SCHOOLS (MIN.
OF EDUCATION)
2,721,352.14 400,000.00 2,321,352.14 2,721,352.14 - 2,721,352.14
459-3604 IPSAS STEERING COMMITTEE 2,494,572.79 480,000.00 2,014,572.79 2,494,572.79 - 2,494,572.79
459-5902 PROJECT EVALUATION COMMITTEE 1,700,845.09 300,000.00 1,400,845.09 1,700,845.09 - 1,700,845.09
459-3606 STATE INTEGRATED FINANCIAL MGT
(SIFMIS)
2,041,014.10 400,000.00 1,641,014.10 2,041,014.10 - 2,041,014.10
452-0300 EKITI STATE MINERAL RESOURCES DEV.
AGENCY
5,000,000.00 400,000.00 4,600,000.00 5,000,000.00 - 5,000,000.00
452-0102 MINERAL RESOURCES & ENVIRONMENTAL
COMMITTEE
5,000,000.00 400,000.00 4,600,000.00 5,000,000.00 - 5,000,000.00
459-5900 STATE COMMITTEE ON FOOD & NUTRITION
(Unicef Assisted)
7,653,802.88 200,000.00 7,453,802.88 7,653,802.88 - 7,653,802.88
459-3112 BUDGET TRACKING AND AUTOMATION 6,000,000.00 200,000.00 5,800,000.00 6,000,000.00 - 6,000,000.00
459-5901 BOUNDARY TECHNICAL COMMITTEE (D-GOV) 5,669,483.62 - 5,669,483.62 5,669,483.62 - 5,669,483.62
459-5700 OFFICE OF PUBLIC DEFENDER 5,200,000.00 600,000.00 4,600,000.00 5,200,000.00 - 5,200,000.00
459-3113 Medium Term Expenditure Framework
Secretariat
4,000,000.00 400,000.00 3,600,000.00 4,000,000.00 - 4,000,000.00
457-0607 Government Pupils in Children Home
Nur/Pry School
3,000,000.00 200,000.00 2,800,000.00 3,000,000.00 - 3,000,000.00
459-2803 Monitoring and Special Audit Department 2,000,000.00 200,000.00 1,800,000.00 2,000,000.00 - 2,000,000.00
459-2601 Pension Transitition Arrangement
Department
8,000,000.00 1,000,000.00 7,000,000.00 8,000,000.00 - 8,000,000.00
459-0413 Government Assets Unit 2,500,000.00 200,000.00 2,300,000.00 2,500,000.00 - 2,500,000.00
459-5601 Human Capital Development 2,000,000.00 200,000.00 1,800,000.00 2,000,000.00 - 2,000,000.00
455-0701 Teaching Service Commission Loans Board 2,000,000.00 200,000.00 1,800,000.00 2,000,000.00 - 2,000,000.00
459-3115 Activities of the National Cash Transfer
Office
2,000,000.00 200,000.00 1,800,000.00 2,000,000.00 - 2,000,000.00
PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 16 of 103 7th November, 2017
2017 REVISED ESTIMATES
SUMMARY OF OTHER CHARGES
Head Ministry / Department Name
2017
Approved
Estimates
Actual
Expenditure
Jan - June, 2017
Expected
Expenditure
July - Dec., 2017
Total
Expenditure
Jan. - Dec., 2017
Plus
or
Minus
Revised
Estimates
451-0300 Fountain Marketing Agricultural Agency 4,800,000.00 480,000.00 4,320,000.00 4,800,000.00 - 4,800,000.00
451-0500 Agricultural Development Project 7,000,000.00 2,000,000.00 5,000,000.00 7,000,000.00 - 7,000,000.00
454-0600 Ekiti State Electricity Board ############ 10,800,000.00 29,200,000.00 40,000,000.00 - 40,000,000.00
454-0800 Ekiti State Water Corporation ############ 1,800,000.00 8,200,000.00 10,000,000.00 - 10,000,000.00
454-0400 S U B E B ############ 10,347,500.00 25,652,500.00 36,000,000.00 - 36,000,000.00
455-0700 Teaching Service Commission ############ 6,780,000.00 8,220,000.00 15,000,000.00 - 15,000,000.00
455-0800 Ekiti State Library Board 3,000,000.00 720,000.00 2,280,000.00 3,000,000.00 - 3,000,000.00
457-0200 Broadcasting Service Ekiti State 3,000,000.00 692,786.16 2,307,213.84 3,000,000.00 - 3,000,000.00
454-0601 Monitoring of Government House
Premises/Towns & Villages Electrification
3,000,000.00 150,000.00 2,850,000.00 3,000,000.00 - 3,000,000.00
457-0500 Sport Council ############ 800,000.00 12,200,000.00 13,000,000.00 - 13,000,000.00
458-0200 Housing Corporation 5,000,000.00 644,042.50 4,355,957.50 5,000,000.00 - 5,000,000.00
459-3800 Internal Revenue Services 50,000,000.00 48,494,769.66 128,005,230.34 176,500,000.00 126,500,000.00 176,500,000.00
459-4100 State Independent Electoral Commission ############ 4,000,000.00 8,000,000.00 12,000,000.00 - 12,000,000.00
459-3114 Development Partners & Aids Coordination
Secretariat (MBEP)
3,000,000.00 200,000.00 2,800,000.00 3,000,000.00 - 3,000,000.00
459-5903 State Fiscal Efficiency Unit 5,000,000.00 1,000,000.00 4,000,000.00 5,000,000.00 - 5,000,000.00
455-0401 Subeb Staff Housing Loans Board - - 2,000,000.00 2,000,000.00 2,000,000.00 2,000,000.00
459-070 Supervision and Monitoring of Projects (BPP) 2,000,000.00 2,000,000.00 2,000,000.00 2,000,000.00
451-0600 Fadama 2,000,000.00 2,000,000.00 2,000,000.00 2,000,000.00
459-3607 Management Services Dept (AG's Office) 2,000,000.00 2,000,000.00 2,000,000.00 2,000,000.00
Newly Created MDAs 8,577,333.58 - 6,577,333.58 6,577,333.58 (2,000,000.00) 6,577,333.58
2,587,000,158.79 843,238,673.68 2,151,654,208.05 2,994,892,881.73 407,892,722.94 2,994,892,881.73
PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 17 of 103 7th November, 2017
2017 REVISED ESTIMATES
RECURRENT GRANTS TO PARASTATALS AND INSTITUTIONS
Head Name of Ministry/Department
2017
Approved
Estimates
Actual
Expenditure
Jan - June, 2017
Expected
Expenditure
July - Dec., 2017
Total
Expenditure
Jan - Dec, 2017
Plus or
Minus
Revised
Estimates
Jan - Dec., 2017
455-1000 Ekiti State University 2,800,000,000.00 1,560,000,000.00 1,820,000,000.00 3,380,000,000.00 580,000,000.00 3,380,000,000.00
455-1200 College of Education Ikere Ekiti 2,000,000,000.00 879,343,190.00 2,373,921,444.30 3,253,264,634.30 1,253,264,634.30 3,253,264,634.30
456-0200 College of Health Sci & Technology Ijero-
Ekiti
280,000,000.00 102,592,697.70 177,407,302.30 280,000,000.00 - 280,000,000.00
456-0300 Ekiti State University Teaching Hospital 2,500,000,000.00 895,056,581.45 1,604,943,418.55 2,500,000,000.00 - 2,500,000,000.00
459-0200 The Judiciary 1,218,216,870.34 400,326,340.00 817,890,530.34 1,218,216,870.34 - 1,218,216,870.34
459-0300 Judicial Service Commission 110,937,887.83 27,163,330.00 83,774,557.83 110,937,887.83 - 110,937,887.83
457-0415 Nigeria Security and Civil Defence Corps 8,164,056.11 2,916,665.00 5,247,391.11 8,164,056.11 - 8,164,056.11
457-0405 Ekiti United Football Club 34,470,460.39 19,000,000.00 45,600,000.00 64,600,000.00 30,129,539.61 64,600,000.00
459-0301 Customary Court of Appeal - - - - -
459-2303 Nigerian Legion 2,200,000.00 750,000.00 1,950,000.00 2,700,000.00 500,000.00 2,700,000.00
457-0102 MINISTRY OF INFORMATION, YOUTH
& SPORTS DEVELOPMENT (Recurrent
Grants to Parastatals)
11,699,924.35 1,760,000.00 9,939,924.35 11,699,924.35 - 11,699,924.35
8,965,689,199.02 3,888,908,804.15 6,940,674,568.78 10,829,583,372.93 1,863,894,173.91 10,829,583,372.93TOTAL
PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 18 of 103 7th November, 2017
2017 REVISED ESTIMATES
SUMMARY OF TRANSFER TO OTHER FUND
S/N Head Ministry / Department Name
2017 Approved
Estimates
Actual
Expenditure
Jan - June, 2017
Expected
Expenditure
July - Dec, 2017
Total
Expenditure
Jan - Dec., 2017
Plus
or
Minus
Revised
Estimates
1 433001 Consolidated Staff Loans Scheme -
2 433022 Capacity Building for Civil Servants 60,000,000.00 8,537,000.00 51,463,000.00 60,000,000.00 - 60,000,000.00
3 433138 State Civil Service Journal 2,200,000.00 480,000.00 1,720,000.00 2,200,000.00 - 2,200,000.00
Sub Total: 62,200,000.00 9,017,000.00 53,183,000.00 62,200,000.00 - 62,200,000.00
S/N Head Ministry / Department Name
2017 Approved
Estimates
Actual
Expenditure
Jan - June, 2017
Expected
Expenditure
July - Dec, 2017
Total
Expenditure
Jan - Dec., 2017
Plus
or
Minus
Revised
Estimates
1 433002 Contingency Fund 4,500,000,000.00 1,690,862,075.80 3,809,137,924.20 5,500,000,000.00 1,000,000,000.00 5,500,000,000.00
2 433017 Utility Services Bills (Finance) 192,762,442.99 30,134,600.00 162,627,842.99 192,762,442.99 - 192,762,442.99
3 433020 Committee and Commission 28,347,418.09 12,500,000.00 18,847,418.09 31,347,418.09 3,000,000.00 31,347,418.09
4 433026 Logisitic for Procurement of N20 Billion
Bonds
- - - - -
5 433068 Donations - - - - -
6 433076 Responsibility/EXCO and Other
Allowances
138,459,372.97 44,150,000.00 94,309,372.97 138,459,372.97 - 138,459,372.97
7 433082 Rent for Govt. hired property - - - -
8 433090 Finance Publication / Other Radio
Sponsored Programme
- - - -
Sub Total: 4,859,569,234.05 1,777,646,675.80 4,084,922,558.25 5,862,569,234.05 1,003,000,000.00 5,862,569,234.05
S/N Head Ministry / Department Name
2017 Approved
Estimates
Actual
Expenditure
Jan - June, 2017
Expected
Expenditure
July - Dec, 2017
Total
Expenditure
Jan - Dec., 2017
Plus
or
Minus
Revised
Estimates
1 433091 Entreprenurship Development Project - - - -
2 433092 Enterprise Today TV Programme - - - - -
459-2300
Recurrent
MINISTRY OF FINANCE
Recurrent
OFFICE OF ESTABLISHMENTS AND TRAINING
453-0400 MINISTRY OF FINANCE
Recurrent
EKITI STATE ENTERPRISES DEVELOPMENT AGENCY
453-0700 EKITI STATE ENTERPRISES DEVELOPMENT AGENCY
OFFICE OF ESTABLISHMENTS AND TRAINING
PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 19 of 103 7th November, 2017
2017 REVISED ESTIMATES
SUMMARY OF TRANSFER TO OTHER FUND
Sub Total: - - - - - -
S/N Head Ministry / Department Name
2017 Approved
Estimates
Actual
Expenditure
Jan - June, 2017
Expected
Expenditure
July - Dec, 2017
Total
Expenditure
Jan - Dec., 2017
Plus
or
Minus
Revised
Estimates
1 433040 Capacity Building for Legislative Staff 5,669,483.62 5,669,483.62 5,669,483.62 - 5,669,483.62
2 433041 Staff Loans Board 15,000,000.00 15,000,000.00 15,000,000.00 - 15,000,000.00
3 433042 Pilgrims to Holy Lands - - - - -
Sub Total: 20,669,483.62 - 20,669,483.62 20,669,483.62 - 20,669,483.62
S/N Head Ministry / Department Name
2017 Approved
Estimates
Actual
Expenditure
Jan - June, 2017
Expected
Expenditure
July - Dec, 2017
Total
Expenditure
Jan - Dec., 2017
Plus
or
Minus
Revised
Estimates
1 433098 Private Nurseries/Primary Schools/Tertiary
Institutions Inspection/Reg. & Reinvigoration
20,000,000.00 5,000,000.00 5,000,000.00 (15,000,000.00) 5,000,000.00
2 433099 Shipment of Books from USA - - - - -
3 433100 Payment of Students WAEC and NECO - - - - -
4 433101 Capacity Building for Teachers (Secondary
School)/MOOCs
250,000,000.00 - 38,000,000.00 38,000,000.00 (212,000,000.00) 38,000,000.00
5 433102 Schools Sports 5,000,000.00 1,000,000.00 1,000,000.00 (4,000,000.00) 1,000,000.00
Sub Total: 275,000,000.00 - 44,000,000.00 44,000,000.00 (231,000,000.00) 44,000,000.00
1 433004 National Education Programmes 500,000,000.00 200,361,690.00 929,683,310.00 1,130,045,000.00 630,045,000.00 1,130,045,000.00
2 433005 Grants to Secondary Schools 200,000,000.00 - 112,000,000.00 112,000,000.00 (88,000,000.00) 112,000,000.00
3 433007 Feeding and Maintenance of Special
Schools
75,000,000.00 17,441,400.00 37,558,600.00 55,000,000.00 (20,000,000.00) 55,000,000.00
4 433008 Conduct of School Examination(Including
primary Schl unified Exams)
40,744,689.66 - 20,744,689.66 20,744,689.66 (20,000,000.00) 20,744,689.66
5 433009 Monitoring WAEC/NECO Exams 10,000,000.00 - - (10,000,000.00) -
6 433011 Payment of Students WAEC and NECO - - - - -
7 433012 Grants to School including Technical
Colleges (to be administered by SBMC)
400,000,000.00 336,955,000.00 2,000,000.00 338,955,000.00 (61,045,000.00) 338,955,000.00
HOUSE OF ASSEMBLY SERVICE COMMISSION
459-2200 HOUSE OF ASSEMBLY SERVICE COMMISSION
Recurrent
MINISTRY OF EDUCATION, SCIENCE AND TECHNOLOGY
455-0100 MINISTRY OF EDUCATION, SCIENCE AND TECHNOLOGY
Recurrent
Recurrent
PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 20 of 103 7th November, 2017
2017 REVISED ESTIMATES
SUMMARY OF TRANSFER TO OTHER FUND
Sub Total: 1,225,744,689.66 554,758,090.00 1,101,986,599.66 1,656,744,689.66 431,000,000.00 1,656,744,689.66
S/N Head Ministry / Department Name
2017 Approved
Estimates
Actual
Expenditure
Jan - June, 2017
Expected
Expenditure
July - Dec, 2017
Total
Expenditure
Jan - Dec., 2017
Plus
or
Minus
Revised
Estimates
1 433006 Grants to Technical Colleges - - - - -
2 433010 NABTEB Federal Crafts Exams - - - - -
3 433139 Re Accreditation of Courses/Partnership 60,000,000.00 3,760,000.00 56,240,000.00 60,000,000.00 - 60,000,000.00
Sub Total: 60,000,000.00 3,760,000.00 56,240,000.00 60,000,000.00 - 60,000,000.00
1 433103 Summer Vocational Training Programme - - - -
2 433104 Capacity Building & National Education
Programme (BTVE)
5,000,000.00 5,000,000.00 5,000,000.00 - 5,000,000.00
3 433105 Grants to Samsung Engr. Academy Ado - Ekiti 12,240,037.17 - 12,240,037.17 12,240,037.17 - 12,240,037.17
Sub Total: 17,240,037.17 - 17,240,037.17 17,240,037.17 - 17,240,037.17
S/N Head Ministry / Department Name
2017 Approved
Estimates
Actual
Expenditure
Jan - June, 2017
Expected
Expenditure
July - Dec, 2017
Total
Expenditure
Jan - Dec., 2017
Plus
or
Minus
Revised
Estimates
1 433106 Literacy by Radio Programme - - - -
2 433107 Continuous Education Centre 5,669,483.62 5,669,483.62 5,669,483.62 - 5,669,483.62
3 433108 Free Coaching /Free Jamb Forms 18,500,000.00 - 18,500,000.00 18,500,000.00 - 18,500,000.00
Sub Total: 24,169,483.62 - 24,169,483.62 24,169,483.62 - 24,169,483.62
S/N Head Ministry / Department Name
2017 Approved
Estimates
Actual
Expenditure
Jan - June, 2017
Expected
Expenditure
July - Dec, 2017
Total
Expenditure
Jan - Dec., 2017
Plus
or
Minus
Revised
Estimates
2 433014 Health Mission - - - - -
3 433111 Logistic Support for Mr Governor's Integrated Health
Service delivery programme
- - - -
BOARD FOR TECHNICAL AND VOCATIONAL EDUCATION
455-0500 BOARD FOR TECHNICAL AND VOCATIONAL EDUCATION
Recurrent
MINISTRY OF HEALTH
456-0100 MINISTRY OF HEALTH
Recurrent
Recurrent
AGENCY FOR ADULT AND NON FORMAL EDUCATION
455-0600 AGENCY FOR ADULT AND NON FORMAL EDUCATION
Recurrent
PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 21 of 103 7th November, 2017
2017 REVISED ESTIMATES
SUMMARY OF TRANSFER TO OTHER FUND
Sub Total: - - - - - -
1 433109 Eye Intervention (Oju Ayo) 60,000,000.00 80,000,000.00 80,000,000.00 20,000,000.00 80,000,000.00
Sub Total: 60,000,000.00 - 80,000,000.00 80,000,000.00 20,000,000.00 80,000,000.00
S/N Head Ministry / Department Name
2017 Approved
Estimates
Actual
Expenditure
Jan - June, 2017
Expected
Expenditure
July - Dec, 2017
Total
Expenditure
Jan - Dec., 2017
Plus
or
Minus
Revised
Estimates
1 433015 Centralization of Advertisements(Minof
Information)
16,441,502.49 - 16,441,502.49 16,441,502.49 - 16,441,502.49
2 433050 Publication of Newspapers - - - - -
Sub Total: 16,441,502.49 - 16,441,502.49 16,441,502.49 - 16,441,502.49
S/N Head Ministry / Department Name
2017 Approved
Estimates
Actual
Expenditure
Jan - June, 2017
Expected
Expenditure
July - Dec, 2017
Total
Expenditure
Jan - Dec., 2017
Plus
or
Minus
Revised
Estimates
1 433016 Fuelling of Government Vehicles/Gen Sets 160,000,000.00 75,000,000.00 125,000,000.00 200,000,000.00 40,000,000.00 200,000,000.00
2 433024 Overseas Trip for Governor & Aides 28,754,232.64 - 28,754,232.64 28,754,232.64 - 28,754,232.64
3 433126 Maintenance of State Secretariat 50,000,000.00 320,000.00 49,680,000.00 50,000,000.00 - 50,000,000.00
4 433127 Maintenance of Governor's Offices (GAD) 100,000,000.00 5,390,000.00 94,610,000.00 100,000,000.00 - 100,000,000.00
Sub Total: 338,754,232.64 80,710,000.00 298,044,232.64 378,754,232.64 40,000,000.00 378,754,232.64
S/N Head Ministry / Department Name
2017 Approved
Estimates
Actual
Expenditure
Jan - June, 2017
Expected
Expenditure
July - Dec, 2017
Total
Expenditure
Jan - Dec., 2017
Plus
or
Minus
Revised
Estimates
1 433018 Charity Fund (Political & Economic Affairs) 90,711,737.88 29,050,000.00 128,661,737.88 157,711,737.88 67,000,000.00 157,711,737.88
2 433019 Logistic for Election (both State/LG
Election)(Pol&Econ)
500,000,000.00 500,000,000.00 500,000,000.00 - 500,000,000.00
3 433088 Panel of Enquiry - - - - -
4 433080 Salaries and Entitlement of Past Political Office
Holders (P& E)
250,000,000.00 150,000,000.00 150,000,000.00 ############# 150,000,000.00
GENERAL ADMINISTRATION DEPARTMENT
459-0400 GENERAL ADMINISTRATION DEPARTMENT
Recurrent
Recurrent
MINISTRY OF INFORMATION, YOUTH & SPORTS DEVELOPMENT
457-0100 MINISTRY OF INFORMATION, YOUTH & SPORTS DEVELOPMENT
Recurrent
POLITICAL AND ECONOMIC AFFAIRS DEPARTMENT
459-5100 POLITICAL AND ECONOMIC AFFAIRS DEPARTMENT
Recurrent
PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 22 of 103 7th November, 2017
2017 REVISED ESTIMATES
SUMMARY OF TRANSFER TO OTHER FUND
5 433123 Furniture Allowance for Public Officers (P & E) 200,000,000.00 56,460,000.00 343,540,000.00 400,000,000.00 200,000,000.00 400,000,000.00
6 433124 Capacity Building for Political Office Holders - - - - -
7 433128 Overseas Trips for Political Office Holders &
Top Govt. Functionaries
22,677,934.47 - 22,677,934.47 22,677,934.47 - 22,677,934.47
Sub Total: 1,063,389,672.35 85,510,000.00 1,144,879,672.35 1,230,389,672.35 167,000,000.00 1,230,389,672.35
S/N Head Ministry / Department Name
2017 Approved
Estimates
Actual
Expenditure
Jan - June, 2017
Expected
Expenditure
July - Dec, 2017
Total
Expenditure
Jan - Dec., 2017
Plus
or
Minus
Revised
Estimates
1 433021 Printing of Treasury Receipts/Other
Documents
11,338,967.23 4,825,000.00 6,513,967.23 11,338,967.23 - 11,338,967.23
2 433067 Implementation of IPSAS 150,084,508.52 830,000.00 149,254,508.52 150,084,508.52 - 150,084,508.52
3 433069 Auditing of Parastatals 5,669,483.62 2,000,000.00 3,669,483.62 5,669,483.62 - 5,669,483.62
Sub Total: 167,092,959.37 7,655,000.00 159,437,959.37 167,092,959.37 - 167,092,959.37
S/N Head Ministry / Department Name
2017 Approved
Estimates
Actual
Expenditure
Jan - June, 2017
Expected
Expenditure
July - Dec, 2017
Total
Expenditure
Jan - Dec., 2017
Plus
or
Minus
Revised
Estimates
1 433003 Scholarship Scheme 68,033,803.41 850,000.00 67,183,803.41 68,033,803.41 - 68,033,803.41
Sub Total: 68,033,803.41 850,000.00 67,183,803.41 68,033,803.41 - 68,033,803.41
S/N Head Ministry / Department Name
2017 Approved
Estimates
Actual
Expenditure
Expected
Expenditure
Total
Expenditure
Plus
or
Revised
Estimates
1 433027 Volunteer Allowance (Under Job creation) 5,669,483.62 5,669,483.62 5,669,483.62 - 5,669,483.62
2 433090 Peace Corps Allowance - - - - -
Sub Total: 5,669,483.62 - 5,669,483.62 5,669,483.62 - 5,669,483.62
459-3600 OFFICE OF THE ACCOUNTANT GENERAL
Recurrent
EKITI STATE SCHOLARSHIP BOARD
455-0300 EKITI STATE SCHOLARSHIP BOARD
OFFICE OF THE ACCOUNTANT GENERAL
MINISTRY OF ENVIRONMENT
Recurrent
JOB CREATION AND EMPLOYMENT AGENCY
454-0200 JOB CREATION AND EMPLOYMENT AGENCY
Recurrent
PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 23 of 103 7th November, 2017
2017 REVISED ESTIMATES
SUMMARY OF TRANSFER TO OTHER FUND
S/N Head Ministry / Department Name
2017 Approved
Estimates
Actual
Expenditure
Jan - June, 2017
Expected
Expenditure
July - Dec, 2017
Total
Expenditure
Jan - Dec., 2017
Plus
or
Minus
Revised
Estimates
1 433118 Fumigation 25,000,000.00 7,050,000.00 17,950,000.00 25,000,000.00 - 25,000,000.00
2 433119 Sanitation Task Force Operation - - - - - -
Sub-Total:- 25,000,000.00 7,050,000.00 17,950,000.00 25,000,000.00 - 25,000,000.00
S/N Head Ministry / Department Name
2017 Approved
Estimates
Actual
Expenditure
Expected
Expenditure
Total
Expenditure
Plus
or
Revised
Estimates
1 433120 Cash & Material Assistance to Disaster Victims
(SEMA)
12,173,709.04 6,550,000.00 5,623,709.04 12,173,709.04 - 12,173,709.04
Sub Total: 12,173,709.04 6,550,000.00 5,623,709.04 12,173,709.04 - 12,173,709.04
S/N Head Ministry / Department Name
2017 Approved
Estimates
Actual
Expenditure
Jan - June, 2017
Expected
Expenditure
July - Dec, 2017
Total
Expenditure
Jan - Dec., 2017
Plus
or
Minus
Revised
Estimates
1 433025 Payment of Street Sweepers in Ado & Ikere
Ekiti
95,009,206.46 39,132,500.00 68,423,500.00 107,556,000.00 12,546,793.54 107,556,000.00
Sub Total: 95,009,206.46 39,132,500.00 68,423,500.00 107,556,000.00 12,546,793.54 107,556,000.00
S/N Head Ministry / Department Name
2017 Approved
Estimates
Actual
Expenditure
Jan - June, 2017
Expected
Expenditure
July - Dec, 2017
Total
Expenditure
Jan - Dec., 2017
Plus
or
Minus
Revised
Estimates
1 433110 Allowance for Rehabilitation Centre 8,829,427.01 3,244,500.00 8,084,927.01 11,329,427.01 2,500,000.00 11,329,427.01
2 433117 Hosting of National Women Council - - - - -
3 433121 Juvenile Home, Immates & Motherless Babies
Homes
11,565,746.58 4,150,000.00 10,915,746.58 15,065,746.58 3,500,000.00 15,065,746.58
4 433122 Women Empowerment Programme - - - - -
5 433123 Women Conference 100,000,000.00 94,000,000.00 94,000,000.00 (6,000,000.00) 94,000,000.00
Sub Total: 120,395,173.59 7,394,500.00 113,000,673.59 120,395,173.59 - 120,395,173.59
458-0700 MINISTRY OF ENVIRONMENT
Recurrent
EKITI STATE EMERGENCY MANAGEMENT AGENCY (SEMA)
Recurrent
MINISTRY OF WOMEN AFFAIRS, GENDER EMPOWERMENT & SOCIAL
Recurrent
458-1200 EKITI STATE EMERGENCY MANAGEMENT AGENCY (SEMA)
Recurrent
EKITI STATE WASTE MANAGEMENT BOARD
458-1000 EKITI STATE WASTE MANAGEMENT BOARD
YOUTH DEVELOPMENT
PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 24 of 103 7th November, 2017
2017 REVISED ESTIMATES
SUMMARY OF TRANSFER TO OTHER FUND
S/N Head Ministry / Department Name
2017 Approved
Estimates
Actual
Expenditure
Jan - June, 2017
Expected
Expenditure
July - Dec, 2017
Total
Expenditure
Jan - Dec., 2017
Plus
or
Minus
Revised
Estimates
1 433043 NYSC Welfare 1,533,896.72 900,000.00 633,896.72 1,533,896.72 - 1,533,896.72
2 433112 Sport Competitions (Youth Development) - - - - -
3 433114 Monthly Keep Fit Exercise 1,516,405.64 400,000.00 1,116,405.64 1,516,405.64 - 1,516,405.64
Sub Total: 3,050,302.36 1,300,000.00 1,750,302.36 3,050,302.36 - 3,050,302.36
S/N Head Ministry / Department Name
2017 Approved
Estimates
Actual
Expenditure
Jan - June, 2017
Expected
Expenditure
July - Dec, 2017
Total
Expenditure
Jan - Dec., 2017
Plus
or
Minus
Revised
Estimates
5 433115 National Sport Festival 13,606,760.68 13,606,760.68 13,606,760.68 - 13,606,760.68
1 433116 Sports Competitions (Sports Council) 6,084,289.82 - 6,084,289.82 6,084,289.82 - 6,084,289.82
Sub Total: 19,691,050.50 - 19,691,050.50 19,691,050.50 - 19,691,050.50
S/N Head Ministry / Department Name
2017 Approved
Estimates
Actual
Expenditure
Jan - June, 2017
Expected
Expenditure
July - Dec, 2017
Total
Expenditure
Jan - Dec., 2017
Plus
or
Minus
Revised
Estimates
1 433029 House of Assembly Outfit Allowance - - - - -
2 433030 Participation at the Speakers Conference 1,700,845.09 1,700,845.09 1,700,845.09 - 1,700,845.09
3 433031 Parliamentary Conference(Local,Africa &
Commonwealth)
5,669,483.62 5,669,483.62 5,669,483.62 - 5,669,483.62
4 433032 Training for Hon. Members(Local & Oversea) 11,338,967.23 11,338,967.23 11,338,967.23 - 11,338,967.23
5 433033 Public Hearing on Bills & Special Comm.
Assigments
6,803,380.34 - 6,803,380.34 6,803,380.34 - 6,803,380.34
6 433034 Maintenance of Speaker's House 17,008,450.85 6,250,000.00 10,758,450.85 17,008,450.85 - 17,008,450.85
7 433035 Maintenance of Deputy Speaker's House 8,164,056.41 3,000,000.00 5,164,056.41 8,164,056.41 - 8,164,056.41
9 433037 Pilgrims to Holy Lands - - - - -
10 433038 Contingency (House of Assembly) 5,669,483.62 5,669,483.62 5,669,483.62 - 5,669,483.62
11 433039 Severance Allowance for Assembly members 11,338,967.23 11,338,967.23 11,338,967.23 - 11,338,967.23
SPORTS COUNCIL
457-0500 SPORTS COUNCIL
Recurrent
HOUSE OF ASSEMBLY
457-0400 YOUTH DEVELOPMENT
Recurrent
459-2100 HOUSE OF ASSEMBLY
Recurrent
PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 25 of 103 7th November, 2017
2017 REVISED ESTIMATES
SUMMARY OF TRANSFER TO OTHER FUND
12 433078 Maintenance of Majority Leader's House 4,082,028.20 1,500,000.00 2,582,028.20 4,082,028.20 - 4,082,028.20
Sub Total: 71,775,662.59 10,750,000.00 61,025,662.59 71,775,662.59 - 71,775,662.59
S/N Head Ministry / Department Name
2017 Approved
Estimates
Actual
Expenditure
Jan - June, 2017
Expected
Expenditure
July - Dec, 2017
Total
Expenditure
Jan - Dec., 2017
Plus
or
Minus
Revised
Estimates
1 433046 Bureau of Communication and Strategy - - - - -
Sub Total: - - - - - -
1 433087 ICT Operation, Management support and External
Liasion
8,656,521.64 2,000,000.00 6,656,521.64 8,656,521.64 - 8,656,521.64
Sub Total: 8,656,521.64 2,000,000.00 6,656,521.64 8,656,521.64 - 8,656,521.64
S/N Head Ministry / Department Name
2017 Approved
Estimates
Actual
Expenditure
Jan - June, 2017
Expected
Expenditure
July - Dec, 2017
Total
Expenditure
Jan - Dec., 2017
Plus
or
Minus
Revised
Estimates
1 443044 Special Intervention Fund-Projects and Programs - - - - -
Sub Total: - - - - - -
S/N Head Ministry / Department Name
2017 Approved
Estimates
Actual
Expenditure
Jan - June, 2017
Expected
Expenditure
July - Dec, 2017
Total
Expenditure
Jan - Dec., 2017
Plus
or
Minus
Revised
Estimates
1 433069 Projects/Programmes Implementation Fund - - - - -
2 433083 Newly created MDAs - - - - -
3 433089 Conduct of Ekiti State fiscal survey - - - - -
4 433090 Production and Review of the State/National
development plans
- - - - -
5 433137 GCCC to MDAs - - - - - -
Sub Total: - - - - - -
1 433045 Automated Budgeting System 5,669,483.62 5,669,483.62 5,669,483.62 - 5,669,483.62
2 433048 Economic Summit - - - - -
3 433049 Budget Preparation and Implementation 45,355,868.94 3,000,000.00 42,355,868.94 45,355,868.94 - 45,355,868.94
Recurrent
Recurrent
BUREAU OF SPECIAL PROJECTS
459-4700 BUREAU OF SPECIAL PROJECTS
BUREAU OF COMMUNICATION TECHNOLOGY AND SOCIAL MEDIA
459-1503 BUREAU OF COMMUNICATION TECHNOLOGY AND SOCIAL MEDIA
Recurrent
Capital
MINISTRY OF BUDGET AND ECONOMIC PLANNING
459-3100 MINISTRY OF BUDGET, ECONOMIC PLANNING AND SERVICE DELIVERY
Capital
PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 26 of 103 7th November, 2017
2017 REVISED ESTIMATES
SUMMARY OF TRANSFER TO OTHER FUND
4 433070 Preparation / Production and Printing of MTEF (MTFF
& MTSS) Documents
28,347,418.09 1,000,000.00 27,347,418.09 28,347,418.09 - 28,347,418.09
Sub Total: 79,372,770.65 4,000,000.00 75,372,770.65 79,372,770.65 - 79,372,770.65
S/N Head Ministry / Department Name
2017 Approved
Estimates
Actual
Expenditure
Jan - June, 2017
Expected
Expenditure
July - Dec, 2017
Total
Expenditure
Jan - Dec., 2017
Plus
or
Minus
Revised
Estimates
1 433047 Feasibility Studies-Financial Services Company - - - - -
2 433065 Special Economic Fund - - - - -
3 433069 Ekiti Knowledge Zone - - - - -
6 433095 Ekiti State Knowledge Zone Steering
Committee
-
Sub Total: - - - - - -
S/N Head Ministry / Department Name
2017 Approved
Estimates
Actual
Expenditure
Jan - June, 2017
Expected
Expenditure
July - Dec, 2017
Total
Expenditure
Jan - Dec., 2017
Plus
or
Minus
Revised
Estimates
1 433051 Provision for Social Security Programme - - - - -
Sub Total: - - - - - -
S/N Head Ministry / Department Name
2017 Approved
Estimates
Actual
Expenditure
Jan - June, 2017
Expected
Expenditure
July - Dec, 2017
Total
Expenditure
Jan - Dec., 2017
Plus
or
Minus
Revised
Estimates
1 433086 Remuneration and Training of EKSTMA
Uniformed Officers
40,000,000.00 8,700,000.00 31,300,000.00 40,000,000.00 - 40,000,000.00
Sub Total: 40,000,000.00 8,700,000.00 31,300,000.00 40,000,000.00 - 40,000,000.00
1 433052 Insurance for 550 Uniformed EKSTMA
Officers
-
Sub Total: - - - - - -
MINISTRY OF COMMERCE, INDUSTRY & COOPERATIVE
452-0100 MINISTRY OF COMMERCE, INDUSTRY & COOPERATIVE
EKITI STATE TRAFFIC MANAGEMENT AGENCY
454-1100 EKITI STATE TRAFFIC MANAGEMENT AGENCY
Recurrent
Recurrent
EKITI STATE STOMACH INFRASTRUCTURE
459-5000 EKITI STATE STOMACH INFRASTRUCTURE
Recurrent
Recurrent
BUREAU OF PRODUCTIVITY AND EMPOWERMENT
PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 27 of 103 7th November, 2017
2017 REVISED ESTIMATES
SUMMARY OF TRANSFER TO OTHER FUND
S/N Head Ministry / Department Name
2017 Approved
Estimates
Actual
Expenditure
Jan - June, 2017
Expected
Expenditure
July - Dec, 2017
Total
Expenditure
Jan - Dec., 2017
Plus
or
Minus
Revised
Estimates
1 433053 Social Security Scheme to the Less
Privileged
- - - - - -
Sub Total: - - - - - -
S/N Head Ministry / Department Name
2017 Approved
Estimates
Actual
Expenditure
Jan - June, 2017
Expected
Expenditure
July - Dec, 2017
Total
Expenditure
Jan - Dec., 2017
Plus
or
Minus
Revised
Estimates
1 433066 Consultancy Services - - - - -
Sub Total: - - - - - -
S/N Head Ministry / Department Name
2017 Approved
Estimates
Actual
Expenditure
Jan - June, 2017
Expected
Expenditure
July - Dec, 2017
Total
Expenditure
Jan - Dec., 2017
Plus
or
Minus
Revised
Estimates
1 433075 Renovation of dillapidated Emergency
Assistance to school Buildings resulting
from Natural Disasters i.e Rain storm and
whir/wind(operation renovate all schools)
- 2,000,000.00 2,000,000.00 2,000,000.00 2,000,000.00
SUBEB Pry School Staff Vehicles Loan 30,000,000.00 30,000,000.00 30,000,000.00 30,000,000.00
Sub Total: - - 2,000,000.00 2,000,000.00 2,000,000.00 2,000,000.00
S/N Head Ministry / Department Name
2017 Approved
Estimates
Actual
Expenditure
Jan - June, 2017
Expected
Expenditure
July - Dec, 2017
Total
Expenditure
Jan - Dec., 2017
Plus
or
Minus
Revised
Estimates
1 433084 Establishment of Data Capturing Centre - - - - -
SERVE-EKS
459-4400 SERVE-EKS
Recurrent
454-0100 BUREAU OF PRODUCTIVITY AND EMPOWERMENT
Recurrent
Capital
SUBEB
455-0400 SUBEB
Recurrent
BUREAU OF STATISTICS
459-3200 BUREAU OF STATISTICS
PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 28 of 103 7th November, 2017
2017 REVISED ESTIMATES
SUMMARY OF TRANSFER TO OTHER FUND
2 433071 Vital Registration, Administrative / Sectoral Statistics,
Devt. Info. & State Statistical Master Plan
- - - - -
3 433072 Logistic Support for Population and
Housing Census including Demarcation
Exercise
10,000,000.00 10,000,000.00 10,000,000.00 - 10,000,000.00
Sub Total: 10,000,000.00 - 10,000,000.00 10,000,000.00 - 10,000,000.00
S/N Head Ministry / Department Name
2017 Approved
Estimates
Actual
Expenditure
Jan - June, 2017
Expected
Expenditure
July - Dec, 2017
Total
Expenditure
Jan - Dec., 2017
Plus
or
Minus
Revised
Estimates
1 433077 Signage Bill Board's Maintenance,
Monitoring & Enforcement
- - - - -
Sub Total: - - - - - -
S/N Head Ministry / Department Name
2017 Approved
Estimates
Actual
Expenditure
Jan - June, 2017
Expected
Expenditure
July - Dec, 2017
Total
Expenditure
Jan - Dec., 2017
Plus
or
Minus
Revised
Estimates
1 433131 Joint Tax Board & CITN Contributions - - - - -
Sub Total: - - - - - -
S/N Head Ministry / Department Name
2017 Approved
Estimates
Actual
Expenditure
Jan - June, 2017
Expected
Expenditure
July - Dec, 2017
Total
Expenditure
Jan - Dec., 2017
Plus
or
Minus
Revised
Estimates
1 433074 Purchase of Diesel and Water Treatment
Chemicals
100,000,000.00 30,000,000.00 70,000,000.00 100,000,000.00 - 100,000,000.00
Sub Total: 100,000,000.00 30,000,000.00 70,000,000.00 100,000,000.00 - 100,000,000.00
S/N Head Ministry / Department Name
2017 Approved
Estimates
Actual
Expenditure
Jan - June, 2017
Expected
Expenditure
July - Dec, 2017
Total
Expenditure
Jan - Dec., 2017
Plus
or
Minus
Revised
Estimates
EKITI STATE SIGNAGE AND ADVERTISEMENT
459-0800 EKITI STATE SIGNAGE AND ADVERTISEMENT
Recurrent
EKITI STATE WATER CORPORATION
454-0800 EKITI STATE WATER CORPORATION
Recurrent
GOVERNMENT HOUSE AND PROTOCOL
INTERNAL REVENUE SERVICE
459-0800 INTERNAL REVENUE SERVICE
Recurrent
PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 29 of 103 7th November, 2017
2017 REVISED ESTIMATES
SUMMARY OF TRANSFER TO OTHER FUND
1 433072 Public Building Maintenance - - - - -
Sub Total: - - - - - -
S/N Head Ministry / Department Name
2017 Approved
Estimates
Actual
Expenditure
Jan - June, 2017
Expected
Expenditure
July - Dec, 2017
Total
Expenditure
Jan - Dec., 2017
Plus
or
Minus
Revised
Estimates
1 433096 Local, National and International Arts &
Cultural Activities
2,000,000.00 2,000,000.00 2,000,000.00 - 2,000,000.00
2 433097 Ekiti State Festival of Arts 2,000,000.00 2,000,000.00 2,000,000.00 - 2,000,000.00
Upgrading and Maintenance of State
Cultural Troupe
1,000,000.00 1,000,000.00 1,000,000.00 - 1,000,000.00
Sub Total: 5,000,000.00 - 5,000,000.00 5,000,000.00 - 5,000,000.00
1 433081 Communication and Advocacy for
Propagation of Government Programmes
- - - - -
Sub Total: - - - - - -
S/N Head Ministry / Department Name
2017 Approved
Estimates
Actual
Expenditure
Jan - June, 2017
Expected
Expenditure
July - Dec, 2017
Total
Expenditure
Jan - Dec., 2017
Plus
or
Minus
Revised
Estimates
1 433085 Political and Inter-party relations and - - - - -
Sub Total: - - - - - -
S/N Head Ministry / Department Name
2017 Approved
Estimates
Actual
Expenditure
Jan - June, 2017
Expected
Expenditure
July - Dec, 2017
Total
Expenditure
Jan - Dec., 2017
Plus
or
Minus
Revised
Estimates
433140 South West Governor's Forum - - - - -
Sub Total: - - - - - -
Recurrent
Recurrent
POLITICAL AND INTER-PARTY AFFAIRS
459-1200 POLITICAL AND INTER-PARTY AFFAIRS
459-1600 GOVERNMENT HOUSE AND PROTOCOL
Recurrent
BUREAU OF TOURISM, ARTS AND CULTURE
453-0100 BUREAU OF TOURISM, ARTS AND CULTURE
MINISTRY OF JUSTICE
Recurrent
INTEGRATION AND INTERGOVERNMENTAL RELATION
459-1200 INTEGRATION AND INTERGOVERNMENTAL RELATION
Recurrent
PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 30 of 103 7th November, 2017
2017 REVISED ESTIMATES
SUMMARY OF TRANSFER TO OTHER FUND
S/N Head Ministry / Department Name
2017 Approved
Estimates
Actual
Expenditure
Jan - June, 2017
Expected
Expenditure
July - Dec, 2017
Total
Expenditure
Jan - Dec., 2017
Plus
or
Minus
Revised
Estimates
1 433125 Litigation, Prosecution and Other Related
Expenses (MOJ)
300,000,000.00 183,574,000.00 116,426,000.00 300,000,000.00 - 300,000,000.00
25% Retention on Legal Fees 35,423,496.94 35,423,496.94 35,423,496.94 35,423,496.94
Sub Total: 300,000,000.00 183,574,000.00 151,849,496.94 335,423,496.94 35,423,496.94 335,423,496.94
S/N Head Ministry / Department Name
2017 Approved
Estimates
Actual
Expenditure
Jan - June, 2017
Expected
Expenditure
July - Dec, 2017
Total
Expenditure
Jan - Dec., 2017
Plus
or
Minus
Revised
Estimates
1 433135 Auditor-General's Conference & Dues 10,000,000.00 10,000,000.00 10,000,000.00 - 10,000,000.00
Sub Total: 10,000,000.00 - 10,000,000.00 10,000,000.00 - 10,000,000.00
S/N Head Ministry / Department Name
2017 Approved
Estimates
Actual
Expenditure
Jan - June, 2017
Expected
Expenditure
July - Dec, 2017
Total
Expenditure
Jan - Dec., 2017
Plus
or
Minus
Revised
Estimates
1 433129 Christian Pilgrims Operations 20,000,000.00 - 20,000,000.00 20,000,000.00 - 20,000,000.00
Sub Total: 20,000,000.00 - 20,000,000.00 20,000,000.00 - 20,000,000.00
S/N Head Ministry / Department Name
2017 Approved
Estimates
Actual
Expenditure
Jan - June, 2017
Expected
Expenditure
July - Dec, 2017
Total
Expenditure
Jan - Dec., 2017
Plus
or
Minus
Revised
Estimates
1 433130 Muslim Pilgrims Operations 25,000,000.00 4,000,000.00 21,000,000.00 25,000,000.00 - 25,000,000.00
Sub Total: 25,000,000.00 4,000,000.00 21,000,000.00 25,000,000.00 - 25,000,000.00
459-0100 MINISTRY OF JUSTICE
Recurrent
Recurrent
MUSLIM PILGRIMS BOARD
459-1900 MUSLIM PILGRIMS BOARD
STATE AUDITOR-GENERAL'S OFFICE
459-2800 STATE AUDITOR-GENERAL'S OFFICE
Recurrent
CHRISTIAN PILGRIMS BOARD
Recurrent
CIVIL SERVICE COMMISSION
459-1800 CHRISTIAN PILGRIMS BOARD
PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 31 of 103 7th November, 2017
2017 REVISED ESTIMATES
SUMMARY OF TRANSFER TO OTHER FUND
S/N Head Ministry / Department Name
2017 Approved
Estimates
Actual
Expenditure
Jan - June, 2017
Expected
Expenditure
July - Dec, 2017
Total
Expenditure
Jan - Dec., 2017
Plus
or
Minus
Revised
Estimates
1 433137 Civil Service Annual Reports 2,267,793.45 2,267,793.45 2,267,793.45 - 2,267,793.45
Sub Total: 2,267,793.45 - 2,267,793.45 2,267,793.45 - 2,267,793.45
S/N Head Ministry / Department Name
2017 Approved
Estimates
Actual
Expenditure
Jan - June, 2017
Expected
Expenditure
July - Dec, 2017
Total
Expenditure
Jan - Dec., 2017
Plus
or
Minus
Revised
Estimates
1 433146 Litigation Fees and Training Funds 8,000,000.00 8,000,000.00 8,000,000.00 - 8,000,000.00
Sub Total: 8,000,000.00 - 8,000,000.00 8,000,000.00 - 8,000,000.00
S/N Head Ministry / Department Name
2017 Approved
Estimates
Actual
Expenditure
Jan - June, 2017
Expected
Expenditure
July - Dec, 2017
Total
Expenditure
Jan - Dec., 2017
Plus
or
Minus
Revised
Estimates
1 433148 Hosting of Conference of the Auditors-
General for Local Governments of the
Federation
5,000,000.00 1,500,000.00 3,500,000.00 5,000,000.00 - 5,000,000.00
Sub Total: 5,000,000.00 1,500,000.00 3,500,000.00 5,000,000.00 - 5,000,000.00
S/N Head Ministry / Department Name
2017 Approved
Estimates
Actual
Expenditure
Jan - June, 2017
Expected
Expenditure
July - Dec, 2017
Total
Expenditure
Jan - Dec., 2017
Plus
or
Minus
Revised
Estimates
1 433150 Task Force Officers 15,000,000.00 4,400,000.00 10,600,000.00 15,000,000.00 - 15,000,000.00
Sub Total: 15,000,000.00 4,400,000.00 10,600,000.00 15,000,000.00 - 15,000,000.00
Total TOF: Recurrent 9,239,366,772.28 2,830,257,765.80 7,889,079,296.96 10,719,337,062.76 1,479,970,290.48 10,719,337,062.76
Recurrent
STATE AUDITOR-GENERAL FOR LOCAL GOVERNMENTS
STATE AUDITOR-GENERAL FOR LOCAL GOVERNMENTS
Recurrent
MINISTRY OF LANDS, HOUSING AND URBAN DEVELOPMENT
458-0101 MINISTRY OF LANDS, HOUSING & URBAN DEVELOPMENT
OFFICE OF PUBLIC DEFENDER
459-4500 OFFICE OF PUBLIC DEFENDER
Recurrent
459-3900 CIVIL SERVICE COMMISSION
Recurrent
PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 32 of 103 7th November, 2017
2017 REVISED ESTIMATES
SUMMARY OF TRANSFER TO OTHER FUND
TOF: Capital - - - - - -
Grand Total: 9,239,366,772.28 2,830,257,765.80 7,889,079,296.96 10,719,337,062.76 1,479,970,290.48 10,719,337,062.76
PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 33 of 103 7th November, 2017
2017 REVISED ESTIMATES
CONSOLIDATED REVENUE FUNDS CHARGES
Sub
Head
Details of Expenditure
2017
Approved
Estimates
Actual
Expenditure
Jan - June, 2017
Expected
Expenditure
July - Dec., 2017
Total
Expenditure
Jan - Dec., 2017
Plus or
Minus
Revised Estimates
434001 Pensions 2,500,000,000.00 1,642,843,301.71 1,857,156,698.29 3,500,000,000.00 1,000,000,000.00 3,500,000,000.00
434002 Gratutities 1,500,000,000.00 1,000,000,000.00 1,000,000,000.00 (500,000,000.00) 1,000,000,000.00
434003 Public Debts Charges 650,000,000.00 37,550,000.00 612,450,000.00 650,000,000.00 - 650,000,000.00
434004 10% Ekiti State IGR Contribution to the
Local Government Joint Account 362,493,516.38 362,493,516.38 362,493,516.38 - 362,493,516.38
434005 Loan Repayment/Bank Charges/Bond
Fees 12,472,863,958.40 5,627,344,737.82 6,345,519,220.58 11,972,863,958.40 (500,000,000.00) 11,972,863,958.40
434006 Vehicles Lease
Finance(N1,282,521,082.59)
-
- - - -
434007 Payment of Outstanding Debt - - - - - -
434008 Counterpart fund of SUBEB/UBE 2009
intervention(N531,121,621.63)
- -
- - - -
434009 50% Counterpart contribution of UBE
Project 2010 (N622,781,965.64)
- -
- - - -
434010 Supply of Earth Moving
equipment(N780,000,000.00)
- -
- - - -
434011 Infrastructural Development
(N8,200,000,000.00)
- -
- - - -
434012 Purchase of 27,000 units of Laptops
Computer for Sec Schl in Ekiti State
- -
- - - -
434013 Interest on Agric Loan (1,000,000.00) - -
- - - -
430014 5% Contribution to Redeemable
Retirement Fund Account
- -
100,000,000.00 100,000,000.00 100,000,000.00 100,000,000.00
430015 7.5% Government Contribution to CPS - -
- - - -
434016 10% Contribution to Redeemable
Retirement Fund Account 100,000,000.00
-
100,000,000.00 100,000,000.00 - 100,000,000.00
434017 Actual Valuation 50,000,000.00 50,000,000.00 50,000,000.00 - 50,000,000.00
434018 Pension / Maintenance for Past
Political office holders (Governor's and
Deputy Governor's) 50,048,060.09
-
50,048,060.09 50,048,060.09 - 50,048,060.09
17,685,405,534.87 7,307,738,039.53 10,477,667,495.34 17,785,405,534.87 100,000,000.00 17,785,405,534.87TOTAL
PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 34 of 103 7th November, 2017
2017 APPROVED REVISED BUDGET
PROJECTS WITH EXTERNAL FINANCE COMPONENTS
S/N Project Description (Loan or Grants)
Draw-Drawn
Receipt
Jan - June, 2017
GCCC Receipt
Jan - June, 2017
Draw-Down
Revised Estimates
2017
GCCC
Revised Estimates
2017
Draw Down + GCCC
Revised Estimates
2017
1 Communication Based Poverty Reduction
Programme(World Bank Assisted)
Grant - - -
2 National Prog for food Security (FG
Assisted)
Grant - - 2,500,000.00 500,000.00 3,000,000.00
3 Nutrition & Household Food Security
UNICEF Assisted
Loan - - - - -
4 Roots and Tuber Expansion Prog(World
Bank )
Grant - - -
5 Transformation of Rural Areas in Nigeria
(TRAIN)
Grant - - -
- - 2,500,000.00 500,000.00 3,000,000.00
1 FADAMA III Grant 227,850,000.00 - 65,000,000.00 35,872,000.00 100,872,000.00
2 New Rice for Africa (NERICA,FGN) Grant - - -
227,850,000.00 - 65,000,000.00 35,872,000.00 100,872,000.00
1 Communication Based Poverty Reduction
Programme(World Bank Assisted)
Grant - -
2 Community & Social Development
Projects
Grant 185,261,581.73 - 350,000,000.00 50,000,000.00 400,000,000.00
185,261,581.73 - 350,000,000.00 50,000,000.00 400,000,000.00
1 BUREAU OF PRODUCTIVITY
AND EMPWERMENT
- - - - -
- - - - -
1 Avian influenza Control Grant - - -
2 Health System Development
Project(World Bank Assisted)
Grant - - -
3 HIV/AIDS Development Programme Grant -
4 IMCI+Nutrition Grant -
5 LSS Grant -
6 Malaria Global Fund Loan -
7 NPI Unicef/GAVI Assisted Grant -
Sub Total:
MINISTRY OF AGRICULTURE AND NATURAL RESOURCES
Sub Total:
FADAMA PROJECT
Sub Total:
EKITI STATE COMMUNITY AND SOCIAL DEVELOPMENT AGENCY
EKITI STATE ENTERPRISES DEVELOPMENT AGENCY
Sub Total:
MINISTRY OF HEALTH
PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNINGPage 35 of 103 7th November, 2017
2017 APPROVED REVISED BUDGET
PROJECTS WITH EXTERNAL FINANCE COMPONENTS
S/N Project Description (Loan or Grants)
Draw-Drawn
Receipt
Jan - June, 2017
GCCC Receipt
Jan - June, 2017
Draw-Down
Revised Estimates
2017
GCCC
Revised Estimates
2017
Draw Down + GCCC
Revised Estimates
2017
8 Onchocerciasis Grant -
9 Schistosomiasis Grant -
10 TBL Control Programme Grant -
- - - - -
1 Ekiti State HIV/AIDS Programme
Development Projects II
Grant - 157,489,243.00 60,000,000.00 217,489,243.00
- - 157,489,243.00 60,000,000.00 217,489,243.00
State Education Program Investment
Projects (SEPIP)
1 EFA/UNICEF/World Bank Assisted
projects
Grant -
2 ETF intervention Funds Loan -
3 TEACHERS DEPLOYMENT IN RURAL
AREAS (DLI 1)
Grants 563,702,540.00 664,583,354.60 664,583,354.60
4 TEACHERS DEPLOYMENT IN CORE
SUBJECTS (DLI 2)
Grants 563,702,540.00 664,583,354.60 664,583,354.60
4 ASSESSMENT OF STUDENTS'
ACHIEVEMENT (DLI 3)
Grants 563,702,540.00 664,583,354.60 664,583,354.60
5 TECHNICAL AND VOCATIONAL
SCHOOLS (DLI 4)
Grant 563,702,540.00 664,583,354.60 664,583,354.60
6 SCHOOL BASED MANAGEMENT
COMMITTEE (DLI 5)
Grant 563,702,540.00 664,583,354.60 664,583,354.60
2,818,512,700.00 - 3,322,916,773.00 - 3,322,916,773.00
1 ETF Projects Grant - - -
2 UBEC Projects Grant - - -
3 UBEC Projects (Federal Govt /World
Bank)
Grant - - 1,856,440,036.50 3,712,880,073.12 5,569,320,109.62
- - 1,856,440,036.50 3,712,880,073.12 5,569,320,109.62
1 Federal Ministry of Water Resources
Assisted Small Towns Water
Supply/sanitation Programme
Grant - - 176,075,977.18 121,000,000.00 297,075,977.18
2 (EU) Assisted Water Supply/Sanitation
Sector Reform Programm III
Grant - - 467,000,000.00 200,000,000.00 667,000,000.00
3 Third National Urban Water Sector
Reform Project (NUWSRP-3)
Grant 75,998,695.25 123,337,500.00 283,000,000.00 164,450,000.00 447,450,000.00
75,998,695.25 123,337,500.00 926,075,977.18 485,450,000.00 1,411,525,977.18
EKITI STATE WATER CORPORATION
MINISTRY OF HEALTH
Sub Total:
EKITI STATE AIDS CONTROL AGENCY
Sub Total:
MINISTRY OF EDUCATION, SCIENCE AND TECHNOLOGY
Sub Total:
SUBEB
Sub Total:
Sub Total:
PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNINGPage 36 of 103 7th November, 2017
2017 APPROVED REVISED BUDGET
PROJECTS WITH EXTERNAL FINANCE COMPONENTS
S/N Project Description (Loan or Grants)
Draw-Drawn
Receipt
Jan - June, 2017
GCCC Receipt
Jan - June, 2017
Draw-Down
Revised Estimates
2017
GCCC
Revised Estimates
2017
Draw Down + GCCC
Revised Estimates
2017
1 Borehole Drilling & Construction Grant - - -
2 Facilitate,Identification & Training of
Artisans
Grant - - -
3 Man Power Development & Capacity
Building
Grant - - -
4 Sanitation Grant 145,670,000.00 62,430,000.00 208,100,000.00
- - 145,670,000.00 62,430,000.00 208,100,000.00
1 Urban Rewewal Agency:Comm.and
Urban Development Projects
Grant - - - - -
- - - - -
1 State Governance &Capacity Building
Project II
Grant 121,510,293.43 465,236,226.17 465,236,226.17
121,510,293.43 - 465,236,226.17 - 465,236,226.17
1 Payment of GCCC on donors assisted
programmes
Grant - - - - -
- - - - -
1 National Program for Food Security
(NPFS)
Grant - - - - -
- - - - -
1 AU Project Grant - - -
2 Grants from UNICEF Assisted
Programmes
Grant - - 200,000,000.00 100,000,000.00 300,000,000.00
3 Projects Financed under
STWSS(EU)Projects
Grant - -
4 State Government Support for Operation
YESSO (World Bank)
Grant 43,598,243.91 - 200,000,000.00 150,000,000.00 350,000,000.00
5 UNDP Projects Grant - - - -
43,598,243.91 - 400,000,000.00 250,000,000.00 650,000,000.00
3,472,731,514.32 123,337,500.00 7,691,328,255.85 4,657,132,073.12 12,348,460,328.97
MINISTRY OF BUDGET AND ECONOMIC PLANNING
RURAL WATER SUPPLY AND SANITATION AGENCY
Sub Total:
URBAN RENEWAL AGENCY
Sub Total:
STATE GOVERNANCE AND CAPACITY BUILDING PROJ 2
Sub Total:
BUREAU OF PUBLIC PROCUREMENT (BPP)
Sub Total:
AGRICULTURAL DEVELOPMENT PROJECT (ADP)
Sub Total:
Sub Total:
Grand Total:
PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNINGPage 37 of 103 7th November, 2017
2017 APPROVED REVISED BUDGET
PROJECTS WITH EXTERNAL FINANCE COMPONENTS
S/N Project Description (Loan or Grants)
Draw-Drawn
Receipt
Jan - June, 2017
GCCC Receipt
Jan - June, 2017
Draw-Down
Revised Estimates
2017
GCCC
Revised Estimates
2017
Draw Down + GCCC
Revised Estimates
2017
1 MDGs CGs to LGAs Track Grant - - 600,000,000.00 600,000,000.00 1,200,000,000.00
2 Provision for MDGS Programmes Grant - - - - -
3 MDGs cct Grant - - - - -
- - 600,000,000.00 600,000,000.00 1,200,000,000.00
3,472,731,514.32 123,337,500.00 8,291,328,255.85 5,257,132,073.12 13,548,460,328.97
SUSTAINABLE DEVELOPMENT GOALS (MDGS) OFFICE
Sub Total:
GRAND TOTAL:
PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNINGPage 38 of 103 7th November, 2017
2017 REVISED ESTIMATES
SUMMARY OF CAPITAL ALLOCATION TO MDAs
Head Ministry / Department
2017
Approved
Estimates
Actual
Expenditure
Jan - June, 2017
Expected
Expenditure
July- Dec., 2017
Total
Expenditure
Jan - Dec., 2017
Plus
or
Minus
Revised
Estimates
451-0100 MINISTRY OF AGRICULTURE AND RURAL
DEVELOPMENT
350,000,000.00 - 189,000,000.00 189,000,000.00 (161,000,000.00) 189,000,000.00
458-0800 FORESTRY DEPARTMENT 30,000,000.00 - 15,000,000.00 15,000,000.00 (15,000,000.00) 15,000,000.00
451-0200 DIRECTORATE OF FARM SETTLEMENT AND
PEASANT FARMER DEVT
87,716,207.80 - 43,966,207.80 43,966,207.80 (43,750,000.00) 43,966,207.80
451-0300 FOUNTAIN AGRIC MARKETING AGENCY 11,203,231.18 - 5,600,000.00 5,600,000.00 (5,603,231.18) 5,600,000.00
451-0500 AGRICULTURAL DEVELOPMENT
PROGRAMME
82,800,000.00 - 41,150,000.00 41,150,000.00 (41,650,000.00) 41,150,000.00
451-0600 FADAMA PROJECT 32,500,000.00 - 16,000,000.00 16,000,000.00 (16,500,000.00) 16,000,000.00
451-1100 RURAL DEVELOPMENT - - - - - -
452-0100 MINISTRY OF COMMERCE, INDUSTRY &
COOP.
252,454,630.03 - 125,850,000.00 125,850,000.00 (126,604,630.03) 125,850,000.00
451-1300 COOPERATIVE DEPARTMENT AND
COOPERATIVE COLLEGE IJERO EKITI
- - - - -
454-0300 MULTIPURPOSE CREDIT AGENCY 13,367,491.75 - 4,633,745.88 4,633,745.88 (8,733,745.87) 4,633,745.88
452-0200 PUBLIC PRIVATE PARTNERSHIP (PPP) - - - - - -
453-0700 EKITI STATE ENTERPRISES
DEVELOPMENT AGENCY
13,112,872.00 - 6,600,000.00 6,600,000.00 (6,512,872.00) 6,600,000.00
453-0800 FOUNTAIN HOLDINGS - - - - - -
454-0100 BUREAU OF PRODUCTIVITY AND
EMPOWERMENT
750,000,000.00 261,011,600.00 488,988,400.00 750,000,000.00 - 750,000,000.00
454-0200 JOB CREATION & EMPLOYMENT AGENCY 5,000,000.00 - 2,500,000.00 2,500,000.00 (2,500,000.00) 2,500,000.00
458-0201 EKITI STATE MINERAL RESOURCE
DEVELOPMENT AGENCY
87,079,660.57 - 42,050,000.00 42,050,000.00 (45,029,660.57) 42,050,000.00
454-0500 MINISTRY OF PUBLIC UTILITIES 290,000,000.00 2,270,000.00 98,730,000.00 101,000,000.00 (189,000,000.00) 101,000,000.00
454-0600 EKITI STATE ELECTRICITY BOARD 350,000,000.00 115,892,326.09 234,107,673.91 350,000,000.00 - 350,000,000.00
454-0700 BUREAU OF INFORMATION,
COMMUNICATION AND TECHNOLOGY
85,000,000.00 591,400.00 41,508,600.00 42,100,000.00 (42,900,000.00) 42,100,000.00
454-0800 EKITI STATE WATER CORPORATION 1,000,000,000.00 1,900,000.00 498,100,000.00 500,000,000.00 (500,000,000.00) 500,000,000.00
454-0900 RURAL WATER SUPPLY AND SANITATION
AGENCY
50,000,000.00 - 25,000,000.00 25,000,000.00 (25,000,000.00) 25,000,000.00
PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 39 of 103 7th November, 2017
2017 REVISED ESTIMATES
SUMMARY OF CAPITAL ALLOCATION TO MDAs
Head Ministry / Department
2017
Approved
Estimates
Actual
Expenditure
Jan - June, 2017
Expected
Expenditure
July- Dec., 2017
Total
Expenditure
Jan - Dec., 2017
Plus
or
Minus
Revised
Estimates
454-1000 MINISTRY OF WORKS & TRANSPORT 15,388,000,000.00 4,243,821,544.32 9,206,178,455.68 13,450,000,000.00 (1,938,000,000.00) 13,450,000,000.00
454-1100 EKITI STATE TRAFFIC MANAGEMENT
AGENCY
5,000,000.00 - 5,000,000.00 5,000,000.00 - 5,000,000.00
453-0100 BUREAU OF TOURISM, ARTS AND
CULTURE
50,000,000.00 - 25,000,000.00 25,000,000.00 (25,000,000.00) 25,000,000.00
455-0100 MINISTRY OF EDUCATION, SCIENCE AND
TECHNOLOGY
1,552,000,000.00 142,499,020.42 1,409,500,979.58 1,552,000,000.00 - 1,552,000,000.00
455-0200 SCHOOLS AGRICULTURE AND
ENTERPRISES
20,000,000.00 - 10,000,000.00 10,000,000.00 (10,000,000.00) 10,000,000.00
455-0300 EKITI STATE SCHOLARSHIP BOARD 2,000,000.00 - 2,000,000.00 2,000,000.00 - 2,000,000.00
455-0400 SUBEB 2,760,000,000.00 31,898,670.00 1,348,101,330.00 1,380,000,000.00 (1,380,000,000.00) 1,380,000,000.00
455-0500 BOARD FOR TECHNICAL AND
VOCATIONAL EDUCATION
375,250,000.00 - 545,250,000.00 545,250,000.00 170,000,000.00 545,250,000.00
455-0600 AGENCY FOR ADULT AND NON FORMAL
EDUCATION
25,000,000.00 - 12,500,000.00 12,500,000.00 (12,500,000.00) 12,500,000.00
455-0700 TEACHING SERVICE COMMISSION 15,000,000.00 - 7,500,000.00 7,500,000.00 (7,500,000.00) 7,500,000.00
455-0800 EKITI STATE LIBRARY BOARD 18,000,000.00 - 9,000,000.00 9,000,000.00 (9,000,000.00) 9,000,000.00
455-0900 EDUCATION TRUST FUND 4,000,000.00 - 2,000,000.00 2,000,000.00 (2,000,000.00) 2,000,000.00
455-1000 EKITI STATE UNIVERSITY 260,000,000.00 - 130,000,000.00 130,000,000.00 (130,000,000.00) 130,000,000.00
455-1200 COLLEGE OF EDUCATION IKERE 60,000,000.00 - 30,000,000.00 30,000,000.00 (30,000,000.00) 30,000,000.00
456-0100 MINISTRY OF HEALTH 350,000,000.00 2,876,900.00 347,123,100.00 350,000,000.00 - 350,000,000.00
456-0200 COLLEGE OF HEALTH SCI & TECHNOLOGY
IJERO-EKITI
96,983,612.45 - 25,000,000.00 25,000,000.00 (71,983,612.45) 25,000,000.00
456-0300 EKITI STATE UNIVERSITY TEACHING
HOSPITAL
150,000,000.00 - 75,000,000.00 75,000,000.00 (75,000,000.00) 75,000,000.00
456-0400 PRIMARY HEALTH CARE DEVELOPMENT
AGENCY
133,352,467.11 1,500,000.00 53,500,000.00 55,000,000.00 (78,352,467.11) 55,000,000.00
456-0500 CENTRAL MEDICAL STORES 48,491,806.22 - 18,000,000.00 18,000,000.00 (30,491,806.22) 18,000,000.00
456-0600 HOSPITAL MANAGEMENT BOARD 150,000,000.00 - 71,000,000.00 71,000,000.00 (79,000,000.00) 71,000,000.00
457-0100 MINISTRY OF INFORMATION, YOUTH &
SPORTS DEVELOPMENT
583,000,000.00 60,400,000.00 235,100,000.00 295,500,000.00 (287,500,000.00) 295,500,000.00
457-0200 BROADCASTING SERVICES OF EKITI
STATE
72,500,000.00 - 35,750,000.00 35,750,000.00 (36,750,000.00) 35,750,000.00
457-0300 GOVERNMENT PRINTING PRESS 11,500,000.00 - 5,250,000.00 5,250,000.00 (6,250,000.00) 5,250,000.00
PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 40 of 103 7th November, 2017
2017 REVISED ESTIMATES
SUMMARY OF CAPITAL ALLOCATION TO MDAs
Head Ministry / Department
2017
Approved
Estimates
Actual
Expenditure
Jan - June, 2017
Expected
Expenditure
July- Dec., 2017
Total
Expenditure
Jan - Dec., 2017
Plus
or
Minus
Revised
Estimates
457-0500 EKITI STATE SPORTS COUNCIL 11,000,000.00 - 5,500,000.00 5,500,000.00 (5,500,000.00) 5,500,000.00
457-0600 MINISTRY OF WOMEN AFFAIRS, GENDER
EMPOWERMENT & SOCIAL WELFARE
650,000,000.00 226,305,000.00 290,195,000.00 516,500,000.00 (133,500,000.00) 516,500,000.00
458-0700 MINISTRY OF ENVIRONMENT 45,000,000.00 - 45,000,000.00 45,000,000.00 - 45,000,000.00
458-0900 STATE ENVIRONMENTAL PROTECTION
AGENCY (SEPA)
600,000,000.00 27,061,192.11 272,938,807.89 300,000,000.00 (300,000,000.00) 300,000,000.00
458-1000 WASTE MANAGEMENT BOARD 210,000,000.00 - 105,000,000.00 105,000,000.00 (105,000,000.00) 105,000,000.00
458-1200 EKITI STATE EMERGENCY MANAGEMENT
AGENCY (SEMA)
25,000,000.00 - 12,500,000.00 12,500,000.00 (12,500,000.00) 12,500,000.00
458-0100 MINISTRY OF LANDS, HOUSING AND
URBAN DEVELOPMENT
450,000,000.00 36,863,122.70 288,136,877.30 325,000,000.00 (125,000,000.00) 325,000,000.00
458-0200 HOUSING CORPORATION 160,000,000.00 867,000.00 79,133,000.00 80,000,000.00 (80,000,000.00) 80,000,000.00
458-0500 OFFICE OF SURVEYOR GENERAL 75,000,000.00 2,854,500.00 42,145,500.00 45,000,000.00 (30,000,000.00) 45,000,000.00
458-0600 URBAN RENEWAL AGENCY 20,000,000.00 - 10,000,000.00 10,000,000.00 (10,000,000.00) 10,000,000.00
459-0100 MINISTRY OF JUSTICE 74,849,393.46 - 37,449,393.46 37,449,393.46 (37,400,000.00) 37,449,393.46
459-0200 THE JUDICIARY 230,000,000.00 - 60,000,000.00 60,000,000.00 (170,000,000.00) 60,000,000.00
459-0300 JUDICIAL SERVICE COMMISSION 219,000,000.00 - 109,500,000.00 109,500,000.00 (109,500,000.00) 109,500,000.00
459-0400 GENERAL ADMINISTRATION DEPARTMENT 1,532,157,098.81 535,329,969.33 1,196,827,129.48 1,732,157,098.81 200,000,000.00 1,732,157,098.81
459-0500 OFFICE OF THE SECRETARY TO THE
STATE GOVERNMENT
3,000,000.00 - 3,000,000.00 3,000,000.00 - 3,000,000.00
459-0700 BUREAU OF PUBLIC PROCUREMENT (BPP) 22,000,000.00 - 11,000,000.00 11,000,000.00 (11,000,000.00) 11,000,000.00
459-1000 LIAISON OFFICE ABUJA 50,000,000.00 - 25,000,000.00 25,000,000.00 (25,000,000.00) 25,000,000.00
459-1200 POLITICAL & INTER-PARTY AFFAIRS 5,000,000.00 - 2,500,000.00 2,500,000.00 (2,500,000.00) 2,500,000.00
459-1300 MINISTRY OF LOCAL GOVT &
COMMUNITY DEVT
138,682,818.35 - 69,382,818.35 69,382,818.35 (69,300,000.00) 69,382,818.35
459-1400 CHIEFTAINCY AFFAIRS 20,000,000.00 - 10,000,000.00 10,000,000.00 (10,000,000.00) 10,000,000.00
459-1500 OFFICE OF THE DEPUTY GOVERNOR 30,000,000.00 - 15,000,000.00 15,000,000.00 (15,000,000.00) 15,000,000.00
459-1600 GOVERNMENT HOUSE & PROTOCOL 472,000,000.00 71,757,072.00 164,242,928.00 236,000,000.00 (236,000,000.00) 236,000,000.00
459-1800 CHRISTIAN PILGRIMS WELFARE BOARD 5,000,000.00 - 2,500,000.00 2,500,000.00 (2,500,000.00) 2,500,000.00
459-1900 MUSLIM PILGRIMS WELFARE BOARD 1,000,000.00 - 500,000.00 500,000.00 (500,000.00) 500,000.00
PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 41 of 103 7th November, 2017
2017 REVISED ESTIMATES
SUMMARY OF CAPITAL ALLOCATION TO MDAs
Head Ministry / Department
2017
Approved
Estimates
Actual
Expenditure
Jan - June, 2017
Expected
Expenditure
July- Dec., 2017
Total
Expenditure
Jan - Dec., 2017
Plus
or
Minus
Revised
Estimates
459-2000 INTEGRATION & INTER-GOVERNMENTAL
AFFAIRS
7,000,000.00 - 3,500,000.00 3,500,000.00 (3,500,000.00) 3,500,000.00
459-2100 HOUSE OF ASSEMBLY 280,000,000.00 2,600,000.00 277,400,000.00 280,000,000.00 - 280,000,000.00
459-2200 HOUSE OF ASSEMBLY SERVICE
COMMISSION
60,000,000.00 - 23,500,000.00 23,500,000.00 (36,500,000.00) 23,500,000.00
459-2600 EKITI STATE PENSION COMMISSION 100,000,000.00 - 50,000,000.00 50,000,000.00 (50,000,000.00) 50,000,000.00
459-2800 STATE AUDITOR-GENERAL'S OFFICE 20,000,000.00 1,341,700.00 8,658,300.00 10,000,000.00 (10,000,000.00) 10,000,000.00
459-2900 OFFICE OF THE AUDITOR-GENERAL FOR
LOCAL GOVERNMENT
30,000,000.00 - 15,000,000.00 15,000,000.00 (15,000,000.00) 15,000,000.00
459-3000 CABINET & SPECIAL SERVICES DEPT 505,000,000.00 - 252,500,000.00 252,500,000.00 (252,500,000.00) 252,500,000.00
453-0400 MINISTRY OF FINANCE 200,000,000.00 - 100,000,000.00 100,000,000.00 (100,000,000.00) 100,000,000.00
459-3100 MINISTRY OF BUDGET & ECON. PLANNING 5,139,651,532.75 270,119,500.00 2,165,032,032.75 2,435,151,532.75 (2,704,500,000.00) 2,435,151,532.75
459-3200 BUREAU OF STATISTICS 73,855,072.12 - 36,855,072.12 36,855,072.12 (37,000,000.00) 36,855,072.12
459-3300 PROJECT MONITORING COMMITTEE - - - - - -
459-3400 SUSTAINABLE DEVELOPMENT GOALS
(SDGS) OFFICE
1,200,000,000.00 - 1,200,000,000.00 1,200,000,000.00 - 1,200,000,000.00
459-3600 OFFICE OF THE ACCOUNTANT GENERAL 350,000,000.00 34,798,001.05 165,201,998.95 200,000,000.00 (150,000,000.00) 200,000,000.00
459-3800 INTERNAL REVENUE SERVICES 55,000,000.00 - 27,500,000.00 27,500,000.00 (27,500,000.00) 27,500,000.00
459-3900 CIVIL SERVICE COMMISSION 15,000,000.00 - 7,500,000.00 7,500,000.00 (7,500,000.00) 7,500,000.00
459-4000 FISCAL RESPONSIBILITY COMMISSION 2,000,000.00 - 2,000,000.00 2,000,000.00 - 2,000,000.00
459-4100 STATE INDEPENDENT ELECTORAL
COMMISSION
400,000,000.00 30,052,000.00 363,948,000.00 394,000,000.00 (6,000,000.00) 394,000,000.00
459-4300 UTILITY SERVICE DEPARTMENT 52,000,000.00 - 28,000,000.00 28,000,000.00 (24,000,000.00) 28,000,000.00
459-4500 BUREAU OF TRANSFORMATION &
STRATEGY
3,000,000.00 - 3,000,000.00 3,000,000.00 - 3,000,000.00
459-5000 EKITI STATE STOMACH INFRASTRUCTURE 100,000,000.00 - 100,000,000.00 100,000,000.00 - 100,000,000.00
459-5200 CENTRAL INTERNAL AUDIT 6,000,000.00 - 3,000,000.00 3,000,000.00 (3,000,000.00) 3,000,000.00
459-5400 EKITI STATE BOUNDARY COMMISSION 5,000,000.00 - 2,600,000.00 2,600,000.00 (2,400,000.00) 2,600,000.00
459-5500 BUREAU OF PUBLIC SERVICE REFORM 15,000,000.00 - 8,725,000.00 8,725,000.00 (6,275,000.00) 8,725,000.00
459-0600 OFFICE OF THE HEAD OF SERVICE 5,000,000.00 - 5,000,000.00 5,000,000.00 - 5,000,000.00
459-5700 OFFICE OF PUBLIC DEFENDER 22,000,000.00 - 11,000,000.00 11,000,000.00 (11,000,000.00) 11,000,000.00
459-2300 OFFICE OF ESTABLSIHMENT AND TRAINING 113,000,000.00 - 56,500,000.00 56,500,000.00 (56,500,000.00) 56,500,000.00
39,427,507,894.60 6,104,610,518.02 23,260,410,351.15 29,365,020,869.17 (10,062,487,025.43) 29,365,020,869.17GRAND TOTAL
PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 42 of 103 7th November, 2017
2017 revised budget2
2017 revised budget2
2017 revised budget2
2017 revised budget2
2017 revised budget2
2017 revised budget2
2017 revised budget2
2017 revised budget2
2017 revised budget2
2017 revised budget2
2017 revised budget2
2017 revised budget2
2017 revised budget2
2017 revised budget2
2017 revised budget2
2017 revised budget2
2017 revised budget2
2017 revised budget2
2017 revised budget2
2017 revised budget2
2017 revised budget2
2017 revised budget2
2017 revised budget2
2017 revised budget2
2017 revised budget2
2017 revised budget2
2017 revised budget2
2017 revised budget2
2017 revised budget2
2017 revised budget2
2017 revised budget2
2017 revised budget2
2017 revised budget2
2017 revised budget2
2017 revised budget2
2017 revised budget2
2017 revised budget2
2017 revised budget2
2017 revised budget2
2017 revised budget2
2017 revised budget2
2017 revised budget2
2017 revised budget2
2017 revised budget2
2017 revised budget2
2017 revised budget2
2017 revised budget2
2017 revised budget2
2017 revised budget2
2017 revised budget2
2017 revised budget2
2017 revised budget2
2017 revised budget2
2017 revised budget2
2017 revised budget2
2017 revised budget2
2017 revised budget2
2017 revised budget2
2017 revised budget2
2017 revised budget2
2017 revised budget2

More Related Content

Similar to 2017 revised budget2

Sgs Sfp 2012 15 C
Sgs Sfp 2012 15 CSgs Sfp 2012 15 C
Sgs Sfp 2012 15 Cmarsfs
 
BOS-BOF MONTHLY REPORT -MARCH 2016
BOS-BOF MONTHLY REPORT -MARCH 2016BOS-BOF MONTHLY REPORT -MARCH 2016
BOS-BOF MONTHLY REPORT -MARCH 2016Bill Leverence
 
Stars company customers cashflow 2017 2020
Stars company customers cashflow 2017 2020Stars company customers cashflow 2017 2020
Stars company customers cashflow 2017 2020Colyns Ehys
 
Haiti - Petrocaribe : Rapport de transfert par secteur
Haiti - Petrocaribe : Rapport de transfert par secteurHaiti - Petrocaribe : Rapport de transfert par secteur
Haiti - Petrocaribe : Rapport de transfert par secteur#LeReCit @ReseauCitadelle
 
UP_System_FAR-1_as_of_2022-Dec-31_URS-submitted.pdf
UP_System_FAR-1_as_of_2022-Dec-31_URS-submitted.pdfUP_System_FAR-1_as_of_2022-Dec-31_URS-submitted.pdf
UP_System_FAR-1_as_of_2022-Dec-31_URS-submitted.pdfCristineGraceAcuyan
 
Financial Report:Cash Budget, Income Statement & Balance Sheet
Financial Report:Cash Budget, Income Statement & Balance SheetFinancial Report:Cash Budget, Income Statement & Balance Sheet
Financial Report:Cash Budget, Income Statement & Balance Sheet마 이환
 

Similar to 2017 revised budget2 (20)

Ekiti state 2016 approved budget details
Ekiti state 2016 approved budget detailsEkiti state 2016 approved budget details
Ekiti state 2016 approved budget details
 
Ekiti State 2016 Approved Budget Details
Ekiti State 2016 Approved Budget DetailsEkiti State 2016 Approved Budget Details
Ekiti State 2016 Approved Budget Details
 
Ekiti state 2016 approved budget details
Ekiti state 2016 approved budget detailsEkiti state 2016 approved budget details
Ekiti state 2016 approved budget details
 
Ekiti state 2016 approved budget details
Ekiti state 2016 approved budget detailsEkiti state 2016 approved budget details
Ekiti state 2016 approved budget details
 
Overview of 2014 Budget
Overview of 2014 BudgetOverview of 2014 Budget
Overview of 2014 Budget
 
2012 budget
2012 budget2012 budget
2012 budget
 
22 lra opd 2018
22 lra opd 201822 lra opd 2018
22 lra opd 2018
 
delaura 01 restaurant-projections 1
delaura 01 restaurant-projections 1delaura 01 restaurant-projections 1
delaura 01 restaurant-projections 1
 
2019 draft budget
2019 draft budget2019 draft budget
2019 draft budget
 
Ingresos 2010
Ingresos 2010Ingresos 2010
Ingresos 2010
 
Sgs Sfp 2012 15 C
Sgs Sfp 2012 15 CSgs Sfp 2012 15 C
Sgs Sfp 2012 15 C
 
BOS-BOF MONTHLY REPORT -MARCH 2016
BOS-BOF MONTHLY REPORT -MARCH 2016BOS-BOF MONTHLY REPORT -MARCH 2016
BOS-BOF MONTHLY REPORT -MARCH 2016
 
Stars company customers cashflow 2017 2020
Stars company customers cashflow 2017 2020Stars company customers cashflow 2017 2020
Stars company customers cashflow 2017 2020
 
Haiti - Petrocaribe : Rapport de transfert par secteur
Haiti - Petrocaribe : Rapport de transfert par secteurHaiti - Petrocaribe : Rapport de transfert par secteur
Haiti - Petrocaribe : Rapport de transfert par secteur
 
UP_System_FAR-1_as_of_2022-Dec-31_URS-submitted.pdf
UP_System_FAR-1_as_of_2022-Dec-31_URS-submitted.pdfUP_System_FAR-1_as_of_2022-Dec-31_URS-submitted.pdf
UP_System_FAR-1_as_of_2022-Dec-31_URS-submitted.pdf
 
labor sched.pdf
labor sched.pdflabor sched.pdf
labor sched.pdf
 
Egresos 2013
Egresos 2013Egresos 2013
Egresos 2013
 
Financial Report:Cash Budget, Income Statement & Balance Sheet
Financial Report:Cash Budget, Income Statement & Balance SheetFinancial Report:Cash Budget, Income Statement & Balance Sheet
Financial Report:Cash Budget, Income Statement & Balance Sheet
 
Egresos 2011
Egresos 2011Egresos 2011
Egresos 2011
 
2017 stm3 and 4
2017 stm3 and 42017 stm3 and 4
2017 stm3 and 4
 

More from Government of Ekiti State, Nigeria

An Account of Stewardship by the Biodun Abayomi Oyebanji Administration of Ek...
An Account of Stewardship by the Biodun Abayomi Oyebanji Administration of Ek...An Account of Stewardship by the Biodun Abayomi Oyebanji Administration of Ek...
An Account of Stewardship by the Biodun Abayomi Oyebanji Administration of Ek...Government of Ekiti State, Nigeria
 
2021 REPORT OF THE EKITI STATE DEBT SUSTAINABILITY ANALYSIS AND DEBT MANAGEME...
2021 REPORT OF THE EKITI STATE DEBT SUSTAINABILITY ANALYSIS AND DEBT MANAGEME...2021 REPORT OF THE EKITI STATE DEBT SUSTAINABILITY ANALYSIS AND DEBT MANAGEME...
2021 REPORT OF THE EKITI STATE DEBT SUSTAINABILITY ANALYSIS AND DEBT MANAGEME...Government of Ekiti State, Nigeria
 
Ekiti State Drugs and Health Supplies Management Agency Law 2021
Ekiti State Drugs and Health Supplies Management Agency Law 2021Ekiti State Drugs and Health Supplies Management Agency Law 2021
Ekiti State Drugs and Health Supplies Management Agency Law 2021Government of Ekiti State, Nigeria
 
State Address on the Occasion of 25th Anniversary of Ekiti State.
State Address on the Occasion of 25th Anniversary of Ekiti State.State Address on the Occasion of 25th Anniversary of Ekiti State.
State Address on the Occasion of 25th Anniversary of Ekiti State.Government of Ekiti State, Nigeria
 
REQUEST FOR EXPRESSIONS OF INTEREST (CONSULTING SERVICES – FIRMS)
REQUEST FOR EXPRESSIONS OF INTEREST (CONSULTING SERVICES – FIRMS)REQUEST FOR EXPRESSIONS OF INTEREST (CONSULTING SERVICES – FIRMS)
REQUEST FOR EXPRESSIONS OF INTEREST (CONSULTING SERVICES – FIRMS)Government of Ekiti State, Nigeria
 
PRESS STATEMENT FROM THE DESK OF THE CHAIRMAN, LOCAL COUNCIL DEVELOPMENT AREA...
PRESS STATEMENT FROM THE DESK OF THE CHAIRMAN, LOCAL COUNCIL DEVELOPMENT AREA...PRESS STATEMENT FROM THE DESK OF THE CHAIRMAN, LOCAL COUNCIL DEVELOPMENT AREA...
PRESS STATEMENT FROM THE DESK OF THE CHAIRMAN, LOCAL COUNCIL DEVELOPMENT AREA...Government of Ekiti State, Nigeria
 
PROFILE OF HIS ROYAL MAJESTY OBA GABRIEL AYODELE ADEJUWON, FCTI., ADETILA ILU...
PROFILE OF HIS ROYAL MAJESTY OBA GABRIEL AYODELE ADEJUWON, FCTI., ADETILA ILU...PROFILE OF HIS ROYAL MAJESTY OBA GABRIEL AYODELE ADEJUWON, FCTI., ADETILA ILU...
PROFILE OF HIS ROYAL MAJESTY OBA GABRIEL AYODELE ADEJUWON, FCTI., ADETILA ILU...Government of Ekiti State, Nigeria
 
Ekiti State Joint Local Government Account and Allocation of Revenue (3rd Ame...
Ekiti State Joint Local Government Account and Allocation of Revenue (3rd Ame...Ekiti State Joint Local Government Account and Allocation of Revenue (3rd Ame...
Ekiti State Joint Local Government Account and Allocation of Revenue (3rd Ame...Government of Ekiti State, Nigeria
 
Projects (Completed and Ongoing) MINISTRY OF PHYSICAL, URBAN AND REGIONAL PLA...
Projects (Completed and Ongoing) MINISTRY OF PHYSICAL, URBAN AND REGIONAL PLA...Projects (Completed and Ongoing) MINISTRY OF PHYSICAL, URBAN AND REGIONAL PLA...
Projects (Completed and Ongoing) MINISTRY OF PHYSICAL, URBAN AND REGIONAL PLA...Government of Ekiti State, Nigeria
 
2020-2022 MEDIUM TERM EXPENDITURE FRAMEWORK (MTEF) MEDIUM TERM SECTORAL STRA...
2020-2022 MEDIUM TERM EXPENDITURE FRAMEWORK (MTEF)  MEDIUM TERM SECTORAL STRA...2020-2022 MEDIUM TERM EXPENDITURE FRAMEWORK (MTEF)  MEDIUM TERM SECTORAL STRA...
2020-2022 MEDIUM TERM EXPENDITURE FRAMEWORK (MTEF) MEDIUM TERM SECTORAL STRA...Government of Ekiti State, Nigeria
 
A Communique issued at the end of the 30th teleconference meeting of the Nige...
A Communique issued at the end of the 30th teleconference meeting of the Nige...A Communique issued at the end of the 30th teleconference meeting of the Nige...
A Communique issued at the end of the 30th teleconference meeting of the Nige...Government of Ekiti State, Nigeria
 

More from Government of Ekiti State, Nigeria (20)

An Account of Stewardship by the Biodun Abayomi Oyebanji Administration of Ek...
An Account of Stewardship by the Biodun Abayomi Oyebanji Administration of Ek...An Account of Stewardship by the Biodun Abayomi Oyebanji Administration of Ek...
An Account of Stewardship by the Biodun Abayomi Oyebanji Administration of Ek...
 
2021 REPORT OF THE EKITI STATE DEBT SUSTAINABILITY ANALYSIS AND DEBT MANAGEME...
2021 REPORT OF THE EKITI STATE DEBT SUSTAINABILITY ANALYSIS AND DEBT MANAGEME...2021 REPORT OF THE EKITI STATE DEBT SUSTAINABILITY ANALYSIS AND DEBT MANAGEME...
2021 REPORT OF THE EKITI STATE DEBT SUSTAINABILITY ANALYSIS AND DEBT MANAGEME...
 
COVID-19 VACCINATION SITES (EKITI STATE)
COVID-19  VACCINATION SITES (EKITI STATE)COVID-19  VACCINATION SITES (EKITI STATE)
COVID-19 VACCINATION SITES (EKITI STATE)
 
Re-Imagining Health Service Delivery 2020-2021 Annual Report
Re-Imagining Health Service Delivery  2020-2021 Annual ReportRe-Imagining Health Service Delivery  2020-2021 Annual Report
Re-Imagining Health Service Delivery 2020-2021 Annual Report
 
Ekiti State Mental Health Law 2021
Ekiti State Mental Health Law 2021Ekiti State Mental Health Law 2021
Ekiti State Mental Health Law 2021
 
Ekiti State Drugs and Health Supplies Management Agency Law 2021
Ekiti State Drugs and Health Supplies Management Agency Law 2021Ekiti State Drugs and Health Supplies Management Agency Law 2021
Ekiti State Drugs and Health Supplies Management Agency Law 2021
 
State Address on the Occasion of 25th Anniversary of Ekiti State.
State Address on the Occasion of 25th Anniversary of Ekiti State.State Address on the Occasion of 25th Anniversary of Ekiti State.
State Address on the Occasion of 25th Anniversary of Ekiti State.
 
REQUEST FOR EXPRESSIONS OF INTEREST (CONSULTING SERVICES – FIRMS)
REQUEST FOR EXPRESSIONS OF INTEREST (CONSULTING SERVICES – FIRMS)REQUEST FOR EXPRESSIONS OF INTEREST (CONSULTING SERVICES – FIRMS)
REQUEST FOR EXPRESSIONS OF INTEREST (CONSULTING SERVICES – FIRMS)
 
ENTITLED: TOWARDS A MORE PERFECT UNION
ENTITLED: TOWARDS A MORE PERFECT UNIONENTITLED: TOWARDS A MORE PERFECT UNION
ENTITLED: TOWARDS A MORE PERFECT UNION
 
2021 WORLD HUMANITARIAN DAY
2021 WORLD HUMANITARIAN DAY2021 WORLD HUMANITARIAN DAY
2021 WORLD HUMANITARIAN DAY
 
PRESS STATEMENT FROM THE DESK OF THE CHAIRMAN, LOCAL COUNCIL DEVELOPMENT AREA...
PRESS STATEMENT FROM THE DESK OF THE CHAIRMAN, LOCAL COUNCIL DEVELOPMENT AREA...PRESS STATEMENT FROM THE DESK OF THE CHAIRMAN, LOCAL COUNCIL DEVELOPMENT AREA...
PRESS STATEMENT FROM THE DESK OF THE CHAIRMAN, LOCAL COUNCIL DEVELOPMENT AREA...
 
PROFILE OF HIS ROYAL MAJESTY OBA GABRIEL AYODELE ADEJUWON, FCTI., ADETILA ILU...
PROFILE OF HIS ROYAL MAJESTY OBA GABRIEL AYODELE ADEJUWON, FCTI., ADETILA ILU...PROFILE OF HIS ROYAL MAJESTY OBA GABRIEL AYODELE ADEJUWON, FCTI., ADETILA ILU...
PROFILE OF HIS ROYAL MAJESTY OBA GABRIEL AYODELE ADEJUWON, FCTI., ADETILA ILU...
 
Ekiti State Joint Local Government Account and Allocation of Revenue (3rd Ame...
Ekiti State Joint Local Government Account and Allocation of Revenue (3rd Ame...Ekiti State Joint Local Government Account and Allocation of Revenue (3rd Ame...
Ekiti State Joint Local Government Account and Allocation of Revenue (3rd Ame...
 
Ekiti State Audit Service Commission Law, 2021
Ekiti State Audit Service Commission Law, 2021Ekiti State Audit Service Commission Law, 2021
Ekiti State Audit Service Commission Law, 2021
 
Projects (Completed and Ongoing) MINISTRY OF PHYSICAL, URBAN AND REGIONAL PLA...
Projects (Completed and Ongoing) MINISTRY OF PHYSICAL, URBAN AND REGIONAL PLA...Projects (Completed and Ongoing) MINISTRY OF PHYSICAL, URBAN AND REGIONAL PLA...
Projects (Completed and Ongoing) MINISTRY OF PHYSICAL, URBAN AND REGIONAL PLA...
 
2020-2022 MEDIUM TERM EXPENDITURE FRAMEWORK (MTEF) MEDIUM TERM SECTORAL STRA...
2020-2022 MEDIUM TERM EXPENDITURE FRAMEWORK (MTEF)  MEDIUM TERM SECTORAL STRA...2020-2022 MEDIUM TERM EXPENDITURE FRAMEWORK (MTEF)  MEDIUM TERM SECTORAL STRA...
2020-2022 MEDIUM TERM EXPENDITURE FRAMEWORK (MTEF) MEDIUM TERM SECTORAL STRA...
 
REQUIREMENTS FOR BUILDING PLAN APPROVAL
REQUIREMENTS FOR BUILDING PLAN APPROVALREQUIREMENTS FOR BUILDING PLAN APPROVAL
REQUIREMENTS FOR BUILDING PLAN APPROVAL
 
RECORDS OF LAND DISPUTE (PETITION) AND RESOLUTION, 2017-2019
RECORDS OF LAND DISPUTE (PETITION) AND RESOLUTION, 2017-2019RECORDS OF LAND DISPUTE (PETITION) AND RESOLUTION, 2017-2019
RECORDS OF LAND DISPUTE (PETITION) AND RESOLUTION, 2017-2019
 
Keep Girls In School
Keep Girls In SchoolKeep Girls In School
Keep Girls In School
 
A Communique issued at the end of the 30th teleconference meeting of the Nige...
A Communique issued at the end of the 30th teleconference meeting of the Nige...A Communique issued at the end of the 30th teleconference meeting of the Nige...
A Communique issued at the end of the 30th teleconference meeting of the Nige...
 

Recently uploaded

Item # 4&5 - 415 & 423 Evans Ave. Replat
Item # 4&5 - 415 & 423 Evans Ave. ReplatItem # 4&5 - 415 & 423 Evans Ave. Replat
Item # 4&5 - 415 & 423 Evans Ave. Replatahcitycouncil
 
Everyone, everywhere has the right to good mental health.
Everyone, everywhere has the right to good mental health.Everyone, everywhere has the right to good mental health.
Everyone, everywhere has the right to good mental health.Christina Parmionova
 
Health rights correspond to a checklisk.
Health rights correspond to a checklisk.Health rights correspond to a checklisk.
Health rights correspond to a checklisk.Christina Parmionova
 
Build Tomorrow’s India Today By Making Charity For Poor Students
Build Tomorrow’s India Today By Making Charity For Poor StudentsBuild Tomorrow’s India Today By Making Charity For Poor Students
Build Tomorrow’s India Today By Making Charity For Poor StudentsSERUDS INDIA
 
In War and conflict, health workers, facilities and supplies are off limits.
In War and conflict, health workers, facilities and supplies are off limits.In War and conflict, health workers, facilities and supplies are off limits.
In War and conflict, health workers, facilities and supplies are off limits.Christina Parmionova
 
April 7th - World Health Day 2024 - My Health. My Right.
April 7th - World Health Day 2024 - My Health. My Right.April 7th - World Health Day 2024 - My Health. My Right.
April 7th - World Health Day 2024 - My Health. My Right.Christina Parmionova
 
Phase 8 Hope For Venezuelan Refugees Soup Meal Program-Periods 4-6.
Phase 8 Hope For Venezuelan Refugees Soup Meal Program-Periods 4-6.Phase 8 Hope For Venezuelan Refugees Soup Meal Program-Periods 4-6.
Phase 8 Hope For Venezuelan Refugees Soup Meal Program-Periods 4-6.Cristal Montañéz
 
Madison Cat Project Foster Training - Lesson 1
Madison Cat Project Foster Training - Lesson 1Madison Cat Project Foster Training - Lesson 1
Madison Cat Project Foster Training - Lesson 1KelleyWasmund
 
PPT Item # 6 - TBG Partners Landscape Architectural Design Services.pdf
PPT Item # 6 - TBG Partners Landscape Architectural Design Services.pdfPPT Item # 6 - TBG Partners Landscape Architectural Design Services.pdf
PPT Item # 6 - TBG Partners Landscape Architectural Design Services.pdfahcitycouncil
 
PPT Item # 7 - Demolition & Replacement Structure Processes
PPT Item # 7 - Demolition & Replacement Structure ProcessesPPT Item # 7 - Demolition & Replacement Structure Processes
PPT Item # 7 - Demolition & Replacement Structure Processesahcitycouncil
 
1- Phase 8 Hope For Venezuelan Refugees Soup Program-Periods 4-6.pdf
1- Phase 8 Hope For Venezuelan Refugees Soup Program-Periods 4-6.pdf1- Phase 8 Hope For Venezuelan Refugees Soup Program-Periods 4-6.pdf
1- Phase 8 Hope For Venezuelan Refugees Soup Program-Periods 4-6.pdfCristal Montañéz
 
ECOSOC YOUTH FORUM 2024 - Side Events Schedule -17 April.
ECOSOC YOUTH FORUM 2024 - Side Events Schedule -17 April.ECOSOC YOUTH FORUM 2024 - Side Events Schedule -17 April.
ECOSOC YOUTH FORUM 2024 - Side Events Schedule -17 April.Christina Parmionova
 
2023 Barangay Officials pre assumption PPT.pptx
2023 Barangay Officials pre assumption PPT.pptx2023 Barangay Officials pre assumption PPT.pptx
2023 Barangay Officials pre assumption PPT.pptxMariaFionaDuranMerqu
 
PPT Item # 4&5 - 415 & 423 Evans Ave. Replat.pdf
PPT Item # 4&5 - 415 & 423 Evans Ave. Replat.pdfPPT Item # 4&5 - 415 & 423 Evans Ave. Replat.pdf
PPT Item # 4&5 - 415 & 423 Evans Ave. Replat.pdfahcitycouncil
 
World Health Day theme 2024 is 'My health, my right’.
World Health Day theme 2024 is 'My health, my right’.World Health Day theme 2024 is 'My health, my right’.
World Health Day theme 2024 is 'My health, my right’.Christina Parmionova
 
Actions to take at the global, national and local levels to realize the right...
Actions to take at the global, national and local levels to realize the right...Actions to take at the global, national and local levels to realize the right...
Actions to take at the global, national and local levels to realize the right...Christina Parmionova
 
NL-FR Partnership - Water management roundtable 20240403.pdf
NL-FR Partnership - Water management roundtable 20240403.pdfNL-FR Partnership - Water management roundtable 20240403.pdf
NL-FR Partnership - Water management roundtable 20240403.pdfBertrand Coppin
 
Pope Francis Teaching: Dignitas Infinita- On Human Dignity
Pope Francis Teaching: Dignitas Infinita- On Human DignityPope Francis Teaching: Dignitas Infinita- On Human Dignity
Pope Francis Teaching: Dignitas Infinita- On Human DignityEnergy for One World
 
2024: The FAR, Federal Acquisition Regulations - Part 24
2024: The FAR, Federal Acquisition Regulations - Part 242024: The FAR, Federal Acquisition Regulations - Part 24
2024: The FAR, Federal Acquisition Regulations - Part 24JSchaus & Associates
 

Recently uploaded (20)

Item # 4&5 - 415 & 423 Evans Ave. Replat
Item # 4&5 - 415 & 423 Evans Ave. ReplatItem # 4&5 - 415 & 423 Evans Ave. Replat
Item # 4&5 - 415 & 423 Evans Ave. Replat
 
Everyone, everywhere has the right to good mental health.
Everyone, everywhere has the right to good mental health.Everyone, everywhere has the right to good mental health.
Everyone, everywhere has the right to good mental health.
 
Health rights correspond to a checklisk.
Health rights correspond to a checklisk.Health rights correspond to a checklisk.
Health rights correspond to a checklisk.
 
Build Tomorrow’s India Today By Making Charity For Poor Students
Build Tomorrow’s India Today By Making Charity For Poor StudentsBuild Tomorrow’s India Today By Making Charity For Poor Students
Build Tomorrow’s India Today By Making Charity For Poor Students
 
Housing For All - Fair Housing Choice Report
Housing For All - Fair Housing Choice ReportHousing For All - Fair Housing Choice Report
Housing For All - Fair Housing Choice Report
 
In War and conflict, health workers, facilities and supplies are off limits.
In War and conflict, health workers, facilities and supplies are off limits.In War and conflict, health workers, facilities and supplies are off limits.
In War and conflict, health workers, facilities and supplies are off limits.
 
April 7th - World Health Day 2024 - My Health. My Right.
April 7th - World Health Day 2024 - My Health. My Right.April 7th - World Health Day 2024 - My Health. My Right.
April 7th - World Health Day 2024 - My Health. My Right.
 
Phase 8 Hope For Venezuelan Refugees Soup Meal Program-Periods 4-6.
Phase 8 Hope For Venezuelan Refugees Soup Meal Program-Periods 4-6.Phase 8 Hope For Venezuelan Refugees Soup Meal Program-Periods 4-6.
Phase 8 Hope For Venezuelan Refugees Soup Meal Program-Periods 4-6.
 
Madison Cat Project Foster Training - Lesson 1
Madison Cat Project Foster Training - Lesson 1Madison Cat Project Foster Training - Lesson 1
Madison Cat Project Foster Training - Lesson 1
 
PPT Item # 6 - TBG Partners Landscape Architectural Design Services.pdf
PPT Item # 6 - TBG Partners Landscape Architectural Design Services.pdfPPT Item # 6 - TBG Partners Landscape Architectural Design Services.pdf
PPT Item # 6 - TBG Partners Landscape Architectural Design Services.pdf
 
PPT Item # 7 - Demolition & Replacement Structure Processes
PPT Item # 7 - Demolition & Replacement Structure ProcessesPPT Item # 7 - Demolition & Replacement Structure Processes
PPT Item # 7 - Demolition & Replacement Structure Processes
 
1- Phase 8 Hope For Venezuelan Refugees Soup Program-Periods 4-6.pdf
1- Phase 8 Hope For Venezuelan Refugees Soup Program-Periods 4-6.pdf1- Phase 8 Hope For Venezuelan Refugees Soup Program-Periods 4-6.pdf
1- Phase 8 Hope For Venezuelan Refugees Soup Program-Periods 4-6.pdf
 
ECOSOC YOUTH FORUM 2024 - Side Events Schedule -17 April.
ECOSOC YOUTH FORUM 2024 - Side Events Schedule -17 April.ECOSOC YOUTH FORUM 2024 - Side Events Schedule -17 April.
ECOSOC YOUTH FORUM 2024 - Side Events Schedule -17 April.
 
2023 Barangay Officials pre assumption PPT.pptx
2023 Barangay Officials pre assumption PPT.pptx2023 Barangay Officials pre assumption PPT.pptx
2023 Barangay Officials pre assumption PPT.pptx
 
PPT Item # 4&5 - 415 & 423 Evans Ave. Replat.pdf
PPT Item # 4&5 - 415 & 423 Evans Ave. Replat.pdfPPT Item # 4&5 - 415 & 423 Evans Ave. Replat.pdf
PPT Item # 4&5 - 415 & 423 Evans Ave. Replat.pdf
 
World Health Day theme 2024 is 'My health, my right’.
World Health Day theme 2024 is 'My health, my right’.World Health Day theme 2024 is 'My health, my right’.
World Health Day theme 2024 is 'My health, my right’.
 
Actions to take at the global, national and local levels to realize the right...
Actions to take at the global, national and local levels to realize the right...Actions to take at the global, national and local levels to realize the right...
Actions to take at the global, national and local levels to realize the right...
 
NL-FR Partnership - Water management roundtable 20240403.pdf
NL-FR Partnership - Water management roundtable 20240403.pdfNL-FR Partnership - Water management roundtable 20240403.pdf
NL-FR Partnership - Water management roundtable 20240403.pdf
 
Pope Francis Teaching: Dignitas Infinita- On Human Dignity
Pope Francis Teaching: Dignitas Infinita- On Human DignityPope Francis Teaching: Dignitas Infinita- On Human Dignity
Pope Francis Teaching: Dignitas Infinita- On Human Dignity
 
2024: The FAR, Federal Acquisition Regulations - Part 24
2024: The FAR, Federal Acquisition Regulations - Part 242024: The FAR, Federal Acquisition Regulations - Part 24
2024: The FAR, Federal Acquisition Regulations - Part 24
 

2017 revised budget2

  • 2. OVERVIEW OF 2017 APPROVED REVISED ESTIMATES MINISTRY / DEPARTMENT APPROVED ESTIMATES 2017 ACTUAL REVENUE/ EXPENDITURE JAN -JUNE, 2017 EXPECTED REVENUE JULY - DEC, 2017 TOTAL REVENUE JAN -DEC, 2017 PLUS OR MINUS REVISED ESTIMATES A 1 Federal Allocation 31,000,000,000.00 9,151,168,271.75 21,848,831,728.25 31,000,000,000.00 - 31,000,000,000.00 2 Internally Generated Revenue (MDAs) 7,000,000,000.00 3,029,531,327.14 3,959,149,417.98 6,988,680,745.12 (11,319,254.88) 6,988,680,745.12 3 IGR (Tertiary Institutions) 3,928,010,058.12 2,713,985,608.35 1,414,024,449.77 4,128,010,058.12 200,000,000.00 4,128,010,058.12 4 VAT 10,000,000,000.00 4,347,056,426.93 5,652,943,573.07 10,000,000,000.00 - 10,000,000,000.00 5 IDA (Education Intervention Fund) 3,381,400,000.00 2,818,512,700.00 825,666,421.66 3,644,179,121.66 262,779,121.66 3,644,179,121.66 Total Recurrent Revenue 55,309,410,058.12 22,060,254,334.17 33,700,615,590.73 55,760,869,924.90 451,459,866.78 55,760,869,924.90 B ` 1 Personnel Cost 16,551,429,583.84 7,419,842,305.03 9,849,763,949.80 17,269,606,254.83 718,176,670.99 17,269,606,254.83 2 Other Charges 2,587,000,158.79 843,238,673.68 2,151,654,208.05 2,994,892,881.73 407,892,722.94 2,994,892,881.73 3 Expenditure:- IGR (Tertiary Institutions) - 2,713,985,608.35 1,414,024,449.77 4,128,010,058.12 4,128,010,058.12 4,128,010,058.12 4 Grants to Parastatals 8,965,689,199.02 3,888,908,804.15 6,940,674,568.78 10,829,583,372.93 1,863,894,173.91 10,829,583,372.93 5 Transfer to Other Funds (Recurrent) 9,239,366,772.28 2,830,257,765.80 7,889,079,296.96 10,719,337,062.76 1,479,970,290.48 10,719,337,062.76 6 Consolidated Revenue Fund Charges 17,685,405,534.87 7,307,738,039.53 10,477,667,495.34 17,785,405,534.87 100,000,000.00 17,785,405,534.87 Total Recurrent Expenditure: 55,028,891,248.80 25,003,971,196.54 38,722,863,968.70 63,726,835,165.24 8,697,943,916.44 63,726,835,165.24 Balance (Surplus / Deficit) 280,518,809.32 (2,943,716,862.37) (5,022,248,377.97) (7,965,965,240.34) (8,246,484,049.66) (7,965,965,240.34) C 280,518,809.32 (2,943,716,862.37) (5,022,248,377.97) (7,965,965,240.34) (8,246,484,049.66) (7,965,965,240.34) 1 Draw-Down: External (Grants/Loans) 8,391,989,085.28 377,854,876.49 4,209,134,208.79 4,586,989,085.28 (3,805,000,000.00) 4,586,989,085.28 2 MDGs Conditional Grants Schemes (State and LGAs) 1,200,000,000.00 71,782,784.36 1,128,217,215.64 1,200,000,000.00 - 1,200,000,000.00 3 Loan - Internal Loan Bond 4,000,000,000.00 - 4,000,000,000.00 4,000,000,000.00 - 4,000,000,000.00 4 Grants from Federal Government (Reinbursement on Federal Road Projects handled by the State) 3,500,000,000.00 - 2,134,319,788.97 2,134,319,788.97 (1,365,680,211.03) 2,134,319,788.97 5 Ecological Fund 1,000,000,000.00 1,000,000,000.00 1,000,000,000.00 - 1,000,000,000.00 6 Excess Crude Oil Proceeds + Budget Differential 1,500,000,000.00 - 1,500,000,000.00 1,500,000,000.00 - 1,500,000,000.00 7 Sundry Incomes: [FAAC Augmentation, Refund from NNPC & Proceeds from Sales of Fertilizer 5,555,000,000.00 8,437,821,237.80 8,437,821,237.80 16,875,642,475.60 11,320,642,475.60 16,875,642,475.60 8 Others: Sundary Incomes 1,000,000,000.00 - 1,000,000,000.00 1,000,000,000.00 - 1,000,000,000.00 9 Paris Club (Refund of Differentials) 7,000,000,000.00 - 7,000,000,000.00 7,000,000,000.00 - 7,000,000,000.00 10 Others: Transfer from Prior Fiscal Year 6,000,000,000.00 6,000,000,000.00 - 6,000,000,000.00 - 6,000,000,000.00 39,427,507,894.60 11,943,742,036.28 25,387,244,073.23 37,330,986,109.51 (2,096,521,785.09) 37,330,986,109.51 39,427,507,894.60 6,104,610,518.02 23,260,410,351.15 29,365,020,869.17 (10,062,487,025.43) 29,365,020,869.17 94,456,399,143.40 31,108,581,714.56 61,983,274,319.85 93,091,856,034.41 (1,364,543,108.99) 93,091,856,034.41Grand Total: S/N REVENUE RECURRENT EXPENDITURE CAPITAL RECEIPTS Total Capital Receipt: Total Capital Expenditure: PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 2 of 103 7th November, 2017
  • 3. 2017 REVISED ESTIMATES SUMMARY OF INTERNALLY GENERATED REVENUE Code Ministry / Department 2017 Approved Estimates Actual Revenue Jan - June, 2017 Expected Revenue July - Dec., 2017 Total Revenue Jan. - Dec., 2017 Plus or Minus Revised Estimates 451-0100 Ministry of Agriculture & Natural Resources 90,290,224.28 18,515,550.00 41,774,674.28 60,290,224.28 (30,000,000.00) 60,290,224.28 451-0200 Directorate of Farm Settlement & Peasant Farmer Development 15,000,000.00 3,953,925.00 11,046,075.00 15,000,000.00 - 15,000,000.00 451-0300 Fountain Agric Marketing Agency 1,011,791.92 725,304.50 286,487.42 1,011,791.92 - 1,011,791.92 451-0500 Agricultural Development Programme 1,004,837.07 98,600.00 906,237.07 1,004,837.07 - 1,004,837.07 451-0101 Sericulture Development Project - - - - - 452-0100 Ministry of Commerce, Industries & Cooperative 220,000,000.00 7,618,500.00 12,381,500.00 20,000,000.00 (200,000,000.00) 20,000,000.00 451-1300 Cooperative Dept & Cooperative College Ijero Ekiti 1,000,000.00 1,000,000.00 1,000,000.00 - 1,000,000.00 454-0300 Multipurpose Credit Agency 300,000.00 - 300,000.00 300,000.00 - 300,000.00 452-0300 Ekiti State Mineral Resources Devt Agency 30,000,000.00 9,500,000.00 20,500,000.00 30,000,000.00 - 30,000,000.00 454-0600 Ekiti State Electricity Board 502,418.54 - 502,418.54 502,418.54 - 502,418.54 454-0800 Ekiti State Water Corporation 6,029,022.43 2,488,875.00 3,540,147.43 6,029,022.43 - 6,029,022.43 454-0900 Rural Water Supply & Sanitation Agency 297,140.34 1,057,200.00 1,942,800.00 3,000,000.00 2,702,859.66 3,000,000.00 454-1000 Ministry of Works & Transport 20,048,370.71 7,826,000.00 12,222,370.71 20,048,370.71 - 20,048,370.71 454-1100 Ekiti State Traffic Management Agency 8,094,067.62 3,017,500.00 2,076,567.62 5,094,067.62 (3,000,000.00) 5,094,067.62 453-0100 Bureau of Tourism, Arts and Culture 800,000.00 100,000.00 400,000.00 500,000.00 (300,000.00) 500,000.00 453-0300 Tourism Development Agency 1,300,000.00 - 1,300,000.00 1,300,000.00 - 1,300,000.00 455-0100 Ministry of Education, Science & Technology 337,727,127.00 219,220,300.00 280,779,700.00 500,000,000.00 162,272,873.00 500,000,000.00 455-0200 Schools Agriculture and Enterprise 1,004,837.07 8,910.00 995,927.07 1,004,837.07 - 1,004,837.07 455-0400 SUBEB 5,000,000.00 30,000.00 5,970,000.00 6,000,000.00 1,000,000.00 6,000,000.00 455-0500 Board for Technical & Vocational Educ. 3,000,000.00 1,109,000.00 1,891,000.00 3,000,000.00 - 3,000,000.00 455-0600 Agency for Adult & Non Formal Education 625,851.85 205,000.00 420,851.85 625,851.85 - 625,851.85 455-0700 Teaching Service Commission 70,000.00 8,239,100.00 4,760,900.00 13,000,000.00 12,930,000.00 13,000,000.00 455-0800 Ekiti State Library Board 436,796.30 60,250.00 376,546.30 436,796.30 - 436,796.30 455-0900 Education Trust Fund 201,102,293.48 165,860,229.43 84,139,770.57 250,000,000.00 48,897,706.52 250,000,000.00 456-0100 Ministry of Health 5,817,395.08 3,098,840.00 4,401,160.00 7,500,000.00 1,682,604.92 7,500,000.00 456-0500 Central Medical Stores 4,019,348.29 597,214.08 3,422,134.21 4,019,348.29 - 4,019,348.29 456-0600 Hospital Management Board 86,297,745.72 51,224,720.75 48,775,279.25 100,000,000.00 13,702,254.28 100,000,000.00 PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 3 of 103 7th November, 2017
  • 4. 2017 REVISED ESTIMATES SUMMARY OF INTERNALLY GENERATED REVENUE Code Ministry / Department 2017 Approved Estimates Actual Revenue Jan - June, 2017 Expected Revenue July - Dec., 2017 Total Revenue Jan. - Dec., 2017 Plus or Minus Revised Estimates 457-0100 Ministry of Information, Youth & Sports Development 334,282.89 - 334,282.89 334,282.89 - 334,282.89 457-0200 Broadcasting Service of Ekiti State 152,135,971.02 47,365,312.28 104,770,658.74 152,135,971.02 - 152,135,971.02 457-0300 Government Printing Press 649,994.50 - 649,994.50 649,994.50 - 649,994.50 457-0500 Ekiti State Sports Council 1,000,000.00 10,000.00 990,000.00 1,000,000.00 - 1,000,000.00 457-0600 Ministry of Women Affairs, Gender Empowerment & Social Welfare 3,000,000.00 1,696,000.00 2,804,000.00 4,500,000.00 1,500,000.00 4,500,000.00 458-0700 Ministry of Environment 5,000,000.00 1,596,800.00 3,403,200.00 5,000,000.00 - 5,000,000.00 458-0800 Forestry Department 100,338,595.00 46,170,270.00 54,168,325.00 100,338,595.00 - 100,338,595.00 458-0900 State Environmental Protection Agency (SEPA) 8,396,258.54 2,115,000.00 4,885,000.00 7,000,000.00 (1,396,258.54) 7,000,000.00 458-1000 Ekiti State Waste Management Board 5,000,000.00 864,066.49 4,135,933.51 5,000,000.00 - 5,000,000.00 458-1200 Ekiti State Emergency Management Agency (SEMA) - - - - - - 458-0100 Ministry of Lands, Housing and Urban Development 617,000,000.00 192,157,490.82 400,842,509.18 593,000,000.00 (24,000,000.00) 593,000,000.00 458-0200 Housing Corporation 130,000,000.00 53,908,845.70 76,091,154.30 130,000,000.00 - 130,000,000.00 458-0300 Planning Permit Agency - - - - - 458-0500 Office of Surveyor General 20,000,000.00 6,884,687.00 8,115,313.00 15,000,000.00 (5,000,000.00) 15,000,000.00 458-0600 Urban Renewal Agency 2,500,000.00 1,000,000.00 1,000,000.00 (1,500,000.00) 1,000,000.00 458-1100 Ministry of Special Duties - - - - - 459-0100 Ministry of Justice 220,000,000.00 72,488,374.45 140,511,625.55 213,000,000.00 (7,000,000.00) 213,000,000.00 459-0200 The Judiciary 20,217,611.20 8,497,410.00 11,720,201.20 20,217,611.20 - 20,217,611.20 459-0300 Judicial Service Commission 500,000.00 364,060.00 635,940.00 1,000,000.00 500,000.00 1,000,000.00 459-0400 General Administration Department 20,000,000.00 11,832,010.00 8,167,990.00 20,000,000.00 - 20,000,000.00 459-0700 Bureau of Public Procurement (BPP) - - - - - 459-0800 Ekiti State Signage & Advertisement 18,087,067.28 - 18,087,067.28 18,087,067.28 - 18,087,067.28 459-0900 Ekiti State Liaison Office Lagos 500,000.00 - 1,000,000.00 1,000,000.00 500,000.00 1,000,000.00 459-1000 Ekiti State Liaison Office Abuja 1,000,000.00 - 1,000,000.00 1,000,000.00 - 1,000,000.00 459-1300 Ministry of Local Government, Community Development - 3,000,000.00 3,000,000.00 3,000,000.00 3,000,000.00 459-1600 Government House and Protocol 1,004,837.07 1,004,837.07 1,004,837.07 - 1,004,837.07 459-1800 Christian Pilgrims Welfare Board 452,176.68 96,000.00 356,176.68 452,176.68 - 452,176.68 PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 4 of 103 7th November, 2017
  • 5. 2017 REVISED ESTIMATES SUMMARY OF INTERNALLY GENERATED REVENUE Code Ministry / Department 2017 Approved Estimates Actual Revenue Jan - June, 2017 Expected Revenue July - Dec., 2017 Total Revenue Jan. - Dec., 2017 Plus or Minus Revised Estimates 459-1900 Muslim Pilgrims Welfare Board 1,500,000.00 33,000.00 1,467,000.00 1,500,000.00 - 1,500,000.00 459-2100 House of Assembly 1,507,255.61 - 1,000,000.00 1,000,000.00 (507,255.61) 1,000,000.00 459-2200 House of Assembly Service Commission 60,000.00 182,100.00 217,900.00 400,000.00 340,000.00 400,000.00 459-2300 Office of Establishments and Training 3,000,000.00 2,250,900.00 1,749,100.00 4,000,000.00 1,000,000.00 4,000,000.00 459-2600 Ekiti State Pension Commission 2,500,000.00 593,100.00 1,906,900.00 2,500,000.00 - 2,500,000.00 459-2800 State Auditor-General's Office 696,422.68 75,000.00 621,422.68 696,422.68 - 696,422.68 459-2900 Office of the Auditor-General for Local Government 6,330,473.55 - 6,330,473.55 6,330,473.55 - 6,330,473.55 459-3000 Cabinet and Special Services Department 100,000.00 350,900.00 349,100.00 700,000.00 600,000.00 700,000.00 459-3400 Sustainable Development Goals (MDGs) Office 12,338,967.23 - 9,538,967.23 9,538,967.23 (2,800,000.00) 9,538,967.23 453-0400 Ministry of Finance 100,000.00 7,500.00 92,500.00 100,000.00 - 100,000.00 459-3600 Office of the Accountant General - 3,019,776.48 7,019,776.48 10,039,552.96 10,039,552.96 10,039,552.96 459-3800 Internal Revenue Services 4,595,072,715.77 2,068,008,805.16 2,526,663,910.61 4,594,672,715.77 (400,000.00) 4,594,672,715.77 459-3900 Civil Service Commission 71,499.39 724,900.00 775,100.00 1,500,000.00 1,428,500.61 1,500,000.00 459-4100 State Independent Electoral Commission - - - - - 459-4200 Petroleum Products Consumer Protection Agency 3,014,511.21 - 3,014,511.21 3,014,511.21 - 3,014,511.21 459-4700 Bureau of Special Projects - - - - - 459-5000 Ekiti State Stomach Infrastructure - - - - - 454-0500 Ministry of Public Utilities (Fire Services Dept) 3,512,092.68 2,489,000.00 3,511,000.00 6,000,000.00 2,487,907.32 6,000,000.00 459-1400 Bureau of Chieftaincy Affairs 1,500,000.00 945,000.00 555,000.00 1,500,000.00 - 1,500,000.00 454-0100 Bureau of Productivity & Empowernment 800,000.00 250,000.00 550,000.00 800,000.00 - 800,000.00 7,000,000,000.00 3,029,531,327.14 3,959,149,417.98 6,988,680,745.12 (11,319,254.88) 6,988,680,745.12TOTAL PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 5 of 103 7th November, 2017
  • 6. 2017 REVISED ESTIMATES SUMMARY OF INTERNALLY GENERATED REVENUE Code Ministry / Department 2017 Approved Estimates Actual Revenue Jan - June, 2017 Expected Revenue July - Dec., 2017 Total Revenue Jan. - Dec., 2017 Plus or Minus Revised Estimates 455-1000 Ekiti State University 2,311,125,264.12 1,942,179,692.00 568,945,572.12 2,511,125,264.12 200,000,000.00 2,511,125,264.12 455-1200 College of Education Ikere Ekiti 954,657,315.31 328,557,800.00 426,099,515.31 754,657,315.31 (200,000,000.00) 754,657,315.31 456-0200 College of Health Sci & Technology Ijero- Ekiti 162,227,478.69 112,644,500.00 49,582,978.69 162,227,478.69 - 162,227,478.69 456-0300 Ekiti State University Teaching Hospital 500,000,000.00 330,603,616.35 369,396,383.65 700,000,000.00 200,000,000.00 700,000,000.00 TOTAL 3,928,010,058.12 2,713,985,608.35 1,414,024,449.77 4,128,010,058.12 200,000,000.00 4,128,010,058.12 PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 6 of 103 7th November, 2017
  • 7. 2017 REVISED ESTIMATES SUMMARY OF PERSONNEL COST Head Ministry / Department Name Approved Estimates 2017 Actual Expenditure Jan - June, 2017 Expected Expenditure July- Dec., 2017 Total Expenditure Jan - Dec., 2017 Plus or Minus Revised Estimates 451-0100 MINISTRY OF AGRICULTURE AND RURAL DEVELOPMENT 445,083,889.29 173,110,204.46 226,973,684.83 400,083,889.29 (45,000,000.00) 400,083,889.29 452-0100 MINISTRY OF COMMERCE, INDUSTRIES AND COOP. 206,797,716.44 73,624,559.04 109,173,157.40 182,797,716.44 (24,000,000.00) 182,797,716.44 453-0100 BUREAU OF TOURISM, ARTS AND CULTURE 77,568,000.00 28,890,524.84 48,677,475.16 77,568,000.00 - 77,568,000.00 454-0200 JOB CREATION AND EMPLOYMENT AGENCY 9,913,275.37 3,512,229.66 6,401,045.71 9,913,275.37 - 9,913,275.37 454-0300 MULTIPURPOSE CREDIT AGENCY 32,994,426.73 11,599,910.58 19,394,516.15 30,994,426.73 (2,000,000.00) 30,994,426.73 454-0500 MINISTRY OF PUBLIC UTILITIES 75,433,141.49 19,839,860.39 35,593,281.10 55,433,141.49 (20,000,000.00) 55,433,141.49 454-0900 RURAL WATER SUPPLY AND SANITATION AGENCY 23,256,854.75 11,557,161.11 20,699,693.64 32,256,854.75 9,000,000.00 32,256,854.75 454-1000 MINISTRY OF WORKS & TRANSPORT 229,386,648.56 107,566,554.51 132,820,094.05 240,386,648.56 11,000,000.00 240,386,648.56 454-1400 EKITI KETE ROAD MAINTENANCE AGENCY 26,049,871.95 7,768,537.44 12,281,334.51 20,049,871.95 (6,000,000.00) 20,049,871.95 455-0100 MINISTRY OF EDUCATION, SCIENCE & TECHNOLOGY 534,922,873.63 206,616,295.15 274,306,578.48 480,922,873.63 (54,000,000.00) 480,922,873.63 455-0200 SCHOOL AGRICULTURE & ENTERPRISES 16,458,519.50 2,879,260.49 13,579,259.01 16,458,519.50 - 16,458,519.50 455-0300 EKITI STATE SCHOLARSHIP BOARD 17,645,133.12 4,638,141.07 7,006,992.05 11,645,133.12 (6,000,000.00) 11,645,133.12 455-0500 BOARD FOR TECHNICAL AND VOCATIONAL EDUCATION 127,253,195.20 40,549,151.98 59,704,043.22 100,253,195.20 (27,000,000.00) 100,253,195.20 455-0600 AGENCY FOR ADULT AND NON FORMAL EDUCATION 50,482,172.80 18,118,196.15 29,363,976.65 47,482,172.80 (3,000,000.00) 47,482,172.80 455-0900 EDUCATION TRUST FUND 17,712,708.77 4,771,199.31 8,941,509.46 13,712,708.77 (4,000,000.00) 13,712,708.77 456-0100 MINISTRY OF HEALTH 288,734,264.74 106,164,573.02 154,569,691.72 260,734,264.74 (28,000,000.00) 260,734,264.74 456-0400 PRIMARY HEALTH CARE DEVELOPMENT AGENCY 26,997,023.39 5,984,911.19 11,012,112.20 16,997,023.39 (10,000,000.00) 16,997,023.39 456-0500 CENTRAL MEDICAL STORES 26,079,736.56 5,747,585.05 9,332,151.51 15,079,736.56 (11,000,000.00) 15,079,736.56 456-0600 HOSPITAL MANAGEMENT BOARD 2,407,734,321.15 945,219,117.01 1,362,515,204.14 2,307,734,321.15 (100,000,000.00) 2,307,734,321.15 PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 7 of 103 7th November, 2017
  • 8. 2017 REVISED ESTIMATES SUMMARY OF PERSONNEL COST Head Ministry / Department Name Approved Estimates 2017 Actual Expenditure Jan - June, 2017 Expected Expenditure July- Dec., 2017 Total Expenditure Jan - Dec., 2017 Plus or Minus Revised Estimates 457-0100 MINISTRY OF INFORMATION, YOUTH & SPORTS DEVT 108,547,677.17 44,329,745.98 55,217,931.19 99,547,677.17 (9,000,000.00) 99,547,677.17 457-0600 MINISTRY OF WOMEN AFFAIRS, GENDER EMPOWERMENT YOUTH DEVELOPMENT 91,991,391.39 32,336,857.98 48,654,533.41 80,991,391.39 (11,000,000.00) 80,991,391.39 458-0100 MINISTRY OF LANDS, HOUSING AND URBAN DEVT 118,470,628.98 40,248,128.32 55,222,500.66 95,470,628.98 (23,000,000.00) 95,470,628.98 458-0500 OFFICE OF SURVEYOR GENERAL 39,450,146.98 10,038,028.82 16,412,118.16 26,450,146.98 (13,000,000.00) 26,450,146.98 458-0600 URBAN RENEWAL AGENCY 27,459,479.00 3,692,211.26 8,767,267.74 12,459,479.00 (15,000,000.00) 12,459,479.00 458-0700 MINISTRY OF ENVIRONMENT 156,909,471.90 58,692,947.36 81,216,524.54 139,909,471.90 (17,000,000.00) 139,909,471.90 458-0900 STATE ENVIRONMENTAL PROTECTION AGENCY (SEPA) 30,698,630.54 8,056,150.49 14,642,480.05 22,698,630.54 (8,000,000.00) 22,698,630.54 458-1000 EKITI STATE WASTE MANAGEMENT BOARD 37,343,665.84 8,429,578.79 13,914,087.05 22,343,665.84 (15,000,000.00) 22,343,665.84 458-1200 EKITI STATE EMERGENCY MANAGEMENT AGENCY 29,181,101.83 4,553,292.71 8,627,809.12 13,181,101.83 (16,000,000.00) 13,181,101.83 459-0100 MINISTRY OF JUSTICE 185,564,825.86 69,283,992.67 91,280,833.19 160,564,825.86 (25,000,000.00) 160,564,825.86 459-0400 GENERAL ADMINISTRATION DEPARTMENT 179,908,618.46 50,197,469.64 70,711,148.82 120,908,618.46 (59,000,000.00) 120,908,618.46 459-0800 EKITI STATE SIGNAGE AND ADVERTISEMENT 22,012,132.73 128,066.65 1,884,066.08 2,012,132.73 (20,000,000.00) 2,012,132.73 459-0900 LIAISON OFFICE LAGOS 27,776,215.82 3,184,079.54 9,592,136.28 12,776,215.82 (15,000,000.00) 12,776,215.82 459-1000 LIAISON OFFICE ABUJA 25,122,427.43 4,169,389.82 8,953,037.61 13,122,427.43 (12,000,000.00) 13,122,427.43 459-1300 MINSTRY OF LOCAL GOVERNMENT COMM. DEVT 86,429,522.86 28,197,989.34 41,231,533.52 69,429,522.86 (17,000,000.00) 69,429,522.86 459-1500 OFFICE OF THE DEPUTY GOVERNOR 55,236,185.77 16,265,505.23 28,970,680.54 45,236,185.77 (10,000,000.00) 45,236,185.77 459-1600 GOVERNMENT HOUSE AND PROTOCOL 165,749,682.82 57,082,880.67 78,666,802.15 135,749,682.82 (30,000,000.00) 135,749,682.82 459-1800 CHRISTIAN PILGRIMS WELFARE BOARD 23,960,113.69 5,129,031.18 10,831,082.51 15,960,113.69 (8,000,000.00) 15,960,113.69 459-1900 MUSLIM PILGRIMS WELFARE BOARD 22,159,754.38 3,645,253.49 10,514,500.89 14,159,754.38 (8,000,000.00) 14,159,754.38 459-2000 INTEGRATION AND INTER- GOVERNMENTAL AFFAIRS 30,091,430.44 2,439,622.52 12,651,807.92 15,091,430.44 (15,000,000.00) 15,091,430.44 PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 8 of 103 7th November, 2017
  • 9. 2017 REVISED ESTIMATES SUMMARY OF PERSONNEL COST Head Ministry / Department Name Approved Estimates 2017 Actual Expenditure Jan - June, 2017 Expected Expenditure July- Dec., 2017 Total Expenditure Jan - Dec., 2017 Plus or Minus Revised Estimates 459-2100 HOUSE OF ASSEMBLY 298,583,719.60 178,648,864.21 221,934,855.39 400,583,719.60 102,000,000.00 400,583,719.60 459-2300 OFFICE OF ESTABLISHMENT AND TRAINING 93,504,744.48 30,093,963.66 45,410,780.82 75,504,744.48 (18,000,000.00) 75,504,744.48 459-2800 STATE AUDITOR-GENERAL'S OFFICE 107,324,875.53 32,811,506.98 47,513,368.55 80,324,875.53 (27,000,000.00) 80,324,875.53 459-2900 OFFICE OF THE AUDITOR-GENERAL FOR LOCAL GOVERNMENT 57,894,992.21 18,362,975.95 32,532,016.26 50,894,992.21 (7,000,000.00) 50,894,992.21 459-3000 CABINET AND SPECIAL SERVICES DEPARTMENT 45,922,141.41 14,257,717.99 26,664,423.42 40,922,141.41 (5,000,000.00) 40,922,141.41 453-0400 MINISTRY OF FINANCE AND ECONOMIC DEVT 191,445,007.55 87,427,690.49 133,017,317.06 220,445,007.55 29,000,000.00 220,445,007.55 459-3100 MINISTRY OF BUDGET & ECONOMIC PLANNING 71,486,470.94 22,750,907.34 37,735,563.60 60,486,470.94 (11,000,000.00) 60,486,470.94 459-3200 BUREAU OF STATISTICS 42,111,901.60 9,347,740.06 20,764,161.54 30,111,901.60 (12,000,000.00) 30,111,901.60 459-3900 CIVIL SERVICE COMMISSION 56,988,801.64 17,004,757.23 28,984,044.41 45,988,801.64 (11,000,000.00) 45,988,801.64 459-5100 POLITICAL AND ECONOMIC AFFAIRS DEPARTMENT 40,426,668.40 11,301,917.33 24,124,751.07 35,426,668.40 (5,000,000.00) 35,426,668.40 459-5400 BOUNDARY COMMISSION 42,863,453.40 3,423,234.59 12,440,218.81 15,863,453.40 (27,000,000.00) 15,863,453.40 459-5102 SALARIES AND ENTITLEMENT OF POLITICAL OFFICE HOLDERS (P&E) 603,851,558.48 307,923,829.32 392,927,729.16 700,851,558.48 97,000,000.00 700,851,558.48 455-1300 SECONDARY SCHOOLS NON- TEACHING STAFF (TSC) 255,106,642.19 68,371,925.61 81,734,716.58 150,106,642.19 (105,000,000.00) 150,106,642.19 455-1301 SPECIAL DUTIES 73,702.60 - 73,702.60 73,702.60 - 73,702.60 451-0300 Fountain Marketing Agricultural Agency 25,200,000.00 9,976,007.46 17,223,992.54 27,200,000.00 2,000,000.00 27,200,000.00 451-0500 Agricultural Development Project 199,423,039.60 69,222,162.67 91,200,876.93 160,423,039.60 (39,000,000.00) 160,423,039.60 454-0600 Ekiti State Electricity Board 90,000,000.00 25,779,441.44 42,220,558.56 68,000,000.00 (22,000,000.00) 68,000,000.00 454-0800 Ekiti State Water Corporation 310,000,000.00 120,935,876.61 169,064,123.39 290,000,000.00 (20,000,000.00) 290,000,000.00 455-0400 S U B E B 264,000,000.00 153,306,784.76 186,693,215.24 340,000,000.00 76,000,000.00 340,000,000.00 455-0700 Teaching Service Commission 6,302,835,378.69 3,281,757,715.96 4,439,119,491.83 7,720,877,207.79 1,418,041,829.10 7,720,877,207.79 455-0800 Ekiti State Library Board 27,000,000.00 5,826,653.32 16,173,346.68 22,000,000.00 (5,000,000.00) 22,000,000.00 457-0200 Broadcasting Service Ekiti State 181,304,010.54 75,465,231.79 84,838,778.75 160,304,010.54 (21,000,000.00) 160,304,010.54 PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 9 of 103 7th November, 2017
  • 10. 2017 REVISED ESTIMATES SUMMARY OF PERSONNEL COST Head Ministry / Department Name Approved Estimates 2017 Actual Expenditure Jan - June, 2017 Expected Expenditure July- Dec., 2017 Total Expenditure Jan - Dec., 2017 Plus or Minus Revised Estimates 457-0500 Sport Council 70,584,557.36 22,721,002.21 41,863,555.15 64,584,557.36 (6,000,000.00) 64,584,557.36 458-0200 Housing Corporation 95,000,000.00 33,769,247.76 54,230,752.24 88,000,000.00 (7,000,000.00) 88,000,000.00 459-3800 Internal Revenue Services 201,572,594.44 68,805,764.96 101,330,912.84 170,136,677.80 (31,435,916.64) 170,136,677.80 459-4100 State Independent Electoral Commission 82,500,000.00 24,021,702.44 39,478,297.56 63,500,000.00 (19,000,000.00) 63,500,000.00 459-2700 Local Government Service Commission 1,000,000.00 461,840.20 538,159.80 1,000,000.00 - 1,000,000.00 455-0110 Incentive to Teacher Under SEPIP(Min. of Education 20,000,000.00 4,513,084.12 15,486,915.88 20,000,000.00 - 20,000,000.00 455-0410 Incentive to Teachers Under SEPIP(SUBEB) 138,199,138.15 261,954,569.10 - 261,954,569.10 123,755,430.95 261,954,569.10 455-0710 Incentive to Teachers Under SEPIP(TSC) 528,659,307.70 198,932,330.77 199,726,976.93 398,659,307.70 (130,000,000.00) 398,659,307.70 455-0510 Incentive to Teachers Under SEPIP(BTVE) 2,000,000.00 2,000,000.00 2,000,000.00 - 2,000,000.00 CORPER ALLOWANCE 25,706,303.58 25,706,303.58 51,412,607.16 51,412,607.16 51,412,607.16 REPATRIATION 6,301,360.21 6,301,360.21 12,602,720.42 12,602,720.42 12,602,720.42 LOCUM/INTERN 400,000.00 400,000.00 800,000.00 800,000.00 800,000.00 16,551,429,583.84 7,419,842,305.03 9,849,763,949.80 17,269,606,254.83 718,176,670.99 17,269,606,254.83TOTAL PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 10 of 103 7th November, 2017
  • 11. 2017 REVISED ESTIMATES SUMMARY OF OTHER CHARGES Head Ministry / Department Name 2017 Approved Estimates Actual Expenditure Jan - June, 2017 Expected Expenditure July - Dec., 2017 Total Expenditure Jan. - Dec., 2017 Plus or Minus Revised Estimates 451-0100 MINISTRY OF AGRICULTURE AND RURAL DEVNT 8,000,000.00 1,072,000.00 6,928,000.00 8,000,000.00 - 8,000,000.00 451-0200 DIRECTORATE OF FARM SETTLEMENT AND PEASANT FARMER DEVT 2,834,741.81 300,000.00 2,534,741.81 2,834,741.81 - 2,834,741.81 451-1100 RURAL DEVELOPMENT 3,968,638.53 800,000.00 3,168,638.53 3,968,638.53 - 3,968,638.53 452-0100 MINISTRY OF COMMERCE, INDUSTRIES AND COOP. 9,071,173.79 1,600,000.00 7,471,173.79 9,071,173.79 - 9,071,173.79 452-0101 COOPERATIVE DEPT & COOP. COLL. IJERO 1,700,845.09 360,000.00 1,340,845.09 1,700,845.09 - 1,700,845.09 454-0300 MULTIPURPOSE CREDIT AGENCY 3,000,000.00 400,000.00 2,600,000.00 3,000,000.00 - 3,000,000.00 452-0200 PUBLIC PRIVATE PARTNERSHIP (PPP) 1,530,760.58 280,000.00 1,250,760.58 1,530,760.58 - 1,530,760.58 453-0700 EKITI STATE ENTERPRISES DEVELOPMENT 3,834,741.81 560,000.00 3,274,741.81 3,834,741.81 - 3,834,741.81 454-0100 BUREAU OF PRODUCTIVITY & EMPOWERMENT 3,968,638.53 480,000.00 3,488,638.53 3,968,638.53 - 3,968,638.53 454-0200 JOB CREATION AND EMPLOYMENT AGENCY 3,834,741.81 528,000.00 3,306,741.81 3,834,741.81 - 3,834,741.81 454-0500 MINISTRY OF PUBLIC UTILITY 8,000,000.00 1,000,000.00 7,000,000.00 8,000,000.00 - 8,000,000.00 454-0900 RURAL WATER SUPPLY & SANITATION AGENCY 3,000,000.00 240,000.00 2,760,000.00 3,000,000.00 - 3,000,000.00 454-1000 MINISTRY OF WORKS AND TRANSPORT 9,071,173.79 1,525,000.00 7,546,173.79 9,071,173.79 - 9,071,173.79 454-1100 EKITI STATE TRAFFIC MANAGEMENT AGENCY 3,061,521.15 800,000.00 2,261,521.15 3,061,521.15 - 3,061,521.15 454-1200 DEPARTMENT OF PUBLIC TRANSPORTATION 1,466,182.38 208,000.00 1,258,182.38 1,466,182.38 - 1,466,182.38 454-1400 EKITI KETE ROAD MAINTENANCE AGENCY (EKROMA) 5,102,535.26 1,120,000.00 3,982,535.26 5,102,535.26 - 5,102,535.26 453-0100 BUREAU OF TOURISM, ARTS AND CULTURE 3,551,267.63 560,000.00 2,991,267.63 3,551,267.63 - 3,551,267.63 453-0300 TOURISM DEPARTMENT 3,551,267.63 600,000.00 2,951,267.63 3,551,267.63 - 3,551,267.63 453-0200 COUNCIL OF ARTS AND CULTURE 3,675,709.49 560,000.00 3,115,709.49 3,675,709.49 - 3,675,709.49 455-0100 MINISTRY OF EDUCATION, SCIENCE & TECHNOLOGY 9,000,000.00 1,200,000.00 7,800,000.00 9,000,000.00 - 9,000,000.00 455-0200 SCHOOL AGRICULTURE & ENTERPRISES 1,524,608.46 300,000.00 1,224,608.46 1,524,608.46 - 1,524,608.46 455-0300 EKITI STATE SCHOLARSHIP BOARD 3,401,690.17 160,000.00 3,241,690.17 3,401,690.17 - 3,401,690.17 455-0500 BOARD FOR TECHNICAL AND VOCATIONAL EDUCATION 1,700,000.00 708,550.00 991,450.00 1,700,000.00 - 1,700,000.00 455-0600 AGENCY FOR ADULT & NON FORMAL EDUCATION 1,700,000.00 160,000.00 1,540,000.00 1,700,000.00 - 1,700,000.00 455-0900 EDUCATION TRUST FUND 2,551,267.63 480,000.00 2,071,267.63 2,551,267.63 - 2,551,267.63 456-0100 MINISTRY OF HEALTH 9,000,000.00 2,700,000.00 6,300,000.00 9,000,000.00 - 9,000,000.00 456-0400 PRIMARY HEALTH CARE DEVNT AGENCY 6,000,000.00 880,000.00 5,120,000.00 6,000,000.00 - 6,000,000.00 456-0500 CENTRAL MEDICAL STORES 1,500,000.00 184,000.00 1,316,000.00 1,500,000.00 - 1,500,000.00 PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 11 of 103 7th November, 2017
  • 12. 2017 REVISED ESTIMATES SUMMARY OF OTHER CHARGES Head Ministry / Department Name 2017 Approved Estimates Actual Expenditure Jan - June, 2017 Expected Expenditure July - Dec., 2017 Total Expenditure Jan. - Dec., 2017 Plus or Minus Revised Estimates 456-0600 HOSPITAL MANAGEMENT BOARD 8,504,225.43 400,000.00 8,104,225.43 8,504,225.43 - 8,504,225.43 456-0700 EKITI STATE AIDS CONTROL AGENCY 3,061,521.15 720,000.00 2,341,521.15 3,061,521.15 - 3,061,521.15 457-0100 MIN. OF INFORMATION, YOUTH & SPORTS DEVT 6,803,380.34 1,600,000.00 5,203,380.34 6,803,380.34 - 6,803,380.34 457-0300 GOVERNMENT PRINTING PRESS 1,700,845.09 - 1,700,845.09 1,700,845.09 - 1,700,845.09 457-0600 MINISTRY OF WOMEN AFFAIRS, GENDER EMPOWERMENT & SOCIAL WELFARE 7,937,277.06 1,219,000.00 6,718,277.06 7,937,277.06 - 7,937,277.06 457-0601 STATE CHILD'S RIGHT IMPLEMENTATION & MONITORING COMMITTEE 1,530,760.58 293,000.00 1,237,760.58 1,530,760.58 - 1,530,760.58 457-0700 WOMEN DEVELOPMENT CENTRE 566,948.36 27,000.00 539,948.36 566,948.36 - 566,948.36 457-0400 YOUTHS DEVELOPMENT 2,551,267.63 560,000.00 1,991,267.63 2,551,267.63 - 2,551,267.63 458-0700 MINISTRY OF ENVIRONMENT 14,000,000.00 1,624,000.00 12,376,000.00 14,000,000.00 - 14,000,000.00 458-0800 FORESTRY DEPARTMENT 2,000,000.00 128,000.00 1,872,000.00 2,000,000.00 - 2,000,000.00 458-0900 STATE ENVIRONMENTAL PROTECTION AGENCY (SEPA) 1,700,845.09 240,000.00 1,460,845.09 1,700,845.09 - 1,700,845.09 458-1000 EKITI STATE WASTE MANAGEMENT BOARD 7,754,627.37 1,213,333.36 6,541,294.01 7,754,627.37 - 7,754,627.37 458-1200 EKITI STATE EMERGENCY MANAGEMENT AGENCY (SEMA) 1,700,845.09 240,000.00 1,460,845.09 1,700,845.09 - 1,700,845.09 458-0701 MONTHLY SANITATION EXERCISE 5,803,380.34 1,400,000.00 4,403,380.34 5,803,380.34 - 5,803,380.34 458-1102 EKITI STATE FIRE SERVICES 4,803,380.34 800,000.00 4,003,380.34 4,803,380.34 - 4,803,380.34 458-0100 MINISTRY OF LANDS, HOUSING & URBAN DEVT 9,071,173.79 1,800,000.00 7,271,173.79 9,071,173.79 - 9,071,173.79 458-0300 PLANNING PERMIT AGENCY 2,000,000.00 300,000.00 1,700,000.00 2,000,000.00 - 2,000,000.00 458-0500 OFFICE OF SURVEYOR GENERAL 3,000,000.00 1,160,000.00 1,840,000.00 3,000,000.00 - 3,000,000.00 458-0600 URBAN RENEWAL AGENCY 2,737,930.42 360,000.00 2,377,930.42 2,737,930.42 - 2,737,930.42 459-0100 MINISTRY OF JUSTICE 10,205,070.51 1,040,000.00 9,165,070.51 10,205,070.51 - 10,205,070.51 459-0400 GENERAL ADMINISTRATION DEPARTMENT 25,000,000.00 5,879,973.32 19,120,026.68 25,000,000.00 - 25,000,000.00 459-0500 OFFICE OF THE SECRETARY TO THE STATE GOVERNMENT 20,000,000.00 3,400,000.00 16,600,000.00 20,000,000.00 - 20,000,000.00 459-0600 OFFICE OF THE HEAD OF SERVICE 20,000,000.00 4,150,000.00 15,850,000.00 20,000,000.00 - 20,000,000.00 459-0700 BUREAU OF PUBLIC PROCUREMENT (BPP) 6,803,380.34 480,000.00 6,323,380.34 6,803,380.34 - 6,803,380.34 459-0900 EKITI STATE LIAISON OFFICE LAGOS 6,123,042.31 1,760,000.00 4,363,042.31 6,123,042.31 - 6,123,042.31 459-1000 EKITI STATE LIAISON OFFICE ABUJA 17,455,049.56 7,350,660.00 10,104,389.56 17,455,049.56 - 17,455,049.56 PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 12 of 103 7th November, 2017
  • 13. 2017 REVISED ESTIMATES SUMMARY OF OTHER CHARGES Head Ministry / Department Name 2017 Approved Estimates Actual Expenditure Jan - June, 2017 Expected Expenditure July - Dec., 2017 Total Expenditure Jan. - Dec., 2017 Plus or Minus Revised Estimates 459-1100 EKITI STATE LIAISON OFFICE AKURE 1,500,000.00 80,000.00 1,420,000.00 1,500,000.00 - 1,500,000.00 459-1200 POLITICAL AND INTER-PARTY AFFAIRS 3,551,267.63 400,000.00 3,151,267.63 3,551,267.63 - 3,551,267.63 459-1300 MINISTRY OF LOCAL GOVERNMENT 6,000,000.00 640,000.00 5,360,000.00 6,000,000.00 - 6,000,000.00 459-1301 COMMUNITY DEVELOPMENT 1,585,460.29 240,000.00 1,345,460.29 1,585,460.29 - 1,585,460.29 459-1400 CHIEFTAINCY AFFAIRS 3,968,638.53 1,400,000.00 2,568,638.53 3,968,638.53 - 3,968,638.53 459-1500 OFFICE OF THE DEPUTY GOVERNOR 147,406,574.05 52,029,040.00 95,377,534.05 147,406,574.05 - 147,406,574.05 459-1600 GOVERNMENT HOUSE AND PROTOCOL 800,000,000.00 370,000,000.00 630,000,000.00 1,000,000,000.00 200,000,000.00 1,000,000,000.00 459-1700 OFFICE OF THE CHIEF OF STAFF 3,500,000.00 873,453.32 2,626,546.68 3,500,000.00 - 3,500,000.00 459-1800 CHRISTIAN PILGRIMS WELFARE BOARD 2,000,000.00 160,000.00 1,840,000.00 2,000,000.00 - 2,000,000.00 459-1900 MUSLIM PILGRIMS WELFARE BOARD 2,000,000.00 160,000.00 1,840,000.00 2,000,000.00 - 2,000,000.00 459-2000 INTEGRATION & INTER-GOVERNMENTAL AFFAIRS 3,401,690.17 1,200,000.00 3,201,690.17 4,401,690.17 1,000,000.00 4,401,690.17 459-2100 HOUSE OF ASSEMBLY 550,000,000.00 163,050,000.00 386,950,000.00 550,000,000.00 - 550,000,000.00 459-2200 HOUSE OF ASSEMBLY SERVICE COMMISSION 17,000,000.00 2,000,000.00 15,000,000.00 17,000,000.00 - 17,000,000.00 459-2300 OFFICE OF ESTABLISHMENTS & TRAINING 52,000,000.00 12,422,000.00 87,578,000.00 100,000,000.00 48,000,000.00 100,000,000.00 459-2302 Establishment and Management Services Department 2,500,000.00 400,000.00 2,100,000.00 2,500,000.00 - 2,500,000.00 459-2304 PENSIONS DEPARTMENT 2,500,000.00 480,000.00 2,020,000.00 2,500,000.00 - 2,500,000.00 459-2305 Staff Matters and Industrial Relations Dept 2,500,000.00 400,000.00 2,100,000.00 2,500,000.00 - 2,500,000.00 459-2306 TRAINING AND MANPOWER DEPT 3,500,000.00 400,000.00 3,100,000.00 3,500,000.00 - 3,500,000.00 459-2400 STAFF DEVELOPMENT CENTRE 10,000,000.00 310,000.00 9,690,000.00 10,000,000.00 - 10,000,000.00 459-2500 STAFF HOUSING LOANS BOARD 1,700,000.00 50,693.36 1,649,306.64 1,700,000.00 - 1,700,000.00 459-2600 EKITI STATE PENSION COMMISSION 12,000,000.00 1,600,000.00 10,400,000.00 12,000,000.00 - 12,000,000.00 459-2800 STATE AUDITOR-GENERAL'S OFFICE 13,606,760.68 4,329,500.00 9,277,260.68 13,606,760.68 - 13,606,760.68 459-2900 LOCAL GOVERNMENT AUDIT 11,338,967.23 1,000,000.00 10,338,967.23 11,338,967.23 - 11,338,967.23 459-3000 CABINET AND SPECIAL SERVICES DEPARTMENT 16,328,112.82 4,864,000.00 11,464,112.82 16,328,112.82 - 16,328,112.82 453-0400 MINISTRY OF FINANCE 47,500,000.00 15,662,500.00 36,837,500.00 52,500,000.00 5,000,000.00 52,500,000.00 453-0401 STATE REVENUE AND INVESTMENT COMMITTEE 3,571,774.68 680,000.00 2,891,774.68 3,571,774.68 - 3,571,774.68 453-0402 FISCAL COMMITTEE SECRETARIAT 9,354,647.97 4,500,000.00 6,854,647.97 11,354,647.97 2,000,000.00 11,354,647.97 453-0403 DEBT MANGEMENT OFFICE 3,401,690.17 920,000.00 2,481,690.17 3,401,690.17 - 3,401,690.17 453-0405 EXPENDITURE DEPARTMENT 5,669,483.62 1,400,000.00 4,269,483.62 5,669,483.62 - 5,669,483.62 453-0406 STATE FINANCES DEPARTMENT 5,669,483.62 1,000,000.00 4,669,483.62 5,669,483.62 - 5,669,483.62 459-3100 MINISTRY OF BUDGET AND ECONOMIC PLANNING 10,205,070.51 2,502,000.00 7,703,070.51 10,205,070.51 - 10,205,070.51 PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 13 of 103 7th November, 2017
  • 14. 2017 REVISED ESTIMATES SUMMARY OF OTHER CHARGES Head Ministry / Department Name 2017 Approved Estimates Actual Expenditure Jan - June, 2017 Expected Expenditure July - Dec., 2017 Total Expenditure Jan. - Dec., 2017 Plus or Minus Revised Estimates 459-3110 YOUTH EMPLOYMENT AND SOCIAL SUPPORT OPERATION (YESSO) 5,000,000.00 300,000.00 4,700,000.00 5,000,000.00 - 5,000,000.00 459-3200 BUREAU OF STATISTICS 5,000,000.00 560,000.00 4,440,000.00 5,000,000.00 - 5,000,000.00 459-3300 PROJECT MONITORING COMMITTEE 3,500,000.00 800,000.00 2,700,000.00 3,500,000.00 - 3,500,000.00 459-3400 MILLENNIUM DEVELOPMENT GOALS (MDGS) OFFICE 1,700,845.09 160,000.00 1,540,845.09 1,700,845.09 - 1,700,845.09 459-3500 STATE GOVERNANCE AND CAPACITY BUILDING PROJ 2 2,500,000.00 200,000.00 2,300,000.00 2,500,000.00 - 2,500,000.00 459-3600 OFFICE OF THE ACCOUNTANT GENERAL 34,016,901.70 11,988,500.00 36,028,401.70 48,016,901.70 14,000,000.00 48,016,901.70 459-3900 CIVIL SERVICE COMMISSION 17,008,450.85 7,400,000.00 14,688,450.85 22,088,450.85 5,080,000.00 22,088,450.85 459-3901 PERSONNEL DEPARTMENT (CSC) 1,800,000.00 480,000.00 1,320,000.00 1,800,000.00 - 1,800,000.00 459-3902 APPOINTMENT DEPARTMENT (CSC) 1,800,000.00 480,000.00 1,320,000.00 1,800,000.00 - 1,800,000.00 459-4000 FISCAL RESPONSIBILITY COMMISSION 5,669,483.62 800,000.00 4,869,483.62 5,669,483.62 - 5,669,483.62 459-4200 PETROLEUM PRODUCTS CONSUMER PROTECTION UNIT 2,000,000.00 100,000.00 1,900,000.00 2,000,000.00 - 2,000,000.00 459-4300 UTILITY SERVICE DEPARTMENT 6,000,000.00 400,000.00 5,600,000.00 6,000,000.00 - 6,000,000.00 459-4400 SERVE-EKS 1,530,760.58 320,000.00 1,210,760.58 1,530,760.58 - 1,530,760.58 459-4500 BUREAU OF TRANSFORMATION & STRATEGY 8,633,295.83 2,000,000.00 6,633,295.83 8,633,295.83 - 8,633,295.83 459-4600 CIVIL SERVICE TRANSFORMATION 2,551,267.63 560,000.00 1,991,267.63 2,551,267.63 - 2,551,267.63 459-5000 EKITI STATE STOMACH INFRASTRUCTURE AGENCY 5,669,483.62 320,000.00 5,349,483.62 5,669,483.62 - 5,669,483.62 459-5100 POLITICAL AND ECONOMIC AFFAIRS DEPT 6,803,380.34 1,280,000.00 5,523,380.34 6,803,380.34 - 6,803,380.34 459-5107 ECONOMIC & PARASTATALS (P&E) 1,632,811.28 400,000.00 1,232,811.28 1,632,811.28 - 1,632,811.28 459-5200 CENTRAL INTERNAL AUDIT OFFICE 7,937,277.06 2,250,000.00 6,000,000.00 8,250,000.00 312,722.94 8,250,000.00 459-5300 NEPAD - - - - - - 459-5400 EKITI STATE BOUNDARY COMMISSION 2,551,267.63 400,000.00 2,151,267.63 2,551,267.63 - 2,551,267.63 459-1606 OFFICE OF SPECIAL ADVISER GOVERNOR'S OFFICE (GH & P) 2,535,586.89 - 2,535,586.89 2,535,586.89 - 2,535,586.89 459-3602 MAIN ACCOUNT DEPT (A.G's Office) 3,000,000.00 480,000.00 2,520,000.00 3,000,000.00 - 3,000,000.00 459-5101 NIREC (POLITICAL & ECONOMIC AFFAIRS) 2,041,014.10 350,000.00 1,691,014.10 2,041,014.10 - 2,041,014.10 459-0401 OFFICE OF SPECIAL ASSISTANT (SPECIAL PROJECTS) - PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 14 of 103 7th November, 2017
  • 15. 2017 REVISED ESTIMATES SUMMARY OF OTHER CHARGES Head Ministry / Department Name 2017 Approved Estimates Actual Expenditure Jan - June, 2017 Expected Expenditure July - Dec., 2017 Total Expenditure Jan. - Dec., 2017 Plus or Minus Revised Estimates 459-3603 PROJECT FINANCIAL MGT UNIT (WORLD BANK PROJECT) 2,834,741.81 240,000.00 2,594,741.81 2,834,741.81 - 2,834,741.81 459-0601 PUBLIC SERVICE COORDINATING UNIT (HOS) 3,061,521.15 760,000.00 2,301,521.15 3,061,521.15 - 3,061,521.15 459-1609 SA MEDIA/CHIEF PRESS SECRETARY 10,000,000.00 608,000.00 9,392,000.00 10,000,000.00 - 10,000,000.00 459-4401 SERVE-EKS STEERING COMMITTEE 510,253.53 40,000.00 470,253.53 510,253.53 - 510,253.53 459-0101 EKITI STATE CITIZENS RIGHT 1,000,000.00 160,000.00 840,000.00 1,000,000.00 - 1,000,000.00 459-0410 OFFICE OF PRV SECR TO GOVENOR 1,020,507.05 1,020,507.05 1,020,507.05 - 1,020,507.05 459-1001 EKITI STATE GOVERNOR'S LODGE, ABUJA 7,937,277.06 880,000.00 7,057,277.06 7,937,277.06 - 7,937,277.06 459-1002 DEPUTY GOVERNOR'S LODGE, ABUJA 3,401,690.17 400,000.00 3,001,690.17 3,401,690.17 - 3,401,690.17 459-1401 EKITI STATE COUNCIL OF OBAS 17,000,000.00 3,189,472.00 13,810,528.00 17,000,000.00 - 17,000,000.00 459-3001 MAINTENANCE OF EXCO CHAMBER 3,061,521.15 761,600.00 2,299,921.15 3,061,521.15 - 3,061,521.15 459-3101 MULTI-LATERAL DEPARTMENT 4,500,000.00 160,000.00 4,340,000.00 4,500,000.00 - 4,500,000.00 459-3102 ECONOMIC DEVELOPMENT COUNCIL (MB&EP) 10,000,000.00 300,000.00 9,700,000.00 10,000,000.00 - 10,000,000.00 459-3103 DEVT PLANNING & STRATEGY COMMITTEE (MB&EP) 2,500,000.00 112,500.00 2,387,500.00 2,500,000.00 - 2,500,000.00 459-3104 BUDGET DEPARTMENT 6,500,000.00 1,080,000.00 5,420,000.00 6,500,000.00 - 6,500,000.00 459-3105 BUDGET MONITORING COMMITTEE (MB & EP) 5,000,000.00 995,000.00 4,005,000.00 5,000,000.00 - 5,000,000.00 459-3401 CGS TO LGAS TRACK (MDG) 2,551,267.63 560,000.00 1,991,267.63 2,551,267.63 - 2,551,267.63 459-3601 CENTRAL PAY OFFICE 4,000,000.00 600,000.00 3,400,000.00 4,000,000.00 - 4,000,000.00 459-3108 STATE PROJECTS MONITORING & EVALUATION OFFICE 4,000,000.00 400,000.00 3,600,000.00 4,000,000.00 - 4,000,000.00 PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 15 of 103 7th November, 2017
  • 16. 2017 REVISED ESTIMATES SUMMARY OF OTHER CHARGES Head Ministry / Department Name 2017 Approved Estimates Actual Expenditure Jan - June, 2017 Expected Expenditure July - Dec., 2017 Total Expenditure Jan. - Dec., 2017 Plus or Minus Revised Estimates 459-1503 BUREAU OF INFORMATION, COMMUNICATION & TECHNOLOGY 3,000,000.00 676,800.00 2,323,200.00 3,000,000.00 - 3,000,000.00 459-1610 OFFICE OF DEPUTY CHIEF OF STAFF (GH & P) - - - - - 459-3109 SUSTAINABLE IGR COMMITTEE 6,123,042.31 1,120,000.00 5,003,042.31 6,123,042.31 - 6,123,042.31 459-5500 BUREAU OF PUBLIC SERVICE REFORM - - - - - 459-3402 DEVELOPMENT RELATION (MDGS OFFICE) 1,020,507.05 160,000.00 860,507.05 1,020,507.05 - 1,020,507.05 459-1614 MAINTENANCE OF GOVERNOR'S LODGE (GH&P) 3,061,521.15 - 3,061,521.15 3,061,521.15 - 3,061,521.15 455-0106 MONITORING OF PUBLIC SCHOOLS (MIN. OF EDUCATION) 2,721,352.14 400,000.00 2,321,352.14 2,721,352.14 - 2,721,352.14 459-3604 IPSAS STEERING COMMITTEE 2,494,572.79 480,000.00 2,014,572.79 2,494,572.79 - 2,494,572.79 459-5902 PROJECT EVALUATION COMMITTEE 1,700,845.09 300,000.00 1,400,845.09 1,700,845.09 - 1,700,845.09 459-3606 STATE INTEGRATED FINANCIAL MGT (SIFMIS) 2,041,014.10 400,000.00 1,641,014.10 2,041,014.10 - 2,041,014.10 452-0300 EKITI STATE MINERAL RESOURCES DEV. AGENCY 5,000,000.00 400,000.00 4,600,000.00 5,000,000.00 - 5,000,000.00 452-0102 MINERAL RESOURCES & ENVIRONMENTAL COMMITTEE 5,000,000.00 400,000.00 4,600,000.00 5,000,000.00 - 5,000,000.00 459-5900 STATE COMMITTEE ON FOOD & NUTRITION (Unicef Assisted) 7,653,802.88 200,000.00 7,453,802.88 7,653,802.88 - 7,653,802.88 459-3112 BUDGET TRACKING AND AUTOMATION 6,000,000.00 200,000.00 5,800,000.00 6,000,000.00 - 6,000,000.00 459-5901 BOUNDARY TECHNICAL COMMITTEE (D-GOV) 5,669,483.62 - 5,669,483.62 5,669,483.62 - 5,669,483.62 459-5700 OFFICE OF PUBLIC DEFENDER 5,200,000.00 600,000.00 4,600,000.00 5,200,000.00 - 5,200,000.00 459-3113 Medium Term Expenditure Framework Secretariat 4,000,000.00 400,000.00 3,600,000.00 4,000,000.00 - 4,000,000.00 457-0607 Government Pupils in Children Home Nur/Pry School 3,000,000.00 200,000.00 2,800,000.00 3,000,000.00 - 3,000,000.00 459-2803 Monitoring and Special Audit Department 2,000,000.00 200,000.00 1,800,000.00 2,000,000.00 - 2,000,000.00 459-2601 Pension Transitition Arrangement Department 8,000,000.00 1,000,000.00 7,000,000.00 8,000,000.00 - 8,000,000.00 459-0413 Government Assets Unit 2,500,000.00 200,000.00 2,300,000.00 2,500,000.00 - 2,500,000.00 459-5601 Human Capital Development 2,000,000.00 200,000.00 1,800,000.00 2,000,000.00 - 2,000,000.00 455-0701 Teaching Service Commission Loans Board 2,000,000.00 200,000.00 1,800,000.00 2,000,000.00 - 2,000,000.00 459-3115 Activities of the National Cash Transfer Office 2,000,000.00 200,000.00 1,800,000.00 2,000,000.00 - 2,000,000.00 PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 16 of 103 7th November, 2017
  • 17. 2017 REVISED ESTIMATES SUMMARY OF OTHER CHARGES Head Ministry / Department Name 2017 Approved Estimates Actual Expenditure Jan - June, 2017 Expected Expenditure July - Dec., 2017 Total Expenditure Jan. - Dec., 2017 Plus or Minus Revised Estimates 451-0300 Fountain Marketing Agricultural Agency 4,800,000.00 480,000.00 4,320,000.00 4,800,000.00 - 4,800,000.00 451-0500 Agricultural Development Project 7,000,000.00 2,000,000.00 5,000,000.00 7,000,000.00 - 7,000,000.00 454-0600 Ekiti State Electricity Board ############ 10,800,000.00 29,200,000.00 40,000,000.00 - 40,000,000.00 454-0800 Ekiti State Water Corporation ############ 1,800,000.00 8,200,000.00 10,000,000.00 - 10,000,000.00 454-0400 S U B E B ############ 10,347,500.00 25,652,500.00 36,000,000.00 - 36,000,000.00 455-0700 Teaching Service Commission ############ 6,780,000.00 8,220,000.00 15,000,000.00 - 15,000,000.00 455-0800 Ekiti State Library Board 3,000,000.00 720,000.00 2,280,000.00 3,000,000.00 - 3,000,000.00 457-0200 Broadcasting Service Ekiti State 3,000,000.00 692,786.16 2,307,213.84 3,000,000.00 - 3,000,000.00 454-0601 Monitoring of Government House Premises/Towns & Villages Electrification 3,000,000.00 150,000.00 2,850,000.00 3,000,000.00 - 3,000,000.00 457-0500 Sport Council ############ 800,000.00 12,200,000.00 13,000,000.00 - 13,000,000.00 458-0200 Housing Corporation 5,000,000.00 644,042.50 4,355,957.50 5,000,000.00 - 5,000,000.00 459-3800 Internal Revenue Services 50,000,000.00 48,494,769.66 128,005,230.34 176,500,000.00 126,500,000.00 176,500,000.00 459-4100 State Independent Electoral Commission ############ 4,000,000.00 8,000,000.00 12,000,000.00 - 12,000,000.00 459-3114 Development Partners & Aids Coordination Secretariat (MBEP) 3,000,000.00 200,000.00 2,800,000.00 3,000,000.00 - 3,000,000.00 459-5903 State Fiscal Efficiency Unit 5,000,000.00 1,000,000.00 4,000,000.00 5,000,000.00 - 5,000,000.00 455-0401 Subeb Staff Housing Loans Board - - 2,000,000.00 2,000,000.00 2,000,000.00 2,000,000.00 459-070 Supervision and Monitoring of Projects (BPP) 2,000,000.00 2,000,000.00 2,000,000.00 2,000,000.00 451-0600 Fadama 2,000,000.00 2,000,000.00 2,000,000.00 2,000,000.00 459-3607 Management Services Dept (AG's Office) 2,000,000.00 2,000,000.00 2,000,000.00 2,000,000.00 Newly Created MDAs 8,577,333.58 - 6,577,333.58 6,577,333.58 (2,000,000.00) 6,577,333.58 2,587,000,158.79 843,238,673.68 2,151,654,208.05 2,994,892,881.73 407,892,722.94 2,994,892,881.73 PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 17 of 103 7th November, 2017
  • 18. 2017 REVISED ESTIMATES RECURRENT GRANTS TO PARASTATALS AND INSTITUTIONS Head Name of Ministry/Department 2017 Approved Estimates Actual Expenditure Jan - June, 2017 Expected Expenditure July - Dec., 2017 Total Expenditure Jan - Dec, 2017 Plus or Minus Revised Estimates Jan - Dec., 2017 455-1000 Ekiti State University 2,800,000,000.00 1,560,000,000.00 1,820,000,000.00 3,380,000,000.00 580,000,000.00 3,380,000,000.00 455-1200 College of Education Ikere Ekiti 2,000,000,000.00 879,343,190.00 2,373,921,444.30 3,253,264,634.30 1,253,264,634.30 3,253,264,634.30 456-0200 College of Health Sci & Technology Ijero- Ekiti 280,000,000.00 102,592,697.70 177,407,302.30 280,000,000.00 - 280,000,000.00 456-0300 Ekiti State University Teaching Hospital 2,500,000,000.00 895,056,581.45 1,604,943,418.55 2,500,000,000.00 - 2,500,000,000.00 459-0200 The Judiciary 1,218,216,870.34 400,326,340.00 817,890,530.34 1,218,216,870.34 - 1,218,216,870.34 459-0300 Judicial Service Commission 110,937,887.83 27,163,330.00 83,774,557.83 110,937,887.83 - 110,937,887.83 457-0415 Nigeria Security and Civil Defence Corps 8,164,056.11 2,916,665.00 5,247,391.11 8,164,056.11 - 8,164,056.11 457-0405 Ekiti United Football Club 34,470,460.39 19,000,000.00 45,600,000.00 64,600,000.00 30,129,539.61 64,600,000.00 459-0301 Customary Court of Appeal - - - - - 459-2303 Nigerian Legion 2,200,000.00 750,000.00 1,950,000.00 2,700,000.00 500,000.00 2,700,000.00 457-0102 MINISTRY OF INFORMATION, YOUTH & SPORTS DEVELOPMENT (Recurrent Grants to Parastatals) 11,699,924.35 1,760,000.00 9,939,924.35 11,699,924.35 - 11,699,924.35 8,965,689,199.02 3,888,908,804.15 6,940,674,568.78 10,829,583,372.93 1,863,894,173.91 10,829,583,372.93TOTAL PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 18 of 103 7th November, 2017
  • 19. 2017 REVISED ESTIMATES SUMMARY OF TRANSFER TO OTHER FUND S/N Head Ministry / Department Name 2017 Approved Estimates Actual Expenditure Jan - June, 2017 Expected Expenditure July - Dec, 2017 Total Expenditure Jan - Dec., 2017 Plus or Minus Revised Estimates 1 433001 Consolidated Staff Loans Scheme - 2 433022 Capacity Building for Civil Servants 60,000,000.00 8,537,000.00 51,463,000.00 60,000,000.00 - 60,000,000.00 3 433138 State Civil Service Journal 2,200,000.00 480,000.00 1,720,000.00 2,200,000.00 - 2,200,000.00 Sub Total: 62,200,000.00 9,017,000.00 53,183,000.00 62,200,000.00 - 62,200,000.00 S/N Head Ministry / Department Name 2017 Approved Estimates Actual Expenditure Jan - June, 2017 Expected Expenditure July - Dec, 2017 Total Expenditure Jan - Dec., 2017 Plus or Minus Revised Estimates 1 433002 Contingency Fund 4,500,000,000.00 1,690,862,075.80 3,809,137,924.20 5,500,000,000.00 1,000,000,000.00 5,500,000,000.00 2 433017 Utility Services Bills (Finance) 192,762,442.99 30,134,600.00 162,627,842.99 192,762,442.99 - 192,762,442.99 3 433020 Committee and Commission 28,347,418.09 12,500,000.00 18,847,418.09 31,347,418.09 3,000,000.00 31,347,418.09 4 433026 Logisitic for Procurement of N20 Billion Bonds - - - - - 5 433068 Donations - - - - - 6 433076 Responsibility/EXCO and Other Allowances 138,459,372.97 44,150,000.00 94,309,372.97 138,459,372.97 - 138,459,372.97 7 433082 Rent for Govt. hired property - - - - 8 433090 Finance Publication / Other Radio Sponsored Programme - - - - Sub Total: 4,859,569,234.05 1,777,646,675.80 4,084,922,558.25 5,862,569,234.05 1,003,000,000.00 5,862,569,234.05 S/N Head Ministry / Department Name 2017 Approved Estimates Actual Expenditure Jan - June, 2017 Expected Expenditure July - Dec, 2017 Total Expenditure Jan - Dec., 2017 Plus or Minus Revised Estimates 1 433091 Entreprenurship Development Project - - - - 2 433092 Enterprise Today TV Programme - - - - - 459-2300 Recurrent MINISTRY OF FINANCE Recurrent OFFICE OF ESTABLISHMENTS AND TRAINING 453-0400 MINISTRY OF FINANCE Recurrent EKITI STATE ENTERPRISES DEVELOPMENT AGENCY 453-0700 EKITI STATE ENTERPRISES DEVELOPMENT AGENCY OFFICE OF ESTABLISHMENTS AND TRAINING PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 19 of 103 7th November, 2017
  • 20. 2017 REVISED ESTIMATES SUMMARY OF TRANSFER TO OTHER FUND Sub Total: - - - - - - S/N Head Ministry / Department Name 2017 Approved Estimates Actual Expenditure Jan - June, 2017 Expected Expenditure July - Dec, 2017 Total Expenditure Jan - Dec., 2017 Plus or Minus Revised Estimates 1 433040 Capacity Building for Legislative Staff 5,669,483.62 5,669,483.62 5,669,483.62 - 5,669,483.62 2 433041 Staff Loans Board 15,000,000.00 15,000,000.00 15,000,000.00 - 15,000,000.00 3 433042 Pilgrims to Holy Lands - - - - - Sub Total: 20,669,483.62 - 20,669,483.62 20,669,483.62 - 20,669,483.62 S/N Head Ministry / Department Name 2017 Approved Estimates Actual Expenditure Jan - June, 2017 Expected Expenditure July - Dec, 2017 Total Expenditure Jan - Dec., 2017 Plus or Minus Revised Estimates 1 433098 Private Nurseries/Primary Schools/Tertiary Institutions Inspection/Reg. & Reinvigoration 20,000,000.00 5,000,000.00 5,000,000.00 (15,000,000.00) 5,000,000.00 2 433099 Shipment of Books from USA - - - - - 3 433100 Payment of Students WAEC and NECO - - - - - 4 433101 Capacity Building for Teachers (Secondary School)/MOOCs 250,000,000.00 - 38,000,000.00 38,000,000.00 (212,000,000.00) 38,000,000.00 5 433102 Schools Sports 5,000,000.00 1,000,000.00 1,000,000.00 (4,000,000.00) 1,000,000.00 Sub Total: 275,000,000.00 - 44,000,000.00 44,000,000.00 (231,000,000.00) 44,000,000.00 1 433004 National Education Programmes 500,000,000.00 200,361,690.00 929,683,310.00 1,130,045,000.00 630,045,000.00 1,130,045,000.00 2 433005 Grants to Secondary Schools 200,000,000.00 - 112,000,000.00 112,000,000.00 (88,000,000.00) 112,000,000.00 3 433007 Feeding and Maintenance of Special Schools 75,000,000.00 17,441,400.00 37,558,600.00 55,000,000.00 (20,000,000.00) 55,000,000.00 4 433008 Conduct of School Examination(Including primary Schl unified Exams) 40,744,689.66 - 20,744,689.66 20,744,689.66 (20,000,000.00) 20,744,689.66 5 433009 Monitoring WAEC/NECO Exams 10,000,000.00 - - (10,000,000.00) - 6 433011 Payment of Students WAEC and NECO - - - - - 7 433012 Grants to School including Technical Colleges (to be administered by SBMC) 400,000,000.00 336,955,000.00 2,000,000.00 338,955,000.00 (61,045,000.00) 338,955,000.00 HOUSE OF ASSEMBLY SERVICE COMMISSION 459-2200 HOUSE OF ASSEMBLY SERVICE COMMISSION Recurrent MINISTRY OF EDUCATION, SCIENCE AND TECHNOLOGY 455-0100 MINISTRY OF EDUCATION, SCIENCE AND TECHNOLOGY Recurrent Recurrent PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 20 of 103 7th November, 2017
  • 21. 2017 REVISED ESTIMATES SUMMARY OF TRANSFER TO OTHER FUND Sub Total: 1,225,744,689.66 554,758,090.00 1,101,986,599.66 1,656,744,689.66 431,000,000.00 1,656,744,689.66 S/N Head Ministry / Department Name 2017 Approved Estimates Actual Expenditure Jan - June, 2017 Expected Expenditure July - Dec, 2017 Total Expenditure Jan - Dec., 2017 Plus or Minus Revised Estimates 1 433006 Grants to Technical Colleges - - - - - 2 433010 NABTEB Federal Crafts Exams - - - - - 3 433139 Re Accreditation of Courses/Partnership 60,000,000.00 3,760,000.00 56,240,000.00 60,000,000.00 - 60,000,000.00 Sub Total: 60,000,000.00 3,760,000.00 56,240,000.00 60,000,000.00 - 60,000,000.00 1 433103 Summer Vocational Training Programme - - - - 2 433104 Capacity Building & National Education Programme (BTVE) 5,000,000.00 5,000,000.00 5,000,000.00 - 5,000,000.00 3 433105 Grants to Samsung Engr. Academy Ado - Ekiti 12,240,037.17 - 12,240,037.17 12,240,037.17 - 12,240,037.17 Sub Total: 17,240,037.17 - 17,240,037.17 17,240,037.17 - 17,240,037.17 S/N Head Ministry / Department Name 2017 Approved Estimates Actual Expenditure Jan - June, 2017 Expected Expenditure July - Dec, 2017 Total Expenditure Jan - Dec., 2017 Plus or Minus Revised Estimates 1 433106 Literacy by Radio Programme - - - - 2 433107 Continuous Education Centre 5,669,483.62 5,669,483.62 5,669,483.62 - 5,669,483.62 3 433108 Free Coaching /Free Jamb Forms 18,500,000.00 - 18,500,000.00 18,500,000.00 - 18,500,000.00 Sub Total: 24,169,483.62 - 24,169,483.62 24,169,483.62 - 24,169,483.62 S/N Head Ministry / Department Name 2017 Approved Estimates Actual Expenditure Jan - June, 2017 Expected Expenditure July - Dec, 2017 Total Expenditure Jan - Dec., 2017 Plus or Minus Revised Estimates 2 433014 Health Mission - - - - - 3 433111 Logistic Support for Mr Governor's Integrated Health Service delivery programme - - - - BOARD FOR TECHNICAL AND VOCATIONAL EDUCATION 455-0500 BOARD FOR TECHNICAL AND VOCATIONAL EDUCATION Recurrent MINISTRY OF HEALTH 456-0100 MINISTRY OF HEALTH Recurrent Recurrent AGENCY FOR ADULT AND NON FORMAL EDUCATION 455-0600 AGENCY FOR ADULT AND NON FORMAL EDUCATION Recurrent PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 21 of 103 7th November, 2017
  • 22. 2017 REVISED ESTIMATES SUMMARY OF TRANSFER TO OTHER FUND Sub Total: - - - - - - 1 433109 Eye Intervention (Oju Ayo) 60,000,000.00 80,000,000.00 80,000,000.00 20,000,000.00 80,000,000.00 Sub Total: 60,000,000.00 - 80,000,000.00 80,000,000.00 20,000,000.00 80,000,000.00 S/N Head Ministry / Department Name 2017 Approved Estimates Actual Expenditure Jan - June, 2017 Expected Expenditure July - Dec, 2017 Total Expenditure Jan - Dec., 2017 Plus or Minus Revised Estimates 1 433015 Centralization of Advertisements(Minof Information) 16,441,502.49 - 16,441,502.49 16,441,502.49 - 16,441,502.49 2 433050 Publication of Newspapers - - - - - Sub Total: 16,441,502.49 - 16,441,502.49 16,441,502.49 - 16,441,502.49 S/N Head Ministry / Department Name 2017 Approved Estimates Actual Expenditure Jan - June, 2017 Expected Expenditure July - Dec, 2017 Total Expenditure Jan - Dec., 2017 Plus or Minus Revised Estimates 1 433016 Fuelling of Government Vehicles/Gen Sets 160,000,000.00 75,000,000.00 125,000,000.00 200,000,000.00 40,000,000.00 200,000,000.00 2 433024 Overseas Trip for Governor & Aides 28,754,232.64 - 28,754,232.64 28,754,232.64 - 28,754,232.64 3 433126 Maintenance of State Secretariat 50,000,000.00 320,000.00 49,680,000.00 50,000,000.00 - 50,000,000.00 4 433127 Maintenance of Governor's Offices (GAD) 100,000,000.00 5,390,000.00 94,610,000.00 100,000,000.00 - 100,000,000.00 Sub Total: 338,754,232.64 80,710,000.00 298,044,232.64 378,754,232.64 40,000,000.00 378,754,232.64 S/N Head Ministry / Department Name 2017 Approved Estimates Actual Expenditure Jan - June, 2017 Expected Expenditure July - Dec, 2017 Total Expenditure Jan - Dec., 2017 Plus or Minus Revised Estimates 1 433018 Charity Fund (Political & Economic Affairs) 90,711,737.88 29,050,000.00 128,661,737.88 157,711,737.88 67,000,000.00 157,711,737.88 2 433019 Logistic for Election (both State/LG Election)(Pol&Econ) 500,000,000.00 500,000,000.00 500,000,000.00 - 500,000,000.00 3 433088 Panel of Enquiry - - - - - 4 433080 Salaries and Entitlement of Past Political Office Holders (P& E) 250,000,000.00 150,000,000.00 150,000,000.00 ############# 150,000,000.00 GENERAL ADMINISTRATION DEPARTMENT 459-0400 GENERAL ADMINISTRATION DEPARTMENT Recurrent Recurrent MINISTRY OF INFORMATION, YOUTH & SPORTS DEVELOPMENT 457-0100 MINISTRY OF INFORMATION, YOUTH & SPORTS DEVELOPMENT Recurrent POLITICAL AND ECONOMIC AFFAIRS DEPARTMENT 459-5100 POLITICAL AND ECONOMIC AFFAIRS DEPARTMENT Recurrent PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 22 of 103 7th November, 2017
  • 23. 2017 REVISED ESTIMATES SUMMARY OF TRANSFER TO OTHER FUND 5 433123 Furniture Allowance for Public Officers (P & E) 200,000,000.00 56,460,000.00 343,540,000.00 400,000,000.00 200,000,000.00 400,000,000.00 6 433124 Capacity Building for Political Office Holders - - - - - 7 433128 Overseas Trips for Political Office Holders & Top Govt. Functionaries 22,677,934.47 - 22,677,934.47 22,677,934.47 - 22,677,934.47 Sub Total: 1,063,389,672.35 85,510,000.00 1,144,879,672.35 1,230,389,672.35 167,000,000.00 1,230,389,672.35 S/N Head Ministry / Department Name 2017 Approved Estimates Actual Expenditure Jan - June, 2017 Expected Expenditure July - Dec, 2017 Total Expenditure Jan - Dec., 2017 Plus or Minus Revised Estimates 1 433021 Printing of Treasury Receipts/Other Documents 11,338,967.23 4,825,000.00 6,513,967.23 11,338,967.23 - 11,338,967.23 2 433067 Implementation of IPSAS 150,084,508.52 830,000.00 149,254,508.52 150,084,508.52 - 150,084,508.52 3 433069 Auditing of Parastatals 5,669,483.62 2,000,000.00 3,669,483.62 5,669,483.62 - 5,669,483.62 Sub Total: 167,092,959.37 7,655,000.00 159,437,959.37 167,092,959.37 - 167,092,959.37 S/N Head Ministry / Department Name 2017 Approved Estimates Actual Expenditure Jan - June, 2017 Expected Expenditure July - Dec, 2017 Total Expenditure Jan - Dec., 2017 Plus or Minus Revised Estimates 1 433003 Scholarship Scheme 68,033,803.41 850,000.00 67,183,803.41 68,033,803.41 - 68,033,803.41 Sub Total: 68,033,803.41 850,000.00 67,183,803.41 68,033,803.41 - 68,033,803.41 S/N Head Ministry / Department Name 2017 Approved Estimates Actual Expenditure Expected Expenditure Total Expenditure Plus or Revised Estimates 1 433027 Volunteer Allowance (Under Job creation) 5,669,483.62 5,669,483.62 5,669,483.62 - 5,669,483.62 2 433090 Peace Corps Allowance - - - - - Sub Total: 5,669,483.62 - 5,669,483.62 5,669,483.62 - 5,669,483.62 459-3600 OFFICE OF THE ACCOUNTANT GENERAL Recurrent EKITI STATE SCHOLARSHIP BOARD 455-0300 EKITI STATE SCHOLARSHIP BOARD OFFICE OF THE ACCOUNTANT GENERAL MINISTRY OF ENVIRONMENT Recurrent JOB CREATION AND EMPLOYMENT AGENCY 454-0200 JOB CREATION AND EMPLOYMENT AGENCY Recurrent PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 23 of 103 7th November, 2017
  • 24. 2017 REVISED ESTIMATES SUMMARY OF TRANSFER TO OTHER FUND S/N Head Ministry / Department Name 2017 Approved Estimates Actual Expenditure Jan - June, 2017 Expected Expenditure July - Dec, 2017 Total Expenditure Jan - Dec., 2017 Plus or Minus Revised Estimates 1 433118 Fumigation 25,000,000.00 7,050,000.00 17,950,000.00 25,000,000.00 - 25,000,000.00 2 433119 Sanitation Task Force Operation - - - - - - Sub-Total:- 25,000,000.00 7,050,000.00 17,950,000.00 25,000,000.00 - 25,000,000.00 S/N Head Ministry / Department Name 2017 Approved Estimates Actual Expenditure Expected Expenditure Total Expenditure Plus or Revised Estimates 1 433120 Cash & Material Assistance to Disaster Victims (SEMA) 12,173,709.04 6,550,000.00 5,623,709.04 12,173,709.04 - 12,173,709.04 Sub Total: 12,173,709.04 6,550,000.00 5,623,709.04 12,173,709.04 - 12,173,709.04 S/N Head Ministry / Department Name 2017 Approved Estimates Actual Expenditure Jan - June, 2017 Expected Expenditure July - Dec, 2017 Total Expenditure Jan - Dec., 2017 Plus or Minus Revised Estimates 1 433025 Payment of Street Sweepers in Ado & Ikere Ekiti 95,009,206.46 39,132,500.00 68,423,500.00 107,556,000.00 12,546,793.54 107,556,000.00 Sub Total: 95,009,206.46 39,132,500.00 68,423,500.00 107,556,000.00 12,546,793.54 107,556,000.00 S/N Head Ministry / Department Name 2017 Approved Estimates Actual Expenditure Jan - June, 2017 Expected Expenditure July - Dec, 2017 Total Expenditure Jan - Dec., 2017 Plus or Minus Revised Estimates 1 433110 Allowance for Rehabilitation Centre 8,829,427.01 3,244,500.00 8,084,927.01 11,329,427.01 2,500,000.00 11,329,427.01 2 433117 Hosting of National Women Council - - - - - 3 433121 Juvenile Home, Immates & Motherless Babies Homes 11,565,746.58 4,150,000.00 10,915,746.58 15,065,746.58 3,500,000.00 15,065,746.58 4 433122 Women Empowerment Programme - - - - - 5 433123 Women Conference 100,000,000.00 94,000,000.00 94,000,000.00 (6,000,000.00) 94,000,000.00 Sub Total: 120,395,173.59 7,394,500.00 113,000,673.59 120,395,173.59 - 120,395,173.59 458-0700 MINISTRY OF ENVIRONMENT Recurrent EKITI STATE EMERGENCY MANAGEMENT AGENCY (SEMA) Recurrent MINISTRY OF WOMEN AFFAIRS, GENDER EMPOWERMENT & SOCIAL Recurrent 458-1200 EKITI STATE EMERGENCY MANAGEMENT AGENCY (SEMA) Recurrent EKITI STATE WASTE MANAGEMENT BOARD 458-1000 EKITI STATE WASTE MANAGEMENT BOARD YOUTH DEVELOPMENT PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 24 of 103 7th November, 2017
  • 25. 2017 REVISED ESTIMATES SUMMARY OF TRANSFER TO OTHER FUND S/N Head Ministry / Department Name 2017 Approved Estimates Actual Expenditure Jan - June, 2017 Expected Expenditure July - Dec, 2017 Total Expenditure Jan - Dec., 2017 Plus or Minus Revised Estimates 1 433043 NYSC Welfare 1,533,896.72 900,000.00 633,896.72 1,533,896.72 - 1,533,896.72 2 433112 Sport Competitions (Youth Development) - - - - - 3 433114 Monthly Keep Fit Exercise 1,516,405.64 400,000.00 1,116,405.64 1,516,405.64 - 1,516,405.64 Sub Total: 3,050,302.36 1,300,000.00 1,750,302.36 3,050,302.36 - 3,050,302.36 S/N Head Ministry / Department Name 2017 Approved Estimates Actual Expenditure Jan - June, 2017 Expected Expenditure July - Dec, 2017 Total Expenditure Jan - Dec., 2017 Plus or Minus Revised Estimates 5 433115 National Sport Festival 13,606,760.68 13,606,760.68 13,606,760.68 - 13,606,760.68 1 433116 Sports Competitions (Sports Council) 6,084,289.82 - 6,084,289.82 6,084,289.82 - 6,084,289.82 Sub Total: 19,691,050.50 - 19,691,050.50 19,691,050.50 - 19,691,050.50 S/N Head Ministry / Department Name 2017 Approved Estimates Actual Expenditure Jan - June, 2017 Expected Expenditure July - Dec, 2017 Total Expenditure Jan - Dec., 2017 Plus or Minus Revised Estimates 1 433029 House of Assembly Outfit Allowance - - - - - 2 433030 Participation at the Speakers Conference 1,700,845.09 1,700,845.09 1,700,845.09 - 1,700,845.09 3 433031 Parliamentary Conference(Local,Africa & Commonwealth) 5,669,483.62 5,669,483.62 5,669,483.62 - 5,669,483.62 4 433032 Training for Hon. Members(Local & Oversea) 11,338,967.23 11,338,967.23 11,338,967.23 - 11,338,967.23 5 433033 Public Hearing on Bills & Special Comm. Assigments 6,803,380.34 - 6,803,380.34 6,803,380.34 - 6,803,380.34 6 433034 Maintenance of Speaker's House 17,008,450.85 6,250,000.00 10,758,450.85 17,008,450.85 - 17,008,450.85 7 433035 Maintenance of Deputy Speaker's House 8,164,056.41 3,000,000.00 5,164,056.41 8,164,056.41 - 8,164,056.41 9 433037 Pilgrims to Holy Lands - - - - - 10 433038 Contingency (House of Assembly) 5,669,483.62 5,669,483.62 5,669,483.62 - 5,669,483.62 11 433039 Severance Allowance for Assembly members 11,338,967.23 11,338,967.23 11,338,967.23 - 11,338,967.23 SPORTS COUNCIL 457-0500 SPORTS COUNCIL Recurrent HOUSE OF ASSEMBLY 457-0400 YOUTH DEVELOPMENT Recurrent 459-2100 HOUSE OF ASSEMBLY Recurrent PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 25 of 103 7th November, 2017
  • 26. 2017 REVISED ESTIMATES SUMMARY OF TRANSFER TO OTHER FUND 12 433078 Maintenance of Majority Leader's House 4,082,028.20 1,500,000.00 2,582,028.20 4,082,028.20 - 4,082,028.20 Sub Total: 71,775,662.59 10,750,000.00 61,025,662.59 71,775,662.59 - 71,775,662.59 S/N Head Ministry / Department Name 2017 Approved Estimates Actual Expenditure Jan - June, 2017 Expected Expenditure July - Dec, 2017 Total Expenditure Jan - Dec., 2017 Plus or Minus Revised Estimates 1 433046 Bureau of Communication and Strategy - - - - - Sub Total: - - - - - - 1 433087 ICT Operation, Management support and External Liasion 8,656,521.64 2,000,000.00 6,656,521.64 8,656,521.64 - 8,656,521.64 Sub Total: 8,656,521.64 2,000,000.00 6,656,521.64 8,656,521.64 - 8,656,521.64 S/N Head Ministry / Department Name 2017 Approved Estimates Actual Expenditure Jan - June, 2017 Expected Expenditure July - Dec, 2017 Total Expenditure Jan - Dec., 2017 Plus or Minus Revised Estimates 1 443044 Special Intervention Fund-Projects and Programs - - - - - Sub Total: - - - - - - S/N Head Ministry / Department Name 2017 Approved Estimates Actual Expenditure Jan - June, 2017 Expected Expenditure July - Dec, 2017 Total Expenditure Jan - Dec., 2017 Plus or Minus Revised Estimates 1 433069 Projects/Programmes Implementation Fund - - - - - 2 433083 Newly created MDAs - - - - - 3 433089 Conduct of Ekiti State fiscal survey - - - - - 4 433090 Production and Review of the State/National development plans - - - - - 5 433137 GCCC to MDAs - - - - - - Sub Total: - - - - - - 1 433045 Automated Budgeting System 5,669,483.62 5,669,483.62 5,669,483.62 - 5,669,483.62 2 433048 Economic Summit - - - - - 3 433049 Budget Preparation and Implementation 45,355,868.94 3,000,000.00 42,355,868.94 45,355,868.94 - 45,355,868.94 Recurrent Recurrent BUREAU OF SPECIAL PROJECTS 459-4700 BUREAU OF SPECIAL PROJECTS BUREAU OF COMMUNICATION TECHNOLOGY AND SOCIAL MEDIA 459-1503 BUREAU OF COMMUNICATION TECHNOLOGY AND SOCIAL MEDIA Recurrent Capital MINISTRY OF BUDGET AND ECONOMIC PLANNING 459-3100 MINISTRY OF BUDGET, ECONOMIC PLANNING AND SERVICE DELIVERY Capital PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 26 of 103 7th November, 2017
  • 27. 2017 REVISED ESTIMATES SUMMARY OF TRANSFER TO OTHER FUND 4 433070 Preparation / Production and Printing of MTEF (MTFF & MTSS) Documents 28,347,418.09 1,000,000.00 27,347,418.09 28,347,418.09 - 28,347,418.09 Sub Total: 79,372,770.65 4,000,000.00 75,372,770.65 79,372,770.65 - 79,372,770.65 S/N Head Ministry / Department Name 2017 Approved Estimates Actual Expenditure Jan - June, 2017 Expected Expenditure July - Dec, 2017 Total Expenditure Jan - Dec., 2017 Plus or Minus Revised Estimates 1 433047 Feasibility Studies-Financial Services Company - - - - - 2 433065 Special Economic Fund - - - - - 3 433069 Ekiti Knowledge Zone - - - - - 6 433095 Ekiti State Knowledge Zone Steering Committee - Sub Total: - - - - - - S/N Head Ministry / Department Name 2017 Approved Estimates Actual Expenditure Jan - June, 2017 Expected Expenditure July - Dec, 2017 Total Expenditure Jan - Dec., 2017 Plus or Minus Revised Estimates 1 433051 Provision for Social Security Programme - - - - - Sub Total: - - - - - - S/N Head Ministry / Department Name 2017 Approved Estimates Actual Expenditure Jan - June, 2017 Expected Expenditure July - Dec, 2017 Total Expenditure Jan - Dec., 2017 Plus or Minus Revised Estimates 1 433086 Remuneration and Training of EKSTMA Uniformed Officers 40,000,000.00 8,700,000.00 31,300,000.00 40,000,000.00 - 40,000,000.00 Sub Total: 40,000,000.00 8,700,000.00 31,300,000.00 40,000,000.00 - 40,000,000.00 1 433052 Insurance for 550 Uniformed EKSTMA Officers - Sub Total: - - - - - - MINISTRY OF COMMERCE, INDUSTRY & COOPERATIVE 452-0100 MINISTRY OF COMMERCE, INDUSTRY & COOPERATIVE EKITI STATE TRAFFIC MANAGEMENT AGENCY 454-1100 EKITI STATE TRAFFIC MANAGEMENT AGENCY Recurrent Recurrent EKITI STATE STOMACH INFRASTRUCTURE 459-5000 EKITI STATE STOMACH INFRASTRUCTURE Recurrent Recurrent BUREAU OF PRODUCTIVITY AND EMPOWERMENT PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 27 of 103 7th November, 2017
  • 28. 2017 REVISED ESTIMATES SUMMARY OF TRANSFER TO OTHER FUND S/N Head Ministry / Department Name 2017 Approved Estimates Actual Expenditure Jan - June, 2017 Expected Expenditure July - Dec, 2017 Total Expenditure Jan - Dec., 2017 Plus or Minus Revised Estimates 1 433053 Social Security Scheme to the Less Privileged - - - - - - Sub Total: - - - - - - S/N Head Ministry / Department Name 2017 Approved Estimates Actual Expenditure Jan - June, 2017 Expected Expenditure July - Dec, 2017 Total Expenditure Jan - Dec., 2017 Plus or Minus Revised Estimates 1 433066 Consultancy Services - - - - - Sub Total: - - - - - - S/N Head Ministry / Department Name 2017 Approved Estimates Actual Expenditure Jan - June, 2017 Expected Expenditure July - Dec, 2017 Total Expenditure Jan - Dec., 2017 Plus or Minus Revised Estimates 1 433075 Renovation of dillapidated Emergency Assistance to school Buildings resulting from Natural Disasters i.e Rain storm and whir/wind(operation renovate all schools) - 2,000,000.00 2,000,000.00 2,000,000.00 2,000,000.00 SUBEB Pry School Staff Vehicles Loan 30,000,000.00 30,000,000.00 30,000,000.00 30,000,000.00 Sub Total: - - 2,000,000.00 2,000,000.00 2,000,000.00 2,000,000.00 S/N Head Ministry / Department Name 2017 Approved Estimates Actual Expenditure Jan - June, 2017 Expected Expenditure July - Dec, 2017 Total Expenditure Jan - Dec., 2017 Plus or Minus Revised Estimates 1 433084 Establishment of Data Capturing Centre - - - - - SERVE-EKS 459-4400 SERVE-EKS Recurrent 454-0100 BUREAU OF PRODUCTIVITY AND EMPOWERMENT Recurrent Capital SUBEB 455-0400 SUBEB Recurrent BUREAU OF STATISTICS 459-3200 BUREAU OF STATISTICS PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 28 of 103 7th November, 2017
  • 29. 2017 REVISED ESTIMATES SUMMARY OF TRANSFER TO OTHER FUND 2 433071 Vital Registration, Administrative / Sectoral Statistics, Devt. Info. & State Statistical Master Plan - - - - - 3 433072 Logistic Support for Population and Housing Census including Demarcation Exercise 10,000,000.00 10,000,000.00 10,000,000.00 - 10,000,000.00 Sub Total: 10,000,000.00 - 10,000,000.00 10,000,000.00 - 10,000,000.00 S/N Head Ministry / Department Name 2017 Approved Estimates Actual Expenditure Jan - June, 2017 Expected Expenditure July - Dec, 2017 Total Expenditure Jan - Dec., 2017 Plus or Minus Revised Estimates 1 433077 Signage Bill Board's Maintenance, Monitoring & Enforcement - - - - - Sub Total: - - - - - - S/N Head Ministry / Department Name 2017 Approved Estimates Actual Expenditure Jan - June, 2017 Expected Expenditure July - Dec, 2017 Total Expenditure Jan - Dec., 2017 Plus or Minus Revised Estimates 1 433131 Joint Tax Board & CITN Contributions - - - - - Sub Total: - - - - - - S/N Head Ministry / Department Name 2017 Approved Estimates Actual Expenditure Jan - June, 2017 Expected Expenditure July - Dec, 2017 Total Expenditure Jan - Dec., 2017 Plus or Minus Revised Estimates 1 433074 Purchase of Diesel and Water Treatment Chemicals 100,000,000.00 30,000,000.00 70,000,000.00 100,000,000.00 - 100,000,000.00 Sub Total: 100,000,000.00 30,000,000.00 70,000,000.00 100,000,000.00 - 100,000,000.00 S/N Head Ministry / Department Name 2017 Approved Estimates Actual Expenditure Jan - June, 2017 Expected Expenditure July - Dec, 2017 Total Expenditure Jan - Dec., 2017 Plus or Minus Revised Estimates EKITI STATE SIGNAGE AND ADVERTISEMENT 459-0800 EKITI STATE SIGNAGE AND ADVERTISEMENT Recurrent EKITI STATE WATER CORPORATION 454-0800 EKITI STATE WATER CORPORATION Recurrent GOVERNMENT HOUSE AND PROTOCOL INTERNAL REVENUE SERVICE 459-0800 INTERNAL REVENUE SERVICE Recurrent PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 29 of 103 7th November, 2017
  • 30. 2017 REVISED ESTIMATES SUMMARY OF TRANSFER TO OTHER FUND 1 433072 Public Building Maintenance - - - - - Sub Total: - - - - - - S/N Head Ministry / Department Name 2017 Approved Estimates Actual Expenditure Jan - June, 2017 Expected Expenditure July - Dec, 2017 Total Expenditure Jan - Dec., 2017 Plus or Minus Revised Estimates 1 433096 Local, National and International Arts & Cultural Activities 2,000,000.00 2,000,000.00 2,000,000.00 - 2,000,000.00 2 433097 Ekiti State Festival of Arts 2,000,000.00 2,000,000.00 2,000,000.00 - 2,000,000.00 Upgrading and Maintenance of State Cultural Troupe 1,000,000.00 1,000,000.00 1,000,000.00 - 1,000,000.00 Sub Total: 5,000,000.00 - 5,000,000.00 5,000,000.00 - 5,000,000.00 1 433081 Communication and Advocacy for Propagation of Government Programmes - - - - - Sub Total: - - - - - - S/N Head Ministry / Department Name 2017 Approved Estimates Actual Expenditure Jan - June, 2017 Expected Expenditure July - Dec, 2017 Total Expenditure Jan - Dec., 2017 Plus or Minus Revised Estimates 1 433085 Political and Inter-party relations and - - - - - Sub Total: - - - - - - S/N Head Ministry / Department Name 2017 Approved Estimates Actual Expenditure Jan - June, 2017 Expected Expenditure July - Dec, 2017 Total Expenditure Jan - Dec., 2017 Plus or Minus Revised Estimates 433140 South West Governor's Forum - - - - - Sub Total: - - - - - - Recurrent Recurrent POLITICAL AND INTER-PARTY AFFAIRS 459-1200 POLITICAL AND INTER-PARTY AFFAIRS 459-1600 GOVERNMENT HOUSE AND PROTOCOL Recurrent BUREAU OF TOURISM, ARTS AND CULTURE 453-0100 BUREAU OF TOURISM, ARTS AND CULTURE MINISTRY OF JUSTICE Recurrent INTEGRATION AND INTERGOVERNMENTAL RELATION 459-1200 INTEGRATION AND INTERGOVERNMENTAL RELATION Recurrent PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 30 of 103 7th November, 2017
  • 31. 2017 REVISED ESTIMATES SUMMARY OF TRANSFER TO OTHER FUND S/N Head Ministry / Department Name 2017 Approved Estimates Actual Expenditure Jan - June, 2017 Expected Expenditure July - Dec, 2017 Total Expenditure Jan - Dec., 2017 Plus or Minus Revised Estimates 1 433125 Litigation, Prosecution and Other Related Expenses (MOJ) 300,000,000.00 183,574,000.00 116,426,000.00 300,000,000.00 - 300,000,000.00 25% Retention on Legal Fees 35,423,496.94 35,423,496.94 35,423,496.94 35,423,496.94 Sub Total: 300,000,000.00 183,574,000.00 151,849,496.94 335,423,496.94 35,423,496.94 335,423,496.94 S/N Head Ministry / Department Name 2017 Approved Estimates Actual Expenditure Jan - June, 2017 Expected Expenditure July - Dec, 2017 Total Expenditure Jan - Dec., 2017 Plus or Minus Revised Estimates 1 433135 Auditor-General's Conference & Dues 10,000,000.00 10,000,000.00 10,000,000.00 - 10,000,000.00 Sub Total: 10,000,000.00 - 10,000,000.00 10,000,000.00 - 10,000,000.00 S/N Head Ministry / Department Name 2017 Approved Estimates Actual Expenditure Jan - June, 2017 Expected Expenditure July - Dec, 2017 Total Expenditure Jan - Dec., 2017 Plus or Minus Revised Estimates 1 433129 Christian Pilgrims Operations 20,000,000.00 - 20,000,000.00 20,000,000.00 - 20,000,000.00 Sub Total: 20,000,000.00 - 20,000,000.00 20,000,000.00 - 20,000,000.00 S/N Head Ministry / Department Name 2017 Approved Estimates Actual Expenditure Jan - June, 2017 Expected Expenditure July - Dec, 2017 Total Expenditure Jan - Dec., 2017 Plus or Minus Revised Estimates 1 433130 Muslim Pilgrims Operations 25,000,000.00 4,000,000.00 21,000,000.00 25,000,000.00 - 25,000,000.00 Sub Total: 25,000,000.00 4,000,000.00 21,000,000.00 25,000,000.00 - 25,000,000.00 459-0100 MINISTRY OF JUSTICE Recurrent Recurrent MUSLIM PILGRIMS BOARD 459-1900 MUSLIM PILGRIMS BOARD STATE AUDITOR-GENERAL'S OFFICE 459-2800 STATE AUDITOR-GENERAL'S OFFICE Recurrent CHRISTIAN PILGRIMS BOARD Recurrent CIVIL SERVICE COMMISSION 459-1800 CHRISTIAN PILGRIMS BOARD PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 31 of 103 7th November, 2017
  • 32. 2017 REVISED ESTIMATES SUMMARY OF TRANSFER TO OTHER FUND S/N Head Ministry / Department Name 2017 Approved Estimates Actual Expenditure Jan - June, 2017 Expected Expenditure July - Dec, 2017 Total Expenditure Jan - Dec., 2017 Plus or Minus Revised Estimates 1 433137 Civil Service Annual Reports 2,267,793.45 2,267,793.45 2,267,793.45 - 2,267,793.45 Sub Total: 2,267,793.45 - 2,267,793.45 2,267,793.45 - 2,267,793.45 S/N Head Ministry / Department Name 2017 Approved Estimates Actual Expenditure Jan - June, 2017 Expected Expenditure July - Dec, 2017 Total Expenditure Jan - Dec., 2017 Plus or Minus Revised Estimates 1 433146 Litigation Fees and Training Funds 8,000,000.00 8,000,000.00 8,000,000.00 - 8,000,000.00 Sub Total: 8,000,000.00 - 8,000,000.00 8,000,000.00 - 8,000,000.00 S/N Head Ministry / Department Name 2017 Approved Estimates Actual Expenditure Jan - June, 2017 Expected Expenditure July - Dec, 2017 Total Expenditure Jan - Dec., 2017 Plus or Minus Revised Estimates 1 433148 Hosting of Conference of the Auditors- General for Local Governments of the Federation 5,000,000.00 1,500,000.00 3,500,000.00 5,000,000.00 - 5,000,000.00 Sub Total: 5,000,000.00 1,500,000.00 3,500,000.00 5,000,000.00 - 5,000,000.00 S/N Head Ministry / Department Name 2017 Approved Estimates Actual Expenditure Jan - June, 2017 Expected Expenditure July - Dec, 2017 Total Expenditure Jan - Dec., 2017 Plus or Minus Revised Estimates 1 433150 Task Force Officers 15,000,000.00 4,400,000.00 10,600,000.00 15,000,000.00 - 15,000,000.00 Sub Total: 15,000,000.00 4,400,000.00 10,600,000.00 15,000,000.00 - 15,000,000.00 Total TOF: Recurrent 9,239,366,772.28 2,830,257,765.80 7,889,079,296.96 10,719,337,062.76 1,479,970,290.48 10,719,337,062.76 Recurrent STATE AUDITOR-GENERAL FOR LOCAL GOVERNMENTS STATE AUDITOR-GENERAL FOR LOCAL GOVERNMENTS Recurrent MINISTRY OF LANDS, HOUSING AND URBAN DEVELOPMENT 458-0101 MINISTRY OF LANDS, HOUSING & URBAN DEVELOPMENT OFFICE OF PUBLIC DEFENDER 459-4500 OFFICE OF PUBLIC DEFENDER Recurrent 459-3900 CIVIL SERVICE COMMISSION Recurrent PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 32 of 103 7th November, 2017
  • 33. 2017 REVISED ESTIMATES SUMMARY OF TRANSFER TO OTHER FUND TOF: Capital - - - - - - Grand Total: 9,239,366,772.28 2,830,257,765.80 7,889,079,296.96 10,719,337,062.76 1,479,970,290.48 10,719,337,062.76 PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 33 of 103 7th November, 2017
  • 34. 2017 REVISED ESTIMATES CONSOLIDATED REVENUE FUNDS CHARGES Sub Head Details of Expenditure 2017 Approved Estimates Actual Expenditure Jan - June, 2017 Expected Expenditure July - Dec., 2017 Total Expenditure Jan - Dec., 2017 Plus or Minus Revised Estimates 434001 Pensions 2,500,000,000.00 1,642,843,301.71 1,857,156,698.29 3,500,000,000.00 1,000,000,000.00 3,500,000,000.00 434002 Gratutities 1,500,000,000.00 1,000,000,000.00 1,000,000,000.00 (500,000,000.00) 1,000,000,000.00 434003 Public Debts Charges 650,000,000.00 37,550,000.00 612,450,000.00 650,000,000.00 - 650,000,000.00 434004 10% Ekiti State IGR Contribution to the Local Government Joint Account 362,493,516.38 362,493,516.38 362,493,516.38 - 362,493,516.38 434005 Loan Repayment/Bank Charges/Bond Fees 12,472,863,958.40 5,627,344,737.82 6,345,519,220.58 11,972,863,958.40 (500,000,000.00) 11,972,863,958.40 434006 Vehicles Lease Finance(N1,282,521,082.59) - - - - - 434007 Payment of Outstanding Debt - - - - - - 434008 Counterpart fund of SUBEB/UBE 2009 intervention(N531,121,621.63) - - - - - - 434009 50% Counterpart contribution of UBE Project 2010 (N622,781,965.64) - - - - - - 434010 Supply of Earth Moving equipment(N780,000,000.00) - - - - - - 434011 Infrastructural Development (N8,200,000,000.00) - - - - - - 434012 Purchase of 27,000 units of Laptops Computer for Sec Schl in Ekiti State - - - - - - 434013 Interest on Agric Loan (1,000,000.00) - - - - - - 430014 5% Contribution to Redeemable Retirement Fund Account - - 100,000,000.00 100,000,000.00 100,000,000.00 100,000,000.00 430015 7.5% Government Contribution to CPS - - - - - - 434016 10% Contribution to Redeemable Retirement Fund Account 100,000,000.00 - 100,000,000.00 100,000,000.00 - 100,000,000.00 434017 Actual Valuation 50,000,000.00 50,000,000.00 50,000,000.00 - 50,000,000.00 434018 Pension / Maintenance for Past Political office holders (Governor's and Deputy Governor's) 50,048,060.09 - 50,048,060.09 50,048,060.09 - 50,048,060.09 17,685,405,534.87 7,307,738,039.53 10,477,667,495.34 17,785,405,534.87 100,000,000.00 17,785,405,534.87TOTAL PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 34 of 103 7th November, 2017
  • 35. 2017 APPROVED REVISED BUDGET PROJECTS WITH EXTERNAL FINANCE COMPONENTS S/N Project Description (Loan or Grants) Draw-Drawn Receipt Jan - June, 2017 GCCC Receipt Jan - June, 2017 Draw-Down Revised Estimates 2017 GCCC Revised Estimates 2017 Draw Down + GCCC Revised Estimates 2017 1 Communication Based Poverty Reduction Programme(World Bank Assisted) Grant - - - 2 National Prog for food Security (FG Assisted) Grant - - 2,500,000.00 500,000.00 3,000,000.00 3 Nutrition & Household Food Security UNICEF Assisted Loan - - - - - 4 Roots and Tuber Expansion Prog(World Bank ) Grant - - - 5 Transformation of Rural Areas in Nigeria (TRAIN) Grant - - - - - 2,500,000.00 500,000.00 3,000,000.00 1 FADAMA III Grant 227,850,000.00 - 65,000,000.00 35,872,000.00 100,872,000.00 2 New Rice for Africa (NERICA,FGN) Grant - - - 227,850,000.00 - 65,000,000.00 35,872,000.00 100,872,000.00 1 Communication Based Poverty Reduction Programme(World Bank Assisted) Grant - - 2 Community & Social Development Projects Grant 185,261,581.73 - 350,000,000.00 50,000,000.00 400,000,000.00 185,261,581.73 - 350,000,000.00 50,000,000.00 400,000,000.00 1 BUREAU OF PRODUCTIVITY AND EMPWERMENT - - - - - - - - - - 1 Avian influenza Control Grant - - - 2 Health System Development Project(World Bank Assisted) Grant - - - 3 HIV/AIDS Development Programme Grant - 4 IMCI+Nutrition Grant - 5 LSS Grant - 6 Malaria Global Fund Loan - 7 NPI Unicef/GAVI Assisted Grant - Sub Total: MINISTRY OF AGRICULTURE AND NATURAL RESOURCES Sub Total: FADAMA PROJECT Sub Total: EKITI STATE COMMUNITY AND SOCIAL DEVELOPMENT AGENCY EKITI STATE ENTERPRISES DEVELOPMENT AGENCY Sub Total: MINISTRY OF HEALTH PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNINGPage 35 of 103 7th November, 2017
  • 36. 2017 APPROVED REVISED BUDGET PROJECTS WITH EXTERNAL FINANCE COMPONENTS S/N Project Description (Loan or Grants) Draw-Drawn Receipt Jan - June, 2017 GCCC Receipt Jan - June, 2017 Draw-Down Revised Estimates 2017 GCCC Revised Estimates 2017 Draw Down + GCCC Revised Estimates 2017 8 Onchocerciasis Grant - 9 Schistosomiasis Grant - 10 TBL Control Programme Grant - - - - - - 1 Ekiti State HIV/AIDS Programme Development Projects II Grant - 157,489,243.00 60,000,000.00 217,489,243.00 - - 157,489,243.00 60,000,000.00 217,489,243.00 State Education Program Investment Projects (SEPIP) 1 EFA/UNICEF/World Bank Assisted projects Grant - 2 ETF intervention Funds Loan - 3 TEACHERS DEPLOYMENT IN RURAL AREAS (DLI 1) Grants 563,702,540.00 664,583,354.60 664,583,354.60 4 TEACHERS DEPLOYMENT IN CORE SUBJECTS (DLI 2) Grants 563,702,540.00 664,583,354.60 664,583,354.60 4 ASSESSMENT OF STUDENTS' ACHIEVEMENT (DLI 3) Grants 563,702,540.00 664,583,354.60 664,583,354.60 5 TECHNICAL AND VOCATIONAL SCHOOLS (DLI 4) Grant 563,702,540.00 664,583,354.60 664,583,354.60 6 SCHOOL BASED MANAGEMENT COMMITTEE (DLI 5) Grant 563,702,540.00 664,583,354.60 664,583,354.60 2,818,512,700.00 - 3,322,916,773.00 - 3,322,916,773.00 1 ETF Projects Grant - - - 2 UBEC Projects Grant - - - 3 UBEC Projects (Federal Govt /World Bank) Grant - - 1,856,440,036.50 3,712,880,073.12 5,569,320,109.62 - - 1,856,440,036.50 3,712,880,073.12 5,569,320,109.62 1 Federal Ministry of Water Resources Assisted Small Towns Water Supply/sanitation Programme Grant - - 176,075,977.18 121,000,000.00 297,075,977.18 2 (EU) Assisted Water Supply/Sanitation Sector Reform Programm III Grant - - 467,000,000.00 200,000,000.00 667,000,000.00 3 Third National Urban Water Sector Reform Project (NUWSRP-3) Grant 75,998,695.25 123,337,500.00 283,000,000.00 164,450,000.00 447,450,000.00 75,998,695.25 123,337,500.00 926,075,977.18 485,450,000.00 1,411,525,977.18 EKITI STATE WATER CORPORATION MINISTRY OF HEALTH Sub Total: EKITI STATE AIDS CONTROL AGENCY Sub Total: MINISTRY OF EDUCATION, SCIENCE AND TECHNOLOGY Sub Total: SUBEB Sub Total: Sub Total: PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNINGPage 36 of 103 7th November, 2017
  • 37. 2017 APPROVED REVISED BUDGET PROJECTS WITH EXTERNAL FINANCE COMPONENTS S/N Project Description (Loan or Grants) Draw-Drawn Receipt Jan - June, 2017 GCCC Receipt Jan - June, 2017 Draw-Down Revised Estimates 2017 GCCC Revised Estimates 2017 Draw Down + GCCC Revised Estimates 2017 1 Borehole Drilling & Construction Grant - - - 2 Facilitate,Identification & Training of Artisans Grant - - - 3 Man Power Development & Capacity Building Grant - - - 4 Sanitation Grant 145,670,000.00 62,430,000.00 208,100,000.00 - - 145,670,000.00 62,430,000.00 208,100,000.00 1 Urban Rewewal Agency:Comm.and Urban Development Projects Grant - - - - - - - - - - 1 State Governance &Capacity Building Project II Grant 121,510,293.43 465,236,226.17 465,236,226.17 121,510,293.43 - 465,236,226.17 - 465,236,226.17 1 Payment of GCCC on donors assisted programmes Grant - - - - - - - - - - 1 National Program for Food Security (NPFS) Grant - - - - - - - - - - 1 AU Project Grant - - - 2 Grants from UNICEF Assisted Programmes Grant - - 200,000,000.00 100,000,000.00 300,000,000.00 3 Projects Financed under STWSS(EU)Projects Grant - - 4 State Government Support for Operation YESSO (World Bank) Grant 43,598,243.91 - 200,000,000.00 150,000,000.00 350,000,000.00 5 UNDP Projects Grant - - - - 43,598,243.91 - 400,000,000.00 250,000,000.00 650,000,000.00 3,472,731,514.32 123,337,500.00 7,691,328,255.85 4,657,132,073.12 12,348,460,328.97 MINISTRY OF BUDGET AND ECONOMIC PLANNING RURAL WATER SUPPLY AND SANITATION AGENCY Sub Total: URBAN RENEWAL AGENCY Sub Total: STATE GOVERNANCE AND CAPACITY BUILDING PROJ 2 Sub Total: BUREAU OF PUBLIC PROCUREMENT (BPP) Sub Total: AGRICULTURAL DEVELOPMENT PROJECT (ADP) Sub Total: Sub Total: Grand Total: PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNINGPage 37 of 103 7th November, 2017
  • 38. 2017 APPROVED REVISED BUDGET PROJECTS WITH EXTERNAL FINANCE COMPONENTS S/N Project Description (Loan or Grants) Draw-Drawn Receipt Jan - June, 2017 GCCC Receipt Jan - June, 2017 Draw-Down Revised Estimates 2017 GCCC Revised Estimates 2017 Draw Down + GCCC Revised Estimates 2017 1 MDGs CGs to LGAs Track Grant - - 600,000,000.00 600,000,000.00 1,200,000,000.00 2 Provision for MDGS Programmes Grant - - - - - 3 MDGs cct Grant - - - - - - - 600,000,000.00 600,000,000.00 1,200,000,000.00 3,472,731,514.32 123,337,500.00 8,291,328,255.85 5,257,132,073.12 13,548,460,328.97 SUSTAINABLE DEVELOPMENT GOALS (MDGS) OFFICE Sub Total: GRAND TOTAL: PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNINGPage 38 of 103 7th November, 2017
  • 39. 2017 REVISED ESTIMATES SUMMARY OF CAPITAL ALLOCATION TO MDAs Head Ministry / Department 2017 Approved Estimates Actual Expenditure Jan - June, 2017 Expected Expenditure July- Dec., 2017 Total Expenditure Jan - Dec., 2017 Plus or Minus Revised Estimates 451-0100 MINISTRY OF AGRICULTURE AND RURAL DEVELOPMENT 350,000,000.00 - 189,000,000.00 189,000,000.00 (161,000,000.00) 189,000,000.00 458-0800 FORESTRY DEPARTMENT 30,000,000.00 - 15,000,000.00 15,000,000.00 (15,000,000.00) 15,000,000.00 451-0200 DIRECTORATE OF FARM SETTLEMENT AND PEASANT FARMER DEVT 87,716,207.80 - 43,966,207.80 43,966,207.80 (43,750,000.00) 43,966,207.80 451-0300 FOUNTAIN AGRIC MARKETING AGENCY 11,203,231.18 - 5,600,000.00 5,600,000.00 (5,603,231.18) 5,600,000.00 451-0500 AGRICULTURAL DEVELOPMENT PROGRAMME 82,800,000.00 - 41,150,000.00 41,150,000.00 (41,650,000.00) 41,150,000.00 451-0600 FADAMA PROJECT 32,500,000.00 - 16,000,000.00 16,000,000.00 (16,500,000.00) 16,000,000.00 451-1100 RURAL DEVELOPMENT - - - - - - 452-0100 MINISTRY OF COMMERCE, INDUSTRY & COOP. 252,454,630.03 - 125,850,000.00 125,850,000.00 (126,604,630.03) 125,850,000.00 451-1300 COOPERATIVE DEPARTMENT AND COOPERATIVE COLLEGE IJERO EKITI - - - - - 454-0300 MULTIPURPOSE CREDIT AGENCY 13,367,491.75 - 4,633,745.88 4,633,745.88 (8,733,745.87) 4,633,745.88 452-0200 PUBLIC PRIVATE PARTNERSHIP (PPP) - - - - - - 453-0700 EKITI STATE ENTERPRISES DEVELOPMENT AGENCY 13,112,872.00 - 6,600,000.00 6,600,000.00 (6,512,872.00) 6,600,000.00 453-0800 FOUNTAIN HOLDINGS - - - - - - 454-0100 BUREAU OF PRODUCTIVITY AND EMPOWERMENT 750,000,000.00 261,011,600.00 488,988,400.00 750,000,000.00 - 750,000,000.00 454-0200 JOB CREATION & EMPLOYMENT AGENCY 5,000,000.00 - 2,500,000.00 2,500,000.00 (2,500,000.00) 2,500,000.00 458-0201 EKITI STATE MINERAL RESOURCE DEVELOPMENT AGENCY 87,079,660.57 - 42,050,000.00 42,050,000.00 (45,029,660.57) 42,050,000.00 454-0500 MINISTRY OF PUBLIC UTILITIES 290,000,000.00 2,270,000.00 98,730,000.00 101,000,000.00 (189,000,000.00) 101,000,000.00 454-0600 EKITI STATE ELECTRICITY BOARD 350,000,000.00 115,892,326.09 234,107,673.91 350,000,000.00 - 350,000,000.00 454-0700 BUREAU OF INFORMATION, COMMUNICATION AND TECHNOLOGY 85,000,000.00 591,400.00 41,508,600.00 42,100,000.00 (42,900,000.00) 42,100,000.00 454-0800 EKITI STATE WATER CORPORATION 1,000,000,000.00 1,900,000.00 498,100,000.00 500,000,000.00 (500,000,000.00) 500,000,000.00 454-0900 RURAL WATER SUPPLY AND SANITATION AGENCY 50,000,000.00 - 25,000,000.00 25,000,000.00 (25,000,000.00) 25,000,000.00 PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 39 of 103 7th November, 2017
  • 40. 2017 REVISED ESTIMATES SUMMARY OF CAPITAL ALLOCATION TO MDAs Head Ministry / Department 2017 Approved Estimates Actual Expenditure Jan - June, 2017 Expected Expenditure July- Dec., 2017 Total Expenditure Jan - Dec., 2017 Plus or Minus Revised Estimates 454-1000 MINISTRY OF WORKS & TRANSPORT 15,388,000,000.00 4,243,821,544.32 9,206,178,455.68 13,450,000,000.00 (1,938,000,000.00) 13,450,000,000.00 454-1100 EKITI STATE TRAFFIC MANAGEMENT AGENCY 5,000,000.00 - 5,000,000.00 5,000,000.00 - 5,000,000.00 453-0100 BUREAU OF TOURISM, ARTS AND CULTURE 50,000,000.00 - 25,000,000.00 25,000,000.00 (25,000,000.00) 25,000,000.00 455-0100 MINISTRY OF EDUCATION, SCIENCE AND TECHNOLOGY 1,552,000,000.00 142,499,020.42 1,409,500,979.58 1,552,000,000.00 - 1,552,000,000.00 455-0200 SCHOOLS AGRICULTURE AND ENTERPRISES 20,000,000.00 - 10,000,000.00 10,000,000.00 (10,000,000.00) 10,000,000.00 455-0300 EKITI STATE SCHOLARSHIP BOARD 2,000,000.00 - 2,000,000.00 2,000,000.00 - 2,000,000.00 455-0400 SUBEB 2,760,000,000.00 31,898,670.00 1,348,101,330.00 1,380,000,000.00 (1,380,000,000.00) 1,380,000,000.00 455-0500 BOARD FOR TECHNICAL AND VOCATIONAL EDUCATION 375,250,000.00 - 545,250,000.00 545,250,000.00 170,000,000.00 545,250,000.00 455-0600 AGENCY FOR ADULT AND NON FORMAL EDUCATION 25,000,000.00 - 12,500,000.00 12,500,000.00 (12,500,000.00) 12,500,000.00 455-0700 TEACHING SERVICE COMMISSION 15,000,000.00 - 7,500,000.00 7,500,000.00 (7,500,000.00) 7,500,000.00 455-0800 EKITI STATE LIBRARY BOARD 18,000,000.00 - 9,000,000.00 9,000,000.00 (9,000,000.00) 9,000,000.00 455-0900 EDUCATION TRUST FUND 4,000,000.00 - 2,000,000.00 2,000,000.00 (2,000,000.00) 2,000,000.00 455-1000 EKITI STATE UNIVERSITY 260,000,000.00 - 130,000,000.00 130,000,000.00 (130,000,000.00) 130,000,000.00 455-1200 COLLEGE OF EDUCATION IKERE 60,000,000.00 - 30,000,000.00 30,000,000.00 (30,000,000.00) 30,000,000.00 456-0100 MINISTRY OF HEALTH 350,000,000.00 2,876,900.00 347,123,100.00 350,000,000.00 - 350,000,000.00 456-0200 COLLEGE OF HEALTH SCI & TECHNOLOGY IJERO-EKITI 96,983,612.45 - 25,000,000.00 25,000,000.00 (71,983,612.45) 25,000,000.00 456-0300 EKITI STATE UNIVERSITY TEACHING HOSPITAL 150,000,000.00 - 75,000,000.00 75,000,000.00 (75,000,000.00) 75,000,000.00 456-0400 PRIMARY HEALTH CARE DEVELOPMENT AGENCY 133,352,467.11 1,500,000.00 53,500,000.00 55,000,000.00 (78,352,467.11) 55,000,000.00 456-0500 CENTRAL MEDICAL STORES 48,491,806.22 - 18,000,000.00 18,000,000.00 (30,491,806.22) 18,000,000.00 456-0600 HOSPITAL MANAGEMENT BOARD 150,000,000.00 - 71,000,000.00 71,000,000.00 (79,000,000.00) 71,000,000.00 457-0100 MINISTRY OF INFORMATION, YOUTH & SPORTS DEVELOPMENT 583,000,000.00 60,400,000.00 235,100,000.00 295,500,000.00 (287,500,000.00) 295,500,000.00 457-0200 BROADCASTING SERVICES OF EKITI STATE 72,500,000.00 - 35,750,000.00 35,750,000.00 (36,750,000.00) 35,750,000.00 457-0300 GOVERNMENT PRINTING PRESS 11,500,000.00 - 5,250,000.00 5,250,000.00 (6,250,000.00) 5,250,000.00 PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 40 of 103 7th November, 2017
  • 41. 2017 REVISED ESTIMATES SUMMARY OF CAPITAL ALLOCATION TO MDAs Head Ministry / Department 2017 Approved Estimates Actual Expenditure Jan - June, 2017 Expected Expenditure July- Dec., 2017 Total Expenditure Jan - Dec., 2017 Plus or Minus Revised Estimates 457-0500 EKITI STATE SPORTS COUNCIL 11,000,000.00 - 5,500,000.00 5,500,000.00 (5,500,000.00) 5,500,000.00 457-0600 MINISTRY OF WOMEN AFFAIRS, GENDER EMPOWERMENT & SOCIAL WELFARE 650,000,000.00 226,305,000.00 290,195,000.00 516,500,000.00 (133,500,000.00) 516,500,000.00 458-0700 MINISTRY OF ENVIRONMENT 45,000,000.00 - 45,000,000.00 45,000,000.00 - 45,000,000.00 458-0900 STATE ENVIRONMENTAL PROTECTION AGENCY (SEPA) 600,000,000.00 27,061,192.11 272,938,807.89 300,000,000.00 (300,000,000.00) 300,000,000.00 458-1000 WASTE MANAGEMENT BOARD 210,000,000.00 - 105,000,000.00 105,000,000.00 (105,000,000.00) 105,000,000.00 458-1200 EKITI STATE EMERGENCY MANAGEMENT AGENCY (SEMA) 25,000,000.00 - 12,500,000.00 12,500,000.00 (12,500,000.00) 12,500,000.00 458-0100 MINISTRY OF LANDS, HOUSING AND URBAN DEVELOPMENT 450,000,000.00 36,863,122.70 288,136,877.30 325,000,000.00 (125,000,000.00) 325,000,000.00 458-0200 HOUSING CORPORATION 160,000,000.00 867,000.00 79,133,000.00 80,000,000.00 (80,000,000.00) 80,000,000.00 458-0500 OFFICE OF SURVEYOR GENERAL 75,000,000.00 2,854,500.00 42,145,500.00 45,000,000.00 (30,000,000.00) 45,000,000.00 458-0600 URBAN RENEWAL AGENCY 20,000,000.00 - 10,000,000.00 10,000,000.00 (10,000,000.00) 10,000,000.00 459-0100 MINISTRY OF JUSTICE 74,849,393.46 - 37,449,393.46 37,449,393.46 (37,400,000.00) 37,449,393.46 459-0200 THE JUDICIARY 230,000,000.00 - 60,000,000.00 60,000,000.00 (170,000,000.00) 60,000,000.00 459-0300 JUDICIAL SERVICE COMMISSION 219,000,000.00 - 109,500,000.00 109,500,000.00 (109,500,000.00) 109,500,000.00 459-0400 GENERAL ADMINISTRATION DEPARTMENT 1,532,157,098.81 535,329,969.33 1,196,827,129.48 1,732,157,098.81 200,000,000.00 1,732,157,098.81 459-0500 OFFICE OF THE SECRETARY TO THE STATE GOVERNMENT 3,000,000.00 - 3,000,000.00 3,000,000.00 - 3,000,000.00 459-0700 BUREAU OF PUBLIC PROCUREMENT (BPP) 22,000,000.00 - 11,000,000.00 11,000,000.00 (11,000,000.00) 11,000,000.00 459-1000 LIAISON OFFICE ABUJA 50,000,000.00 - 25,000,000.00 25,000,000.00 (25,000,000.00) 25,000,000.00 459-1200 POLITICAL & INTER-PARTY AFFAIRS 5,000,000.00 - 2,500,000.00 2,500,000.00 (2,500,000.00) 2,500,000.00 459-1300 MINISTRY OF LOCAL GOVT & COMMUNITY DEVT 138,682,818.35 - 69,382,818.35 69,382,818.35 (69,300,000.00) 69,382,818.35 459-1400 CHIEFTAINCY AFFAIRS 20,000,000.00 - 10,000,000.00 10,000,000.00 (10,000,000.00) 10,000,000.00 459-1500 OFFICE OF THE DEPUTY GOVERNOR 30,000,000.00 - 15,000,000.00 15,000,000.00 (15,000,000.00) 15,000,000.00 459-1600 GOVERNMENT HOUSE & PROTOCOL 472,000,000.00 71,757,072.00 164,242,928.00 236,000,000.00 (236,000,000.00) 236,000,000.00 459-1800 CHRISTIAN PILGRIMS WELFARE BOARD 5,000,000.00 - 2,500,000.00 2,500,000.00 (2,500,000.00) 2,500,000.00 459-1900 MUSLIM PILGRIMS WELFARE BOARD 1,000,000.00 - 500,000.00 500,000.00 (500,000.00) 500,000.00 PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 41 of 103 7th November, 2017
  • 42. 2017 REVISED ESTIMATES SUMMARY OF CAPITAL ALLOCATION TO MDAs Head Ministry / Department 2017 Approved Estimates Actual Expenditure Jan - June, 2017 Expected Expenditure July- Dec., 2017 Total Expenditure Jan - Dec., 2017 Plus or Minus Revised Estimates 459-2000 INTEGRATION & INTER-GOVERNMENTAL AFFAIRS 7,000,000.00 - 3,500,000.00 3,500,000.00 (3,500,000.00) 3,500,000.00 459-2100 HOUSE OF ASSEMBLY 280,000,000.00 2,600,000.00 277,400,000.00 280,000,000.00 - 280,000,000.00 459-2200 HOUSE OF ASSEMBLY SERVICE COMMISSION 60,000,000.00 - 23,500,000.00 23,500,000.00 (36,500,000.00) 23,500,000.00 459-2600 EKITI STATE PENSION COMMISSION 100,000,000.00 - 50,000,000.00 50,000,000.00 (50,000,000.00) 50,000,000.00 459-2800 STATE AUDITOR-GENERAL'S OFFICE 20,000,000.00 1,341,700.00 8,658,300.00 10,000,000.00 (10,000,000.00) 10,000,000.00 459-2900 OFFICE OF THE AUDITOR-GENERAL FOR LOCAL GOVERNMENT 30,000,000.00 - 15,000,000.00 15,000,000.00 (15,000,000.00) 15,000,000.00 459-3000 CABINET & SPECIAL SERVICES DEPT 505,000,000.00 - 252,500,000.00 252,500,000.00 (252,500,000.00) 252,500,000.00 453-0400 MINISTRY OF FINANCE 200,000,000.00 - 100,000,000.00 100,000,000.00 (100,000,000.00) 100,000,000.00 459-3100 MINISTRY OF BUDGET & ECON. PLANNING 5,139,651,532.75 270,119,500.00 2,165,032,032.75 2,435,151,532.75 (2,704,500,000.00) 2,435,151,532.75 459-3200 BUREAU OF STATISTICS 73,855,072.12 - 36,855,072.12 36,855,072.12 (37,000,000.00) 36,855,072.12 459-3300 PROJECT MONITORING COMMITTEE - - - - - - 459-3400 SUSTAINABLE DEVELOPMENT GOALS (SDGS) OFFICE 1,200,000,000.00 - 1,200,000,000.00 1,200,000,000.00 - 1,200,000,000.00 459-3600 OFFICE OF THE ACCOUNTANT GENERAL 350,000,000.00 34,798,001.05 165,201,998.95 200,000,000.00 (150,000,000.00) 200,000,000.00 459-3800 INTERNAL REVENUE SERVICES 55,000,000.00 - 27,500,000.00 27,500,000.00 (27,500,000.00) 27,500,000.00 459-3900 CIVIL SERVICE COMMISSION 15,000,000.00 - 7,500,000.00 7,500,000.00 (7,500,000.00) 7,500,000.00 459-4000 FISCAL RESPONSIBILITY COMMISSION 2,000,000.00 - 2,000,000.00 2,000,000.00 - 2,000,000.00 459-4100 STATE INDEPENDENT ELECTORAL COMMISSION 400,000,000.00 30,052,000.00 363,948,000.00 394,000,000.00 (6,000,000.00) 394,000,000.00 459-4300 UTILITY SERVICE DEPARTMENT 52,000,000.00 - 28,000,000.00 28,000,000.00 (24,000,000.00) 28,000,000.00 459-4500 BUREAU OF TRANSFORMATION & STRATEGY 3,000,000.00 - 3,000,000.00 3,000,000.00 - 3,000,000.00 459-5000 EKITI STATE STOMACH INFRASTRUCTURE 100,000,000.00 - 100,000,000.00 100,000,000.00 - 100,000,000.00 459-5200 CENTRAL INTERNAL AUDIT 6,000,000.00 - 3,000,000.00 3,000,000.00 (3,000,000.00) 3,000,000.00 459-5400 EKITI STATE BOUNDARY COMMISSION 5,000,000.00 - 2,600,000.00 2,600,000.00 (2,400,000.00) 2,600,000.00 459-5500 BUREAU OF PUBLIC SERVICE REFORM 15,000,000.00 - 8,725,000.00 8,725,000.00 (6,275,000.00) 8,725,000.00 459-0600 OFFICE OF THE HEAD OF SERVICE 5,000,000.00 - 5,000,000.00 5,000,000.00 - 5,000,000.00 459-5700 OFFICE OF PUBLIC DEFENDER 22,000,000.00 - 11,000,000.00 11,000,000.00 (11,000,000.00) 11,000,000.00 459-2300 OFFICE OF ESTABLSIHMENT AND TRAINING 113,000,000.00 - 56,500,000.00 56,500,000.00 (56,500,000.00) 56,500,000.00 39,427,507,894.60 6,104,610,518.02 23,260,410,351.15 29,365,020,869.17 (10,062,487,025.43) 29,365,020,869.17GRAND TOTAL PREPARED BY: MINISTRY OF BUDGET AND ECONOMIC PLANNING Page 42 of 103 7th November, 2017