221
2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000 492,034,986,591 SUMMARY BY FUNDS TOTAL ALLOCATION 1. 0517 FEDERAL MINISTRY OF EDUCATION 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000 492,034,986,591 Federal Government of Nigeria SUMMARY BY MDAs 2015 FGN BUDGET PROPOSAL NO CODE MDA TOTAL PERSONNEL TOTAL OVERHEAD TOTAL RECURRENT TOTAL CAPITAL 10,253,296,631 2. 0517003001 UNIVERSAL BASIC EDUCATION (UBE) COMMISSION 72,180,000,000 0 72,180,000,000 3,836,000,000 76,016,000,000 TOTAL RECURRENT TOTAL CAPITAL TOTAL ALLOCATION 1. 0517001001 FEDERAL MINISTRY OF EDUCATION - HQTRS 3,768,875,010 700,098,722 4,468,973,732 5,784,322,899 2015 FGN BUDGET PROPOSAL NO CODE MDA TOTAL PERSONNEL TOTAL OVERHEAD 4. 031 CAPITAL DEVELOPMENT FUND MAIN 20,000,000,000 492,034,986,591 FEDERAL MINISTRY OF EDUCATION 2. 022 MAIN ENVELOP - OVERHEAD 21,474,454,779 3. 026 STATUTORY TRANSFERS 72,180,000,000 1,000,000,000 2,475,256,346 8. 0517009001 NATIONAL EXAMINATIONS COUNCIL 5,166,137,525 185,147,140 5,351,284,665 30,000,000 5,381,284,665 7. 0517008001 NATIONAL LIBRARY OF NIGERIA 1,215,045,153 260,211,193 1,475,256,346 40,000,000 3,582,850,982 6. 0517007001 NIGERIAN INSTITUTE FOR EDUCATION PLANNERS & ADMINISTRATION 477,187,084 72,452,294 549,639,378 200,000,000 749,639,378 5. 0517006001 WEST AFRICAN EXAMINATION COUNCIL (LOCAL) 3,507,698,171 35,152,811 3,542,850,982 50,000,000 731,880,058 4. 0517005001 JOINT ADMISSIONS MATRICULATION BOARD 2,759,194,813 68,521,210 2,827,716,023 68,000,000 2,895,716,023 3. 0517004001 WEST AFRICAN EXAMINATION COUNCIL (INTERNATIONAL) 638,630,320 43,249,738 681,880,058 25,000,000 814,659,481 14. 0517016001 NATIONAL COMMISSION FOR COLLEGE EDUCATION SECRETARIAT 601,181,487 190,583,284 791,764,771 110,000,000 901,764,771 13. 0517014001 TEACHERS REGISTRATION COUNCIL OF NIGERIA 701,998,372 87,661,109 789,659,481 150,000,000 1,276,683,238 12. 0517013001 NATIONAL BUSINESS AND TECHNICAL EDUCATION BOARD 1,140,906,393 100,168,897 1,241,075,290 124,655,281 1,365,730,571 11. 0517012001 NATIONAL EDUCATION RESEARCH & DEVELOPMENT COUNCIL 846,559,847 280,123,391 1,126,683,238 330,000,000 1,254,991,310 10. 0517011001 NOMADIC EDUCATION COMMISSION 350,080,321 44,732,853 394,813,174 254,655,281 649,468,455 9. 0517010001 MASS LITERACY COUNCIL 857,706,363 67,284,947 924,991,310 27,988,532 2,646,141,418 20. 0517018005 FEDERAL POLYTECHNIC KAURA-NAMODA 2,600,364,147 94,489,513 2,694,853,660 27,988,532 2,722,842,192 19. 0517018004 FEDERAL POLYTECHNIC IDAH 2,494,174,105 123,978,781 2,618,152,886 27,988,532 2,778,690,236 18. 0517018003 FEDERAL POLYTECHNIC BIDA 3,138,295,877 140,125,859 3,278,421,736 27,988,532 3,306,410,268 17. 0517018002 FEDERAL POLYTECHNIC BAUCHI 2,662,800,726 87,900,978 2,750,701,704 1,000,000,000 2,561,934,239 16. 0517018001 FEDERAL POLYTECHNIC ADO-EKITI 3,194,100,781 98,673,065 3,292,773,846 27,988,532 3,320,762,378 15. 0517017001 NATIONAL TEACHERS INSTITUTE 1,431,758,527 130,175,712 1,561,934,239 27,988,532 3,120,451,242 26. 0517018011 FEDERAL POLYTECHNIC EDE 2,195,606,878 63,456,569 2,259,063,447 27,988,532 2,287,051,979 25. 0517018010 FEDERAL POLYTECHNIC OFFA 3,007,043,035 85,419,675 3,092,462,710 27,988,532 3,935,047,852 24. 0517018009 FEDERAL POLYTECHNIC KADUNA 8,002,141,732 220,146,776 8,222,288,508 27,988,532 8,250,277,040 23. 0517018008 FEDERAL POLYTECHNIC UWANA-AFIKPO 3,820,475,126 86,584,194 3,907,059,320 27,988,532 3,929,831,056 22. 0517018007 FEDERAL POLYTECHNIC NASARAWA 2,441,683,247 80,458,203 2,522,141,450 27,988,532 2,550,129,982 21. 0517018006 FEDERAL POLYTECHNIC MUBI 3,806,297,979 95,544,545 3,901,842,524 27,988,532 928,433,742 32. 0517018017 FEDERAL POLYTECHNIC GWANDU 2,794,950,330 93,960,172 2,888,910,502 27,988,532 2,916,899,034 31. 0517018016 FEDERAL POLYTECHNIC HUSSAINI ADAMU 799,739,291 100,705,919 900,445,210 27,988,532 5,172,250,523 30. 0517018015 FEDERAL POLYTECHNIC DAMATURU 1,014,506,731 55,229,171 1,069,735,902 27,988,532 1,097,724,434 29. 0517018014 FEDERAL POLYTECHNIC OKO 5,033,617,857 110,644,134 5,144,261,991 27,988,532 4,342,197,205 28. 0517018013 FEDERAL POLYTECHNIC NEKEDE 3,640,906,825 78,927,442 3,719,834,267 27,988,532 3,747,822,799 27. 0517018012 FEDERAL POLYTECHNIC AUCHI 4,182,707,914 131,500,759 4,314,208,673 27,988,532 392,489,880 37. 0517018022 FEDERAL POLYTECHNIC BONNY 196,989,327 167,512,021 364,501,348 27,988,532 658,278,722 36. 0517018021 FEDERAL POLYTECHNIC EKOWE 1,016,962,787 152,075,066 1,169,037,853 27,988,532 1,197,026,385 35. 0517018020 FEDERAL POLYTECHNIC BALI 479,959,281 150,330,909 630,290,190 27,988,532 2,052,046,474 34. 0517018019 YABA COLLEGE OF TECHNOLOGY 4,626,174,521 135,326,849 4,761,501,370 27,988,532 4,789,489,902 33. 0517018018 FEDERAL POLYTECHNIC ILARO 1,961,377,995 62,679,947 2,024,057,942

PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

  • Upload
    others

  • View
    2

  • Download
    0

Embed Size (px)

Citation preview

Page 1: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

2015 FGN BUDGET PROPOSAL

NO CODE FUND TOTAL ALLOCATION

1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812

450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000 492,034,986,591

SUMMARY BY FUNDS

TOTAL ALLOCATION

1. 0517FEDERAL MINISTRY OF EDUCATION

450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000 492,034,986,591

Federal Government of Nigeria

SUMMARY BY MDAs

2015 FGN BUDGET PROPOSAL

NO CODE MDA TOTAL PERSONNEL TOTAL OVERHEAD TOTAL RECURRENT TOTAL CAPITAL

10,253,296,631

2. 0517003001UNIVERSAL BASIC EDUCATION (UBE) COMMISSION

72,180,000,000 0 72,180,000,000 3,836,000,000 76,016,000,000

TOTAL RECURRENT TOTAL CAPITAL TOTAL ALLOCATION

1. 0517001001FEDERAL MINISTRY OF EDUCATION - HQTRS

3,768,875,010 700,098,722 4,468,973,732 5,784,322,899

2015 FGN BUDGET PROPOSAL

NO CODE MDA TOTAL PERSONNEL TOTAL OVERHEAD

4. 031 CAPITAL DEVELOPMENT FUND MAIN 20,000,000,000

492,034,986,591

FEDERAL MINISTRY OF EDUCATION

2. 022 MAIN ENVELOP - OVERHEAD 21,474,454,779

3. 026 STATUTORY TRANSFERS 72,180,000,000

1,000,000,000 2,475,256,346

8. 0517009001NATIONAL EXAMINATIONS COUNCIL

5,166,137,525 185,147,140 5,351,284,665 30,000,000 5,381,284,665

7. 0517008001NATIONAL LIBRARY OF NIGERIA

1,215,045,153 260,211,193 1,475,256,346

40,000,000 3,582,850,982

6. 0517007001NIGERIAN INSTITUTE FOR EDUCATION PLANNERS & ADMINISTRATION

477,187,084 72,452,294 549,639,378 200,000,000 749,639,378

5. 0517006001WEST AFRICAN EXAMINATION COUNCIL (LOCAL)

3,507,698,171 35,152,811 3,542,850,982

50,000,000 731,880,058

4. 0517005001JOINT ADMISSIONS MATRICULATION BOARD

2,759,194,813 68,521,210 2,827,716,023 68,000,000 2,895,716,023

3. 0517004001WEST AFRICAN EXAMINATION COUNCIL (INTERNATIONAL)

638,630,320 43,249,738 681,880,058

25,000,000 814,659,481

14. 0517016001NATIONAL COMMISSION FOR COLLEGE EDUCATION SECRETARIAT

601,181,487 190,583,284 791,764,771 110,000,000 901,764,771

13. 0517014001TEACHERS REGISTRATION COUNCIL OF NIGERIA

701,998,372 87,661,109 789,659,481

150,000,000 1,276,683,238

12. 0517013001NATIONAL BUSINESS AND TECHNICAL EDUCATION BOARD

1,140,906,393 100,168,897 1,241,075,290 124,655,281 1,365,730,571

11. 0517012001NATIONAL EDUCATION RESEARCH & DEVELOPMENT COUNCIL

846,559,847 280,123,391 1,126,683,238

330,000,000 1,254,991,310

10. 0517011001NOMADIC EDUCATION COMMISSION

350,080,321 44,732,853 394,813,174 254,655,281 649,468,455

9. 0517010001 MASS LITERACY COUNCIL 857,706,363 67,284,947 924,991,310

27,988,532 2,646,141,418

20. 0517018005FEDERAL POLYTECHNIC KAURA-NAMODA

2,600,364,147 94,489,513 2,694,853,660 27,988,532 2,722,842,192

19. 0517018004FEDERAL POLYTECHNIC IDAH

2,494,174,105 123,978,781 2,618,152,886

27,988,532 2,778,690,236

18. 0517018003FEDERAL POLYTECHNIC BIDA

3,138,295,877 140,125,859 3,278,421,736 27,988,532 3,306,410,268

17. 0517018002FEDERAL POLYTECHNIC BAUCHI

2,662,800,726 87,900,978 2,750,701,704

1,000,000,000 2,561,934,239

16. 0517018001FEDERAL POLYTECHNIC ADO-EKITI

3,194,100,781 98,673,065 3,292,773,846 27,988,532 3,320,762,378

15. 0517017001NATIONAL TEACHERS INSTITUTE

1,431,758,527 130,175,712 1,561,934,239

27,988,532 3,120,451,242

26. 0517018011FEDERAL POLYTECHNIC EDE

2,195,606,878 63,456,569 2,259,063,447 27,988,532 2,287,051,979

25. 0517018010FEDERAL POLYTECHNIC OFFA

3,007,043,035 85,419,675 3,092,462,710

27,988,532 3,935,047,852

24. 0517018009FEDERAL POLYTECHNIC KADUNA

8,002,141,732 220,146,776 8,222,288,508 27,988,532 8,250,277,040

23. 0517018008FEDERAL POLYTECHNIC UWANA-AFIKPO

3,820,475,126 86,584,194 3,907,059,320

27,988,532 3,929,831,056

22. 0517018007FEDERAL POLYTECHNIC NASARAWA

2,441,683,247 80,458,203 2,522,141,450 27,988,532 2,550,129,982

21. 0517018006FEDERAL POLYTECHNIC MUBI

3,806,297,979 95,544,545 3,901,842,524

27,988,532 928,433,742

32. 0517018017FEDERAL POLYTECHNIC GWANDU

2,794,950,330 93,960,172 2,888,910,502 27,988,532 2,916,899,034

31. 0517018016FEDERAL POLYTECHNIC HUSSAINI ADAMU

799,739,291 100,705,919 900,445,210

27,988,532 5,172,250,523

30. 0517018015FEDERAL POLYTECHNIC DAMATURU

1,014,506,731 55,229,171 1,069,735,902 27,988,532 1,097,724,434

29. 0517018014FEDERAL POLYTECHNIC OKO

5,033,617,857 110,644,134 5,144,261,991

27,988,532 4,342,197,205

28. 0517018013FEDERAL POLYTECHNIC NEKEDE

3,640,906,825 78,927,442 3,719,834,267 27,988,532 3,747,822,799

27. 0517018012FEDERAL POLYTECHNIC AUCHI

4,182,707,914 131,500,759 4,314,208,673

27,988,532 392,489,88037. 0517018022FEDERAL POLYTECHNIC BONNY

196,989,327 167,512,021 364,501,348

27,988,532 658,278,722

36. 0517018021FEDERAL POLYTECHNIC EKOWE

1,016,962,787 152,075,066 1,169,037,853 27,988,532 1,197,026,385

35. 0517018020FEDERAL POLYTECHNIC BALI

479,959,281 150,330,909 630,290,190

27,988,532 2,052,046,474

34. 0517018019YABA COLLEGE OF TECHNOLOGY

4,626,174,521 135,326,849 4,761,501,370 27,988,532 4,789,489,902

33. 0517018018FEDERAL POLYTECHNIC ILARO

1,961,377,995 62,679,947 2,024,057,942

Page 2: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

38. 0517018023FEDERAL POLYTECHNIC UKANA

196,989,327 49,999,996 246,989,323 27,988,532 274,977,855

31,981,489 1,561,277,650

44. 0517019005FEDERAL COLLEGE OF EDUCATION GOMBE

1,602,214,014 54,834,841 1,657,048,855 31,981,489 1,689,030,344

43. 0517019004FEDERAL COLLEGE OF EDUCATION BICHI

1,478,917,556 50,378,605 1,529,296,161

31,981,489 1,622,894,280

42. 0517019003FEDERAL COLLEGE OF EDUCATION ASABA

1,946,749,921 76,995,573 2,023,745,494 31,981,489 2,055,726,983

41. 0517019002FEDERAL COLLEGE OF EDUCATION AKOKA

1,534,655,889 56,256,902 1,590,912,791

27,988,532 274,977,855

40. 0517019001FEDERAL COLLEGE OF EDUCATION ABEOKUTA

1,762,685,946 55,680,334 1,818,366,280 31,981,489 1,850,347,769

39. 0517018024

NATIONAL INSTITUTE FOR CONSTRUCTION TECHNOLOGY UROMI, EDO STATE

196,989,327 49,999,996 246,989,323

31,981,489 2,000,657,962

50. 0517019011FEDERAL COLLEGE OF EDUCATION OKENE

1,939,118,139 93,135,331 2,032,253,470 31,981,489 2,064,234,959

49. 0517019010FEDERAL COLLEGE OF EDUCATION OBUDU

1,856,316,653 112,359,820 1,968,676,473

31,981,489 1,443,846,237

48. 0517019009FEDERAL COLLEGE OF EDUCATION KOTANGORA

1,572,808,239 54,811,535 1,627,619,774 31,981,489 1,659,601,263

47. 0517019008FEDERAL COLLEGE OF EDUCATION KATSINA

1,355,686,760 56,177,988 1,411,864,748

31,981,489 1,129,053,853

46. 0517019007FEDERAL COLLEGE OF EDUCATION KANO

1,699,006,088 71,198,371 1,770,204,459 31,981,489 1,802,185,948

45. 0517019006FEDERAL COLLEGE OF EDUCATION GUSAU

1,035,022,884 62,049,480 1,097,072,364

31,981,489 1,414,583,083

56. 0517019017FEDERAL COLLEGE OF EDUCATION UMUNZE

1,882,898,408 72,459,298 1,955,357,706 31,981,489 1,987,339,195

55. 0517019016FEDERAL COLLEGE OF EDUCATION POTISKUM

1,322,901,538 59,700,056 1,382,601,594

31,981,489 2,023,073,172

54. 0517019015FEDERAL COLLEGE OF EDUCATION PANKSHIN

1,976,200,427 87,376,691 2,063,577,118 31,981,489 2,095,558,607

53. 0517019014FEDERAL COLLEGE OF EDUCATION OYO

1,915,954,072 75,137,611 1,991,091,683

31,981,489 2,282,114,165

52. 0517019013FEDERAL COLLEGE OF EDUCATION ONDO

2,305,437,816 79,822,734 2,385,260,550 31,981,489 2,417,242,039

51. 0517019012FEDERAL COLLEGE OF EDUCATION OMUKU

2,186,770,708 63,361,968 2,250,132,676

100,000,000 2,297,805,066

62. 0517021001 UNIVERSITY OF IBADAN 13,349,224,702 210,308,322 13,559,533,024 40,056,785 13,599,589,809

61. 0517020001NATIONAL UNIVERSITIES COMMISSION SECRETARIAT

1,637,127,000 560,678,066 2,197,805,066

31,981,489 1,408,716,181

60. 0517019021ALVAN IKOKU COLLEGE OF EDUCATION, OWERRI

4,378,797,999 71,803,221 4,450,601,220 31,981,489 4,482,582,709

59. 0517019020FEDERAL COLLEGE OF EDUCATION EHA-AMUFU

1,324,207,384 52,527,308 1,376,734,692

31,981,489 1,837,056,672

58. 0517019019FEDERAL COLLEGE OF EDUCATION ZARIA

4,230,260,033 87,575,752 4,317,835,785 31,981,489 4,349,817,274

57. 0517019018FEDERAL COLLEGE OF EDUCATION YOLA

1,760,921,699 44,153,484 1,805,075,183

40,056,785 12,162,811,565

68. 0517021007 UNIVERSITY OF JOS 8,114,434,903 132,255,357 8,246,690,260 40,056,785 8,286,747,045

67. 0517021006 UNIVERSITY OF BENIN 12,000,165,601 122,589,179 12,122,754,780

40,056,785 14,917,331,601

66. 0517021005OBAFEMI AWOLOWO UNIVERSITY

10,459,662,935 121,461,036 10,581,123,971 40,056,785 10,621,180,756

65. 0517021004AHMADU BELLO UNIVERSITY, ZARIA

14,698,247,316 179,027,500 14,877,274,816

40,056,785 11,322,410,568

64. 0517021003UNIVERSITY OF NIGERIA, NNSUKA

12,773,751,017 179,309,035 12,953,060,052 40,056,785 12,993,116,837

63. 0517021002 UNIVERSITY OF LAGOS 11,152,984,347 129,369,436 11,282,353,783

40,056,785 4,931,045,022

74. 0517021013MICHAEL OKPARA UNIVERSITY OF AGRICULTURE, UMUDIKE

4,902,822,715 69,261,197 4,972,083,912 40,056,785 5,012,140,697

73. 0517021012UNIVERSITY OF AGRICULTURE, MAKURDI

4,831,370,603 59,617,634 4,890,988,237

40,056,785 4,457,729,014

72. 0517021011UNIVERSITY OF AGRICULTURE, ABEOKUTA

4,377,887,180 111,621,874 4,489,509,054 40,056,785 4,529,565,839

71. 0517021010 UNIVERSITY OF ABUJA 4,327,549,289 90,122,940 4,417,672,229

40,056,785 11,268,539,707

70. 0517021009 UNIVERSITY OF ILORIN 8,551,117,558 140,351,340 8,691,468,898 40,056,785 8,731,525,683

69. 0517021008 UNIVERSITY OF CALABAR 11,069,973,283 158,509,639 11,228,482,922

40,056,785 4,765,287,580

80. 0517021019FEDERAL UNIVERSITY OF TECHNOLOGY, YOLA

3,301,601,409 75,962,994 3,377,564,403 40,056,785 3,417,621,188

79. 0517021018FEDERAL UNIVERSITY OF TECHNOLOGY, MINNA

4,626,399,872 98,830,923 4,725,230,795

40,056,785 6,927,983,486

78. 0517021017FEDERAL UNIVERSITY OF TECHNOLOGY, AKURE

4,791,662,783 127,931,061 4,919,593,844 40,056,785 4,959,650,629

77. 0517021016UNIVERSITY OF TECHNOLOGY, OWERRI

6,740,389,900 147,536,801 6,887,926,701

40,056,785 10,301,366,855

76. 0517021015ABUBAKAR TAFAWA BALEWA UNIVERSITY, BAUCHI

4,187,201,691 72,700,593 4,259,902,284 40,056,785 4,299,959,069

75. 0517021014UNIVERSITY OF PORT HARCOURT

10,153,499,591 107,810,479 10,261,310,070

40,056,785 6,883,488,864

86. 0517021025NATIONAL MATHEMATICAL CENTRE, SHEDA

558,915,328 101,832,189 660,747,517 560,056,785 1,220,804,302

85. 0517021024USMAN DAN FODIO UNIVERSITY, SOKOTO

6,741,946,783 101,485,296 6,843,432,079

40,056,785 7,929,081,175

84. 0517021023 BAYERO UNIVERSITY, KANO 7,823,627,231 138,652,270 7,962,279,501 40,056,785 8,002,336,286

83. 0517021022NNAMDI AZIKIWE UNIVERSITY, AWKA

7,810,271,491 78,752,899 7,889,024,390

40,056,785 8,634,919,469

82. 0517021021 UNIVERSITY OF MAIDUGURI 11,380,944,407 157,109,549 11,538,053,956 40,056,785 11,578,110,741

81. 0517021020 UNIVERSITY OF UYO 8,487,177,107 107,685,577 8,594,862,684

40,056,785 2,368,467,330

92. 0517021031FEDERAL UNIVERSITY DUTSE

2,226,026,417 100,925,898 2,326,952,315 40,056,785 2,367,009,100

91. 0517021030FEDERAL UNIVERSITY OTUOKE

2,226,026,417 102,384,128 2,328,410,545

40,056,785 601,091,341

90. 0517021029FEDERAL UNIVERSITY OYE-EKITI

2,226,026,417 93,115,598 2,319,142,015 40,056,785 2,359,198,800

89. 0517021028NATIONAL INSTITUE FOR NIGERIAN LANGUAGES

515,034,557 45,999,999 561,034,556

40,056,785 612,952,973

88. 0517021027ARABIC LANGUAGE VILLAGE BORNO

329,617,376 48,764,317 378,381,693 40,056,785 418,438,478

87. 0517021026FRENCH LANGUAGE VILLAGE BADAGARY, LAGOS

509,437,942 63,458,246 572,896,188

Page 3: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

40,056,785 2,072,720,094

98. 0517021037FEDERAL UNIVERSITY WUKARI

2,949,121,848 100,415,598 3,049,537,446 40,056,785 3,089,594,231

97. 0517021036FEDERAL UNIVERSITY LOKOJA

1,928,640,299 104,023,010 2,032,663,309

40,056,785 2,197,251,124

96. 0517021035FEDERAL UNIVERSITY KASHERE

2,390,628,421 107,915,599 2,498,544,020 40,056,785 2,538,600,805

95. 0517021034FEDERAL UNIVERSITY DUTSIN-MA

2,057,424,466 99,769,873 2,157,194,339

40,056,785 2,384,272,468

94. 0517021033 FEDERAL UNIVERSITY LAFIA 1,585,891,296 107,915,598 1,693,806,894 40,056,785 1,733,863,679

93. 0517021032FEDERAL UNIVERISTY NDUFU ALIKE IKWO

2,250,922,256 93,293,427 2,344,215,683

40,056,785 1,217,817,554

104. 0517024001NATIONAL OPEN UNIVERSITY

3,220,666,219 570,525,223 3,791,191,442 0 3,791,191,442

103. 0517023001FEDERAL UNIVERSITY OF PETROLEUM RESOURCES, EFFURUN

1,069,214,176 108,546,593 1,177,760,769

40,056,785 1,469,912,538

102. 0517022001DIVISION OF AGRICULTURAL COLLEGE, ABU ZARIA

989,536,724 75,506,530 1,065,043,254 40,056,785 1,105,100,039

101. 0517021040FEDERAL UNIVERSITYOF GUSAU

1,257,320,039 172,535,714 1,429,855,753

40,056,785 1,469,912,538

100. 0517021039FEDERAL UNIVERSITYOF GASHUA

956,911,107 172,535,714 1,129,446,821 40,056,785 1,169,503,606

99. 0517021038FEDERAL UNIVERSITYOF BERNIN KEBBI

1,257,320,039 172,535,714 1,429,855,753

13,500,000 286,877,187

110. 0517026006 FGC GANYE 129,330,220 75,479,825 204,810,045 53,500,000 258,310,045

109. 0517026005 FGC DAURA 180,607,978 92,769,209 273,377,187

13,500,000 162,284,742

108. 0517026004 FGC BIRIN YAURI 80,197,187 62,777,111 142,974,298 13,500,000 156,474,298

107. 0517026003 FGC BANI-YADI 70,180,130 78,604,612 148,784,742

53,500,000 300,236,459

106. 0517026002 FGC AZARE 134,095,325 76,809,524 210,904,849 53,500,000 264,404,849

105. 0517026001 F.S.C. SOKOTO 138,138,691 108,597,768 246,736,459

13,500,000 246,164,133

116. 0517026012 FGC IKOT EKPENE 231,378,556 86,157,071 317,535,627 53,500,000 371,035,627

115. 0517026011 FGC IKOM 140,934,452 91,729,681 232,664,133

53,500,000 318,199,442

114. 0517026010 FGC IKET VANDAKYA 127,104,977 75,769,064 202,874,041 53,500,000 256,374,041

113. 0517026009 FGC IKET NISE 185,684,727 79,014,715 264,699,442

13,500,000 433,646,828

112. 0517026008 FGC IJANIKIN 450,192,322 117,236,439 567,428,761 13,500,000 580,928,761

111. 0517026007 FGC GARKI 340,044,978 80,101,850 420,146,828

16,500,000 383,324,925

122. 0517026018 FGC KIYAWA 91,776,469 75,841,742 167,618,211 53,500,000 221,118,211

121. 0517026017 FGC KEFFI 284,042,100 82,782,825 366,824,925

56,500,000 568,499,815

120. 0517026016 FGC KANO 230,610,473 95,667,738 326,278,211 54,500,000 380,778,211

119. 0517026015 FGC KADUNA 385,751,814 126,248,001 511,999,815

56,500,000 371,873,417

118. 0517026014 FGC JOS 344,199,281 76,679,786 420,879,067 16,500,000 437,379,067

117. 0517026013 FGC IKURIN 227,115,583 88,257,834 315,373,417

13,500,000 164,183,424

128. 0517026024 FGC ODOGBOLU 270,797,327 81,538,017 352,335,344 53,500,000 405,835,344

127. 0517026023 FGC ODIKOLOGUNA 74,450,290 76,233,134 150,683,424

13,500,000 216,446,988

126. 0517026022 FGC MINNA 332,742,395 83,506,844 416,249,239 53,500,000 469,749,239

125. 0517026021 FGC MINJIBIR 121,577,842 81,369,146 202,946,988

16,500,000 424,553,436

124. 0517026020 FGC MAIDUGURI 170,318,008 86,940,693 257,258,701 53,500,000 310,758,701

123. 0517026019 FGC KWALI 336,568,603 71,484,833 408,053,436

53,500,000 283,260,860

134. 0517026030 FGC ONITSHA 235,290,710 109,018,358 344,309,068 53,500,000 397,809,068

133. 0517026029 FGC OKPOSI 119,096,297 110,664,563 229,760,860

53,500,000 268,631,250

132. 0517026028 FGC OKIGWE 231,851,260 79,658,715 311,509,975 53,500,000 365,009,975

131. 0517026027 FGC OHAFIA 113,381,191 101,750,059 215,131,250

13,500,000 381,965,904

130. 0517026026 FGC OGOJA 131,960,031 72,937,388 204,897,419 53,500,000 258,397,419

129. 0517026025 FGC OGBOMOSHMO 293,444,701 75,021,203 368,465,904

56,500,000 260,749,059

140. 0517026036 FGC WARRI 263,157,486 78,499,623 341,657,109 15,500,000 357,157,109

139. 0517026035 FGC UGWOLAWO 132,040,501 72,208,558 204,249,059

13,500,000 189,256,063

138. 0517026034 FGC SOKOTO 171,768,705 108,531,184 280,299,889 16,500,000 296,799,889

137. 0517026033 FGC RUBBOCHI 100,104,749 75,651,314 175,756,063

13,500,000 439,265,382

136. 0517026032 FGC POTISKUM 108,273,168 75,923,292 184,196,460 13,500,000 197,696,460

135. 0517026031 FGC PORT HARCOURT 315,480,373 110,285,009 425,765,382

16,500,000 247,821,825

146. 0517026042 FGGC ABULOMA 165,128,800 100,793,681 265,922,481 13,500,000 279,422,481

145. 0517026041 FGGC ABAJI 156,026,966 75,294,859 231,321,825

56,500,000 306,927,900

144. 0517026040 FGC, IKOLE 147,166,138 71,583,702 218,749,840 16,500,000 235,249,840

143. 0517026039 FGC, IDO-ANI 174,182,934 76,244,966 250,427,900

16,500,000 308,402,466

142. 0517026038 FGC, BILLIRI 128,505,709 71,992,172 200,497,881 13,500,000 213,997,881

141. 0517026037 FGC ZARIA 186,841,454 105,061,012 291,902,466

53,500,000 234,833,933

150. 0517026046 FGGC BAKORI 165,128,800 76,178,993 241,307,793 53,500,000 294,807,793

149. 0517026045 FGGC BAJOGA 113,763,384 67,570,549 181,333,933

16,500,000 390,420,805

148. 0517026044 FGGC ANKA 73,359,497 76,041,454 149,400,951 53,500,000 202,900,951

147. 0517026043 FGGC AKURE 289,721,942 84,198,863 373,920,805

Page 4: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

53,500,000 314,284,844

152. 0517026048 FGGC BENIN 281,562,459 83,618,080 365,180,539 16,500,000 381,680,539

151. 0517026047 FGGC BAUCHI 175,811,825 84,973,019 260,784,844

53,500,000 243,919,061

158. 0517026054 FGGC ENUGU 419,142,341 131,004,920 550,147,261 16,500,000 566,647,261

157. 0517026053 FGGC EFON IMNRINGI 115,200,166 75,218,895 190,419,061

13,500,000 332,391,997

156. 0517026052 FGGC EFON ALAYE 151,080,330 54,375,954 205,456,284 53,500,000 258,956,284

155. 0517026051 FGGC CALABAR 230,389,298 88,502,699 318,891,997

53,500,000 266,923,688

154. 0517026050 FGGC BWARI 388,859,176 109,972,797 498,831,973 13,500,000 512,331,973

153. 0517026049 FGGC BIDA 140,887,041 72,536,647 213,423,688

53,500,000 284,689,459

164. 0517026060 FGGC IBUSA 228,946,491 76,204,892 305,151,383 17,000,000 322,151,383

163. 0517026059 FGGC IBILLO 169,678,524 61,510,935 231,189,459

13,500,000 219,722,369

162. 0517026058 FGGC GWANDU 107,147,091 80,863,487 188,010,578 13,500,000 201,510,578

161. 0517026057 FGGC GUSAU 120,345,742 85,876,627 206,222,369

53,500,000 251,339,880

160. 0517026056 FGGC GBOKO 192,761,879 67,917,627 260,679,506 13,500,000 274,179,506

159. 0517026055 FGGC EZZAMGBO ABAKALIKI 116,469,053 81,370,827 197,839,880

13,500,000 217,650,527

170. 0517026066 FGGC KAZAURE 133,216,806 73,331,164 206,547,970 13,500,000 220,047,970

169. 0517026065 FGGC KABBA 139,177,971 64,972,556 204,150,527

13,500,000 284,047,022

168. 0517026064 FGGC JALINGO 128,633,212 83,717,508 212,350,720 13,500,000 225,850,720

167. 0517026063 FGGC IPETUMODU 200,165,672 70,381,350 270,547,022

13,500,000 267,771,867

166. 0517026062 FGGC ILORIN 255,470,669 72,710,053 328,180,722 13,500,000 341,680,722

165. 0517026061 FGGC IKOT-OBIO-ITONG 175,581,399 78,690,468 254,271,867

13,500,000 226,033,800

176. 0517026072 FGGC OMU-ARAN 136,292,396 67,551,598 203,843,994 55,500,000 259,343,994

175. 0517026071 FGGC NEW BUSA 141,299,260 71,234,540 212,533,800

53,500,000 315,038,450

174. 0517026070 FGGC MONGUNO 70,425,744 72,978,307 143,404,051 13,500,000 156,904,051

173. 0517026069 FGGC LEJJA 153,363,449 108,175,001 261,538,450

13,500,000 190,696,671

172. 0517026068 FGGC LANGTANG 165,285,621 86,986,927 252,272,548 53,500,000 305,772,548

171. 0517026067 FGGC KEANA 107,369,780 69,826,891 177,196,671

13,500,000 312,651,257

182. 0517026078 FGGC WUKARI 171,630,471 104,761,248 276,391,719 13,500,000 289,891,719

181. 0517026077 FGGC UMUAHIA 213,956,307 85,194,950 299,151,257

16,500,000 410,528,506

180. 0517026076 FGGC GUMI TAMBAWAL 73,689,298 78,361,669 152,050,967 13,500,000 165,550,967

179. 0517026075 FGGC SHAGAMU 304,281,417 89,747,089 394,028,506

13,500,000 468,456,127

178. 0517026074 FGGC OYO 253,414,076 83,384,094 336,798,170 53,500,000 390,298,170

177. 0517026073 FGGC OWERRI 344,263,078 110,693,049 454,956,127

13,500,000 239,525,491

188. 0517026084 FSTC TUNGBO - YENAGOA 85,003,414 70,614,837 155,618,251 13,500,000 169,118,251

187. 0517026083 FSTC MICHIKA 162,118,049 63,907,442 226,025,491

13,500,000 304,107,815

186. 0517026082 FSTC JUBU-IMUSHIN 233,598,426 69,627,199 303,225,625 53,500,000 356,725,625

185. 0517026081 FSTC AWKA 200,203,956 90,403,859 290,607,815

53,500,000 325,481,720

184. 0517026080 FSTC AHOADA 130,354,860 75,155,005 205,509,865 13,500,000 219,009,865

183. 0517026079 FGGC, YOLA 177,806,985 94,174,735 271,981,720

53,500,000 300,169,340

194. 0517026090 FTC LASSA 80,242,158 66,173,617 146,415,775 13,500,000 159,915,775

193. 0517026089 FTC KAFANCHAN 164,670,943 81,998,397 246,669,340

53,500,000 362,487,229

192. 0517026088 FTC JALINGO 151,855,848 114,025,600 265,881,448 13,500,000 279,381,448

191. 0517026087 FTC ILESA 238,534,016 70,453,213 308,987,229

13,500,000 199,013,248

190. 0517026086 FTC IKARE 164,932,532 74,344,499 239,277,031 53,500,000 292,777,031

189. 0517026085 FSTC USI-EKITI 116,557,530 68,955,718 185,513,248

13,500,000 239,780,385

200. 0517026096 FTC UROMI 140,760,290 74,058,584 214,818,874 53,500,000 268,318,874

199. 0517026095 FTC SHIRORO 134,176,525 92,103,860 226,280,385

13,500,000 236,959,389

198. 0517026094 FTC OTUPKO 162,118,049 69,479,787 231,597,836 13,500,000 245,097,836

197. 0517026093 FTC OTOBI 138,616,062 84,843,327 223,459,389

53,500,000 287,929,579

196. 0517026092 FTC OROZO 438,367,684 88,497,033 526,864,717 56,500,000 583,364,717

195. 0517026091 FTC OHANSO 151,765,754 82,663,825 234,429,579

13,500,000 644,999,390

206. 0517026102 SULEJA ACADEMY 236,629,290 182,187,898 418,817,188 56,500,000 475,317,188

205. 0517026101 QUEEN'S COLLEGE LAGOS 480,447,306 151,052,084 631,499,390

53,500,000 286,039,400

204. 0517026100 KING'S COLLEGE 409,837,279 157,618,073 567,455,352 13,500,000 580,955,352

203. 0517026099 FTC ZURU 129,208,450 103,330,950 232,539,400

13,500,000 322,297,797

202. 0517026098 FTC YABA 510,792,970 97,495,786 608,288,756 13,500,000 621,788,756

201. 0517026097 FTC UYO 234,760,916 74,036,881 308,797,797

13,500,000 146,417,882

208. 0517026104 FSTC DAYI 51,060,763 64,212,522 115,273,285 13,500,000 128,773,285

207. 0517026103 FSTC,DOMA 86,514,744 46,403,138 132,917,882

Page 5: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

127,988,532 1,350,957,958

450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000 492,034,986,591

211. 0517029001NATIONAL BOARD FOR TECHNICAL EDUCATION

972,058,297 250,911,129 1,222,969,426

40,157,000 240,220,701

210. 0517028001 UNESCO PARIS 288,738,833 200,757,079 489,495,912 0 489,495,912

209. 0517027001LIBRARIANS REGISTRATION COUNCIL OF NIGERIA

178,418,554 21,645,147 200,063,701

21020201 NHIS 167,492,223

21020202 CONTRIBUTORY PENSION 251,238,334

21020101 NON REGULAR ALLOWANCES 300,000

210202 SOCIAL CONTRIBUTIONS 418,730,557

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 419,030,557

210201 ALLOWANCES 300,000

210101 SALARIES AND WAGES 3,349,844,453

21010101 SALARY 3,349,844,453

21 PERSONNEL COST 3,768,875,010

2101 SALARY 3,349,844,453

0517001001 FEDERAL MINISTRY OF EDUCATION - HQTRS

CODE LINE ITEM AMOUNT

2 EXPENDITURE 10,253,296,631

220203 MATERIALS & SUPPLIES - GENERAL 69,630,973

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 50,108,324

22020202 TELEPHONE CHARGES 5,803,676

22020205 WATER RATES 7,280,498

220202 UTILITIES - GENERAL 46,947,460

22020201 ELECTRICITY CHARGES 33,863,286

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 103,704,366

22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 50,160,129

220201 TRAVEL& TRANSPORT - GENERAL 202,495,997

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 48,631,502

22 OTHER RECURRENT COSTS 700,098,722

2202 OVERHEAD COST 700,098,722

22020406 OTHER MAINTENANCE SERVICES 69,064,698

220205 TRAINING - GENERAL 48,631,502

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 5,700,060

22020405 MAINTENANCE OF PLANTS/GENERATORS 11,710,962

22020402 MAINTENANCE OF OFFICE FURNITURE 4,326,854

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 11,710,962

220204 MAINTENANCE SERVICES - GENERAL 128,992,714

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 26,479,178

22020306 PRINTING OF SECURITY DOCUMENTS 2,850,033

22020307 DRUGS & MEDICAL SUPPLIES 11,710,962

22020303 NEWSPAPERS 634,800

22020305 PRINTING OF NON SECURITY DOCUMENTS 4,326,854

22021007 WELFARE PACKAGES 38,086,531

22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 41,247,394

22021002 HONORARIUM & SITTING ALLOWANCE 1,373,211

22021003 PUBLICITY & ADVERTISEMENTS 2,850,033

220210 MISCELLANEOUS 104,763,861

22021001 REFRESHMENT & MEALS 2,111,622

22020801 MOTOR VEHICLE FUEL COST 23,525,535

22020803 PLANT / GENERATOR FUEL COST 33,863,286

22020601 SECURITY SERVICES 41,247,394

220208 FUEL & LUBRICANTS - GENERAL 57,388,821

22020501 LOCAL TRAINING 48,631,502

220206 OTHER SERVICES - GENERAL 41,247,394

0517001001 FEDERAL MINISTRY OF EDUCATION - HQTRS

TOTAL RECURRENT 4,468,973,732

TOTAL CAPITAL 5,784,322,899

TOTAL ALLOCATION 10,253,296,631

23050104 ANNIVASARIES/CELEBRATIONS 56,500,000

TOTAL PERSONNEL 3,768,875,010

TOTAL OVERHEAD 700,098,722

23050101 RESEARCH AND DEVELOPMENT 4,406,876,260

23050103 MONITORING AND EVALUATION 1,320,946,639

2305 OTHER CAPITAL PROJECTS 5,784,322,899

230501 ACQUISITION OF NON TANGIBLE ASSETS 5,784,322,899

22021009 SPORTING ACTIVITIES 19,095,070

23 CAPITAL EXPENDITURE 5,784,322,899

Page 6: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

CODE PROJECT NAME TYPE AMOUNT

EDUMM008006157

"(SERVICING 2011 AWARD) SERVICING 441 OF THE 851 AWARDS MADE IN 2011 BY THE FED. GOVT. TO 407 UNIVERSITY STUDENTS (11 PER STATE) @ N150,000 PER SCHOLAR, 185 POLYTECHNICS STUDENTS (5 PER STATE) @ N100,000 PER SCHOLAR, 185 COLLEGES OF EDUCATION STUDENTS ( 5 PER STATE) @ N100,000 PER SCHOLAR AND 74 POSTGRADUATE STUDENTS (2 PER STATE) @ N180,000 PER SCHOLAR. UNIT COST FOR ADMIN AND PROCESSING OF 441 SCHOLARSHIPS @ 17,000 PURPOSE: TO REWARD ACADEMIC EXCELLENCE AND ASSIST IN THE HUMAN CAPITAL DEVELOPMENT "

ONGOING 70,000,000

EDUMM008006158

"(SERVICING 2012 AWARD) SERVICING 547 OF THE 851 AWARDS MADE IN 2012 BY THE FED. GOVT. TO 407 UNIVERSITY STUDENTS(11 PER STATE) @ N150,000 PER SCHOLAR, 185 POLYTECHNICS STUDENTS (5 PER STATE) @ N100,000 PER SCHOLAR, 185 COLLEGES OF EDUCATION STUDENTS ( 5 PER STATE) @ N100,000 PER SCHOLAR AND 74 POSTGRADUATE STUDENTS (2 PER STATE) @ N180,000 PER SCHOLAR. UNIT COST FOR ADMIN AND PROCESSING OF 547 SCHOLARSHIPS @ 17,000 PURPOSE: TO REWARD ACADEMIC EXCELLENCE AND ASSIST IN THE HUMAN CAPITAL DEVELOPMENT "

ONGOING 160,000,000

EDUMM008006137DEVELOPMENT/ PREPARATION OF BILLS FOR ENACTMENT AND AMENDMENT OF EXISTING LAWS (6 BILLS ANNUALLY)

ONGOING 1,000,000

EDUMM008006143

(BEA - SERVICING EXISTING 557 AWARDS) TO MAKE REMITTANCES TO BEA COUNTRIES - PAYMENT OF SUPPLEMENTATION (557 X $500 X 12), MEDICAL (85 X $500) ,HEALTH INSURANCE AND WARM CLOTHING (557 X $450), POSTGRADUATE ALLOWNACE (123 X $1000), PASSAGES ETC TO 557 BEA SCHOLARS IN RUSSIA, CHINA, CUBA, ROMANIA, TURKEY, ETC, ETC. TO FINANCIALLY ASSIST BRIGHT BUT INDIGENT STUDENTS TO REALISE THEIR ACADEMIC DREAMS

ONGOING 779,000,000

EDUMM008006075 CONDUCT OF THE JUNIOR STAFF PROMOTION NATION-WIDE ONGOING 30,000,000

EDUMM008006078 CONDUCT OF THE SENIOR STAFF PROMOTION NATION-WIDE ONGOING 30,000,000

EDUMM005005133

PROCUREMENT OF MATERIALS, EQUIPMENT, RESOURCE PERSONS AND HOSTING OF OVER 500 MEMBERS OF THE ANNUAL COORDINATING COMMITTEE MEETING (CCM) OF SECRETARIES OF FED. & STATE SCHOLARSHIP BOARD REPRESENTATIVES OF THE PARASTATALS AND OTHER STAKEHOLDERS IN SCHOLARSHIP DELIVERY IN NIGERIA.

ONGOING 20,000,000

EDUMM008006057CONDUCT NEEDS ASSESSMENT OF TECHNICAL EQUIPMENT AND FACILITIES IN 21 FSTCS IN LINE WITH THE 4-YEAR STRATEGIC PLAN FOR IMPROVEMENT OF TVET DELIVERY NATIONWIDE.

ONGOING 5,000,000

EDUMM001004361PROCUREMENT AND DEVELOPMENT OF TITLE DEEDS FOR UNITY SCHOOLS (7 TITLE DEEDS ANNUALLY )

ONGOING 2,000,000

EDUMM005004535 PURCHASE OF NEWSPAPERS & MAGAZINES ONGOING 1,500,000

EDUMM008006671

FIS ADO-EKITI OFFICE (I) MONITORING OF 10 SCHOOLS FOR EFFECTIVE SCHOOL SELF EVALUATION @ N600,000.00 PER SCHOOL (II) RETOOLING OF FIS STATE EVALUATORS N1,500,000.00 (III) REPORT WRITING AND PRODUCTION- N555,504.38 (IV) RENOVATION AND REHABILITATION OF OFFICE

ONGOING 7,500,000

EDUMM008006724FIS AKURE OFFICE (I) MONITORING OF 10 SCHOOLS FOR EFFECTIVE SCHOOL SELF EVALUATION @ N600,000.00 PER SCHOOL (II) RETOOLING OF FIS STATE EVALUATORS N1,500,000.00 (III) REPORT WRITING AND PRODUCTION- N555,504.38

ONGOING 5,000,000

EDUMM008006662 FEDERATION OF PUBLIC SERVICE GAME SERVICE WIDE (FEPSGA) ONGOING 8,000,000

EDUMM008006665FIS ABEOKUTA OFFICE (I) MONITORING OF 10 SCHOOLS FOR EFFECTIVE SCHOOL SELF EVALUATION @ N600,000.00 PER SCHOOL (II) RETOOLING OF FIS STATE EVALUATORS N1,500,000.00 (III) REPORT WRITING AND PRODUCTION- N555,504.38

ONGOING 7,680,830

EDUMM008006310

DEVELOPMENT OF SIX INSTRUMENT (TECHNOLOGY FOR SIGHTING, SENERIO ROAD MAPPING, ENVIRONMENTAL SCANNINGS, TECHNOECONOMIC ASPECT AND EDUCATION FOR COMPETITIVENESS VERSUS SELF RELIANCE) FOR CONDUCT OF CONSULTATION TOWARDS THE PRODUCTION OF 10,000 COPIES OF TVET NATIONAL MASTER PLAN WITH BLUE PRINT, DECADE 2013-2022) FOR THE DEVELOPMENT OF TECHNICAL AND VOCATIONAL EDUCATION AND TRAINING IN NIGERIA

ONGOING 700,000

EDUMM008006328 E-LEARNING ONGOING 15,000,000

EDUMM008006281 CONVERGED EDUCATION SECTOR DATABASE (ON-GOING) ONGOING 1,000,000

EDUMM008006300

DEVELOP,PROVIDE & DISSEMINATION OF ROLES OF GUIDANCE COUNSELLORS IN THE BASIC AND SECONDARY SCHOOLS NATIONWIDE N1M, ANNUAL COMMEMORATION OF INTERNATIONAL WEEK AGAINST PSYCHOACTIVE SUBSTANCES IN COLLABORATION WITH NDLEA IN BASIC AND POST BASIC SCHOOLS IN NIGERIA 2014 N1M, ADVOCACY AND SENSITIZATION OF YOUTHS ON DRUG ABUSE AND ORGANIZED CRIME IN SIX GEO-POL ZONES OF NIGERIA N2M, WORKSHOP FOR THE YOUTH IN THE 6 GEO-POL ZONES OF NIGERIA ON CONFLICT RESOLUTION TECHNIQUES N2M, ADVOCACY TO TRADITIONAL RULERS, COMMUNITY AND POLITICAL LEADES IN SIX GEO-POLITICAL ZONES N1.5M, CAPACITY BUILDING FOR FACILITATORS OF NON-FOMAL EDUCATION N1.6M

ONGOING 2,000,000

EDUMM008006231

"(SERVICING 2013 AWARD) SERVICING 500 OF THE 851 AWARDS MADE IN 2013 BY THE FED. GOVT. TO 407 UNIVERSITY STUDENTS(11 PER STATE) @ N150,000 PER SCHOLAR, 185 POLYTECHNICS STUDENTS (5 PER STATE) @ N100,000 PER SCHOLAR, 185 COLLEGES OF EDUCATION STUDENTS ( 5 PER STATE) @ N100,000 PER SCHOLAR AND 74 POSTGRADUATE STUDENTS (2 PER STATE) @ N180,000 PER SCHOLAR. UNIT COST FOR ADMIN AND PROCESSING OF 899 SCHOLARSHIPS @ 17,000 PURPOSE: TO REWARD ACADEMIC EXCELLENCE AND ASSIST IN THE HUMAN CAPITAL DEVELOPMENT "

ONGOING 63,000,000

EDUMM008006243

2-DAY SENSITIZATION WORKSHOP WITH THE ROADMAP STEERING AND COORDINATION COMMITTEE (SCC) MEMBERS, CHAIRMEN AND SECRETARIES OF THE IMPLEMENTATION TASK TEAMS (ITTS) , DESK OFFICERS OF FME DEPARTMENTS, UNITS AND 22 PARASTATALS, ON PLANNING FOR THE 2014 ANNUAL IMPLEMENTATION REPORT OF THE 4-YEAR STRATEGIC PLAN FOR THE DEVELOPMENT OF THE EDUCATION SECTOR: 2011-2015.

ONGOING 3,000,000

EDUMM008006847

FIS EBONYI OFFICE (I) MONITORING OF 10 SCHOOLS FOR EFFECTIVE SCHOOL SELF EVALUATION @ N600,000.00 PER SCHOOL (II) RETOOLING OF FIS STATE EVALUATORS N1,500,000.00 (III) REPORT WRITING AND PRODUCTION- N555,504.38 (IV) RENOVATION AND REHABILITATION OF OFFICE

ONGOING 6,000,000

EDUMM008006854FIS ENUGU OFFICE (I) MONITORING OF 10 SCHOOLS FOR EFFECTIVE SCHOOL SELF EVALUATION @ N600,000.00 PER SCHOOL (II) RETOOLING OF FIS STATE EVALUATORS N1,500,000.00 (III) REPORT WRITING AND PRODUCTION- N555,504.38

ONGOING 7,680,830

EDUMM008006835FIS DAMATURU OFFICE (I) MONITORING OF 10 SCHOOLS FOR EFFECTIVE SCHOOL SELF EVALUATION @ N600,000.00 PER SCHOOL (II) RETOOLING OF FIS STATE EVALUATORS N1,500,000.00 (III) REPORT WRITING AND PRODUCTION- N555,504.38

ONGOING 7,680,830

EDUMM008006841FIS DUTSE OFFICE (I) MONITORING OF 10 SCHOOLS FOR EFFECTIVE SCHOOL SELF EVALUATION @ N600,000.00 PER SCHOOL (II) RETOOLING OF FIS STATE EVALUATORS N1,500,000.00 (III) REPORT WRITING AND PRODUCTION- N555,504.38

ONGOING 5,000,000

EDUMM008006820

FIS BIRNIN-KEBBI OFFICE (I) MONITORING OF 10 SCHOOLS FOR EFFECTIVE SCHOOL SELF EVALUATION @ N600,000.00 PER SCHOOL (II) RETOOLING OF FIS STATE EVALUATORS N1,500,000.00 (III) REPORT WRITING AND PRODUCTION- N555,504.38 (IV) RENOVATION AND REHABILITATION OF OFFICE

ONGOING 11,680,830

EDUMM008006826FIS CALABAR OFFICE (I) MONITORING OF 10 SCHOOLS FOR EFFECTIVE SCHOOL SELF EVALUATION @ N600,000.00 PER SCHOOL (II) RETOOLING OF FIS STATE EVALUATORS N1,500,000.00 (III) REPORT WRITING AND PRODUCTION- N555,504.38

ONGOING 5,000,000

EDUMM008006741FIS BAUCHI OFFICE (I) MONITORING OF 10 SCHOOLS FOR EFFECTIVE SCHOOL SELF EVALUATION @ N600,000.00 PER SCHOOL (II) RETOOLING OF FIS STATE EVALUATORS N1,500,000.00 (III) REPORT WRITING AND PRODUCTION- N555,504.38

ONGOING 7,680,830

EDUMM008006810FIS BENIN OFFICE (I) MONITORING OF 10 SCHOOLS FOR EFFECTIVE SCHOOL SELF EVALUATION @ N600,000.00 PER SCHOOL (II) RETOOLING OF FIS STATE EVALUATORS N1,500,000.00 (III) REPORT WRITING AND PRODUCTION- N555,504.37

ONGOING 5,000,000

EDUMM008006729FIS ASABA OFFICE (I) MONITORING OF 10 SCHOOLS FOR EFFECTIVE SCHOOL SELF EVALUATION @ N600,000.00 PER SCHOOL (II) RETOOLING OF FIS STATE EVALUATORS N1,500,000.00 (III) REPORT WRITING AND PRODUCTION- N555,504.37

ONGOING 7,680,830

EDUMM008006734

FIS AWKA OFFICE (I) MONITORING OF 10 SCHOOLS FOR EFFECTIVE SCHOOL SELF EVALUATION @ N600,000.00 PER SCHOOL (II) RETOOLING OF FIS STATE EVALUATORS N1,500,000.00 (III) REPORT WRITING AND PRODUCTION- N555,504.38 (IV) RENOVATION AND REHABILITATION OF OFFICE

ONGOING 5,500,000

EDUMM008006867FIS FCT OFFICE (I) MONITORING OF 10 SCHOOLS FOR EFFECTIVE SCHOOL SELF EVALUATION @ N600,000.00 PER SCHOOL (II) RETOOLING OF FIS STATE EVALUATORS N1,500,000.00 (III) REPORT WRITING AND PRODUCTION- N555,504.38

ONGOING 7,680,829

Page 7: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

EDUMM008007144FIS KATSINA OFFICE (I) MONITORING OF 10 SCHOOLS FOR EFFECTIVE SCHOOL SELF EVALUATION @ N600,000.00 PER SCHOOL (II) RETOOLING OF FIS STATE EVALUATORS N1,500,000.00 (III) REPORT WRITING AND PRODUCTION- N555,504.38

ONGOING 5,000,000

EDUMM008007150

FIS LAFIA OFFICE (I) MONITORING OF 10 SCHOOLS FOR EFFECTIVE SCHOOL SELF EVALUATION @ N600,000.00 PER SCHOOL (II) RETOOLING OF FIS STATE EVALUATORS N1,500,000.00 (III) REPORT WRITING AND PRODUCTION- N555,504.38 (IV) RENOVATION AND REHABILITATION OF OFFICE

ONGOING 5,000,000

EDUMM008007104FIS KADUNA OFFICE (I) MONITORING OF 10 SCHOOLS FOR EFFECTIVE SCHOOL SELF EVALUATION @ N600,000.00 PER SCHOOL (II) RETOOLING OF FIS STATE EVALUATORS N1,500,000.00 (III) REPORT WRITING AND PRODUCTION- N555,504.38

ONGOING 5,000,000

EDUMM008007107FIS KANO OFFICE (I) MONITORING OF 10 SCHOOLS FOR EFFECTIVE SCHOOL SELF EVALUATION @ N600,000.00 PER SCHOOL (II) RETOOLING OF FIS STATE EVALUATORS N1,500,000.00 (III) REPORT WRITING AND PRODUCTION- N555,504.38

ONGOING 5,000,000

EDUMM008007087FIS ILORIN OFFICE (I) MONITORING OF 10 SCHOOLS FOR EFFECTIVE SCHOOL SELF EVALUATION @ N600,000.00 PER SCHOOL (II) RETOOLING OF FIS STATE EVALUATORS N1,500,000.00 (III) REPORT WRITING AND PRODUCTION- N555,504.37

ONGOING 7,680,830

EDUMM008007095FIS JOS OFFICE (I) MONITORING OF 10 SCHOOLS FOR EFFECTIVE SCHOOL SELF EVALUATION @ N600,000.00 PER SCHOOL (II) RETOOLING OF FIS STATE EVALUATORS N1,500,000.00 (III) REPORT WRITING AND PRODUCTION- N555,504.38

ONGOING 5,000,000

EDUMM008006888

FIS GUSAU OFFICE (I) MONITORING OF 10 SCHOOLS FOR EFFECTIVE SCHOOL SELF EVALUATION @ N600,000.00 PER SCHOOL (II) RETOOLING OF FIS STATE EVALUATORS N1,500,000.00 (III) REPORT WRITING AND PRODUCTION- N555,504.38 (IV) RENOVATION AND REHABILITATION OF OFFICE

ONGOING 5,000,000

EDUMM008006905FIS IBADAN OFFICE (I) MONITORING OF 10 SCHOOLS FOR EFFECTIVE SCHOOL SELF EVALUATION @ N600,000.00 PER SCHOOL (II) RETOOLING OF FIS STATE EVALUATORS N1,500,000.00 (III) REPORT WRITING AND PRODUCTION- N555,504.38

ONGOING 5,000,000

EDUMM008006874

FIS GOMBE OFFICE (I) MONITORING OF 10 SCHOOLS FOR EFFECTIVE SCHOOL SELF EVALUATION @ N600,000.00 PER SCHOOL (II) RETOOLING OF FIS STATE EVALUATORS N1,500,000.00 (III) REPORT WRITING AND PRODUCTION- N555,504.38 (IV) RENOVATION AND REHABILITATION OF OFFICE

ONGOING 5,000,000

EDUMM008007201FIS NORTH CENTRAL ZONAL OFFICE JOS (I) MONITORING OF 10 SCHOOLS FOR EFFECTIVE SCHOOL SELF EVALUATION @ N600,000.00 PER SCHOOL (II) RETOOLING OF FIS STATE EVALUATORS N1,500,000.00 (III) REPORT WRITING AND PRODUCTION- N555,504.38

ONGOING 5,000,000

EDUMM008007218FIS NORTH WEST ZONAL OFFICE KADUNA (I) MONITORING OF 10 SCHOOLS FOR EFFECTIVE SCHOOL SELF EVALUATION @ N600,000.00 PER SCHOOL (II) RETOOLING OF FIS STATE EVALUATORS N1,500,000.00 (III) REPORT WRITING AND PRODUCTION- N555,504.37

ONGOING 7,000,000

EDUMM008007184FIS MAKURDI OFFICE (I) MONITORING OF 10 SCHOOLS FOR EFFECTIVE SCHOOL SELF EVALUATION @ N600,000.00 PER SCHOOL (II) RETOOLING OF FIS STATE EVALUATORS N1,500,000.00 (III) REPORT WRITING AND PRODUCTION- N555,504.37

ONGOING 4,000,000

EDUMM008007194FIS MINNA OFFICE (I) MONITORING OF 10 SCHOOLS FOR EFFECTIVE SCHOOL SELF EVALUATION @ N600,000.00 PER SCHOOL (II) RETOOLING OF FIS STATE EVALUATORS N1,500,000.00 (III) REPORT WRITING AND PRODUCTION- N555,504.38

ONGOING 4,000,000

EDUMM008007170FIS MAIDUGURI OFFICE (I) MONITORING OF 10 SCHOOLS FOR EFFECTIVE SCHOOL SELF EVALUATION @ N600,000.00 PER SCHOOL (II) RETOOLING OF FIS STATE EVALUATORS N1,500,000.00 (III) REPORT WRITING AND PRODUCTION- N555,504.38

ONGOING 5,000,000

EDUMM008007178EQUIPPING AND FURNISHING OF THE NATIONAL EDUCATIONAL DIAGNOSTIC CENTRES FOR CHILDREN AND ADULTS WITH DISABILITIES AND CAPACITY BUILDING OF RETRAINING OF PERSONNEL IN UTILIZATION OF STRUCTURES IN THE CENTRES

ONGOING 2,000,000

EDUMM008007161

FIS LOKOJA OFFICE (I) MONITORING OF 10 SCHOOLS FOR EFFECTIVE SCHOOL SELF EVALUATION @ N600,000.00 PER SCHOOL (II) RETOOLING OF FIS STATE EVALUATORS N1,500,000.00 (III) REPORT WRITING AND PRODUCTION- N555,504.38 (IV) RENOVATION AND REHABILITATION OF OFFICE

ONGOING 6,000,000

EDUMM008007166COORDINATION, MONITORING AND TRACKING OF MDGS DRGS PROJECTS AND PROGRAMMES BY THE MDGS SECRETARIAT

ONGOING 60,000,000

EDUMM008007153 TRAIN THE TRAINERS WORKSHOP ON ANNUAL SCHOOL CENSUS QUSTIONNAIRE ONGOING 1,500,000

EDUMM008007156FIS LAGOS OFFICE (I) MONITORING OF 10 SCHOOLS FOR EFFECTIVE SCHOOL SELF EVALUATION @ N600,000.00 PER SCHOOL (II) RETOOLING OF FIS STATE EVALUATORS N1,500,000.00 (III) REPORT WRITING AND PRODUCTION- N555,504.38

ONGOING 5,000,000

EDUMM008007261

ITEM DEVELOPMENT / WRITING AND QUESTION MODERATION PANEL WORKSHOP N1,317,234, PRESENTATION OF THE DEVELOPED STANDARD MASTER PLAN FOR SCIENCE AND TECHNICAL COLLEGES TO JCCE PLENNARY SESSION AND NATIONAL COUNCIL ON EDUCATION FOR ADOPTION AND SUBSEQUENT IMPLEMENTATION.N 1,317,234

ONGOING 7,000,000

EDUMM008007308 IPPIS DATA/BIOMETRIC CAPTURING IN THE FUCS ONGOING 5,000,000

EDUMM008007254 MEDIA TOURS ONGOING 5,000,000

EDUMM008007256JOINT REVENUE/STUDENTS POPULATION MONITORING IN UNITY COLLEGES BY BUDGET OFFICERS AND OFFICERS FROM THE BUDGET OFFICE OF THE FEDERATION FOR THE GENERATION OF DATABASE FOR MEAL SUBSIDY BUDGET PURPOSES

ONGOING 12,000,000

EDUMM008007237FIS OWERRI OFFICE (I) MONITORING OF 10 SCHOOLS FOR EFFECTIVE SCHOOL SELF EVALUATION @ N600,000.00 PER SCHOOL (II) RETOOLING OF FIS STATE EVALUATORS N1,500,000.00 (III) REPORT WRITING AND PRODUCTION- N555,504.38

ONGOING 4,000,000

EDUMM008007243SENSITIZATION OF H/QS DIRECTORATE STAFF ON ANTI-CORRUPTION AND TRANSPARENCY N2,006,255, SENSITIZATION OF OFFICERS ON GL 07-14 IN FME/H/QS ON ANTI-CORRUPTION AND TRANSPARENCY N1.7M

ONGOING 2,000,000

EDUMM008007235FIS OSOGBO OFFICE (I) MONITORING OF 10 SCHOOLS FOR EFFECTIVE SCHOOL SELF EVALUATION @ N600,000.00 PER SCHOOL (II) RETOOLING OF FIS STATE EVALUATORS N1,500,000.00 (III) REPORT WRITING AND PRODUCTION- N555,504.38

ONGOING 4,000,000

EDUMM008007236TRAINING FOR IPPIS USERS FOR SENIOR MANAGERS AND 3 ADMINISTRATIVE OFFICERS, N2M, WORKSHOP FOR TOP MANAGEMENT STAFF ON PERSONNEL SECURITY CONSCIOUSNESS AND THE SECUIRTY OF OFFICIAL DOCUMENTS N1M

ONGOING 7,000,000

EDUMM008007224 FIS OPERATIONS ONGOING 12,000,000

EDUMM008007230PRODUCTION (20,000 COPIES) DISTRIBUTION OF DEVELOPED NATIONAL POLICY ON SPECIAL NEEDS EDUCATION IN NIGERIA. N1M

ONGOING 1,000,000

EDUMM008007342

BILATERAL EDUCATIONAL AGREEMENT BEA (FRESH 198 BEA AWARDS) TO NIGERIANS TO STUDY IN FOURTEEN A NON-ENGLISH SPEAKING BEA COUNTRIY I.E. RUSSIA, CHINA, ROMANIA,CUBA, ALGERIA, TURKEY, MOROCCO ETC., COSTS INCLUDE SUPPLEMENTATION ALLOWANCES, MEDICALS, POSTGRADUATES ALLOWNACES, AIRFARES , VISA FEES RECIPROCAL AWARDS TO OTHER BEA NATIONALS, CONDUCT OF SELECTION INTERVIEWS IN THE 36 STATES AND THE FCT, ADVERTS, PRODUCTION OF QUESTION PAPERS, PRODUCTION OD ANSWER SHEETS (OMR) ETC., ETC. TO FINANCIALLY ASSIST BRIGHT BUT INDIGENT STUDENTS TO REALISE THEIR ACADEMIC DREAMS

ONGOING 200,000,000

EDUMM008007344FIS SOUTH WEST ZONAL OFFICE IBADAN (I) MONITORING OF 10 SCHOOLS FOR EFFECTIVE SCHOOL SELF EVALUATION @ N600,000.00 PER SCHOOL (II) RETOOLING OF FIS STATE EVALUATORS N1,500,000.00 (III) REPORT WRITING AND PRODUCTION- N555,504.38

ONGOING 4,000,000

EDUMM008007337FIS SOUTH EAST ZONAL OFFICE ENUGU (I) MONITORING OF 10 SCHOOLS FOR EFFECTIVE SCHOOL SELF EVALUATION @ N600,000.00 PER SCHOOL (II) RETOOLING OF FIS STATE EVALUATORS N1,500,000.00 (III) REPORT WRITING AND PRODUCTION- N555,504.38

ONGOING 4,000,000

EDUMM008007338

"(FRESH 2014 SCHOLARSHIP AWARD) AWARD OF 1443 FED. GOVT. SCHOLARSHIPS TO 555 UNIVERSITY STUDENTS(15 PER STATE) @ N150,000 PER SCHOLAR, 370 POLYTECHNICS STUDENTS (10 PER STATE) @ N100,000 PER SCHOLAR, 370 COLLEGES OF EDUCATION STUDENTS (10 PER STATE) @ N100,000 PER SCHOLAR AND 148 POSTGRADUATE STUDENTS (4 PER STATE) @ N180,000 PER SCHOLAR. UNIT COST FOR ADMIN AND PROCESSING OF 1443 SCHOLARSHIPS @ 20,000

ONGOING 120,000,000

EDUMM008007331FIS SOKOTO OFFICE (I) MONITORING OF 10 SCHOOLS FOR EFFECTIVE SCHOOL SELF EVALUATION @ N600,000.00 PER SCHOOL (II) RETOOLING OF FIS STATE EVALUATORS N1,500,000.00 (III) REPORT WRITING AND PRODUCTION- N555,504.38

ONGOING 5,000,000

EDUMM008007335 ,MEDIA RELATIONS ONGOING 2,000,000

EDUMM008007314INSPECTION OF ACCOUNT BOOKS OF THE FEDERAL UNITY COLLEGES BY THE DEPARTMENT OF FINANCE AND ACCOUNTS

ONGOING 60,000,000

EDUMM008007316FIS PORT HARCOURT OFFICE (I) MONITORING OF 10 SCHOOLS FOR EFFECTIVE SCHOOL SELF EVALUATION @ N600,000.00 PER SCHOOL (II) RETOOLING OF FIS STATE EVALUATORS N1,500,000.00 (III) REPORT WRITING AND PRODUCTION- N555,504.38

ONGOING 3,000,000

Page 8: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

EDUMM008007347CAPACITY BUILDING IN ALL FME INSTITUTIONS FOR BUDGET AND ACCOUNT OFFICERS IN 104 FEDERAL UNITY SCHOOLS (208 NOS), 37 NOS FIS OFFICERS AND (25 NOS) HEADQUARTERS STAFF TOTALING 270, TO BE HELD IN SIX GEO POLITICAL ZONES – 25M

ONGOING 12,000,000

EDUMM008007351 CAPACITY BUILDING FOR TEACHERS & MONITORING ACTIVITIES IN 104 UNITY COLLEGES ONGOING 700,000,000

EDUMM008007376BUDGET MONITORING: CAPITAL BUDGET IMPLEMENTATION MONITORING IN FME PARASTATALS AND FEDERAL UNITY COLLEGES

ONGOING 8,000,000

EDUMM008007378FME COUNTERPART FUND WITH JICA ON STRENGTHENING MATHEMATICS AND SCIENCE EDUCATION (SMASE)

ONGOING 3,000,000

EDUMM008007371

CAPACITY BUILDIG OF 50 NIGERIAN/ARABIC LANG. TEACHERS AND ADVOCACY /SENSITIZATION ON THE NEW HAMONIZED ORTHOGRAPHYN3M PLANNING AND DEVELOPMENT OF GUIDELINES FOR THE ESTABLISHMENT AND MANAGEMENT OF RHYTHM N' PLAY SPORTS CLUB IN SCHOOLS. N1,2M

ONGOING 1,000,000

EDUMM008007373FIS YOLA OFFICE (I) MONITORING OF 10 SCHOOLS FOR EFFECTIVE SCHOOL SELF EVALUATION @ N600,000.00 PER SCHOOL (II) RETOOLING OF FIS STATE EVALUATORS N1,500,000.00 (III) REPORT WRITING AND PRODUCTION- N555,504.38

ONGOING 3,000,000

EDUMM008007367CAPACITY BUILDING FOR 35 NOS. PROCUREMENT OFFICERS AT FME HEADQUARTERS LOCAL COURSES

ONGOING 10,000,000

EDUMM008007369

FIS YENAGOA OFFICE (I) MONITORING OF 10 SCHOOLS FOR EFFECTIVE SCHOOL SELF EVALUATION @ N600,000.00 PER SCHOOL (II) RETOOLING OF FIS STATE EVALUATORS N1,500,000.00 (III) REPORT WRITING AND PRODUCTION- N555,504.38 (IV) RENOVATION AND REHABILITATION OF OFFICE

ONGOING 4,000,000

EDUMM008007359

CAPACITY BUILDING FOR EDUCATION MANAGERS IN BORDER STATES UNITY COLLEGES TOWARDS PREVENTION OF IRREGULAR MIGRATION N1,397,689, PROGRESS REVIEW MEETING ON COMMONWEALTH OF LEANING ACTIVITIES IN NIGERIA N3M, REGULAR COORDINATION AND MEETINGS OF IDP DESK OFFICERS WITH THE COORDINATING MULTILATERAL BRANCH FOR PROPER DOCUMENTATION OF PROJECTS N0.5, EMERGENCY PREPAREDNESS RESPONSE/ EDUCATION IN EMERGENCY (EIE) N1.5M, OPERATIONALIZATION OF FME/PPP N300,000, ESTABLISHMENT OF A DATABASE FOR NGOS,FBOS & CBOS COLLABORATING WITH EDUCATION SECTOR, N550,000, COMMITMENT OF FEDERAL MINISTRY OF EDUCATION TO NEPAD ACTIVITIES IN EDUCATION SECTOR. N1.5M

ONGOING 1,000,000

EDUMM008007362FIS UYO OFFICE- (I) MONITORING OF 10 SCHOOLS FOR EFFECTIVE SCHOOL SELF EVALUATION @ N600,000.00 PER SCHOOL (II) RETOOLING OF FIS STATE EVALUATORS N1,500,000.00 (III) REPORT WRITING AND PRODUCTION- N555,504.37

ONGOING 4,000,000

EDUMM008007352FIS SOUTH-SOUTH ZONAL OFFICE BENIN (I) MONITORING OF 10 SCHOOLS FOR EFFECTIVE SCHOOL SELF EVALUATION @ N600,000.00 PER SCHOOL (II) RETOOLING OF FIS STATE EVALUATORS N1,500,000.00 (III) REPORT WRITING AND PRODUCTION- N555,504.38

ONGOING 3,000,000

EDUMM008007356FIS UMUAHIA OFFICE (I) MONITORING OF 10 SCHOOLS FOR EFFECTIVE SCHOOL SELF EVALUATION @ N600,000.00 PER SCHOOL (II) RETOOLING OF FIS STATE EVALUATORS N1,500,000.00 (III) REPORT WRITING AND PRODUCTION- N555,504.38

ONGOING 4,000,000

EDUMM008007420IDENTIFYING DEFIENIENCES IN THE TEACHING OF ENTREPRENEURSHIP SUBJECTS @ SENIOR SECONDARY LEVEL

ONGOING 3,000,000

EDUMM008007438INVENTORY OF CAPITAL ITEMS/FURNITURE/EQUIPMENT IN ALL THE OFFICES IN HEADQUARTERS/UNIT SCHOOLS AND FIS

ONGOING 2,000,000

EDUMM008007395

HIV&AIDS EDUCATION PARTNERS FORUM N0.750M, TRAINING FOR G&C AND HEALTH CARE PROVIDERS N1.4M, COORDINATION MECHANISM MEETING WITH SMOES N0.5M, ANNUAL YOUTH SUMMIT ON HIV&AIDS IN EDUCATION N1M, PRODUCTION OF 10,000 COPIES OF FME HIV&AIDS Q N0.8M, ECOWAS NETWORK ON HIV&AIDS FOCAL PERSONS N0.5M PRODUCTION OF 20,000 CDS IN E-FLHE N0.5M

ONGOING 1,500,000

EDUMM008007414IDENTIFYING DEFICIENCIES IN THE TEACHING OF BASIC SCIENCE AND TECHNOLOGY AT THE BASIC LEVEL OF EDUCATION

ONGOING 3,000,000

EDUMM008007392

ANNUAL NATIONAL FORUM WITH EDUCATION EXPERTS & PROFESSIONALS IN DIASPORA N1M, MEETING OF BILATERAL EDUCATION DESK OFFICERS IN THE FEDERATION N1,250,000, WORKSHOP FOR THE DEVELOPMENT OF PPP GUIDELINE & FRAMEWORK FOR THE NIGERIAN EDUCATION SECTOR N1,500,607, FME/PPM &R JOINT SESSION WITH NATIONAL PLANNING COMMISSION ON EMERGENT ISSUES IN THE EDUCATION SECTOR N1397692, CONDUCT OF ON-LINE PROGRAMME WITH INTERNATIONAL INSTITUTIONS LIKE IIEP, UIS ON DATA GENERATION AND MANAGEMENT N1.180M, WORKSHOP FOR COORDINATORS OF COMMONWEALTH YOUTH CLUBS IN ALL NIGERIAN EDUCATIONAL INSTITUTIONS AND SMOES N1.5M

ONGOING 1,300,000

EDUMM008007394

ANNUAL GENERAL MEETING OF FUCS COUNSELLORS N2M, PROVISION OF TV,VIDEO PLAYER,VIDEO ENHANCEMENT PACKAGES ON DIFFERENT ANTI-SOCIAL BEHAVIOURS FOR FME CLINIC AND SIX (6) FUCS G&C CLINICS, ONE IN EACH GEO-POL ZONE N1.750M, ANNUAL COUNSELLING ASSOCIATION OF NIGERIA (CASSON) CONFERENCE 2014 N2M, PROVISION OF PYSCHOLOGICAL TESTS AND MONITORING AND EVALUATION INSTRUMENTS FOR FME GUIDANCE CLINIC N1M

ONGOING 5,000,000

EDUMM008007386ANNUAL NATIONAL JUNIOR ENGINEERS, TECHNICIANS AND SCIENTISTS' (JETS) COMPETITION FOR BASIC AND POST-BASIC STUDENTS NATIONWIDE

ONGOING 1,500,000

EDUMM008007391GLOBE ANNUAL MATHEMATICS QUIZ COMPETITION FOR FEDERAL UNITY COLLEGES AT BOTH ZONAL AND NATIONAL LEVELS

ONGOING 2,000,000

EDUMM008007379 BUDGET ADMINISTRATION, PREPARATION, IMPLEMENTATION ETC BY BUDGET OFFICERS ONGOING 12,000,000

EDUMM008007381"BEST PRACTICES ON LESSON PLAN & DELIVERY N2M, DEVELOPMENT OF POLICY FRAMEWORK ON TEACHER WELFARE & DEVELOPMENT N1.504M

ONGOING 2,000,000

EDUMM008007502

TRAINING OF JCCE&NCE SECRETARIAT, FEDERAL AND STATE DESK OFFICERS AND FCT. N2M, FME- LIBRARY DEVELOPMENT N687,690, MONITORING OF SCHOOL LIBRARIES N0.8M, DEVELOPMENT AND PRODUCTION OF EDUCATION TODAY JOURNAL N1.510M, PREPARATION, PRODUCTION AND DISSEMINATION OF THE MAGAZINE UNITY SPOT LIGHT ON THE TRACKING OF 104 UNITY COLLEGES N0.8M, REVISE AND PRODUCTION OF BLUE PRINT ON READ CAMPAIGN N1.1M, FME COMMITMENT TO THE CELEBRATION OF INTERNATIONAL READING ACTIVITIES. N1.9M

ONGOING 1,500,000

EDUMM008007504

THE ENGAGEMENT OF RESOURCE PERSONS AND PROCUREMENT OF LOGISTICS FOR THE NATIONAL ADVOCACY IN COMMON WEALTH TEACHER RECRUITMENT PROTOCOL FOR SMOE,SUBEB,CIVIL SOCIETIES, INTERNATIONAL ORGANISTIONS, NUC,CSCECEFA,TRCN AND UBEC

ONGOING 2,000,000

EDUMM008007488 MULTISEAT COMPUTING FOR 104 UNITY SCHOOLS ONGOING 1,000,000

EDUMM008007498VERIFICATION OF REINSTATED STAFF TO FISH OUT FRADULENT STAFF WHO ARE ON PENSION AND AT THE SAME TIME EARNING MONTHLY SALARY

ONGOING 2,000,000

EDUMM008007478

MEDIUM TERM SECTOR STRATEGY/MEDIUM TERM MDAS CAPITAL PROJECTS/PROGRAMMES IMPLEMENTATION PLANS N3M, MONITORING, EVALUATION AND TRACKING OF THE IMPLEMENTATION OF PERFORMANCE CONTRACT AGREEMENT AND CAPACITY BUILDING OF PLANNING OFFICER ON KEY PERFORMANCE INDICATORS. N2.200,986, MANAGEMENT AUDIT OF FME HQS, PARASTATALS AND 104 UNITY COLLEGES NATION WIDE N2.8M

ONGOING 2,000,000

EDUMM008007487 MONTHLY WALKING/JOGGING ONGOING 1,000,000

EDUMM008007462 LEGAL TRAINING ON ALTERNATIVE DISPUTE RESOLUTION ONGOING 1,000,000

EDUMM008007470MAINTENANCE OF FME WEBSITE AT N3.211318M AND PROVISION OF SINGLE/MULTI-USERS ANTI-VIRUS SOFTWARE FOR FME HQ AT N2M

ONGOING 1,000,000

EDUMM008007447

INVESTIGATIONS AND MONITORING OF DISCIPLINARY CASES IN THE HEADQUATERS FUCS,FIS OFFICED,6 ZONAL OFFICES AND THE FSB N2M, QUARTERLY MEETING OF THE STAFF APPROPRIATE COMMITTEES TO DISPOSE OF DISCIPLINARY CASES IN LINE WITH FCSC'S GUIDELINE N1M

ONGOING 5,000,000

EDUMM008007453LAUNCH OF FME CAMPAIGN ON ACCESS TO EDUCATION FOR THE CHILDREN OF MIGRANT FISHERMEN IN SOUTH-SOUTH ZONE

ONGOING 3,000,000

EDUMM008007516REVIEW, PROVISION AND DISSEMINATION OF G&C DIRECTORY OF OCCUPATIONS AND CAREER BOOKLETS FOR BASIC AND SECONDARY SCHOOLS NATIONWIDE

ONGOING 500,000

EDUMM008007511 STAFF AUDIT/VERIFICATION ONGOING 5,000,000

EDUMM008007512SELECTION OF QUALIFIED CANDIDATES UNDER MERIT, STATE AND ENVIROMENTAL QUOTA INTO JSS1

ONGOING 4,900,000

EDUMM008007509SURVEY AND COLLECTION OF UNSERVICEABLE VEHICLES/FURNITURE AND OFFICE EQUIPMENT IN THE HQ, UNITY COLLEGES, FIS AND ZONAL OFFICES

ONGOING 2,000,000

EDUMM008007510STRENGTHENING MATHEMATICS AND SCIENCE TEACHING / LEARNING PROCESS IN FUCS USING ASEI/PDSI APPROACH

ONGOING 500,000

EDUMM008007506TETIARY EDUCATION DATA COLLECTION FROM DATA GENERATING AGENCIES; (NBTE,NUC,NMEC,NCCE ,NCNE,JAMB AND NECO)

ONGOING 500,000

EDUMM008007507SURVEY AND COLLECTIONS OF UNSERVICEABLE VEHICLES/FURNITURE AND OFFICE EQUIPMENT IN THE HEADQUARTERS, UNITY SCHOOLS AND FIS

ONGOING 1,000,000

Page 9: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

EDUMM008007519

REVAMPING PROJECTS (A) PUBLICATION OF FIS NEWSLETTER (9M) (B) ZONAL AND STATE OFFICES ACCREDITATION OF SCHOOLS (N5M) © RETREAT FOR ZONAL DIRECTORS AND STATE CO-ORDINATING INSPECTORS (6M) (D) MONITOR4ING AND EVALUATION OF IMPLEMENTATION OF QUALITY ASSURANCE POLICY NATIONWIDE (N5M)

ONGOING 500,000

EDUMM008007524

REGIONAL AND INTERNATIONAL CONFERENCE ON EDUCATIONAL PRODUCTS, SERVICE AND GLOBAL COMPARATIVE BEST PRACTICES - EDUCATION MARKET N1M, FORUM FOR THE DEVELOPMENT OF FRAMEWORK FOR ALTERNATIVE FUNDING OF EDUCATION IN NIGERIA N1M, CAPACITY BUILDING OF SUPPORT-A-PUBLIC SCHOOL OF DESK OFFICERS IN 36 STATES. N1.5, SENSITIZATION PROGRAMME OF SUPPORT-A-PUBLIC-SCHOOL IN 36 STATES AND FCT. N1.5M, COMPILATION, PRODUCTION AND DISSEMINATION OF VOLUMES VI-VII OF PAST NCE DECISIONS AND SUMMARY OF RECOMMENDATIONS. N1.5M, PRODUCTION OF 1000 COPIES OF TENURE GUIDELINES FOR CHAIRMEN AND SECRETARIES OF 9 REFERENCE COMMITTEES. N1,000,740

ONGOING 500,000

EDUMM008007517REVIEW OF THE STANDARDIZED LIST OF SCIENCE EQUIPMENT FOR USE IN SCHOOLS NATIONWIDE

ONGOING 100,000

EDUMM008007545PROFESSIONAL TRAINING OF 20 ICT STAFF IN FME HQ AND UNITY SCHOOLS ANNUALLY AT N250,000 EACH (ON-GOING)

ONGOING 2,000,000

EDUMM008007546 NIGERIAN BAR / INTERNATIONAL BAR ASSOCIATIONS' FORA FOR LEGAL STRENGTHENING ONGOING 3,000,000

EDUMM008007541PUBLIC PRESENTTION OF 2014-MID YEAR IMPLEMENTATION STATUS REPORT OF THE 4 -YEAR STRATEGIC PLAN

ONGOING 3,000,000

EDUMM008007544NETWORKING SERMINAR ON SERVICE IMPROVEMENT AND BEST PRACTICE TIPS FOR STAFF OF FEDERAL UNITY COLLEGES. FIS AND FSB IN S/E ZONE. N1.5M, INAUGURATION OF SERVICOM IN FUC'S FIS, FSB IN NORTH EAST. N1.5M

ONGOING 1,000,000

EDUMM008007536 NATIONAL EMIS COMMITTEE MEETING ONGOING 500,000

EDUMM008007540NATIONAL JETS' PRE-COMPETITION WORKSHOP FOR JETS' COORDINATORS, JETS' FACILITATORS, STM TEACHERS WITH SOME.

ONGOING 2,000,000

EDUMM008007532NATIONAL (36 STATES & FCT) ICT WEEK FOR ALL LEVELS OF EDUCATION (BASIC, SECONDARY & TERTIARY)

ONGOING 2,000,000

EDUMM008007534 NATIONAL CONFERENCE ON ICT IN EDUCATION (ANNUALLY) ONGOING 4,000,000

EDUMM008007526RE-BRANDING OF TVET IN NIGERIA THROUGH THE ELECTRONIC MEDIUM (FRCN RADIO) @ N228,410 PER SLOT TO INCREASE AWARENESS ON THE BENEFITS OF SKILLS TECHNOLOGICAL EDUCATION

ONGOING 3,000,000

EDUMM008007527 NATION WIDE CO-ORDINATION, MONITORING AND SUPERVISION OF NCE MAJOR DECISIONS. ONGOING 3,000,000

EDUMM008007610 OUTSTANDING CAPITAL LIABILITIES & SUNDRY EXPENSES ONGOING 691,553,168

EDUMM008007623 PENSION VERIFICATION EXERCISE ONGOING 3,000,000

EDUMM008007595 ORGANISE AND CO-ORDINATE FEDCOL GAMES IN LISTED EVENTS FOR THE 104 FUCS. ONGOING 4,000,000

EDUMM008007603ORGANISING ANNUAL NATIONAL STANDING COMMITTEE FORUM ON ACADEMIC QUALIFICATION.

ONGOING 2,000,000

EDUMM008007551NURSE PROGRAMMES AND WORKSHOPS FOR CREATING AWARENESS OF COMMON COMMUNICABLE AND NON COMMUNICABLE DISEASES N1M, MULTI-PURPOSE CAR KIT N1M

ONGOING 10,000,000

EDUMM008007580ORGANISATION OF ONE WEEK INTENSIVE WORKSHOP FOR PROCUREMENT OFFICERS IN ALL FME PARASTATALS

ONGOING 4,000,000

EDUMM008007549

PRODUCTION OF SCIENCE EQUIPMENT FOR COURSE TRAINING OF 500 LABORATORY TECHNICIANS FOR TWELVE (12) WEEKS, AS PART OF A THREE (3) YEAR PROGRAMME ON INSTRUMENTATION AND FABRICATION, USE, MAINTENANCE, BASIC REPAIRS AND IMPROVISATION OF SCHOOL SCIENCE EQUIPMENT. LEADING TO AWARD OF NATIONAL TECHNICAL CERTIFICATE(NTC). THE COURSE IS ONLY OFFERED BY THE CENTER NATIONWIDE AND ACCREDITED BY NBTE.

ONGOING 5,000,000

EDUMM008007550

PRODUCTION OF SCIENCE EQUIPMENT AND LABORATORY COURSE TRAINING FOR 1000 SCIENCE, TECHNOLOGY AND MATHEMATICS (STM)TEACHERS ON USE, MAINTENANCE, REPAIR, IMPROVISATION OF SCHOOL SCIENCE EQUIPMENT AND TEACHING OF DIFFICULT CONCEPT IN STM SUBJECTS TO ACHIEVE EFFECTIVE SCIENCE EDUCATION DELIVERY IN TWO (2) GEO-POLITICAL ZONES OF SOUTH WEST AND NORTH EAST ZONES.

ONGOING 6,000,000

EDUMM008007547

PRODUCTION OF STOCK VERIFICATION SECUIRTY WORKING MATERIALS SUCH AS STOCK VERIFICATION CERTIFICATES, VERIFICATION ANALYSIS SCHEDULE, INVENTORY FORMS, STOCK VERIFICATION QUERY FORMS, STOCK DISCREPANCY FORMS, STOCK TAKING FORMS, STOCK VERIFICATION AUDIT PENCILS (RED COLOUR), PLANT/MOTOR VEHICLE INSPECTION FORMS (RE:FR. 2805).

ONGOING 1,500,000

EDUMM008007548PRODUCTION OF SENSITIZATION MATERIALS FOR ADVOCACY & PUBLIC ENLIGHTMENT COMPAIGN ON WORK ETHICS AND SERVICE DELIVERY INITIATIVES IN FME HQTR'S 104 FUC'S AND FIS ZONAL AND STATE OFFICES AND FSB (N/C) ZONE.

ONGOING 3,000,000

EDUMM008007672

PRODUCTION OF INSTRUCTIONAL SCIENCE MATERIALS FOR TRAINING OF 500 PRIMARY SCHOOL TEACHERS NATIONWIDE ON SOURCING AND IMPROVISATION OF INSTRUCTIONAL MATERIAL USING RESOURCES FROM THE ENVIRONMENT AND MULTIMEDIA FACILITIES FOR TEACHING SCIENCE AT PRIMARY SCHOOL LEVEL FOR NORTH CENTRAL GEO-POLITICAL ZONE.

ONGOING 2,000,000

EDUMM008007684 PRODUCTION OF NEWS BULLETIN 52 WKS ONGOING 2,000,000

EDUMM008007660

PRINTING, DISTRIBUTION AND DISSEMINATION OF THE CONTENTS OF THE PHYSICAL EDUCATION AND SCHOOL SPORTS POLICY TO ALL STAKEHOLDERS. N0.5M, NATIONAL PRIMARY AND SECONDARY SCHOOL GAMES N1M, ASSESSMENT OF CONDUCT OF WAEC & NECO PRACTICAL PE EXAMINATION; FACILITIES/EQUIPMENT, TEACHERS AND STUDENTS. N1.5M CAPACITY BUILDING OF HEALTH EDUCATION TEACHERS AND SCHOOL HEALTH NURSES ON LIFE SKILLS, ROUTINE HEALTH EXAMINATION, RECORD KEEPING, COUNSELING, SANITATION AND HYGIENE PRACTICES IN SCHOOLS N2,2M CONDUCT BASELINE SURVEY AND MONITORING AND EVALUATION OF ON THE STATUS OF WATER AND SANITATION FACILITIES IN PRIMARY AND SECONDARY SCHOOLS NATION-WIDE N1.280, TWO DAY CONSENSUS BUILDING WITH PRINCIPALS OF UNITY COLLEGES, HEAD TEACHERS OF PRIMARY SCHOOLS AND PRINCIPALS OF SECONDARY SCHOOLS ON SANITATION AND HYGIENE EDUCATION PRACTICES N960K CONDUCT TRAINING SESSIONS FOR TEACHERS ON SCHOOL-BASED DE-WORMING EXERCISE TO DISTRIBUTE THE TABLETS ACCORDING TO WHO STANDARD N830,000

ONGOING 2,000,000

EDUMM008007663 PRODUCTION OF ANNUAL EFA REPORT CARD ONGOING 2,000,000

EDUMM008007647PRINTING AND DISTRIBUTION OF 3000 COPIES OF NATIONAL POLICY ON ICT IN EDUCATION AT N400 PER COPY AND 1,000 COPIES OF NATIONAL IT EDUCATION FRAMEWORK AT N600 PER COPY AND NATIONAL STANDARDS ON IT EDUCATION AT N1,000 PER COPY

ONGOING 1,000,000

EDUMM008007652PRINTING OF 1000 COPIES OF THE SECOND VOLUME OF THE HANDBOOK AND MANUAL FOR FME REPS ON GOVERNING COUNCIL/BOARDS OF TERTIARY INSTITUTIONS, PARASTATALS AND AGENCIES.

ONGOING 2,000,000

EDUMM008007635PREPARATION AND PRODUCTION OF THE 2014 FINAL REPORT OF THE 4-YEAR STRATEGIC PLAN FOR THE DEVELOPMENT OF THE EDUCATION SECTOR.

ONGOING 3,000,000

EDUMM008007643PREPARATION OF APPROPROTIATE LEGAL INSTRUMENTS FOR RATIFICATION OF BILATERAL AGREEMENTS

ONGOING 2,000,000

EDUMM008007626POST INSPECTION ACTIVITY: ANNUAL SURVEY ON STATE OF EDUCATION BASED ON INSPECTION REPORTS

ONGOING 2,000,000

EDUMM008007634PRE-EVALUATION ACTIVITY:PRODUCTION OF TOOLS FOR INSPECTION AND ACCAREDITATION OF EVALUATORS

ONGOING 1,000,000

EDUMM008009305 COMPLETION AND PRODUCTION OF FME 10 YEAR STRATEGIC PLAN (2015-2025) NEW 1,500,000

EDUMM008009307 POPULARIZATION OF ARTS AND CRAFT IN BASIC EDUCATION SCHOOLS NATIONWIDE (MDGS) NEW 10,000,000

EDUMM008009303SUPPORT IN THE DEVELOPMENT OF THE EDUCATION SECTOR STRATEGIC PLAN IN THE STATES

NEW 1,200,000

EDUMM008009304 RETRAINING OF ART AND CRAFT TEACHERS AT BASIC EDUCATION LEVEL NATIONWIDE (MDGS) NEW 10,000,000

EDUMM008009299FORUM FOR THE DEVELOPMENT OF FRAMEWORK FOR ALTERNATIVE FUNDING OF EDUCATION IN NIGERIA

NEW 1,000,000

EDUMM008009302MDGS SPECIAL SCHOLARSHIP AWARD PROGRAMME FOR SUSTAINABILITY OF GIRL-CHILD EDUCATION IN NIGERIA (MDGS)

NEW 100,000,000

EDUMM008009061 HOSTING THE ANNUAL WORLD TEACHERS DAY ONGOING 55,000,000

EDUMM008009297 RETREAT FOR DIRECTORATE AND MIDDLE CADRE OFFICERS IN PLANNING DIVISION NEW 1,000,000

Page 10: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

EDUMM008009309CAPACITY BUILDING FOR EXAM ETHICS & CAMPUS SAFETY DESK OFFICERS IN THE FEDERAL MINISTRY OF EDUCATION AND EXAMINATION BODIES (MDGS)

NEW 2,000,000

EDUMM008009310DEVELOPMENT OF 10 YEAR NATIONAL EDUCATION SECTOR DEVELOPMENT PLAN (NESDP): DISSEMINATION AND DISTRIBUTION OF 1000 HARD COPIES FOR THE NATIONAL PLAN

NEW 1,500,000

EDUMM008009325 CONDUCT OF ANNUAL SCHOOL CENSUS (MDGS) NEW 5,000,000

EDUMM008009326EVALUATION OF SBMC IMPLEMENTATION IN ALL THE STATES OF THE FEDERATION AS DIRECTED BY NATIONAL COUNCIL ON EDUCATION (NCE) AT N1M PER STATE = N36M (MDGS)

NEW 4,000,000

EDUMM008009322 POPULARIZATION OF TECHNOLOGY SCIENCE EDUCATION (MDGS) NEW 2,000,000

EDUMM008009324 CASCADING EPSSIM FOR WHOLISTIC EDUCATION DATA COLLECTION AND UTILIZATION (MDGS) NEW 2,000,000

EDUMM008009318RETREAT FOR MANAGEMENT AND MIDDLE CADRE OFFICERS IN FME HEADQUARTERS BY EPR&D DEPARTMENT

NEW 3,000,000

EDUMM008009320SCIENCE, TECHNOLOGY, ENGINEERING AND MATHEMATICS (STEM) CLINIC FOR GIRLS TO AROUSE THEIR INTEREST AND INCREASE THEIR ENROLMENT IN STEM (MDGS)

NEW 5,000,000

EDUMM008009315PROCUREMENT OF PERSONAL TOOL BOXES IN VARIOUS TRADES FOR USE BY TECHNICAL STUDENTS IN THE WORKSHOPS (MDGS)

NEW 5,000,000

EDUMM008009317CAPACITY BUILDING OF TECHNICAL TEACHERS IN NIGERIA IN VARIOUS TRADES/SKILLS (MDGS)

NEW 5,000,000

EDUMM008009311SENSITIZATION OF BASIC AND SECONDARY SCHOOLS IN NIGERIA ON EXAM ETHICS AND CAMPUS SAFETY (MDGS)

NEW 5,000,000

EDUMM008009313POPULARIZATION OF TECHNOLOGY AND SCIENCE EDUCATION AT BASIC EDUCATION LEVEL THROUGH SCIENCE PROJECT EXHIBITION COMPETITION AND TRANSMISSION ON NATIONAL TELEVISION ACROSS THE 36 STATES AND FCT (MDGS)

NEW 3,000,000

EDUMM008009344 PILOT TESTING AND PRINTING OF TEST ITEMS AND REPORT WRITING (MDGS) NEW 2,000,000

EDUMM008009346ASSESSMENT TRAINING OF ASSESSORS AND SUPERVISORS AND PILOT TESTING OF INSTRUMENT (MDGS)

NEW 8,000,000

EDUMM008009341AWARENESS IN READING THROUGH THE ESTABLISHMENT OF READING CLUBS IN PRIMARY AND JSS SCHOOLS IN THE COUNTRY (MDGS)

NEW 2,000,000

EDUMM008009342SCALING UP CAPACITY BUILDING OF READING FACILITATORS IN PRIMARY SCHOOLS IN THE 6 GEO-POLITICAL ZONES (MDGS)

NEW 5,000,000

EDUMM008009337

SCALING UP AWARENESS CREATION ON THE UTILIZATION OF EPSSIM MODEL FOR EFFECTIVE COSTING OF MDGS BY THE BENEFICIARIES (46 UNITY COLLEGES X 3 PER SCHOOL =138 OFFICERS, PARASTATALS =50 OFFICERS AND HEAD QUARTERS 60 OFFICERS) FOR 2 WEEKS AT N16M PER GROUP. UNITY COLLEGES TO BE SPLIT INTO TWO GROUPS FOR EASY TRAINING (MDGS)

NEW 6,000,000

EDUMM008009339CAPACITY BUILDING OF READING FACILITATORS IN PRIMARY SCHOOLS IN THE LOCAL LANGUAGE OF THE LOCAL COMMUNITY (MDGS)

NEW 2,000,000

EDUMM008009333STAKEHOLDERS MEETING ON POST 2015 MDGS: EDUCATION SECTOR PERSPECTIVES, SUSTAINABILITY AND OWNERSHIP (MDGS)

NEW 7,000,000

EDUMM008009336NATIONAL CONDUCT OF IMPACT ASSESSMENT SURVEY OF MDGS IN THE EDUCATION SECTOR (2006 - 2014) INCLUDING PRODUCTION OF DOCUMENT ANALYSIS AND DISTRIBUTION (MDGS)

NEW 17,000,000

EDUMM008009327SCALING UP SCHOOL BASED MANAGEMENT COMMITTEE'S (SBMC'S) PROGRAMMES AND PROJECTS IN THE BASIC EDUCATION SCHOOLS (MDGS)

NEW 3,000,000

EDUMM008009329SENSITIZATION OF THE STAKEHOLDERS ON THE SUSTAINABILITY AND OWNERSHIP OF THE GAINS OF MDGS DRGS PROJECTS FROM 2006 - 2015 FOR THE EDCUATION SECTOR IN THE GEO-POLITICAL ZONES OF THE FEDERATION AT N5M PER ZONE (MDGS)

NEW 7,000,000

EDUMM008009360INTERACTIVE FORUM ON THE REVIEW OF TECHNICAL AND VOCATIONAL EDUCATION CURRICULUM (MDGS)

NEW 2,000,000

EDUMM008009362 RETRAINING OF ICT TEACHERS TO QUALIFY TO TEACH ICT (MDGS) NEW 13,000,000

EDUMM008009358 CONDUCT OF IMPACT ASSESSMENT EMIS STATUS IN STATES NEW 500,000

EDUMM008009359 PRINTING AND DISTRIBUTION OF ASC INSTRUMENT FOR 2014/2015 NEW 1,000,000

EDUMM008009355CAPACITY BUILDING OF MOTHERS ASSOCIATION AND COMMUNITY BASED ORGANISATION ON INCOME GENERATING ACTIVITIES TO ENSURE EVERY GIRL/BOY CHILD ATTEND, COMPLETE AND TRANSIT TO HIGHER EDUCATION (MDGS)

NEW 2,000,000

EDUMM008009357ICEL NATIONAL DEPLOYMENT OF E-LEARNING INFRASTRUCTURE IN THE EDUCATION SECTOR (MDGS)

NEW 20,000,000

EDUMM008009350CONSTRUCTION OF SPECIAL EDUCATION TEACHERS QUARTERS FOR STAFF OF SPECIAL NEEDS CENTRE: 2 NO 3 BEDROOM, 5 NOS 2 BEDROOM AND 1 HEALTH CLINIC CENTRES (MDGS)

NEW 45,000,000

EDUMM008009354CAPACITY BUILDING WORKSHOPS FOR INSTITUTIONALIZATION OF STUDENT TUTORING, MENTORING AND COUNSELLING (STUMEC) PROGRAMME IN 16 STATES OF THE FEDERATION TO REDUCE DROP-OUT RATE IN SCHOOLS (MDGS)

NEW 5,000,000

EDUMM008009347MONITORING OF LEARING ACHIEVEMENT FOR JSS 2: PRE-IMPLEMENTATION PLANNING AND WORKSHOP TO DESIGN TEXT ITEMS AND ADMINISTRATION OF TEXT ITEMS (MDGS)

NEW 20,000,000

EDUMM008009348 EQUIPMENT FOR THE CLINIC (MDGS) NEW 1,000,000

EDUMM008009404SELECTION AND PLACEMENT EXERCISE OF PROSPECTIVE CANDIDATES IN NATIONAL COMMON ENTRANCE AND NABTEB ENTRANCE INTO UNITY COLLEGES INCLUDING FEDERAL SCIENCE AND TECHNICAL COLLEGES.

NEW 4,000,000

EDUMM008009420 PUBLIC PRESENTATION OF THE MID-TERM REPORT OF THE ROADMAP. NEW 5,000,000

EDUMM008009383ANNUAL CONTRIBUTION TO STRENGTHENING MATHEMATICS AND SCIENCE EDUCATION (SMASE) PROJECT IN COLLABORATION WITH JAPAN INTERNATIONAL CORPORATION AGENCY (JICA)

NEW 10,000,000

EDUMM008009403DEVELOPMENT OF TECHNOLOGY AND SCIENCE EDUCATION POLICY FOR INCLUSIVENESS AND THE ULTIMATE GROWTH OF THE SUB-SECTOR.

NEW 5,000,000

EDUMM008009374(TOT) TRAINING OF 3 DATA COLLECTORS FROM EACH OF 774 LGA AT THE SIX GEO- POLITICAL ZONE

NEW 500,000

EDUMM008009377NATIONAL RETREAT ON LABOUR DISPUTE CONSULTATION, SOCIAL DIALOGUE & SETTLEMENT MECHANISM IN WORKPLACES

NEW 2,000,000

EDUMM008009370 PROMOTION OF INDUSTRIAL RELATIONS POLICIES NEW 2,500,000

EDUMM008009373ORGANISE WORKSHOP / SEMINAR ON BEST INTERNATIONAL PRACTICES IN SETTLING INDUSTRIAL DISPUTE AT MICHEL IMODU NAT. INST OF LAB STUDIES

NEW 3,000,000

EDUMM008009363 OUTSTANDING TAX LIABILITIES (OGUN STATE) NEW 20,000,000

EDUMM008009368TWO ANNUAL MANDATORY INTERNATIONAL LABOUR CONFERENCE BY INTTL LABOUR ORGANIZATION (ILO) GENEVA

NEW 2,000,000

EDUMM008009492 ACQUISITION OF GOVERNMENT PUBLICATIONS VIZ: GAZETTES, PSR, FR, CIRCULARS, ETC. NEW 1,000,000

EDUMM008009494 COMPUTERIZATION OF FME (HEADQUARTERS') LIBRARY NEW 8,000,000

EDUMM008009482REFURBISHING LATHE, SPOT WELDING, SHAPING, GRINDING AND MILLING MACHINES AT FSEC, IJANIKIN

NEW 2,924,785

EDUMM008009486 RETREAT FOR HEADS OF LIBRARIES IN 104 FUC LIBRARIES NEW 5,000,000

EDUMM008009446

5-DAY WORKSHOP WITH THE ROADMAP STEERING AND COORDINATION COMMITTEE (SCC) MEMBERS, SIX IMPLEMENTATION TASK TEAMS (ITTS), DESK OFFICERS OF FME DEPARTMENTS, UNITS, PARASTATALS AND 104 FEDERAL UNITY COLLEGES TO VERIFY DATA COLLECTED FROM THE FIELD AND PREPARE A 3RD QUARTER DRAFT REPORT.

NEW 9,000,000

EDUMM008009480CONNECTION OF ELECTRICITY AND WATER TO THE NEWLY CONSTRUCTED MULTI-PURPOSE BLOCK BUILDING AT FSEC, IJANIKIN

NEW 1,200,000

EDUMM008009436 LAUNCH OF FME CAMPAIGN ON ACCESS TO EDUCATION IN SOUTH-EAST ZONE NEW 5,000,000

EDUMM008009443

4-DAY SENSITIZATION WORKSHOP WITH THE ROADMAP STEERING AND COORDINATION COMMITTEE (SCC) MEMBERS, CHAIRMEN AND SECRETARIES OF THE IMPLEMENTATION TASK TEAMS (ITTS), DESK OFFICERS OF FME DEPARTMENTS, UNITS AND 21 PARASTATALS ON PLANNING FOR THE 2015 ANNUAL IMPLEMENTATION REPORT OF THE CONSOLIDATING THE TRANSFORMATION IN THE EDUCATION SECTOR.

NEW 3,000,000

EDUMM008009422 LAUNCH OF FME CAMPAIGN ON ACCESS TO EDUCATION IN NORTH-EAST ZONE. NEW 8,000,000

EDUMM008009425 LAUNCH OF FME CAMPAIGN ON ACCESS TO EDUCATION IN NORTH-WEST ZONE NEW 6,000,000

EDUMM008009496 FME LIBRARY DEVELOPMENT AND UPGRADE OF EQUIPMENT NEW 5,000,000

EDUMM008009497 CAPACITY BUILDING PROGRAMME FOR INTERNAL AUDIT STAFF NEW 5,000,000

Page 11: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

EDUMM008009691PURCHASE OF ELECTRICAL INSTALLATION / UPGRADING OF DBS/CHANGE OVER SWITCHES AND POWER PANELS & CONSUMABLES

NEW 6,000,000

EDUMM008009697EXHIBITION OF INNOVATION PRODUCTS FOR UNIVERSITIES, POLYTECHNICS, COLLEGES OF EDUCATION AND FEDERAL UNITY COLLEGES IN SOUTHERN STATES.

NEW 6,000,000

EDUMM008009582PROMOTING SUB-REGIONAL COLLABORATION IN OPEN AND DISTANCE EDUCATION IN OTHER TO WIDEN ACCESS TO TERTIARY EDUCATION

NEW 5,000,000

EDUMM008009680 REFURBISHMENT OF MOTOR VEHICLES NEW 5,000,000

EDUMM008009573 CONTENT DEVELOPMENT AND HOSTING (E-LEARNING AND DISTANCE EDUCATION) NEW 5,000,000

EDUMM008009575MAINTENANCE OF FME WEBSITE AT N3M AND PROVISION OF SINGLE/MULTI-USERS ANTI-VIRUS SOFTWARE FOR FME HQ AT N2M

NEW 3,000,000

EDUMM008009500 CAPACITY BUILDING FOR MIDDLE LEVEL STAFF (4) NEW 10,000,000

EDUMM008009501 CAPACITY BUILDING FOR TECHNICAL STAFF (4) NEW 500,000

EDUMM008009820 ANNUAL GENERAL MEETING OF FUC COUNSELLORS NEW 2,000,000

EDUMM008009821 ANNUAL COUNSELLING ASSOCIATION OF NIGERIA CONFERENCE (CASSON) 2014 NEW 2,000,000

EDUMM008009755 PARTICIPATION OF NIGERIAN DELEGATION TO THE ISESCO GENERAL CONFERENCE NEW 3,000,000

EDUMM008009813SENSITIZATION AND ADVOCACY MEETING ON G&C WITH PRINCIPALS AND COUNSELLORS OF FUCS IN THE SIX-GEO-POLITICAL ZONES IN NIGERIA.

NEW 5,000,000

EDUMM008009741SENSITIZATION WORKSHOPS AND ADVOCAY FOR KEY MDA'S ON BUY IN ON THE IMPLEMENTATION OF IcEL FRAMEWORK

NEW 5,000,000

EDUMM008009751INSTRUCTIONAL MATERIALS EXHIBITION FOR SENIOR SECONDARY SCHOOLS LEVEL OF FUC'S (IM&P)= #1,000,000. INTER COLLEGIATE ART COMPETITION ON DANCE/DRAMA AND MUSIC COMPEITION AMONG UNITY SCHOOLS IN NIGERIA (A&C) =#500,000

NEW 1,500,000

EDUMM008009737 PRODUCTION OF Icel ON E-LEARNING NEW 5,000,000

EDUMM008009739 E-LEARNING PLATFORM INITIATIVE NEW 50,000,000

EDUMM008009704 PREPARATION & PRODUCTION OF ICEL FRAMEWORK FOR PRESENTATION TO FEC BY HME NEW 10,000,000

EDUMM008009735 PARTITIIONING OF OFFICE ACCOMODATION NEW 2,024,600

EDUMM008009928CONDUCT OF SENIOR STAFF COMMITTEE (SSC) HQTRS TO CONSIDER 2015 PROMOTION RESULTS

NEW 2,000,000

EDUMM008009932CONDUCT OF JUNIOR STAFF COMMITTEE (SSC) MEETINGS HQTRS TO DISPOSE PENDING DISCIPLINARY CASES AT HQTRS , 104 FUCS,6 ZONAL OFFICES, FEDERAL INSPECTORATE OFFICES AND FEDERAL SCHOLARSHIP BOARD

NEW 1,000,000

EDUMM008009924 PARTICIPATION IN THE WORLD SCHOOL DEBATE (SINGAPORE ) NEW 3,000,000

EDUMM008009925 SPEECH AND REPORT WRITING WORKSHOP AT ASCON, LAGOS NEW 5,000,000

EDUMM008009904CAPACTY BUILDING ON IMPROVING THE PEDAGOGY OF MATHEMATICS AND SCIENCE SUBJECTS IN SELECTED PUBLIC AND PRIVATE SECONDARY SCHOOLS IN NORTH CENTRAL ZONE

NEW 2,000,000

EDUMM008009908 NATIONAL INSTITUTE FOR SPORT WORKSHOP FOR DIRECTORATE CADRE OFFICER IN LAGOS NEW 4,000,000

EDUMM008009899TRAINING FOR IPPIS USERS FOR SENIOR MANAGEMENT AND ADMINISTRATIVE OFFICERS IN HQTRS,IN-HOUSE, KEFFI

NEW 8,000,000

EDUMM008009903 CAPACITY BUILDING PROGRAMME FOR EDUCATION OFFICERS AT HQTRS SGL 08-14 NEW 20,000,000

EDUMM008009888GUIDELINES FOR THE ESTABLISHMENT OF PRIVATE SECONDARY SCHOOLS IN NIGERIA (NORTH CENTRAL, SOUTH WEST AND SOUTH EAST)

NEW 13,000,000

EDUMM008009890 DATA VERIFICATION EXERCISE IN FEDERAL UNITY COLLEGES NEW 15,000,000

EDUMM008009954 PROVISION OF ESSENTIAL DRUGS AND MEDICAL TOOLS NEW 3,000,000

EDUMM008009961FEPSGA KEEP FIT JOGGING KIT FOR 500 FME STAFFS, (A)TRACK SUITS (B) CANVASS (C ) FACE CAP (D) STOCKINGS (E) T-SHIRTS

NEW 8,923,707

EDUMM008009948 VERIFICATION EXERCISE OF EXISTING PENSIONERS IN THE EDUCATION SECTOR NEW 10,000,000

EDUMM008009952PROVISION OF EBOLA SCAN SKIN TEMPERATURE TOOLS AND VARIOUS CONTACT THERMOMETER

NEW 3,000,000

EDUMM008009946 ANNUAL PENCOM VERIFICATION/ENROLMENT OF RETIRING STAFF NEW 15,000,000

EDUMM008009947EDUCATION SECTOR SENSITIZATION FORUM FOR RELEVANT STAKEHOLDERS ON GROUP LIFE ASSURANCE

NEW 8,000,000

EDUMM008009942PRODUCTION AND PRINTING OF 90,000 COPIES OF APER FORMS AND 30,000 FILE JACKETS AT N250.00 EACH

NEW 3,000,000

EDUMM008009945RECRUITMENT EXERCISE FOR 2015 JUNIOR STAFF AT HQTRS, 6 ZONAL OFFICES, 104 FUCS,FIS AND FSB

NEW 5,000,000

EDUMM008009935REGULARIZATION /CONFIRMATION OF APPOINTMENT OF OFFICERS AT HQTRS AND IN THE 104 FUCS, FSB AND FIS IN LINE WITH FG DIRECTIVES

NEW 3,000,000

EDUMM008009937QUARTERLY CONDUCT AND SERVICING OF THE SENIOR STAFF COMMITTEE MEETINGS ON PENDING CASES OF SECONDMENT AND TRANSFER OF SERVICE IN LINE WITH FG DIRECTIVES

NEW 150,000

EDUMM008010013 "SCHOOL DEBATE FOR FEDERAL UNTY COLLEGES NEW 3,900,000

EDUMM008010035 DEVELOPING EXECUTIVE MANAGEMENT CAPACITY FOR SENIOR MANAGER AT ASCON,LAGOS NEW 11,000,000

EDUMM008009976IMPLEMENTATION OF INTERNATIONAL PUBLIC SECTOR ACCOUNTING STANDARD (IPSAS) IMPLEMENTATION IN THE FEDERAL UNITY COLEGES

NEW 500,000,000

EDUMM008009981PREPARATION AND DEFENSE OF AUDIT QUERIES/REPORTS EMANATING FROM 104 UNITY SCHOOLS AND FEDERAL INSPECTORATE SERVICES (FIS) WITH THE PUBLIC ACCOUNTS COMMITTEE (PAC)

NEW 5,000,000

EDUMM008009972 ESTABLISHMENT OF FRENCH LANGUAGE CLINIC CENTRES FOR THE 104 FUCS NEW 5,000,000

EDUMM008009973QUARTERTLY MEETING OF BURSARS AND DFA WITH OTHER STAKEHOLDERS ON ZONAL BASIS OF FEDERAL UNITY COLLEGES AT N5M PER QUATER

NEW 19,000,000

EDUMM008009970

ASSESSMENT TOUR BY 83 NOS MGT STAFF OF THE DEPARTMENTS OF FINANCE AND ACCOUNTS AND BASIC AND SECONDARY ON THE STATE OF INFRASTTRUCTURE IN THE 104 FUCs TO ASCERTAIN THE REAL ECONOMIC VALUE OF PHYSICAL STRUCTURES IN LINE WITH THE NEW INSURANCE POLICY AGAINST FIRE AND PERIL INCIDENCE IN EACH SCHOOL @ N180,723 PER OFFICER i.e N180,723 X 83

NEW 30,000,000

EDUMM008009971

RETREAT FOR 85 NOS BUDGET AND ACCOUNTS OFFICERS IN THE FME PARASTATLS AND FIS ZONAL AND STATE OFFICES ON THE NEED FOR REALISTIC COSTING OF PROJECTS AND PROGRMMES TO ACHIEVE OPTIMAL BENEFITS IN GOVERNMENT EXPENDITURE @ N176,470 PER OFFICER i.e. N176,470 X 85

NEW 7,500,000

EDUMM008009963 STAFF TRAINING AT FEDERAL TRAINING CENTRES NEW 10,000,000

EDUMM008009968INSURANCE PREMIUM FOR BUILDINGS, FIXTURES AND EQUIPMENT AGAINST FIRE AND ALLIED PERILS IN 104NOS FEDERAL UNITY COLLEGES @N5M PER SCHOOL i.e N5M X 104 SCHOOLS = N520M

NEW 520,000,000

EDUMM008010863

"(SERVICING 2011 AWARD) SERVICING 340 OF THE 851 AWARDS MADE IN 2011 BY THE FED. GOVT. TO 407 UNIVERSITY STUDENTS(11 PER STATE) @ N150,000 PER SCHOLAR, 185 POLYTECHNICS STUDENTS (5 PER STATE) @ N100,000 PER SCHOLAR, 185 COLLEGES OF EDUCATION STUDENTS ( 5 PER STATE) @ N100,000 PER SCHOLAR AND 74 POSTGRADUATE STUDENTS (2 PER STATE) @ N180,000 PER SCHOLAR. UNIT COST FOR ADMIN AND PROCESSING OF 441 SCHOLARSHIPS @ 17,000

NEW 60,000,000

EDUMM008010036EFFECTIVE LEADERSHIP AND DEVELOPMENT CAPACITY FOR JUNIOR MANAGEMENT OFFICERS, IN-HOUSE, KEFFI

NEW 2,000,000

EDUMM008010038CAPACITY BUILDING FOR ESTABLISHMENT, RECORDS AND REGISTRY STAFF, IN-HOUSE AT KEFFI

NEW 3,000,000

Page 12: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

EDUMM009006909 ISESCO CONTRIBUTION ONGOING 10,000,000

EDUMM009006912 UNESCO CONTRIBUTION ONGOING 240,000,000

EDUMM009006903 SUBVENTION TO COMMONWEALTH OF LEARNING ONGOING 25,000,000

EDUMM009006906AS CHAIR OF COMEDAF V, NIGERIA’S PREPARATION AND PARTICIPATION AT COMEDAF IV (HOSTING OF MEETINGS, TRAVELS, PREPARATION OF COUNTRY PAPERS/REPORTS, PRODUCTION AND DISSEMINATION OF AU EDUCATION NEWSLETTERS)

ONGOING 25,000,000

EDUMM009006895QUARTERLY BUDGET MONITORING AND EVALUATION WITH THE BUDGET OFFICE OF THE FEDERATION IN THE FME TERTIARY INSTITUTIONS IN LINE WITH THE 2007 FISCAL RESPONSIBILITY ACT.

ONGOING 10,000,000

EDUMM009006902MONITORING AND TRACKING OF MDGS PROGRAMMES AND PROJECTS IN EDUCATION SECTOR.

ONGOING 10,000,000

EDUMM009006886

MONITORING OF BASIC EDUCATION CERTIFICATE EXAMINATION (BECE) NATION WIDE N2M, ORGANISATION OF ONE WEEK INTENSIVE WORKSHOP FOR JUNIOR SECONDARY SCHOOL TEACHERS IN THE SIX GEO-POLICTAL ZONE OF NIGERIA ON ACQUISTION OF SKILLS IN ITEM WRITING N1.5M, BI-ANNUAL REVIEW MEETINGS OF STATE DIRECTORS OF EXAMINATION ON STANDARDISATION AND HARMONIZATION OF BASIC EDUCATION CERTIFICATE EXAMIANTION N1.5, CAPACITY BUILDING WORKSHOP FOR STAFF OF JUNIOR SECONDARY EDUCATION BRANCH OF THE FEDERAL MINISTRY OF EDUCATION ON EXAMINATION ETHICS AND SUPERTVION 0.5M, SENSITIZATION WORKSHIPPS FOR STATE MINISTRIES OF EDUCATION AND SUBEB OFFICERS ON THE IMPLEMENTATION OF THE REVISED 9-YEAR BASIC EDUCATION CURRICULUM M1.5, MONITORING THE IMPLEMENTATION OF ALMAJIRI EDUCATION N1.172, DEVELOPMENT/PRODUCTION OF MONITORING AND EVALUATION INSTRUCMENT FOR EFA 3M

ONGOING 2,000,000

EDUMM009009192MONITORING OF LEVEL OF IMPLEMENTATION OF THE WHITE PAPER ON THE 2004 – 2011 VISITATION EXERCISE REPORT INTO THE AFFAIRS OF 21 FEDERAL POLYTECHNICS AND 21 FEDERAL COLLEGES OF EDUCATION

NEW 8,000,000

0517003001 UNIVERSAL BASIC EDUCATION (UBE) COMMISSION

EDUMM009009182FIS NORTH EAST ZONAL OFFICE MAIDUGURI (I) MONITORING OF 10 SCHOOLS FOR EFFECTIVE SCHOOL SELF EVALUATION @ N600,000.00 PER SCHOOL (II) RETOOLING OF FIS STATE EVALUATORS N1125325.4 (III) REPORT WRITING AND PRODUCTION- N555,504.37

NEW 3,000,000

EDUMM009009184

FIS ABAKALIKI OFFICE (I) MONITORING OF 10 SCHOOLS FOR EFFECTIVE SCHOOL SELF EVALUATION @ N600,000.00 PER SCHOOL (II) RETOOLING OF FIS STATE EVALUATORS N1125325.4 (III) REPORT WRITING AND PRODUCTION- N555,504.38 (IV) RENOVATION AND REHABILITATION OF OFFICE N8,000,000.00

NEW 3,000,000

EDUMM009009177 AUDITING OF CAPITAL EXPENDITURE IMPLEMENTATION IN THE (6) SIX GEO-POLITICAL ZONES NEW 3,000,000

EDUMM009009181POST ROCUREMENT AUDIT MONITORING COMPLIANCE OF FME PROJECTS AND PROGRAMME NATIONWIDE

NEW 7,000,000

EDUMM009009175AUDITING /EVALUATION OF BEA SCHOLARSHIP AWARDS TO NIGERIAN SCHOLARS IN FOUR (4) FOREIGN MISSIONS

NEW 4,000,000

EDUMM009009176 AUDITING/INSPECTION OF ACCOUNT BOOKS IN THE 104NOS. FUCS, ZFISS, FISS & ZFSBS NEW 3,000,000

EDUMM009009169MONITORING IMPLEMENTATION OF QUALITY ASSURANCE (EVALUATION) FROM 2006 - 2014 IN SCHOOLS BELOW THE TERTIARY LEVEL (MDGS)

NEW 4,000,000

EDUMM009009174 MONITORING AND PHYSICAL ASSESSMENT OF FUC LIBRARIES FOR QUALITY ASSURANCE NEW 3,000,000

TOTAL PERSONNEL 72,180,000,000

TOTAL OVERHEAD 0

TOTAL RECURRENT 72,180,000,000

230501 ACQUISITION OF NON TANGIBLE ASSETS 3,836,000,000

23050101 RESEARCH AND DEVELOPMENT 3,836,000,000

23 CAPITAL EXPENDITURE 3,836,000,000

2305 OTHER CAPITAL PROJECTS 3,836,000,000

210101 SALARIES AND WAGES 72,180,000,000

21010101 SALARY 72,180,000,000

21 PERSONNEL COST 72,180,000,000

2101 SALARY 72,180,000,000

CODE LINE ITEM AMOUNT

2 EXPENDITURE 76,016,000,000

UBEC 01009107MOBILIZATION AND SENSITIZATION TO ENLIGHTEN THE PUBLIC ON THE ALMAJIRI PROGRAMME ACTIVITIES (MDGS)

NEW 10,000,000

UBEC 01009108PAYMENT OF ALLOWANCES TO 1,667 MALLAMS/ALLARAMAS TO ENSURE COMMITMENT FOR 12 MONTHS AT N10,000 PER MONTH (MDGS)

NEW 200,000,000

UBEC 01009104 FEEDING OF THE CHILDREN TO ENSURE RETENTION (MDGS) NEW 100,000,000

UBEC 01009105 SCHOOL UNIFORM (MDGS) NEW 20,000,000

UBEC 01007227 MONITORING OF FTS TEACHERS ONGOING 80,000,000

UBEC 01007234 NATIONAL PROGRAMME ON ALMAJIRI EDUCATION IN COLLABORATION WITH UBE FUND ONGOING 140,000,000

CODE PROJECT NAME TYPE AMOUNT

UBEC 01007225PAYMENT OF MONTHLY ALLOWANCE OF 15,000 FTS TEACHERS @18,000.00 EACH FOR 12 MONTHS (15,000 X 18,000 X 12 )

ONGOING 3,240,000,000

TOTAL CAPITAL 3,836,000,000

TOTAL ALLOCATION 76,016,000,000

0517003001 UNIVERSAL BASIC EDUCATION (UBE) COMMISSION

21020101 NON REGULAR ALLOWANCES 409,591,487

210202 SOCIAL CONTRIBUTIONS 50,798,496

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 460,389,983

210201 ALLOWANCES 409,591,487

210101 SALARIES AND WAGES 178,240,337

21010101 SALARY 178,240,337

21 PERSONNEL COST 638,630,320

2101 SALARY 178,240,337

0517004001 WEST AFRICAN EXAMINATION COUNCIL (INTERNATIONAL)

CODE LINE ITEM AMOUNT

2 EXPENDITURE 731,880,058

UBEC 01009109RE-TRAINING OF ALMAJIRI TEACHERS IN BASIC EDUCATION CURRICULUM AND TEACHING METHODOLOGY IN ALL THE STATES (MDGS)

NEW 20,000,000

UBEC 01009110 MONITORING OF THE ALMAJIRI PROGRAMME NATIONWIDE (MDGS) NEW 26,000,000

21020201 NHIS 37,430,471

Page 13: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020203 INTERNET ACCESS CHARGES 661,986

22020204 SATELLITE BROADCASTING ACCESS CHARGES 220,662

22020201 ELECTRICITY CHARGES 1,103,310

22020202 TELEPHONE CHARGES 220,662

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 4,413,238

220202 UTILITIES - GENERAL 2,427,282

220201 TRAVEL& TRANSPORT - GENERAL 4,854,562

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 441,324

22 OTHER RECURRENT COSTS 43,249,738

2202 OVERHEAD COST 43,249,738

21020202 CONTRIBUTORY PENSION 13,368,025

22020309 UNIFORMS & OTHER CLOTHING 1,765,295

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 397,191

22020307 DRUGS & MEDICAL SUPPLIES 1,765,295

22020308 FIELD & CAMPING MATERIALS SUPPLIES 1,323,971

22020305 PRINTING OF NON SECURITY DOCUMENTS 882,648

22020306 PRINTING OF SECURITY DOCUMENTS 838,515

22020303 NEWSPAPERS 441,324

22020304 MAGAZINES & PERIODICALS 441,324

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 1,103,310

22020302 BOOKS 882,648

22020205 WATER RATES 220,662

220203 MATERIALS & SUPPLIES - GENERAL 9,841,521

220206 OTHER SERVICES - GENERAL 1,544,634

22020601 SECURITY SERVICES 661,986

220205 TRAINING - GENERAL 1,323,971

22020501 LOCAL TRAINING 1,323,971

22020406 OTHER MAINTENANCE SERVICES 2,647,943

22020410 MAINTENANCE OF ROADS AND BRIDGES 220,662

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 2,206,619

22020405 MAINTENANCE OF PLANTS/GENERATORS 2,647,943

22020402 MAINTENANCE OF OFFICE FURNITURE 1,323,971

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 2,206,619

220204 MAINTENANCE SERVICES - GENERAL 12,092,272

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 838,515

220209 FINANCIAL CHARGES - GENERAL 441,324

22020904 OTHER CRF BANK CHARGES 441,324

22020803 PLANT / GENERATOR FUEL COST 661,986

22020806 COOKING GAS/FUEL COST 882,648

22020801 MOTOR VEHICLE FUEL COST 661,986

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 882,648

22020708 BUDGET PREPARATION 220,662

220208 FUEL & LUBRICANTS - GENERAL 3,089,268

22020702 INFORMATION TECHNOLOGY CONSULTING 1,323,971

22020703 LEGAL SERVICES 882,648

22020606 CLEANING & FUMIGATION SERVICES 882,648

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 2,427,281

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 220,662

23 CAPITAL EXPENDITURE 50,000,000

22021009 SPORTING ACTIVITIES 882,648

22021010 DIRECT TEACHING & LABORATORY COST 882,648

22021007 WELFARE PACKAGES 220,662

22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 132,397

22021004 MEDICAL EXPENSES 882,648

22021006 POSTAGES & COURIER SERVICES 573,721

22021002 HONORARIUM & SITTING ALLOWANCE 88,265

22021003 PUBLICITY & ADVERTISEMENTS 441,324

220210 MISCELLANEOUS 5,207,623

22021001 REFRESHMENT & MEALS 882,648

0517004001 WEST AFRICAN EXAMINATION COUNCIL (INTERNATIONAL)

TOTAL RECURRENT 681,880,058

TOTAL CAPITAL 50,000,000

TOTAL ALLOCATION 731,880,058

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 50,000,000

TOTAL PERSONNEL 638,630,320

TOTAL OVERHEAD 43,249,738

2302 CONSTRUCTION / PROVISION 50,000,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 50,000,000

Page 14: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

CODE LINE ITEM AMOUNT

2 EXPENDITURE 2,895,716,023

WAECINTER.01006787CONSTRUCTION OF SEMINAR HALLS, TRAINING ROOMS, RESEARCH CENTRE AND THEIR FURNISHING

ONGOING 50,000,000

0517005001 JOINT ADMISSIONS MATRICULATION BOARD

CODE PROJECT NAME TYPE AMOUNT

220201 TRAVEL& TRANSPORT - GENERAL 4,923,067

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,775,837

22 OTHER RECURRENT COSTS 68,521,210

2202 OVERHEAD COST 68,521,210

21020201 NHIS 122,101,803

21020202 CONTRIBUTORY PENSION 183,983,233

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 306,085,036

210202 SOCIAL CONTRIBUTIONS 306,085,036

210101 SALARIES AND WAGES 2,453,109,777

21010101 SALARY 2,453,109,777

21 PERSONNEL COST 2,759,194,813

2101 SALARY 2,453,109,777

22020303 NEWSPAPERS 1,547,272

22020304 MAGAZINES & PERIODICALS 1,432,989

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 1,661,555

22020302 BOOKS 1,547,272

22020205 WATER RATES 1,204,424

220203 MATERIALS & SUPPLIES - GENERAL 16,341,268

22020203 INTERNET ACCESS CHARGES 1,432,989

22020204 SATELLITE BROADCASTING ACCESS CHARGES 1,204,424

22020201 ELECTRICITY CHARGES 1,661,555

22020202 TELEPHONE CHARGES 1,204,424

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 3,147,230

220202 UTILITIES - GENERAL 6,707,816

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 2,232,968

22020405 MAINTENANCE OF PLANTS/GENERATORS 2,004,403

22020402 MAINTENANCE OF OFFICE FURNITURE 1,775,837

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 2,232,968

220204 MAINTENANCE SERVICES - GENERAL 12,979,418

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,524,415

22020309 UNIFORMS & OTHER CLOTHING 2,004,403

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 1,295,850

22020307 DRUGS & MEDICAL SUPPLIES 2,004,403

22020308 FIELD & CAMPING MATERIALS SUPPLIES 1,775,837

22020305 PRINTING OF NON SECURITY DOCUMENTS 1,547,272

22020306 PRINTING OF SECURITY DOCUMENTS 1,524,415

22020705 ARCHITECTURAL SERVICES 1,432,989

22020706 SURVEYING SERVICES 1,204,424

22020702 INFORMATION TECHNOLOGY CONSULTING 1,775,837

22020703 LEGAL SERVICES 1,547,272

22020606 CLEANING & FUMIGATION SERVICES 1,547,272

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 7,164,946

220206 OTHER SERVICES - GENERAL 2,865,978

22020601 SECURITY SERVICES 1,318,706

220205 TRAINING - GENERAL 1,775,837

22020501 LOCAL TRAINING 1,775,837

22020406 OTHER MAINTENANCE SERVICES 2,004,403

22020410 MAINTENANCE OF ROADS AND BRIDGES 1,204,424

22021003 PUBLICITY & ADVERTISEMENTS 1,318,706

22021004 MEDICAL EXPENSES 1,547,272

220210 MISCELLANEOUS 8,483,652

22021001 REFRESHMENT & MEALS 1,501,559

220209 FINANCIAL CHARGES - GENERAL 1,318,706

22020904 OTHER CRF BANK CHARGES 1,318,706

22020803 PLANT / GENERATOR FUEL COST 1,432,989

22020806 COOKING GAS/FUEL COST 1,547,272

22020801 MOTOR VEHICLE FUEL COST 1,432,989

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 1,547,272

22020708 BUDGET PREPARATION 1,204,424

220208 FUEL & LUBRICANTS - GENERAL 5,960,522

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 1,204,424

22021006 POSTAGES & COURIER SERVICES 1,387,276

22021009 SPORTING ACTIVITIES 1,524,415

Page 15: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

0517005001 JOINT ADMISSIONS MATRICULATION BOARD

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 2,827,716,023

TOTAL CAPITAL 68,000,000

TOTAL ALLOCATION 2,895,716,023

23030121 REHABILITATION / REPAIRS OF OFFICE BUILDINGS 68,000,000

TOTAL PERSONNEL 2,759,194,813

TOTAL OVERHEAD 68,521,210

2303 REHABILITATION / REPAIRS 68,000,000

230301 REHABILITATION / REPAIRS OF FIXED ASSETS - GENERAL 68,000,000

23 CAPITAL EXPENDITURE 68,000,000

21020201 NHIS 155,368,619

21020202 CONTRIBUTORY PENSION 233,883,457

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 389,252,076

210202 SOCIAL CONTRIBUTIONS 389,252,076

210101 SALARIES AND WAGES 3,118,446,095

21010101 SALARY 3,118,446,095

21 PERSONNEL COST 3,507,698,171

2101 SALARY 3,118,446,095

CODE LINE ITEM AMOUNT

2 EXPENDITURE 3,582,850,982

JAMB 03006952 REHABILITATION OF OFFICE BUILDINGS/COMPLETION OF TEST DEVELOPT BUILDING ONGOING 68,000,000

0517006001 WEST AFRICAN EXAMINATION COUNCIL (LOCAL)

22020205 WATER RATES 179,351

220203 MATERIALS & SUPPLIES - GENERAL 7,999,059

22020203 INTERNET ACCESS CHARGES 538,053

22020204 SATELLITE BROADCASTING ACCESS CHARGES 179,351

22020201 ELECTRICITY CHARGES 896,756

22020202 TELEPHONE CHARGES 179,351

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 3,587,022

220202 UTILITIES - GENERAL 1,972,862

220201 TRAVEL& TRANSPORT - GENERAL 3,945,724

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 358,702

22 OTHER RECURRENT COSTS 35,152,811

2202 OVERHEAD COST 35,152,811

220204 MAINTENANCE SERVICES - GENERAL 9,828,440

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 681,534

22020309 UNIFORMS & OTHER CLOTHING 1,434,809

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 322,832

22020307 DRUGS & MEDICAL SUPPLIES 1,434,809

22020308 FIELD & CAMPING MATERIALS SUPPLIES 1,076,107

22020305 PRINTING OF NON SECURITY DOCUMENTS 717,404

22020306 PRINTING OF SECURITY DOCUMENTS 681,534

22020303 NEWSPAPERS 358,702

22020304 MAGAZINES & PERIODICALS 358,702

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 896,756

22020302 BOOKS 717,404

22020606 CLEANING & FUMIGATION SERVICES 717,404

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 1,972,862

220206 OTHER SERVICES - GENERAL 1,255,457

22020601 SECURITY SERVICES 538,053

220205 TRAINING - GENERAL 1,076,107

22020501 LOCAL TRAINING 1,076,107

22020406 OTHER MAINTENANCE SERVICES 2,152,213

22020410 MAINTENANCE OF ROADS AND BRIDGES 179,351

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,793,511

22020405 MAINTENANCE OF PLANTS/GENERATORS 2,152,213

22020402 MAINTENANCE OF OFFICE FURNITURE 1,076,107

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,793,511

22020803 PLANT / GENERATOR FUEL COST 538,053

22020806 COOKING GAS/FUEL COST 717,404

22020801 MOTOR VEHICLE FUEL COST 538,053

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 717,404

22020708 BUDGET PREPARATION 179,351

220208 FUEL & LUBRICANTS - GENERAL 2,510,914

22020702 INFORMATION TECHNOLOGY CONSULTING 1,076,107

22020703 LEGAL SERVICES 717,404

Page 16: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

220210 MISCELLANEOUS 4,232,684

22021001 REFRESHMENT & MEALS 717,404

220209 FINANCIAL CHARGES - GENERAL 358,702

22020904 OTHER CRF BANK CHARGES 358,702

2301 FIXED ASSETS PURCHASED 40,000,000

230101 PURCHASE OF FIXED ASSETS - GENERAL 40,000,000

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 179,351

23 CAPITAL EXPENDITURE 40,000,000

22021009 SPORTING ACTIVITIES 717,404

22021010 DIRECT TEACHING & LABORATORY COST 717,404

22021007 WELFARE PACKAGES 179,351

22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 107,611

22021004 MEDICAL EXPENSES 717,404

22021006 POSTAGES & COURIER SERVICES 466,313

22021002 HONORARIUM & SITTING ALLOWANCE 71,740

22021003 PUBLICITY & ADVERTISEMENTS 358,702

21 PERSONNEL COST 477,187,084

2101 SALARY 424,658,462

CODE LINE ITEM AMOUNT

2 EXPENDITURE 749,639,378

WAECLOCAL01009115 PURCHASE OF 2 UNITS INDUSTRIAL COMPUTER SCANNERS (PS 960 IMAGE MARK READERS) NEW 40,000,000

0517007001 NIGERIAN INSTITUTE FOR EDUCATION PLANNERS & ADMINISTRATION

0517006001 WEST AFRICAN EXAMINATION COUNCIL (LOCAL)

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 3,542,850,982

TOTAL CAPITAL 40,000,000

TOTAL ALLOCATION 3,582,850,982

23010118 PURCHASE OF SCANNERS 40,000,000

TOTAL PERSONNEL 3,507,698,171

TOTAL OVERHEAD 35,152,811

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 7,393,091

220202 UTILITIES - GENERAL 4,066,202

220201 TRAVEL& TRANSPORT - GENERAL 8,132,400

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 739,309

22 OTHER RECURRENT COSTS 72,452,294

2202 OVERHEAD COST 72,452,294

21020201 NHIS 20,679,237

21020202 CONTRIBUTORY PENSION 31,849,385

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 52,528,622

210202 SOCIAL CONTRIBUTIONS 52,528,622

210101 SALARIES AND WAGES 424,658,462

21010101 SALARY 424,658,462

22020305 PRINTING OF NON SECURITY DOCUMENTS 1,478,618

22020306 PRINTING OF SECURITY DOCUMENTS 1,404,687

22020303 NEWSPAPERS 739,309

22020304 MAGAZINES & PERIODICALS 739,309

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 1,848,273

22020302 BOOKS 1,478,618

22020205 WATER RATES 369,655

220203 MATERIALS & SUPPLIES - GENERAL 16,486,591

22020203 INTERNET ACCESS CHARGES 1,108,964

22020204 SATELLITE BROADCASTING ACCESS CHARGES 369,655

22020201 ELECTRICITY CHARGES 1,848,273

22020202 TELEPHONE CHARGES 369,655

22020406 OTHER MAINTENANCE SERVICES 4,435,855

22020410 MAINTENANCE OF ROADS AND BRIDGES 369,655

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 3,696,546

22020405 MAINTENANCE OF PLANTS/GENERATORS 4,435,855

22020402 MAINTENANCE OF OFFICE FURNITURE 2,217,927

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 3,696,546

220204 MAINTENANCE SERVICES - GENERAL 20,257,071

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,404,687

22020309 UNIFORMS & OTHER CLOTHING 2,957,236

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 665,378

22020307 DRUGS & MEDICAL SUPPLIES 2,957,236

22020308 FIELD & CAMPING MATERIALS SUPPLIES 2,217,927

220205 TRAINING - GENERAL 2,217,927

Page 17: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020801 MOTOR VEHICLE FUEL COST 1,108,964

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 1,478,618

22020708 BUDGET PREPARATION 369,655

220208 FUEL & LUBRICANTS - GENERAL 5,175,164

22020702 INFORMATION TECHNOLOGY CONSULTING 2,217,927

22020703 LEGAL SERVICES 1,478,618

22020606 CLEANING & FUMIGATION SERVICES 1,478,618

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 4,066,200

220206 OTHER SERVICES - GENERAL 2,587,582

22020601 SECURITY SERVICES 1,108,964

22020501 LOCAL TRAINING 2,217,927

22021007 WELFARE PACKAGES 369,655

22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 221,793

22021004 MEDICAL EXPENSES 1,478,618

22021006 POSTAGES & COURIER SERVICES 961,102

22021002 HONORARIUM & SITTING ALLOWANCE 147,862

22021003 PUBLICITY & ADVERTISEMENTS 739,309

220210 MISCELLANEOUS 8,723,848

22021001 REFRESHMENT & MEALS 1,478,618

220209 FINANCIAL CHARGES - GENERAL 739,309

22020904 OTHER CRF BANK CHARGES 739,309

22020803 PLANT / GENERATOR FUEL COST 1,108,964

22020806 COOKING GAS/FUEL COST 1,478,618

0517007001 NIGERIAN INSTITUTE FOR EDUCATION PLANNERS & ADMINISTRATION

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 549,639,378

TOTAL CAPITAL 200,000,000

TOTAL ALLOCATION 749,639,378

23050101 RESEARCH AND DEVELOPMENT 200,000,000

TOTAL PERSONNEL 477,187,084

TOTAL OVERHEAD 72,452,294

2305 OTHER CAPITAL PROJECTS 200,000,000

230501 ACQUISITION OF NON TANGIBLE ASSETS 200,000,000

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 369,655

23 CAPITAL EXPENDITURE 200,000,000

22021009 SPORTING ACTIVITIES 1,478,618

22021010 DIRECT TEACHING & LABORATORY COST 1,478,618

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 134,512,852

210202 SOCIAL CONTRIBUTIONS 134,512,852

210101 SALARIES AND WAGES 1,080,532,301

21010101 SALARY 1,080,532,301

21 PERSONNEL COST 1,215,045,153

2101 SALARY 1,080,532,301

0517008001 NATIONAL LIBRARY OF NIGERIA

CODE LINE ITEM AMOUNT

2 EXPENDITURE 2,475,256,346

NIEPA03009123RETRAINING OF HEAD TEACHERS IN NIGERIA: RETAINING OF 10,570 PRINCIPALS OF JUNIOR SECONDARY SCHOOLS IN NIGERIA (MDGS)

NEW 100,000,000

NIEPA03009127RETRAINING OF OUTSTANDING HEAD TEACHERS OF PRIMARY SCHOOLS FROM SOUTH-SOUTH, SOUTH-EAST, NORTH EAST AND NORTH WEST ZONES IN SCHOOL MANAGEMENT SKILLS (MDGS)

NEW 100,000,000

22020203 INTERNET ACCESS CHARGES 4,059,355

22020204 SATELLITE BROADCASTING ACCESS CHARGES 1,353,118

22020201 ELECTRICITY CHARGES 6,765,592

22020202 TELEPHONE CHARGES 1,353,118

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 27,062,367

220202 UTILITIES - GENERAL 14,884,301

220201 TRAVEL& TRANSPORT - GENERAL 29,768,604

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 2,706,237

22 OTHER RECURRENT COSTS 260,211,193

2202 OVERHEAD COST 260,211,193

21020201 NHIS 53,472,929

21020202 CONTRIBUTORY PENSION 81,039,923

22020305 PRINTING OF NON SECURITY DOCUMENTS 5,412,473

22020303 NEWSPAPERS 2,706,237

22020304 MAGAZINES & PERIODICALS 2,706,237

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 6,765,592

22020302 BOOKS 5,412,473

22020205 WATER RATES 1,353,118

220203 MATERIALS & SUPPLIES - GENERAL 60,349,079

Page 18: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020309 UNIFORMS & OTHER CLOTHING 10,824,947

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 2,435,613

22020307 DRUGS & MEDICAL SUPPLIES 10,824,947

22020308 FIELD & CAMPING MATERIALS SUPPLIES 8,118,710

22020306 PRINTING OF SECURITY DOCUMENTS 5,141,850

220206 OTHER SERVICES - GENERAL 9,471,828

22020601 SECURITY SERVICES 4,059,355

220205 TRAINING - GENERAL 8,118,710

22020501 LOCAL TRAINING 8,118,710

22020406 OTHER MAINTENANCE SERVICES 11,237,420

22020410 MAINTENANCE OF ROADS AND BRIDGES 1,353,118

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 13,531,184

22020405 MAINTENANCE OF PLANTS/GENERATORS 16,237,420

22020402 MAINTENANCE OF OFFICE FURNITURE 8,118,710

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 13,531,184

220204 MAINTENANCE SERVICES - GENERAL 69,150,886

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 5,141,850

220209 FINANCIAL CHARGES - GENERAL 2,706,237

22020904 OTHER CRF BANK CHARGES 2,706,237

22020803 PLANT / GENERATOR FUEL COST 4,059,355

22020806 COOKING GAS/FUEL COST 5,412,473

22020801 MOTOR VEHICLE FUEL COST 4,059,355

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 5,412,473

22020708 BUDGET PREPARATION 1,353,118

220208 FUEL & LUBRICANTS - GENERAL 18,943,656

22020702 INFORMATION TECHNOLOGY CONSULTING 8,118,710

22020703 LEGAL SERVICES 5,412,473

22020606 CLEANING & FUMIGATION SERVICES 5,412,473

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 14,884,301

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 1,353,118

23 CAPITAL EXPENDITURE 1,000,000,000

22021009 SPORTING ACTIVITIES 5,412,473

22021010 DIRECT TEACHING & LABORATORY COST 5,412,473

22021007 WELFARE PACKAGES 1,353,118

22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 811,871

22021004 MEDICAL EXPENSES 5,412,473

22021006 POSTAGES & COURIER SERVICES 3,518,108

22021002 HONORARIUM & SITTING ALLOWANCE 541,247

22021003 PUBLICITY & ADVERTISEMENTS 2,706,237

220210 MISCELLANEOUS 31,933,591

22021001 REFRESHMENT & MEALS 5,412,473

CODE LINE ITEM AMOUNT

2 EXPENDITURE 5,381,284,665

NALIBR03007040 COMPLETION OF PHASE 1 NATIONAL LIBRARY HEADQUATERS BUILDING, ABUJA ONGOING 1,000,000,000

0517009001 NATIONAL EXAMINATIONS COUNCIL

0517008001 NATIONAL LIBRARY OF NIGERIA

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 1,475,256,346

TOTAL CAPITAL 1,000,000,000

TOTAL ALLOCATION 2,475,256,346

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 1,000,000,000

TOTAL PERSONNEL 1,215,045,153

TOTAL OVERHEAD 260,211,193

2302 CONSTRUCTION / PROVISION 1,000,000,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 1,000,000,000

220201 TRAVEL& TRANSPORT - GENERAL 20,781,822

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,889,257

22 OTHER RECURRENT COSTS 185,147,140

2202 OVERHEAD COST 185,147,140

21020201 NHIS 221,025,800

21020202 CONTRIBUTORY PENSION 345,007,795

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 566,033,595

210202 SOCIAL CONTRIBUTIONS 566,033,595

210101 SALARIES AND WAGES 4,600,103,930

21010101 SALARY 4,600,103,930

21 PERSONNEL COST 5,166,137,525

2101 SALARY 4,600,103,930

Page 19: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020303 NEWSPAPERS 1,889,257

22020304 MAGAZINES & PERIODICALS 1,889,257

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 4,723,141

22020302 BOOKS 3,778,513

22020205 WATER RATES 944,628

220203 MATERIALS & SUPPLIES - GENERAL 42,130,421

22020203 INTERNET ACCESS CHARGES 2,833,885

22020204 SATELLITE BROADCASTING ACCESS CHARGES 944,628

22020201 ELECTRICITY CHARGES 4,723,141

22020202 TELEPHONE CHARGES 944,628

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 18,892,565

220202 UTILITIES - GENERAL 10,390,910

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 9,446,283

22020405 MAINTENANCE OF PLANTS/GENERATORS 11,335,539

22020402 MAINTENANCE OF OFFICE FURNITURE 5,667,770

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 9,446,283

220204 MAINTENANCE SERVICES - GENERAL 51,765,629

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 3,589,587

22020309 UNIFORMS & OTHER CLOTHING 7,557,026

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 1,700,331

22020307 DRUGS & MEDICAL SUPPLIES 7,557,026

22020308 FIELD & CAMPING MATERIALS SUPPLIES 5,667,770

22020305 PRINTING OF NON SECURITY DOCUMENTS 3,778,513

22020306 PRINTING OF SECURITY DOCUMENTS 3,589,587

22020708 BUDGET PREPARATION 944,628

220208 FUEL & LUBRICANTS - GENERAL 13,224,796

22020702 INFORMATION TECHNOLOGY CONSULTING 5,667,770

22020703 LEGAL SERVICES 3,778,513

22020606 CLEANING & FUMIGATION SERVICES 3,778,513

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 10,390,911

220206 OTHER SERVICES - GENERAL 6,612,398

22020601 SECURITY SERVICES 2,833,885

220205 TRAINING - GENERAL 5,667,770

22020501 LOCAL TRAINING 5,667,770

22020406 OTHER MAINTENANCE SERVICES 11,335,539

22020410 MAINTENANCE OF ROADS AND BRIDGES 944,628

22021004 MEDICAL EXPENSES 3,778,513

22021006 POSTAGES & COURIER SERVICES 2,456,033

22021002 HONORARIUM & SITTING ALLOWANCE 377,851

22021003 PUBLICITY & ADVERTISEMENTS 1,889,257

220210 MISCELLANEOUS 22,293,226

22021001 REFRESHMENT & MEALS 3,778,513

220209 FINANCIAL CHARGES - GENERAL 1,889,257

22020904 OTHER CRF BANK CHARGES 1,889,257

22020803 PLANT / GENERATOR FUEL COST 2,833,885

22020806 COOKING GAS/FUEL COST 3,778,513

22020801 MOTOR VEHICLE FUEL COST 2,833,885

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 3,778,513

TOTAL RECURRENT 5,351,284,665

TOTAL CAPITAL 30,000,000

TOTAL ALLOCATION 5,381,284,665

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 30,000,000

TOTAL PERSONNEL 5,166,137,525

TOTAL OVERHEAD 185,147,140

2302 CONSTRUCTION / PROVISION 30,000,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 30,000,000

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 944,628

23 CAPITAL EXPENDITURE 30,000,000

22021009 SPORTING ACTIVITIES 3,778,513

22021010 DIRECT TEACHING & LABORATORY COST 3,778,513

22021007 WELFARE PACKAGES 944,628

22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 566,777

CODE LINE ITEM AMOUNT

NECO.02007065COMPLETION OF HEADQUARTERS OFFICE COMPLEX (PROVISION OF ELECTRICITY - CONNECTION TO THE NATIONAL GRID OF THE REGISTRAR'S BLOCK AND A BLOCK)

ONGOING 30,000,000

0517010001 MASS LITERACY COUNCIL

0517009001 NATIONAL EXAMINATIONS COUNCIL

CODE PROJECT NAME TYPE AMOUNT

Page 20: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 94,778,569

210202 SOCIAL CONTRIBUTIONS 94,778,569

210101 SALARIES AND WAGES 762,927,794

21010101 SALARY 762,927,794

21 PERSONNEL COST 857,706,363

2101 SALARY 762,927,794

2 EXPENDITURE 1,254,991,310

22020203 INTERNET ACCESS CHARGES 1,065,759

22020204 SATELLITE BROADCASTING ACCESS CHARGES 355,253

22020201 ELECTRICITY CHARGES 1,776,266

22020202 TELEPHONE CHARGES 355,253

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 6,394,557

220202 UTILITIES - GENERAL 3,907,784

220201 TRAVEL& TRANSPORT - GENERAL 8,526,076

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 2,131,519

22 OTHER RECURRENT COSTS 67,284,947

2202 OVERHEAD COST 67,284,947

21020201 NHIS 37,558,984

21020202 CONTRIBUTORY PENSION 57,219,585

22020309 UNIFORMS & OTHER CLOTHING 2,842,025

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 639,456

22020307 DRUGS & MEDICAL SUPPLIES 2,842,025

22020308 FIELD & CAMPING MATERIALS SUPPLIES 2,131,519

22020305 PRINTING OF NON SECURITY DOCUMENTS 1,421,013

22020306 PRINTING OF SECURITY DOCUMENTS 1,349,962

22020303 NEWSPAPERS 1,421,013

22020304 MAGAZINES & PERIODICALS 1,065,759

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 1,776,266

22020302 BOOKS 1,421,013

22020205 WATER RATES 355,253

220203 MATERIALS & SUPPLIES - GENERAL 16,910,051

220206 OTHER SERVICES - GENERAL 2,131,519

22020601 SECURITY SERVICES 710,506

220205 TRAINING - GENERAL 2,131,519

22020501 LOCAL TRAINING 2,131,519

22020406 OTHER MAINTENANCE SERVICES 2,842,025

22020410 MAINTENANCE OF ROADS AND BRIDGES 355,253

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 3,552,532

22020405 MAINTENANCE OF PLANTS/GENERATORS 2,842,025

22020402 MAINTENANCE OF OFFICE FURNITURE 2,131,519

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 3,552,532

220204 MAINTENANCE SERVICES - GENERAL 16,625,848

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,349,962

22020803 PLANT / GENERATOR FUEL COST 1,065,759

22020806 COOKING GAS/FUEL COST 1,421,013

22020801 MOTOR VEHICLE FUEL COST 1,065,759

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 1,421,013

22020708 BUDGET PREPARATION 355,253

220208 FUEL & LUBRICANTS - GENERAL 4,973,544

22020705 ARCHITECTURAL SERVICES 1,065,759

22020706 SURVEYING SERVICES 355,253

22020702 INFORMATION TECHNOLOGY CONSULTING 2,131,519

22020703 LEGAL SERVICES 1,421,013

22020606 CLEANING & FUMIGATION SERVICES 1,421,013

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 5,328,797

2305 OTHER CAPITAL PROJECTS 330,000,000

230501 ACQUISITION OF NON TANGIBLE ASSETS 330,000,000

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 355,253

23 CAPITAL EXPENDITURE 330,000,000

22021006 POSTAGES & COURIER SERVICES 923,658

22021009 SPORTING ACTIVITIES 1,349,962

22021003 PUBLICITY & ADVERTISEMENTS 710,506

22021004 MEDICAL EXPENSES 1,421,013

220210 MISCELLANEOUS 6,039,303

22021001 REFRESHMENT & MEALS 1,278,911

220209 FINANCIAL CHARGES - GENERAL 710,506

22020904 OTHER CRF BANK CHARGES 710,506

23050101 RESEARCH AND DEVELOPMENT 330,000,000

Page 21: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

MASSLITE01009150DEVELOPING OF TEACHING AND LEARNING MATERIALS IN CORE SUBJECTS OF BASIC AND POST LITERACY INCLUDING E -LEARNING PACKAGES

NEW 80,000,000

MASSLITE01009153 SUPPORT FOR LITERACY BY RADIO PROGRAMME IN NIGERIA (MDGS) NEW 50,000,000

MASSLITE01006550 DEVELOPMENT OF TRAINING MODULES FOR NON-FORMAL EDUCATION SECTOR ONGOING 20,000,000

MASSLITE01006557 RESEARCH & DEVELOPMENT IN ADULT AND NON-FORMAL (NFE ) EDUCATION ONGOING 30,000,000

0517010001 MASS LITERACY COUNCIL

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 924,991,310

TOTAL CAPITAL 330,000,000

TOTAL ALLOCATION 1,254,991,310

TOTAL PERSONNEL 857,706,363

TOTAL OVERHEAD 67,284,947

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 38,390,883

210202 SOCIAL CONTRIBUTIONS 38,390,883

210101 SALARIES AND WAGES 311,689,438

21010101 SALARY 311,689,438

21 PERSONNEL COST 350,080,321

2101 SALARY 311,689,438

0517011001 NOMADIC EDUCATION COMMISSION

CODE LINE ITEM AMOUNT

2 EXPENDITURE 649,468,455

MASSLITE01009154NATIONAL MASS LITERACY ACTIVITIES: REFRESHER TRAINING FOR NON-FORMAL EDUCATION (NFE) FACILITATORS NATIONWIDE (MDGS)

NEW 100,000,000

MASSLITE01009155 SUPPLY OF TEACHING AND LEARNING MATERIALS FOR NFE CENTRES NATIONWIDE (MDGS) NEW 50,000,000

22020203 INTERNET ACCESS CHARGES 708,546

22020204 SATELLITE BROADCASTING ACCESS CHARGES 236,182

22020201 ELECTRICITY CHARGES 1,180,909

22020202 TELEPHONE CHARGES 236,182

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 4,251,274

220202 UTILITIES - GENERAL 2,598,001

220201 TRAVEL& TRANSPORT - GENERAL 5,668,365

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,417,091

22 OTHER RECURRENT COSTS 44,732,853

2202 OVERHEAD COST 44,732,853

21020201 NHIS 15,014,175

21020202 CONTRIBUTORY PENSION 23,376,708

22020309 UNIFORMS & OTHER CLOTHING 1,889,455

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 425,127

22020307 DRUGS & MEDICAL SUPPLIES 1,889,455

22020308 FIELD & CAMPING MATERIALS SUPPLIES 1,417,091

22020305 PRINTING OF NON SECURITY DOCUMENTS 944,728

22020306 PRINTING OF SECURITY DOCUMENTS 897,491

22020303 NEWSPAPERS 944,728

22020304 MAGAZINES & PERIODICALS 708,546

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 1,180,909

22020302 BOOKS 944,728

22020205 WATER RATES 236,182

220203 MATERIALS & SUPPLIES - GENERAL 11,242,258

220206 OTHER SERVICES - GENERAL 1,417,092

22020601 SECURITY SERVICES 472,364

220205 TRAINING - GENERAL 1,417,091

22020501 LOCAL TRAINING 1,417,091

22020406 OTHER MAINTENANCE SERVICES 1,889,455

22020410 MAINTENANCE OF ROADS AND BRIDGES 236,182

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 2,361,819

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,889,455

22020402 MAINTENANCE OF OFFICE FURNITURE 1,417,091

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 2,361,819

220204 MAINTENANCE SERVICES - GENERAL 11,053,312

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 897,491

22020801 MOTOR VEHICLE FUEL COST 708,546

22020708 BUDGET PREPARATION 236,182

220208 FUEL & LUBRICANTS - GENERAL 3,306,548

22020705 ARCHITECTURAL SERVICES 708,546

22020706 SURVEYING SERVICES 236,182

22020702 INFORMATION TECHNOLOGY CONSULTING 1,417,091

22020703 LEGAL SERVICES 944,728

22020606 CLEANING & FUMIGATION SERVICES 944,728

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 3,542,729

Page 22: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020803 PLANT / GENERATOR FUEL COST 708,546

22020806 COOKING GAS/FUEL COST 944,728

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 944,728

2305 OTHER CAPITAL PROJECTS 254,655,281

230501 ACQUISITION OF NON TANGIBLE ASSETS 254,655,281

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 236,182

23 CAPITAL EXPENDITURE 254,655,281

22021006 POSTAGES & COURIER SERVICES 614,073

22021009 SPORTING ACTIVITIES 897,491

22021003 PUBLICITY & ADVERTISEMENTS 472,364

22021004 MEDICAL EXPENSES 944,728

220210 MISCELLANEOUS 4,015,093

22021001 REFRESHMENT & MEALS 850,255

220209 FINANCIAL CHARGES - GENERAL 472,364

22020904 OTHER CRF BANK CHARGES 472,364

NORMADIC10009198 Retraining of IRI Mentors and Monitors (MDGs) NEW 64,655,281

NORMADIC10009200PRODUCTION OF TEXTUAL MATERIALS IN 5 CORE SUBJECTS - ENGLISH, MATHEMATICS, RELIGIOUS KNOWLEDGE, NATIONAL VALUES, BASIC SCIENCE AND TECHNOLOGY (MDGS)

NEW 80,000,000

CODE PROJECT NAME TYPE AMOUNT

NORMADIC10009197 Professional Capacity Development for nomadic Teachers in the 6 Geo-political zones + FCT (MDGs) NEW 70,000,000

TOTAL CAPITAL 254,655,281

TOTAL ALLOCATION 649,468,455

0517011001 NOMADIC EDUCATION COMMISSION

TOTAL PERSONNEL 350,080,321

TOTAL OVERHEAD 44,732,853

TOTAL RECURRENT 394,813,174

23050101 RESEARCH AND DEVELOPMENT 214,655,281

23050102 COMPUTER SOFTWARE ACQUISITION 40,000,000

21020201 NHIS 37,079,932

21020202 CONTRIBUTORY PENSION 56,475,343

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 93,555,275

210202 SOCIAL CONTRIBUTIONS 93,555,275

210101 SALARIES AND WAGES 753,004,572

21010101 SALARY 753,004,572

21 PERSONNEL COST 846,559,847

2101 SALARY 753,004,572

CODE LINE ITEM AMOUNT

2 EXPENDITURE 1,276,683,238

NORMADIC11009199 ELECTRONIC ARCHIVING OF FINANCE FILES NEW 40,000,000

0517012001 NATIONAL EDUCATION RESEARCH & DEVELOPMENT COUNCIL

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 17,418,652

22020303 NEWSPAPERS 1,158,107

22020203 INTERNET ACCESS CHARGES 3,658,107

220203 MATERIALS & SUPPLIES - GENERAL 20,476,099

22020201 ELECTRICITY CHARGES 1,158,107

22020202 TELEPHONE CHARGES 1,658,107

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 22,620,654

220202 UTILITIES - GENERAL 6,474,321

220201 TRAVEL& TRANSPORT - GENERAL 35,778,761

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 13,158,107

22 OTHER RECURRENT COSTS 280,123,391

2202 OVERHEAD COST 280,123,391

22020501 LOCAL TRAINING 5,158,107

220206 OTHER SERVICES - GENERAL 55,316,214

22020405 MAINTENANCE OF PLANTS/GENERATORS 4,158,107

220205 TRAINING - GENERAL 5,158,107

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 2,158,107

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 6,833,163

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 7,983,126

22020402 MAINTENANCE OF OFFICE FURNITURE 4,933,735

22020309 UNIFORMS & OTHER CLOTHING 158,107

220204 MAINTENANCE SERVICES - GENERAL 26,066,238

22020304 MAGAZINES & PERIODICALS 583,126

22020305 PRINTING OF NON SECURITY DOCUMENTS 1,158,107

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 5,816,214

22020701 FINANCIAL CONSULTING 1,658,107

22020601 SECURITY SERVICES 29,158,107

22020606 CLEANING & FUMIGATION SERVICES 26,158,107

Page 23: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22021002 HONORARIUM & SITTING ALLOWANCE 7,583,126

22021003 PUBLICITY & ADVERTISEMENTS 3,158,107

220210 MISCELLANEOUS 98,002,459

22021001 REFRESHMENT & MEALS 12,408,144

22020801 MOTOR VEHICLE FUEL COST 19,158,107

22020803 PLANT / GENERATOR FUEL COST 7,876,871

22020703 LEGAL SERVICES 4,158,107

220208 FUEL & LUBRICANTS - GENERAL 27,034,978

TOTAL RECURRENT 1,126,683,238

TOTAL CAPITAL 150,000,000

TOTAL ALLOCATION 1,276,683,238

23050101 RESEARCH AND DEVELOPMENT 150,000,000

TOTAL PERSONNEL 846,559,847

TOTAL OVERHEAD 280,123,391

2305 OTHER CAPITAL PROJECTS 150,000,000

230501 ACQUISITION OF NON TANGIBLE ASSETS 150,000,000

22021031 CURRICULUM DEVELOPMENT 54,158,107

23 CAPITAL EXPENDITURE 150,000,000

22021007 WELFARE PACKAGES 13,220,654

22021009 SPORTING ACTIVITIES 658,107

22021004 MEDICAL EXPENSES 6,158,107

22021006 POSTAGES & COURIER SERVICES 658,107

21 PERSONNEL COST 1,140,906,393

2101 SALARY 1,014,631,181

0517013001 NATIONAL BUSINESS AND TECHNICAL EDUCATION BOARD

CODE LINE ITEM AMOUNT

2 EXPENDITURE 1,365,730,571

NERDC05009203 TEACHER CAPACITY BUILDING ON THE NEW CURRICULUM (MDGS) NEW 45,000,000

NERDC05009205 STRENTHENING ENTREPRENEURAL AND VOCATIONAL SKILLS FOR STUDENTS (MDGS) NEW 10,000,000

NERDC05009201CURRICULUM ALIGNMENT: PRINTING OF OUTSTANDING PRIMARY 4-6 REVISED 9 BASIC CURRICULUM (MDGS)

NEW 70,000,000

NERDC05009202PRINTING OF TEACHERS GUIDE ON THE REVISED 9 YEAR BASIC EDUCATION CURRICULUM (MDGS)

NEW 25,000,000

0517012001 NATIONAL EDUCATION RESEARCH & DEVELOPMENT COUNCIL

CODE PROJECT NAME TYPE AMOUNT

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 7,750,205

220202 UTILITIES - GENERAL 5,958,458

220201 TRAVEL& TRANSPORT - GENERAL 8,833,561

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,083,356

22 OTHER RECURRENT COSTS 100,168,897

2202 OVERHEAD COST 100,168,897

21020201 NHIS 50,177,873

21020202 CONTRIBUTORY PENSION 76,097,339

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 126,275,212

210202 SOCIAL CONTRIBUTIONS 126,275,212

210101 SALARIES AND WAGES 1,014,631,181

21010101 SALARY 1,014,631,181

22020305 PRINTING OF NON SECURITY DOCUMENTS 2,166,712

22020306 PRINTING OF SECURITY DOCUMENTS 2,058,377

22020303 NEWSPAPERS 2,166,712

22020304 MAGAZINES & PERIODICALS 2,166,712

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 2,708,390

22020302 BOOKS 2,166,712

22020205 WATER RATES 541,678

220203 MATERIALS & SUPPLIES - GENERAL 26,325,554

22020203 INTERNET ACCESS CHARGES 1,625,034

22020204 SATELLITE BROADCASTING ACCESS CHARGES 541,678

22020201 ELECTRICITY CHARGES 2,708,390

22020202 TELEPHONE CHARGES 541,678

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 5,416,781

22020405 MAINTENANCE OF PLANTS/GENERATORS 4,500,137

22020402 MAINTENANCE OF OFFICE FURNITURE 3,250,068

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 5,416,781

220204 MAINTENANCE SERVICES - GENERAL 25,683,959

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 2,058,377

22020309 UNIFORMS & OTHER CLOTHING 4,333,425

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 975,021

22020307 DRUGS & MEDICAL SUPPLIES 4,333,425

22020308 FIELD & CAMPING MATERIALS SUPPLIES 3,250,068

Page 24: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020406 OTHER MAINTENANCE SERVICES 4,500,137

22020410 MAINTENANCE OF ROADS AND BRIDGES 541,678

22020801 MOTOR VEHICLE FUEL COST 1,625,034

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 2,166,712

22020708 BUDGET PREPARATION 541,678

220208 FUEL & LUBRICANTS - GENERAL 7,583,492

22020702 INFORMATION TECHNOLOGY CONSULTING 3,250,068

22020703 LEGAL SERVICES 2,166,712

22020606 CLEANING & FUMIGATION SERVICES 2,166,712

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 5,958,458

220206 OTHER SERVICES - GENERAL 3,791,746

22020601 SECURITY SERVICES 1,625,034

220205 TRAINING - GENERAL 3,250,068

22020501 LOCAL TRAINING 3,250,068

22021010 DIRECT TEACHING & LABORATORY COST 2,166,712

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 541,678

22021006 POSTAGES & COURIER SERVICES 1,408,363

22021009 SPORTING ACTIVITIES 2,166,712

22021003 PUBLICITY & ADVERTISEMENTS 1,083,356

22021004 MEDICAL EXPENSES 2,166,712

220210 MISCELLANEOUS 11,700,245

22021001 REFRESHMENT & MEALS 2,166,712

220209 FINANCIAL CHARGES - GENERAL 1,083,356

22020904 OTHER CRF BANK CHARGES 1,083,356

22020803 PLANT / GENERATOR FUEL COST 1,625,034

22020806 COOKING GAS/FUEL COST 2,166,712

0517013001 NATIONAL BUSINESS AND TECHNICAL EDUCATION BOARD

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 1,241,075,290

TOTAL CAPITAL 124,655,281

TOTAL ALLOCATION 1,365,730,571

23050101 RESEARCH AND DEVELOPMENT 89,655,281

TOTAL PERSONNEL 1,140,906,393

TOTAL OVERHEAD 100,168,897

2305 OTHER CAPITAL PROJECTS 89,655,281

230501 ACQUISITION OF NON TANGIBLE ASSETS 89,655,281

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 35,000,000

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 35,000,000

23 CAPITAL EXPENDITURE 124,655,281

2302 CONSTRUCTION / PROVISION 35,000,000

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 77,507,654

210202 SOCIAL CONTRIBUTIONS 77,507,654

210101 SALARIES AND WAGES 624,490,718

21010101 SALARY 624,490,718

21 PERSONNEL COST 701,998,372

2101 SALARY 624,490,718

0517014001 TEACHERS REGISTRATION COUNCIL OF NIGERIA

CODE LINE ITEM AMOUNT

2 EXPENDITURE 814,659,481

YNBTE1009212 CONSTRUCTION OF CAR PARKING LOTS AT THE NBTE SECRETARIAT NEW 35,000,000

YNBTE2009213DEVELOPMENT OF TEACHERS GUIDE/ INSTRUCTIONAL MATERIALS TO AID THE TEACHING OF THE NEW CURRICULUM IN TVE (MDGS)

NEW 89,655,281

22020203 INTERNET ACCESS CHARGES 1,341,752

22020204 SATELLITE BROADCASTING ACCESS CHARGES 447,251

22020201 ELECTRICITY CHARGES 2,236,253

22020202 TELEPHONE CHARGES 447,251

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 8,050,510

220202 UTILITIES - GENERAL 4,919,758

220201 TRAVEL& TRANSPORT - GENERAL 8,945,011

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 894,501

22 OTHER RECURRENT COSTS 87,661,109

2202 OVERHEAD COST 87,661,109

21020201 NHIS 30,670,850

21020202 CONTRIBUTORY PENSION 46,836,804

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 2,236,253

22020302 BOOKS 1,789,002

22020205 WATER RATES 447,251

220203 MATERIALS & SUPPLIES - GENERAL 21,736,375

Page 25: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020309 UNIFORMS & OTHER CLOTHING 3,578,004

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 805,051

22020307 DRUGS & MEDICAL SUPPLIES 3,578,004

22020308 FIELD & CAMPING MATERIALS SUPPLIES 2,683,503

22020305 PRINTING OF NON SECURITY DOCUMENTS 1,789,002

22020306 PRINTING OF SECURITY DOCUMENTS 1,699,552

22020303 NEWSPAPERS 1,789,002

22020304 MAGAZINES & PERIODICALS 1,789,002

220206 OTHER SERVICES - GENERAL 3,130,754

22020601 SECURITY SERVICES 1,341,752

220205 TRAINING - GENERAL 2,683,503

22020501 LOCAL TRAINING 2,683,503

22020406 OTHER MAINTENANCE SERVICES 5,367,007

22020410 MAINTENANCE OF ROADS AND BRIDGES 447,251

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 4,472,506

22020405 MAINTENANCE OF PLANTS/GENERATORS 5,367,007

22020402 MAINTENANCE OF OFFICE FURNITURE 2,683,503

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 4,472,506

220204 MAINTENANCE SERVICES - GENERAL 24,509,332

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,699,552

220209 FINANCIAL CHARGES - GENERAL 894,501

22020904 OTHER CRF BANK CHARGES 894,501

22020803 PLANT / GENERATOR FUEL COST 1,341,752

22020806 COOKING GAS/FUEL COST 1,789,002

22020801 MOTOR VEHICLE FUEL COST 1,341,752

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 1,789,002

22020708 BUDGET PREPARATION 447,251

220208 FUEL & LUBRICANTS - GENERAL 6,261,508

22020702 INFORMATION TECHNOLOGY CONSULTING 2,683,503

22020703 LEGAL SERVICES 1,789,002

22020606 CLEANING & FUMIGATION SERVICES 1,789,002

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 4,919,756

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 25,000,000

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 25,000,000

23 CAPITAL EXPENDITURE 25,000,000

2302 CONSTRUCTION / PROVISION 25,000,000

22021010 DIRECT TEACHING & LABORATORY COST 1,789,002

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 447,251

22021006 POSTAGES & COURIER SERVICES 1,162,851

22021009 SPORTING ACTIVITIES 1,789,002

22021003 PUBLICITY & ADVERTISEMENTS 894,501

22021004 MEDICAL EXPENSES 1,789,002

220210 MISCELLANEOUS 9,660,611

22021001 REFRESHMENT & MEALS 1,789,002

21 PERSONNEL COST 601,181,487

2101 SALARY 532,925,432

0517016001 NATIONAL COMMISSION FOR COLLEGE EDUCATION SECRETARIAT

CODE LINE ITEM AMOUNT

2 EXPENDITURE 901,764,771

CODE PROJECT NAME TYPE AMOUNT

TRCN03007168 CONSTRUCTION OF TRCN HEADQUARTERS OFFICE COMPLEX AT ABUJA ONGOING 25,000,000

TOTAL CAPITAL 25,000,000

TOTAL ALLOCATION 814,659,481

0517014001 TEACHERS REGISTRATION COUNCIL OF NIGERIA

TOTAL PERSONNEL 701,998,372

TOTAL OVERHEAD 87,661,109

TOTAL RECURRENT 789,659,481

22 OTHER RECURRENT COSTS 190,583,284

2202 OVERHEAD COST 190,583,284

21020201 NHIS 26,646,272

21020202 CONTRIBUTORY PENSION 39,969,407

21020101 NON REGULAR ALLOWANCES 1,640,376

210202 SOCIAL CONTRIBUTIONS 66,615,679

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 68,256,055

210201 ALLOWANCES 1,640,376

210101 SALARIES AND WAGES 532,925,432

21010101 SALARY 532,925,432

Page 26: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

220201 TRAVEL& TRANSPORT - GENERAL 19,447,273

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,944,727

22020303 NEWSPAPERS 3,889,455

22020304 MAGAZINES & PERIODICALS 3,889,455

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 4,861,818

22020302 BOOKS 3,889,455

22020205 WATER RATES 972,364

220203 MATERIALS & SUPPLIES - GENERAL 47,256,875

22020203 INTERNET ACCESS CHARGES 2,917,091

22020204 SATELLITE BROADCASTING ACCESS CHARGES 972,364

22020201 ELECTRICITY CHARGES 4,861,818

22020202 TELEPHONE CHARGES 972,364

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 17,502,546

220202 UTILITIES - GENERAL 10,696,001

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 9,723,637

22020405 MAINTENANCE OF PLANTS/GENERATORS 11,668,364

22020402 MAINTENANCE OF OFFICE FURNITURE 5,834,182

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 9,723,637

220204 MAINTENANCE SERVICES - GENERAL 53,285,530

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 3,694,982

22020309 UNIFORMS & OTHER CLOTHING 7,778,909

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 1,750,255

22020307 DRUGS & MEDICAL SUPPLIES 7,778,909

22020308 FIELD & CAMPING MATERIALS SUPPLIES 5,834,182

22020305 PRINTING OF NON SECURITY DOCUMENTS 3,889,455

22020306 PRINTING OF SECURITY DOCUMENTS 3,694,982

22020708 BUDGET PREPARATION 972,364

220208 FUEL & LUBRICANTS - GENERAL 13,613,092

22020702 INFORMATION TECHNOLOGY CONSULTING 5,834,182

22020703 LEGAL SERVICES 3,889,455

22020606 CLEANING & FUMIGATION SERVICES 3,889,455

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 10,696,001

220206 OTHER SERVICES - GENERAL 6,806,546

22020601 SECURITY SERVICES 2,917,091

220205 TRAINING - GENERAL 5,834,182

22020501 LOCAL TRAINING 5,834,182

22020406 OTHER MAINTENANCE SERVICES 11,668,364

22020410 MAINTENANCE OF ROADS AND BRIDGES 972,364

22021006 POSTAGES & COURIER SERVICES 2,528,146

22021009 SPORTING ACTIVITIES 3,889,455

22021003 PUBLICITY & ADVERTISEMENTS 1,944,727

22021004 MEDICAL EXPENSES 3,889,455

220210 MISCELLANEOUS 21,003,057

22021001 REFRESHMENT & MEALS 3,889,455

220209 FINANCIAL CHARGES - GENERAL 1,944,727

22020904 OTHER CRF BANK CHARGES 1,944,727

22020803 PLANT / GENERATOR FUEL COST 2,917,091

22020806 COOKING GAS/FUEL COST 3,889,455

22020801 MOTOR VEHICLE FUEL COST 2,917,091

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 3,889,455

CODE PROJECT NAME TYPE AMOUNT

NCCE3006151REVIEW AND PRODUCTION OF NCE CURRICULUM TO ALIGN WITH THE BASIC EDUCATION CURRICULUM REVIESED BY NERDC AND CAPACITY BUILDING OF TEACHERS ON THE REVIESED CURICULUM (MDGs)

ONGOING 90,000,000

TOTAL CAPITAL 110,000,000

TOTAL ALLOCATION 901,764,771

0517016001 NATIONAL COMMISSION FOR COLLEGE EDUCATION SECRETARIAT

TOTAL PERSONNEL 601,181,487

TOTAL OVERHEAD 190,583,284

TOTAL RECURRENT 791,764,771

230501 ACQUISITION OF NON TANGIBLE ASSETS 110,000,000

23050101 RESEARCH AND DEVELOPMENT 110,000,000

23 CAPITAL EXPENDITURE 110,000,000

2305 OTHER CAPITAL PROJECTS 110,000,000

22021010 DIRECT TEACHING & LABORATORY COST 3,889,455

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 972,364

CODE LINE ITEM AMOUNT

NCCE3009221 CAPACITY BUILDING OF TEACHERS ON THE NEW CURRICULUM (MDGS) NEW 20,000,000

0517017001 NATIONAL TEACHERS INSTITUTE

Page 27: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

21020201 NHIS 63,104,634

21020202 CONTRIBUTORY PENSION 95,487,481

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 158,592,115

210202 SOCIAL CONTRIBUTIONS 158,592,115

210101 SALARIES AND WAGES 1,273,166,412

21010101 SALARY 1,273,166,412

21 PERSONNEL COST 1,431,758,527

2101 SALARY 1,273,166,412

2 EXPENDITURE 2,561,934,239

22020205 WATER RATES 664,162

220203 MATERIALS & SUPPLIES - GENERAL 32,278,262

22020203 INTERNET ACCESS CHARGES 1,992,485

22020204 SATELLITE BROADCASTING ACCESS CHARGES 664,162

22020201 ELECTRICITY CHARGES 3,320,809

22020202 TELEPHONE CHARGES 664,162

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 11,954,912

220202 UTILITIES - GENERAL 7,305,780

220201 TRAVEL& TRANSPORT - GENERAL 13,283,236

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,328,324

22 OTHER RECURRENT COSTS 130,175,712

2202 OVERHEAD COST 130,175,712

220204 MAINTENANCE SERVICES - GENERAL 36,396,068

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 2,523,815

22020309 UNIFORMS & OTHER CLOTHING 5,313,294

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 1,195,491

22020307 DRUGS & MEDICAL SUPPLIES 5,313,294

22020308 FIELD & CAMPING MATERIALS SUPPLIES 3,984,971

22020305 PRINTING OF NON SECURITY DOCUMENTS 2,656,647

22020306 PRINTING OF SECURITY DOCUMENTS 2,523,815

22020303 NEWSPAPERS 2,656,647

22020304 MAGAZINES & PERIODICALS 2,656,647

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 3,320,809

22020302 BOOKS 2,656,647

22020606 CLEANING & FUMIGATION SERVICES 2,656,647

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 7,305,780

220206 OTHER SERVICES - GENERAL 4,649,132

22020601 SECURITY SERVICES 1,992,485

220205 TRAINING - GENERAL 3,984,971

22020501 LOCAL TRAINING 3,984,971

22020406 OTHER MAINTENANCE SERVICES 7,969,942

22020410 MAINTENANCE OF ROADS AND BRIDGES 664,162

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 6,641,618

22020405 MAINTENANCE OF PLANTS/GENERATORS 7,969,942

22020402 MAINTENANCE OF OFFICE FURNITURE 3,984,971

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 6,641,618

220210 MISCELLANEOUS 14,345,895

22021001 REFRESHMENT & MEALS 2,656,647

220209 FINANCIAL CHARGES - GENERAL 1,328,324

22020904 OTHER CRF BANK CHARGES 1,328,324

22020803 PLANT / GENERATOR FUEL COST 1,992,485

22020806 COOKING GAS/FUEL COST 2,656,647

22020801 MOTOR VEHICLE FUEL COST 1,992,485

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 2,656,647

22020708 BUDGET PREPARATION 664,162

220208 FUEL & LUBRICANTS - GENERAL 9,298,264

22020702 INFORMATION TECHNOLOGY CONSULTING 3,984,971

22020703 LEGAL SERVICES 2,656,647

2305 OTHER CAPITAL PROJECTS 918,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 81,500,000

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 81,500,000

23 CAPITAL EXPENDITURE 1,000,000,000

2302 CONSTRUCTION / PROVISION 81,500,000

22021010 DIRECT TEACHING & LABORATORY COST 2,656,647

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 664,162

22021006 POSTAGES & COURIER SERVICES 1,726,821

22021009 SPORTING ACTIVITIES 2,656,647

22021003 PUBLICITY & ADVERTISEMENTS 1,328,324

22021004 MEDICAL EXPENSES 2,656,647

Page 28: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

230501 ACQUISITION OF NON TANGIBLE ASSETS 918,500,000

NTI.03007120 CONSTRUCTION OF SMASE OFFICE COMPLEX ONGOING 16,000,000

NTI.05009328 HOTEL ACCOMMODATION FOR PARTICIPANTS (MDGS) NEW 488,500,000

NTI.01007100 SMASE INSET TRAINING ONGOING 35,000,000

NTI.03007108 CONSTRUCTION OF KANO STATE OFFICE BUILDING ONGOING 30,500,000

0517017001 NATIONAL TEACHERS INSTITUTE

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 1,561,934,239

TOTAL CAPITAL 1,000,000,000

TOTAL ALLOCATION 2,561,934,239

23050101 RESEARCH AND DEVELOPMENT 918,500,000

TOTAL PERSONNEL 1,431,758,527

TOTAL OVERHEAD 130,175,712

21020201 NHIS 136,655,030

21020202 CONTRIBUTORY PENSION 213,310,169

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 349,965,199

210202 SOCIAL CONTRIBUTIONS 349,965,199

210101 SALARIES AND WAGES 2,844,135,582

21010101 SALARY 2,844,135,582

21 PERSONNEL COST 3,194,100,781

2101 SALARY 2,844,135,582

0517018001 FEDERAL POLYTECHNIC ADO-EKITI

CODE LINE ITEM AMOUNT

2 EXPENDITURE 3,320,762,378

NTI.05009331 CONDUCT OF THE WORKSHOP (MDGS) NEW 290,000,000

NTI.05009334 PRE-WORKSHOP ACTIVITIES (MDGS) NEW 140,000,000

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 7,440,784

22020303 NEWSPAPERS 100,000

22020203 INTERNET ACCESS CHARGES 1,000,000

220203 MATERIALS & SUPPLIES - GENERAL 15,483,789

22020201 ELECTRICITY CHARGES 4,464,529

22020202 TELEPHONE CHARGES 97,779

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,985,196

220202 UTILITIES - GENERAL 5,562,308

220201 TRAVEL& TRANSPORT - GENERAL 4,962,991

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 2,977,795

22 OTHER RECURRENT COSTS 98,673,065

2202 OVERHEAD COST 98,673,065

22020501 LOCAL TRAINING 1,985,196

220206 OTHER SERVICES - GENERAL 21,837,157

22020406 OTHER MAINTENANCE SERVICES 496,299

220205 TRAINING - GENERAL 1,985,196

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 496,299

22020405 MAINTENANCE OF PLANTS/GENERATORS 992,598

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 992,598

22020402 MAINTENANCE OF OFFICE FURNITURE 397,039

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 2,780,015

220204 MAINTENANCE SERVICES - GENERAL 3,374,833

22020304 MAGAZINES & PERIODICALS 200,000

22020307 DRUGS & MEDICAL SUPPLIES 4,962,990

22021002 HONORARIUM & SITTING ALLOWANCE 10,025,860

22021003 PUBLICITY & ADVERTISEMENTS 1,488,897

22020902 INSURANCE PREMIUM 2,977,794

220210 MISCELLANEOUS 22,433,335

22020803 PLANT / GENERATOR FUEL COST 18,363,064

220209 FINANCIAL CHARGES - GENERAL 2,977,794

220208 FUEL & LUBRICANTS - GENERAL 19,355,662

22020801 MOTOR VEHICLE FUEL COST 992,598

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 700,000

22020703 LEGAL SERVICES 700,000

22020601 SECURITY SERVICES 19,851,961

22020606 CLEANING & FUMIGATION SERVICES 1,985,196

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 27,988,532

23 CAPITAL EXPENDITURE 27,988,532

2302 CONSTRUCTION / PROVISION 27,988,532

22021009 SPORTING ACTIVITIES 2,977,794

22021010 DIRECT TEACHING & LABORATORY COST 7,940,784

Page 29: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

CODE PROJECT NAME TYPE AMOUNT

YEKT1005770 CONSTRUCTION OF CIVIL ENGINEERING COMPLEX: CIVIL WORKS ONGOING 27,988,532

TOTAL CAPITAL 27,988,532

TOTAL ALLOCATION 3,320,762,378

0517018001 FEDERAL POLYTECHNIC ADO-EKITI

TOTAL PERSONNEL 3,194,100,781

TOTAL OVERHEAD 98,673,065

TOTAL RECURRENT 3,292,773,846

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 27,988,532

22 OTHER RECURRENT COSTS 87,900,978

2202 OVERHEAD COST 87,900,978

21020201 NHIS 118,346,699

21020202 CONTRIBUTORY PENSION 177,520,048

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 295,866,747

210202 SOCIAL CONTRIBUTIONS 295,866,747

210101 SALARIES AND WAGES 2,366,933,979

21010101 SALARY 2,366,933,979

21 PERSONNEL COST 2,662,800,726

2101 SALARY 2,366,933,979

0517018002 FEDERAL POLYTECHNIC BAUCHI

CODE LINE ITEM AMOUNT

2 EXPENDITURE 2,778,690,236

22020304 MAGAZINES & PERIODICALS 250,000

22020305 PRINTING OF NON SECURITY DOCUMENTS 1,000,000

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 7,000,000

22020303 NEWSPAPERS 720,000

22020204 SATELLITE BROADCASTING ACCESS CHARGES 500,000

220203 MATERIALS & SUPPLIES - GENERAL 15,470,000

22020201 ELECTRICITY CHARGES 4,000,000

22020203 INTERNET ACCESS CHARGES 3,500,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 4,000,000

220202 UTILITIES - GENERAL 8,000,000

220201 TRAVEL& TRANSPORT - GENERAL 6,500,000

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 2,500,000

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,500,000

220205 TRAINING - GENERAL 2,000,000

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 5,000,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 2,000,000

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 3,000,000

22020402 MAINTENANCE OF OFFICE FURNITURE 1,000,000

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 3,000,000

220204 MAINTENANCE SERVICES - GENERAL 12,500,000

22020308 FIELD & CAMPING MATERIALS SUPPLIES 1,500,000

22020309 UNIFORMS & OTHER CLOTHING 500,000

22020306 PRINTING OF SECURITY DOCUMENTS 1,000,000

22020307 DRUGS & MEDICAL SUPPLIES 500,000

22020804 AIRCRAFT FUEL COST 600,000

220210 MISCELLANEOUS 29,430,000

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 400,978

22020803 PLANT / GENERATOR FUEL COST 5,200,000

220208 FUEL & LUBRICANTS - GENERAL 7,200,978

22020801 MOTOR VEHICLE FUEL COST 1,000,000

22020701 FINANCIAL CONSULTING 1,200,000

22020703 LEGAL SERVICES 600,000

22020606 CLEANING & FUMIGATION SERVICES 5,000,000

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 1,800,000

22020501 LOCAL TRAINING 2,000,000

220206 OTHER SERVICES - GENERAL 5,000,000

22021010 DIRECT TEACHING & LABORATORY COST 15,630,000

22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 1,000,000

22021009 SPORTING ACTIVITIES 500,000

22021006 POSTAGES & COURIER SERVICES 300,000

22021007 WELFARE PACKAGES 1,500,000

22021003 PUBLICITY & ADVERTISEMENTS 1,000,000

22021004 MEDICAL EXPENSES 1,500,000

22021001 REFRESHMENT & MEALS 2,000,000

22021002 HONORARIUM & SITTING ALLOWANCE 6,000,000

Page 30: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

2302 CONSTRUCTION / PROVISION 27,988,532

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 27,988,532

23 CAPITAL EXPENDITURE 27,988,532

21 PERSONNEL COST 3,138,295,877

2101 SALARY 2,789,596,335

CODE LINE ITEM AMOUNT

2 EXPENDITURE 3,306,410,268

YBAU005889 FURNISHING OF CONSTRUCTED SCHOOL OF ENVIRONMENTAL TECHNOLOGY ONGOING 27,988,532

0517018003 FEDERAL POLYTECHNIC BIDA

0517018002 FEDERAL POLYTECHNIC BAUCHI

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 2,750,701,704

TOTAL CAPITAL 27,988,532

TOTAL ALLOCATION 2,778,690,236

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 27,988,532

TOTAL PERSONNEL 2,662,800,726

TOTAL OVERHEAD 87,900,978

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 25,000,000

220202 UTILITIES - GENERAL 9,125,859

220201 TRAVEL& TRANSPORT - GENERAL 42,000,000

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 17,000,000

22 OTHER RECURRENT COSTS 140,125,859

2202 OVERHEAD COST 140,125,859

21020201 NHIS 139,479,817

21020202 CONTRIBUTORY PENSION 209,219,725

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 348,699,542

210202 SOCIAL CONTRIBUTIONS 348,699,542

210101 SALARIES AND WAGES 2,789,596,335

21010101 SALARY 2,789,596,335

22020304 MAGAZINES & PERIODICALS 500,000

22020305 PRINTING OF NON SECURITY DOCUMENTS 2,500,000

22020302 BOOKS 500,000

22020303 NEWSPAPERS 1,000,000

220203 MATERIALS & SUPPLIES - GENERAL 13,000,000

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 5,000,000

22020205 WATER RATES 500,000

22020206 SEWERAGE CHARGES 625,859

22020203 INTERNET ACCESS CHARGES 500,000

22020204 SATELLITE BROADCASTING ACCESS CHARGES 2,000,000

22020201 ELECTRICITY CHARGES 5,000,000

22020202 TELEPHONE CHARGES 500,000

22020501 LOCAL TRAINING 8,000,000

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 5,000,000

22020406 OTHER MAINTENANCE SERVICES 5,000,000

220205 TRAINING - GENERAL 8,000,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 10,000,000

22020405 MAINTENANCE OF PLANTS/GENERATORS 2,000,000

22020402 MAINTENANCE OF OFFICE FURNITURE 13,000,000

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 6,000,000

220204 MAINTENANCE SERVICES - GENERAL 38,000,000

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 2,000,000

22020306 PRINTING OF SECURITY DOCUMENTS 1,500,000

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 2,000,000

22021010 DIRECT TEACHING & LABORATORY COST 4,000,000

23 CAPITAL EXPENDITURE 27,988,532

22021003 PUBLICITY & ADVERTISEMENTS 500,000

22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 1,500,000

220210 MISCELLANEOUS 9,000,000

22021002 HONORARIUM & SITTING ALLOWANCE 3,000,000

220209 FINANCIAL CHARGES - GENERAL 2,000,000

22020902 INSURANCE PREMIUM 2,000,000

22020801 MOTOR VEHICLE FUEL COST 12,000,000

22020803 PLANT / GENERATOR FUEL COST 2,000,000

22020703 LEGAL SERVICES 5,000,000

220208 FUEL & LUBRICANTS - GENERAL 14,000,000

2303 REHABILITATION / REPAIRS 27,988,532

230301 REHABILITATION / REPAIRS OF FIXED ASSETS - GENERAL 27,988,532

Page 31: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

CODE LINE ITEM AMOUNT

2 EXPENDITURE 2,646,141,418

YBIDA6010200 REHABILITATION OF MALE HOSTEL J NEW 27,988,532

0517018004 FEDERAL POLYTECHNIC IDAH

0517018003 FEDERAL POLYTECHNIC BIDA

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 3,278,421,736

TOTAL CAPITAL 27,988,532

TOTAL ALLOCATION 3,306,410,268

23030101 REHABILITATION / REPAIRS OF RESIDENTIAL BUILDING 27,988,532

TOTAL PERSONNEL 3,138,295,877

TOTAL OVERHEAD 140,125,859

220201 TRAVEL& TRANSPORT - GENERAL 12,028,781

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 2,028,781

22 OTHER RECURRENT COSTS 123,978,781

2202 OVERHEAD COST 123,978,781

21020201 NHIS 106,503,721

21020202 CONTRIBUTORY PENSION 166,581,655

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 273,085,376

210202 SOCIAL CONTRIBUTIONS 273,085,376

210101 SALARIES AND WAGES 2,221,088,729

21010101 SALARY 2,221,088,729

21 PERSONNEL COST 2,494,174,105

2101 SALARY 2,221,088,729

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 10,000,000

220204 MAINTENANCE SERVICES - GENERAL 13,000,000

22020304 MAGAZINES & PERIODICALS 1,000,000

22020309 UNIFORMS & OTHER CLOTHING 1,000,000

220203 MATERIALS & SUPPLIES - GENERAL 22,000,000

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 10,000,000

22020203 INTERNET ACCESS CHARGES 1,500,000

22020205 WATER RATES 2,000,000

22020201 ELECTRICITY CHARGES 3,000,000

22020202 TELEPHONE CHARGES 2,000,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 10,000,000

220202 UTILITIES - GENERAL 8,500,000

22020603 OFFICE RENT 1,450,000

22020604 RESIDENTIAL RENT 2,000,000

220206 OTHER SERVICES - GENERAL 16,450,000

22020601 SECURITY SERVICES 10,000,000

220205 TRAINING - GENERAL 2,000,000

22020501 LOCAL TRAINING 2,000,000

22020405 MAINTENANCE OF PLANTS/GENERATORS 3,000,000

22020406 OTHER MAINTENANCE SERVICES 2,000,000

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 2,000,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 2,000,000

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 2,000,000

22020402 MAINTENANCE OF OFFICE FURNITURE 2,000,000

22020901 BANK CHARGES (OTHER THAN INTEREST) 2,000,000

22020902 INSURANCE PREMIUM 3,000,000

22020803 PLANT / GENERATOR FUEL COST 7,000,000

220209 FINANCIAL CHARGES - GENERAL 5,000,000

22020801 MOTOR VEHICLE FUEL COST 3,000,000

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 2,000,000

22020703 LEGAL SERVICES 3,000,000

220208 FUEL & LUBRICANTS - GENERAL 12,000,000

22020701 FINANCIAL CONSULTING 2,000,000

22020702 INFORMATION TECHNOLOGY CONSULTING 2,000,000

22020606 CLEANING & FUMIGATION SERVICES 3,000,000

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 7,000,000

22021007 WELFARE PACKAGES 2,000,000

22021004 MEDICAL EXPENSES 2,000,000

22021006 POSTAGES & COURIER SERVICES 1,000,000

22021002 HONORARIUM & SITTING ALLOWANCE 5,000,000

22021003 PUBLICITY & ADVERTISEMENTS 1,500,000

220210 MISCELLANEOUS 26,000,000

22021001 REFRESHMENT & MEALS 2,000,000

Page 32: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

23 CAPITAL EXPENDITURE 27,988,532

2302 CONSTRUCTION / PROVISION 27,988,532

22021009 SPORTING ACTIVITIES 1,500,000

22021010 DIRECT TEACHING & LABORATORY COST 10,000,000

22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 1,000,000

0517018005 FEDERAL POLYTECHNIC KAURA-NAMODA

CODE LINE ITEM AMOUNT

2 EXPENDITURE 2,722,842,192

CODE PROJECT NAME TYPE AMOUNT

YIDAH2006301 RECONSTRUCTION OF CAMPUS ROAD(PHASE II) ONGOING 27,988,532

TOTAL CAPITAL 27,988,532

TOTAL ALLOCATION 2,646,141,418

0517018004 FEDERAL POLYTECHNIC IDAH

TOTAL PERSONNEL 2,494,174,105

TOTAL OVERHEAD 123,978,781

TOTAL RECURRENT 2,618,152,886

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 27,988,532

23020114 CONSTRUCTION / PROVISION OF ROADS 27,988,532

220201 TRAVEL& TRANSPORT - GENERAL 9,765,004

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,123,000

22 OTHER RECURRENT COSTS 94,489,513

2202 OVERHEAD COST 94,489,513

21020201 NHIS 134,959,332

21020202 CONTRIBUTORY PENSION 172,004,987

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 306,964,319

210202 SOCIAL CONTRIBUTIONS 306,964,319

210101 SALARIES AND WAGES 2,293,399,828

21010101 SALARY 2,293,399,828

21 PERSONNEL COST 2,600,364,147

2101 SALARY 2,293,399,828

22020303 NEWSPAPERS 532,000

22020304 MAGAZINES & PERIODICALS 158,600

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 5,450,300

22020302 BOOKS 210,100

22020206 SEWERAGE CHARGES 652,148

220203 MATERIALS & SUPPLIES - GENERAL 8,385,310

22020203 INTERNET ACCESS CHARGES 840,960

22020205 WATER RATES 1,291,614

22020201 ELECTRICITY CHARGES 2,324,906

22020202 TELEPHONE CHARGES 516,650

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 8,642,004

220202 UTILITIES - GENERAL 5,626,278

22020501 LOCAL TRAINING 850,900

220206 OTHER SERVICES - GENERAL 21,158,600

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,689,004

220205 TRAINING - GENERAL 850,900

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,025,850

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 580,925

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 3,010,500

22020402 MAINTENANCE OF OFFICE FURNITURE 580,325

22020307 DRUGS & MEDICAL SUPPLIES 403,950

220204 MAINTENANCE SERVICES - GENERAL 6,886,604

22020305 PRINTING OF NON SECURITY DOCUMENTS 850,360

22020306 PRINTING OF SECURITY DOCUMENTS 780,000

220209 FINANCIAL CHARGES - GENERAL 3,125,000

22020902 INSURANCE PREMIUM 3,125,000

22020801 MOTOR VEHICLE FUEL COST 1,750,000

22020803 PLANT / GENERATOR FUEL COST 7,780,500

22020703 LEGAL SERVICES 920,400

220208 FUEL & LUBRICANTS - GENERAL 9,530,500

22020701 FINANCIAL CONSULTING 1,200,000

22020702 INFORMATION TECHNOLOGY CONSULTING 880,960

22020606 CLEANING & FUMIGATION SERVICES 8,450,600

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 3,001,360

22020601 SECURITY SERVICES 10,508,000

22020604 RESIDENTIAL RENT 2,200,000

220210 MISCELLANEOUS 26,159,957

Page 33: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 27,988,532

23020111 CONSTRUCTION / PROVISION OF LIBRARIES 27,988,532

23 CAPITAL EXPENDITURE 27,988,532

2302 CONSTRUCTION / PROVISION 27,988,532

22021009 SPORTING ACTIVITIES 2,320,560

22021010 DIRECT TEACHING & LABORATORY COST 14,541,997

22021006 POSTAGES & COURIER SERVICES 110,250

22021007 WELFARE PACKAGES 860,500

22021002 HONORARIUM & SITTING ALLOWANCE 5,620,800

22021003 PUBLICITY & ADVERTISEMENTS 1,525,450

22021001 REFRESHMENT & MEALS 1,180,400

21 PERSONNEL COST 3,806,297,979

2101 SALARY 3,356,977,191

0517018006 FEDERAL POLYTECHNIC MUBI

CODE LINE ITEM AMOUNT

2 EXPENDITURE 3,929,831,056

CODE PROJECT NAME TYPE AMOUNT

YMODA1006500 COMPLETION OF CENTRAL LIBRARY COMPLEX ONGOING 27,988,532

TOTAL CAPITAL 27,988,532

TOTAL ALLOCATION 2,722,842,192

0517018005 FEDERAL POLYTECHNIC KAURA-NAMODA

TOTAL PERSONNEL 2,600,364,147

TOTAL OVERHEAD 94,489,513

TOTAL RECURRENT 2,694,853,660

220202 UTILITIES - GENERAL 3,555,669

22020201 ELECTRICITY CHARGES 2,119,669

220201 TRAVEL& TRANSPORT - GENERAL 10,500,000

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 10,500,000

22 OTHER RECURRENT COSTS 95,544,545

2202 OVERHEAD COST 95,544,545

21020201 NHIS 197,547,499

21020202 CONTRIBUTORY PENSION 251,773,289

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 449,320,788

210202 SOCIAL CONTRIBUTIONS 449,320,788

210101 SALARIES AND WAGES 3,356,977,191

21010101 SALARY 3,356,977,191

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 4,005,777

22020402 MAINTENANCE OF OFFICE FURNITURE 1,500,000

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 4,700,000

220204 MAINTENANCE SERVICES - GENERAL 11,775,935

22020305 PRINTING OF NON SECURITY DOCUMENTS 3,980,000

22020306 PRINTING OF SECURITY DOCUMENTS 1,000,000

22020303 NEWSPAPERS 782,607

22020304 MAGAZINES & PERIODICALS 1,000,000

220203 MATERIALS & SUPPLIES - GENERAL 19,073,953

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 7,611,346

22020203 INTERNET ACCESS CHARGES 720,000

22020205 WATER RATES 716,000

220208 FUEL & LUBRICANTS - GENERAL 9,411,648

22020801 MOTOR VEHICLE FUEL COST 4,500,000

22020701 FINANCIAL CONSULTING 1,300,000

22020703 LEGAL SERVICES 850,283

22020606 CLEANING & FUMIGATION SERVICES 2,664,750

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 2,150,283

220206 OTHER SERVICES - GENERAL 17,664,750

22020601 SECURITY SERVICES 15,000,000

22020405 MAINTENANCE OF PLANTS/GENERATORS 2,073,392

22020406 OTHER MAINTENANCE SERVICES 550,701

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 3,000,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 646,065

22021003 PUBLICITY & ADVERTISEMENTS 580,190

22021001 REFRESHMENT & MEALS 677,852

22021002 HONORARIUM & SITTING ALLOWANCE 13,000,000

22020902 INSURANCE PREMIUM 1,570,000

220210 MISCELLANEOUS 19,842,307

22020803 PLANT / GENERATOR FUEL COST 4,911,648

220209 FINANCIAL CHARGES - GENERAL 1,570,000

Page 34: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22021010 DIRECT TEACHING & LABORATORY COST 2,920,000

23 CAPITAL EXPENDITURE 27,988,532

22021006 POSTAGES & COURIER SERVICES 500,000

22021009 SPORTING ACTIVITIES 1,000,000

22021004 MEDICAL EXPENSES 1,164,265

CODE LINE ITEM AMOUNT

2 EXPENDITURE 2,550,129,982

YMUBI5010234 ACCREDITATION MATERIALS FOR 12 NOS. PROGRAMMES NEW 27,988,532

0517018007 FEDERAL POLYTECHNIC NASARAWA

0517018006 FEDERAL POLYTECHNIC MUBI

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 3,901,842,524

TOTAL CAPITAL 27,988,532

TOTAL ALLOCATION 3,929,831,056

23010124 PURCHASE OF TEACHING / LEARNING AID EQUIPMENT 27,988,532

TOTAL PERSONNEL 3,806,297,979

TOTAL OVERHEAD 95,544,545

2301 FIXED ASSETS PURCHASED 27,988,532

230101 PURCHASE OF FIXED ASSETS - GENERAL 27,988,532

220201 TRAVEL& TRANSPORT - GENERAL 2,602,437

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,042,223

22 OTHER RECURRENT COSTS 80,458,203

2202 OVERHEAD COST 80,458,203

21020201 NHIS 162,754,848

21020202 CONTRIBUTORY PENSION 158,995,005

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 321,749,853

210202 SOCIAL CONTRIBUTIONS 321,749,853

210101 SALARIES AND WAGES 2,119,933,394

21010101 SALARY 2,119,933,394

21 PERSONNEL COST 2,441,683,247

2101 SALARY 2,119,933,394

22020305 PRINTING OF NON SECURITY DOCUMENTS 1,040,143

22020306 PRINTING OF SECURITY DOCUMENTS 1,560,214

22020303 NEWSPAPERS 550,000

22020304 MAGAZINES & PERIODICALS 1,643,426

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 1,040,143

22020302 BOOKS 1,560,214

22020203 INTERNET ACCESS CHARGES 1,000,000

220203 MATERIALS & SUPPLIES - GENERAL 8,314,354

22020201 ELECTRICITY CHARGES 1,705,562

22020202 TELEPHONE CHARGES 200,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,560,214

220202 UTILITIES - GENERAL 2,905,562

22020501 LOCAL TRAINING 3,040,500

220206 OTHER SERVICES - GENERAL 26,904,993

22020410 MAINTENANCE OF ROADS AND BRIDGES 750,000

220205 TRAINING - GENERAL 3,040,500

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 350,000

22020405 MAINTENANCE OF PLANTS/GENERATORS 550,000

22020402 MAINTENANCE OF OFFICE FURNITURE 640,143

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 750,000

220204 MAINTENANCE SERVICES - GENERAL 5,600,357

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 2,560,214

22020307 DRUGS & MEDICAL SUPPLIES 560,214

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 360,000

22021003 PUBLICITY & ADVERTISEMENTS 3,500,000

22021004 MEDICAL EXPENSES 1,040,000

220210 MISCELLANEOUS 21,990,000

22021002 HONORARIUM & SITTING ALLOWANCE 10,000,000

22020801 MOTOR VEHICLE FUEL COST 4,000,000

22020803 PLANT / GENERATOR FUEL COST 5,000,000

22020708 BUDGET PREPARATION 100,000

220208 FUEL & LUBRICANTS - GENERAL 9,000,000

22020606 CLEANING & FUMIGATION SERVICES 10,348,993

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 100,000

22020601 SECURITY SERVICES 16,000,000

22020604 RESIDENTIAL RENT 556,000

Page 35: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

TOTAL CAPITAL 27,988,532

TOTAL ALLOCATION 2,550,129,982

0517018007 FEDERAL POLYTECHNIC NASARAWA

TOTAL PERSONNEL 2,441,683,247

TOTAL OVERHEAD 80,458,203

TOTAL RECURRENT 2,522,141,450

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 27,988,532

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 27,988,532

23 CAPITAL EXPENDITURE 27,988,532

2302 CONSTRUCTION / PROVISION 27,988,532

22021010 DIRECT TEACHING & LABORATORY COST 5,600,000

22021031 CURRICULUM DEVELOPMENT 100,000

22021006 POSTAGES & COURIER SERVICES 250,000

22021009 SPORTING ACTIVITIES 1,500,000

21020101 NON REGULAR ALLOWANCES 12,617,631

210202 SOCIAL CONTRIBUTIONS 423,095,277

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 435,712,908

210201 ALLOWANCES 12,617,631

210101 SALARIES AND WAGES 3,384,762,218

21010101 SALARY 3,384,762,218

21 PERSONNEL COST 3,820,475,126

2101 SALARY 3,384,762,218

0517018008 FEDERAL POLYTECHNIC UWANA-AFIKPO

CODE LINE ITEM AMOUNT

2 EXPENDITURE 3,935,047,852

CODE PROJECT NAME TYPE AMOUNT

YNSRW006652 CONTINUATION OF 750 CAPACITY LECTURE THEATRE ONGOING 27,988,532

22020306 PRINTING OF SECURITY DOCUMENTS 3,230,151

220204 MAINTENANCE SERVICES - GENERAL 6,439,727

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 4,788,987

22020305 PRINTING OF NON SECURITY DOCUMENTS 2,396,627

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 11,659,812

220203 MATERIALS & SUPPLIES - GENERAL 10,415,765

220201 TRAVEL& TRANSPORT - GENERAL 19,350,542

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 7,690,730

22 OTHER RECURRENT COSTS 86,584,194

2202 OVERHEAD COST 86,584,194

21020201 NHIS 169,238,111

21020202 CONTRIBUTORY PENSION 253,857,166

220209 FINANCIAL CHARGES - GENERAL 13,042,509

22020902 INSURANCE PREMIUM 13,042,509

22020801 MOTOR VEHICLE FUEL COST 5,604,400

22020803 PLANT / GENERATOR FUEL COST 18,150,000

22020703 LEGAL SERVICES 2,500,000

220208 FUEL & LUBRICANTS - GENERAL 23,754,400

22020601 SECURITY SERVICES 341,540

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 2,500,000

22020405 MAINTENANCE OF PLANTS/GENERATORS 2,763,116

220206 OTHER SERVICES - GENERAL 341,540

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 2,334,687

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,341,924

TOTAL CAPITAL 27,988,532

TOTAL ALLOCATION 3,935,047,852

0517018008 FEDERAL POLYTECHNIC UWANA-AFIKPO

TOTAL PERSONNEL 3,820,475,126

TOTAL OVERHEAD 86,584,194

TOTAL RECURRENT 3,907,059,320

230301 REHABILITATION / REPAIRS OF FIXED ASSETS - GENERAL 27,988,532

23030101 REHABILITATION / REPAIRS OF RESIDENTIAL BUILDING 27,988,532

23 CAPITAL EXPENDITURE 27,988,532

2303 REHABILITATION / REPAIRS 27,988,532

22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 1,066,164

22021010 DIRECT TEACHING & LABORATORY COST 7,819,220

220210 MISCELLANEOUS 10,739,711

22021003 PUBLICITY & ADVERTISEMENTS 1,854,327

CODE PROJECT NAME TYPE AMOUNT

YUWAN07011302 PERIMETER FENCING NEW 27,988,532

Page 36: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 882,833,112

210201 ALLOWANCES 5,460,000

210101 SALARIES AND WAGES 7,119,308,620

21010101 SALARY 7,119,308,620

21 PERSONNEL COST 8,002,141,732

2101 SALARY 7,119,308,620

0517018009 FEDERAL POLYTECHNIC KADUNA

CODE LINE ITEM AMOUNT

2 EXPENDITURE 8,250,277,040

22020205 WATER RATES 26,235,200

220203 MATERIALS & SUPPLIES - GENERAL 7,000,000

220202 UTILITIES - GENERAL 52,885,610

22020201 ELECTRICITY CHARGES 26,650,410

220201 TRAVEL& TRANSPORT - GENERAL 24,561,800

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 24,561,800

22 OTHER RECURRENT COSTS 220,146,776

2202 OVERHEAD COST 220,146,776

21020201 NHIS 343,424,966

21020202 CONTRIBUTORY PENSION 533,948,146

21020101 NON REGULAR ALLOWANCES 5,460,000

210202 SOCIAL CONTRIBUTIONS 877,373,112

22020803 PLANT / GENERATOR FUEL COST 6,383,800

220210 MISCELLANEOUS 106,646,846

22020501 LOCAL TRAINING 8,722,680

220208 FUEL & LUBRICANTS - GENERAL 6,383,800

22020405 MAINTENANCE OF PLANTS/GENERATORS 2,000,000

220205 TRAINING - GENERAL 8,722,680

22020402 MAINTENANCE OF OFFICE FURNITURE 1,000,000

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 4,000,000

220204 MAINTENANCE SERVICES - GENERAL 13,946,040

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 6,946,040

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 6,000,000

22020307 DRUGS & MEDICAL SUPPLIES 1,000,000

0517018009 FEDERAL POLYTECHNIC KADUNA

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 8,222,288,508

TOTAL CAPITAL 27,988,532

TOTAL ALLOCATION 8,250,277,040

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 27,988,532

TOTAL PERSONNEL 8,002,141,732

TOTAL OVERHEAD 220,146,776

2302 CONSTRUCTION / PROVISION 27,988,532

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 27,988,532

22021010 DIRECT TEACHING & LABORATORY COST 98,446,846

23 CAPITAL EXPENDITURE 27,988,532

22021003 PUBLICITY & ADVERTISEMENTS 3,400,000

22021009 SPORTING ACTIVITIES 4,800,000

21020201 NHIS 127,680,198

21020202 CONTRIBUTORY PENSION 200,885,779

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 328,565,977

210202 SOCIAL CONTRIBUTIONS 328,565,977

210101 SALARIES AND WAGES 2,678,477,058

21010101 SALARY 2,678,477,058

21 PERSONNEL COST 3,007,043,035

2101 SALARY 2,678,477,058

CODE LINE ITEM AMOUNT

2 EXPENDITURE 3,120,451,242

YKAD5006574 CONSTRUCTION OF LECTURE HALL COMPLEX AND OFFICES, FEDERAL POLYTECHNIC KADUNA ONGOING 27,988,532

0517018010 FEDERAL POLYTECHNIC OFFA

22020201 ELECTRICITY CHARGES 2,258,286

22020204 SATELLITE BROADCASTING ACCESS CHARGES 564,572

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 12,808,004

220202 UTILITIES - GENERAL 2,879,315

220201 TRAVEL& TRANSPORT - GENERAL 17,195,433

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 4,387,429

22 OTHER RECURRENT COSTS 85,419,675

2202 OVERHEAD COST 85,419,675

Page 37: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 2,242,057

22020302 BOOKS 1,129,143

22020206 SEWERAGE CHARGES 56,457

220203 MATERIALS & SUPPLIES - GENERAL 8,097,372

220205 TRAINING - GENERAL 1,129,143

22020501 LOCAL TRAINING 1,129,143

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 2,258,286

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,129,143

22020402 MAINTENANCE OF OFFICE FURNITURE 225,829

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,129,143

220204 MAINTENANCE SERVICES - GENERAL 7,000,687

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 2,258,286

22020305 PRINTING OF NON SECURITY DOCUMENTS 3,387,429

22020307 DRUGS & MEDICAL SUPPLIES 1,000,000

22020303 NEWSPAPERS 225,829

22020304 MAGAZINES & PERIODICALS 112,914

22021007 WELFARE PACKAGES 3,129,143

22021009 SPORTING ACTIVITIES 1,129,143

22021003 PUBLICITY & ADVERTISEMENTS 1,387,429

22021006 POSTAGES & COURIER SERVICES 112,914

22021001 REFRESHMENT & MEALS 2,258,286

22021002 HONORARIUM & SITTING ALLOWANCE 11,291,431

22020803 PLANT / GENERATOR FUEL COST 8,129,831

220210 MISCELLANEOUS 38,503,779

22020703 LEGAL SERVICES 1,354,972

220208 FUEL & LUBRICANTS - GENERAL 8,129,831

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 2,484,115

22020701 FINANCIAL CONSULTING 1,129,143

YOFFA1006737 CONSTUCTION AND PROVIONS OF CLASSROOMS IN A STOREY BUILDING ONGOING 27,988,532

0517018011 FEDERAL POLYTECHNIC EDE

0517018010 FEDERAL POLYTECHNIC OFFA

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 3,092,462,710

TOTAL CAPITAL 27,988,532

TOTAL ALLOCATION 3,120,451,242

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 27,988,532

TOTAL PERSONNEL 3,007,043,035

TOTAL OVERHEAD 85,419,675

2302 CONSTRUCTION / PROVISION 27,988,532

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 27,988,532

22021010 DIRECT TEACHING & LABORATORY COST 19,195,433

23 CAPITAL EXPENDITURE 27,988,532

21020201 NHIS 92,103,873

21020202 CONTRIBUTORY PENSION 143,623,309

21020101 NON REGULAR ALLOWANCES 44,902,243

210202 SOCIAL CONTRIBUTIONS 235,727,182

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 280,629,425

210201 ALLOWANCES 44,902,243

210101 SALARIES AND WAGES 1,914,977,453

21010101 SALARY 1,914,977,453

21 PERSONNEL COST 2,195,606,878

2101 SALARY 1,914,977,453

CODE LINE ITEM AMOUNT

2 EXPENDITURE 2,287,051,979

22020305 PRINTING OF NON SECURITY DOCUMENTS 1,000,000

220204 MAINTENANCE SERVICES - GENERAL 10,000,000

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 2,000,000

22020302 BOOKS 1,000,000

22020201 ELECTRICITY CHARGES 2,000,000

220203 MATERIALS & SUPPLIES - GENERAL 4,000,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,500,000

220202 UTILITIES - GENERAL 2,000,000

220201 TRAVEL& TRANSPORT - GENERAL 3,000,000

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,500,000

22 OTHER RECURRENT COSTS 63,456,569

2202 OVERHEAD COST 63,456,569

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 3,000,000

Page 38: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020701 FINANCIAL CONSULTING 1,000,000

22020703 LEGAL SERVICES 1,000,000

22020606 CLEANING & FUMIGATION SERVICES 2,000,000

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 3,000,000

22020501 LOCAL TRAINING 2,500,000

220206 OTHER SERVICES - GENERAL 2,000,000

22020406 OTHER MAINTENANCE SERVICES 2,000,000

220205 TRAINING - GENERAL 2,500,000

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 3,000,000

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,000,000

22020402 MAINTENANCE OF OFFICE FURNITURE 1,000,000

22021007 WELFARE PACKAGES 1,500,000

22021010 DIRECT TEACHING & LABORATORY COST 20,956,569

22021002 HONORARIUM & SITTING ALLOWANCE 750,000

22021003 PUBLICITY & ADVERTISEMENTS 2,000,000

220210 MISCELLANEOUS 26,956,569

22021001 REFRESHMENT & MEALS 750,000

220209 FINANCIAL CHARGES - GENERAL 5,000,000

22020902 INSURANCE PREMIUM 5,000,000

22020801 MOTOR VEHICLE FUEL COST 3,000,000

22020803 PLANT / GENERATOR FUEL COST 2,000,000

22020708 BUDGET PREPARATION 1,000,000

220208 FUEL & LUBRICANTS - GENERAL 5,000,000

YEDE006011CONSTRUCTION, FURNISHING AND EQUIPING THE DEPARTMENT OF ESTATE MANAGEMENT (PHASE II)

ONGOING 27,988,532

0517018012 FEDERAL POLYTECHNIC AUCHI

0517018011 FEDERAL POLYTECHNIC EDE

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 2,259,063,447

TOTAL CAPITAL 27,988,532

TOTAL ALLOCATION 2,287,051,979

23020118 CONSTRUCTION / PROVISION OF INFRASTRUCTURE 27,988,532

TOTAL PERSONNEL 2,195,606,878

TOTAL OVERHEAD 63,456,569

2302 CONSTRUCTION / PROVISION 27,988,532

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 27,988,532

22021029 PROJECT MONITORING ACTIVITIES & FOLLOW UP 1,000,000

23 CAPITAL EXPENDITURE 27,988,532

21020201 NHIS 185,625,863

21020202 CONTRIBUTORY PENSION 278,438,795

21020101 NON REGULAR ALLOWANCES 6,125,991

210202 SOCIAL CONTRIBUTIONS 464,064,658

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 470,190,649

210201 ALLOWANCES 6,125,991

210101 SALARIES AND WAGES 3,712,517,265

21010101 SALARY 3,712,517,265

21 PERSONNEL COST 4,182,707,914

2101 SALARY 3,712,517,265

CODE LINE ITEM AMOUNT

2 EXPENDITURE 4,342,197,205

22020303 NEWSPAPERS 1,462,091

22020304 MAGAZINES & PERIODICALS 774,390

220203 MATERIALS & SUPPLIES - GENERAL 25,369,262

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 13,849,278

22020203 INTERNET ACCESS CHARGES 3,642,324

22020205 WATER RATES 4,831,671

220202 UTILITIES - GENERAL 25,473,995

22020201 ELECTRICITY CHARGES 17,000,000

220201 TRAVEL& TRANSPORT - GENERAL 9,500,967

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 9,500,967

22 OTHER RECURRENT COSTS 131,500,759

2202 OVERHEAD COST 131,500,759

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 10,240,615

22020402 MAINTENANCE OF OFFICE FURNITURE 5,201,174

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 5,920,824

220204 MAINTENANCE SERVICES - GENERAL 31,267,402

22020305 PRINTING OF NON SECURITY DOCUMENTS 2,812,642

22020309 UNIFORMS & OTHER CLOTHING 550,037

Page 39: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020601 SECURITY SERVICES 9,926,633

220208 FUEL & LUBRICANTS - GENERAL 29,962,500

22020405 MAINTENANCE OF PLANTS/GENERATORS 3,871,584

220206 OTHER SERVICES - GENERAL 9,926,633

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 6,808,384

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 5,145,645

CODE PROJECT NAME TYPE AMOUNT

PAUCH005740 MAIN ADMINISTRATIVE BUILDING ONGOING 27,988,532

TOTAL CAPITAL 27,988,532

TOTAL ALLOCATION 4,342,197,205

0517018012 FEDERAL POLYTECHNIC AUCHI

TOTAL PERSONNEL 4,182,707,914

TOTAL OVERHEAD 131,500,759

TOTAL RECURRENT 4,314,208,673

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 27,988,532

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 27,988,532

23 CAPITAL EXPENDITURE 27,988,532

2302 CONSTRUCTION / PROVISION 27,988,532

22020803 PLANT / GENERATOR FUEL COST 29,812,500

22020806 COOKING GAS/FUEL COST 150,000

22 OTHER RECURRENT COSTS 78,927,442

2202 OVERHEAD COST 78,927,442

21020201 NHIS 151,729,970

21020202 CONTRIBUTORY PENSION 243,430,943

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 395,160,913

210202 SOCIAL CONTRIBUTIONS 395,160,913

210101 SALARIES AND WAGES 3,245,745,912

21010101 SALARY 3,245,745,912

21 PERSONNEL COST 3,640,906,825

2101 SALARY 3,245,745,912

0517018013 FEDERAL POLYTECHNIC NEKEDE

CODE LINE ITEM AMOUNT

2 EXPENDITURE 3,747,822,799

220203 MATERIALS & SUPPLIES - GENERAL 13,000,000

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 5,000,000

22020205 WATER RATES 500,000

22020206 SEWERAGE CHARGES 427,442

22020203 INTERNET ACCESS CHARGES 500,000

22020204 SATELLITE BROADCASTING ACCESS CHARGES 2,000,000

22020201 ELECTRICITY CHARGES 2,000,000

22020202 TELEPHONE CHARGES 500,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 5,000,000

220202 UTILITIES - GENERAL 5,927,442

220201 TRAVEL& TRANSPORT - GENERAL 12,000,000

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 7,000,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 10,000,000

22020405 MAINTENANCE OF PLANTS/GENERATORS 2,000,000

22020402 MAINTENANCE OF OFFICE FURNITURE 3,000,000

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 6,000,000

220204 MAINTENANCE SERVICES - GENERAL 28,000,000

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 2,000,000

22020306 PRINTING OF SECURITY DOCUMENTS 1,500,000

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 2,000,000

22020304 MAGAZINES & PERIODICALS 500,000

22020305 PRINTING OF NON SECURITY DOCUMENTS 2,500,000

22020302 BOOKS 500,000

22020303 NEWSPAPERS 1,000,000

220210 MISCELLANEOUS 9,000,000

22021002 HONORARIUM & SITTING ALLOWANCE 3,000,000

220209 FINANCIAL CHARGES - GENERAL 2,000,000

22020902 INSURANCE PREMIUM 2,000,000

22020801 MOTOR VEHICLE FUEL COST 2,000,000

22020803 PLANT / GENERATOR FUEL COST 2,000,000

22020703 LEGAL SERVICES 5,000,000

220208 FUEL & LUBRICANTS - GENERAL 4,000,000

22020406 OTHER MAINTENANCE SERVICES 5,000,000

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 5,000,000

Page 40: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22021003 PUBLICITY & ADVERTISEMENTS 500,000

22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 1,500,000

YNEKD006701CONSTRUCTION OF AUDITORIUM/THEATRE HALL FOR SCHOOL OF BUSINESS AND MANAGEMENT TECHNOLOGY

ONGOING 27,988,532

0517018014 FEDERAL POLYTECHNIC OKO

0517018013 FEDERAL POLYTECHNIC NEKEDE

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 3,719,834,267

TOTAL CAPITAL 27,988,532

TOTAL ALLOCATION 3,747,822,799

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 27,988,532

TOTAL PERSONNEL 3,640,906,825

TOTAL OVERHEAD 78,927,442

2302 CONSTRUCTION / PROVISION 27,988,532

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 27,988,532

22021010 DIRECT TEACHING & LABORATORY COST 4,000,000

23 CAPITAL EXPENDITURE 27,988,532

22 OTHER RECURRENT COSTS 110,644,134

2202 OVERHEAD COST 110,644,134

21020201 NHIS 339,178,293

21020202 CONTRIBUTORY PENSION 327,519,039

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 666,697,332

210202 SOCIAL CONTRIBUTIONS 666,697,332

210101 SALARIES AND WAGES 4,366,920,525

21010101 SALARY 4,366,920,525

21 PERSONNEL COST 5,033,617,857

2101 SALARY 4,366,920,525

CODE LINE ITEM AMOUNT

2 EXPENDITURE 5,172,250,523

220208 FUEL & LUBRICANTS - GENERAL 25,000,000

22020801 MOTOR VEHICLE FUEL COST 10,000,000

220206 OTHER SERVICES - GENERAL 10,000,000

22020601 SECURITY SERVICES 10,000,000

220204 MAINTENANCE SERVICES - GENERAL 5,000,000

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 5,000,000

220203 MATERIALS & SUPPLIES - GENERAL 25,000,000

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 25,000,000

220202 UTILITIES - GENERAL 5,644,134

22020201 ELECTRICITY CHARGES 5,644,134

220201 TRAVEL& TRANSPORT - GENERAL 30,000,000

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 30,000,000

TOTAL CAPITAL 27,988,532

TOTAL ALLOCATION 5,172,250,523

0517018014 FEDERAL POLYTECHNIC OKO

TOTAL PERSONNEL 5,033,617,857

TOTAL OVERHEAD 110,644,134

TOTAL RECURRENT 5,144,261,991

230101 PURCHASE OF FIXED ASSETS - GENERAL 27,988,532

23010124 PURCHASE OF TEACHING / LEARNING AID EQUIPMENT 27,988,532

23 CAPITAL EXPENDITURE 27,988,532

2301 FIXED ASSETS PURCHASED 27,988,532

22021002 HONORARIUM & SITTING ALLOWANCE 4,000,000

22021003 PUBLICITY & ADVERTISEMENTS 6,000,000

22020803 PLANT / GENERATOR FUEL COST 15,000,000

220210 MISCELLANEOUS 10,000,000

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 223,355,808

210201 ALLOWANCES 124,461,943

210101 SALARIES AND WAGES 791,150,923

21010101 SALARY 791,150,923

21 PERSONNEL COST 1,014,506,731

2101 SALARY 791,150,923

0517018015 FEDERAL POLYTECHNIC DAMATURU

CODE LINE ITEM AMOUNT

2 EXPENDITURE 1,097,724,434

CODE PROJECT NAME TYPE AMOUNT

YOKO006744 PROCUREMENT OF ACCREDITAION EQUIPMENT ONGOING 27,988,532

21020101 NON REGULAR ALLOWANCES 124,461,943

210202 SOCIAL CONTRIBUTIONS 98,893,865

Page 41: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020201 ELECTRICITY CHARGES 1,000,000

22020202 TELEPHONE CHARGES 500,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 3,000,000

220202 UTILITIES - GENERAL 3,450,000

220201 TRAVEL& TRANSPORT - GENERAL 7,000,000

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 4,000,000

22 OTHER RECURRENT COSTS 55,229,171

2202 OVERHEAD COST 55,229,171

21020201 NHIS 39,557,546

21020202 CONTRIBUTORY PENSION 59,336,319

22020307 DRUGS & MEDICAL SUPPLIES 500,000

220204 MAINTENANCE SERVICES - GENERAL 12,500,000

22020305 PRINTING OF NON SECURITY DOCUMENTS 4,000,000

22020306 PRINTING OF SECURITY DOCUMENTS 5,000,000

22020303 NEWSPAPERS 609,001

22020304 MAGAZINES & PERIODICALS 600,000

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 1,000,000

22020302 BOOKS 1,070,170

22020206 SEWERAGE CHARGES 500,000

220203 MATERIALS & SUPPLIES - GENERAL 12,779,171

22020203 INTERNET ACCESS CHARGES 450,000

22020204 SATELLITE BROADCASTING ACCESS CHARGES 1,000,000

22020803 PLANT / GENERATOR FUEL COST 5,000,000

220209 FINANCIAL CHARGES - GENERAL 4,000,000

22020703 LEGAL SERVICES 2,500,000

220208 FUEL & LUBRICANTS - GENERAL 5,000,000

22020601 SECURITY SERVICES 2,000,000

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 2,500,000

22020405 MAINTENANCE OF PLANTS/GENERATORS 5,000,000

220206 OTHER SERVICES - GENERAL 2,000,000

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,500,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 4,000,000

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,000,000

22020402 MAINTENANCE OF OFFICE FURNITURE 1,000,000

TOTAL PERSONNEL 1,014,506,731

TOTAL OVERHEAD 55,229,171

TOTAL RECURRENT 1,069,735,902

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 27,988,532

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 27,988,532

23 CAPITAL EXPENDITURE 27,988,532

2302 CONSTRUCTION / PROVISION 27,988,532

22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 1,000,000

22021010 DIRECT TEACHING & LABORATORY COST 2,500,000

22021002 HONORARIUM & SITTING ALLOWANCE 1,500,000

22021003 PUBLICITY & ADVERTISEMENTS 1,000,000

22020902 INSURANCE PREMIUM 4,000,000

220210 MISCELLANEOUS 6,000,000

210101 SALARIES AND WAGES 693,814,673

21010101 SALARY 693,814,673

21 PERSONNEL COST 799,739,291

2101 SALARY 693,814,673

0517018016 FEDERAL POLYTECHNIC HUSSAINI ADAMU

CODE LINE ITEM AMOUNT

2 EXPENDITURE 928,433,742

CODE PROJECT NAME TYPE AMOUNT

YDMTR06011228 RENOVATION OF 33 NOS. STAFF QUARTERS NEW 27,988,532

TOTAL CAPITAL 27,988,532

TOTAL ALLOCATION 1,097,724,434

0517018015 FEDERAL POLYTECHNIC DAMATURU

220201 TRAVEL& TRANSPORT - GENERAL 6,043,800

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,340,868

22 OTHER RECURRENT COSTS 100,705,919

2202 OVERHEAD COST 100,705,919

21020201 NHIS 53,888,518

21020202 CONTRIBUTORY PENSION 52,036,100

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 105,924,618

210202 SOCIAL CONTRIBUTIONS 105,924,618

Page 42: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020201 ELECTRICITY CHARGES 1,530,000

22020202 TELEPHONE CHARGES 2,072,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 4,702,932

220202 UTILITIES - GENERAL 4,745,991

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 850,000

220204 MAINTENANCE SERVICES - GENERAL 3,168,253

22020306 PRINTING OF SECURITY DOCUMENTS 220,000

22020309 UNIFORMS & OTHER CLOTHING 100,000

22020304 MAGAZINES & PERIODICALS 150,000

22020305 PRINTING OF NON SECURITY DOCUMENTS 100,000

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 1,202,000

22020302 BOOKS 200,000

22020206 SEWERAGE CHARGES 228,787

220203 MATERIALS & SUPPLIES - GENERAL 2,822,000

22020203 INTERNET ACCESS CHARGES 514,374

22020205 WATER RATES 400,830

22020606 CLEANING & FUMIGATION SERVICES 22,640,000

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 893,613

220206 OTHER SERVICES - GENERAL 49,640,000

22020601 SECURITY SERVICES 27,000,000

220205 TRAINING - GENERAL 300,000

22020501 LOCAL TRAINING 300,000

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,000,000

22020406 OTHER MAINTENANCE SERVICES 82,012

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 514,374

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 308,624

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,057,494

22020402 MAINTENANCE OF OFFICE FURNITURE 205,749

22021001 REFRESHMENT & MEALS 814,262

22021002 HONORARIUM & SITTING ALLOWANCE 9,800,000

22020902 INSURANCE PREMIUM 800,000

220210 MISCELLANEOUS 13,992,262

220209 FINANCIAL CHARGES - GENERAL 900,000

22020901 BANK CHARGES (OTHER THAN INTEREST) 100,000

220208 FUEL & LUBRICANTS - GENERAL 18,200,000

22020803 PLANT / GENERATOR FUEL COST 18,200,000

22020703 LEGAL SERVICES 200,613

22020708 BUDGET PREPARATION 170,000

22020701 FINANCIAL CONSULTING 320,000

22020702 INFORMATION TECHNOLOGY CONSULTING 203,000

TOTAL RECURRENT 900,445,210

TOTAL CAPITAL 27,988,532

TOTAL ALLOCATION 928,433,742

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 27,988,532

TOTAL PERSONNEL 799,739,291

TOTAL OVERHEAD 100,705,919

2302 CONSTRUCTION / PROVISION 27,988,532

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 27,988,532

22021029 PROJECT MONITORING ACTIVITIES & FOLLOW UP 200,000

23 CAPITAL EXPENDITURE 27,988,532

22021009 SPORTING ACTIVITIES 1,000,000

22021010 DIRECT TEACHING & LABORATORY COST 1,748,000

22021006 POSTAGES & COURIER SERVICES 230,000

22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 200,000

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 370,188,199

210202 SOCIAL CONTRIBUTIONS 370,188,199

210101 SALARIES AND WAGES 2,424,762,131

21010101 SALARY 2,424,762,131

21 PERSONNEL COST 2,794,950,330

2101 SALARY 2,424,762,131

CODE LINE ITEM AMOUNT

2 EXPENDITURE 2,916,899,034

YKZE006286 CONSTRUCTION OF MULTI-PURPOSE WORKSHOP ONGOING 27,988,532

0517018017 FEDERAL POLYTECHNIC GWANDU

0517018016 FEDERAL POLYTECHNIC HUSSAINI ADAMU

CODE PROJECT NAME TYPE AMOUNT

21020201 NHIS 188,331,039

Page 43: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

220203 MATERIALS & SUPPLIES - GENERAL 9,800,000

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 2,000,000

22020201 ELECTRICITY CHARGES 12,000,000

22020202 TELEPHONE CHARGES 3,000,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 10,000,000

220202 UTILITIES - GENERAL 15,000,000

220201 TRAVEL& TRANSPORT - GENERAL 15,000,000

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 5,000,000

22 OTHER RECURRENT COSTS 93,960,172

2202 OVERHEAD COST 93,960,172

21020202 CONTRIBUTORY PENSION 181,857,160

22020406 OTHER MAINTENANCE SERVICES 1,000,000

220205 TRAINING - GENERAL 3,000,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 2,000,000

22020405 MAINTENANCE OF PLANTS/GENERATORS 2,000,000

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 2,000,000

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 2,000,000

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 2,000,000

220204 MAINTENANCE SERVICES - GENERAL 9,000,000

22020308 FIELD & CAMPING MATERIALS SUPPLIES 800,000

22020309 UNIFORMS & OTHER CLOTHING 500,000

22020305 PRINTING OF NON SECURITY DOCUMENTS 2,500,000

22020306 PRINTING OF SECURITY DOCUMENTS 2,000,000

220210 MISCELLANEOUS 22,500,000

22021001 REFRESHMENT & MEALS 1,500,000

22020801 MOTOR VEHICLE FUEL COST 2,160,172

22020803 PLANT / GENERATOR FUEL COST 11,000,000

22020703 LEGAL SERVICES 2,000,000

220208 FUEL & LUBRICANTS - GENERAL 13,160,172

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 5,000,000

22020701 FINANCIAL CONSULTING 3,000,000

22020604 RESIDENTIAL RENT 1,000,000

22020606 CLEANING & FUMIGATION SERVICES 500,000

22020501 LOCAL TRAINING 3,000,000

220206 OTHER SERVICES - GENERAL 1,500,000

0517018017 FEDERAL POLYTECHNIC GWANDU

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 2,888,910,502

TOTAL CAPITAL 27,988,532

TOTAL ALLOCATION 2,916,899,034

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 27,988,532

TOTAL PERSONNEL 2,794,950,330

TOTAL OVERHEAD 93,960,172

2302 CONSTRUCTION / PROVISION 27,988,532

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 27,988,532

22021007 WELFARE PACKAGES 3,000,000

23 CAPITAL EXPENDITURE 27,988,532

22021002 HONORARIUM & SITTING ALLOWANCE 15,000,000

22021003 PUBLICITY & ADVERTISEMENTS 3,000,000

21020201 NHIS 82,366,531

21020202 CONTRIBUTORY PENSION 131,093,823

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 213,460,354

210202 SOCIAL CONTRIBUTIONS 213,460,354

210101 SALARIES AND WAGES 1,747,917,641

21010101 SALARY 1,747,917,641

21 PERSONNEL COST 1,961,377,995

2101 SALARY 1,747,917,641

CODE LINE ITEM AMOUNT

2 EXPENDITURE 2,052,046,474

YKEBBI006646 CONSTRUCTION OF DEPARTMENT OF BUILDING ONGOING 27,988,532

0517018018 FEDERAL POLYTECHNIC ILARO

220202 UTILITIES - GENERAL 18,000,000

22020201 ELECTRICITY CHARGES 6,000,000

220201 TRAVEL& TRANSPORT - GENERAL 3,200,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 3,200,000

22 OTHER RECURRENT COSTS 62,679,947

2202 OVERHEAD COST 62,679,947

Page 44: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

220204 MAINTENANCE SERVICES - GENERAL 2,234,589

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 2,234,589

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 7,125,358

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 9,000,000

22020203 INTERNET ACCESS CHARGES 12,000,000

220203 MATERIALS & SUPPLIES - GENERAL 16,125,358

TOTAL PERSONNEL 1,961,377,995

TOTAL OVERHEAD 62,679,947

TOTAL RECURRENT 2,024,057,942

230101 PURCHASE OF FIXED ASSETS - GENERAL 27,988,532

23010124 PURCHASE OF TEACHING / LEARNING AID EQUIPMENT 27,988,532

23 CAPITAL EXPENDITURE 27,988,532

2301 FIXED ASSETS PURCHASED 27,988,532

220208 FUEL & LUBRICANTS - GENERAL 21,120,000

22020803 PLANT / GENERATOR FUEL COST 21,120,000

220206 OTHER SERVICES - GENERAL 200,000

22020604 RESIDENTIAL RENT 200,000

220205 TRAINING - GENERAL 1,800,000

22020501 LOCAL TRAINING 1,800,000

210101 SALARIES AND WAGES 4,093,060,939

21010101 SALARY 4,093,060,939

21 PERSONNEL COST 4,626,174,521

2101 SALARY 4,093,060,939

0517018019 YABA COLLEGE OF TECHNOLOGY

CODE LINE ITEM AMOUNT

2 EXPENDITURE 4,789,489,902

CODE PROJECT NAME TYPE AMOUNT

YILARO1006323 PURCHASE OF LABORATORY EQUIPMENT ONGOING 27,988,532

TOTAL CAPITAL 27,988,532

TOTAL ALLOCATION 2,052,046,474

0517018018 FEDERAL POLYTECHNIC ILARO

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 2,000,000

220202 UTILITIES - GENERAL 17,026,849

220201 TRAVEL& TRANSPORT - GENERAL 7,000,000

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 5,000,000

22 OTHER RECURRENT COSTS 135,326,849

2202 OVERHEAD COST 135,326,849

21020201 NHIS 192,356,136

21020202 CONTRIBUTORY PENSION 306,979,570

21020101 NON REGULAR ALLOWANCES 33,777,876

210202 SOCIAL CONTRIBUTIONS 499,335,706

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 533,113,582

210201 ALLOWANCES 33,777,876

22020305 PRINTING OF NON SECURITY DOCUMENTS 1,000,000

22020306 PRINTING OF SECURITY DOCUMENTS 1,000,000

22020303 NEWSPAPERS 1,000,000

22020304 MAGAZINES & PERIODICALS 500,000

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 1,500,000

22020302 BOOKS 1,500,000

22020206 SEWERAGE CHARGES 1,000,000

220203 MATERIALS & SUPPLIES - GENERAL 21,500,000

22020203 INTERNET ACCESS CHARGES 3,000,000

22020205 WATER RATES 1,000,000

22020201 ELECTRICITY CHARGES 10,026,849

22020202 TELEPHONE CHARGES 2,000,000

22020410 MAINTENANCE OF ROADS AND BRIDGES 1,000,000

220205 TRAINING - GENERAL 3,000,000

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,500,000

22020406 OTHER MAINTENANCE SERVICES 1,500,000

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,500,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 2,500,000

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 2,000,000

22020402 MAINTENANCE OF OFFICE FURNITURE 2,000,000

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 10,000,000

220204 MAINTENANCE SERVICES - GENERAL 12,000,000

22020307 DRUGS & MEDICAL SUPPLIES 3,000,000

22020309 UNIFORMS & OTHER CLOTHING 2,000,000

Page 45: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020803 PLANT / GENERATOR FUEL COST 1,000,000

220209 FINANCIAL CHARGES - GENERAL 5,000,000

22020801 MOTOR VEHICLE FUEL COST 1,000,000

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 1,000,000

22020703 LEGAL SERVICES 2,000,000

220208 FUEL & LUBRICANTS - GENERAL 3,000,000

22020606 CLEANING & FUMIGATION SERVICES 16,000,000

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 2,000,000

22020601 SECURITY SERVICES 28,000,000

22020604 RESIDENTIAL RENT 500,000

22020501 LOCAL TRAINING 3,000,000

220206 OTHER SERVICES - GENERAL 44,500,000

23 CAPITAL EXPENDITURE 27,988,532

2302 CONSTRUCTION / PROVISION 27,988,532

22021009 SPORTING ACTIVITIES 1,800,000

22021010 DIRECT TEACHING & LABORATORY COST 8,000,000

22021007 WELFARE PACKAGES 1,000,000

22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 1,000,000

22021004 MEDICAL EXPENSES 1,500,000

22021006 POSTAGES & COURIER SERVICES 1,500,000

22021002 HONORARIUM & SITTING ALLOWANCE 4,000,000

22021003 PUBLICITY & ADVERTISEMENTS 1,500,000

22020902 INSURANCE PREMIUM 5,000,000

220210 MISCELLANEOUS 20,300,000

0517018020 FEDERAL POLYTECHNIC BALI

CODE LINE ITEM AMOUNT

2 EXPENDITURE 658,278,722

CODE PROJECT NAME TYPE AMOUNT

YYABA1009603 UPGRADING OF MEDICAL CENTRE TO A MODERN 2 STOREY BUILDING NEW 27,988,532

TOTAL CAPITAL 27,988,532

TOTAL ALLOCATION 4,789,489,902

0517018019 YABA COLLEGE OF TECHNOLOGY

TOTAL PERSONNEL 4,626,174,521

TOTAL OVERHEAD 135,326,849

TOTAL RECURRENT 4,761,501,370

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 27,988,532

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 27,988,532

22 OTHER RECURRENT COSTS 150,330,909

2202 OVERHEAD COST 150,330,909

21020201 NHIS 20,968,901

21020202 CONTRIBUTORY PENSION 31,453,351

21020101 NON REGULAR ALLOWANCES 8,159,016

210202 SOCIAL CONTRIBUTIONS 52,422,252

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 60,581,268

210201 ALLOWANCES 8,159,016

210101 SALARIES AND WAGES 419,378,013

21010101 SALARY 419,378,013

21 PERSONNEL COST 479,959,281

2101 SALARY 419,378,013

22020306 PRINTING OF SECURITY DOCUMENTS 2,000,000

22020307 DRUGS & MEDICAL SUPPLIES 8,030,909

22020304 MAGAZINES & PERIODICALS 200,000

22020305 PRINTING OF NON SECURITY DOCUMENTS 4,000,000

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 10,000,000

22020303 NEWSPAPERS 700,000

22020203 INTERNET ACCESS CHARGES 5,000,000

220203 MATERIALS & SUPPLIES - GENERAL 37,680,909

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 12,000,000

220202 UTILITIES - GENERAL 5,000,000

220201 TRAVEL& TRANSPORT - GENERAL 14,000,000

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 2,000,000

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 3,000,000

22020402 MAINTENANCE OF OFFICE FURNITURE 500,000

22020311 FOOD STUFF / CATERING MATERIALS SUPPLIES 250,000

220204 MAINTENANCE SERVICES - GENERAL 14,500,000

22020309 UNIFORMS & OTHER CLOTHING 500,000

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 12,000,000

Page 46: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020410 MAINTENANCE OF ROADS AND BRIDGES 1,500,000

220205 TRAINING - GENERAL 5,000,000

22020405 MAINTENANCE OF PLANTS/GENERATORS 2,000,000

22020406 OTHER MAINTENANCE SERVICES 500,000

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 5,000,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 2,000,000

22021002 HONORARIUM & SITTING ALLOWANCE 25,000,000

22021003 PUBLICITY & ADVERTISEMENTS 2,000,000

220210 MISCELLANEOUS 43,650,000

22021001 REFRESHMENT & MEALS 500,000

22020801 MOTOR VEHICLE FUEL COST 6,000,000

22020803 PLANT / GENERATOR FUEL COST 18,000,000

22020606 CLEANING & FUMIGATION SERVICES 2,500,000

220208 FUEL & LUBRICANTS - GENERAL 24,000,000

22020601 SECURITY SERVICES 2,000,000

22020604 RESIDENTIAL RENT 2,000,000

22020501 LOCAL TRAINING 5,000,000

220206 OTHER SERVICES - GENERAL 6,500,000

TOTAL CAPITAL 27,988,532

TOTAL ALLOCATION 658,278,722

0517018020 FEDERAL POLYTECHNIC BALI

TOTAL PERSONNEL 479,959,281

TOTAL OVERHEAD 150,330,909

TOTAL RECURRENT 630,290,190

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 27,988,532

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 27,988,532

23 CAPITAL EXPENDITURE 27,988,532

2302 CONSTRUCTION / PROVISION 27,988,532

22021009 SPORTING ACTIVITIES 5,000,000

22021010 DIRECT TEACHING & LABORATORY COST 10,000,000

22021006 POSTAGES & COURIER SERVICES 150,000

22021007 WELFARE PACKAGES 1,000,000

21020201 NHIS 45,198,346

21020202 CONTRIBUTORY PENSION 67,797,519

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 112,995,865

210202 SOCIAL CONTRIBUTIONS 112,995,865

210101 SALARIES AND WAGES 903,966,922

21010101 SALARY 903,966,922

21 PERSONNEL COST 1,016,962,787

2101 SALARY 903,966,922

0517018021 FEDERAL POLYTECHNIC EKOWE

CODE LINE ITEM AMOUNT

2 EXPENDITURE 1,197,026,385

CODE PROJECT NAME TYPE AMOUNT

YBALI15011322 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS NEW 27,988,532

22020205 WATER RATES 500,000

22020206 SEWERAGE CHARGES 4,800,000

22020203 INTERNET ACCESS CHARGES 1,575,066

22020204 SATELLITE BROADCASTING ACCESS CHARGES 500,000

22020201 ELECTRICITY CHARGES 2,000,000

22020202 TELEPHONE CHARGES 1,500,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 10,000,000

220202 UTILITIES - GENERAL 11,075,066

220201 TRAVEL& TRANSPORT - GENERAL 21,000,000

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 11,000,000

22 OTHER RECURRENT COSTS 152,075,066

2202 OVERHEAD COST 152,075,066

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 20,000,000

220204 MAINTENANCE SERVICES - GENERAL 38,000,000

22020305 PRINTING OF NON SECURITY DOCUMENTS 10,000,000

22020306 PRINTING OF SECURITY DOCUMENTS 8,500,000

22020303 NEWSPAPERS 4,000,000

22020304 MAGAZINES & PERIODICALS 500,000

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 10,000,000

22020302 BOOKS 1,000,000

22020207 LEASED COMMUNICATION LINES(S) 200,000

220203 MATERIALS & SUPPLIES - GENERAL 54,000,000

Page 47: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020402 MAINTENANCE OF OFFICE FURNITURE 5,000,000

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 8,000,000

22021010 DIRECT TEACHING & LABORATORY COST 10,000,000

23 CAPITAL EXPENDITURE 27,988,532

22021002 HONORARIUM & SITTING ALLOWANCE 2,500,000

22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 2,000,000

22020902 INSURANCE PREMIUM 3,500,000

220210 MISCELLANEOUS 14,500,000

22020803 PLANT / GENERATOR FUEL COST 10,000,000

220209 FINANCIAL CHARGES - GENERAL 3,500,000

22020406 OTHER MAINTENANCE SERVICES 4,000,000

220208 FUEL & LUBRICANTS - GENERAL 10,000,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 10,000,000

22020405 MAINTENANCE OF PLANTS/GENERATORS 11,000,000

YEKOWE08011349 PURCHASE OF AGRIC. TECHNOLOGY DEPT EQUIPMENT NEW 10,000,000

YEKOWE08011354 PURCHASE OF FISHRIES TECHNOLOGY DEPT EQUIPMENT NEW 17,988,532

0517018021 FEDERAL POLYTECHNIC EKOWE

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 1,169,037,853

TOTAL CAPITAL 27,988,532

TOTAL ALLOCATION 1,197,026,385

23010124 PURCHASE OF TEACHING / LEARNING AID EQUIPMENT 27,988,532

TOTAL PERSONNEL 1,016,962,787

TOTAL OVERHEAD 152,075,066

2301 FIXED ASSETS PURCHASED 27,988,532

230101 PURCHASE OF FIXED ASSETS - GENERAL 27,988,532

22 OTHER RECURRENT COSTS 167,512,021

2202 OVERHEAD COST 167,512,021

21020201 NHIS 8,755,081

21020202 CONTRIBUTORY PENSION 13,132,622

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 21,887,703

210202 SOCIAL CONTRIBUTIONS 21,887,703

210101 SALARIES AND WAGES 175,101,624

21010101 SALARY 175,101,624

21 PERSONNEL COST 196,989,327

2101 SALARY 175,101,624

0517018022 FEDERAL POLYTECHNIC BONNY

CODE LINE ITEM AMOUNT

2 EXPENDITURE 392,489,880

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 1,643,616

22020303 NEWSPAPERS 410,904

22020205 WATER RATES 410,904

220203 MATERIALS & SUPPLIES - GENERAL 18,193,056

22020203 INTERNET ACCESS CHARGES 2,465,425

22020204 SATELLITE BROADCASTING ACCESS CHARGES 821,809

22020201 ELECTRICITY CHARGES 4,109,041

22020202 TELEPHONE CHARGES 821,809

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 2,465,425

220202 UTILITIES - GENERAL 8,628,988

220201 TRAVEL& TRANSPORT - GENERAL 6,574,466

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 4,109,041

22020405 MAINTENANCE OF PLANTS/GENERATORS 821,809

22020406 OTHER MAINTENANCE SERVICES 2,287,232

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 3,109,041

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 410,904

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 821,809

22020402 MAINTENANCE OF OFFICE FURNITURE 821,809

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 1,643,616

220204 MAINTENANCE SERVICES - GENERAL 9,094,413

22020307 DRUGS & MEDICAL SUPPLIES 1,643,616

22020309 UNIFORMS & OTHER CLOTHING 1,980,904

22020305 PRINTING OF NON SECURITY DOCUMENTS 6,761,359

22020306 PRINTING OF SECURITY DOCUMENTS 4,109,041

22020501 LOCAL TRAINING 910,870

220206 OTHER SERVICES - GENERAL 48,093,052

22020408 MAINTENANCE OF SEA BOATS 821,809

220205 TRAINING - GENERAL 910,870

Page 48: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020704 ENGINEERING SERVICES 2,465,425

22020705 ARCHITECTURAL SERVICES 3,287,233

22020701 FINANCIAL CONSULTING 4,109,041

22020703 LEGAL SERVICES 4,109,041

22020606 CLEANING & FUMIGATION SERVICES 7,218,082

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 28,763,288

22020601 SECURITY SERVICES 24,438,805

22020603 OFFICE RENT 16,436,165

22021002 HONORARIUM & SITTING ALLOWANCE 4,109,041

22021003 PUBLICITY & ADVERTISEMENTS 3,287,233

220210 MISCELLANEOUS 28,352,299

22021001 REFRESHMENT & MEALS 4,109,041

220209 FINANCIAL CHARGES - GENERAL 8,218,082

22020902 INSURANCE PREMIUM 8,218,082

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 3,287,233

22020803 PLANT / GENERATOR FUEL COST 4,109,041

220208 FUEL & LUBRICANTS - GENERAL 10,683,507

22020801 MOTOR VEHICLE FUEL COST 3,287,233

22020706 SURVEYING SERVICES 2,465,425

22020708 BUDGET PREPARATION 12,327,123

23010113 PURCHASE OF COMPUTERS 8,000,000

23010114 PURCHASE OF COMPUTER PRINTERS 2,000,000

2301 FIXED ASSETS PURCHASED 22,988,532

230101 PURCHASE OF FIXED ASSETS - GENERAL 22,988,532

22021031 CURRICULUM DEVELOPMENT 1,643,616

23 CAPITAL EXPENDITURE 27,988,532

22021009 SPORTING ACTIVITIES 410,820

22021010 DIRECT TEACHING & LABORATORY COST 7,807,262

22021007 WELFARE PACKAGES 1,643,616

22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 410,820

22021004 MEDICAL EXPENSES 4,109,041

22021006 POSTAGES & COURIER SERVICES 821,809

TOTAL RECURRENT 364,501,348

TOTAL CAPITAL 27,988,532

TOTAL ALLOCATION 392,489,880

23050102 COMPUTER SOFTWARE ACQUISITION 5,000,000

TOTAL PERSONNEL 196,989,327

TOTAL OVERHEAD 167,512,021

2305 OTHER CAPITAL PROJECTS 5,000,000

230501 ACQUISITION OF NON TANGIBLE ASSETS 5,000,000

23010126 PURCHASE OF SPORTING / GAMING EQUIPMENT 2,000,000

23010128 PURCHASE OF SECURITY EQUIPMENT 2,000,000

23010122 PURCHASE OF HEALTH / MEDICAL EQUIPMENT 3,988,532

23010124 PURCHASE OF TEACHING / LEARNING AID EQUIPMENT 2,000,000

23010115 PURCHASE OF PHOTOCOPYING MACHINES 2,000,000

23010118 PURCHASE OF SCANNERS 1,000,000

PBONNY11011288 PURCHASE OF VARIOUS SPORTING / GAMING EQUIPMENT NEW 2,000,000

PBONNY12011291 PURCHASE OF VARIOUS SECURITY EQUIPMENTS NEW 2,000,000

PBONNY08011279 PURCHASE OF VARIOUS HEALTH / MEDICAL EQUIPMENT NEW 3,988,532

PBONNY09011282 PURCHASE OF TEACHING / LEARNING AID EQUIPMENT NEW 2,000,000

PBONNY06011271 PURCHASE OF 10 PHOTOCOPYING MACHINES NEW 2,000,000

PBONNY07011275 PURCHASE OF SCANNERS NEW 1,000,000

PBONNY04011265 PURCHASE OF 100 COMPUTERS NEW 8,000,000

PBONNY05011268 PURCHASE OF 40 COMPUTER PRINTERS NEW 2,000,000

0517018022 FEDERAL POLYTECHNIC BONNY

CODE PROJECT NAME TYPE AMOUNT

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 21,887,703

210202 SOCIAL CONTRIBUTIONS 21,887,703

210101 SALARIES AND WAGES 175,101,624

21010101 SALARY 175,101,624

21 PERSONNEL COST 196,989,327

2101 SALARY 175,101,624

0517018023 FEDERAL POLYTECHNIC UKANA

CODE LINE ITEM AMOUNT

2 EXPENDITURE 274,977,855

PBONNY14011295 COMPUTER SOFTWARE ACQUISITION NEW 2,500,000

PBONNY14011296 HUMAN MANAGER, PAYROL, WEBSITE DEVELOPMENT NEW 2,500,000

Page 49: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

21020201 NHIS 8,755,081

21020202 CONTRIBUTORY PENSION 13,132,622

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 1,329,851

22020302 BOOKS 531,940

22020203 INTERNET ACCESS CHARGES 531,940

220203 MATERIALS & SUPPLIES - GENERAL 2,393,731

22020201 ELECTRICITY CHARGES 1,329,851

22020202 TELEPHONE CHARGES 531,940

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 3,191,643

220202 UTILITIES - GENERAL 2,393,731

220201 TRAVEL& TRANSPORT - GENERAL 4,521,494

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,329,851

22 OTHER RECURRENT COSTS 49,999,996

2202 OVERHEAD COST 49,999,996

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 1,861,792

22020803 PLANT / GENERATOR FUEL COST 398,955

22020501 LOCAL TRAINING 1,329,851

220208 FUEL & LUBRICANTS - GENERAL 2,260,747

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,329,851

220205 TRAINING - GENERAL 1,329,851

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,063,881

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,264,868

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 531,940

22020402 MAINTENANCE OF OFFICE FURNITURE 797,911

22020303 NEWSPAPERS 531,940

220204 MAINTENANCE SERVICES - GENERAL 4,988,451

230101 PURCHASE OF FIXED ASSETS - GENERAL 23,988,532

23010113 PURCHASE OF COMPUTERS 6,406,970

23 CAPITAL EXPENDITURE 27,988,532

2301 FIXED ASSETS PURCHASED 23,988,532

22021009 SPORTING ACTIVITIES 1,329,851

22021010 DIRECT TEACHING & LABORATORY COST 26,925,572

22021006 POSTAGES & COURIER SERVICES 797,911

22021007 WELFARE PACKAGES 1,329,851

22021002 HONORARIUM & SITTING ALLOWANCE 531,940

22021003 PUBLICITY & ADVERTISEMENTS 132,985

220210 MISCELLANEOUS 32,111,991

22021001 REFRESHMENT & MEALS 1,063,881

TOTAL PERSONNEL 196,989,327

TOTAL OVERHEAD 49,999,996

TOTAL RECURRENT 246,989,323

23020103 CONSTRUCTION / PROVISION OF ELECTRICITY 2,000,000

23020105 CONSTRUCTION / PROVISION OF WATER FACILITIES 2,000,000

2302 CONSTRUCTION / PROVISION 4,000,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 4,000,000

23010128 PURCHASE OF SECURITY EQUIPMENT 1,000,000

23010130 PURCHASE OF RECREATIONAL FACILITIES 1,000,000

23010125 PURCHASE OF LIBRARY BOOKS & EQUIPMENT 5,000,000

23010126 PURCHASE OF SPORTING / GAMING EQUIPMENT 1,785,047

23010122 PURCHASE OF HEALTH / MEDICAL EQUIPMENT 6,796,515

23010124 PURCHASE OF TEACHING / LEARNING AID EQUIPMENT 2,000,000

PUKANA5012244 PURCHASE OF LIBRARY BOOKS & EQUIPMENT NEW 5,000,000

PUKANA6012247 PURCHASE OF SPORTING / GAMING EQUIPMENT NEW 1,785,047

PUKANA3012239 PURCHASE OF HEALTH / MEDICAL EQUIPMENT NEW 6,796,515

PUKANA4012242 PURCHASE OF TEACHING / LEARNING AID EQUIPMENT NEW 2,000,000

PUKANA11012254 PURCHASE OF RECREATIONAL FACILITIES NEW 1,000,000

PUKANA2012237 PURCHASE OF COMPUTERS NEW 6,406,970

CODE PROJECT NAME TYPE AMOUNT

PUKANA10012252 CONSTRUCTION / PROVISION OF ELECTRICITY NEW 2,000,000

TOTAL CAPITAL 27,988,532

TOTAL ALLOCATION 274,977,855

0517018023 FEDERAL POLYTECHNIC UKANA

0517018024 NATIONAL INSTITUTE FOR CONSTRUCTION TECHNOLOGY UROMI, EDO STATE

CODE LINE ITEM AMOUNT

2 EXPENDITURE 274,977,855

PUKANA7012248 PURCHASE OF SECURITY EQUIPMENT NEW 1,000,000

PUKANA8012249 CONSTRUCTION / PROVISION OF WATER FACILITIES NEW 2,000,000

Page 50: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

21020201 NHIS 8,755,081

21020202 CONTRIBUTORY PENSION 13,132,622

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 21,887,703

210202 SOCIAL CONTRIBUTIONS 21,887,703

210101 SALARIES AND WAGES 175,101,624

21010101 SALARY 175,101,624

21 PERSONNEL COST 196,989,327

2101 SALARY 175,101,624

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 1,329,851

22020302 BOOKS 531,940

22020203 INTERNET ACCESS CHARGES 531,940

220203 MATERIALS & SUPPLIES - GENERAL 2,393,731

22020201 ELECTRICITY CHARGES 1,329,851

22020202 TELEPHONE CHARGES 531,940

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 3,191,643

220202 UTILITIES - GENERAL 2,393,731

220201 TRAVEL& TRANSPORT - GENERAL 4,521,494

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,329,851

22 OTHER RECURRENT COSTS 49,999,996

2202 OVERHEAD COST 49,999,996

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 1,861,792

22020803 PLANT / GENERATOR FUEL COST 398,955

22020501 LOCAL TRAINING 1,329,851

220208 FUEL & LUBRICANTS - GENERAL 2,260,747

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,329,851

220205 TRAINING - GENERAL 1,329,851

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,063,881

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,264,868

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 531,940

22020402 MAINTENANCE OF OFFICE FURNITURE 797,911

22020303 NEWSPAPERS 531,940

220204 MAINTENANCE SERVICES - GENERAL 4,988,451

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 27,988,532

23020105 CONSTRUCTION / PROVISION OF WATER FACILITIES 27,988,532

23 CAPITAL EXPENDITURE 27,988,532

2302 CONSTRUCTION / PROVISION 27,988,532

22021009 SPORTING ACTIVITIES 1,329,851

22021010 DIRECT TEACHING & LABORATORY COST 26,925,572

22021006 POSTAGES & COURIER SERVICES 797,911

22021007 WELFARE PACKAGES 1,329,851

22021002 HONORARIUM & SITTING ALLOWANCE 531,940

22021003 PUBLICITY & ADVERTISEMENTS 132,985

220210 MISCELLANEOUS 32,111,991

22021001 REFRESHMENT & MEALS 1,063,881

21 PERSONNEL COST 1,762,685,946

2101 SALARY 1,566,831,952

0517019001 FEDERAL COLLEGE OF EDUCATION ABEOKUTA

CODE LINE ITEM AMOUNT

2 EXPENDITURE 1,850,347,769

CODE PROJECT NAME TYPE AMOUNT

NICT03013672 WATER SUPPLY AND DISTRIBUTION NEW 27,988,532

TOTAL CAPITAL 27,988,532

TOTAL ALLOCATION 274,977,855

0517018024 NATIONAL INSTITUTE FOR CONSTRUCTION TECHNOLOGY UROMI, EDO STATE

TOTAL PERSONNEL 196,989,327

TOTAL OVERHEAD 49,999,996

TOTAL RECURRENT 246,989,323

220201 TRAVEL& TRANSPORT - GENERAL 3,262,963

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 815,741

22 OTHER RECURRENT COSTS 55,680,334

2202 OVERHEAD COST 55,680,334

21020201 NHIS 78,341,598

21020202 CONTRIBUTORY PENSION 117,512,396

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 195,853,994

210202 SOCIAL CONTRIBUTIONS 195,853,994

210101 SALARIES AND WAGES 1,566,831,952

21010101 SALARY 1,566,831,952

Page 51: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 2,447,222

220202 UTILITIES - GENERAL 1,495,525

22020305 PRINTING OF NON SECURITY DOCUMENTS 543,827

22020306 PRINTING OF SECURITY DOCUMENTS 516,636

22020303 NEWSPAPERS 543,827

22020304 MAGAZINES & PERIODICALS 407,870

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 679,784

22020302 BOOKS 543,827

22020205 WATER RATES 135,957

220203 MATERIALS & SUPPLIES - GENERAL 6,471,542

22020203 INTERNET ACCESS CHARGES 407,870

22020204 SATELLITE BROADCASTING ACCESS CHARGES 135,957

22020201 ELECTRICITY CHARGES 679,784

22020202 TELEPHONE CHARGES 135,957

22020406 OTHER MAINTENANCE SERVICES 1,087,654

22020410 MAINTENANCE OF ROADS AND BRIDGES 135,957

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,359,568

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,087,654

22020402 MAINTENANCE OF OFFICE FURNITURE 815,741

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,359,568

220204 MAINTENANCE SERVICES - GENERAL 6,362,778

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 516,636

22020309 UNIFORMS & OTHER CLOTHING 1,087,654

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 244,722

22020307 DRUGS & MEDICAL SUPPLIES 1,087,654

22020308 FIELD & CAMPING MATERIALS SUPPLIES 815,741

22020708 BUDGET PREPARATION 135,957

220208 FUEL & LUBRICANTS - GENERAL 1,903,394

22020705 ARCHITECTURAL SERVICES 407,870

22020706 SURVEYING SERVICES 135,957

22020702 INFORMATION TECHNOLOGY CONSULTING 815,741

22020703 LEGAL SERVICES 543,827

22020606 CLEANING & FUMIGATION SERVICES 543,827

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 2,039,352

220206 OTHER SERVICES - GENERAL 815,741

22020601 SECURITY SERVICES 271,914

220205 TRAINING - GENERAL 815,741

22020501 LOCAL TRAINING 815,741

22021006 POSTAGES & COURIER SERVICES 353,488

22021009 SPORTING ACTIVITIES 516,636

22021003 PUBLICITY & ADVERTISEMENTS 271,914

22021004 MEDICAL EXPENSES 543,827

220210 MISCELLANEOUS 32,241,384

22021001 REFRESHMENT & MEALS 489,444

220209 FINANCIAL CHARGES - GENERAL 271,914

22020904 OTHER CRF BANK CHARGES 271,914

22020803 PLANT / GENERATOR FUEL COST 407,870

22020806 COOKING GAS/FUEL COST 543,827

22020801 MOTOR VEHICLE FUEL COST 407,870

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 543,827

CODE PROJECT NAME TYPE AMOUNT

FCEA9009423CONSTRUCTION OF SCH. OF EDUCATION/SCH. OF VOCATIONAL EDU/SCH. OF ARTS AND SOCIAL SCIENCES

ONGOING 31,981,489

TOTAL CAPITAL 31,981,489

TOTAL ALLOCATION 1,850,347,769

0517019001 FEDERAL COLLEGE OF EDUCATION ABEOKUTA

TOTAL PERSONNEL 1,762,685,946

TOTAL OVERHEAD 55,680,334

TOTAL RECURRENT 1,818,366,280

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 31,981,489

23020114 CONSTRUCTION / PROVISION OF ROADS 31,981,489

23 CAPITAL EXPENDITURE 31,981,489

2302 CONSTRUCTION / PROVISION 31,981,489

22021010 DIRECT TEACHING & LABORATORY COST 29,930,118

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 135,957

0517019002 FEDERAL COLLEGE OF EDUCATION AKOKA

CODE LINE ITEM AMOUNT

2 EXPENDITURE 1,622,894,280

Page 52: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

21020201 NHIS 67,907,693

21020202 CONTRIBUTORY PENSION 101,861,540

21020101 NON REGULAR ALLOWANCES 6,732,794

210202 SOCIAL CONTRIBUTIONS 169,769,233

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 176,502,027

210201 ALLOWANCES 6,732,794

210101 SALARIES AND WAGES 1,358,153,862

21010101 SALARY 1,358,153,862

21 PERSONNEL COST 1,534,655,889

2101 SALARY 1,358,153,862

22020205 WATER RATES 122,715

220203 MATERIALS & SUPPLIES - GENERAL 5,841,223

22020203 INTERNET ACCESS CHARGES 368,144

22020204 SATELLITE BROADCASTING ACCESS CHARGES 122,715

22020201 ELECTRICITY CHARGES 613,574

22020202 TELEPHONE CHARGES 122,715

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 2,208,866

220202 UTILITIES - GENERAL 1,349,863

220201 TRAVEL& TRANSPORT - GENERAL 2,945,155

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 736,289

22 OTHER RECURRENT COSTS 56,256,902

2202 OVERHEAD COST 56,256,902

220204 MAINTENANCE SERVICES - GENERAL 5,743,052

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 466,316

22020309 UNIFORMS & OTHER CLOTHING 981,718

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 220,887

22020307 DRUGS & MEDICAL SUPPLIES 981,718

22020308 FIELD & CAMPING MATERIALS SUPPLIES 736,289

22020305 PRINTING OF NON SECURITY DOCUMENTS 490,859

22020306 PRINTING OF SECURITY DOCUMENTS 466,316

22020303 NEWSPAPERS 490,859

22020304 MAGAZINES & PERIODICALS 368,144

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 613,574

22020302 BOOKS 490,859

22020606 CLEANING & FUMIGATION SERVICES 490,859

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 1,840,722

220206 OTHER SERVICES - GENERAL 736,289

22020601 SECURITY SERVICES 245,430

220205 TRAINING - GENERAL 736,289

22020501 LOCAL TRAINING 736,289

22020406 OTHER MAINTENANCE SERVICES 981,718

22020410 MAINTENANCE OF ROADS AND BRIDGES 122,715

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,227,148

22020405 MAINTENANCE OF PLANTS/GENERATORS 981,718

22020402 MAINTENANCE OF OFFICE FURNITURE 736,289

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,227,148

220209 FINANCIAL CHARGES - GENERAL 245,430

22020904 OTHER CRF BANK CHARGES 245,430

22020803 PLANT / GENERATOR FUEL COST 368,144

22020806 COOKING GAS/FUEL COST 490,859

22020801 MOTOR VEHICLE FUEL COST 368,144

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 490,859

22020708 BUDGET PREPARATION 122,715

220208 FUEL & LUBRICANTS - GENERAL 1,718,006

22020705 ARCHITECTURAL SERVICES 368,144

22020706 SURVEYING SERVICES 122,715

22020702 INFORMATION TECHNOLOGY CONSULTING 736,289

22020703 LEGAL SERVICES 490,859

23 CAPITAL EXPENDITURE 31,981,489

2302 CONSTRUCTION / PROVISION 31,981,489

22021010 DIRECT TEACHING & LABORATORY COST 33,014,722

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 122,715

22021006 POSTAGES & COURIER SERVICES 319,058

22021009 SPORTING ACTIVITIES 466,316

22021003 PUBLICITY & ADVERTISEMENTS 245,430

22021004 MEDICAL EXPENSES 490,859

220210 MISCELLANEOUS 35,100,873

22021001 REFRESHMENT & MEALS 441,773

Page 53: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 31,981,489

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 31,981,489

21 PERSONNEL COST 1,946,749,921

2101 SALARY 1,725,491,356

0517019003 FEDERAL COLLEGE OF EDUCATION ASABA

CODE LINE ITEM AMOUNT

2 EXPENDITURE 2,055,726,983

CODE PROJECT NAME TYPE AMOUNT

FCE AKOKA3005153 CONSTRUCTION OF CLASSROOMS AND OFFICES ONGOING 31,981,489

TOTAL CAPITAL 31,981,489

TOTAL ALLOCATION 1,622,894,280

0517019002 FEDERAL COLLEGE OF EDUCATION AKOKA

TOTAL PERSONNEL 1,534,655,889

TOTAL OVERHEAD 56,256,902

TOTAL RECURRENT 1,590,912,791

220201 TRAVEL& TRANSPORT - GENERAL 4,857,423

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,214,356

22 OTHER RECURRENT COSTS 76,995,573

2202 OVERHEAD COST 76,995,573

21020201 NHIS 82,906,411

21020202 CONTRIBUTORY PENSION 129,411,852

21020101 NON REGULAR ALLOWANCES 8,940,302

210202 SOCIAL CONTRIBUTIONS 212,318,263

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 221,258,565

210201 ALLOWANCES 8,940,302

210101 SALARIES AND WAGES 1,725,491,356

21010101 SALARY 1,725,491,356

22020303 NEWSPAPERS 809,570

22020304 MAGAZINES & PERIODICALS 607,178

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 1,011,963

22020302 BOOKS 809,570

22020205 WATER RATES 202,393

220203 MATERIALS & SUPPLIES - GENERAL 9,633,888

22020203 INTERNET ACCESS CHARGES 607,178

22020204 SATELLITE BROADCASTING ACCESS CHARGES 202,393

22020201 ELECTRICITY CHARGES 1,011,963

22020202 TELEPHONE CHARGES 202,393

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 3,643,067

220202 UTILITIES - GENERAL 2,226,320

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 2,023,926

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,619,141

22020402 MAINTENANCE OF OFFICE FURNITURE 1,214,356

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 2,023,926

220204 MAINTENANCE SERVICES - GENERAL 9,471,975

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 769,092

22020309 UNIFORMS & OTHER CLOTHING 1,619,141

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 364,307

22020307 DRUGS & MEDICAL SUPPLIES 1,619,141

22020308 FIELD & CAMPING MATERIALS SUPPLIES 1,214,356

22020305 PRINTING OF NON SECURITY DOCUMENTS 809,570

22020306 PRINTING OF SECURITY DOCUMENTS 769,092

22020705 ARCHITECTURAL SERVICES 607,178

22020706 SURVEYING SERVICES 202,393

22020702 INFORMATION TECHNOLOGY CONSULTING 1,214,356

22020703 LEGAL SERVICES 809,570

22020606 CLEANING & FUMIGATION SERVICES 809,570

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 3,035,890

220206 OTHER SERVICES - GENERAL 1,214,355

22020601 SECURITY SERVICES 404,785

220205 TRAINING - GENERAL 1,214,356

22020501 LOCAL TRAINING 1,214,356

22020406 OTHER MAINTENANCE SERVICES 1,619,141

22020410 MAINTENANCE OF ROADS AND BRIDGES 202,393

22020801 MOTOR VEHICLE FUEL COST 607,178

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 809,570

22020708 BUDGET PREPARATION 202,393

220208 FUEL & LUBRICANTS - GENERAL 2,833,496

Page 54: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22021003 PUBLICITY & ADVERTISEMENTS 404,785

22021004 MEDICAL EXPENSES 809,570

220210 MISCELLANEOUS 42,103,085

22021001 REFRESHMENT & MEALS 728,613

220209 FINANCIAL CHARGES - GENERAL 404,785

22020904 OTHER CRF BANK CHARGES 404,785

22020803 PLANT / GENERATOR FUEL COST 607,178

22020806 COOKING GAS/FUEL COST 809,570

TOTAL CAPITAL 31,981,489

TOTAL ALLOCATION 2,055,726,983

0517019003 FEDERAL COLLEGE OF EDUCATION ASABA

TOTAL PERSONNEL 1,946,749,921

TOTAL OVERHEAD 76,995,573

TOTAL RECURRENT 2,023,745,494

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 31,981,489

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 31,981,489

23 CAPITAL EXPENDITURE 31,981,489

2302 CONSTRUCTION / PROVISION 31,981,489

22021010 DIRECT TEACHING & LABORATORY COST 38,662,411

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 202,393

22021006 POSTAGES & COURIER SERVICES 526,221

22021009 SPORTING ACTIVITIES 769,092

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 185,436,444

210201 ALLOWANCES 23,751,305

210101 SALARIES AND WAGES 1,293,481,112

21010101 SALARY 1,293,481,112

21 PERSONNEL COST 1,478,917,556

2101 SALARY 1,293,481,112

0517019004 FEDERAL COLLEGE OF EDUCATION BICHI

CODE LINE ITEM AMOUNT

2 EXPENDITURE 1,561,277,650

CODE PROJECT NAME TYPE AMOUNT

FCE ASABA1006513 CONSTRUCTION OF A 3 STOREY ADMIN. BLOCK ONGOING 31,981,489

22020201 ELECTRICITY CHARGES 671,511

22020202 TELEPHONE CHARGES 134,302

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 2,417,440

220202 UTILITIES - GENERAL 1,477,324

220201 TRAVEL& TRANSPORT - GENERAL 3,223,253

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 805,813

22 OTHER RECURRENT COSTS 50,378,605

2202 OVERHEAD COST 50,378,605

21020201 NHIS 64,674,056

21020202 CONTRIBUTORY PENSION 97,011,083

21020101 NON REGULAR ALLOWANCES 23,751,305

210202 SOCIAL CONTRIBUTIONS 161,685,139

22020307 DRUGS & MEDICAL SUPPLIES 1,074,418

22020308 FIELD & CAMPING MATERIALS SUPPLIES 805,813

22020305 PRINTING OF NON SECURITY DOCUMENTS 537,209

22020306 PRINTING OF SECURITY DOCUMENTS 510,349

22020303 NEWSPAPERS 537,209

22020304 MAGAZINES & PERIODICALS 402,907

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 671,511

22020302 BOOKS 537,209

22020205 WATER RATES 134,302

220203 MATERIALS & SUPPLIES - GENERAL 6,392,787

22020203 INTERNET ACCESS CHARGES 402,907

22020204 SATELLITE BROADCASTING ACCESS CHARGES 134,302

22020406 OTHER MAINTENANCE SERVICES 1,074,418

22020410 MAINTENANCE OF ROADS AND BRIDGES 134,302

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,343,022

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,074,418

22020402 MAINTENANCE OF OFFICE FURNITURE 805,813

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,343,022

220204 MAINTENANCE SERVICES - GENERAL 6,285,344

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 510,349

22020309 UNIFORMS & OTHER CLOTHING 1,074,418

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 241,744

Page 55: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

220205 TRAINING - GENERAL 805,813

22020501 LOCAL TRAINING 805,813

22020801 MOTOR VEHICLE FUEL COST 402,907

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 537,209

22020708 BUDGET PREPARATION 134,302

220208 FUEL & LUBRICANTS - GENERAL 1,880,232

22020705 ARCHITECTURAL SERVICES 402,907

22020706 SURVEYING SERVICES 134,302

22020702 INFORMATION TECHNOLOGY CONSULTING 805,813

22020703 LEGAL SERVICES 537,209

22020606 CLEANING & FUMIGATION SERVICES 537,209

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 2,014,533

220206 OTHER SERVICES - GENERAL 805,813

22020601 SECURITY SERVICES 268,604

22021010 DIRECT TEACHING & LABORATORY COST 24,941,764

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 134,302

22021006 POSTAGES & COURIER SERVICES 349,186

22021009 SPORTING ACTIVITIES 510,349

22021003 PUBLICITY & ADVERTISEMENTS 268,604

22021004 MEDICAL EXPENSES 537,209

220210 MISCELLANEOUS 27,224,902

22021001 REFRESHMENT & MEALS 483,488

220209 FINANCIAL CHARGES - GENERAL 268,604

22020904 OTHER CRF BANK CHARGES 268,604

22020803 PLANT / GENERATOR FUEL COST 402,907

22020806 COOKING GAS/FUEL COST 537,209

0517019004 FEDERAL COLLEGE OF EDUCATION BICHI

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 1,529,296,161

TOTAL CAPITAL 31,981,489

TOTAL ALLOCATION 1,561,277,650

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 27,988,532

TOTAL PERSONNEL 1,478,917,556

TOTAL OVERHEAD 50,378,605

2302 CONSTRUCTION / PROVISION 27,988,532

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 27,988,532

230101 PURCHASE OF FIXED ASSETS - GENERAL 3,992,957

23010128 PURCHASE OF SECURITY EQUIPMENT 3,992,957

23 CAPITAL EXPENDITURE 31,981,489

2301 FIXED ASSETS PURCHASED 3,992,957

210101 SALARIES AND WAGES 1,423,974,252

21010101 SALARY 1,423,974,252

21 PERSONNEL COST 1,602,214,014

2101 SALARY 1,423,974,252

0517019005 FEDERAL COLLEGE OF EDUCATION GOMBE

CODE LINE ITEM AMOUNT

2 EXPENDITURE 1,689,030,344

FCEB5011654 CONSTRUCTION OF TECHNICAL COMPLEX PHASE V NEW 7,988,532

FCEB9011104 PROCUREMENT OF SECURITY GADGETS NEW 3,992,957

FCEB5005317 CONSTRUCTION OF BUSINESS EDUCATION COMPLEX ONGOING 10,000,000

FCEB5005318 CONSTRUCTION OF CENTRAL STORE ONGOING 10,000,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 3,148,999

220202 UTILITIES - GENERAL 1,924,387

220201 TRAVEL& TRANSPORT - GENERAL 4,198,665

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,049,666

22 OTHER RECURRENT COSTS 54,834,841

2202 OVERHEAD COST 54,834,841

21020201 NHIS 71,198,713

21020202 CONTRIBUTORY PENSION 106,798,069

21020101 NON REGULAR ALLOWANCES 242,980

210202 SOCIAL CONTRIBUTIONS 177,996,782

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 178,239,762

210201 ALLOWANCES 242,980

22020203 INTERNET ACCESS CHARGES 524,833

22020204 SATELLITE BROADCASTING ACCESS CHARGES 174,944

22020201 ELECTRICITY CHARGES 874,722

22020202 TELEPHONE CHARGES 174,944

Page 56: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020305 PRINTING OF NON SECURITY DOCUMENTS 699,778

22020306 PRINTING OF SECURITY DOCUMENTS 664,789

22020303 NEWSPAPERS 699,778

22020304 MAGAZINES & PERIODICALS 524,833

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 874,722

22020302 BOOKS 699,778

22020205 WATER RATES 174,944

220203 MATERIALS & SUPPLIES - GENERAL 8,327,354

22020406 OTHER MAINTENANCE SERVICES 1,399,555

22020410 MAINTENANCE OF ROADS AND BRIDGES 174,944

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,749,444

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,399,555

22020402 MAINTENANCE OF OFFICE FURNITURE 1,049,666

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,749,444

220204 MAINTENANCE SERVICES - GENERAL 8,187,397

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 664,789

22020309 UNIFORMS & OTHER CLOTHING 1,399,555

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 314,900

22020307 DRUGS & MEDICAL SUPPLIES 1,399,555

22020308 FIELD & CAMPING MATERIALS SUPPLIES 1,049,666

22020708 BUDGET PREPARATION 174,944

220208 FUEL & LUBRICANTS - GENERAL 2,449,222

22020705 ARCHITECTURAL SERVICES 524,833

22020706 SURVEYING SERVICES 174,944

22020702 INFORMATION TECHNOLOGY CONSULTING 1,049,666

22020703 LEGAL SERVICES 699,778

22020606 CLEANING & FUMIGATION SERVICES 699,778

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 2,624,165

220206 OTHER SERVICES - GENERAL 1,049,667

22020601 SECURITY SERVICES 349,889

220205 TRAINING - GENERAL 1,049,666

22020501 LOCAL TRAINING 1,049,666

22021006 POSTAGES & COURIER SERVICES 454,855

22021009 SPORTING ACTIVITIES 664,789

22021003 PUBLICITY & ADVERTISEMENTS 349,889

22021004 MEDICAL EXPENSES 699,778

220210 MISCELLANEOUS 24,674,429

22021001 REFRESHMENT & MEALS 629,800

220209 FINANCIAL CHARGES - GENERAL 349,889

22020904 OTHER CRF BANK CHARGES 349,889

22020803 PLANT / GENERATOR FUEL COST 524,833

22020806 COOKING GAS/FUEL COST 699,778

22020801 MOTOR VEHICLE FUEL COST 524,833

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 699,778

CODE PROJECT NAME TYPE AMOUNT

FCE GOMBE1005683 COMPLETION OF HOSTELS ONGOING 31,981,489

TOTAL CAPITAL 31,981,489

TOTAL ALLOCATION 1,689,030,344

0517019005 FEDERAL COLLEGE OF EDUCATION GOMBE

TOTAL PERSONNEL 1,602,214,014

TOTAL OVERHEAD 54,834,841

TOTAL RECURRENT 1,657,048,855

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 31,981,489

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 31,981,489

23 CAPITAL EXPENDITURE 31,981,489

2302 CONSTRUCTION / PROVISION 31,981,489

22021010 DIRECT TEACHING & LABORATORY COST 21,700,374

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 174,944

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 152,549,210

210201 ALLOWANCES 42,240,000

210101 SALARIES AND WAGES 882,473,674

21010101 SALARY 882,473,674

21 PERSONNEL COST 1,035,022,884

2101 SALARY 882,473,674

0517019006 FEDERAL COLLEGE OF EDUCATION GUSAU

CODE LINE ITEM AMOUNT

2 EXPENDITURE 1,129,053,853

Page 57: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

21020201 NHIS 44,123,684

21020202 CONTRIBUTORY PENSION 66,185,526

21020101 NON REGULAR ALLOWANCES 42,240,000

210202 SOCIAL CONTRIBUTIONS 110,309,210

22020205 WATER RATES 852,092

220203 MATERIALS & SUPPLIES - GENERAL 15,046,863

22020203 INTERNET ACCESS CHARGES 1,199,217

22020204 SATELLITE BROADCASTING ACCESS CHARGES 852,092

22020201 ELECTRICITY CHARGES 1,546,341

22020202 TELEPHONE CHARGES 852,092

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 3,802,651

220202 UTILITIES - GENERAL 5,301,834

220201 TRAVEL& TRANSPORT - GENERAL 5,522,555

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,719,904

22 OTHER RECURRENT COSTS 62,049,480

2202 OVERHEAD COST 62,049,480

220204 MAINTENANCE SERVICES - GENERAL 12,872,424

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,338,066

22020309 UNIFORMS & OTHER CLOTHING 2,067,028

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 990,942

22020307 DRUGS & MEDICAL SUPPLIES 2,067,028

22020308 FIELD & CAMPING MATERIALS SUPPLIES 1,719,904

22020305 PRINTING OF NON SECURITY DOCUMENTS 1,372,779

22020306 PRINTING OF SECURITY DOCUMENTS 1,338,066

22020303 NEWSPAPERS 1,372,779

22020304 MAGAZINES & PERIODICALS 1,199,217

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 1,546,341

22020302 BOOKS 1,372,779

22020606 CLEANING & FUMIGATION SERVICES 1,372,779

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 5,996,084

220206 OTHER SERVICES - GENERAL 2,398,433

22020601 SECURITY SERVICES 1,025,654

220205 TRAINING - GENERAL 1,719,904

22020501 LOCAL TRAINING 1,719,904

22020406 OTHER MAINTENANCE SERVICES 2,067,028

22020410 MAINTENANCE OF ROADS AND BRIDGES 852,092

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 2,414,153

22020405 MAINTENANCE OF PLANTS/GENERATORS 2,067,028

22020402 MAINTENANCE OF OFFICE FURNITURE 1,719,904

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 2,414,153

220209 FINANCIAL CHARGES - GENERAL 1,025,654

22020904 OTHER CRF BANK CHARGES 1,025,654

22020803 PLANT / GENERATOR FUEL COST 1,199,217

22020806 COOKING GAS/FUEL COST 1,372,779

22020801 MOTOR VEHICLE FUEL COST 1,199,217

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 1,372,779

22020708 BUDGET PREPARATION 852,092

220208 FUEL & LUBRICANTS - GENERAL 5,143,992

22020705 ARCHITECTURAL SERVICES 1,199,217

22020706 SURVEYING SERVICES 852,092

22020702 INFORMATION TECHNOLOGY CONSULTING 1,719,904

22020703 LEGAL SERVICES 1,372,779

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 10,000,000

23020114 CONSTRUCTION / PROVISION OF ROADS 21,981,489

2302 CONSTRUCTION / PROVISION 31,981,489

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 31,981,489

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 852,092

23 CAPITAL EXPENDITURE 31,981,489

22021006 POSTAGES & COURIER SERVICES 1,129,792

22021009 SPORTING ACTIVITIES 1,338,066

22021003 PUBLICITY & ADVERTISEMENTS 1,025,654

22021004 MEDICAL EXPENSES 1,372,779

220210 MISCELLANEOUS 7,021,737

22021001 REFRESHMENT & MEALS 1,303,354

TOTAL CAPITAL 31,981,489

TOTAL PERSONNEL 1,035,022,884

TOTAL OVERHEAD 62,049,480

TOTAL RECURRENT 1,097,072,364

Page 58: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

21 PERSONNEL COST 1,699,006,088

2101 SALARY 1,407,307,662

CODE LINE ITEM AMOUNT

2 EXPENDITURE 1,802,185,948

FCE GUSAU2011788 COMPLETION OF SCHOOL OF BUSINESS EDUCATION PHASE III NEW 10,000,000

0517019007 FEDERAL COLLEGE OF EDUCATION KANO

CODE PROJECT NAME TYPE AMOUNT

FCE GUSAU11011792 CONSTRUCTION OF ROADS AND DRAINAGES(660M) NEW 21,981,489

TOTAL ALLOCATION 1,129,053,853

0517019006 FEDERAL COLLEGE OF EDUCATION GUSAU

220201 TRAVEL& TRANSPORT - GENERAL 5,445,467

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,361,367

22 OTHER RECURRENT COSTS 71,198,371

2202 OVERHEAD COST 71,198,371

21020201 NHIS 70,365,383

21020202 CONTRIBUTORY PENSION 105,548,075

21020101 NON REGULAR ALLOWANCES 115,784,968

210202 SOCIAL CONTRIBUTIONS 175,913,458

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 291,698,426

210201 ALLOWANCES 115,784,968

210101 SALARIES AND WAGES 1,407,307,662

21010101 SALARY 1,407,307,662

22020303 NEWSPAPERS 907,578

22020304 MAGAZINES & PERIODICALS 680,683

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 1,134,472

22020302 BOOKS 907,578

22020205 WATER RATES 226,894

220203 MATERIALS & SUPPLIES - GENERAL 10,800,177

22020203 INTERNET ACCESS CHARGES 680,683

22020204 SATELLITE BROADCASTING ACCESS CHARGES 226,894

22020201 ELECTRICITY CHARGES 1,134,472

22020202 TELEPHONE CHARGES 226,894

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 4,084,100

220202 UTILITIES - GENERAL 2,495,837

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 2,268,944

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,815,156

22020402 MAINTENANCE OF OFFICE FURNITURE 1,361,367

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 2,268,944

220204 MAINTENANCE SERVICES - GENERAL 10,618,660

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 862,199

22020309 UNIFORMS & OTHER CLOTHING 1,815,156

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 408,410

22020307 DRUGS & MEDICAL SUPPLIES 1,815,156

22020308 FIELD & CAMPING MATERIALS SUPPLIES 1,361,367

22020305 PRINTING OF NON SECURITY DOCUMENTS 907,578

22020306 PRINTING OF SECURITY DOCUMENTS 862,199

22020705 ARCHITECTURAL SERVICES 680,683

22020706 SURVEYING SERVICES 226,894

22020702 INFORMATION TECHNOLOGY CONSULTING 1,361,367

22020703 LEGAL SERVICES 907,578

22020606 CLEANING & FUMIGATION SERVICES 907,578

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 3,403,416

220206 OTHER SERVICES - GENERAL 1,361,367

22020601 SECURITY SERVICES 453,789

220205 TRAINING - GENERAL 1,361,367

22020501 LOCAL TRAINING 1,361,367

22020406 OTHER MAINTENANCE SERVICES 1,815,156

22020410 MAINTENANCE OF ROADS AND BRIDGES 226,894

220210 MISCELLANEOUS 32,081,769

220209 FINANCIAL CHARGES - GENERAL 453,789

22020904 OTHER CRF BANK CHARGES 453,789

22020803 PLANT / GENERATOR FUEL COST 680,683

22020806 COOKING GAS/FUEL COST 907,578

22020801 MOTOR VEHICLE FUEL COST 680,683

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 907,578

22020708 BUDGET PREPARATION 226,894

220208 FUEL & LUBRICANTS - GENERAL 3,176,522

Page 59: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22021003 PUBLICITY & ADVERTISEMENTS 453,789

22021004 MEDICAL EXPENSES 907,578

22021001 REFRESHMENT & MEALS 816,820

TOTAL RECURRENT 1,770,204,459

TOTAL CAPITAL 31,981,489

TOTAL ALLOCATION 1,802,185,948

23010124 PURCHASE OF TEACHING / LEARNING AID EQUIPMENT 19,981,489

TOTAL PERSONNEL 1,699,006,088

TOTAL OVERHEAD 71,198,371

230101 PURCHASE OF FIXED ASSETS - GENERAL 31,981,489

23010119 PURCHASE OF POWER GENERATING SET 12,000,000

23 CAPITAL EXPENDITURE 31,981,489

2301 FIXED ASSETS PURCHASED 31,981,489

22021010 DIRECT TEACHING & LABORATORY COST 28,224,563

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 226,894

22021006 POSTAGES & COURIER SERVICES 589,926

22021009 SPORTING ACTIVITIES 862,199

210101 SALARIES AND WAGES 1,201,966,924

21010101 SALARY 1,201,966,924

21 PERSONNEL COST 1,355,686,760

2101 SALARY 1,201,966,924

CODE LINE ITEM AMOUNT

2 EXPENDITURE 1,443,846,237

FCE KANO7009535 PROCUREMENT OF 500 KVA GEN NEW 12,000,000

0517019008 FEDERAL COLLEGE OF EDUCATION KATSINA

FCE KANO1005713 PROCUREMENT OF SCIENCE & VOCATIONAL EQUIPMENT ONGOING 10,000,000

FCE KANO1005731 MATHEMATICS & SCIENCE EDUCATION ONGOING 9,981,489

0517019007 FEDERAL COLLEGE OF EDUCATION KANO

CODE PROJECT NAME TYPE AMOUNT

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 2,660,295

220202 UTILITIES - GENERAL 1,625,735

220201 TRAVEL& TRANSPORT - GENERAL 3,547,060

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 886,765

22 OTHER RECURRENT COSTS 56,177,988

2202 OVERHEAD COST 56,177,988

21020201 NHIS 60,092,096

21020202 CONTRIBUTORY PENSION 90,147,519

21020101 NON REGULAR ALLOWANCES 3,480,221

210202 SOCIAL CONTRIBUTIONS 150,239,615

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 153,719,836

210201 ALLOWANCES 3,480,221

22020305 PRINTING OF NON SECURITY DOCUMENTS 591,177

22020306 PRINTING OF SECURITY DOCUMENTS 561,618

22020303 NEWSPAPERS 591,177

22020304 MAGAZINES & PERIODICALS 443,382

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 738,971

22020302 BOOKS 591,177

22020205 WATER RATES 147,794

220203 MATERIALS & SUPPLIES - GENERAL 7,035,002

22020203 INTERNET ACCESS CHARGES 443,382

22020204 SATELLITE BROADCASTING ACCESS CHARGES 147,794

22020201 ELECTRICITY CHARGES 738,971

22020202 TELEPHONE CHARGES 147,794

22020406 OTHER MAINTENANCE SERVICES 1,182,353

22020410 MAINTENANCE OF ROADS AND BRIDGES 147,794

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,477,942

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,182,353

22020402 MAINTENANCE OF OFFICE FURNITURE 886,765

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,477,942

220204 MAINTENANCE SERVICES - GENERAL 6,916,767

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 561,618

22020309 UNIFORMS & OTHER CLOTHING 1,182,353

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 266,029

22020307 DRUGS & MEDICAL SUPPLIES 1,182,353

22020308 FIELD & CAMPING MATERIALS SUPPLIES 886,765

220205 TRAINING - GENERAL 886,765

22020501 LOCAL TRAINING 886,765

Page 60: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020708 BUDGET PREPARATION 147,794

220208 FUEL & LUBRICANTS - GENERAL 2,069,118

22020705 ARCHITECTURAL SERVICES 443,382

22020706 SURVEYING SERVICES 147,794

22020702 INFORMATION TECHNOLOGY CONSULTING 886,765

22020703 LEGAL SERVICES 591,177

22020606 CLEANING & FUMIGATION SERVICES 591,177

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 2,216,912

220206 OTHER SERVICES - GENERAL 886,765

22020601 SECURITY SERVICES 295,588

22021006 POSTAGES & COURIER SERVICES 384,265

22021009 SPORTING ACTIVITIES 561,618

22021003 PUBLICITY & ADVERTISEMENTS 295,588

22021004 MEDICAL EXPENSES 591,177

220210 MISCELLANEOUS 30,698,276

22021001 REFRESHMENT & MEALS 532,059

220209 FINANCIAL CHARGES - GENERAL 295,588

22020904 OTHER CRF BANK CHARGES 295,588

22020803 PLANT / GENERATOR FUEL COST 443,382

22020806 COOKING GAS/FUEL COST 591,177

22020801 MOTOR VEHICLE FUEL COST 443,382

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 591,177

CODE PROJECT NAME TYPE AMOUNT

FCE KATSINA7005785 COMPLETION OF SCHOOL OF SCIENCE COMPLEX PHASE II ONGOING 31,981,489

TOTAL CAPITAL 31,981,489

TOTAL ALLOCATION 1,443,846,237

0517019008 FEDERAL COLLEGE OF EDUCATION KATSINA

TOTAL PERSONNEL 1,355,686,760

TOTAL OVERHEAD 56,177,988

TOTAL RECURRENT 1,411,864,748

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 31,981,489

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 31,981,489

23 CAPITAL EXPENDITURE 31,981,489

2302 CONSTRUCTION / PROVISION 31,981,489

22021010 DIRECT TEACHING & LABORATORY COST 28,185,775

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 147,794

22 OTHER RECURRENT COSTS 54,811,535

2202 OVERHEAD COST 54,811,535

21020201 NHIS 69,902,588

21020202 CONTRIBUTORY PENSION 104,853,883

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 174,756,471

210202 SOCIAL CONTRIBUTIONS 174,756,471

210101 SALARIES AND WAGES 1,398,051,768

21010101 SALARY 1,398,051,768

21 PERSONNEL COST 1,572,808,239

2101 SALARY 1,398,051,768

0517019009 FEDERAL COLLEGE OF EDUCATION KOTANGORA

CODE LINE ITEM AMOUNT

2 EXPENDITURE 1,659,601,263

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 651,606

22020302 BOOKS 521,285

22020205 WATER RATES 130,321

220203 MATERIALS & SUPPLIES - GENERAL 6,203,291

22020203 INTERNET ACCESS CHARGES 390,964

22020204 SATELLITE BROADCASTING ACCESS CHARGES 130,321

22020201 ELECTRICITY CHARGES 651,606

22020202 TELEPHONE CHARGES 130,321

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 2,345,782

220202 UTILITIES - GENERAL 1,433,533

220201 TRAVEL& TRANSPORT - GENERAL 3,127,709

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 781,927

22020307 DRUGS & MEDICAL SUPPLIES 1,042,570

22020308 FIELD & CAMPING MATERIALS SUPPLIES 781,927

22020305 PRINTING OF NON SECURITY DOCUMENTS 521,285

22020306 PRINTING OF SECURITY DOCUMENTS 495,221

22020303 NEWSPAPERS 521,285

22020304 MAGAZINES & PERIODICALS 390,964

Page 61: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020402 MAINTENANCE OF OFFICE FURNITURE 781,927

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,303,212

220204 MAINTENANCE SERVICES - GENERAL 6,099,033

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 495,221

22020309 UNIFORMS & OTHER CLOTHING 1,042,570

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 234,578

22020702 INFORMATION TECHNOLOGY CONSULTING 781,927

22020703 LEGAL SERVICES 521,285

22020606 CLEANING & FUMIGATION SERVICES 521,285

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 1,954,818

220206 OTHER SERVICES - GENERAL 781,927

22020601 SECURITY SERVICES 260,642

220205 TRAINING - GENERAL 781,927

22020501 LOCAL TRAINING 781,927

22020406 OTHER MAINTENANCE SERVICES 1,042,570

22020410 MAINTENANCE OF ROADS AND BRIDGES 130,321

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,303,212

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,042,570

220210 MISCELLANEOUS 32,344,157

22021001 REFRESHMENT & MEALS 469,156

220209 FINANCIAL CHARGES - GENERAL 260,642

22020904 OTHER CRF BANK CHARGES 260,642

22020803 PLANT / GENERATOR FUEL COST 390,964

22020806 COOKING GAS/FUEL COST 521,285

22020801 MOTOR VEHICLE FUEL COST 390,964

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 521,285

22020708 BUDGET PREPARATION 130,321

220208 FUEL & LUBRICANTS - GENERAL 1,824,498

22020705 ARCHITECTURAL SERVICES 390,964

22020706 SURVEYING SERVICES 130,321

TOTAL PERSONNEL 1,572,808,239

TOTAL OVERHEAD 54,811,535

TOTAL RECURRENT 1,627,619,774

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 31,981,489

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 31,981,489

23 CAPITAL EXPENDITURE 31,981,489

2302 CONSTRUCTION / PROVISION 31,981,489

22021010 DIRECT TEACHING & LABORATORY COST 30,128,697

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 130,321

22021006 POSTAGES & COURIER SERVICES 338,835

22021009 SPORTING ACTIVITIES 495,221

22021003 PUBLICITY & ADVERTISEMENTS 260,642

22021004 MEDICAL EXPENSES 521,285

210101 SALARIES AND WAGES 1,650,059,247

21010101 SALARY 1,650,059,247

21 PERSONNEL COST 1,856,316,653

2101 SALARY 1,650,059,247

0517019010 FEDERAL COLLEGE OF EDUCATION OBUDU

CODE LINE ITEM AMOUNT

2 EXPENDITURE 2,000,657,962

CODE PROJECT NAME TYPE AMOUNT

FCE KGORA16009616 REHABILITATION OF CLASSROOM AND OFFICES IN THE COLLEGE NEW 31,981,489

TOTAL CAPITAL 31,981,489

TOTAL ALLOCATION 1,659,601,263

0517019009 FEDERAL COLLEGE OF EDUCATION KOTANGORA

22020201 ELECTRICITY CHARGES 1,246,396

22020202 TELEPHONE CHARGES 249,279

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 4,487,025

220202 UTILITIES - GENERAL 2,742,071

220201 TRAVEL& TRANSPORT - GENERAL 5,982,700

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,495,675

22 OTHER RECURRENT COSTS 112,359,820

2202 OVERHEAD COST 112,359,820

21020201 NHIS 82,502,962

21020202 CONTRIBUTORY PENSION 123,754,444

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 206,257,406

210202 SOCIAL CONTRIBUTIONS 206,257,406

Page 62: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020307 DRUGS & MEDICAL SUPPLIES 1,994,233

22020308 FIELD & CAMPING MATERIALS SUPPLIES 1,495,675

22020305 PRINTING OF NON SECURITY DOCUMENTS 997,117

22020306 PRINTING OF SECURITY DOCUMENTS 947,261

22020303 NEWSPAPERS 997,117

22020304 MAGAZINES & PERIODICALS 747,838

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 1,246,396

22020302 BOOKS 997,117

22020205 WATER RATES 249,279

220203 MATERIALS & SUPPLIES - GENERAL 11,865,690

22020203 INTERNET ACCESS CHARGES 747,838

22020204 SATELLITE BROADCASTING ACCESS CHARGES 249,279

220205 TRAINING - GENERAL 1,495,675

22020501 LOCAL TRAINING 1,495,675

22020406 OTHER MAINTENANCE SERVICES 1,994,233

22020410 MAINTENANCE OF ROADS AND BRIDGES 249,279

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 2,492,792

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,994,233

22020402 MAINTENANCE OF OFFICE FURNITURE 1,495,675

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 2,492,792

220204 MAINTENANCE SERVICES - GENERAL 11,666,265

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 947,261

22020309 UNIFORMS & OTHER CLOTHING 1,994,233

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 448,703

22020801 MOTOR VEHICLE FUEL COST 747,838

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 997,117

22020708 BUDGET PREPARATION 249,279

220208 FUEL & LUBRICANTS - GENERAL 3,489,910

22020705 ARCHITECTURAL SERVICES 747,838

22020706 SURVEYING SERVICES 249,279

22020702 INFORMATION TECHNOLOGY CONSULTING 1,495,675

22020703 LEGAL SERVICES 997,117

22020606 CLEANING & FUMIGATION SERVICES 997,117

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 3,739,188

220206 OTHER SERVICES - GENERAL 1,495,675

22020601 SECURITY SERVICES 498,558

22021010 DIRECT TEACHING & LABORATORY COST 65,146,342

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 249,279

22021006 POSTAGES & COURIER SERVICES 648,126

22021009 SPORTING ACTIVITIES 947,261

22021003 PUBLICITY & ADVERTISEMENTS 498,558

22021004 MEDICAL EXPENSES 997,117

220210 MISCELLANEOUS 69,384,088

22021001 REFRESHMENT & MEALS 897,405

220209 FINANCIAL CHARGES - GENERAL 498,558

22020904 OTHER CRF BANK CHARGES 498,558

22020803 PLANT / GENERATOR FUEL COST 747,838

22020806 COOKING GAS/FUEL COST 997,117

23030121 REHABILITATION / REPAIRS OF OFFICE BUILDINGS 11,981,489

2305 OTHER CAPITAL PROJECTS 7,000,000

2303 REHABILITATION / REPAIRS 11,981,489

230301 REHABILITATION / REPAIRS OF FIXED ASSETS - GENERAL 11,981,489

23020103 CONSTRUCTION / PROVISION OF ELECTRICITY 5,000,000

23020105 CONSTRUCTION / PROVISION OF WATER FACILITIES 4,500,000

2302 CONSTRUCTION / PROVISION 9,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 9,500,000

230101 PURCHASE OF FIXED ASSETS - GENERAL 3,500,000

23010125 PURCHASE OF LIBRARY BOOKS & EQUIPMENT 3,500,000

23 CAPITAL EXPENDITURE 31,981,489

2301 FIXED ASSETS PURCHASED 3,500,000

TOTAL CAPITAL 31,981,489

TOTAL ALLOCATION 2,000,657,962

0517019010 FEDERAL COLLEGE OF EDUCATION OBUDU

TOTAL PERSONNEL 1,856,316,653

TOTAL OVERHEAD 112,359,820

TOTAL RECURRENT 1,968,676,473

230501 ACQUISITION OF NON TANGIBLE ASSETS 7,000,000

23050102 COMPUTER SOFTWARE ACQUISITION 7,000,000

Page 63: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

FCE OBUDU13010037 EXTENSION OF LIGHT TO NEWLY COMPLETED BUILDINGS NEW 5,000,000

FCE OBUDU14010040 WATER RETICULATION TO BUILDINGS -MAIN CAMPUS NEW 4,500,000

CODE PROJECT NAME TYPE AMOUNT

FCE OBUDU10006346INTEGRATED BANDWIDTH SUBSCRIPTION AND MAINTENANCE FOR E - LEARNING ADAPTATION CENTRE

NEW 7,000,000

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 215,457,571

210202 SOCIAL CONTRIBUTIONS 215,457,571

210101 SALARIES AND WAGES 1,723,660,568

21010101 SALARY 1,723,660,568

21 PERSONNEL COST 1,939,118,139

2101 SALARY 1,723,660,568

CODE LINE ITEM AMOUNT

2 EXPENDITURE 2,064,234,959

FCE OBUDU2006337 PROCUREMENT OF LIBRARY BOOKS NEW 3,500,000

0517019011 FEDERAL COLLEGE OF EDUCATION OKENE

FCE OBUDU15010042 REHABILITATION OF BUILDINGS - (MULTI-PURPOSE HALL) NEW 8,000,000

FCE OBUDU15010044 REHABILITATION OF FARM BUILDINGS - BEBI CAMPUS (GOATRY FARM ETC.) NEW 3,981,489

22020203 INTERNET ACCESS CHARGES 635,681

22020204 SATELLITE BROADCASTING ACCESS CHARGES 211,894

22020201 ELECTRICITY CHARGES 1,059,468

22020202 TELEPHONE CHARGES 211,894

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 3,814,086

220202 UTILITIES - GENERAL 2,330,831

220201 TRAVEL& TRANSPORT - GENERAL 5,085,448

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,271,362

22 OTHER RECURRENT COSTS 93,135,331

2202 OVERHEAD COST 93,135,331

21020201 NHIS 86,183,028

21020202 CONTRIBUTORY PENSION 129,274,543

22020309 UNIFORMS & OTHER CLOTHING 1,695,149

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 381,409

22020307 DRUGS & MEDICAL SUPPLIES 1,695,149

22020308 FIELD & CAMPING MATERIALS SUPPLIES 1,271,362

22020305 PRINTING OF NON SECURITY DOCUMENTS 847,575

22020306 PRINTING OF SECURITY DOCUMENTS 805,196

22020303 NEWSPAPERS 847,575

22020304 MAGAZINES & PERIODICALS 635,681

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 1,059,468

22020302 BOOKS 847,575

22020205 WATER RATES 211,894

220203 MATERIALS & SUPPLIES - GENERAL 10,086,139

220206 OTHER SERVICES - GENERAL 1,271,362

22020601 SECURITY SERVICES 423,787

220205 TRAINING - GENERAL 1,271,362

22020501 LOCAL TRAINING 1,271,362

22020406 OTHER MAINTENANCE SERVICES 1,695,149

22020410 MAINTENANCE OF ROADS AND BRIDGES 211,894

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 2,118,937

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,695,149

22020402 MAINTENANCE OF OFFICE FURNITURE 1,271,362

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 2,118,937

220204 MAINTENANCE SERVICES - GENERAL 9,916,624

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 805,196

22020803 PLANT / GENERATOR FUEL COST 635,681

22020806 COOKING GAS/FUEL COST 847,575

22020801 MOTOR VEHICLE FUEL COST 635,681

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 847,575

22020708 BUDGET PREPARATION 211,894

220208 FUEL & LUBRICANTS - GENERAL 2,966,512

22020705 ARCHITECTURAL SERVICES 635,681

22020706 SURVEYING SERVICES 211,894

22020702 INFORMATION TECHNOLOGY CONSULTING 1,271,362

22020703 LEGAL SERVICES 847,575

22020606 CLEANING & FUMIGATION SERVICES 847,575

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 3,178,406

220210 MISCELLANEOUS 56,604,860

220209 FINANCIAL CHARGES - GENERAL 423,787

22020904 OTHER CRF BANK CHARGES 423,787

Page 64: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

23 CAPITAL EXPENDITURE 31,981,489

2302 CONSTRUCTION / PROVISION 31,981,489

22021010 DIRECT TEACHING & LABORATORY COST 53,002,667

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 211,894

22021006 POSTAGES & COURIER SERVICES 550,924

22021009 SPORTING ACTIVITIES 805,196

22021003 PUBLICITY & ADVERTISEMENTS 423,787

22021004 MEDICAL EXPENSES 847,575

22021001 REFRESHMENT & MEALS 762,817

0517019012 FEDERAL COLLEGE OF EDUCATION OMUKU

CODE LINE ITEM AMOUNT

2 EXPENDITURE 2,282,114,165

CODE PROJECT NAME TYPE AMOUNT

FCE OKENE14010104 CONTINUATION OF MULTIPURPOSE LECTURER THEATRE NEW 31,981,489

TOTAL CAPITAL 31,981,489

TOTAL ALLOCATION 2,064,234,959

0517019011 FEDERAL COLLEGE OF EDUCATION OKENE

TOTAL PERSONNEL 1,939,118,139

TOTAL OVERHEAD 93,135,331

TOTAL RECURRENT 2,032,253,470

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 31,981,489

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 31,981,489

220201 TRAVEL& TRANSPORT - GENERAL 4,377,593

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,094,398

22 OTHER RECURRENT COSTS 63,361,968

2202 OVERHEAD COST 63,361,968

21020201 NHIS 97,189,809

21020202 CONTRIBUTORY PENSION 145,784,714

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 242,974,523

210202 SOCIAL CONTRIBUTIONS 242,974,523

210101 SALARIES AND WAGES 1,943,796,185

21010101 SALARY 1,943,796,185

21 PERSONNEL COST 2,186,770,708

2101 SALARY 1,943,796,185

22020303 NEWSPAPERS 729,599

22020304 MAGAZINES & PERIODICALS 547,199

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 911,999

22020302 BOOKS 729,599

22020205 WATER RATES 182,400

220203 MATERIALS & SUPPLIES - GENERAL 8,682,227

22020203 INTERNET ACCESS CHARGES 547,199

22020204 SATELLITE BROADCASTING ACCESS CHARGES 182,400

22020201 ELECTRICITY CHARGES 911,999

22020202 TELEPHONE CHARGES 182,400

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 3,283,195

220202 UTILITIES - GENERAL 2,006,398

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,823,997

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,459,198

22020402 MAINTENANCE OF OFFICE FURNITURE 1,094,398

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,823,997

220204 MAINTENANCE SERVICES - GENERAL 8,536,307

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 693,119

22020309 UNIFORMS & OTHER CLOTHING 1,459,198

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 328,319

22020307 DRUGS & MEDICAL SUPPLIES 1,459,198

22020308 FIELD & CAMPING MATERIALS SUPPLIES 1,094,398

22020305 PRINTING OF NON SECURITY DOCUMENTS 729,599

22020306 PRINTING OF SECURITY DOCUMENTS 693,119

22020702 INFORMATION TECHNOLOGY CONSULTING 1,094,398

22020606 CLEANING & FUMIGATION SERVICES 729,599

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 2,735,996

220206 OTHER SERVICES - GENERAL 1,094,398

22020601 SECURITY SERVICES 364,799

220205 TRAINING - GENERAL 1,094,398

22020501 LOCAL TRAINING 1,094,398

22020406 OTHER MAINTENANCE SERVICES 1,459,198

22020410 MAINTENANCE OF ROADS AND BRIDGES 182,400

Page 65: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020705 ARCHITECTURAL SERVICES 547,199

22020706 SURVEYING SERVICES 182,400

22020703 LEGAL SERVICES 729,599

22021003 PUBLICITY & ADVERTISEMENTS 364,799

22021004 MEDICAL EXPENSES 729,599

220210 MISCELLANEOUS 31,916,256

22021001 REFRESHMENT & MEALS 656,639

220209 FINANCIAL CHARGES - GENERAL 364,799

22020904 OTHER CRF BANK CHARGES 364,799

22020803 PLANT / GENERATOR FUEL COST 547,199

22020806 COOKING GAS/FUEL COST 729,599

22020801 MOTOR VEHICLE FUEL COST 547,199

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 729,599

22020708 BUDGET PREPARATION 182,400

220208 FUEL & LUBRICANTS - GENERAL 2,553,596

TOTAL CAPITAL 31,981,489

TOTAL ALLOCATION 2,282,114,165

0517019012 FEDERAL COLLEGE OF EDUCATION OMUKU

TOTAL PERSONNEL 2,186,770,708

TOTAL OVERHEAD 63,361,968

TOTAL RECURRENT 2,250,132,676

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 31,981,489

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 31,981,489

23 CAPITAL EXPENDITURE 31,981,489

2302 CONSTRUCTION / PROVISION 31,981,489

22021010 DIRECT TEACHING & LABORATORY COST 28,815,461

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 182,400

22021006 POSTAGES & COURIER SERVICES 474,239

22021009 SPORTING ACTIVITIES 693,119

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 268,498,964

210201 ALLOWANCES 13,881,607

210101 SALARIES AND WAGES 2,036,938,852

21010101 SALARY 2,036,938,852

21 PERSONNEL COST 2,305,437,816

2101 SALARY 2,036,938,852

0517019013 FEDERAL COLLEGE OF EDUCATION ONDO

CODE LINE ITEM AMOUNT

2 EXPENDITURE 2,417,242,039

CODE PROJECT NAME TYPE AMOUNT

FCE OMUKU5006398 CONSTRUCTION OF OFFICE COMPLEX FOR SCHOOL OF GENERAL STUDIES IN EDUCATION NEW 31,981,489

23 CAPITAL EXPENDITURE 31,981,489

2302 CONSTRUCTION / PROVISION 31,981,489

220203 MATERIALS & SUPPLIES - GENERAL 49,943,897

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 49,943,897

220202 UTILITIES - GENERAL 29,878,837

22020201 ELECTRICITY CHARGES 29,878,837

22 OTHER RECURRENT COSTS 79,822,734

2202 OVERHEAD COST 79,822,734

21020201 NHIS 101,846,943

21020202 CONTRIBUTORY PENSION 152,770,414

21020101 NON REGULAR ALLOWANCES 13,881,607

210202 SOCIAL CONTRIBUTIONS 254,617,357

0517019014 FEDERAL COLLEGE OF EDUCATION OYO

CODE LINE ITEM AMOUNT

2 EXPENDITURE 2,023,073,172

CODE PROJECT NAME TYPE AMOUNT

FCE ONDO3006421CONSTRUCTION OF COLLEGE ROADS (GYM TO SCHOOL OF VOCATIONAL AND TECHNICAL EDUCATION)

NEW 31,981,489

TOTAL CAPITAL 31,981,489

TOTAL ALLOCATION 2,417,242,039

0517019013 FEDERAL COLLEGE OF EDUCATION ONDO

TOTAL PERSONNEL 2,305,437,816

TOTAL OVERHEAD 79,822,734

TOTAL RECURRENT 2,385,260,550

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 31,981,489

23020114 CONSTRUCTION / PROVISION OF ROADS 31,981,489

21 PERSONNEL COST 1,915,954,072

2101 SALARY 1,697,430,038

Page 66: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22 OTHER RECURRENT COSTS 75,137,611

2202 OVERHEAD COST 75,137,611

21020201 NHIS 84,871,502

21020202 CONTRIBUTORY PENSION 127,307,253

21020101 NON REGULAR ALLOWANCES 6,345,279

210202 SOCIAL CONTRIBUTIONS 212,178,755

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 218,524,034

210201 ALLOWANCES 6,345,279

210101 SALARIES AND WAGES 1,697,430,038

21010101 SALARY 1,697,430,038

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 914,903

22020302 BOOKS 731,923

22020205 WATER RATES 182,981

220203 MATERIALS & SUPPLIES - GENERAL 8,709,879

22020203 INTERNET ACCESS CHARGES 548,942

22020204 SATELLITE BROADCASTING ACCESS CHARGES 182,981

22020201 ELECTRICITY CHARGES 914,903

22020202 TELEPHONE CHARGES 182,981

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 3,293,651

220202 UTILITIES - GENERAL 2,012,788

220201 TRAVEL& TRANSPORT - GENERAL 4,391,535

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,097,884

22020402 MAINTENANCE OF OFFICE FURNITURE 1,097,884

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,829,806

220204 MAINTENANCE SERVICES - GENERAL 8,563,493

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 695,326

22020309 UNIFORMS & OTHER CLOTHING 1,463,845

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 329,365

22020307 DRUGS & MEDICAL SUPPLIES 1,463,845

22020308 FIELD & CAMPING MATERIALS SUPPLIES 1,097,884

22020305 PRINTING OF NON SECURITY DOCUMENTS 731,923

22020306 PRINTING OF SECURITY DOCUMENTS 695,326

22020303 NEWSPAPERS 731,923

22020304 MAGAZINES & PERIODICALS 548,942

22020702 INFORMATION TECHNOLOGY CONSULTING 1,097,884

22020703 LEGAL SERVICES 731,923

22020606 CLEANING & FUMIGATION SERVICES 731,923

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 2,744,711

220206 OTHER SERVICES - GENERAL 1,097,884

22020601 SECURITY SERVICES 365,961

220205 TRAINING - GENERAL 1,097,884

22020501 LOCAL TRAINING 1,097,884

22020406 OTHER MAINTENANCE SERVICES 1,463,845

22020410 MAINTENANCE OF ROADS AND BRIDGES 182,981

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,829,806

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,463,845

220210 MISCELLANEOUS 43,591,746

22021001 REFRESHMENT & MEALS 658,730

220209 FINANCIAL CHARGES - GENERAL 365,961

22020904 OTHER CRF BANK CHARGES 365,961

22020803 PLANT / GENERATOR FUEL COST 548,942

22020806 COOKING GAS/FUEL COST 731,923

22020801 MOTOR VEHICLE FUEL COST 548,942

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 731,923

22020708 BUDGET PREPARATION 182,981

220208 FUEL & LUBRICANTS - GENERAL 2,561,730

22020705 ARCHITECTURAL SERVICES 548,942

22020706 SURVEYING SERVICES 182,981

230101 PURCHASE OF FIXED ASSETS - GENERAL 10,000,000

23010125 PURCHASE OF LIBRARY BOOKS & EQUIPMENT 5,000,000

23 CAPITAL EXPENDITURE 31,981,489

2301 FIXED ASSETS PURCHASED 10,000,000

22021010 DIRECT TEACHING & LABORATORY COST 40,481,075

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 182,981

22021006 POSTAGES & COURIER SERVICES 475,750

22021009 SPORTING ACTIVITIES 695,326

22021003 PUBLICITY & ADVERTISEMENTS 365,961

22021004 MEDICAL EXPENSES 731,923

Page 67: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

23010128 PURCHASE OF SECURITY EQUIPMENT 5,000,000

2302 CONSTRUCTION / PROVISION 21,981,489

FCE OYO4006444 CONSTRUCTION OF WORKSHOP AND OFFICES FOR VOC. AND TECH (CONSTRUCTION) NEW 16,981,489

FCE OYO4006447 CONSTRUCTION OF LECTURE THEATRE - LOT II NEW 5,000,000

CODE PROJECT NAME TYPE AMOUNT

FCE OYO3006442 PROVISION OF LIBRARY BOOKS AND JOURNALS NEW 5,000,000

TOTAL CAPITAL 31,981,489

TOTAL ALLOCATION 2,023,073,172

0517019014 FEDERAL COLLEGE OF EDUCATION OYO

TOTAL PERSONNEL 1,915,954,072

TOTAL OVERHEAD 75,137,611

TOTAL RECURRENT 1,991,091,683

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 21,981,489

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 21,981,489

21020201 NHIS 87,831,130

21020202 CONTRIBUTORY PENSION 131,746,695

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 219,577,825

210202 SOCIAL CONTRIBUTIONS 219,577,825

210101 SALARIES AND WAGES 1,756,622,602

21010101 SALARY 1,756,622,602

21 PERSONNEL COST 1,976,200,427

2101 SALARY 1,756,622,602

CODE LINE ITEM AMOUNT

2 EXPENDITURE 2,095,558,607

FCE OYO9006466 SECURITY EQUIPMENT NEW 5,000,000

0517019015 FEDERAL COLLEGE OF EDUCATION PANKSHIN

22020205 WATER RATES 86,618

220203 MATERIALS & SUPPLIES - GENERAL 4,123,016

22020203 INTERNET ACCESS CHARGES 259,854

22020204 SATELLITE BROADCASTING ACCESS CHARGES 86,618

22020201 ELECTRICITY CHARGES 433,090

22020202 TELEPHONE CHARGES 86,618

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,559,124

220202 UTILITIES - GENERAL 952,798

220201 TRAVEL& TRANSPORT - GENERAL 2,078,832

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 519,708

22 OTHER RECURRENT COSTS 87,376,691

2202 OVERHEAD COST 87,376,691

220204 MAINTENANCE SERVICES - GENERAL 4,053,722

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 329,148

22020309 UNIFORMS & OTHER CLOTHING 692,944

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 155,912

22020307 DRUGS & MEDICAL SUPPLIES 692,944

22020308 FIELD & CAMPING MATERIALS SUPPLIES 519,708

22020305 PRINTING OF NON SECURITY DOCUMENTS 346,472

22020306 PRINTING OF SECURITY DOCUMENTS 329,148

22020303 NEWSPAPERS 346,472

22020304 MAGAZINES & PERIODICALS 259,854

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 433,090

22020302 BOOKS 346,472

22020606 CLEANING & FUMIGATION SERVICES 346,472

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 1,299,270

220206 OTHER SERVICES - GENERAL 519,708

22020601 SECURITY SERVICES 173,236

220205 TRAINING - GENERAL 519,708

22020501 LOCAL TRAINING 519,708

22020406 OTHER MAINTENANCE SERVICES 692,944

22020410 MAINTENANCE OF ROADS AND BRIDGES 86,618

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 866,180

22020405 MAINTENANCE OF PLANTS/GENERATORS 692,944

22020402 MAINTENANCE OF OFFICE FURNITURE 519,708

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 866,180

22020708 BUDGET PREPARATION 86,618

22020705 ARCHITECTURAL SERVICES 259,854

22020706 SURVEYING SERVICES 86,618

22020702 INFORMATION TECHNOLOGY CONSULTING 519,708

22020703 LEGAL SERVICES 346,472

Page 68: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

220209 FINANCIAL CHARGES - GENERAL 173,236

22020904 OTHER CRF BANK CHARGES 173,236

22020803 PLANT / GENERATOR FUEL COST 259,854

22020806 COOKING GAS/FUEL COST 346,472

22020801 MOTOR VEHICLE FUEL COST 259,854

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 346,472

220208 FUEL & LUBRICANTS - GENERAL 1,212,652

230101 PURCHASE OF FIXED ASSETS - GENERAL 31,981,489

23010113 PURCHASE OF COMPUTERS 5,000,000

23 CAPITAL EXPENDITURE 31,981,489

2301 FIXED ASSETS PURCHASED 31,981,489

22021010 DIRECT TEACHING & LABORATORY COST 70,971,243

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 86,618

22021006 POSTAGES & COURIER SERVICES 225,207

22021009 SPORTING ACTIVITIES 329,148

22021003 PUBLICITY & ADVERTISEMENTS 173,236

22021004 MEDICAL EXPENSES 346,472

220210 MISCELLANEOUS 72,443,749

22021001 REFRESHMENT & MEALS 311,825

0517019016 FEDERAL COLLEGE OF EDUCATION POTISKUM

CODE LINE ITEM AMOUNT

2 EXPENDITURE 1,414,583,083

FCE PANK1011300 PURCHASE OF COMPUTERS AND PUBLIC ADDRESS NEW 5,000,000

FCE PANK7011303 SECURITY CONTROL POST AND EQUIPMENT INSTALLATION NEW 26,981,489

0517019015 FEDERAL COLLEGE OF EDUCATION PANKSHIN

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 2,063,577,118

TOTAL CAPITAL 31,981,489

TOTAL ALLOCATION 2,095,558,607

23010128 PURCHASE OF SECURITY EQUIPMENT 26,981,489

TOTAL PERSONNEL 1,976,200,427

TOTAL OVERHEAD 87,376,691

22 OTHER RECURRENT COSTS 59,700,056

2202 OVERHEAD COST 59,700,056

21020201 NHIS 58,704,416

21020202 CONTRIBUTORY PENSION 88,056,624

21020101 NON REGULAR ALLOWANCES 2,052,175

210202 SOCIAL CONTRIBUTIONS 146,761,040

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 148,813,215

210201 ALLOWANCES 2,052,175

210101 SALARIES AND WAGES 1,174,088,323

21010101 SALARY 1,174,088,323

21 PERSONNEL COST 1,322,901,538

2101 SALARY 1,174,088,323

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 955,002

22020302 BOOKS 764,002

22020205 WATER RATES 191,000

220203 MATERIALS & SUPPLIES - GENERAL 9,091,621

22020203 INTERNET ACCESS CHARGES 573,001

22020204 SATELLITE BROADCASTING ACCESS CHARGES 191,000

22020201 ELECTRICITY CHARGES 955,002

22020202 TELEPHONE CHARGES 191,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 3,438,008

220202 UTILITIES - GENERAL 2,101,003

220201 TRAVEL& TRANSPORT - GENERAL 4,584,011

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,146,003

22020402 MAINTENANCE OF OFFICE FURNITURE 1,146,003

220204 MAINTENANCE SERVICES - GENERAL 8,938,819

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 725,802

22020309 UNIFORMS & OTHER CLOTHING 1,528,003

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 343,801

22020307 DRUGS & MEDICAL SUPPLIES 1,528,003

22020308 FIELD & CAMPING MATERIALS SUPPLIES 1,146,003

22020305 PRINTING OF NON SECURITY DOCUMENTS 764,002

22020306 PRINTING OF SECURITY DOCUMENTS 725,802

22020303 NEWSPAPERS 764,002

22020304 MAGAZINES & PERIODICALS 573,001

Page 69: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,910,004

22020702 INFORMATION TECHNOLOGY CONSULTING 1,146,003

22020703 LEGAL SERVICES 764,002

22020606 CLEANING & FUMIGATION SERVICES 764,002

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 2,865,006

220206 OTHER SERVICES - GENERAL 1,146,003

22020601 SECURITY SERVICES 382,001

220205 TRAINING - GENERAL 1,146,003

22020501 LOCAL TRAINING 1,146,003

22020406 OTHER MAINTENANCE SERVICES 1,528,003

22020410 MAINTENANCE OF ROADS AND BRIDGES 191,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,910,004

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,528,003

220210 MISCELLANEOUS 26,771,583

22021001 REFRESHMENT & MEALS 687,602

220209 FINANCIAL CHARGES - GENERAL 382,001

22020904 OTHER CRF BANK CHARGES 382,001

22020803 PLANT / GENERATOR FUEL COST 573,001

22020806 COOKING GAS/FUEL COST 764,002

22020801 MOTOR VEHICLE FUEL COST 573,001

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 764,002

22020708 BUDGET PREPARATION 191,000

220208 FUEL & LUBRICANTS - GENERAL 2,674,006

22020705 ARCHITECTURAL SERVICES 573,001

22020706 SURVEYING SERVICES 191,000

23010124 PURCHASE OF TEACHING / LEARNING AID EQUIPMENT 6,981,489

TOTAL PERSONNEL 1,322,901,538

TOTAL OVERHEAD 59,700,056

230101 PURCHASE OF FIXED ASSETS - GENERAL 31,981,489

23010119 PURCHASE OF POWER GENERATING SET 25,000,000

23 CAPITAL EXPENDITURE 31,981,489

2301 FIXED ASSETS PURCHASED 31,981,489

22021010 DIRECT TEACHING & LABORATORY COST 23,524,575

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 191,000

22021006 POSTAGES & COURIER SERVICES 496,601

22021009 SPORTING ACTIVITIES 725,802

22021003 PUBLICITY & ADVERTISEMENTS 382,001

22021004 MEDICAL EXPENSES 764,002

21 PERSONNEL COST 1,882,898,408

2101 SALARY 1,687,520,052

0517019017 FEDERAL COLLEGE OF EDUCATION UMUNZE

CODE LINE ITEM AMOUNT

2 EXPENDITURE 1,987,339,195

FCE POTSK1006486 PROVISION AND INSTALLATION OF 500KVA AND 100KVA GENERATOR SETS NEW 25,000,000

FCE POTSK3006492 PROVISION AND INSTALLATION OF MATHEMATICS AND SCIENCE EDUCATION EQUIPMENT NEW 6,981,489

0517019016 FEDERAL COLLEGE OF EDUCATION POTISKUM

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 1,382,601,594

TOTAL CAPITAL 31,981,489

TOTAL ALLOCATION 1,414,583,083

220201 TRAVEL& TRANSPORT - GENERAL 4,326,465

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,081,616

22 OTHER RECURRENT COSTS 72,459,298

2202 OVERHEAD COST 72,459,298

21020201 NHIS 81,081,966

21020202 CONTRIBUTORY PENSION 111,564,004

21020101 NON REGULAR ALLOWANCES 2,732,386

210202 SOCIAL CONTRIBUTIONS 192,645,970

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 195,378,356

210201 ALLOWANCES 2,732,386

210101 SALARIES AND WAGES 1,687,520,052

21010101 SALARY 1,687,520,052

22020203 INTERNET ACCESS CHARGES 540,808

22020201 ELECTRICITY CHARGES 901,347

22020202 TELEPHONE CHARGES 180,269

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 3,244,849

220202 UTILITIES - GENERAL 1,982,962

Page 70: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020303 NEWSPAPERS 721,078

22020304 MAGAZINES & PERIODICALS 540,808

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 901,347

22020302 BOOKS 721,078

22020205 WATER RATES 180,269

220203 MATERIALS & SUPPLIES - GENERAL 8,580,824

22020204 SATELLITE BROADCASTING ACCESS CHARGES 180,269

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,802,694

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,442,155

22020402 MAINTENANCE OF OFFICE FURNITURE 1,081,616

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,802,694

220204 MAINTENANCE SERVICES - GENERAL 8,436,607

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 685,024

22020309 UNIFORMS & OTHER CLOTHING 1,442,155

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 324,485

22020307 DRUGS & MEDICAL SUPPLIES 1,442,155

22020308 FIELD & CAMPING MATERIALS SUPPLIES 1,081,616

22020305 PRINTING OF NON SECURITY DOCUMENTS 721,078

22020306 PRINTING OF SECURITY DOCUMENTS 685,024

22020705 ARCHITECTURAL SERVICES 540,808

22020706 SURVEYING SERVICES 180,269

22020702 INFORMATION TECHNOLOGY CONSULTING 1,081,616

22020703 LEGAL SERVICES 721,078

22020606 CLEANING & FUMIGATION SERVICES 721,078

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 2,704,040

220206 OTHER SERVICES - GENERAL 1,081,617

22020601 SECURITY SERVICES 360,539

220205 TRAINING - GENERAL 1,081,616

22020501 LOCAL TRAINING 1,081,616

22020406 OTHER MAINTENANCE SERVICES 1,442,155

22020410 MAINTENANCE OF ROADS AND BRIDGES 180,269

22021003 PUBLICITY & ADVERTISEMENTS 360,539

22021004 MEDICAL EXPENSES 721,078

220210 MISCELLANEOUS 41,380,856

22021001 REFRESHMENT & MEALS 648,970

220209 FINANCIAL CHARGES - GENERAL 360,539

22020904 OTHER CRF BANK CHARGES 360,539

22020803 PLANT / GENERATOR FUEL COST 540,808

22020806 COOKING GAS/FUEL COST 721,078

22020801 MOTOR VEHICLE FUEL COST 540,808

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 721,078

22020708 BUDGET PREPARATION 180,269

220208 FUEL & LUBRICANTS - GENERAL 2,523,772

TOTAL CAPITAL 31,981,489

TOTAL ALLOCATION 1,987,339,195

0517019017 FEDERAL COLLEGE OF EDUCATION UMUNZE

TOTAL PERSONNEL 1,882,898,408

TOTAL OVERHEAD 72,459,298

TOTAL RECURRENT 1,955,357,706

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 31,981,489

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 31,981,489

23 CAPITAL EXPENDITURE 31,981,489

2302 CONSTRUCTION / PROVISION 31,981,489

22021010 DIRECT TEACHING & LABORATORY COST 38,316,276

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 180,269

22021006 POSTAGES & COURIER SERVICES 468,700

22021009 SPORTING ACTIVITIES 685,024

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 201,008,484

210101 SALARIES AND WAGES 1,559,913,215

21010101 SALARY 1,559,913,215

21 PERSONNEL COST 1,760,921,699

2101 SALARY 1,559,913,215

0517019018 FEDERAL COLLEGE OF EDUCATION YOLA

CODE LINE ITEM AMOUNT

2 EXPENDITURE 1,837,056,672

CODE PROJECT NAME TYPE AMOUNT

FCE UMUNZ2006524 CONSTRUCTION OF EDUCATION COMPLEX NEW 31,981,489

Page 71: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

210201 ALLOWANCES 8,740,332

22020201 ELECTRICITY CHARGES 903,089

22020202 TELEPHONE CHARGES 180,618

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 3,251,122

220202 UTILITIES - GENERAL 1,986,797

220201 TRAVEL& TRANSPORT - GENERAL 4,334,829

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,083,707

22 OTHER RECURRENT COSTS 44,153,484

2202 OVERHEAD COST 44,153,484

21020201 NHIS 75,274,661

21020202 CONTRIBUTORY PENSION 116,993,491

21020101 NON REGULAR ALLOWANCES 8,740,332

210202 SOCIAL CONTRIBUTIONS 192,268,152

22020307 DRUGS & MEDICAL SUPPLIES 1,444,943

22020308 FIELD & CAMPING MATERIALS SUPPLIES 1,083,707

22020305 PRINTING OF NON SECURITY DOCUMENTS 722,472

22020306 PRINTING OF SECURITY DOCUMENTS 686,348

22020303 NEWSPAPERS 722,472

22020304 MAGAZINES & PERIODICALS 541,854

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 903,089

22020302 BOOKS 722,472

22020205 WATER RATES 180,618

220203 MATERIALS & SUPPLIES - GENERAL 8,597,412

22020203 INTERNET ACCESS CHARGES 541,854

22020204 SATELLITE BROADCASTING ACCESS CHARGES 180,618

220205 TRAINING - GENERAL 1,083,707

22020501 LOCAL TRAINING 1,083,707

22020406 OTHER MAINTENANCE SERVICES 1,444,943

22020410 MAINTENANCE OF ROADS AND BRIDGES 180,618

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,806,179

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,444,943

22020402 MAINTENANCE OF OFFICE FURNITURE 1,083,707

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,806,179

220204 MAINTENANCE SERVICES - GENERAL 8,452,917

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 686,348

22020309 UNIFORMS & OTHER CLOTHING 1,444,943

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 325,112

22020801 MOTOR VEHICLE FUEL COST 541,854

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 722,472

22020708 BUDGET PREPARATION 180,618

220208 FUEL & LUBRICANTS - GENERAL 2,528,652

22020705 ARCHITECTURAL SERVICES 541,854

22020706 SURVEYING SERVICES 180,618

22020702 INFORMATION TECHNOLOGY CONSULTING 1,083,707

22020703 LEGAL SERVICES 722,472

22020606 CLEANING & FUMIGATION SERVICES 722,472

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 2,709,269

220206 OTHER SERVICES - GENERAL 1,083,708

22020601 SECURITY SERVICES 361,236

22021010 DIRECT TEACHING & LABORATORY COST 9,944,453

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 180,618

22021006 POSTAGES & COURIER SERVICES 469,606

22021009 SPORTING ACTIVITIES 686,348

22021003 PUBLICITY & ADVERTISEMENTS 361,236

22021004 MEDICAL EXPENSES 722,472

220210 MISCELLANEOUS 13,014,957

22021001 REFRESHMENT & MEALS 650,224

220209 FINANCIAL CHARGES - GENERAL 361,236

22020904 OTHER CRF BANK CHARGES 361,236

22020803 PLANT / GENERATOR FUEL COST 541,854

22020806 COOKING GAS/FUEL COST 722,472

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 21,981,489

2302 CONSTRUCTION / PROVISION 21,981,489

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 21,981,489

230101 PURCHASE OF FIXED ASSETS - GENERAL 10,000,000

23010124 PURCHASE OF TEACHING / LEARNING AID EQUIPMENT 10,000,000

23 CAPITAL EXPENDITURE 31,981,489

2301 FIXED ASSETS PURCHASED 10,000,000

Page 72: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

0517019018 FEDERAL COLLEGE OF EDUCATION YOLA

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 1,805,075,183

TOTAL CAPITAL 31,981,489

TOTAL ALLOCATION 1,837,056,672

TOTAL PERSONNEL 1,760,921,699

TOTAL OVERHEAD 44,153,484

21020201 NHIS 188,011,557

21020202 CONTRIBUTORY PENSION 282,017,336

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 470,028,893

210202 SOCIAL CONTRIBUTIONS 470,028,893

210101 SALARIES AND WAGES 3,760,231,140

21010101 SALARY 3,760,231,140

21 PERSONNEL COST 4,230,260,033

2101 SALARY 3,760,231,140

0517019019 FEDERAL COLLEGE OF EDUCATION ZARIA

CODE LINE ITEM AMOUNT

2 EXPENDITURE 4,349,817,274

FCE YOLA3006585 EDUCATION IN NIGERIA PHASE III NEW 10,000,000

FCE YOLA4006588 CONSTRUCTION OF SCIENCE COMPLEX NEW 21,981,489

22020205 WATER RATES 222,054

220203 MATERIALS & SUPPLIES - GENERAL 10,569,770

22020203 INTERNET ACCESS CHARGES 666,162

22020204 SATELLITE BROADCASTING ACCESS CHARGES 222,054

22020201 ELECTRICITY CHARGES 1,110,270

22020202 TELEPHONE CHARGES 222,054

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 3,996,973

220202 UTILITIES - GENERAL 2,442,594

220201 TRAVEL& TRANSPORT - GENERAL 5,329,297

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,332,324

22 OTHER RECURRENT COSTS 87,575,752

2202 OVERHEAD COST 87,575,752

220204 MAINTENANCE SERVICES - GENERAL 10,392,129

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 843,805

22020309 UNIFORMS & OTHER CLOTHING 1,776,432

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 399,697

22020307 DRUGS & MEDICAL SUPPLIES 1,776,432

22020308 FIELD & CAMPING MATERIALS SUPPLIES 1,332,324

22020305 PRINTING OF NON SECURITY DOCUMENTS 888,216

22020306 PRINTING OF SECURITY DOCUMENTS 843,805

22020303 NEWSPAPERS 888,216

22020304 MAGAZINES & PERIODICALS 666,162

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 1,110,270

22020302 BOOKS 888,216

22020606 CLEANING & FUMIGATION SERVICES 888,216

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 3,330,810

220206 OTHER SERVICES - GENERAL 1,332,324

22020601 SECURITY SERVICES 444,108

220205 TRAINING - GENERAL 1,332,324

22020501 LOCAL TRAINING 1,332,324

22020406 OTHER MAINTENANCE SERVICES 1,776,432

22020410 MAINTENANCE OF ROADS AND BRIDGES 222,054

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 2,220,541

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,776,432

22020402 MAINTENANCE OF OFFICE FURNITURE 1,332,324

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 2,220,541

220209 FINANCIAL CHARGES - GENERAL 444,108

22020803 PLANT / GENERATOR FUEL COST 666,162

22020806 COOKING GAS/FUEL COST 888,216

22020801 MOTOR VEHICLE FUEL COST 666,162

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 888,216

22020708 BUDGET PREPARATION 222,054

220208 FUEL & LUBRICANTS - GENERAL 3,108,756

22020705 ARCHITECTURAL SERVICES 666,162

22020706 SURVEYING SERVICES 222,054

22020702 INFORMATION TECHNOLOGY CONSULTING 1,332,324

22020703 LEGAL SERVICES 888,216

Page 73: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020904 OTHER CRF BANK CHARGES 444,108

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 31,981,489

23020112 CONSTRUCTION / PROVISION OF SPORTING FACILITIES 31,981,489

23 CAPITAL EXPENDITURE 31,981,489

2302 CONSTRUCTION / PROVISION 31,981,489

22021010 DIRECT TEACHING & LABORATORY COST 45,518,721

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 222,054

22021006 POSTAGES & COURIER SERVICES 577,341

22021009 SPORTING ACTIVITIES 843,805

22021003 PUBLICITY & ADVERTISEMENTS 444,108

22021004 MEDICAL EXPENSES 888,216

220210 MISCELLANEOUS 49,293,640

22021001 REFRESHMENT & MEALS 799,395

21 PERSONNEL COST 1,324,207,384

2101 SALARY 1,173,431,144

0517019020 FEDERAL COLLEGE OF EDUCATION EHA-AMUFU

CODE LINE ITEM AMOUNT

2 EXPENDITURE 1,408,716,181

CODE PROJECT NAME TYPE AMOUNT

FCE ZARIA10011488 CONSTRUCTION OF GYMNASIUM FOR PHE DEPARTMENT NEW 31,981,489

TOTAL CAPITAL 31,981,489

TOTAL ALLOCATION 4,349,817,274

0517019019 FEDERAL COLLEGE OF EDUCATION ZARIA

TOTAL PERSONNEL 4,230,260,033

TOTAL OVERHEAD 87,575,752

TOTAL RECURRENT 4,317,835,785

220201 TRAVEL& TRANSPORT - GENERAL 3,021,604

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 755,401

22 OTHER RECURRENT COSTS 52,527,308

2202 OVERHEAD COST 52,527,308

21020201 NHIS 58,671,557

21020202 CONTRIBUTORY PENSION 88,007,336

21020101 NON REGULAR ALLOWANCES 4,097,347

210202 SOCIAL CONTRIBUTIONS 146,678,893

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 150,776,240

210201 ALLOWANCES 4,097,347

210101 SALARIES AND WAGES 1,173,431,144

21010101 SALARY 1,173,431,144

22020303 NEWSPAPERS 503,601

22020304 MAGAZINES & PERIODICALS 377,700

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 629,501

22020302 BOOKS 503,601

22020205 WATER RATES 125,900

220203 MATERIALS & SUPPLIES - GENERAL 5,992,848

22020203 INTERNET ACCESS CHARGES 377,700

22020204 SATELLITE BROADCASTING ACCESS CHARGES 125,900

22020201 ELECTRICITY CHARGES 629,501

22020202 TELEPHONE CHARGES 125,900

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 2,266,203

220202 UTILITIES - GENERAL 1,384,901

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,259,001

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,007,201

22020402 MAINTENANCE OF OFFICE FURNITURE 755,401

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,259,001

220204 MAINTENANCE SERVICES - GENERAL 5,892,126

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 478,421

22020309 UNIFORMS & OTHER CLOTHING 1,007,201

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 226,620

22020307 DRUGS & MEDICAL SUPPLIES 1,007,201

22020308 FIELD & CAMPING MATERIALS SUPPLIES 755,401

22020305 PRINTING OF NON SECURITY DOCUMENTS 503,601

22020306 PRINTING OF SECURITY DOCUMENTS 478,421

220206 OTHER SERVICES - GENERAL 755,401

220205 TRAINING - GENERAL 755,401

22020501 LOCAL TRAINING 755,401

22020406 OTHER MAINTENANCE SERVICES 1,007,201

22020410 MAINTENANCE OF ROADS AND BRIDGES 125,900

Page 74: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020705 ARCHITECTURAL SERVICES 377,700

22020706 SURVEYING SERVICES 125,900

22020702 INFORMATION TECHNOLOGY CONSULTING 755,401

22020703 LEGAL SERVICES 503,601

22020606 CLEANING & FUMIGATION SERVICES 503,601

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 1,888,502

22020601 SECURITY SERVICES 251,800

22021003 PUBLICITY & ADVERTISEMENTS 251,800

22021004 MEDICAL EXPENSES 503,601

220210 MISCELLANEOUS 30,822,123

22021001 REFRESHMENT & MEALS 453,241

220209 FINANCIAL CHARGES - GENERAL 251,800

22020904 OTHER CRF BANK CHARGES 251,800

22020803 PLANT / GENERATOR FUEL COST 377,700

22020806 COOKING GAS/FUEL COST 503,601

22020801 MOTOR VEHICLE FUEL COST 377,700

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 503,601

22020708 BUDGET PREPARATION 125,900

220208 FUEL & LUBRICANTS - GENERAL 1,762,602

TOTAL CAPITAL 31,981,489

TOTAL ALLOCATION 1,408,716,181

0517019020 FEDERAL COLLEGE OF EDUCATION EHA-AMUFU

TOTAL PERSONNEL 1,324,207,384

TOTAL OVERHEAD 52,527,308

TOTAL RECURRENT 1,376,734,692

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 31,981,489

23020118 CONSTRUCTION / PROVISION OF INFRASTRUCTURE 31,981,489

23 CAPITAL EXPENDITURE 31,981,489

2302 CONSTRUCTION / PROVISION 31,981,489

22021010 DIRECT TEACHING & LABORATORY COST 28,681,820

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 125,900

22021006 POSTAGES & COURIER SERVICES 327,340

22021009 SPORTING ACTIVITIES 478,421

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 491,759,158

210201 ALLOWANCES 5,879,303

210101 SALARIES AND WAGES 3,887,038,841

21010101 SALARY 3,887,038,841

21 PERSONNEL COST 4,378,797,999

2101 SALARY 3,887,038,841

0517019021 ALVAN IKOKU COLLEGE OF EDUCATION, OWERRI

CODE LINE ITEM AMOUNT

2 EXPENDITURE 4,482,582,709

CODE PROJECT NAME TYPE AMOUNT

FCEEHA1005333 CONSTRUCTION OF SCIENCE BLOCK ONGOING 31,981,489

22020201 ELECTRICITY CHARGES 5,909,300

22020202 TELEPHONE CHARGES 768,195

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 2,310,527

220202 UTILITIES - GENERAL 7,445,690

220201 TRAVEL& TRANSPORT - GENERAL 8,219,827

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 5,909,300

22 OTHER RECURRENT COSTS 71,803,221

2202 OVERHEAD COST 71,803,221

21020201 NHIS 194,351,942

21020202 CONTRIBUTORY PENSION 291,527,913

21020101 NON REGULAR ALLOWANCES 5,879,303

210202 SOCIAL CONTRIBUTIONS 485,879,855

220205 TRAINING - GENERAL 1,282,306

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,796,416

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,796,416

22020402 MAINTENANCE OF OFFICE FURNITURE 1,260,411

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 254,085

220204 MAINTENANCE SERVICES - GENERAL 6,903,744

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,796,416

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 1,282,306

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 1,796,416

22020203 INTERNET ACCESS CHARGES 768,195

220203 MATERIALS & SUPPLIES - GENERAL 3,078,722

Page 75: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020501 LOCAL TRAINING 1,282,306

TOTAL PERSONNEL 4,378,797,999

TOTAL OVERHEAD 71,803,221

TOTAL RECURRENT 4,450,601,220

23020102 CONSTRUCTION / PROVISION OF RESIDENTIAL BUILDINGS 20,000,000

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 11,981,489

2302 CONSTRUCTION / PROVISION 31,981,489

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 31,981,489

22021010 DIRECT TEACHING & LABORATORY COST 42,925,253

23 CAPITAL EXPENDITURE 31,981,489

220210 MISCELLANEOUS 43,076,516

22021006 POSTAGES & COURIER SERVICES 151,263

220208 FUEL & LUBRICANTS - GENERAL 1,796,416

22020803 PLANT / GENERATOR FUEL COST 1,796,416

210101 SALARIES AND WAGES 1,455,224,000

21010101 SALARY 1,455,224,000

21 PERSONNEL COST 1,637,127,000

2101 SALARY 1,455,224,000

CODE LINE ITEM AMOUNT

2 EXPENDITURE 2,297,805,066

AICE6011213 CONSTRUCTION OF 1NO. 1000 CAPACITY LECTURE THEATRE (ACROSS NWORIE) PHASE II NEW 11,981,489

0517020001 NATIONAL UNIVERSITIES COMMISSION SECRETARIAT

CODE PROJECT NAME TYPE AMOUNT

AICE2005070 CONSTRUCTION OF STUDENT HOSTEL ACROSS NWORIE (PHASE I) NEW 20,000,000

TOTAL CAPITAL 31,981,489

TOTAL ALLOCATION 4,482,582,709

0517019021 ALVAN IKOKU COLLEGE OF EDUCATION, OWERRI

22020201 ELECTRICITY CHARGES 20,815,915

22020202 TELEPHONE CHARGES 6,541,774

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 157,724,588

220202 UTILITIES - GENERAL 27,357,689

220201 TRAVEL& TRANSPORT - GENERAL 183,318,441

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 25,593,853

22 OTHER RECURRENT COSTS 560,678,066

2202 OVERHEAD COST 560,678,066

21020201 NHIS 72,761,200

21020202 CONTRIBUTORY PENSION 109,141,800

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 181,903,000

210202 SOCIAL CONTRIBUTIONS 181,903,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 2,641,457

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,893,970

22020402 MAINTENANCE OF OFFICE FURNITURE 6,313,235

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 11,232,309

22020309 UNIFORMS & OTHER CLOTHING 367,430

220204 MAINTENANCE SERVICES - GENERAL 34,361,475

22020304 MAGAZINES & PERIODICALS 2,570,749

22020305 PRINTING OF NON SECURITY DOCUMENTS 8,573,373

22020302 BOOKS 2,525,294

22020303 NEWSPAPERS 2,525,294

220203 MATERIALS & SUPPLIES - GENERAL 39,605,528

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 23,043,388

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 15,719,954

22020803 PLANT / GENERATOR FUEL COST 32,515,683

220208 FUEL & LUBRICANTS - GENERAL 64,098,270

22020801 MOTOR VEHICLE FUEL COST 15,862,633

22020701 FINANCIAL CONSULTING 7,575,881

22020703 LEGAL SERVICES 15,919,452

22020601 SECURITY SERVICES 20,326,090

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 23,495,333

22020501 LOCAL TRAINING 13,178,409

220206 OTHER SERVICES - GENERAL 20,326,090

22020406 OTHER MAINTENANCE SERVICES 12,280,504

220205 TRAINING - GENERAL 13,178,409

220210 MISCELLANEOUS 129,845,512

22021001 REFRESHMENT & MEALS 14,463,620

220209 FINANCIAL CHARGES - GENERAL 25,091,319

22020902 INSURANCE PREMIUM 25,091,319

Page 76: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 100,000,000

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 100,000,000

23 CAPITAL EXPENDITURE 100,000,000

2302 CONSTRUCTION / PROVISION 100,000,000

22021007 WELFARE PACKAGES 17,977,485

22021009 SPORTING ACTIVITIES 2,207,107

22021002 HONORARIUM & SITTING ALLOWANCE 20,197,300

22021003 PUBLICITY & ADVERTISEMENTS 75,000,000

21 PERSONNEL COST 13,349,224,702

2101 SALARY 10,783,281,947

0517021001 UNIVERSITY OF IBADAN

CODE LINE ITEM AMOUNT

2 EXPENDITURE 13,599,589,809

CODE PROJECT NAME TYPE AMOUNT

NUC01010286 OFFICE EXTENSION NEW 100,000,000

TOTAL CAPITAL 100,000,000

TOTAL ALLOCATION 2,297,805,066

0517020001 NATIONAL UNIVERSITIES COMMISSION SECRETARIAT

TOTAL PERSONNEL 1,637,127,000

TOTAL OVERHEAD 560,678,066

TOTAL RECURRENT 2,197,805,066

220208 FUEL & LUBRICANTS - GENERAL 136,879,137

22020803 PLANT / GENERATOR FUEL COST 136,879,137

22 OTHER RECURRENT COSTS 210,308,322

2202 OVERHEAD COST 210,308,322

21020201 NHIS 539,164,097

21020202 CONTRIBUTORY PENSION 808,746,146

21020101 NON REGULAR ALLOWANCES 1,218,032,512

210202 SOCIAL CONTRIBUTIONS 1,347,910,243

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 2,565,942,755

210201 ALLOWANCES 1,218,032,512

210101 SALARIES AND WAGES 10,783,281,947

21010101 SALARY 10,783,281,947

CODE PROJECT NAME TYPE AMOUNT

UI 01006245 EXPANSION OF UNIVERSITY OF IBADAN WATER PLANT LOT 1 ONGOING 40,056,785

TOTAL CAPITAL 40,056,785

TOTAL ALLOCATION 13,599,589,809

0517021001 UNIVERSITY OF IBADAN

TOTAL PERSONNEL 13,349,224,702

TOTAL OVERHEAD 210,308,322

TOTAL RECURRENT 13,559,533,024

230301 REHABILITATION / REPAIRS OF FIXED ASSETS - GENERAL 40,056,785

23030104 REHABILITATION / REPAIRS - WATER FACILITIES 40,056,785

23 CAPITAL EXPENDITURE 40,056,785

2303 REHABILITATION / REPAIRS 40,056,785

220210 MISCELLANEOUS 73,429,185

22021010 DIRECT TEACHING & LABORATORY COST 73,429,185

21020201 NHIS 435,737,095

21020202 CONTRIBUTORY PENSION 666,842,133

21020101 NON REGULAR ALLOWANCES 1,159,176,685

210202 SOCIAL CONTRIBUTIONS 1,102,579,228

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 2,261,755,913

210201 ALLOWANCES 1,159,176,685

210101 SALARIES AND WAGES 8,891,228,434

21010101 SALARY 8,891,228,434

21 PERSONNEL COST 11,152,984,347

2101 SALARY 8,891,228,434

0517021002 UNIVERSITY OF LAGOS

CODE LINE ITEM AMOUNT

2 EXPENDITURE 11,322,410,568

23 CAPITAL EXPENDITURE 40,056,785

220210 MISCELLANEOUS 52,158,806

22021010 DIRECT TEACHING & LABORATORY COST 52,158,806

220208 FUEL & LUBRICANTS - GENERAL 77,210,630

22020803 PLANT / GENERATOR FUEL COST 77,210,630

22 OTHER RECURRENT COSTS 129,369,436

2202 OVERHEAD COST 129,369,436

Page 77: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

23020114 CONSTRUCTION / PROVISION OF ROADS 15,056,785

2304 PRESERVATION OF THE ENVIRONMENT 10,000,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 30,056,785

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 15,000,000

2302 CONSTRUCTION / PROVISION 30,056,785

UNILAG06006404 REHABILITATION / UPGRADE OF ROAD NETWORKS ONGOING 15,056,785

UNILAG07006406 EROSION AND FLOOD CONTROL (LAND RECLAMATION PROJECT) ONGOING 10,000,000

CODE PROJECT NAME TYPE AMOUNT

UNILAG05006397 REHABILITATION WORKS AT COLLEGE OF MEDICINE ONGOING 15,000,000

TOTAL CAPITAL 40,056,785

TOTAL ALLOCATION 11,322,410,568

0517021002 UNIVERSITY OF LAGOS

TOTAL PERSONNEL 11,152,984,347

TOTAL OVERHEAD 129,369,436

TOTAL RECURRENT 11,282,353,783

230401 PRESERVATION OF THE ENVIRONMENT - GENERAL 10,000,000

23040102 EROSION & FLOOD CONTROL 10,000,000

21020201 NHIS 522,325,002

21020202 CONTRIBUTORY PENSION 831,449,613

21020101 NON REGULAR ALLOWANCES 333,981,565

210202 SOCIAL CONTRIBUTIONS 1,353,774,615

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 1,687,756,180

210201 ALLOWANCES 333,981,565

210101 SALARIES AND WAGES 11,085,994,837

21010101 SALARY 11,085,994,837

21 PERSONNEL COST 12,773,751,017

2101 SALARY 11,085,994,837

0517021003 UNIVERSITY OF NIGERIA, NNSUKA

CODE LINE ITEM AMOUNT

2 EXPENDITURE 12,993,116,837

2302 CONSTRUCTION / PROVISION 14,207,696

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 14,207,696

230101 PURCHASE OF FIXED ASSETS - GENERAL 25,849,089

23010124 PURCHASE OF TEACHING / LEARNING AID EQUIPMENT 25,849,089

23 CAPITAL EXPENDITURE 40,056,785

2301 FIXED ASSETS PURCHASED 25,849,089

220210 MISCELLANEOUS 82,988,529

22021010 DIRECT TEACHING & LABORATORY COST 82,988,529

220208 FUEL & LUBRICANTS - GENERAL 96,320,506

22020803 PLANT / GENERATOR FUEL COST 96,320,506

22 OTHER RECURRENT COSTS 179,309,035

2202 OVERHEAD COST 179,309,035

0517021004 AHMADU BELLO UNIVERSITY, ZARIA

CODE LINE ITEM AMOUNT

2 EXPENDITURE 14,917,331,601

UNN01009386 REFITTING AND UPGRADING PHYSICAL SCIENCE LABORATORY (ABUJA) NEW 25,849,089

UNN03009388 COMPLETION OF REHABILITATION OF IRVIN LOVING AND CEC LINK ROADS, UNN NEW 14,207,696

0517021003 UNIVERSITY OF NIGERIA, NNSUKA

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 12,953,060,052

TOTAL CAPITAL 40,056,785

TOTAL ALLOCATION 12,993,116,837

23020114 CONSTRUCTION / PROVISION OF ROADS 14,207,696

TOTAL PERSONNEL 12,773,751,017

TOTAL OVERHEAD 179,309,035

22 OTHER RECURRENT COSTS 179,027,500

2202 OVERHEAD COST 179,027,500

21020201 NHIS 585,616,096

21020202 CONTRIBUTORY PENSION 878,424,144

21020101 NON REGULAR ALLOWANCES 1,521,885,155

210202 SOCIAL CONTRIBUTIONS 1,464,040,240

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 2,985,925,395

210201 ALLOWANCES 1,521,885,155

210101 SALARIES AND WAGES 11,712,321,921

21010101 SALARY 11,712,321,921

21 PERSONNEL COST 14,698,247,316

2101 SALARY 11,712,321,921

Page 78: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

TOTAL CAPITAL 40,056,785

TOTAL ALLOCATION 14,917,331,601

0517021004 AHMADU BELLO UNIVERSITY, ZARIA

TOTAL PERSONNEL 14,698,247,316

TOTAL OVERHEAD 179,027,500

TOTAL RECURRENT 14,877,274,816

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 40,056,785

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 40,056,785

23 CAPITAL EXPENDITURE 40,056,785

2302 CONSTRUCTION / PROVISION 40,056,785

220210 MISCELLANEOUS 84,915,241

22021010 DIRECT TEACHING & LABORATORY COST 84,915,241

220202 UTILITIES - GENERAL 94,112,259

22020201 ELECTRICITY CHARGES 94,112,259

21020101 NON REGULAR ALLOWANCES 73,774,560

210202 SOCIAL CONTRIBUTIONS 1,153,987,597

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 1,227,762,157

210201 ALLOWANCES 73,774,560

210101 SALARIES AND WAGES 9,231,900,778

21010101 SALARY 9,231,900,778

21 PERSONNEL COST 10,459,662,935

2101 SALARY 9,231,900,778

0517021005 OBAFEMI AWOLOWO UNIVERSITY

CODE LINE ITEM AMOUNT

2 EXPENDITURE 10,621,180,756

CODE PROJECT NAME TYPE AMOUNT

EDUABU02009592 CONSTRUCTION AND FURNISHING OF 250 SEATS LECTURE THEATRE NEW 40,056,785

22020203 INTERNET ACCESS CHARGES 10,009,629

22020206 SEWERAGE CHARGES 800,770

22020201 ELECTRICITY CHARGES 9,409,051

22020202 TELEPHONE CHARGES 100,096

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,201,155

220202 UTILITIES - GENERAL 20,319,546

220201 TRAVEL& TRANSPORT - GENERAL 5,705,488

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 4,504,333

22 OTHER RECURRENT COSTS 121,461,036

2202 OVERHEAD COST 121,461,036

21020201 NHIS 461,595,039

21020202 CONTRIBUTORY PENSION 692,392,558

220204 MAINTENANCE SERVICES - GENERAL 7,006,741

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,000,963

22020309 UNIFORMS & OTHER CLOTHING 600,578

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 8,203,456

22020306 PRINTING OF SECURITY DOCUMENTS 300,289

22020308 FIELD & CAMPING MATERIALS SUPPLIES 400,385

22020304 MAGAZINES & PERIODICALS 200,193

22020305 PRINTING OF NON SECURITY DOCUMENTS 700,674

22020302 BOOKS 800,770

22020303 NEWSPAPERS 60,058

220203 MATERIALS & SUPPLIES - GENERAL 11,766,884

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 500,481

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 200,193

22020703 LEGAL SERVICES 200,193

22020601 SECURITY SERVICES 300,289

22020606 CLEANING & FUMIGATION SERVICES 7,607,318

22020501 LOCAL TRAINING 500,481

220206 OTHER SERVICES - GENERAL 7,907,607

22020410 MAINTENANCE OF ROADS AND BRIDGES 200,193

220205 TRAINING - GENERAL 500,481

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 4,003,852

22020405 MAINTENANCE OF PLANTS/GENERATORS 400,385

22020402 MAINTENANCE OF OFFICE FURNITURE 400,385

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,000,963

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 400,385

22020803 PLANT / GENERATOR FUEL COST 2,001,926

220208 FUEL & LUBRICANTS - GENERAL 4,404,237

22020801 MOTOR VEHICLE FUEL COST 2,001,926

Page 79: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22021004 MEDICAL EXPENSES 800,770

22021006 POSTAGES & COURIER SERVICES 180,173

22021002 HONORARIUM & SITTING ALLOWANCE 3,002,889

22021003 PUBLICITY & ADVERTISEMENTS 1,201,155

220210 MISCELLANEOUS 61,647,933

22021001 REFRESHMENT & MEALS 1,201,155

220209 FINANCIAL CHARGES - GENERAL 2,001,926

22020902 INSURANCE PREMIUM 2,001,926

TOTAL CAPITAL 40,056,785

TOTAL ALLOCATION 10,621,180,756

0517021005 OBAFEMI AWOLOWO UNIVERSITY

TOTAL PERSONNEL 10,459,662,935

TOTAL OVERHEAD 121,461,036

TOTAL RECURRENT 10,581,123,971

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 40,056,785

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 40,056,785

23 CAPITAL EXPENDITURE 40,056,785

2302 CONSTRUCTION / PROVISION 40,056,785

22021010 DIRECT TEACHING & LABORATORY COST 52,158,806

22021031 CURRICULUM DEVELOPMENT 1,601,541

22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 300,289

22021009 SPORTING ACTIVITIES 1,201,155

21020101 NON REGULAR ALLOWANCES 449,728,372

210202 SOCIAL CONTRIBUTIONS 1,283,381,915

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 1,733,110,287

210201 ALLOWANCES 449,728,372

210101 SALARIES AND WAGES 10,267,055,314

21010101 SALARY 10,267,055,314

21 PERSONNEL COST 12,000,165,601

2101 SALARY 10,267,055,314

0517021006 UNIVERSITY OF BENIN

CODE LINE ITEM AMOUNT

2 EXPENDITURE 12,162,811,565

CODE PROJECT NAME TYPE AMOUNT

OAU02009412 COMPLETION OF UNIVERSITY HALL COMMITTEE ROOMS WITH SOME EXTERNAL WORKS NEW 40,056,785

22020708 BUDGET PREPARATION 1,565,873

220208 FUEL & LUBRICANTS - GENERAL 21,146,900

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 7,434,873

22020703 LEGAL SERVICES 5,869,000

220206 OTHER SERVICES - GENERAL 9,625,400

22020606 CLEANING & FUMIGATION SERVICES 9,625,400

220202 UTILITIES - GENERAL 9,390,700

22020201 ELECTRICITY CHARGES 9,390,700

22 OTHER RECURRENT COSTS 122,589,179

2202 OVERHEAD COST 122,589,179

21020201 NHIS 513,352,766

21020202 CONTRIBUTORY PENSION 770,029,149

2302 CONSTRUCTION / PROVISION 40,056,785

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 40,056,785

22021010 DIRECT TEACHING & LABORATORY COST 52,158,806

23 CAPITAL EXPENDITURE 40,056,785

22021004 MEDICAL EXPENSES 4,130,000

22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 4,617,500

220210 MISCELLANEOUS 69,514,306

22021003 PUBLICITY & ADVERTISEMENTS 8,608,000

220209 FINANCIAL CHARGES - GENERAL 5,477,000

22020902 INSURANCE PREMIUM 5,477,000

22020801 MOTOR VEHICLE FUEL COST 4,556,900

22020803 PLANT / GENERATOR FUEL COST 16,590,000

0517021006 UNIVERSITY OF BENIN

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 12,122,754,780

TOTAL CAPITAL 40,056,785

TOTAL ALLOCATION 12,162,811,565

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 40,056,785

TOTAL PERSONNEL 12,000,165,601

TOTAL OVERHEAD 122,589,179

Page 80: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

UNIBEN01009438 CONSTRUCTION OF FACULTY OF MANAGEMENT SCIENCES (ADMIN BLOCK) PHASE II NEW 24,766,153

0517021007 UNIVERSITY OF JOS

UNIBEN01006166 SCHOOL OF MEDICAL SCIENCES OFFICE BLOCK ONGOING 1,193,363

UNIBEN01006169 FACULTY OF AGRICULTURE OFFICE COMPLEX PHASE I ONGOING 14,097,269

21020201 NHIS 341,508,474

21020202 CONTRIBUTORY PENSION 528,240,968

21020101 NON REGULAR ALLOWANCES 201,472,548

210202 SOCIAL CONTRIBUTIONS 869,749,442

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 1,071,221,990

210201 ALLOWANCES 201,472,548

210101 SALARIES AND WAGES 7,043,212,913

21010101 SALARY 7,043,212,913

21 PERSONNEL COST 8,114,434,903

2101 SALARY 7,043,212,913

CODE LINE ITEM AMOUNT

2 EXPENDITURE 8,286,747,045

22020205 WATER RATES 293,381

220203 MATERIALS & SUPPLIES - GENERAL 11,700,108

22020203 INTERNET ACCESS CHARGES 1,137,207

22020204 SATELLITE BROADCASTING ACCESS CHARGES 686,496

22020201 ELECTRICITY CHARGES 5,217,897

22020202 TELEPHONE CHARGES 402,523

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,259,183

220202 UTILITIES - GENERAL 7,737,504

220201 TRAVEL& TRANSPORT - GENERAL 3,197,460

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,938,277

22 OTHER RECURRENT COSTS 132,255,357

2202 OVERHEAD COST 131,755,357

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,040,912

22020402 MAINTENANCE OF OFFICE FURNITURE 524,207

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 1,077,769

220204 MAINTENANCE SERVICES - GENERAL 6,636,766

22020308 FIELD & CAMPING MATERIALS SUPPLIES 950,615

22020309 UNIFORMS & OTHER CLOTHING 411,794

22020306 PRINTING OF SECURITY DOCUMENTS 1,911,847

22020307 DRUGS & MEDICAL SUPPLIES 975,245

22020303 NEWSPAPERS 153,660

22020304 MAGAZINES & PERIODICALS 645,059

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 3,047,655

22020302 BOOKS 2,526,464

22020703 LEGAL SERVICES 1,163,020

22020708 BUDGET PREPARATION 1,000,000

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 2,343,535

22020701 FINANCIAL CONSULTING 180,515

22020601 SECURITY SERVICES 3,598,115

22020606 CLEANING & FUMIGATION SERVICES 1,288,275

22020501 LOCAL TRAINING 1,665,672

220206 OTHER SERVICES - GENERAL 4,886,390

22020410 MAINTENANCE OF ROADS AND BRIDGES 1,136,342

220205 TRAINING - GENERAL 1,665,672

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 2,569,629

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,365,676

22021003 PUBLICITY & ADVERTISEMENTS 983,273

22021004 MEDICAL EXPENSES 450,074

22021001 REFRESHMENT & MEALS 596,261

22021002 HONORARIUM & SITTING ALLOWANCE 1,184,831

22020902 INSURANCE PREMIUM 1,769,011

220210 MISCELLANEOUS 84,385,742

220209 FINANCIAL CHARGES - GENERAL 1,869,011

22020901 BANK CHARGES (OTHER THAN INTEREST) 100,000

22020803 PLANT / GENERATOR FUEL COST 1,655,264

22020806 COOKING GAS/FUEL COST 500,000

220208 FUEL & LUBRICANTS - GENERAL 7,333,169

22020801 MOTOR VEHICLE FUEL COST 5,177,905

22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 1,840,543

22021009 SPORTING ACTIVITIES 492,211

22021006 POSTAGES & COURIER SERVICES 542,514

22021007 WELFARE PACKAGES 1,214,362

Page 81: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22030104 REFURBISHING ADVANCES 500,000

23 CAPITAL EXPENDITURE 40,056,785

2203 LOANS AND ADVANCES 500,000

220301 STAFF LOANS & ADVANCES 500,000

22021029 PROJECT MONITORING ACTIVITIES & FOLLOW UP 1,733,355

22021031 CURRICULUM DEVELOPMENT 2,233,355

22021010 DIRECT TEACHING & LABORATORY COST 72,614,963

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 500,000

CODE PROJECT NAME TYPE AMOUNT

UNIJOS01006347 PROCUREMENT OF TEACHING & RESEARCH EQUIPTMENTS ONGOING 20,110,515

TOTAL CAPITAL 40,056,785

TOTAL ALLOCATION 8,286,747,045

0517021007 UNIVERSITY OF JOS

TOTAL PERSONNEL 8,114,434,903

TOTAL OVERHEAD 132,255,357

TOTAL RECURRENT 8,246,690,260

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 19,946,270

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 19,946,270

23010124 PURCHASE OF TEACHING / LEARNING AID EQUIPMENT 20,110,515

2302 CONSTRUCTION / PROVISION 19,946,270

2301 FIXED ASSETS PURCHASED 20,110,515

230101 PURCHASE OF FIXED ASSETS - GENERAL 20,110,515

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 1,810,262,561

210201 ALLOWANCES 652,798,721

210101 SALARIES AND WAGES 9,259,710,722

21010101 SALARY 9,259,710,722

21 PERSONNEL COST 11,069,973,283

2101 SALARY 9,259,710,722

0517021008 UNIVERSITY OF CALABAR

CODE LINE ITEM AMOUNT

2 EXPENDITURE 11,268,539,707

UNIJOS02006351 COMPLETION OF FACULTY OF EDUCATION BLOCK 19 ONGOING 10,000,000

UNIJOS03006360 COMPLETION OF LECTURE THEATRE UNIT C 1 ONGOING 9,946,270

23 CAPITAL EXPENDITURE 40,056,785

2302 CONSTRUCTION / PROVISION 40,056,785

220210 MISCELLANEOUS 61,431,661

22021010 DIRECT TEACHING & LABORATORY COST 61,431,661

220202 UTILITIES - GENERAL 97,077,978

22020201 ELECTRICITY CHARGES 97,077,978

22 OTHER RECURRENT COSTS 158,509,639

2202 OVERHEAD COST 158,509,639

21020201 NHIS 462,985,536

21020202 CONTRIBUTORY PENSION 694,478,304

21020101 NON REGULAR ALLOWANCES 652,798,721

210202 SOCIAL CONTRIBUTIONS 1,157,463,840

UNICAL02009861 CONSTRUCTION OF FACULTY BUILDING (LAW LIBRARY) NEW 2,000,320

UNICAL02009865 REHABILTATION OF WALKWAYS LINKING HALL 4, 5, 6, 8 AND 9 AND PRE-CLINICAL BUILDING NEW 10,011,000

0517021008 UNIVERSITY OF CALABAR

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 11,228,482,922

TOTAL CAPITAL 40,056,785

TOTAL ALLOCATION 11,268,539,707

23020114 CONSTRUCTION / PROVISION OF ROADS 28,045,465

TOTAL PERSONNEL 11,069,973,283

TOTAL OVERHEAD 158,509,639

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 40,056,785

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 12,011,320

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 1,080,323,975

210201 ALLOWANCES 146,474,777

210101 SALARIES AND WAGES 7,470,793,583

21010101 SALARY 7,470,793,583

21 PERSONNEL COST 8,551,117,558

2101 SALARY 7,470,793,583

CODE LINE ITEM AMOUNT

2 EXPENDITURE 8,731,525,683

UNICAL03009873 CONSTRUCTION OF ULTRA MODERN PARKING LOT NEW 28,045,465

0517021009 UNIVERSITY OF ILORIN

Page 82: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

21020101 NON REGULAR ALLOWANCES 146,474,777

210202 SOCIAL CONTRIBUTIONS 933,849,198

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 40,056,785

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 40,056,785

23 CAPITAL EXPENDITURE 40,056,785

2302 CONSTRUCTION / PROVISION 40,056,785

220210 MISCELLANEOUS 55,257,274

22021010 DIRECT TEACHING & LABORATORY COST 55,257,274

220208 FUEL & LUBRICANTS - GENERAL 85,094,066

22020803 PLANT / GENERATOR FUEL COST 85,094,066

22 OTHER RECURRENT COSTS 140,351,340

2202 OVERHEAD COST 140,351,340

21020201 NHIS 373,539,679

21020202 CONTRIBUTORY PENSION 560,309,519

21 PERSONNEL COST 4,327,549,289

2101 SALARY 3,847,028,879

0517021010 UNIVERSITY OF ABUJA

CODE LINE ITEM AMOUNT

2 EXPENDITURE 4,457,729,014

CODE PROJECT NAME TYPE AMOUNT

UNILORIN01006324 CONSTRUCTION OF ADMINISTRATIVE BUILDING WITH SENATE FLOOR ONGOING 40,056,785

TOTAL CAPITAL 40,056,785

TOTAL ALLOCATION 8,731,525,683

0517021009 UNIVERSITY OF ILORIN

TOTAL PERSONNEL 8,551,117,558

TOTAL OVERHEAD 140,351,340

TOTAL RECURRENT 8,691,468,898

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,424,595

220202 UTILITIES - GENERAL 5,258,486

220201 TRAVEL& TRANSPORT - GENERAL 2,697,962

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,273,367

22 OTHER RECURRENT COSTS 90,122,940

2202 OVERHEAD COST 90,122,940

21020201 NHIS 191,993,244

21020202 CONTRIBUTORY PENSION 288,527,166

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 480,520,410

210202 SOCIAL CONTRIBUTIONS 480,520,410

210101 SALARIES AND WAGES 3,847,028,879

21010101 SALARY 3,847,028,879

22020306 PRINTING OF SECURITY DOCUMENTS 2,828,057

220204 MAINTENANCE SERVICES - GENERAL 6,500,544

22020304 MAGAZINES & PERIODICALS 455,945

22020305 PRINTING OF NON SECURITY DOCUMENTS 683,806

22020302 BOOKS 284,919

22020303 NEWSPAPERS 341,902

220203 MATERIALS & SUPPLIES - GENERAL 11,810,372

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 7,215,743

22020205 WATER RATES 726,589

22020207 LEASED COMMUNICATION LINES(S) 234,645

22020201 ELECTRICITY CHARGES 1,183,301

22020204 SATELLITE BROADCASTING ACCESS CHARGES 3,113,951

22021009 SPORTING ACTIVITIES 57,358,351

23 CAPITAL EXPENDITURE 40,056,785

22020806 COOKING GAS/FUEL COST 369,452

220210 MISCELLANEOUS 57,358,351

220208 FUEL & LUBRICANTS - GENERAL 5,661,061

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 5,291,609

22020702 INFORMATION TECHNOLOGY CONSULTING 494,262

22020706 SURVEYING SERVICES 341,902

22020409 MAINTENANCE OF RAILWAY EQUIPMENTS 5,189,917

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 836,164

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,025,708

22020405 MAINTENANCE OF PLANTS/GENERATORS 284,919

23020118 CONSTRUCTION / PROVISION OF INFRASTRUCTURE 40,056,785

TOTAL PERSONNEL 4,327,549,289

2302 CONSTRUCTION / PROVISION 40,056,785

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 40,056,785

Page 83: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

CODE LINE ITEM AMOUNT

2 EXPENDITURE 4,529,565,839

UNIABJ01005905 COMPLETION OF FACULTY OF MANAGEMENT SCIENCE ONGOING 40,056,785

0517021011 UNIVERSITY OF AGRICULTURE, ABEOKUTA

0517021010 UNIVERSITY OF ABUJA

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 4,417,672,229

TOTAL CAPITAL 40,056,785

TOTAL ALLOCATION 4,457,729,014

TOTAL OVERHEAD 90,122,940

220202 UTILITIES - GENERAL 12,000,000

22020201 ELECTRICITY CHARGES 12,000,000

22 OTHER RECURRENT COSTS 111,621,874

2202 OVERHEAD COST 111,621,874

21020201 NHIS 194,572,764

21020202 CONTRIBUTORY PENSION 291,859,145

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 486,431,909

210202 SOCIAL CONTRIBUTIONS 486,431,909

210101 SALARIES AND WAGES 3,891,455,271

21010101 SALARY 3,891,455,271

21 PERSONNEL COST 4,377,887,180

2101 SALARY 3,891,455,271

23020114 CONSTRUCTION / PROVISION OF ROADS 40,056,785

TOTAL PERSONNEL 4,377,887,180

TOTAL OVERHEAD 111,621,874

2302 CONSTRUCTION / PROVISION 40,056,785

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 40,056,785

22021010 DIRECT TEACHING & LABORATORY COST 58,787,868

23 CAPITAL EXPENDITURE 40,056,785

22020803 PLANT / GENERATOR FUEL COST 25,000,000

220210 MISCELLANEOUS 58,787,868

22020405 MAINTENANCE OF PLANTS/GENERATORS 10,834,006

220208 FUEL & LUBRICANTS - GENERAL 25,000,000

220204 MAINTENANCE SERVICES - GENERAL 15,834,006

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 5,000,000

210101 SALARIES AND WAGES 4,159,402,745

21010101 SALARY 4,159,402,745

21 PERSONNEL COST 4,831,370,603

2101 SALARY 4,159,402,745

CODE LINE ITEM AMOUNT

2 EXPENDITURE 4,931,045,022

EDUFUNAAB005004313

CONSTRUCTION OF ROAD NETWORK ONGOING 40,056,785

0517021012 UNIVERSITY OF AGRICULTURE, MAKURDI

0517021011 UNIVERSITY OF AGRICULTURE, ABEOKUTA

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 4,489,509,054

TOTAL CAPITAL 40,056,785

TOTAL ALLOCATION 4,529,565,839

22020202 TELEPHONE CHARGES 283,102

22020203 INTERNET ACCESS CHARGES 191,933

220202 UTILITIES - GENERAL 3,101,149

22020201 ELECTRICITY CHARGES 497,094

22 OTHER RECURRENT COSTS 59,617,634

2202 OVERHEAD COST 59,617,634

21020201 NHIS 207,970,137

21020202 CONTRIBUTORY PENSION 311,955,206

21020101 NON REGULAR ALLOWANCES 152,042,515

210202 SOCIAL CONTRIBUTIONS 519,925,343

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 671,967,858

210201 ALLOWANCES 152,042,515

22020303 NEWSPAPERS 1,631,434

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 3,026,478

22020302 BOOKS 3,358,834

22020206 SEWERAGE CHARGES 65,737

220203 MATERIALS & SUPPLIES - GENERAL 18,549,090

22020204 SATELLITE BROADCASTING ACCESS CHARGES 623,783

22020205 WATER RATES 1,439,500

Page 84: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020309 UNIFORMS & OTHER CLOTHING 23,992

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 4,318,501

22020306 PRINTING OF SECURITY DOCUMENTS 1,151,600

22020307 DRUGS & MEDICAL SUPPLIES 4,798,334

22020304 MAGAZINES & PERIODICALS 239,917

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 191,933

22020703 LEGAL SERVICES 191,933

22020603 OFFICE RENT 1,439,500

22020606 CLEANING & FUMIGATION SERVICES 33,588

22020501 LOCAL TRAINING 1,151,600

220206 OTHER SERVICES - GENERAL 1,473,088

22020405 MAINTENANCE OF PLANTS/GENERATORS 2,399,167

220205 TRAINING - GENERAL 1,151,600

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 719,750

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 143,950

220204 MAINTENANCE SERVICES - GENERAL 3,838,667

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 575,800

2302 CONSTRUCTION / PROVISION 40,056,785

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 40,056,785

22021010 DIRECT TEACHING & LABORATORY COST 27,851,789

23 CAPITAL EXPENDITURE 40,056,785

220210 MISCELLANEOUS 27,885,377

22021006 POSTAGES & COURIER SERVICES 33,588

220209 FINANCIAL CHARGES - GENERAL 2,442,352

22020902 INSURANCE PREMIUM 2,442,352

22020803 PLANT / GENERATOR FUEL COST 623,783

22020806 COOKING GAS/FUEL COST 71,975

220208 FUEL & LUBRICANTS - GENERAL 984,378

22020801 MOTOR VEHICLE FUEL COST 288,620

21 PERSONNEL COST 4,902,822,715

2101 SALARY 4,358,064,635

CODE LINE ITEM AMOUNT

2 EXPENDITURE 5,012,140,697

UNIMARK07006103 COLLEGE OF FOOD TECHNOLOGY AND STUDENT HOSTEL ONGOING 40,056,785

0517021013 MICHAEL OKPARA UNIVERSITY OF AGRICULTURE, UMUDIKE

0517021012 UNIVERSITY OF AGRICULTURE, MAKURDI

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 4,890,988,237

TOTAL CAPITAL 40,056,785

TOTAL ALLOCATION 4,931,045,022

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 40,056,785

TOTAL PERSONNEL 4,831,370,603

TOTAL OVERHEAD 59,617,634

220208 FUEL & LUBRICANTS - GENERAL 27,606,272

22020801 MOTOR VEHICLE FUEL COST 13,803,136

220202 UTILITIES - GENERAL 13,803,136

22020201 ELECTRICITY CHARGES 13,803,136

22 OTHER RECURRENT COSTS 69,261,197

2202 OVERHEAD COST 69,261,197

21020201 NHIS 217,903,232

21020202 CONTRIBUTORY PENSION 326,854,848

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 544,758,080

210202 SOCIAL CONTRIBUTIONS 544,758,080

210101 SALARIES AND WAGES 4,358,064,635

21010101 SALARY 4,358,064,635

TOTAL RECURRENT 4,972,083,912

TOTAL CAPITAL 40,056,785

TOTAL ALLOCATION 5,012,140,697

23020114 CONSTRUCTION / PROVISION OF ROADS 40,056,785

TOTAL PERSONNEL 4,902,822,715

TOTAL OVERHEAD 69,261,197

2302 CONSTRUCTION / PROVISION 40,056,785

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 40,056,785

22021010 DIRECT TEACHING & LABORATORY COST 27,851,789

23 CAPITAL EXPENDITURE 40,056,785

22020803 PLANT / GENERATOR FUEL COST 13,803,136

220210 MISCELLANEOUS 27,851,789

Page 85: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

0517021013 MICHAEL OKPARA UNIVERSITY OF AGRICULTURE, UMUDIKE

CODE PROJECT NAME TYPE AMOUNT

21020101 NON REGULAR ALLOWANCES 17,220,000

210202 SOCIAL CONTRIBUTIONS 1,126,253,288

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 1,143,473,288

210201 ALLOWANCES 17,220,000

210101 SALARIES AND WAGES 9,010,026,303

21010101 SALARY 9,010,026,303

21 PERSONNEL COST 10,153,499,591

2101 SALARY 9,010,026,303

CODE LINE ITEM AMOUNT

2 EXPENDITURE 10,301,366,855

MOUAU06009471 CONSTRUCTION OF ROADS NEW 40,056,785

0517021014 UNIVERSITY OF PORT HARCOURT

220208 FUEL & LUBRICANTS - GENERAL 25,312,890

22020803 PLANT / GENERATOR FUEL COST 25,312,890

220204 MAINTENANCE SERVICES - GENERAL 4,285,115

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 4,285,115

220203 MATERIALS & SUPPLIES - GENERAL 3,695,285

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 3,695,285

220202 UTILITIES - GENERAL 13,645,385

22020201 ELECTRICITY CHARGES 13,645,385

22 OTHER RECURRENT COSTS 107,810,479

2202 OVERHEAD COST 107,810,479

21020201 NHIS 450,501,315

21020202 CONTRIBUTORY PENSION 675,751,973

CODE PROJECT NAME TYPE AMOUNT

UNIPORT04009488 PHARMACY LECTURE HALL PHASE 2 NEW 40,056,785

TOTAL CAPITAL 40,056,785

TOTAL ALLOCATION 10,301,366,855

0517021014 UNIVERSITY OF PORT HARCOURT

TOTAL PERSONNEL 10,153,499,591

TOTAL OVERHEAD 107,810,479

TOTAL RECURRENT 10,261,310,070

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 40,056,785

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 40,056,785

23 CAPITAL EXPENDITURE 40,056,785

2302 CONSTRUCTION / PROVISION 40,056,785

220210 MISCELLANEOUS 60,871,804

22021010 DIRECT TEACHING & LABORATORY COST 60,871,804

21020201 NHIS 180,519,879

21020202 CONTRIBUTORY PENSION 270,779,818

21020101 NON REGULAR ALLOWANCES 125,504,417

210202 SOCIAL CONTRIBUTIONS 451,299,697

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 576,804,114

210201 ALLOWANCES 125,504,417

210101 SALARIES AND WAGES 3,610,397,577

21010101 SALARY 3,610,397,577

21 PERSONNEL COST 4,187,201,691

2101 SALARY 3,610,397,577

0517021015 ABUBAKAR TAFAWA BALEWA UNIVERSITY, BAUCHI

CODE LINE ITEM AMOUNT

2 EXPENDITURE 4,299,959,069

2302 CONSTRUCTION / PROVISION 18,039,343

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 18,039,343

230101 PURCHASE OF FIXED ASSETS - GENERAL 22,017,442

23010124 PURCHASE OF TEACHING / LEARNING AID EQUIPMENT 22,017,442

23 CAPITAL EXPENDITURE 40,056,785

2301 FIXED ASSETS PURCHASED 22,017,442

220210 MISCELLANEOUS 41,381,368

22021010 DIRECT TEACHING & LABORATORY COST 41,381,368

220202 UTILITIES - GENERAL 31,319,225

22020201 ELECTRICITY CHARGES 31,319,225

22 OTHER RECURRENT COSTS 72,700,593

2202 OVERHEAD COST 72,700,593

23020118 CONSTRUCTION / PROVISION OF INFRASTRUCTURE 18,039,343

TOTAL PERSONNEL 4,187,201,691

Page 86: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

0517021016 UNIVERSITY OF TECHNOLOGY, OWERRI

CODE LINE ITEM AMOUNT

2 EXPENDITURE 6,927,983,486

EDUATBU002009750 PURCHASE OF TEACHING / LEARNING AID EQUIPMENT NEW 22,017,442

EDUATBU008009765 CONSTRUCTION FEMALE HOSTEL GUBI CAMPUS NEW 18,039,343

0517021015 ABUBAKAR TAFAWA BALEWA UNIVERSITY, BAUCHI

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 4,259,902,284

TOTAL CAPITAL 40,056,785

TOTAL ALLOCATION 4,299,959,069

TOTAL OVERHEAD 72,700,593

220201 TRAVEL& TRANSPORT - GENERAL 6,658,752

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 3,805,001

22 OTHER RECURRENT COSTS 147,536,801

2202 OVERHEAD COST 147,536,801

21020201 NHIS 299,572,884

21020202 CONTRIBUTORY PENSION 449,359,327

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 748,932,211

210202 SOCIAL CONTRIBUTIONS 748,932,211

210101 SALARIES AND WAGES 5,991,457,689

21010101 SALARY 5,991,457,689

21 PERSONNEL COST 6,740,389,900

2101 SALARY 5,991,457,689

22021006 POSTAGES & COURIER SERVICES 4,756,251

22021010 DIRECT TEACHING & LABORATORY COST 107,699,362

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 2,378,126

220210 MISCELLANEOUS 116,736,239

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 2,853,751

22020302 BOOKS 7,494,930

22020205 WATER RATES 951,250

220203 MATERIALS & SUPPLIES - GENERAL 12,726,807

22020201 ELECTRICITY CHARGES 5,707,502

22020203 INTERNET ACCESS CHARGES 4,756,251

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 2,853,751

220202 UTILITIES - GENERAL 11,415,003

TOTAL CAPITAL 40,056,785

TOTAL ALLOCATION 6,927,983,486

0517021016 UNIVERSITY OF TECHNOLOGY, OWERRI

TOTAL PERSONNEL 6,740,389,900

TOTAL OVERHEAD 147,536,801

TOTAL RECURRENT 6,887,926,701

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 18,039,343

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 18,039,343

23010124 PURCHASE OF TEACHING / LEARNING AID EQUIPMENT 22,017,442

2302 CONSTRUCTION / PROVISION 18,039,343

2301 FIXED ASSETS PURCHASED 22,017,442

230101 PURCHASE OF FIXED ASSETS - GENERAL 22,017,442

22021031 CURRICULUM DEVELOPMENT 4,280,626

23 CAPITAL EXPENDITURE 40,056,785

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 528,729,427

210202 SOCIAL CONTRIBUTIONS 528,729,427

210101 SALARIES AND WAGES 4,262,933,356

21010101 SALARY 4,262,933,356

21 PERSONNEL COST 4,791,662,783

2101 SALARY 4,262,933,356

CODE LINE ITEM AMOUNT

2 EXPENDITURE 4,959,650,629

EDUFUTOW002004399 COMPLETION AND LANDSCAPING OF SCHOOL OF HEALTH TECHNOLOGY ONGOING 18,039,343

0517021017 FEDERAL UNIVERSITY OF TECHNOLOGY, AKURE

CODE PROJECT NAME TYPE AMOUNT

EDUFUTOW001004394 TEACHING & RESEARCH EQUIPMENT ONGOING 22,017,442

220201 TRAVEL& TRANSPORT - GENERAL 2,183,031

22 OTHER RECURRENT COSTS 127,931,061

2202 OVERHEAD COST 127,931,061

21020201 NHIS 209,009,425

21020202 CONTRIBUTORY PENSION 319,720,002

Page 87: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020203 INTERNET ACCESS CHARGES 1,952,578

22020207 LEASED COMMUNICATION LINES(S) 96,424

22020201 ELECTRICITY CHARGES 964,236

22020202 TELEPHONE CHARGES 1,012,448

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,218,795

220202 UTILITIES - GENERAL 4,025,686

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 964,236

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 1,065,481

22020311 FOOD STUFF / CATERING MATERIALS SUPPLIES 551,543

22020308 FIELD & CAMPING MATERIALS SUPPLIES 578,542

22020309 UNIFORMS & OTHER CLOTHING 482,118

22020306 PRINTING OF SECURITY DOCUMENTS 491,761

22020307 DRUGS & MEDICAL SUPPLIES 1,157,084

22020304 MAGAZINES & PERIODICALS 221,774

22020305 PRINTING OF NON SECURITY DOCUMENTS 1,117,068

22020302 BOOKS 482,118

22020303 NEWSPAPERS 489,832

220203 MATERIALS & SUPPLIES - GENERAL 8,276,251

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 1,638,930

22020601 SECURITY SERVICES 1,301,719

22020606 CLEANING & FUMIGATION SERVICES 1,200,474

22020501 LOCAL TRAINING 1,260,643

220206 OTHER SERVICES - GENERAL 2,502,193

22020406 OTHER MAINTENANCE SERVICES 984,032

220205 TRAINING - GENERAL 1,260,643

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 700,036

22020405 MAINTENANCE OF PLANTS/GENERATORS 761,747

22020402 MAINTENANCE OF OFFICE FURNITURE 482,118

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,108,872

220204 MAINTENANCE SERVICES - GENERAL 5,287,419

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,250,614

22020902 INSURANCE PREMIUM 1,446,354

220210 MISCELLANEOUS 96,267,327

220209 FINANCIAL CHARGES - GENERAL 1,841,691

22020901 BANK CHARGES (OTHER THAN INTEREST) 395,337

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 482,118

22020803 PLANT / GENERATOR FUEL COST 1,041,375

220208 FUEL & LUBRICANTS - GENERAL 3,683,382

22020801 MOTOR VEHICLE FUEL COST 2,159,889

22020702 INFORMATION TECHNOLOGY CONSULTING 482,118

22020703 LEGAL SERVICES 964,236

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 2,603,438

22020701 FINANCIAL CONSULTING 1,157,084

23 CAPITAL EXPENDITURE 40,056,785

2302 CONSTRUCTION / PROVISION 40,056,785

22021010 DIRECT TEACHING & LABORATORY COST 85,409,014

22021012 DISCIPLINE AND APPEALS (SERVICE WIDE) 530,330

22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 1,241,936

22021009 SPORTING ACTIVITIES 1,099,229

22021006 POSTAGES & COURIER SERVICES 1,157,084

22021007 WELFARE PACKAGES 1,590,990

22021003 PUBLICITY & ADVERTISEMENTS 1,368,251

22021004 MEDICAL EXPENSES 964,236

22021001 REFRESHMENT & MEALS 977,784

22021002 HONORARIUM & SITTING ALLOWANCE 1,928,473

0517021018 FEDERAL UNIVERSITY OF TECHNOLOGY, MINNA

CODE LINE ITEM AMOUNT

CODE PROJECT NAME TYPE AMOUNT

EDUFUTA002004333 SCHOOL OF SCIENCES BUILDING PHASE 3 ONGOING 40,056,785

TOTAL CAPITAL 40,056,785

TOTAL ALLOCATION 4,959,650,629

0517021017 FEDERAL UNIVERSITY OF TECHNOLOGY, AKURE

TOTAL PERSONNEL 4,791,662,783

TOTAL OVERHEAD 127,931,061

TOTAL RECURRENT 4,919,593,844

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 40,056,785

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 40,056,785

Page 88: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

2 EXPENDITURE 4,765,287,580

22 OTHER RECURRENT COSTS 98,830,923

2202 OVERHEAD COST 98,830,923

21020201 NHIS 201,265,523

21020202 CONTRIBUTORY PENSION 301,898,284

21020101 NON REGULAR ALLOWANCES 97,925,613

210202 SOCIAL CONTRIBUTIONS 503,163,807

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 601,089,420

210201 ALLOWANCES 97,925,613

210101 SALARIES AND WAGES 4,025,310,452

21010101 SALARY 4,025,310,452

21 PERSONNEL COST 4,626,399,872

2101 SALARY 4,025,310,452

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 2,000,000

22020302 BOOKS 2,000,000

22020206 SEWERAGE CHARGES 500,000

220203 MATERIALS & SUPPLIES - GENERAL 8,800,000

22020203 INTERNET ACCESS CHARGES 5,000,000

22020205 WATER RATES 1,000,000

22020201 ELECTRICITY CHARGES 1,800,000

22020202 TELEPHONE CHARGES 800,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 2,400,000

220202 UTILITIES - GENERAL 9,100,000

220201 TRAVEL& TRANSPORT - GENERAL 4,400,000

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 2,000,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,000,000

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,000,000

22020402 MAINTENANCE OF OFFICE FURNITURE 1,000,000

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,200,000

220204 MAINTENANCE SERVICES - GENERAL 5,500,000

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,000,000

22020309 UNIFORMS & OTHER CLOTHING 500,000

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 1,500,000

22020306 PRINTING OF SECURITY DOCUMENTS 200,000

22020307 DRUGS & MEDICAL SUPPLIES 1,500,000

22020303 NEWSPAPERS 600,000

22020304 MAGAZINES & PERIODICALS 500,000

22021002 HONORARIUM & SITTING ALLOWANCE 2,000,000

22021003 PUBLICITY & ADVERTISEMENTS 1,000,000

220210 MISCELLANEOUS 64,230,923

22021001 REFRESHMENT & MEALS 1,500,000

22020801 MOTOR VEHICLE FUEL COST 1,500,000

22020803 PLANT / GENERATOR FUEL COST 4,000,000

22020601 SECURITY SERVICES 300,000

220208 FUEL & LUBRICANTS - GENERAL 5,500,000

22020501 LOCAL TRAINING 1,000,000

220206 OTHER SERVICES - GENERAL 300,000

22020406 OTHER MAINTENANCE SERVICES 300,000

220205 TRAINING - GENERAL 1,000,000

TOTAL PERSONNEL 4,626,399,872

TOTAL OVERHEAD 98,830,923

TOTAL RECURRENT 4,725,230,795

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 40,056,785

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 40,056,785

23 CAPITAL EXPENDITURE 40,056,785

2302 CONSTRUCTION / PROVISION 40,056,785

22021009 SPORTING ACTIVITIES 500,000

22021010 DIRECT TEACHING & LABORATORY COST 57,630,923

22021007 WELFARE PACKAGES 500,000

22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 200,000

22021004 MEDICAL EXPENSES 500,000

22021006 POSTAGES & COURIER SERVICES 400,000

0517021019 FEDERAL UNIVERSITY OF TECHNOLOGY, YOLA

CODE PROJECT NAME TYPE AMOUNT

EDUFUTM003004385 COMPLETION OF COMPUTER ENGINEERING DEPT ONGOING 40,056,785

TOTAL CAPITAL 40,056,785

TOTAL ALLOCATION 4,765,287,580

0517021018 FEDERAL UNIVERSITY OF TECHNOLOGY, MINNA

Page 89: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

210101 SALARIES AND WAGES 2,921,848,979

21010101 SALARY 2,921,848,979

21 PERSONNEL COST 3,301,601,409

2101 SALARY 2,921,848,979

CODE LINE ITEM AMOUNT

2 EXPENDITURE 3,417,621,188

220210 MISCELLANEOUS 63,586,660

22021010 DIRECT TEACHING & LABORATORY COST 63,586,660

220202 UTILITIES - GENERAL 12,376,334

22020201 ELECTRICITY CHARGES 12,376,334

22 OTHER RECURRENT COSTS 75,962,994

2202 OVERHEAD COST 75,962,994

21020201 NHIS 146,092,449

21020202 CONTRIBUTORY PENSION 219,138,673

21020101 NON REGULAR ALLOWANCES 14,521,308

210202 SOCIAL CONTRIBUTIONS 365,231,122

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 379,752,430

210201 ALLOWANCES 14,521,308

0517021019 FEDERAL UNIVERSITY OF TECHNOLOGY, YOLA

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 3,377,564,403

TOTAL CAPITAL 40,056,785

TOTAL ALLOCATION 3,417,621,188

23020102 CONSTRUCTION / PROVISION OF RESIDENTIAL BUILDINGS 16,444,851

TOTAL PERSONNEL 3,301,601,409

TOTAL OVERHEAD 75,962,994

2302 CONSTRUCTION / PROVISION 16,444,851

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 16,444,851

230101 PURCHASE OF FIXED ASSETS - GENERAL 23,611,934

23010124 PURCHASE OF TEACHING / LEARNING AID EQUIPMENT 23,611,934

23 CAPITAL EXPENDITURE 40,056,785

2301 FIXED ASSETS PURCHASED 23,611,934

21020101 NON REGULAR ALLOWANCES 255,601,745

210202 SOCIAL CONTRIBUTIONS 914,619,485

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 1,170,221,230

210201 ALLOWANCES 255,601,745

210101 SALARIES AND WAGES 7,316,955,877

21010101 SALARY 7,316,955,877

21 PERSONNEL COST 8,487,177,107

2101 SALARY 7,316,955,877

0517021020 UNIVERSITY OF UYO

CODE LINE ITEM AMOUNT

2 EXPENDITURE 8,634,919,469

UNIYOLA3009566 PURCHASE OF TEACHING / LEARNING AID EQUIPMENT NEW 23,611,934

UNIYOLA5009568 CONSTRUCTION / PROVISION OF RESIDENTIAL BUILDINGS NEW 16,444,851

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 40,056,785

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 40,056,785

23 CAPITAL EXPENDITURE 40,056,785

2302 CONSTRUCTION / PROVISION 40,056,785

220210 MISCELLANEOUS 40,753,418

22021010 DIRECT TEACHING & LABORATORY COST 40,753,418

220208 FUEL & LUBRICANTS - GENERAL 66,932,159

22020803 PLANT / GENERATOR FUEL COST 66,932,159

22 OTHER RECURRENT COSTS 107,685,577

2202 OVERHEAD COST 107,685,577

21020201 NHIS 365,847,794

21020202 CONTRIBUTORY PENSION 548,771,691

0517021021 UNIVERSITY OF MAIDUGURI

CODE PROJECT NAME TYPE AMOUNT

UNIUYO 02006503 CONSTRUCTION OF FACULTY OF AGRIC BUILDING ONGOING 40,056,785

TOTAL CAPITAL 40,056,785

TOTAL ALLOCATION 8,634,919,469

0517021020 UNIVERSITY OF UYO

TOTAL PERSONNEL 8,487,177,107

TOTAL OVERHEAD 107,685,577

TOTAL RECURRENT 8,594,862,684

Page 90: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

21 PERSONNEL COST 11,380,944,407

2101 SALARY 10,116,395,028

CODE LINE ITEM AMOUNT

2 EXPENDITURE 11,578,110,741

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 3,856,724

220202 UTILITIES - GENERAL 10,381,077

220201 TRAVEL& TRANSPORT - GENERAL 7,327,775

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 3,471,051

22 OTHER RECURRENT COSTS 157,109,549

2202 OVERHEAD COST 157,109,549

21020201 NHIS 505,819,751

21020202 CONTRIBUTORY PENSION 758,729,628

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 1,264,549,379

210202 SOCIAL CONTRIBUTIONS 1,264,549,379

210101 SALARIES AND WAGES 10,116,395,028

21010101 SALARY 10,116,395,028

22020307 DRUGS & MEDICAL SUPPLIES 1,157,017

22020309 UNIFORMS & OTHER CLOTHING 1,542,689

22020305 PRINTING OF NON SECURITY DOCUMENTS 1,928,362

22020306 PRINTING OF SECURITY DOCUMENTS 1,157,017

22020303 NEWSPAPERS 655,643

22020304 MAGAZINES & PERIODICALS 694,210

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 1,542,689

22020302 BOOKS 3,085,379

22020205 WATER RATES 1,928,362

220203 MATERIALS & SUPPLIES - GENERAL 12,920,023

22020201 ELECTRICITY CHARGES 6,138,681

22020203 INTERNET ACCESS CHARGES 2,314,034

22020803 PLANT / GENERATOR FUEL COST 56,598,217

220210 MISCELLANEOUS 56,769,597

220208 FUEL & LUBRICANTS - GENERAL 58,526,579

22020801 MOTOR VEHICLE FUEL COST 1,928,362

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 1,542,689

22020703 LEGAL SERVICES 1,542,689

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 3,856,724

22020405 MAINTENANCE OF PLANTS/GENERATORS 3,085,379

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,542,689

22020402 MAINTENANCE OF OFFICE FURNITURE 1,157,017

22020311 FOOD STUFF / CATERING MATERIALS SUPPLIES 1,157,017

220204 MAINTENANCE SERVICES - GENERAL 9,641,809

23020118 CONSTRUCTION / PROVISION OF INFRASTRUCTURE 19,752,500

2303 REHABILITATION / REPAIRS 20,304,285

2302 CONSTRUCTION / PROVISION 19,752,500

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 19,752,500

22021010 DIRECT TEACHING & LABORATORY COST 43,656,736

23 CAPITAL EXPENDITURE 40,056,785

22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 2,699,707

22021009 SPORTING ACTIVITIES 2,314,034

22021003 PUBLICITY & ADVERTISEMENTS 1,542,689

22021006 POSTAGES & COURIER SERVICES 771,345

22021001 REFRESHMENT & MEALS 1,928,362

22021002 HONORARIUM & SITTING ALLOWANCE 3,856,724

CODE LINE ITEM AMOUNT

2 EXPENDITURE 7,929,081,175

UNIMAID06006449 UPGRADING OF HIGH VOLTAGE POWER SUPPLY EQUIPMENT ONGOING 20,304,285

0517021022 NNAMDI AZIKIWE UNIVERSITY, AWKA

CODE PROJECT NAME TYPE AMOUNT

UNIMAID05006446EXTENSION OF PERIMETER FENCE AND PROVISION OF DRUM SIZE CONCRETE BEACONS AT THE NEW ACADEMIC CORE

ONGOING 19,752,500

TOTAL CAPITAL 40,056,785

TOTAL ALLOCATION 11,578,110,741

0517021021 UNIVERSITY OF MAIDUGURI

TOTAL PERSONNEL 11,380,944,407

TOTAL OVERHEAD 157,109,549

TOTAL RECURRENT 11,538,053,956

230301 REHABILITATION / REPAIRS OF FIXED ASSETS - GENERAL 20,304,285

23030102 REHABILITATION / REPAIRS - ELECTRICITY 20,304,285

21 PERSONNEL COST 7,810,271,491

Page 91: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

220201 TRAVEL& TRANSPORT - GENERAL 1,592,000

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,592,000

22 OTHER RECURRENT COSTS 78,752,899

2202 OVERHEAD COST 78,752,899

21020201 NHIS 347,123,177

21020202 CONTRIBUTORY PENSION 520,684,766

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 867,807,943

210202 SOCIAL CONTRIBUTIONS 867,807,943

210101 SALARIES AND WAGES 6,942,463,548

21010101 SALARY 6,942,463,548

2101 SALARY 6,942,463,548

22020306 PRINTING OF SECURITY DOCUMENTS 1,000,000

22020307 DRUGS & MEDICAL SUPPLIES 250,000

22020304 MAGAZINES & PERIODICALS 1,094,876

22020305 PRINTING OF NON SECURITY DOCUMENTS 890,000

22020302 BOOKS 2,100,000

22020303 NEWSPAPERS 190,000

220203 MATERIALS & SUPPLIES - GENERAL 8,414,876

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 2,290,000

22020202 TELEPHONE CHARGES 580,000

22020203 INTERNET ACCESS CHARGES 1,050,000

220202 UTILITIES - GENERAL 4,470,000

22020201 ELECTRICITY CHARGES 2,840,000

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 390,000

22020703 LEGAL SERVICES 390,000

220206 OTHER SERVICES - GENERAL 1,300,000

22020603 OFFICE RENT 1,300,000

22020405 MAINTENANCE OF PLANTS/GENERATORS 680,000

22020406 OTHER MAINTENANCE SERVICES 224,000

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 675,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 890,000

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,103,000

22020402 MAINTENANCE OF OFFICE FURNITURE 280,000

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 600,000

220204 MAINTENANCE SERVICES - GENERAL 3,852,000

22021010 DIRECT TEACHING & LABORATORY COST 49,795,623

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 190,000

22021006 POSTAGES & COURIER SERVICES 250,000

22021009 SPORTING ACTIVITIES 900,000

220210 MISCELLANEOUS 51,935,623

22021003 PUBLICITY & ADVERTISEMENTS 490,000

220209 FINANCIAL CHARGES - GENERAL 1,200,000

22020902 INSURANCE PREMIUM 1,200,000

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 150,000

22020803 PLANT / GENERATOR FUEL COST 2,970,000

220208 FUEL & LUBRICANTS - GENERAL 5,598,400

22020801 MOTOR VEHICLE FUEL COST 2,478,400

UNIZIK01005694 FACULTY BUILDING FOR EDUCATION ONGOING 40,056,785

0517021023 BAYERO UNIVERSITY, KANO

0517021022 NNAMDI AZIKIWE UNIVERSITY, AWKA

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 7,889,024,390

TOTAL CAPITAL 40,056,785

TOTAL ALLOCATION 7,929,081,175

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 40,056,785

TOTAL PERSONNEL 7,810,271,491

TOTAL OVERHEAD 78,752,899

2302 CONSTRUCTION / PROVISION 40,056,785

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 40,056,785

22021031 CURRICULUM DEVELOPMENT 310,000

23 CAPITAL EXPENDITURE 40,056,785

210101 SALARIES AND WAGES 6,246,917,425

21010101 SALARY 6,246,917,425

21 PERSONNEL COST 7,823,627,231

2101 SALARY 6,246,917,425

CODE LINE ITEM AMOUNT

2 EXPENDITURE 8,002,336,286

Page 92: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

21020201 NHIS 354,074,421

21020202 CONTRIBUTORY PENSION 468,518,807

21020101 NON REGULAR ALLOWANCES 754,116,578

210202 SOCIAL CONTRIBUTIONS 822,593,228

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 1,576,709,806

210201 ALLOWANCES 754,116,578

23 CAPITAL EXPENDITURE 40,056,785

2302 CONSTRUCTION / PROVISION 40,056,785

220210 MISCELLANEOUS 86,891,953

22021010 DIRECT TEACHING & LABORATORY COST 86,891,953

220208 FUEL & LUBRICANTS - GENERAL 30,000,000

22020803 PLANT / GENERATOR FUEL COST 30,000,000

220202 UTILITIES - GENERAL 10,000,000

22020201 ELECTRICITY CHARGES 10,000,000

220201 TRAVEL& TRANSPORT - GENERAL 11,760,317

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 11,760,317

22 OTHER RECURRENT COSTS 138,652,270

2202 OVERHEAD COST 138,652,270

0517021024 USMAN DAN FODIO UNIVERSITY, SOKOTO

CODE LINE ITEM AMOUNT

2 EXPENDITURE 6,883,488,864

CODE PROJECT NAME TYPE AMOUNT

EDUBAY002003622 CONSTRUCTION OF SENATE BUILDING ONGOING 40,056,785

TOTAL CAPITAL 40,056,785

TOTAL ALLOCATION 8,002,336,286

0517021023 BAYERO UNIVERSITY, KANO

TOTAL PERSONNEL 7,823,627,231

TOTAL OVERHEAD 138,652,270

TOTAL RECURRENT 7,962,279,501

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 40,056,785

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 40,056,785

22 OTHER RECURRENT COSTS 101,485,296

2202 OVERHEAD COST 101,485,296

21020201 NHIS 247,814,349

21020202 CONTRIBUTORY PENSION 371,721,523

21020101 NON REGULAR ALLOWANCES 1,166,123,940

210202 SOCIAL CONTRIBUTIONS 619,535,872

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 1,785,659,812

210201 ALLOWANCES 1,166,123,940

210101 SALARIES AND WAGES 4,956,286,971

21010101 SALARY 4,956,286,971

21 PERSONNEL COST 6,741,946,783

2101 SALARY 4,956,286,971

TOTAL CAPITAL 40,056,785

TOTAL ALLOCATION 6,883,488,864

0517021024 USMAN DAN FODIO UNIVERSITY, SOKOTO

TOTAL PERSONNEL 6,741,946,783

TOTAL OVERHEAD 101,485,296

TOTAL RECURRENT 6,843,432,079

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 40,056,785

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 40,056,785

23 CAPITAL EXPENDITURE 40,056,785

2302 CONSTRUCTION / PROVISION 40,056,785

220210 MISCELLANEOUS 53,960,826

22021010 DIRECT TEACHING & LABORATORY COST 53,960,826

220202 UTILITIES - GENERAL 47,524,470

22020201 ELECTRICITY CHARGES 47,524,470

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 62,101,703

210101 SALARIES AND WAGES 496,813,625

21010101 SALARY 496,813,625

21 PERSONNEL COST 558,915,328

2101 SALARY 496,813,625

0517021025 NATIONAL MATHEMATICAL CENTRE, SHEDA

CODE LINE ITEM AMOUNT

2 EXPENDITURE 1,220,804,302

CODE PROJECT NAME TYPE AMOUNT

USMAN UNI 07009608 COMPLETION OF FACULTY OF VETENARY MEDICINE PHASE-I(LOTS I - III) NEW 40,056,785

Page 93: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

21020201 NHIS 24,840,681

21020202 CONTRIBUTORY PENSION 37,261,022

210202 SOCIAL CONTRIBUTIONS 62,101,703

22020206 SEWERAGE CHARGES 750,000

220203 MATERIALS & SUPPLIES - GENERAL 3,750,000

22020203 INTERNET ACCESS CHARGES 300,000

22020205 WATER RATES 1,500,000

22020201 ELECTRICITY CHARGES 1,000,000

22020202 TELEPHONE CHARGES 1,500,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 500,000

220202 UTILITIES - GENERAL 5,050,000

220201 TRAVEL& TRANSPORT - GENERAL 2,000,000

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,500,000

22 OTHER RECURRENT COSTS 101,832,189

2202 OVERHEAD COST 101,832,189

220206 OTHER SERVICES - GENERAL 5,200,000

22020601 SECURITY SERVICES 3,000,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,000,000

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,000,000

220204 MAINTENANCE SERVICES - GENERAL 3,500,000

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,500,000

22020305 PRINTING OF NON SECURITY DOCUMENTS 250,000

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 1,000,000

22020303 NEWSPAPERS 250,000

22020304 MAGAZINES & PERIODICALS 250,000

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 1,000,000

22020302 BOOKS 1,000,000

22020902 INSURANCE PREMIUM 500,000

220210 MISCELLANEOUS 73,894,016

220209 FINANCIAL CHARGES - GENERAL 788,173

22020901 BANK CHARGES (OTHER THAN INTEREST) 288,173

22020801 MOTOR VEHICLE FUEL COST 1,000,000

22020803 PLANT / GENERATOR FUEL COST 5,500,000

22020708 BUDGET PREPARATION 400,000

220208 FUEL & LUBRICANTS - GENERAL 6,500,000

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 1,150,000

22020703 LEGAL SERVICES 750,000

22020603 OFFICE RENT 1,200,000

22020606 CLEANING & FUMIGATION SERVICES 1,000,000

23020104 CONSTRUCTION / PROVISION OF HOUSING 15,000,000

23020119 CONSTRUCTION / PROVISION OF RECREATIONAL FACILITIES 13,149,840

2302 CONSTRUCTION / PROVISION 28,149,840

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 28,149,840

22021010 DIRECT TEACHING & LABORATORY COST 63,394,016

23 CAPITAL EXPENDITURE 560,056,785

22021007 WELFARE PACKAGES 2,500,000

22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 1,000,000

22021004 MEDICAL EXPENSES 500,000

22021006 POSTAGES & COURIER SERVICES 1,000,000

22021002 HONORARIUM & SITTING ALLOWANCE 4,500,000

22021003 PUBLICITY & ADVERTISEMENTS 1,000,000

CODE PROJECT NAME TYPE AMOUNT

NMC02005492 COMPLETION OF PARTICIPANT HOSTEL PHASE 2B ONGOING 15,000,000

TOTAL CAPITAL 560,056,785

TOTAL ALLOCATION 1,220,804,302

0517021025 NATIONAL MATHEMATICAL CENTRE, SHEDA

TOTAL PERSONNEL 558,915,328

TOTAL OVERHEAD 101,832,189

TOTAL RECURRENT 660,747,517

230501 ACQUISITION OF NON TANGIBLE ASSETS 520,000,000

23050101 RESEARCH AND DEVELOPMENT 520,000,000

23030121 REHABILITATION / REPAIRS OF OFFICE BUILDINGS 11,906,945

2305 OTHER CAPITAL PROJECTS 520,000,000

2303 REHABILITATION / REPAIRS 11,906,945

230301 REHABILITATION / REPAIRS OF FIXED ASSETS - GENERAL 11,906,945

NMC03005495 COMPLETION OF SPORTS AND RECREATION CENTRE PHASE 2A ONGOING 13,149,840

NMC04009723 RENOVATION OF BUILDING NEW 11,906,945

Page 94: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

21 PERSONNEL COST 509,437,942

2101 SALARY 443,211,707

CODE LINE ITEM AMOUNT

2 EXPENDITURE 612,952,973

NMC05013924ESTABLISHMENT AND EQUIPMENT OF 4 DEMONSTRATION INTERNATIONAL OLYMPIAD ACCEPTABLE MATHEMATICAL SCIENCE LABORATORY/CLINICS FOR MATHEMATICS, PHYSICS,CHEMISTRY AND BIOLOGY AT N30.0M EACH (MDGS)

NEW 120,000,000

0517021026 FRENCH LANGUAGE VILLAGE BADAGARY, LAGOS

NMC05013922

POPULARIZATION OF MENTAL ARITHMETIC AND EQUIPMENT OF SCIENCE AND MATHEMATICS LABORATORIES: IMPLEMENTATION OF MENTAL ARITHMETIC PROGRAMME IN 4 SELECTED SCHOOLS PER STATE AT N2.5M PER SCHOOL IE 10M PER STATE WITH THE DISTRIBUTION OF MATHEMATICAL KITS NATIONWIDE (MDGS)

NEW 370,000,000

NMC05013923AWARENESS CREATION OF MENTAL ARITHMETIC AND PRE-TRAINING WORKSHOP AND MONITORING OF MENTAL ARITHMETICS AND SCIENCE LABORATORIES (MDGS)

NEW 30,000,000

220201 TRAVEL& TRANSPORT - GENERAL 7,236,946

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 6,436,317

22 OTHER RECURRENT COSTS 63,458,246

2202 OVERHEAD COST 63,458,246

21020201 NHIS 22,160,585

21020202 CONTRIBUTORY PENSION 33,240,878

21020101 NON REGULAR ALLOWANCES 10,824,772

210202 SOCIAL CONTRIBUTIONS 55,401,463

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 66,226,235

210201 ALLOWANCES 10,824,772

210101 SALARIES AND WAGES 443,211,707

21010101 SALARY 443,211,707

22020302 BOOKS 976,377

22020303 NEWSPAPERS 341,732

220203 MATERIALS & SUPPLIES - GENERAL 7,327,709

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 2,440,942

22020205 WATER RATES 292,913

22020206 SEWERAGE CHARGES 1,171,652

22020203 INTERNET ACCESS CHARGES 1,318,109

22020204 SATELLITE BROADCASTING ACCESS CHARGES 97,638

22020201 ELECTRICITY CHARGES 878,739

22020202 TELEPHONE CHARGES 851,401

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 800,629

220202 UTILITIES - GENERAL 4,610,452

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 278,267

22020405 MAINTENANCE OF PLANTS/GENERATORS 2,929,131

22020402 MAINTENANCE OF OFFICE FURNITURE 345,637

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 439,370

220204 MAINTENANCE SERVICES - GENERAL 5,212,876

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 876,786

22020309 UNIFORMS & OTHER CLOTHING 390,551

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 341,732

22020306 PRINTING OF SECURITY DOCUMENTS 1,010,550

22020307 DRUGS & MEDICAL SUPPLIES 634,645

22020304 MAGAZINES & PERIODICALS 263,622

22020305 PRINTING OF NON SECURITY DOCUMENTS 927,558

22021004 MEDICAL EXPENSES 427,653

22021006 POSTAGES & COURIER SERVICES 488,188

22021002 HONORARIUM & SITTING ALLOWANCE 1,205,826

22021003 PUBLICITY & ADVERTISEMENTS 571,181

22020902 INSURANCE PREMIUM 878,739

220210 MISCELLANEOUS 34,378,772

22020803 PLANT / GENERATOR FUEL COST 1,855,116

220209 FINANCIAL CHARGES - GENERAL 878,739

22020801 MOTOR VEHICLE FUEL COST 1,712,565

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 245,071

22020406 OTHER MAINTENANCE SERVICES 343,685

220208 FUEL & LUBRICANTS - GENERAL 3,812,752

2303 REHABILITATION / REPAIRS 20,056,785

230301 REHABILITATION / REPAIRS OF FIXED ASSETS - GENERAL 20,056,785

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 20,000,000

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 20,000,000

23 CAPITAL EXPENDITURE 40,056,785

2302 CONSTRUCTION / PROVISION 20,000,000

22021009 SPORTING ACTIVITIES 474,519

22021010 DIRECT TEACHING & LABORATORY COST 30,235,028

22021007 WELFARE PACKAGES 683,464

22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 292,913

Page 95: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

23030103 REHABILITATION / REPAIRS - HOUSING 15,056,785

23030104 REHABILITATION / REPAIRS - WATER FACILITIES 5,000,000

0517021027 ARABIC LANGUAGE VILLAGE BORNO

CODE LINE ITEM AMOUNT

2 EXPENDITURE 418,438,478

FRENVIL05010182 COMPLETION OF CONSTRUCTION OF GATE HOUSE / SECURITY POST NEW 20,000,000

FRENVIL07010184 IMPROVEMENT TO HOSTEL AND OFFICE BUILDING NEW 15,056,785

CODE PROJECT NAME TYPE AMOUNT

FRENCHVIL12010186 IMPROVEMENT TO WATER FACILITIES NEW 5,000,000

TOTAL CAPITAL 40,056,785

TOTAL ALLOCATION 612,952,973

0517021026 FRENCH LANGUAGE VILLAGE BADAGARY, LAGOS

TOTAL PERSONNEL 509,437,942

TOTAL OVERHEAD 63,458,246

TOTAL RECURRENT 572,896,188

22 OTHER RECURRENT COSTS 48,764,317

2202 OVERHEAD COST 48,764,317

21020201 NHIS 14,559,925

21020202 CONTRIBUTORY PENSION 21,839,887

21020101 NON REGULAR ALLOWANCES 2,019,069

210202 SOCIAL CONTRIBUTIONS 36,399,812

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 38,418,881

210201 ALLOWANCES 2,019,069

210101 SALARIES AND WAGES 291,198,495

21010101 SALARY 291,198,495

21 PERSONNEL COST 329,617,376

2101 SALARY 291,198,495

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,000,000

22020402 MAINTENANCE OF OFFICE FURNITURE 200,000

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 500,000

220204 MAINTENANCE SERVICES - GENERAL 3,300,000

22020306 PRINTING OF SECURITY DOCUMENTS 500,000

22020307 DRUGS & MEDICAL SUPPLIES 500,000

220203 MATERIALS & SUPPLIES - GENERAL 2,000,000

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 500,000

220202 UTILITIES - GENERAL 500,000

22020203 INTERNET ACCESS CHARGES 500,000

220201 TRAVEL& TRANSPORT - GENERAL 1,500,000

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,500,000

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 770,731

22020701 FINANCIAL CONSULTING 500,000

22020604 RESIDENTIAL RENT 500,000

22020606 CLEANING & FUMIGATION SERVICES 200,000

22020601 SECURITY SERVICES 7,000,000

22020603 OFFICE RENT 500,000

22020501 LOCAL TRAINING 500,000

220206 OTHER SERVICES - GENERAL 8,200,000

22020405 MAINTENANCE OF PLANTS/GENERATORS 800,000

220205 TRAINING - GENERAL 500,000

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 800,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 500,000

22021006 POSTAGES & COURIER SERVICES 100,000

22021007 WELFARE PACKAGES 200,000

22021002 HONORARIUM & SITTING ALLOWANCE 4,000,000

22021003 PUBLICITY & ADVERTISEMENTS 500,000

220210 MISCELLANEOUS 26,553,586

22021001 REFRESHMENT & MEALS 500,000

220209 FINANCIAL CHARGES - GENERAL 240,000

22020901 BANK CHARGES (OTHER THAN INTEREST) 240,000

22020801 MOTOR VEHICLE FUEL COST 1,200,000

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 4,000,000

22020708 BUDGET PREPARATION 270,731

220208 FUEL & LUBRICANTS - GENERAL 5,200,000

2302 CONSTRUCTION / PROVISION 40,056,785

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 40,056,785

22021010 DIRECT TEACHING & LABORATORY COST 21,253,586

23 CAPITAL EXPENDITURE 40,056,785

Page 96: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

ARABVIL03005606 CONSTRUCTION OF HOSTEL ( 100 BED SPACES MALE & FEMALE STUDENTS ) ONGOING 40,056,785

0517021028 NATIONAL INSTITUE FOR NIGERIAN LANGUAGES

0517021027 ARABIC LANGUAGE VILLAGE BORNO

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 378,381,693

TOTAL CAPITAL 40,056,785

TOTAL ALLOCATION 418,438,478

23020104 CONSTRUCTION / PROVISION OF HOUSING 40,056,785

TOTAL PERSONNEL 329,617,376

TOTAL OVERHEAD 48,764,317

21020201 NHIS 18,380,061

21020202 CONTRIBUTORY PENSION 33,698,047

21020101 NON REGULAR ALLOWANCES 13,649,162

210202 SOCIAL CONTRIBUTIONS 52,078,108

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 65,727,270

210201 ALLOWANCES 13,649,162

210101 SALARIES AND WAGES 449,307,287

21010101 SALARY 449,307,287

21 PERSONNEL COST 515,034,557

2101 SALARY 449,307,287

CODE LINE ITEM AMOUNT

2 EXPENDITURE 601,091,341

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 1,223,463

22020302 BOOKS 489,385

22020203 INTERNET ACCESS CHARGES 489,385

220203 MATERIALS & SUPPLIES - GENERAL 2,202,233

22020201 ELECTRICITY CHARGES 1,223,463

22020202 TELEPHONE CHARGES 489,385

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 2,936,311

220202 UTILITIES - GENERAL 2,202,233

220201 TRAVEL& TRANSPORT - GENERAL 4,159,774

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,223,463

22 OTHER RECURRENT COSTS 45,999,999

2202 OVERHEAD COST 45,999,999

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 1,712,848

22020803 PLANT / GENERATOR FUEL COST 367,039

22020501 LOCAL TRAINING 1,223,463

220208 FUEL & LUBRICANTS - GENERAL 2,079,887

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,223,463

220205 TRAINING - GENERAL 1,223,463

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 978,771

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,163,679

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 489,385

22020402 MAINTENANCE OF OFFICE FURNITURE 734,078

22020303 NEWSPAPERS 489,385

220204 MAINTENANCE SERVICES - GENERAL 4,589,376

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 40,056,785

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 27,435,742

23 CAPITAL EXPENDITURE 40,056,785

2302 CONSTRUCTION / PROVISION 40,056,785

22021009 SPORTING ACTIVITIES 1,223,463

22021010 DIRECT TEACHING & LABORATORY COST 24,771,526

22021006 POSTAGES & COURIER SERVICES 734,078

22021007 WELFARE PACKAGES 1,223,463

22021002 HONORARIUM & SITTING ALLOWANCE 489,385

22021003 PUBLICITY & ADVERTISEMENTS 122,347

220210 MISCELLANEOUS 29,543,033

22021001 REFRESHMENT & MEALS 978,771

NILAN09013751 CONSTRUCTION OF STOREY BUILDING OFFICE COMPLEX NEW 27,435,742

0517021028 NATIONAL INSTITUE FOR NIGERIAN LANGUAGES

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 561,034,556

TOTAL CAPITAL 40,056,785

TOTAL ALLOCATION 601,091,341

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 12,621,043

TOTAL PERSONNEL 515,034,557

TOTAL OVERHEAD 45,999,999

Page 97: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

0517021029 FEDERAL UNIVERSITY OYE-EKITI

CODE LINE ITEM AMOUNT

2 EXPENDITURE 2,359,198,800

NILAN10013754 CONSTRUCTION OF 2 NO BUILDINGS CLASSROOM AND LECTURE HALL NEW 12,621,043

22 OTHER RECURRENT COSTS 93,115,598

2202 OVERHEAD COST 93,115,598

21020201 NHIS 98,232,055

21020202 CONTRIBUTORY PENSION 147,348,082

21020101 NON REGULAR ALLOWANCES 15,805,188

210202 SOCIAL CONTRIBUTIONS 245,580,137

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 261,385,325

210201 ALLOWANCES 15,805,188

210101 SALARIES AND WAGES 1,964,641,092

21010101 SALARY 1,964,641,092

21 PERSONNEL COST 2,226,026,417

2101 SALARY 1,964,641,092

22020303 NEWSPAPERS 150,000

22020304 MAGAZINES & PERIODICALS 50,000

220203 MATERIALS & SUPPLIES - GENERAL 15,926,712

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 4,550,000

22020205 WATER RATES 100,000

22020206 SEWERAGE CHARGES 100,000

22020201 ELECTRICITY CHARGES 2,000,000

22020202 TELEPHONE CHARGES 500,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 3,000,000

220202 UTILITIES - GENERAL 2,700,000

220201 TRAVEL& TRANSPORT - GENERAL 6,000,000

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 3,000,000

22020410 MAINTENANCE OF ROADS AND BRIDGES 1,000,000

220205 TRAINING - GENERAL 2,000,000

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,000,000

22020406 OTHER MAINTENANCE SERVICES 600,000

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,000,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 600,000

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,000,000

22020402 MAINTENANCE OF OFFICE FURNITURE 500,000

22020307 DRUGS & MEDICAL SUPPLIES 5,176,712

220204 MAINTENANCE SERVICES - GENERAL 5,700,000

22020305 PRINTING OF NON SECURITY DOCUMENTS 3,000,000

22020306 PRINTING OF SECURITY DOCUMENTS 3,000,000

220210 MISCELLANEOUS 44,288,886

22021001 REFRESHMENT & MEALS 100,000

22020901 BANK CHARGES (OTHER THAN INTEREST) 200,000

22020902 INSURANCE PREMIUM 3,000,000

22020803 PLANT / GENERATOR FUEL COST 10,000,000

220209 FINANCIAL CHARGES - GENERAL 3,200,000

22020801 MOTOR VEHICLE FUEL COST 3,000,000

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 200,000

22020606 CLEANING & FUMIGATION SERVICES 100,000

220208 FUEL & LUBRICANTS - GENERAL 13,200,000

22020501 LOCAL TRAINING 2,000,000

220206 OTHER SERVICES - GENERAL 100,000

0517021029 FEDERAL UNIVERSITY OYE-EKITI

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 2,319,142,015

TOTAL CAPITAL 40,056,785

TOTAL ALLOCATION 2,359,198,800

23030111 REHABILITATION / REPAIRS - SPORTING FACILITIES 40,056,785

TOTAL PERSONNEL 2,226,026,417

TOTAL OVERHEAD 93,115,598

2303 REHABILITATION / REPAIRS 40,056,785

230301 REHABILITATION / REPAIRS OF FIXED ASSETS - GENERAL 40,056,785

22021010 DIRECT TEACHING & LABORATORY COST 43,588,886

23 CAPITAL EXPENDITURE 40,056,785

22021004 MEDICAL EXPENSES 500,000

22021006 POSTAGES & COURIER SERVICES 100,000

OYEEKITI 18010239 REHABILITATION/REPAIRS OF SPORTING FACILITIES WITHIN THE TWO CAMPUSES NEW 40,056,785

Page 98: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

21020101 NON REGULAR ALLOWANCES 15,805,188

210202 SOCIAL CONTRIBUTIONS 245,580,137

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 261,385,325

210201 ALLOWANCES 15,805,188

210101 SALARIES AND WAGES 1,964,641,092

21010101 SALARY 1,964,641,092

21 PERSONNEL COST 2,226,026,417

2101 SALARY 1,964,641,092

CODE LINE ITEM AMOUNT

2 EXPENDITURE 2,368,467,330

0517021030 FEDERAL UNIVERSITY OTUOKE

22020203 INTERNET ACCESS CHARGES 6,000,000

22020206 SEWERAGE CHARGES 500,000

22020201 ELECTRICITY CHARGES 9,500,000

22020202 TELEPHONE CHARGES 3,250,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 3,500,000

220202 UTILITIES - GENERAL 19,250,000

220201 TRAVEL& TRANSPORT - GENERAL 4,652,850

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,152,850

22 OTHER RECURRENT COSTS 102,384,128

2202 OVERHEAD COST 102,384,128

21020201 NHIS 98,232,055

21020202 CONTRIBUTORY PENSION 147,348,082

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,047,652

22020405 MAINTENANCE OF PLANTS/GENERATORS 2,152,851

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 2,300,000

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 2,139,038

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 1,000,000

220204 MAINTENANCE SERVICES - GENERAL 7,639,541

22020306 PRINTING OF SECURITY DOCUMENTS 500,000

22020307 DRUGS & MEDICAL SUPPLIES 500,000

22020303 NEWSPAPERS 500,000

22020305 PRINTING OF NON SECURITY DOCUMENTS 500,000

220203 MATERIALS & SUPPLIES - GENERAL 5,152,851

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 2,152,851

22021001 REFRESHMENT & MEALS 500,000

22021003 PUBLICITY & ADVERTISEMENTS 1,300,000

22020902 INSURANCE PREMIUM 1,000,000

220210 MISCELLANEOUS 47,388,886

22020803 PLANT / GENERATOR FUEL COST 7,000,000

220209 FINANCIAL CHARGES - GENERAL 1,000,000

220208 FUEL & LUBRICANTS - GENERAL 15,300,000

22020801 MOTOR VEHICLE FUEL COST 8,300,000

220206 OTHER SERVICES - GENERAL 1,000,000

22020606 CLEANING & FUMIGATION SERVICES 1,000,000

220205 TRAINING - GENERAL 1,000,000

22020501 LOCAL TRAINING 1,000,000

23030118 REHABILITATION / REPAIRS - RECREATIONAL FACILITIES 7,356,785

23030121 REHABILITATION / REPAIRS OF OFFICE BUILDINGS 10,700,000

23030105 REHABILITATION / REPAIRS - HOSPITAL / HEALTH CENTRES 3,000,000

23030113 REHABILITATION / REPAIRS - ROADS 8,000,000

2303 REHABILITATION / REPAIRS 29,056,785

230301 REHABILITATION / REPAIRS OF FIXED ASSETS - GENERAL 29,056,785

230101 PURCHASE OF FIXED ASSETS - GENERAL 6,000,000

23010128 PURCHASE OF SECURITY EQUIPMENT 6,000,000

23 CAPITAL EXPENDITURE 40,056,785

2301 FIXED ASSETS PURCHASED 6,000,000

22021009 SPORTING ACTIVITIES 2,000,000

22021010 DIRECT TEACHING & LABORATORY COST 43,588,886

0517021030 FEDERAL UNIVERSITY OTUOKE

TOTAL RECURRENT 2,328,410,545

TOTAL CAPITAL 40,056,785

TOTAL ALLOCATION 2,368,467,330

23040102 EROSION & FLOOD CONTROL 5,000,000

TOTAL PERSONNEL 2,226,026,417

TOTAL OVERHEAD 102,384,128

2304 PRESERVATION OF THE ENVIRONMENT 5,000,000

230401 PRESERVATION OF THE ENVIRONMENT - GENERAL 5,000,000

Page 99: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

UNIOTUOKE011010177 PURCHASE OF MISCELLANEOUS DIGITAL (CCTV) SECURITY EQUIPMENT NEW 6,000,000

UNIOTUOKE012010178 REHABILITATION / REPAIRS OF 4NOS. ROOMS IN CAMPUS MEDICAL CLINIC NEW 3,000,000

CODE PROJECT NAME TYPE AMOUNT

210101 SALARIES AND WAGES 1,964,641,092

21010101 SALARY 1,964,641,092

21 PERSONNEL COST 2,226,026,417

2101 SALARY 1,964,641,092

0517021031 FEDERAL UNIVERSITY DUTSE

CODE LINE ITEM AMOUNT

2 EXPENDITURE 2,367,009,100

UNIOTUOKE015010183 REHABILITATION / REPAIRS OF 8NOS. OFFICE BUILDINGS NEW 10,700,000

UNIOTUOKE19010190 CANAL REHABILITATION FOR EROSION & FLOOD CONTROL NEW 5,000,000

UNIOTUOKE013010179 REHABILITATION / REPAIRS OF 2 KM OF CAMPUS ROADS NEW 8,000,000

UNIOTUOKE014010181 REHABILITATION / REPAIRS OF 2NOS. INDOOR AND OUTDOOR RECREATIONAL FACILITIES NEW 7,356,785

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,751,301

220202 UTILITIES - GENERAL 12,018,260

220201 TRAVEL& TRANSPORT - GENERAL 7,551,318

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 5,800,017

22 OTHER RECURRENT COSTS 100,925,898

2202 OVERHEAD COST 100,925,898

21020201 NHIS 98,232,055

21020202 CONTRIBUTORY PENSION 147,348,082

21020101 NON REGULAR ALLOWANCES 15,805,188

210202 SOCIAL CONTRIBUTIONS 245,580,137

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 261,385,325

210201 ALLOWANCES 15,805,188

22020305 PRINTING OF NON SECURITY DOCUMENTS 1,246,008

22020306 PRINTING OF SECURITY DOCUMENTS 1,106,007

22020303 NEWSPAPERS 1,106,007

22020304 MAGAZINES & PERIODICALS 3,106,007

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 2,800,017

22020302 BOOKS 4,186,026

22020205 WATER RATES 2,205,660

220203 MATERIALS & SUPPLIES - GENERAL 20,408,103

22020203 INTERNET ACCESS CHARGES 3,106,558

22020204 SATELLITE BROADCASTING ACCESS CHARGES 2,800,017

22020201 ELECTRICITY CHARGES 2,800,017

22020202 TELEPHONE CHARGES 1,106,008

220205 TRAINING - GENERAL 8,186,026

22020501 LOCAL TRAINING 8,186,026

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,106,007

22020405 MAINTENANCE OF PLANTS/GENERATORS 4,186,026

22020402 MAINTENANCE OF OFFICE FURNITURE 4,186,026

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,106,007

220204 MAINTENANCE SERVICES - GENERAL 13,384,083

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 2,800,017

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 3,106,007

22020311 FOOD STUFF / CATERING MATERIALS SUPPLIES 1,106,007

22020307 DRUGS & MEDICAL SUPPLIES 1,246,008

22020308 FIELD & CAMPING MATERIALS SUPPLIES 1,400,009

220210 MISCELLANEOUS 16,742,049

22021002 HONORARIUM & SITTING ALLOWANCE 6,106,007

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 2,106,007

22020803 PLANT / GENERATOR FUEL COST 6,106,007

220208 FUEL & LUBRICANTS - GENERAL 16,518,021

22020801 MOTOR VEHICLE FUEL COST 8,306,007

22020702 INFORMATION TECHNOLOGY CONSULTING 1,106,007

22020703 LEGAL SERVICES 1,106,007

22020606 CLEANING & FUMIGATION SERVICES 1,106,007

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 2,212,014

220206 OTHER SERVICES - GENERAL 3,906,024

22020601 SECURITY SERVICES 2,800,017

22021009 SPORTING ACTIVITIES 1,106,007

22021007 WELFARE PACKAGES 1,106,007

22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 2,106,007

22021003 PUBLICITY & ADVERTISEMENTS 2,106,007

22021006 POSTAGES & COURIER SERVICES 1,106,007

Page 100: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

TOTAL PERSONNEL 2,226,026,417

TOTAL OVERHEAD 100,925,898

TOTAL RECURRENT 2,326,952,315

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 40,056,785

23020114 CONSTRUCTION / PROVISION OF ROADS 40,056,785

23 CAPITAL EXPENDITURE 40,056,785

2302 CONSTRUCTION / PROVISION 40,056,785

22021010 DIRECT TEACHING & LABORATORY COST 3,106,007

210101 SALARIES AND WAGES 2,000,819,783

21010101 SALARY 2,000,819,783

21 PERSONNEL COST 2,250,922,256

2101 SALARY 2,000,819,783

0517021032 FEDERAL UNIVERISTY NDUFU ALIKE IKWO

CODE LINE ITEM AMOUNT

2 EXPENDITURE 2,384,272,468

CODE PROJECT NAME TYPE AMOUNT

UNIDUTSE0005010023 CONSTRUTION OF UNIVERSITY ACCESS ROAD NEW 40,056,785

TOTAL CAPITAL 40,056,785

TOTAL ALLOCATION 2,367,009,100

0517021031 FEDERAL UNIVERSITY DUTSE

22020202 TELEPHONE CHARGES 800,000

22020203 INTERNET ACCESS CHARGES 2,000,000

220202 UTILITIES - GENERAL 4,300,000

22020201 ELECTRICITY CHARGES 1,000,000

220201 TRAVEL& TRANSPORT - GENERAL 3,500,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 3,500,000

22 OTHER RECURRENT COSTS 93,293,427

2202 OVERHEAD COST 93,293,427

21020201 NHIS 100,040,989

21020202 CONTRIBUTORY PENSION 150,061,484

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 250,102,473

210202 SOCIAL CONTRIBUTIONS 250,102,473

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 1,500,000

22020311 FOOD STUFF / CATERING MATERIALS SUPPLIES 100,000

22020307 DRUGS & MEDICAL SUPPLIES 1,000,000

22020309 UNIFORMS & OTHER CLOTHING 600,000

22020305 PRINTING OF NON SECURITY DOCUMENTS 1,000,000

22020306 PRINTING OF SECURITY DOCUMENTS 600,000

22020303 NEWSPAPERS 300,000

22020304 MAGAZINES & PERIODICALS 250,000

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 2,000,000

22020302 BOOKS 1,000,000

22020206 SEWERAGE CHARGES 500,000

220203 MATERIALS & SUPPLIES - GENERAL 8,350,000

220206 OTHER SERVICES - GENERAL 7,276,824

22020601 SECURITY SERVICES 1,500,000

220205 TRAINING - GENERAL 7,000,000

22020501 LOCAL TRAINING 7,000,000

22020406 OTHER MAINTENANCE SERVICES 1,000,000

22020410 MAINTENANCE OF ROADS AND BRIDGES 1,500,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 610,362

22020405 MAINTENANCE OF PLANTS/GENERATORS 621,459

22020402 MAINTENANCE OF OFFICE FURNITURE 554,875

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 611,472

220204 MAINTENANCE SERVICES - GENERAL 6,098,168

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,200,000

22020708 BUDGET PREPARATION 1,500,000

22020705 ARCHITECTURAL SERVICES 1,000,000

22020706 SURVEYING SERVICES 1,000,000

22020703 LEGAL SERVICES 332,925

22020704 ENGINEERING SERVICES 1,000,000

22020701 FINANCIAL CONSULTING 1,442,674

22020702 INFORMATION TECHNOLOGY CONSULTING 1,200,000

22020606 CLEANING & FUMIGATION SERVICES 776,824

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 7,475,599

22020603 OFFICE RENT 3,000,000

22020604 RESIDENTIAL RENT 2,000,000

Page 101: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

220208 FUEL & LUBRICANTS - GENERAL 11,484,148

22021002 HONORARIUM & SITTING ALLOWANCE 1,100,441

22021003 PUBLICITY & ADVERTISEMENTS 1,500,000

220210 MISCELLANEOUS 35,058,688

22021001 REFRESHMENT & MEALS 1,000,000

22020903 LOSS ON FOREIGN EXCHANGE 400,000

22020904 OTHER CRF BANK CHARGES 250,000

22020901 BANK CHARGES (OTHER THAN INTEREST) 100,000

22020902 INSURANCE PREMIUM 2,000,000

22020803 PLANT / GENERATOR FUEL COST 5,886,109

220209 FINANCIAL CHARGES - GENERAL 2,750,000

22020801 MOTOR VEHICLE FUEL COST 1,598,039

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 4,000,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 40,056,785

23020114 CONSTRUCTION / PROVISION OF ROADS 40,056,785

23 CAPITAL EXPENDITURE 40,056,785

2302 CONSTRUCTION / PROVISION 40,056,785

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 500,000

22021031 CURRICULUM DEVELOPMENT 1,500,000

22021010 DIRECT TEACHING & LABORATORY COST 26,924,817

22021012 DISCIPLINE AND APPEALS (SERVICE WIDE) 600,000

22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 523,680

22021009 SPORTING ACTIVITIES 554,875

22021004 MEDICAL EXPENSES 554,875

22021006 POSTAGES & COURIER SERVICES 300,000

21 PERSONNEL COST 1,585,891,296

2101 SALARY 1,409,681,152

0517021033 FEDERAL UNIVERSITY LAFIA

CODE LINE ITEM AMOUNT

2 EXPENDITURE 1,733,863,679

CODE PROJECT NAME TYPE AMOUNT

NDUFU014005305 CONSRUCTION OF ROAD, DRAINAGE AND WALKWAY (PHASE 1) 500 METERS ONGOING 40,056,785

TOTAL CAPITAL 40,056,785

TOTAL ALLOCATION 2,384,272,468

0517021032 FEDERAL UNIVERISTY NDUFU ALIKE IKWO

TOTAL PERSONNEL 2,250,922,256

TOTAL OVERHEAD 93,293,427

TOTAL RECURRENT 2,344,215,683

220202 UTILITIES - GENERAL 14,150,000

22020201 ELECTRICITY CHARGES 14,000,000

220201 TRAVEL& TRANSPORT - GENERAL 10,000,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 10,000,000

22 OTHER RECURRENT COSTS 107,915,598

2202 OVERHEAD COST 107,915,598

21020201 NHIS 70,484,058

21020202 CONTRIBUTORY PENSION 105,726,086

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 176,210,144

210202 SOCIAL CONTRIBUTIONS 176,210,144

210101 SALARIES AND WAGES 1,409,681,152

21010101 SALARY 1,409,681,152

220205 TRAINING - GENERAL 15,000,000

22020501 LOCAL TRAINING 15,000,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 2,000,000

22020405 MAINTENANCE OF PLANTS/GENERATORS 2,500,000

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,500,000

22020402 MAINTENANCE OF OFFICE FURNITURE 1,000,000

22020306 PRINTING OF SECURITY DOCUMENTS 1,500,000

220204 MAINTENANCE SERVICES - GENERAL 7,000,000

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 4,476,712

22020303 NEWSPAPERS 1,000,000

22020205 WATER RATES 150,000

220203 MATERIALS & SUPPLIES - GENERAL 6,976,712

220209 FINANCIAL CHARGES - GENERAL 4,300,000

220208 FUEL & LUBRICANTS - GENERAL 1,000,000

22020801 MOTOR VEHICLE FUEL COST 1,000,000

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 500,000

22020708 BUDGET PREPARATION 500,000

Page 102: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22021006 POSTAGES & COURIER SERVICES 400,000

22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 1,000,000

22021001 REFRESHMENT & MEALS 500,000

22021003 PUBLICITY & ADVERTISEMENTS 3,000,000

22020902 INSURANCE PREMIUM 4,000,000

220210 MISCELLANEOUS 48,988,886

22020901 BANK CHARGES (OTHER THAN INTEREST) 300,000

0517021033 FEDERAL UNIVERSITY LAFIA

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 1,693,806,894

TOTAL CAPITAL 40,056,785

TOTAL ALLOCATION 1,733,863,679

23020114 CONSTRUCTION / PROVISION OF ROADS 20,056,785

TOTAL PERSONNEL 1,585,891,296

TOTAL OVERHEAD 107,915,598

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 40,056,785

23020103 CONSTRUCTION / PROVISION OF ELECTRICITY 20,000,000

23 CAPITAL EXPENDITURE 40,056,785

2302 CONSTRUCTION / PROVISION 40,056,785

22021009 SPORTING ACTIVITIES 500,000

22021010 DIRECT TEACHING & LABORATORY COST 43,588,886

21020201 NHIS 85,863,108

21020202 CONTRIBUTORY PENSION 137,550,792

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 223,413,900

210202 SOCIAL CONTRIBUTIONS 223,413,900

210101 SALARIES AND WAGES 1,834,010,566

21010101 SALARY 1,834,010,566

21 PERSONNEL COST 2,057,424,466

2101 SALARY 1,834,010,566

0517021034 FEDERAL UNIVERSITY DUTSIN-MA

CODE LINE ITEM AMOUNT

2 EXPENDITURE 2,197,251,124

UNILAFIA0005010126 CONSTRUCTION/PROVISION OF ELECTRICITY AT THE UNIVERSITY PERMANENT SITE NEW 20,000,000

UNILAFIA014005140 CONSTRUCTION OF ROADS, CULVERT AND BRIDGES ONGOING 20,056,785

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 3,399,305

22020303 NEWSPAPERS 849,826

22020205 WATER RATES 849,826

220203 MATERIALS & SUPPLIES - GENERAL 9,348,087

22020201 ELECTRICITY CHARGES 1,359,722

22020203 INTERNET ACCESS CHARGES 4,681,524

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,699,652

220202 UTILITIES - GENERAL 6,891,072

220201 TRAVEL& TRANSPORT - GENERAL 5,098,957

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 3,399,305

22 OTHER RECURRENT COSTS 99,769,873

2202 OVERHEAD COST 99,769,873

22020606 CLEANING & FUMIGATION SERVICES 509,896

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 3,399,305

22020405 MAINTENANCE OF PLANTS/GENERATORS 339,930

220206 OTHER SERVICES - GENERAL 509,896

22020402 MAINTENANCE OF OFFICE FURNITURE 339,930

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,359,722

220204 MAINTENANCE SERVICES - GENERAL 2,889,408

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 849,826

22020306 PRINTING OF SECURITY DOCUMENTS 1,699,652

22020309 UNIFORMS & OTHER CLOTHING 1,699,652

22020304 MAGAZINES & PERIODICALS 849,826

22020305 PRINTING OF NON SECURITY DOCUMENTS 849,826

22021002 HONORARIUM & SITTING ALLOWANCE 6,798,609

22020902 INSURANCE PREMIUM 3,399,305

220210 MISCELLANEOUS 58,885,756

220209 FINANCIAL CHARGES - GENERAL 4,249,131

22020901 BANK CHARGES (OTHER THAN INTEREST) 849,826

22020801 MOTOR VEHICLE FUEL COST 1,699,652

22020803 PLANT / GENERATOR FUEL COST 6,798,609

22020701 FINANCIAL CONSULTING 3,399,305

220208 FUEL & LUBRICANTS - GENERAL 8,498,261

Page 103: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22021006 POSTAGES & COURIER SERVICES 849,826

22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 3,399,305

22021003 PUBLICITY & ADVERTISEMENTS 1,699,652

0517021034 FEDERAL UNIVERSITY DUTSIN-MA

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 2,157,194,339

TOTAL CAPITAL 40,056,785

TOTAL ALLOCATION 2,197,251,124

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 40,056,785

TOTAL PERSONNEL 2,057,424,466

TOTAL OVERHEAD 99,769,873

2302 CONSTRUCTION / PROVISION 40,056,785

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 40,056,785

22021031 CURRICULUM DEVELOPMENT 849,826

23 CAPITAL EXPENDITURE 40,056,785

22021009 SPORTING ACTIVITIES 1,699,652

22021010 DIRECT TEACHING & LABORATORY COST 43,588,886

21020201 NHIS 106,250,152

21020202 CONTRIBUTORY PENSION 159,375,228

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 265,625,380

210202 SOCIAL CONTRIBUTIONS 265,625,380

210101 SALARIES AND WAGES 2,125,003,041

21010101 SALARY 2,125,003,041

21 PERSONNEL COST 2,390,628,421

2101 SALARY 2,125,003,041

CODE LINE ITEM AMOUNT

2 EXPENDITURE 2,538,600,805

EDUDUSMA002010045 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS NEW 40,056,785

0517021035 FEDERAL UNIVERSITY KASHERE

22020302 BOOKS 3,444,130

220204 MAINTENANCE SERVICES - GENERAL 10,332,391

22020205 WATER RATES 1,205,446

220203 MATERIALS & SUPPLIES - GENERAL 3,444,130

22020201 ELECTRICITY CHARGES 2,583,098

22020203 INTERNET ACCESS CHARGES 1,987,954

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 4,305,163

220202 UTILITIES - GENERAL 5,776,498

220201 TRAVEL& TRANSPORT - GENERAL 10,332,391

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 6,027,228

22 OTHER RECURRENT COSTS 107,915,599

2202 OVERHEAD COST 107,915,599

23020118 CONSTRUCTION / PROVISION OF INFRASTRUCTURE 40,056,785

TOTAL PERSONNEL 2,390,628,421

TOTAL OVERHEAD 107,915,599

2302 CONSTRUCTION / PROVISION 40,056,785

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 40,056,785

22021010 DIRECT TEACHING & LABORATORY COST 43,588,886

23 CAPITAL EXPENDITURE 40,056,785

22020803 PLANT / GENERATOR FUEL COST 25,830,977

220210 MISCELLANEOUS 43,588,886

220208 FUEL & LUBRICANTS - GENERAL 34,441,303

22020801 MOTOR VEHICLE FUEL COST 8,610,326

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 6,027,228

22020405 MAINTENANCE OF PLANTS/GENERATORS 4,305,163

210101 SALARIES AND WAGES 1,714,346,932

21010101 SALARY 1,714,346,932

21 PERSONNEL COST 1,928,640,299

2101 SALARY 1,714,346,932

CODE LINE ITEM AMOUNT

2 EXPENDITURE 2,072,720,094

EDUKASHERE002004546

CONSTRUCTION OF I NO STUDENT HOSTEL ONGOING 40,056,785

0517021036 FEDERAL UNIVERSITY LOKOJA

0517021035 FEDERAL UNIVERSITY KASHERE

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 2,498,544,020

TOTAL CAPITAL 40,056,785

TOTAL ALLOCATION 2,538,600,805

Page 104: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020202 TELEPHONE CHARGES 983,295

22020203 INTERNET ACCESS CHARGES 2,253,621

220202 UTILITIES - GENERAL 5,370,922

22020201 ELECTRICITY CHARGES 2,134,006

220201 TRAVEL& TRANSPORT - GENERAL 6,142,286

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 6,142,286

22 OTHER RECURRENT COSTS 104,023,010

2202 OVERHEAD COST 104,023,010

21020201 NHIS 85,717,347

21020202 CONTRIBUTORY PENSION 128,576,020

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 214,293,367

210202 SOCIAL CONTRIBUTIONS 214,293,367

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,141,620

22020402 MAINTENANCE OF OFFICE FURNITURE 162,649

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 153,558

220204 MAINTENANCE SERVICES - GENERAL 6,152,845

22020307 DRUGS & MEDICAL SUPPLIES 4,138,015

22020309 UNIFORMS & OTHER CLOTHING 2,761,592

22020305 PRINTING OF NON SECURITY DOCUMENTS 1,926,849

22020306 PRINTING OF SECURITY DOCUMENTS 614,233

22020302 BOOKS 6,089,323

22020303 NEWSPAPERS 359,032

220203 MATERIALS & SUPPLIES - GENERAL 18,159,867

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 2,117,265

22021002 HONORARIUM & SITTING ALLOWANCE 3,748,051

22021003 PUBLICITY & ADVERTISEMENTS 738,362

220210 MISCELLANEOUS 53,899,329

22021001 REFRESHMENT & MEALS 3,347,060

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 3,576,346

22020803 PLANT / GENERATOR FUEL COST 7,389,200

22020501 LOCAL TRAINING 3,332,215

220208 FUEL & LUBRICANTS - GENERAL 10,965,546

22020405 MAINTENANCE OF PLANTS/GENERATORS 582,907

220205 TRAINING - GENERAL 3,332,215

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 3,075,195

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,190,474

TOTAL CAPITAL 40,056,785

TOTAL ALLOCATION 2,072,720,094

0517021036 FEDERAL UNIVERSITY LOKOJA

TOTAL PERSONNEL 1,928,640,299

TOTAL OVERHEAD 104,023,010

TOTAL RECURRENT 2,032,663,309

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 40,056,785

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 40,056,785

23 CAPITAL EXPENDITURE 40,056,785

2302 CONSTRUCTION / PROVISION 40,056,785

22021009 SPORTING ACTIVITIES 948,990

22021010 DIRECT TEACHING & LABORATORY COST 43,588,886

22021006 POSTAGES & COURIER SERVICES 180,352

22021007 WELFARE PACKAGES 1,347,628

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 409,947,693

210201 ALLOWANCES 92,550,923

210101 SALARIES AND WAGES 2,539,174,155

21010101 SALARY 2,539,174,155

21 PERSONNEL COST 2,949,121,848

2101 SALARY 2,539,174,155

0517021037 FEDERAL UNIVERSITY WUKARI

CODE LINE ITEM AMOUNT

2 EXPENDITURE 3,089,594,231

CODE PROJECT NAME TYPE AMOUNT

UNILOKOJ002010273 CONSTRUCTION OF FACULTY OF SCIENCE BLOCK NEW 40,056,785

22 OTHER RECURRENT COSTS 100,415,598

2202 OVERHEAD COST 100,415,598

21020201 NHIS 126,958,708

21020202 CONTRIBUTORY PENSION 190,438,062

21020101 NON REGULAR ALLOWANCES 92,550,923

210202 SOCIAL CONTRIBUTIONS 317,396,770

Page 105: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020201 ELECTRICITY CHARGES 5,000,000

22020202 TELEPHONE CHARGES 3,000,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 5,000,000

220202 UTILITIES - GENERAL 15,500,000

220201 TRAVEL& TRANSPORT - GENERAL 11,500,000

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 6,500,000

22020311 FOOD STUFF / CATERING MATERIALS SUPPLIES 2,500,000

220204 MAINTENANCE SERVICES - GENERAL 14,460,000

22020309 UNIFORMS & OTHER CLOTHING 4,500,000

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 2,000,000

22020304 MAGAZINES & PERIODICALS 300,000

22020305 PRINTING OF NON SECURITY DOCUMENTS 6,000,000

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 8,500,000

22020303 NEWSPAPERS 500,000

22020206 SEWERAGE CHARGES 3,000,000

220203 MATERIALS & SUPPLIES - GENERAL 24,300,000

22020203 INTERNET ACCESS CHARGES 3,000,000

22020205 WATER RATES 1,500,000

22020603 OFFICE RENT 5,000,000

22020606 CLEANING & FUMIGATION SERVICES 3,000,000

220206 OTHER SERVICES - GENERAL 13,000,000

22020601 SECURITY SERVICES 5,000,000

220205 TRAINING - GENERAL 5,000,000

22020501 LOCAL TRAINING 5,000,000

22020405 MAINTENANCE OF PLANTS/GENERATORS 3,160,000

22020406 OTHER MAINTENANCE SERVICES 600,000

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,000,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 2,500,000

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 6,000,000

22020402 MAINTENANCE OF OFFICE FURNITURE 1,200,000

23 CAPITAL EXPENDITURE 40,056,785

2302 CONSTRUCTION / PROVISION 40,056,785

22021006 POSTAGES & COURIER SERVICES 1,000,000

22021010 DIRECT TEACHING & LABORATORY COST 5,000,000

220210 MISCELLANEOUS 10,000,000

22021003 PUBLICITY & ADVERTISEMENTS 4,000,000

220209 FINANCIAL CHARGES - GENERAL 4,000,000

22020902 INSURANCE PREMIUM 4,000,000

220208 FUEL & LUBRICANTS - GENERAL 2,155,598

22020801 MOTOR VEHICLE FUEL COST 2,155,598

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 500,000

22020703 LEGAL SERVICES 500,000

0517021038 FEDERAL UNIVERSITYOF BERNIN KEBBI

CODE LINE ITEM AMOUNT

2 EXPENDITURE 1,469,912,538

CODE PROJECT NAME TYPE AMOUNT

EDUWUKARI003010078

CONSTRUCTION OF ROADS & DRAINAGES, GENERAL LANDSCAPING AND WALKWAY NEW 40,056,785

TOTAL CAPITAL 40,056,785

TOTAL ALLOCATION 3,089,594,231

0517021037 FEDERAL UNIVERSITY WUKARI

TOTAL PERSONNEL 2,949,121,848

TOTAL OVERHEAD 100,415,598

TOTAL RECURRENT 3,049,537,446

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 40,056,785

23020114 CONSTRUCTION / PROVISION OF ROADS 40,056,785

22 OTHER RECURRENT COSTS 172,535,714

2202 OVERHEAD COST 172,535,714

21020201 NHIS 54,824,959

21020202 CONTRIBUTORY PENSION 82,237,438

21020101 NON REGULAR ALLOWANCES 23,758,464

210202 SOCIAL CONTRIBUTIONS 137,062,397

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 160,820,861

210201 ALLOWANCES 23,758,464

210101 SALARIES AND WAGES 1,096,499,178

21010101 SALARY 1,096,499,178

21 PERSONNEL COST 1,257,320,039

2101 SALARY 1,096,499,178

Page 106: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

23 CAPITAL EXPENDITURE 40,056,785

2302 CONSTRUCTION / PROVISION 40,056,785

220208 FUEL & LUBRICANTS - GENERAL 57,535,714

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 57,535,714

220205 TRAINING - GENERAL 30,000,000

22020501 LOCAL TRAINING 30,000,000

220203 MATERIALS & SUPPLIES - GENERAL 10,000,000

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 10,000,000

220202 UTILITIES - GENERAL 25,000,000

22020201 ELECTRICITY CHARGES 25,000,000

220201 TRAVEL& TRANSPORT - GENERAL 50,000,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 50,000,000

0517021039 FEDERAL UNIVERSITYOF GASHUA

CODE LINE ITEM AMOUNT

2 EXPENDITURE 1,169,503,606

CODE PROJECT NAME TYPE AMOUNT

UNI.B/KEB010008998 CONSTRUCTION OF TEACHING LABORATORY ONGOING 40,056,785

TOTAL CAPITAL 40,056,785

TOTAL ALLOCATION 1,469,912,538

0517021038 FEDERAL UNIVERSITYOF BERNIN KEBBI

TOTAL PERSONNEL 1,257,320,039

TOTAL OVERHEAD 172,535,714

TOTAL RECURRENT 1,429,855,753

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 40,056,785

23020118 CONSTRUCTION / PROVISION OF INFRASTRUCTURE 40,056,785

22 OTHER RECURRENT COSTS 172,535,714

2202 OVERHEAD COST 172,535,714

21020201 NHIS 42,513,383

21020202 CONTRIBUTORY PENSION 63,770,074

21020101 NON REGULAR ALLOWANCES 360,000

210202 SOCIAL CONTRIBUTIONS 106,283,457

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 106,643,457

210201 ALLOWANCES 360,000

210101 SALARIES AND WAGES 850,267,650

21010101 SALARY 850,267,650

21 PERSONNEL COST 956,911,107

2101 SALARY 850,267,650

23 CAPITAL EXPENDITURE 40,056,785

2301 FIXED ASSETS PURCHASED 40,056,785

220208 FUEL & LUBRICANTS - GENERAL 57,535,714

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 57,535,714

220205 TRAINING - GENERAL 30,000,000

22020501 LOCAL TRAINING 30,000,000

220203 MATERIALS & SUPPLIES - GENERAL 10,000,000

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 10,000,000

220202 UTILITIES - GENERAL 25,000,000

22020201 ELECTRICITY CHARGES 25,000,000

220201 TRAVEL& TRANSPORT - GENERAL 50,000,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 50,000,000

UNI.GSHUA01009003 OFFICE FURNITURE & FITTINGS ONGOING 30,000,000

UNI.GSHUA07009009 ONE NO INDUSTRIAL GENERATOR ONGOING 10,056,785

0517021039 FEDERAL UNIVERSITYOF GASHUA

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 1,129,446,821

TOTAL CAPITAL 40,056,785

TOTAL ALLOCATION 1,169,503,606

23010119 PURCHASE OF POWER GENERATING SET 10,056,785

TOTAL PERSONNEL 956,911,107

TOTAL OVERHEAD 172,535,714

230101 PURCHASE OF FIXED ASSETS - GENERAL 40,056,785

23010112 PURCHASE OF OFFICE FURNITURE AND FITTINGS 30,000,000

21 PERSONNEL COST 1,257,320,039

2101 SALARY 1,096,499,178

0517021040 FEDERAL UNIVERSITYOF GUSAU

CODE LINE ITEM AMOUNT

2 EXPENDITURE 1,469,912,538

Page 107: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

21020201 NHIS 54,824,959

21020202 CONTRIBUTORY PENSION 82,237,438

21020101 NON REGULAR ALLOWANCES 23,758,464

210202 SOCIAL CONTRIBUTIONS 137,062,397

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 160,820,861

210201 ALLOWANCES 23,758,464

210101 SALARIES AND WAGES 1,096,499,178

21010101 SALARY 1,096,499,178

220208 FUEL & LUBRICANTS - GENERAL 57,535,714

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 57,535,714

220205 TRAINING - GENERAL 30,000,000

22020501 LOCAL TRAINING 30,000,000

220203 MATERIALS & SUPPLIES - GENERAL 10,000,000

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 10,000,000

220202 UTILITIES - GENERAL 25,000,000

22020201 ELECTRICITY CHARGES 25,000,000

220201 TRAVEL& TRANSPORT - GENERAL 50,000,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 50,000,000

22 OTHER RECURRENT COSTS 172,535,714

2202 OVERHEAD COST 172,535,714

CODE PROJECT NAME TYPE AMOUNT

UNI.GUSAU01009022 OFFICE FURNITURE & FITTINGS ONGOING 28,056,785

TOTAL CAPITAL 40,056,785

TOTAL ALLOCATION 1,469,912,538

0517021040 FEDERAL UNIVERSITYOF GUSAU

TOTAL PERSONNEL 1,257,320,039

TOTAL OVERHEAD 172,535,714

TOTAL RECURRENT 1,429,855,753

23010115 PURCHASE OF PHOTOCOPYING MACHINES 7,000,000

23010123 PURCHASE OF FIRE FIGHTING EQUIPMENT 5,000,000

230101 PURCHASE OF FIXED ASSETS - GENERAL 40,056,785

23010112 PURCHASE OF OFFICE FURNITURE AND FITTINGS 28,056,785

23 CAPITAL EXPENDITURE 40,056,785

2301 FIXED ASSETS PURCHASED 40,056,785

21020201 NHIS 43,979,410

21020202 CONTRIBUTORY PENSION 65,969,115

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 109,948,525

210202 SOCIAL CONTRIBUTIONS 109,948,525

210101 SALARIES AND WAGES 879,588,199

21010101 SALARY 879,588,199

21 PERSONNEL COST 989,536,724

2101 SALARY 879,588,199

0517022001 DIVISION OF AGRICULTURAL COLLEGE, ABU ZARIA

CODE LINE ITEM AMOUNT

2 EXPENDITURE 1,105,100,039

UNI.GUSAU04009025 10 NO PHOTOCOPIERS ONGOING 7,000,000

UNI.GUSAU09009032 FIRE FIGHTING EQUIPMENTS ONGOING 5,000,000

220203 MATERIALS & SUPPLIES - GENERAL 3,123,997

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 589,528

22020203 INTERNET ACCESS CHARGES 294,764

22020204 SATELLITE BROADCASTING ACCESS CHARGES 501,099

22020201 ELECTRICITY CHARGES 589,528

22020202 TELEPHONE CHARGES 306,085

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 471,623

220202 UTILITIES - GENERAL 1,691,476

220201 TRAVEL& TRANSPORT - GENERAL 17,946,876

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 17,475,253

22 OTHER RECURRENT COSTS 75,506,530

2202 OVERHEAD COST 75,506,530

220204 MAINTENANCE SERVICES - GENERAL 3,061,962

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 884,293

22020308 FIELD & CAMPING MATERIALS SUPPLIES 884,293

22020309 UNIFORMS & OTHER CLOTHING 294,764

22020305 PRINTING OF NON SECURITY DOCUMENTS 294,764

22020306 PRINTING OF SECURITY DOCUMENTS 157,491

22020302 BOOKS 294,764

22020303 NEWSPAPERS 608,393

Page 108: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 409,084

22020405 MAINTENANCE OF PLANTS/GENERATORS 589,528

22020402 MAINTENANCE OF OFFICE FURNITURE 294,764

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 884,293

220209 FINANCIAL CHARGES - GENERAL 766,387

22020901 BANK CHARGES (OTHER THAN INTEREST) 176,859

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 294,764

22020803 PLANT / GENERATOR FUEL COST 294,764

220208 FUEL & LUBRICANTS - GENERAL 1,473,821

22020801 MOTOR VEHICLE FUEL COST 884,293

22020702 INFORMATION TECHNOLOGY CONSULTING 294,764

22020703 LEGAL SERVICES 294,764

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 1,179,056

22020701 FINANCIAL CONSULTING 589,528

220205 TRAINING - GENERAL 589,528

22020501 LOCAL TRAINING 589,528

22021009 SPORTING ACTIVITIES 589,528

22021010 DIRECT TEACHING & LABORATORY COST 40,461,824

22021007 WELFARE PACKAGES 884,293

22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 908,047

22021005 FOREIGN SERVICE SCHOOL FEES PAYMENT 88,429

22021006 POSTAGES & COURIER SERVICES 88,429

22021003 PUBLICITY & ADVERTISEMENTS 589,528

22021004 MEDICAL EXPENSES 589,528

22021001 REFRESHMENT & MEALS 884,293

22021002 HONORARIUM & SITTING ALLOWANCE 589,528

22020902 INSURANCE PREMIUM 589,528

220210 MISCELLANEOUS 45,673,427

CODE PROJECT NAME TYPE AMOUNT

EDUDAC002003931 CONTR. OF NEW ACADEMIC BUILDINGS AT SAMARU COLLEGE OF AGRIC. ONGOING 10,000,000

TOTAL CAPITAL 40,056,785

TOTAL ALLOCATION 1,105,100,039

0517022001 DIVISION OF AGRICULTURAL COLLEGE, ABU ZARIA

TOTAL PERSONNEL 989,536,724

TOTAL OVERHEAD 75,506,530

TOTAL RECURRENT 1,065,043,254

23020114 CONSTRUCTION / PROVISION OF ROADS 8,680,168

23020118 CONSTRUCTION / PROVISION OF INFRASTRUCTURE 14,351,856

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 40,056,785

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 17,024,761

23 CAPITAL EXPENDITURE 40,056,785

2302 CONSTRUCTION / PROVISION 40,056,785

21 PERSONNEL COST 1,069,214,176

2101 SALARY 951,112,358

CODE LINE ITEM AMOUNT

2 EXPENDITURE 1,217,817,554

EDUDAC004003972 CONTR. OF DRAINAGE AT KCA , KABBA , KOGI STATE ONGOING 5,246,703

0517023001 FEDERAL UNIVERSITY OF PETROLEUM RESOURCES, EFFURUN

EDUDAC004003958 CONTR. OF WIRE-FENCE AT DAC HQS ONGOING 4,672,013

EDUDAC004003967 CONTR. OF PERIMETER - FENCE AT CAAS, MANDO KAD. ONGOING 4,433,140

EDUDAC002003937 CONTR. OF NEW ACADEMIC BUILDINGS AT COLLEGE OF AGRIC. & ANIMAL SCIENCE MANDO KD ONGOING 7,024,761

EDUDAC003003699 CONTR. OF ROAD & DRAINAGES AT SCA ONGOING 8,680,168

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 4,000,000

220202 UTILITIES - GENERAL 1,500,000

220201 TRAVEL& TRANSPORT - GENERAL 6,000,000

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 2,000,000

22 OTHER RECURRENT COSTS 108,546,593

2202 OVERHEAD COST 108,546,593

21020201 NHIS 46,768,391

21020202 CONTRIBUTORY PENSION 71,333,427

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 118,101,818

210202 SOCIAL CONTRIBUTIONS 118,101,818

210101 SALARIES AND WAGES 951,112,358

21010101 SALARY 951,112,358

220203 MATERIALS & SUPPLIES - GENERAL 7,755,567

22020201 ELECTRICITY CHARGES 1,000,000

22020202 TELEPHONE CHARGES 500,000

Page 109: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 2,000,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,500,000

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 3,000,000

22020402 MAINTENANCE OF OFFICE FURNITURE 2,500,000

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 1,255,567

220204 MAINTENANCE SERVICES - GENERAL 13,500,000

22020304 MAGAZINES & PERIODICALS 500,000

22020307 DRUGS & MEDICAL SUPPLIES 1,000,000

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 5,000,000

220209 FINANCIAL CHARGES - GENERAL 200,000

22020901 BANK CHARGES (OTHER THAN INTEREST) 200,000

22020801 MOTOR VEHICLE FUEL COST 3,000,000

22020803 PLANT / GENERATOR FUEL COST 4,000,000

22020606 CLEANING & FUMIGATION SERVICES 1,500,000

220208 FUEL & LUBRICANTS - GENERAL 7,000,000

220206 OTHER SERVICES - GENERAL 7,500,000

22020601 SECURITY SERVICES 6,000,000

220205 TRAINING - GENERAL 3,244,433

22020501 LOCAL TRAINING 3,244,433

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,500,000

22020406 OTHER MAINTENANCE SERVICES 3,000,000

TOTAL PERSONNEL 1,069,214,176

TOTAL OVERHEAD 108,546,593

TOTAL RECURRENT 1,177,760,769

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 40,056,785

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 40,056,785

23 CAPITAL EXPENDITURE 40,056,785

2302 CONSTRUCTION / PROVISION 40,056,785

22021010 DIRECT TEACHING & LABORATORY COST 54,191,026

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 200,000

22021002 HONORARIUM & SITTING ALLOWANCE 4,000,000

22021006 POSTAGES & COURIER SERVICES 200,000

220210 MISCELLANEOUS 61,846,593

22021001 REFRESHMENT & MEALS 3,255,567

210101 SALARIES AND WAGES 2,862,814,417

21010101 SALARY 2,862,814,417

21 PERSONNEL COST 3,220,666,219

2101 SALARY 2,862,814,417

0517024001 NATIONAL OPEN UNIVERSITY

CODE LINE ITEM AMOUNT

2 EXPENDITURE 3,791,191,442

CODE PROJECT NAME TYPE AMOUNT

EDUFUPRE004010755 COMPLETION OF OFFICE BUILDINGS NEW 40,056,785

TOTAL CAPITAL 40,056,785

TOTAL ALLOCATION 1,217,817,554

0517023001 FEDERAL UNIVERSITY OF PETROLEUM RESOURCES, EFFURUN

22020201 ELECTRICITY CHARGES 22,922,105

22020202 TELEPHONE CHARGES 8,326,286

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 22,922,105

220202 UTILITIES - GENERAL 39,574,677

220201 TRAVEL& TRANSPORT - GENERAL 66,170,574

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 43,248,469

22 OTHER RECURRENT COSTS 570,525,223

2202 OVERHEAD COST 570,525,223

21020201 NHIS 143,140,721

21020202 CONTRIBUTORY PENSION 214,711,081

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 357,851,802

210202 SOCIAL CONTRIBUTIONS 357,851,802

22020309 UNIFORMS & OTHER CLOTHING 13,191,559

22020305 PRINTING OF NON SECURITY DOCUMENTS 8,326,286

22020307 DRUGS & MEDICAL SUPPLIES 8,326,286

22020303 NEWSPAPERS 8,326,286

22020304 MAGAZINES & PERIODICALS 8,326,286

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 22,922,105

22020302 BOOKS 8,326,286

22020203 INTERNET ACCESS CHARGES 8,326,286

220203 MATERIALS & SUPPLIES - GENERAL 90,936,653

Page 110: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

220204 MAINTENANCE SERVICES - GENERAL 90,284,160

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 8,326,286

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 13,191,559

22021001 REFRESHMENT & MEALS 18,056,832

22021002 HONORARIUM & SITTING ALLOWANCE 8,326,286

22020803 PLANT / GENERATOR FUEL COST 5,893,650

220210 MISCELLANEOUS 222,090,753

220208 FUEL & LUBRICANTS - GENERAL 38,546,301

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 32,652,651

220205 TRAINING - GENERAL 22,922,105

22020501 LOCAL TRAINING 22,922,105

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 27,787,378

22020405 MAINTENANCE OF PLANTS/GENERATORS 22,922,105

22020402 MAINTENANCE OF OFFICE FURNITURE 13,191,559

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 18,056,832

0517026001 F.S.C. SOKOTO

CODE LINE ITEM AMOUNT

2 EXPENDITURE 300,236,459

TOTAL RECURRENT 3,791,191,442

TOTAL CAPITAL 0

TOTAL ALLOCATION 3,791,191,442

22021010 DIRECT TEACHING & LABORATORY COST 135,643,489

TOTAL PERSONNEL 3,220,666,219

TOTAL OVERHEAD 570,525,223

22021007 WELFARE PACKAGES 22,922,105

22021009 SPORTING ACTIVITIES 22,922,105

22021003 PUBLICITY & ADVERTISEMENTS 1,028,377

22021006 POSTAGES & COURIER SERVICES 13,191,559

22 OTHER RECURRENT COSTS 108,597,768

2202 OVERHEAD COST 19,219,384

21020201 NHIS 6,118,164

21020202 CONTRIBUTORY PENSION 9,177,246

21020101 NON REGULAR ALLOWANCES 480,000

210202 SOCIAL CONTRIBUTIONS 15,295,410

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 15,775,410

210201 ALLOWANCES 480,000

210101 SALARIES AND WAGES 122,363,281

21010101 SALARY 122,363,281

21 PERSONNEL COST 138,138,691

2101 SALARY 122,363,281

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 490,291

22020302 BOOKS 392,232

22020205 WATER RATES 98,058

220203 MATERIALS & SUPPLIES - GENERAL 4,765,624

22020203 INTERNET ACCESS CHARGES 294,174

22020204 SATELLITE BROADCASTING ACCESS CHARGES 98,058

22020201 ELECTRICITY CHARGES 490,291

22020202 TELEPHONE CHARGES 98,058

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,765,046

220202 UTILITIES - GENERAL 1,078,639

220201 TRAVEL& TRANSPORT - GENERAL 1,961,162

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 196,116

22020402 MAINTENANCE OF OFFICE FURNITURE 588,349

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 980,581

220204 MAINTENANCE SERVICES - GENERAL 5,373,584

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 372,621

22020309 UNIFORMS & OTHER CLOTHING 784,465

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 176,505

22020307 DRUGS & MEDICAL SUPPLIES 784,465

22020308 FIELD & CAMPING MATERIALS SUPPLIES 588,349

22020305 PRINTING OF NON SECURITY DOCUMENTS 392,232

22020306 PRINTING OF SECURITY DOCUMENTS 372,621

22020303 NEWSPAPERS 392,232

22020304 MAGAZINES & PERIODICALS 392,232

22020406 OTHER MAINTENANCE SERVICES 1,176,697

22020410 MAINTENANCE OF ROADS AND BRIDGES 98,058

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 980,581

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,176,697

Page 111: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020702 INFORMATION TECHNOLOGY CONSULTING 588,349

22020703 LEGAL SERVICES 392,232

22020606 CLEANING & FUMIGATION SERVICES 392,232

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 1,078,639

220206 OTHER SERVICES - GENERAL 686,406

22020601 SECURITY SERVICES 294,174

220205 TRAINING - GENERAL 588,349

22020501 LOCAL TRAINING 588,349

22021003 PUBLICITY & ADVERTISEMENTS 196,116

22021004 MEDICAL EXPENSES 392,232

220210 MISCELLANEOUS 2,118,053

22021001 REFRESHMENT & MEALS 392,232

220209 FINANCIAL CHARGES - GENERAL 196,116

22020904 OTHER CRF BANK CHARGES 196,116

22020803 PLANT / GENERATOR FUEL COST 294,174

22020806 COOKING GAS/FUEL COST 392,232

22020801 MOTOR VEHICLE FUEL COST 294,174

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 392,232

22020708 BUDGET PREPARATION 98,058

220208 FUEL & LUBRICANTS - GENERAL 1,372,812

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 13,500,000

2303 REHABILITATION / REPAIRS 40,000,000

2302 CONSTRUCTION / PROVISION 13,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 13,500,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 89,378,384

23 CAPITAL EXPENDITURE 53,500,000

2205 SUBSIDIES 89,378,384

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 89,378,384

22021010 DIRECT TEACHING & LABORATORY COST 392,232

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 98,058

22021006 POSTAGES & COURIER SERVICES 254,951

22021009 SPORTING ACTIVITIES 392,232

CODE LINE ITEM AMOUNT

2 EXPENDITURE 264,404,849

FSCSKT003010116I. VIP TOILETS AND BATHROOMS (HOSTELS AND CLASSROOMS AREAS) II. PROVISION OF MODERN KITCHEN AND RENOVATION/COMPLETION OF DINING HALLS III. BOREHOLE AND RETICULATION OF WATER (MDGS)

NEW 40,000,000

0517026002 FGC AZARE

CODE PROJECT NAME TYPE AMOUNT

FSCSKT001007776 CONSTRUCTION OF FENCING ONGOING 13,500,000

TOTAL CAPITAL 53,500,000

TOTAL ALLOCATION 300,236,459

0517026001 F.S.C. SOKOTO

TOTAL PERSONNEL 138,138,691

TOTAL OVERHEAD 108,597,768

TOTAL RECURRENT 246,736,459

230301 REHABILITATION / REPAIRS OF FIXED ASSETS - GENERAL 40,000,000

23030106 REHABILITATION / REPAIRS - PUBLIC SCHOOLS 40,000,000

220201 TRAVEL& TRANSPORT - GENERAL 7,173,264

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 5,123,760

22 OTHER RECURRENT COSTS 76,809,524

2202 OVERHEAD COST 29,430,032

21020201 NHIS 5,959,792

21020202 CONTRIBUTORY PENSION 8,939,688

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 14,899,480

210202 SOCIAL CONTRIBUTIONS 14,899,480

210101 SALARIES AND WAGES 119,195,845

21010101 SALARY 119,195,845

21 PERSONNEL COST 134,095,325

2101 SALARY 119,195,845

22020302 BOOKS 1,024,752

220203 MATERIALS & SUPPLIES - GENERAL 6,548,208

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 1,024,752

22020203 INTERNET ACCESS CHARGES 512,376

22020206 SEWERAGE CHARGES 2,049,504

22020201 ELECTRICITY CHARGES 4,099,008

22020202 TELEPHONE CHARGES 512,376

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 2,049,504

220202 UTILITIES - GENERAL 7,173,264

Page 112: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 1,736,976

22020311 FOOD STUFF / CATERING MATERIALS SUPPLIES 1,736,976

22020307 DRUGS & MEDICAL SUPPLIES 1,024,752

22021009 SPORTING ACTIVITIES 1,024,752

2205 SUBSIDIES 47,379,492

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 993,554

220210 MISCELLANEOUS 1,024,752

220208 FUEL & LUBRICANTS - GENERAL 1,987,098

22020801 MOTOR VEHICLE FUEL COST 993,544

220205 TRAINING - GENERAL 1,024,742

22020501 LOCAL TRAINING 1,024,742

22020402 MAINTENANCE OF OFFICE FURNITURE 1,024,752

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,736,976

220204 MAINTENANCE SERVICES - GENERAL 4,498,704

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,736,976

0517026002 FGC AZARE

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 210,904,849

TOTAL CAPITAL 53,500,000

TOTAL ALLOCATION 264,404,849

23020118 CONSTRUCTION / PROVISION OF INFRASTRUCTURE 13,500,000

TOTAL PERSONNEL 134,095,325

TOTAL OVERHEAD 76,809,524

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 53,500,000

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 40,000,000

23 CAPITAL EXPENDITURE 53,500,000

2302 CONSTRUCTION / PROVISION 53,500,000

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 47,379,492

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 47,379,492

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 7,851,125

210201 ALLOWANCES 60,000

210101 SALARIES AND WAGES 62,329,005

21010101 SALARY 62,329,005

21 PERSONNEL COST 70,180,130

2101 SALARY 62,329,005

0517026003 FGC BANI-YADI

CODE LINE ITEM AMOUNT

2 EXPENDITURE 162,284,742

FGCAZARE003004156 CONSTRUCTION OF 500M PERIMETER FENCING ONGOING 13,500,000

FGCAZARE010009147I. VIP TOILETS AND BATHROOMS (HOSTELS AND CLASSROOMS AREAS) II. PROVISION OF MODERN KITCHEN AND RENOVATION/COMPLETION OF DINING HALLS III. BOREHOLE AND RETICULATION OF WATER (MDGS)

NEW 40,000,000

22020201 ELECTRICITY CHARGES 1,000,000

22020202 TELEPHONE CHARGES 200,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,000,000

220202 UTILITIES - GENERAL 1,400,000

220201 TRAVEL& TRANSPORT - GENERAL 2,000,000

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,000,000

22 OTHER RECURRENT COSTS 78,604,612

2202 OVERHEAD COST 19,710,307

21020201 NHIS 3,116,450

21020202 CONTRIBUTORY PENSION 4,674,675

21020101 NON REGULAR ALLOWANCES 60,000

210202 SOCIAL CONTRIBUTIONS 7,791,125

22020402 MAINTENANCE OF OFFICE FURNITURE 850,000

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 850,000

220204 MAINTENANCE SERVICES - GENERAL 4,250,000

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 850,000

22020307 DRUGS & MEDICAL SUPPLIES 750,000

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 750,000

22020305 PRINTING OF NON SECURITY DOCUMENTS 710,307

22020306 PRINTING OF SECURITY DOCUMENTS 750,000

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 1,000,000

22020302 BOOKS 1,000,000

22020203 INTERNET ACCESS CHARGES 200,000

220203 MATERIALS & SUPPLIES - GENERAL 4,960,307

220205 TRAINING - GENERAL 850,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 850,000

22020405 MAINTENANCE OF PLANTS/GENERATORS 850,000

Page 113: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22021003 PUBLICITY & ADVERTISEMENTS 500,000

22021007 WELFARE PACKAGES 1,000,000

220210 MISCELLANEOUS 3,700,000

22021002 HONORARIUM & SITTING ALLOWANCE 500,000

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 850,000

22020803 PLANT / GENERATOR FUEL COST 850,000

220208 FUEL & LUBRICANTS - GENERAL 2,550,000

22020801 MOTOR VEHICLE FUEL COST 850,000

22020501 LOCAL TRAINING 850,000

TOTAL RECURRENT 148,784,742

TOTAL CAPITAL 13,500,000

TOTAL ALLOCATION 162,284,742

23020114 CONSTRUCTION / PROVISION OF ROADS 13,500,000

TOTAL PERSONNEL 70,180,130

TOTAL OVERHEAD 78,604,612

2302 CONSTRUCTION / PROVISION 13,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 13,500,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 58,894,305

23 CAPITAL EXPENDITURE 13,500,000

2205 SUBSIDIES 58,894,305

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 58,894,305

22021009 SPORTING ACTIVITIES 850,000

22021010 DIRECT TEACHING & LABORATORY COST 850,000

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 8,910,798

210202 SOCIAL CONTRIBUTIONS 8,910,798

210101 SALARIES AND WAGES 71,286,389

21010101 SALARY 71,286,389

21 PERSONNEL COST 80,197,187

2101 SALARY 71,286,389

CODE LINE ITEM AMOUNT

2 EXPENDITURE 156,474,298

FGCBANIYADI007009241

CONSTRUCTION OF ROAD AND DRAINAGE NEW 13,500,000

0517026004 FGC BIRIN YAURI

0517026003 FGC BANI-YADI

CODE PROJECT NAME TYPE AMOUNT

220203 MATERIALS & SUPPLIES - GENERAL 3,851,715

22020302 BOOKS 1,200,000

22020201 ELECTRICITY CHARGES 1,500,000

22020202 TELEPHONE CHARGES 500,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,000,000

220202 UTILITIES - GENERAL 2,000,000

220201 TRAVEL& TRANSPORT - GENERAL 2,519,460

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,519,460

22 OTHER RECURRENT COSTS 62,777,111

2202 OVERHEAD COST 13,500,000

21020201 NHIS 3,564,319

21020202 CONTRIBUTORY PENSION 5,346,479

22021010 DIRECT TEACHING & LABORATORY COST 1,300,000

2205 SUBSIDIES 49,277,111

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,000,000

220210 MISCELLANEOUS 1,300,000

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 328,825

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,000,000

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,000,000

22020402 MAINTENANCE OF OFFICE FURNITURE 500,000

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 500,000

220204 MAINTENANCE SERVICES - GENERAL 3,828,825

22020307 DRUGS & MEDICAL SUPPLIES 1,151,715

22020309 UNIFORMS & OTHER CLOTHING 1,000,000

TOTAL PERSONNEL 80,197,187

TOTAL OVERHEAD 62,777,111

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 13,500,000

23020118 CONSTRUCTION / PROVISION OF INFRASTRUCTURE 13,500,000

23 CAPITAL EXPENDITURE 13,500,000

2302 CONSTRUCTION / PROVISION 13,500,000

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 49,277,111

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 49,277,111

Page 114: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

CODE PROJECT NAME TYPE AMOUNT

FGCBYAURI007012717RECONSTRUCTION OF MULTI PURPOSE HALL / CLASSROOMS AND CONSTRUCTION WATER RETICULATION WITH BORE HOLE AND OVERHEAD TANK

NEW 13,500,000

TOTAL CAPITAL 13,500,000

TOTAL ALLOCATION 156,474,298

0517026004 FGC BIRIN YAURI

TOTAL RECURRENT 142,974,298

21020201 NHIS 8,021,688

21020202 CONTRIBUTORY PENSION 12,032,532

21020101 NON REGULAR ALLOWANCES 120,000

210202 SOCIAL CONTRIBUTIONS 20,054,220

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 20,174,220

210201 ALLOWANCES 120,000

210101 SALARIES AND WAGES 160,433,758

21010101 SALARY 160,433,758

21 PERSONNEL COST 180,607,978

2101 SALARY 160,433,758

0517026005 FGC DAURA

CODE LINE ITEM AMOUNT

2 EXPENDITURE 286,877,187

22020205 WATER RATES 99,884

220203 MATERIALS & SUPPLIES - GENERAL 4,854,383

22020203 INTERNET ACCESS CHARGES 299,653

22020204 SATELLITE BROADCASTING ACCESS CHARGES 99,884

22020201 ELECTRICITY CHARGES 499,422

22020202 TELEPHONE CHARGES 99,884

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,797,919

220202 UTILITIES - GENERAL 1,098,727

220201 TRAVEL& TRANSPORT - GENERAL 1,997,688

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 199,769

22 OTHER RECURRENT COSTS 92,769,209

2202 OVERHEAD COST 19,577,343

220204 MAINTENANCE SERVICES - GENERAL 5,473,665

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 379,561

22020309 UNIFORMS & OTHER CLOTHING 799,075

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 179,792

22020307 DRUGS & MEDICAL SUPPLIES 799,075

22020308 FIELD & CAMPING MATERIALS SUPPLIES 599,306

22020305 PRINTING OF NON SECURITY DOCUMENTS 399,538

22020306 PRINTING OF SECURITY DOCUMENTS 379,561

22020303 NEWSPAPERS 399,538

22020304 MAGAZINES & PERIODICALS 399,538

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 499,422

22020302 BOOKS 399,538

22020606 CLEANING & FUMIGATION SERVICES 399,538

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 1,098,728

220206 OTHER SERVICES - GENERAL 699,191

22020601 SECURITY SERVICES 299,653

220205 TRAINING - GENERAL 599,306

22020501 LOCAL TRAINING 599,306

22020406 OTHER MAINTENANCE SERVICES 1,198,613

22020410 MAINTENANCE OF ROADS AND BRIDGES 99,884

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 998,844

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,198,613

22020402 MAINTENANCE OF OFFICE FURNITURE 599,306

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 998,844

220210 MISCELLANEOUS 2,157,504

22021001 REFRESHMENT & MEALS 399,538

220209 FINANCIAL CHARGES - GENERAL 199,769

22020904 OTHER CRF BANK CHARGES 199,769

22020803 PLANT / GENERATOR FUEL COST 299,653

22020806 COOKING GAS/FUEL COST 399,538

22020801 MOTOR VEHICLE FUEL COST 299,653

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 399,538

22020708 BUDGET PREPARATION 99,884

220208 FUEL & LUBRICANTS - GENERAL 1,398,382

22020702 INFORMATION TECHNOLOGY CONSULTING 599,306

22020703 LEGAL SERVICES 399,538

Page 115: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

2302 CONSTRUCTION / PROVISION 13,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 13,500,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 73,191,866

23 CAPITAL EXPENDITURE 13,500,000

2205 SUBSIDIES 73,191,866

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 73,191,866

22021010 DIRECT TEACHING & LABORATORY COST 399,538

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 99,884

22021006 POSTAGES & COURIER SERVICES 259,699

22021009 SPORTING ACTIVITIES 399,538

22021003 PUBLICITY & ADVERTISEMENTS 199,769

22021004 MEDICAL EXPENSES 399,538

21 PERSONNEL COST 129,330,220

2101 SALARY 114,960,195

CODE LINE ITEM AMOUNT

2 EXPENDITURE 258,310,045

FGCDAURA001004813 COMPLETION OF MULTIPURPOSE HALL ONGOING 13,500,000

0517026006 FGC GANYE

0517026005 FGC DAURA

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 273,377,187

TOTAL CAPITAL 13,500,000

TOTAL ALLOCATION 286,877,187

23020118 CONSTRUCTION / PROVISION OF INFRASTRUCTURE 13,500,000

TOTAL PERSONNEL 180,607,978

TOTAL OVERHEAD 92,769,209

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,500,000

220202 UTILITIES - GENERAL 2,300,000

220201 TRAVEL& TRANSPORT - GENERAL 3,000,000

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,500,000

22 OTHER RECURRENT COSTS 75,479,825

2202 OVERHEAD COST 13,901,932

21020201 NHIS 5,748,010

21020202 CONTRIBUTORY PENSION 8,622,015

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 14,370,025

210202 SOCIAL CONTRIBUTIONS 14,370,025

210101 SALARIES AND WAGES 114,960,195

21010101 SALARY 114,960,195

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,000,000

22020402 MAINTENANCE OF OFFICE FURNITURE 200,000

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 800,000

220204 MAINTENANCE SERVICES - GENERAL 2,600,000

22020307 DRUGS & MEDICAL SUPPLIES 600,000

22020309 UNIFORMS & OTHER CLOTHING 500,000

22020302 BOOKS 400,000

22020303 NEWSPAPERS 120,000

220203 MATERIALS & SUPPLIES - GENERAL 2,720,000

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 300,000

22020201 ELECTRICITY CHARGES 2,000,000

22020202 TELEPHONE CHARGES 300,000

22021006 POSTAGES & COURIER SERVICES 50,000

22021007 WELFARE PACKAGES 500,000

22021001 REFRESHMENT & MEALS 300,000

22021003 PUBLICITY & ADVERTISEMENTS 100,000

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 780,000

220210 MISCELLANEOUS 2,001,932

22020501 LOCAL TRAINING 500,000

220208 FUEL & LUBRICANTS - GENERAL 780,000

22020405 MAINTENANCE OF PLANTS/GENERATORS 400,000

220205 TRAINING - GENERAL 500,000

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 500,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 500,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 61,577,893

2205 SUBSIDIES 61,577,893

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 61,577,893

22021009 SPORTING ACTIVITIES 551,932

22021010 DIRECT TEACHING & LABORATORY COST 500,000

Page 116: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

TOTAL PERSONNEL 129,330,220

TOTAL OVERHEAD 75,479,825

TOTAL RECURRENT 204,810,045

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 40,000,000

23020118 CONSTRUCTION / PROVISION OF INFRASTRUCTURE 13,500,000

2302 CONSTRUCTION / PROVISION 53,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 53,500,000

23 CAPITAL EXPENDITURE 53,500,000

210101 SALARIES AND WAGES 302,262,203

21010101 SALARY 302,262,203

21 PERSONNEL COST 340,044,978

2101 SALARY 302,262,203

CODE LINE ITEM AMOUNT

2 EXPENDITURE 433,646,828

FGCGANYE004005189 COMPLETION OF 700M PERIMETER WALL FENCE ONGOING 13,500,000

0517026007 FGC GARKI

CODE PROJECT NAME TYPE AMOUNT

FGCGANYE0010012894

I. VIP TOILETS AND BATHROOMS (HOSTELS AND CLASSROOMS AREAS) II. PROVISION OF MODERN KITCHEN AND RENOVATION/COMPLETION OF DINING HALLS III. BOREHOLE AND RETICULATION OF WATER (MDGS)

NEW 40,000,000

TOTAL CAPITAL 53,500,000

TOTAL ALLOCATION 258,310,045

0517026006 FGC GANYE

22020201 ELECTRICITY CHARGES 1,150,000

22020202 TELEPHONE CHARGES 500,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,500,000

220202 UTILITIES - GENERAL 2,150,000

220201 TRAVEL& TRANSPORT - GENERAL 3,000,000

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,500,000

22 OTHER RECURRENT COSTS 80,101,850

2202 OVERHEAD COST 17,802,581

21020201 NHIS 15,113,110

21020202 CONTRIBUTORY PENSION 22,669,665

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 37,782,775

210202 SOCIAL CONTRIBUTIONS 37,782,775

22020402 MAINTENANCE OF OFFICE FURNITURE 500,000

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 500,000

220204 MAINTENANCE SERVICES - GENERAL 2,500,000

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 500,000

22020307 DRUGS & MEDICAL SUPPLIES 500,000

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 1,000,000

22020305 PRINTING OF NON SECURITY DOCUMENTS 802,581

22020306 PRINTING OF SECURITY DOCUMENTS 500,000

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 500,000

22020302 BOOKS 500,000

22020203 INTERNET ACCESS CHARGES 500,000

220203 MATERIALS & SUPPLIES - GENERAL 3,802,581

22020803 PLANT / GENERATOR FUEL COST 500,000

220210 MISCELLANEOUS 2,350,000

22020801 MOTOR VEHICLE FUEL COST 1,500,000

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 500,000

22020606 CLEANING & FUMIGATION SERVICES 500,000

220208 FUEL & LUBRICANTS - GENERAL 2,500,000

220206 OTHER SERVICES - GENERAL 1,000,000

22020601 SECURITY SERVICES 500,000

220205 TRAINING - GENERAL 500,000

22020501 LOCAL TRAINING 500,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 500,000

22020405 MAINTENANCE OF PLANTS/GENERATORS 500,000

2302 CONSTRUCTION / PROVISION 13,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 13,500,000

22050202 SUBSIDY TO PRIVATE COMPANIES 62,299,269

23 CAPITAL EXPENDITURE 13,500,000

2205 SUBSIDIES 62,299,269

220502 SUBSIDY TO PRIVATE COMPANIES 62,299,269

22021009 SPORTING ACTIVITIES 500,000

22021010 DIRECT TEACHING & LABORATORY COST 850,000

22021003 PUBLICITY & ADVERTISEMENTS 500,000

22021007 WELFARE PACKAGES 500,000

Page 117: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 13,500,000

TOTAL PERSONNEL 340,044,978

TOTAL OVERHEAD 80,101,850

210101 SALARIES AND WAGES 399,530,953

21010101 SALARY 399,530,953

21 PERSONNEL COST 450,192,322

2101 SALARY 399,530,953

CODE LINE ITEM AMOUNT

2 EXPENDITURE 580,928,761

FGC GARKI 03008257 CONSTRUCTION OF 5NOS. SNR STAFF QUARTERS ONGOING 13,500,000

0517026008 FGC IJANIKIN

0517026007 FGC GARKI

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 420,146,828

TOTAL CAPITAL 13,500,000

TOTAL ALLOCATION 433,646,828

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 2,045,102

220202 UTILITIES - GENERAL 1,249,785

220201 TRAVEL& TRANSPORT - GENERAL 2,272,336

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 227,234

22 OTHER RECURRENT COSTS 117,236,439

2202 OVERHEAD COST 22,268,890

21020201 NHIS 19,976,548

21020202 CONTRIBUTORY PENSION 29,964,821

21020101 NON REGULAR ALLOWANCES 720,000

210202 SOCIAL CONTRIBUTIONS 49,941,369

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 50,661,369

210201 ALLOWANCES 720,000

22020305 PRINTING OF NON SECURITY DOCUMENTS 454,467

22020306 PRINTING OF SECURITY DOCUMENTS 431,744

22020303 NEWSPAPERS 454,467

22020304 MAGAZINES & PERIODICALS 454,467

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 568,084

22020302 BOOKS 454,467

22020205 WATER RATES 113,617

220203 MATERIALS & SUPPLIES - GENERAL 5,521,775

22020203 INTERNET ACCESS CHARGES 340,850

22020204 SATELLITE BROADCASTING ACCESS CHARGES 113,617

22020201 ELECTRICITY CHARGES 568,084

22020202 TELEPHONE CHARGES 113,617

22020406 OTHER MAINTENANCE SERVICES 1,363,401

22020410 MAINTENANCE OF ROADS AND BRIDGES 113,617

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,136,168

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,363,401

22020402 MAINTENANCE OF OFFICE FURNITURE 681,701

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,136,168

220204 MAINTENANCE SERVICES - GENERAL 6,226,200

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 431,744

22020309 UNIFORMS & OTHER CLOTHING 908,934

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 204,510

22020307 DRUGS & MEDICAL SUPPLIES 908,934

22020308 FIELD & CAMPING MATERIALS SUPPLIES 681,701

22020801 MOTOR VEHICLE FUEL COST 340,850

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 454,467

22020708 BUDGET PREPARATION 113,617

220208 FUEL & LUBRICANTS - GENERAL 1,590,634

22020702 INFORMATION TECHNOLOGY CONSULTING 681,701

22020703 LEGAL SERVICES 454,467

22020606 CLEANING & FUMIGATION SERVICES 454,467

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 1,249,785

220206 OTHER SERVICES - GENERAL 795,317

22020601 SECURITY SERVICES 340,850

220205 TRAINING - GENERAL 681,701

22020501 LOCAL TRAINING 681,701

220209 FINANCIAL CHARGES - GENERAL 227,234

22020803 PLANT / GENERATOR FUEL COST 340,850

22020806 COOKING GAS/FUEL COST 454,467

Page 118: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22021010 DIRECT TEACHING & LABORATORY COST 454,467

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 113,617

22021006 POSTAGES & COURIER SERVICES 295,404

22021009 SPORTING ACTIVITIES 454,467

22021003 PUBLICITY & ADVERTISEMENTS 227,234

22021004 MEDICAL EXPENSES 454,467

220210 MISCELLANEOUS 2,454,123

22021001 REFRESHMENT & MEALS 454,467

22020904 OTHER CRF BANK CHARGES 227,234

0517026008 FGC IJANIKIN

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 567,428,761

TOTAL CAPITAL 13,500,000

TOTAL ALLOCATION 580,928,761

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 13,500,000

TOTAL PERSONNEL 450,192,322

TOTAL OVERHEAD 117,236,439

2302 CONSTRUCTION / PROVISION 13,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 13,500,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 94,967,549

23 CAPITAL EXPENDITURE 13,500,000

2205 SUBSIDIES 94,967,549

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 94,967,549

21020101 NON REGULAR ALLOWANCES 300,000

210202 SOCIAL CONTRIBUTIONS 20,598,303

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 20,898,303

210201 ALLOWANCES 300,000

210101 SALARIES AND WAGES 164,786,424

21010101 SALARY 164,786,424

21 PERSONNEL COST 185,684,727

2101 SALARY 164,786,424

CODE LINE ITEM AMOUNT

2 EXPENDITURE 318,199,442

FGCIJANIKIN004013786

CONSTRUCTION OF CLASSROOM NEW 13,500,000

0517026009 FGC IKET NISE

220203 MATERIALS & SUPPLIES - GENERAL 2,084,882

22020303 NEWSPAPERS 584,882

22020205 WATER RATES 1,500,000

22020206 SEWERAGE CHARGES 1,000,000

220202 UTILITIES - GENERAL 3,501,650

22020201 ELECTRICITY CHARGES 1,001,650

220201 TRAVEL& TRANSPORT - GENERAL 2,000,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 2,000,000

22 OTHER RECURRENT COSTS 79,014,715

2202 OVERHEAD COST 16,586,532

21020201 NHIS 8,239,321

21020202 CONTRIBUTORY PENSION 12,358,982

22020801 MOTOR VEHICLE FUEL COST 1,500,000

2205 SUBSIDIES 62,428,183

22020606 CLEANING & FUMIGATION SERVICES 1,500,000

220208 FUEL & LUBRICANTS - GENERAL 1,500,000

22020501 LOCAL TRAINING 1,500,000

220206 OTHER SERVICES - GENERAL 1,500,000

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,500,000

220205 TRAINING - GENERAL 1,500,000

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,500,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,500,000

22020307 DRUGS & MEDICAL SUPPLIES 1,500,000

220204 MAINTENANCE SERVICES - GENERAL 4,500,000

23020104 CONSTRUCTION / PROVISION OF HOUSING 40,000,000

TOTAL PERSONNEL 185,684,727

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 53,500,000

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 13,500,000

23 CAPITAL EXPENDITURE 53,500,000

2302 CONSTRUCTION / PROVISION 53,500,000

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 62,428,183

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 62,428,183

Page 119: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

0517026009 FGC IKET NISE

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 264,699,442

TOTAL CAPITAL 53,500,000

TOTAL ALLOCATION 318,199,442

TOTAL OVERHEAD 79,014,715

21020101 NON REGULAR ALLOWANCES 180,000

210202 SOCIAL CONTRIBUTIONS 14,102,775

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 14,282,775

210201 ALLOWANCES 180,000

210101 SALARIES AND WAGES 112,822,202

21010101 SALARY 112,822,202

21 PERSONNEL COST 127,104,977

2101 SALARY 112,822,202

0517026010 FGC IKET VANDAKYA

CODE LINE ITEM AMOUNT

2 EXPENDITURE 256,374,041

FGC IK.NISE01012864 CONSTRUCTION OF 1 NO ADMINISTRATIVE BLOCK NEW 13,500,000

FGC IK.NISE05012871I. VIP TOILETS AND BATHROOMS (HOSTELS AND CLASSROOMS AREAS) II. PROVISION OF MODERN KITCHEN AND RENOVATION/COMPLETION OF DINING HALLS III. BOREHOLE AND RETICULATION OF WATER (MDGS)

NEW 40,000,000

220203 MATERIALS & SUPPLIES - GENERAL 3,450,881

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 1,000,000

22020201 ELECTRICITY CHARGES 1,000,000

22020202 TELEPHONE CHARGES 450,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,000,000

220202 UTILITIES - GENERAL 1,450,000

220201 TRAVEL& TRANSPORT - GENERAL 2,000,000

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,000,000

22 OTHER RECURRENT COSTS 75,769,064

2202 OVERHEAD COST 13,340,881

21020201 NHIS 5,641,110

21020202 CONTRIBUTORY PENSION 8,461,665

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 350,000

22020405 MAINTENANCE OF PLANTS/GENERATORS 350,000

22020402 MAINTENANCE OF OFFICE FURNITURE 500,000

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 800,000

220204 MAINTENANCE SERVICES - GENERAL 3,500,000

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,500,000

22020309 UNIFORMS & OTHER CLOTHING 500,000

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 800,000

22020304 MAGAZINES & PERIODICALS 50,881

22020307 DRUGS & MEDICAL SUPPLIES 350,000

22020302 BOOKS 500,000

22020303 NEWSPAPERS 250,000

22021009 SPORTING ACTIVITIES 140,000

22021010 DIRECT TEACHING & LABORATORY COST 800,000

22021006 POSTAGES & COURIER SERVICES 50,000

22021007 WELFARE PACKAGES 140,000

22021002 HONORARIUM & SITTING ALLOWANCE 400,000

22021003 PUBLICITY & ADVERTISEMENTS 300,000

220210 MISCELLANEOUS 2,190,000

22021001 REFRESHMENT & MEALS 360,000

220208 FUEL & LUBRICANTS - GENERAL 550,000

22020803 PLANT / GENERATOR FUEL COST 550,000

220205 TRAINING - GENERAL 200,000

22020501 LOCAL TRAINING 200,000

TOTAL CAPITAL 53,500,000

TOTAL PERSONNEL 127,104,977

TOTAL OVERHEAD 75,769,064

TOTAL RECURRENT 202,874,041

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 40,000,000

23020118 CONSTRUCTION / PROVISION OF INFRASTRUCTURE 13,500,000

2302 CONSTRUCTION / PROVISION 53,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 53,500,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 62,428,183

23 CAPITAL EXPENDITURE 53,500,000

2205 SUBSIDIES 62,428,183

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 62,428,183

Page 120: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

TOTAL ALLOCATION 256,374,041

0517026010 FGC IKET VANDAKYA

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 15,659,383

210202 SOCIAL CONTRIBUTIONS 15,659,383

210101 SALARIES AND WAGES 125,275,069

21010101 SALARY 125,275,069

21 PERSONNEL COST 140,934,452

2101 SALARY 125,275,069

CODE LINE ITEM AMOUNT

2 EXPENDITURE 246,164,133

FGCIK.VAN01012845I. VIP TOILETS AND BATHROOMS (HOSTELS AND CLASSROOMS AREAS) II. PROVISION OF MODERN KITCHEN AND RENOVATION/COMPLETION OF DINING HALLS III. BOREHOLE AND RETICULATION OF WATER (MDGS)

NEW 40,000,000

0517026011 FGC IKOM

CODE PROJECT NAME TYPE AMOUNT

FGCIK.VAN01008238 PERIMETER WALL FENCING ONGOING 13,500,000

220203 MATERIALS & SUPPLIES - GENERAL 3,891,461

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 500,000

22020201 ELECTRICITY CHARGES 650,000

22020202 TELEPHONE CHARGES 500,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,000,000

220202 UTILITIES - GENERAL 1,150,000

220201 TRAVEL& TRANSPORT - GENERAL 2,000,000

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,000,000

22 OTHER RECURRENT COSTS 91,729,681

2202 OVERHEAD COST 14,891,461

21020201 NHIS 6,263,753

21020202 CONTRIBUTORY PENSION 9,395,630

22020405 MAINTENANCE OF PLANTS/GENERATORS 500,000

220205 TRAINING - GENERAL 500,000

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 500,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 500,000

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 500,000

22020402 MAINTENANCE OF OFFICE FURNITURE 500,000

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 1,000,000

220204 MAINTENANCE SERVICES - GENERAL 2,500,000

22020306 PRINTING OF SECURITY DOCUMENTS 500,000

22020307 DRUGS & MEDICAL SUPPLIES 500,000

22020302 BOOKS 891,461

22020305 PRINTING OF NON SECURITY DOCUMENTS 500,000

2205 SUBSIDIES 76,838,220

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 76,838,220

22021009 SPORTING ACTIVITIES 500,000

22021010 DIRECT TEACHING & LABORATORY COST 850,000

22021003 PUBLICITY & ADVERTISEMENTS 500,000

22021007 WELFARE PACKAGES 500,000

22020803 PLANT / GENERATOR FUEL COST 500,000

220210 MISCELLANEOUS 2,350,000

22020801 MOTOR VEHICLE FUEL COST 1,500,000

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 500,000

22020501 LOCAL TRAINING 500,000

220208 FUEL & LUBRICANTS - GENERAL 2,500,000

FGCIKOM01012842 CONSTRUCTION OF SICK BAY NEW 13,500,000

0517026012 FGC IKOT EKPENE

0517026011 FGC IKOM

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 232,664,133

TOTAL CAPITAL 13,500,000

TOTAL ALLOCATION 246,164,133

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 13,500,000

TOTAL PERSONNEL 140,934,452

TOTAL OVERHEAD 91,729,681

2302 CONSTRUCTION / PROVISION 13,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 13,500,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 76,838,220

23 CAPITAL EXPENDITURE 13,500,000

CODE LINE ITEM AMOUNT

2 EXPENDITURE 371,035,627

Page 121: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

21020201 NHIS 10,264,825

21020202 CONTRIBUTORY PENSION 15,397,237

21020101 NON REGULAR ALLOWANCES 420,000

210202 SOCIAL CONTRIBUTIONS 25,662,062

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 26,082,062

210201 ALLOWANCES 420,000

210101 SALARIES AND WAGES 205,296,494

21010101 SALARY 205,296,494

21 PERSONNEL COST 231,378,556

2101 SALARY 205,296,494

22020205 WATER RATES 107,654

220203 MATERIALS & SUPPLIES - GENERAL 5,231,996

22020203 INTERNET ACCESS CHARGES 322,963

22020204 SATELLITE BROADCASTING ACCESS CHARGES 107,654

22020201 ELECTRICITY CHARGES 538,271

22020202 TELEPHONE CHARGES 107,654

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,937,776

220202 UTILITIES - GENERAL 1,184,196

220201 TRAVEL& TRANSPORT - GENERAL 2,153,084

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 215,308

22 OTHER RECURRENT COSTS 86,157,071

2202 OVERHEAD COST 21,100,227

220204 MAINTENANCE SERVICES - GENERAL 5,899,451

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 409,086

22020309 UNIFORMS & OTHER CLOTHING 861,234

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 193,778

22020307 DRUGS & MEDICAL SUPPLIES 861,234

22020308 FIELD & CAMPING MATERIALS SUPPLIES 645,925

22020305 PRINTING OF NON SECURITY DOCUMENTS 430,617

22020306 PRINTING OF SECURITY DOCUMENTS 409,086

22020303 NEWSPAPERS 430,617

22020304 MAGAZINES & PERIODICALS 430,617

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 538,271

22020302 BOOKS 430,617

22020606 CLEANING & FUMIGATION SERVICES 430,617

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 1,184,196

220206 OTHER SERVICES - GENERAL 753,580

22020601 SECURITY SERVICES 322,963

220205 TRAINING - GENERAL 645,925

22020501 LOCAL TRAINING 645,925

22020406 OTHER MAINTENANCE SERVICES 1,291,851

22020410 MAINTENANCE OF ROADS AND BRIDGES 107,654

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,076,542

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,291,851

22020402 MAINTENANCE OF OFFICE FURNITURE 645,925

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,076,542

220210 MISCELLANEOUS 2,325,331

22021001 REFRESHMENT & MEALS 430,617

220209 FINANCIAL CHARGES - GENERAL 215,308

22020904 OTHER CRF BANK CHARGES 215,308

22020803 PLANT / GENERATOR FUEL COST 322,963

22020806 COOKING GAS/FUEL COST 430,617

22020801 MOTOR VEHICLE FUEL COST 322,963

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 430,617

22020708 BUDGET PREPARATION 107,654

220208 FUEL & LUBRICANTS - GENERAL 1,507,160

22020702 INFORMATION TECHNOLOGY CONSULTING 645,925

22020703 LEGAL SERVICES 430,617

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 65,056,844

23 CAPITAL EXPENDITURE 53,500,000

2205 SUBSIDIES 65,056,844

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 65,056,844

22021010 DIRECT TEACHING & LABORATORY COST 430,617

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 107,654

22021006 POSTAGES & COURIER SERVICES 279,901

22021009 SPORTING ACTIVITIES 430,617

22021003 PUBLICITY & ADVERTISEMENTS 215,308

22021004 MEDICAL EXPENSES 430,617

Page 122: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

2302 CONSTRUCTION / PROVISION 53,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 53,500,000

CODE LINE ITEM AMOUNT

2 EXPENDITURE 371,873,417

FGCEKPENE002012834

I. VIP TOILETS AND BATHROOMS (HOSTELS AND CLASSROOMS AREAS) II. PROVISION OF MODERN KITCHEN AND RENOVATION/COMPLETION OF DINING HALLS III. BOREHOLE AND RETICULATION OF WATER (MDGS)

NEW 40,000,000

0517026013 FGC IKURIN

CODE PROJECT NAME TYPE AMOUNT

FGCEKPENE001012829

COMPLETION OF 4 SCIENCE LAB. NEW 13,500,000

TOTAL CAPITAL 53,500,000

TOTAL ALLOCATION 371,035,627

0517026012 FGC IKOT EKPENE

TOTAL PERSONNEL 231,378,556

TOTAL OVERHEAD 86,157,071

TOTAL RECURRENT 317,535,627

23020104 CONSTRUCTION / PROVISION OF HOUSING 13,500,000

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 40,000,000

220201 TRAVEL& TRANSPORT - GENERAL 4,500,000

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 2,500,000

22 OTHER RECURRENT COSTS 88,257,834

2202 OVERHEAD COST 22,309,439

21020201 NHIS 10,094,026

21020202 CONTRIBUTORY PENSION 15,141,039

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 25,235,065

210202 SOCIAL CONTRIBUTIONS 25,235,065

210101 SALARIES AND WAGES 201,880,518

21010101 SALARY 201,880,518

21 PERSONNEL COST 227,115,583

2101 SALARY 201,880,518

22020305 PRINTING OF NON SECURITY DOCUMENTS 1,000,000

22020306 PRINTING OF SECURITY DOCUMENTS 1,000,000

22020303 NEWSPAPERS 200,000

22020304 MAGAZINES & PERIODICALS 200,000

220203 MATERIALS & SUPPLIES - GENERAL 7,432,439

22020302 BOOKS 532,439

22020203 INTERNET ACCESS CHARGES 477,000

22020205 WATER RATES 500,000

22020201 ELECTRICITY CHARGES 1,000,000

22020202 TELEPHONE CHARGES 200,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 2,000,000

220202 UTILITIES - GENERAL 2,177,000

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 500,000

220210 MISCELLANEOUS 2,000,000

220208 FUEL & LUBRICANTS - GENERAL 1,000,000

22020801 MOTOR VEHICLE FUEL COST 500,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,000,000

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,000,000

22020402 MAINTENANCE OF OFFICE FURNITURE 1,000,000

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,000,000

220204 MAINTENANCE SERVICES - GENERAL 5,200,000

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,200,000

22020307 DRUGS & MEDICAL SUPPLIES 2,500,000

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 2,000,000

TOTAL PERSONNEL 227,115,583

TOTAL OVERHEAD 88,257,834

TOTAL RECURRENT 315,373,417

23020102 CONSTRUCTION / PROVISION OF RESIDENTIAL BUILDINGS 16,500,000

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 40,000,000

2302 CONSTRUCTION / PROVISION 56,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 56,500,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 65,948,395

23 CAPITAL EXPENDITURE 56,500,000

2205 SUBSIDIES 65,948,395

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 65,948,395

22021007 WELFARE PACKAGES 500,000

22021009 SPORTING ACTIVITIES 1,500,000

TOTAL CAPITAL 56,500,000

TOTAL ALLOCATION 371,873,417

Page 123: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

210101 SALARIES AND WAGES 305,741,583

21010101 SALARY 305,741,583

21 PERSONNEL COST 344,199,281

2101 SALARY 305,741,583

CODE LINE ITEM AMOUNT

2 EXPENDITURE 437,379,067

FGCIKIRUN13012774I. VIP TOILETS AND BATHROOMS (HOSTELS AND CLASSROOMS AREAS) II. PROVISION OF MODERN KITCHEN AND RENOVATION/COMPLETION OF DINING HALLS III. BOREHOLE AND RETICULATION OF WATER (MDGS)

NEW 40,000,000

0517026014 FGC JOS

CODE PROJECT NAME TYPE AMOUNT

FGCIKIRUN04008164 CONSTRUCTION OF NEW GIRLS HOSTEL ONGOING 16,500,000

0517026013 FGC IKURIN

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 2,000,000

220202 UTILITIES - GENERAL 1,900,000

220201 TRAVEL& TRANSPORT - GENERAL 4,000,000

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 2,000,000

22 OTHER RECURRENT COSTS 76,679,786

2202 OVERHEAD COST 19,279,691

21020201 NHIS 15,287,079

21020202 CONTRIBUTORY PENSION 22,930,619

21020101 NON REGULAR ALLOWANCES 240,000

210202 SOCIAL CONTRIBUTIONS 38,217,698

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 38,457,698

210201 ALLOWANCES 240,000

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 1,200,000

220204 MAINTENANCE SERVICES - GENERAL 3,000,000

22020306 PRINTING OF SECURITY DOCUMENTS 1,000,000

22020307 DRUGS & MEDICAL SUPPLIES 1,500,000

22020304 MAGAZINES & PERIODICALS 200,000

22020305 PRINTING OF NON SECURITY DOCUMENTS 1,000,000

22020302 BOOKS 1,779,691

22020303 NEWSPAPERS 200,000

22020203 INTERNET ACCESS CHARGES 250,000

220203 MATERIALS & SUPPLIES - GENERAL 6,879,691

22020201 ELECTRICITY CHARGES 1,400,000

22020202 TELEPHONE CHARGES 250,000

2205 SUBSIDIES 57,400,095

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 57,400,095

22021001 REFRESHMENT & MEALS 500,000

22021009 SPORTING ACTIVITIES 500,000

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 1,000,000

220210 MISCELLANEOUS 1,000,000

220208 FUEL & LUBRICANTS - GENERAL 2,500,000

22020801 MOTOR VEHICLE FUEL COST 1,500,000

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,500,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 500,000

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 500,000

22020402 MAINTENANCE OF OFFICE FURNITURE 500,000

FGCJOS02012743 CONSTRUCTION OF 10 UNITS TOILETS NEW 16,500,000

0517026015 FGC KADUNA

0517026014 FGC JOS

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 420,879,067

TOTAL CAPITAL 16,500,000

TOTAL ALLOCATION 437,379,067

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 16,500,000

TOTAL PERSONNEL 344,199,281

TOTAL OVERHEAD 76,679,786

2302 CONSTRUCTION / PROVISION 16,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 16,500,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 57,400,095

23 CAPITAL EXPENDITURE 16,500,000

210101 SALARIES AND WAGES 342,463,834

21 PERSONNEL COST 385,751,814

2101 SALARY 342,463,834

CODE LINE ITEM AMOUNT

2 EXPENDITURE 568,499,815

Page 124: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

21020201 NHIS 17,123,192

21020202 CONTRIBUTORY PENSION 25,684,788

21020101 NON REGULAR ALLOWANCES 480,000

210202 SOCIAL CONTRIBUTIONS 42,807,980

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 43,287,980

210201 ALLOWANCES 480,000

21010101 SALARY 342,463,834

22020205 WATER RATES 91,058

220203 MATERIALS & SUPPLIES - GENERAL 4,425,430

22020203 INTERNET ACCESS CHARGES 273,175

22020204 SATELLITE BROADCASTING ACCESS CHARGES 91,058

22020201 ELECTRICITY CHARGES 455,291

22020202 TELEPHONE CHARGES 91,058

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,639,048

220202 UTILITIES - GENERAL 1,001,640

220201 TRAVEL& TRANSPORT - GENERAL 1,821,164

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 182,116

22 OTHER RECURRENT COSTS 126,248,001

2202 OVERHEAD COST 17,847,410

220204 MAINTENANCE SERVICES - GENERAL 4,989,990

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 346,021

22020309 UNIFORMS & OTHER CLOTHING 728,466

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 163,905

22020307 DRUGS & MEDICAL SUPPLIES 728,466

22020308 FIELD & CAMPING MATERIALS SUPPLIES 546,349

22020305 PRINTING OF NON SECURITY DOCUMENTS 364,233

22020306 PRINTING OF SECURITY DOCUMENTS 346,021

22020303 NEWSPAPERS 364,233

22020304 MAGAZINES & PERIODICALS 364,233

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 455,291

22020302 BOOKS 364,233

22020606 CLEANING & FUMIGATION SERVICES 364,233

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 1,001,640

220206 OTHER SERVICES - GENERAL 637,408

22020601 SECURITY SERVICES 273,175

220205 TRAINING - GENERAL 546,349

22020501 LOCAL TRAINING 546,349

22020406 OTHER MAINTENANCE SERVICES 1,092,699

22020410 MAINTENANCE OF ROADS AND BRIDGES 91,058

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 910,582

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,092,699

22020402 MAINTENANCE OF OFFICE FURNITURE 546,349

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 910,582

220210 MISCELLANEOUS 1,966,857

22021001 REFRESHMENT & MEALS 364,233

220209 FINANCIAL CHARGES - GENERAL 182,116

22020904 OTHER CRF BANK CHARGES 182,116

22020803 PLANT / GENERATOR FUEL COST 273,175

22020806 COOKING GAS/FUEL COST 364,233

22020801 MOTOR VEHICLE FUEL COST 273,175

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 364,233

22020708 BUDGET PREPARATION 91,058

220208 FUEL & LUBRICANTS - GENERAL 1,274,816

22020702 INFORMATION TECHNOLOGY CONSULTING 546,349

22020703 LEGAL SERVICES 364,233

2302 CONSTRUCTION / PROVISION 40,000,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 40,000,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 108,400,591

23 CAPITAL EXPENDITURE 56,500,000

2205 SUBSIDIES 108,400,591

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 108,400,591

22021010 DIRECT TEACHING & LABORATORY COST 364,233

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 91,058

22021006 POSTAGES & COURIER SERVICES 236,751

22021009 SPORTING ACTIVITIES 364,233

22021003 PUBLICITY & ADVERTISEMENTS 182,116

22021004 MEDICAL EXPENSES 364,233

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 40,000,000

Page 125: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

FGCKADUNA08012739 REHABILITATION OF 2 NOS. BLOCKS OF 2 STOREY BUILDING OF 18 CLASSES EACH NEW 16,500,000

0517026016 FGC KANO

CODE PROJECT NAME TYPE AMOUNT

FGCKADUNA06012737I. VIP TOILETS AND BATHROOMS (HOSTELS AND CLASSROOMS AREAS) II. PROVISION OF MODERN KITCHEN AND RENOVATION/COMPLETION OF DINING HALLS III. BOREHOLE AND RETICULATION OF WATER (MDGS)

NEW 40,000,000

TOTAL CAPITAL 56,500,000

TOTAL ALLOCATION 568,499,815

0517026015 FGC KADUNA

TOTAL PERSONNEL 385,751,814

TOTAL OVERHEAD 126,248,001

TOTAL RECURRENT 511,999,815

230301 REHABILITATION / REPAIRS OF FIXED ASSETS - GENERAL 16,500,000

23030106 REHABILITATION / REPAIRS - PUBLIC SCHOOLS 16,500,000

2303 REHABILITATION / REPAIRS 16,500,000

22 OTHER RECURRENT COSTS 95,667,738

2202 OVERHEAD COST 18,528,559

21020201 NHIS 10,249,354

21020202 CONTRIBUTORY PENSION 15,374,032

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 25,623,386

210202 SOCIAL CONTRIBUTIONS 25,623,386

210101 SALARIES AND WAGES 204,987,087

21010101 SALARY 204,987,087

21 PERSONNEL COST 230,610,473

2101 SALARY 204,987,087

CODE LINE ITEM AMOUNT

2 EXPENDITURE 380,778,211

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 472,667

22020302 BOOKS 378,134

22020205 WATER RATES 94,533

220203 MATERIALS & SUPPLIES - GENERAL 4,594,327

22020203 INTERNET ACCESS CHARGES 283,600

22020204 SATELLITE BROADCASTING ACCESS CHARGES 94,533

22020201 ELECTRICITY CHARGES 472,667

22020202 TELEPHONE CHARGES 94,533

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,701,603

220202 UTILITIES - GENERAL 1,039,866

220201 TRAVEL& TRANSPORT - GENERAL 1,890,670

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 189,067

22020402 MAINTENANCE OF OFFICE FURNITURE 567,201

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 945,335

220204 MAINTENANCE SERVICES - GENERAL 5,180,435

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 359,227

22020309 UNIFORMS & OTHER CLOTHING 756,268

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 170,160

22020307 DRUGS & MEDICAL SUPPLIES 756,268

22020308 FIELD & CAMPING MATERIALS SUPPLIES 567,201

22020305 PRINTING OF NON SECURITY DOCUMENTS 378,134

22020306 PRINTING OF SECURITY DOCUMENTS 359,227

22020303 NEWSPAPERS 378,134

22020304 MAGAZINES & PERIODICALS 378,134

22020702 INFORMATION TECHNOLOGY CONSULTING 567,201

22020703 LEGAL SERVICES 378,134

22020606 CLEANING & FUMIGATION SERVICES 378,134

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 1,039,868

220206 OTHER SERVICES - GENERAL 661,734

22020601 SECURITY SERVICES 283,600

220205 TRAINING - GENERAL 567,201

22020501 LOCAL TRAINING 567,201

22020406 OTHER MAINTENANCE SERVICES 1,134,402

22020410 MAINTENANCE OF ROADS AND BRIDGES 94,533

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 945,335

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,134,402

22020803 PLANT / GENERATOR FUEL COST 283,600

22020806 COOKING GAS/FUEL COST 378,134

22020801 MOTOR VEHICLE FUEL COST 283,600

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 378,134

22020708 BUDGET PREPARATION 94,533

220208 FUEL & LUBRICANTS - GENERAL 1,323,468

Page 126: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22021003 PUBLICITY & ADVERTISEMENTS 189,067

22021004 MEDICAL EXPENSES 378,134

220210 MISCELLANEOUS 2,041,923

22021001 REFRESHMENT & MEALS 378,134

220209 FINANCIAL CHARGES - GENERAL 189,067

22020904 OTHER CRF BANK CHARGES 189,067

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 14,500,000

2303 REHABILITATION / REPAIRS 40,000,000

2302 CONSTRUCTION / PROVISION 14,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 14,500,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 77,139,179

23 CAPITAL EXPENDITURE 54,500,000

2205 SUBSIDIES 77,139,179

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 77,139,179

22021010 DIRECT TEACHING & LABORATORY COST 378,134

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 94,533

22021006 POSTAGES & COURIER SERVICES 245,787

22021009 SPORTING ACTIVITIES 378,134

CODE LINE ITEM AMOUNT

2 EXPENDITURE 383,324,925

FGCKANO005011184I. VIP TOILETS AND BATHROOMS (HOSTELS AND CLASSROOMS AREAS) II. PROVISION OF MODERN KITCHEN AND RENOVATION/COMPLETION OF DINING HALLS III. BOREHOLE AND RETICULATION OF WATER (MDGS)

NEW 40,000,000

0517026017 FGC KEFFI

CODE PROJECT NAME TYPE AMOUNT

FGCKANO004011183CONSTRUCTION OF 12 NOS STUDENTS TOILETS, CONSTRUCTION OF 2 NOS OF 3 BEDROOM FLAT

NEW 14,500,000

TOTAL CAPITAL 54,500,000

TOTAL ALLOCATION 380,778,211

0517026016 FGC KANO

TOTAL PERSONNEL 230,610,473

TOTAL OVERHEAD 95,667,738

TOTAL RECURRENT 326,278,211

230301 REHABILITATION / REPAIRS OF FIXED ASSETS - GENERAL 40,000,000

23030106 REHABILITATION / REPAIRS - PUBLIC SCHOOLS 40,000,000

22 OTHER RECURRENT COSTS 82,782,825

2202 OVERHEAD COST 17,320,334

21020201 NHIS 12,613,427

21020202 CONTRIBUTORY PENSION 18,920,140

21020101 NON REGULAR ALLOWANCES 240,000

210202 SOCIAL CONTRIBUTIONS 31,533,567

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 31,773,567

210201 ALLOWANCES 240,000

210101 SALARIES AND WAGES 252,268,533

21010101 SALARY 252,268,533

21 PERSONNEL COST 284,042,100

2101 SALARY 252,268,533

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,500,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,500,000

22020307 DRUGS & MEDICAL SUPPLIES 1,500,000

220204 MAINTENANCE SERVICES - GENERAL 4,500,000

220203 MATERIALS & SUPPLIES - GENERAL 2,084,882

22020303 NEWSPAPERS 584,882

22020205 WATER RATES 1,500,000

22020206 SEWERAGE CHARGES 1,500,000

220202 UTILITIES - GENERAL 4,235,452

22020201 ELECTRICITY CHARGES 1,235,452

220201 TRAVEL& TRANSPORT - GENERAL 2,000,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 2,000,000

23 CAPITAL EXPENDITURE 16,500,000

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 65,462,491

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 65,462,491

22020801 MOTOR VEHICLE FUEL COST 1,500,000

2205 SUBSIDIES 65,462,491

22020606 CLEANING & FUMIGATION SERVICES 1,500,000

220208 FUEL & LUBRICANTS - GENERAL 1,500,000

22020501 LOCAL TRAINING 1,500,000

220206 OTHER SERVICES - GENERAL 1,500,000

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,500,000

220205 TRAINING - GENERAL 1,500,000

Page 127: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

2302 CONSTRUCTION / PROVISION 16,500,000

0517026018 FGC KIYAWA

CODE LINE ITEM AMOUNT

2 EXPENDITURE 221,118,211

CODE PROJECT NAME TYPE AMOUNT

FGCKEFFI001011192 CONSTRUCTION OF PERIMETER FENCE, CONSTRUCTION OF 1BLOCK OF GIRLS HOSTEL ONGOING 16,500,000

TOTAL CAPITAL 16,500,000

TOTAL ALLOCATION 383,324,925

0517026017 FGC KEFFI

TOTAL PERSONNEL 284,042,100

TOTAL OVERHEAD 82,782,825

TOTAL RECURRENT 366,824,925

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 16,500,000

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 16,500,000

220201 TRAVEL& TRANSPORT - GENERAL 4,000,000

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 2,000,000

22 OTHER RECURRENT COSTS 75,841,742

2202 OVERHEAD COST 18,441,647

21020201 NHIS 4,078,954

21020202 CONTRIBUTORY PENSION 6,118,431

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 10,197,385

210202 SOCIAL CONTRIBUTIONS 10,197,385

210101 SALARIES AND WAGES 81,579,084

21010101 SALARY 81,579,084

21 PERSONNEL COST 91,776,469

2101 SALARY 81,579,084

22020307 DRUGS & MEDICAL SUPPLIES 500,000

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 1,000,000

22020305 PRINTING OF NON SECURITY DOCUMENTS 500,000

22020306 PRINTING OF SECURITY DOCUMENTS 500,000

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 1,000,000

22020302 BOOKS 900,095

22020203 INTERNET ACCESS CHARGES 691,552

220203 MATERIALS & SUPPLIES - GENERAL 4,400,095

22020201 ELECTRICITY CHARGES 1,000,000

22020202 TELEPHONE CHARGES 500,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 2,000,000

220202 UTILITIES - GENERAL 2,191,552

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 500,000

22020803 PLANT / GENERATOR FUEL COST 500,000

220208 FUEL & LUBRICANTS - GENERAL 2,500,000

22020801 MOTOR VEHICLE FUEL COST 1,500,000

220205 TRAINING - GENERAL 500,000

22020501 LOCAL TRAINING 500,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 500,000

22020405 MAINTENANCE OF PLANTS/GENERATORS 500,000

22020402 MAINTENANCE OF OFFICE FURNITURE 500,000

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 500,000

220204 MAINTENANCE SERVICES - GENERAL 2,500,000

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 53,500,000

23020104 CONSTRUCTION / PROVISION OF HOUSING 13,500,000

23 CAPITAL EXPENDITURE 53,500,000

2302 CONSTRUCTION / PROVISION 53,500,000

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 57,400,095

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 57,400,095

22021010 DIRECT TEACHING & LABORATORY COST 850,000

2205 SUBSIDIES 57,400,095

22021007 WELFARE PACKAGES 500,000

22021009 SPORTING ACTIVITIES 500,000

220210 MISCELLANEOUS 2,350,000

22021003 PUBLICITY & ADVERTISEMENTS 500,000

TOTAL RECURRENT 167,618,211

TOTAL CAPITAL 53,500,000

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 40,000,000

TOTAL PERSONNEL 91,776,469

TOTAL OVERHEAD 75,841,742

Page 128: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

0517026019 FGC KWALI

CODE LINE ITEM AMOUNT

2 EXPENDITURE 424,553,436

FGCKIYAWA001006475 CONSTRUCTION OF MULTIPURPOSE HALL ONGOING 13,500,000

FGCKIYAWA006011440I. VIP TOILETS AND BATHROOMS (HOSTELS AND CLASSROOMS AREAS) II. PROVISION OF MODERN KITCHEN AND RENOVATION/COMPLETION OF DINING HALLS III. BOREHOLE AND RETICULATION OF WATER (MDGS)

NEW 40,000,000

0517026018 FGC KIYAWA

CODE PROJECT NAME TYPE AMOUNT

TOTAL ALLOCATION 221,118,211

220201 TRAVEL& TRANSPORT - GENERAL 2,000,000

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,000,000

22 OTHER RECURRENT COSTS 71,484,833

2202 OVERHEAD COST 14,084,738

21020201 NHIS 14,958,605

21020202 CONTRIBUTORY PENSION 22,437,907

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 37,396,512

210202 SOCIAL CONTRIBUTIONS 37,396,512

210101 SALARIES AND WAGES 299,172,091

21010101 SALARY 299,172,091

21 PERSONNEL COST 336,568,603

2101 SALARY 299,172,091

22020307 DRUGS & MEDICAL SUPPLIES 1,000,000

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 1,000,000

22020305 PRINTING OF NON SECURITY DOCUMENTS 1,000,000

22020306 PRINTING OF SECURITY DOCUMENTS 1,000,000

22020302 BOOKS 784,738

22020304 MAGAZINES & PERIODICALS 500,000

22020203 INTERNET ACCESS CHARGES 500,000

220203 MATERIALS & SUPPLIES - GENERAL 5,284,738

22020201 ELECTRICITY CHARGES 500,000

22020202 TELEPHONE CHARGES 500,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,000,000

220202 UTILITIES - GENERAL 1,500,000

220210 MISCELLANEOUS 1,000,000

22021001 REFRESHMENT & MEALS 500,000

22020801 MOTOR VEHICLE FUEL COST 500,000

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 500,000

22020708 BUDGET PREPARATION 1,000,000

220208 FUEL & LUBRICANTS - GENERAL 1,000,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 300,000

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 1,000,000

22020402 MAINTENANCE OF OFFICE FURNITURE 500,000

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 500,000

220204 MAINTENANCE SERVICES - GENERAL 2,300,000

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,000,000

TOTAL CAPITAL 16,500,000

TOTAL ALLOCATION 424,553,436

0517026019 FGC KWALI

TOTAL PERSONNEL 336,568,603

TOTAL OVERHEAD 71,484,833

TOTAL RECURRENT 408,053,436

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 16,500,000

23020104 CONSTRUCTION / PROVISION OF HOUSING 16,500,000

23 CAPITAL EXPENDITURE 16,500,000

2302 CONSTRUCTION / PROVISION 16,500,000

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 57,400,095

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 57,400,095

22021009 SPORTING ACTIVITIES 500,000

2205 SUBSIDIES 57,400,095

210101 SALARIES AND WAGES 151,233,785

21 PERSONNEL COST 170,318,008

2101 SALARY 151,233,785

0517026020 FGC MAIDUGURI

CODE LINE ITEM AMOUNT

2 EXPENDITURE 310,758,701

CODE PROJECT NAME TYPE AMOUNT

FGCKWALI01011590CONSTRUCTION OF STUDENT TOILET IN THE CLASS ROOM AREA AND EXPANSION OF COLLEGE DINING HALL

NEW 16,500,000

Page 129: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

21020101 NON REGULAR ALLOWANCES 180,000

210202 SOCIAL CONTRIBUTIONS 18,904,223

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 19,084,223

210201 ALLOWANCES 180,000

21010101 SALARY 151,233,785

22020203 INTERNET ACCESS CHARGES 500,000

220203 MATERIALS & SUPPLIES - GENERAL 3,950,000

22020201 ELECTRICITY CHARGES 1,500,000

22020202 TELEPHONE CHARGES 798,223

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 2,500,000

220202 UTILITIES - GENERAL 2,798,223

220201 TRAVEL& TRANSPORT - GENERAL 5,000,000

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 2,500,000

22 OTHER RECURRENT COSTS 86,940,693

2202 OVERHEAD COST 20,598,223

21020201 NHIS 7,561,689

21020202 CONTRIBUTORY PENSION 11,342,534

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 500,000

22020405 MAINTENANCE OF PLANTS/GENERATORS 500,000

22020402 MAINTENANCE OF OFFICE FURNITURE 500,000

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 500,000

220204 MAINTENANCE SERVICES - GENERAL 2,500,000

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 500,000

22020307 DRUGS & MEDICAL SUPPLIES 500,000

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 1,000,000

22020305 PRINTING OF NON SECURITY DOCUMENTS 802,581

22020306 PRINTING OF SECURITY DOCUMENTS 500,000

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 500,000

22020302 BOOKS 647,419

22021003 PUBLICITY & ADVERTISEMENTS 500,000

22021007 WELFARE PACKAGES 500,000

22020803 PLANT / GENERATOR FUEL COST 500,000

220210 MISCELLANEOUS 2,350,000

22020801 MOTOR VEHICLE FUEL COST 1,500,000

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 500,000

22020606 CLEANING & FUMIGATION SERVICES 500,000

220208 FUEL & LUBRICANTS - GENERAL 2,500,000

220206 OTHER SERVICES - GENERAL 1,000,000

22020601 SECURITY SERVICES 500,000

220205 TRAINING - GENERAL 500,000

22020501 LOCAL TRAINING 500,000

TOTAL PERSONNEL 170,318,008

TOTAL OVERHEAD 86,940,693

TOTAL RECURRENT 257,258,701

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 40,000,000

23020114 CONSTRUCTION / PROVISION OF ROADS 13,500,000

2302 CONSTRUCTION / PROVISION 53,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 53,500,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 66,342,470

23 CAPITAL EXPENDITURE 53,500,000

2205 SUBSIDIES 66,342,470

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 66,342,470

22021009 SPORTING ACTIVITIES 500,000

22021010 DIRECT TEACHING & LABORATORY COST 850,000

210101 SALARIES AND WAGES 108,069,193

21010101 SALARY 108,069,193

21 PERSONNEL COST 121,577,842

2101 SALARY 108,069,193

CODE LINE ITEM AMOUNT

2 EXPENDITURE 216,446,988

FGC MAID 09012648 CONSTRUCTION OF 2KM ACCESS ROAD AND 250M PERIMETER FENCING NEW 13,500,000

0517026021 FGC MINJIBIR

CODE PROJECT NAME TYPE AMOUNT

FGC MAID 09012644I. VIP TOILETS AND BATHROOMS (HOSTELS AND CLASSROOMS AREAS) II. PROVISION OF MODERN KITCHEN AND RENOVATION/COMPLETION OF DINING HALLS III. BOREHOLE AND RETICULATION OF WATER (MDGS)

NEW 40,000,000

TOTAL CAPITAL 53,500,000

TOTAL ALLOCATION 310,758,701

0517026020 FGC MAIDUGURI

Page 130: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020201 ELECTRICITY CHARGES 2,500,000

22020202 TELEPHONE CHARGES 250,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 2,000,000

220202 UTILITIES - GENERAL 3,000,000

220201 TRAVEL& TRANSPORT - GENERAL 4,500,000

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 2,500,000

22 OTHER RECURRENT COSTS 81,369,146

2202 OVERHEAD COST 20,598,223

21020201 NHIS 5,403,460

21020202 CONTRIBUTORY PENSION 8,105,189

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 13,508,649

210202 SOCIAL CONTRIBUTIONS 13,508,649

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 500,000

22020402 MAINTENANCE OF OFFICE FURNITURE 500,000

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 1,200,000

220204 MAINTENANCE SERVICES - GENERAL 3,000,000

22020306 PRINTING OF SECURITY DOCUMENTS 1,000,000

22020307 DRUGS & MEDICAL SUPPLIES 1,500,000

22020304 MAGAZINES & PERIODICALS 200,000

22020305 PRINTING OF NON SECURITY DOCUMENTS 1,000,000

22020302 BOOKS 1,498,223

22020303 NEWSPAPERS 200,000

22020203 INTERNET ACCESS CHARGES 250,000

220203 MATERIALS & SUPPLIES - GENERAL 6,598,223

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 60,770,923

23 CAPITAL EXPENDITURE 13,500,000

2205 SUBSIDIES 60,770,923

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 60,770,923

22021001 REFRESHMENT & MEALS 500,000

22021009 SPORTING ACTIVITIES 500,000

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 1,000,000

220210 MISCELLANEOUS 1,000,000

220208 FUEL & LUBRICANTS - GENERAL 2,500,000

22020801 MOTOR VEHICLE FUEL COST 1,500,000

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,500,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 500,000

CODE LINE ITEM AMOUNT

2 EXPENDITURE 469,749,239

FGCMINJIBIR001006792

CONSTRUCTION OF 2BLOCKS OF HOSTEL ONGOING 13,500,000

0517026022 FGC MINNA

0517026021 FGC MINJIBIR

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 202,946,988

TOTAL CAPITAL 13,500,000

TOTAL ALLOCATION 216,446,988

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 13,500,000

TOTAL PERSONNEL 121,577,842

TOTAL OVERHEAD 81,369,146

2302 CONSTRUCTION / PROVISION 13,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 13,500,000

22 OTHER RECURRENT COSTS 83,506,844

2202 OVERHEAD COST 28,127,076

21020201 NHIS 14,775,218

21020202 CONTRIBUTORY PENSION 22,162,826

21020101 NON REGULAR ALLOWANCES 300,000

210202 SOCIAL CONTRIBUTIONS 36,938,044

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 37,238,044

210201 ALLOWANCES 300,000

210101 SALARIES AND WAGES 295,504,351

21010101 SALARY 295,504,351

21 PERSONNEL COST 332,742,395

2101 SALARY 295,504,351

22020201 ELECTRICITY CHARGES 1,500,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 2,500,000

220202 UTILITIES - GENERAL 2,500,000

220201 TRAVEL& TRANSPORT - GENERAL 5,000,000

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 2,500,000

Page 131: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020304 MAGAZINES & PERIODICALS 500,000

22020305 PRINTING OF NON SECURITY DOCUMENTS 1,500,000

22020302 BOOKS 1,627,076

22020303 NEWSPAPERS 500,000

22020203 INTERNET ACCESS CHARGES 500,000

220203 MATERIALS & SUPPLIES - GENERAL 10,127,076

22020202 TELEPHONE CHARGES 500,000

220208 FUEL & LUBRICANTS - GENERAL 2,500,000

22020801 MOTOR VEHICLE FUEL COST 1,500,000

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 1,000,000

22020708 BUDGET PREPARATION 1,000,000

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,500,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,500,000

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,500,000

22020402 MAINTENANCE OF OFFICE FURNITURE 1,500,000

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 2,000,000

220204 MAINTENANCE SERVICES - GENERAL 6,000,000

22020306 PRINTING OF SECURITY DOCUMENTS 1,500,000

22020307 DRUGS & MEDICAL SUPPLIES 2,500,000

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 40,000,000

2304 PRESERVATION OF THE ENVIRONMENT 13,500,000

2302 CONSTRUCTION / PROVISION 40,000,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 40,000,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 55,379,768

23 CAPITAL EXPENDITURE 53,500,000

2205 SUBSIDIES 55,379,768

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 55,379,768

22021001 REFRESHMENT & MEALS 500,000

22021009 SPORTING ACTIVITIES 500,000

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 1,000,000

220210 MISCELLANEOUS 1,000,000

CODE LINE ITEM AMOUNT

2 EXPENDITURE 164,183,424

FGCMINNA006006950 CONSTRUCTION OF 800 METER DRINAGE ONGOING 13,500,000

0517026023 FGC ODIKOLOGUNA

CODE PROJECT NAME TYPE AMOUNT

FGCMINNA002011739I. VIP TOILETS AND BATHROOMS (HOSTELS AND CLASSROOMS AREAS) II. PROVISION OF MODERN KITCHEN AND RENOVATION/COMPLETION OF DINING HALLS III. BOREHOLE AND RETICULATION OF WATER (MDGS)

NEW 40,000,000

TOTAL CAPITAL 53,500,000

TOTAL ALLOCATION 469,749,239

0517026022 FGC MINNA

TOTAL PERSONNEL 332,742,395

TOTAL OVERHEAD 83,506,844

TOTAL RECURRENT 416,249,239

230401 PRESERVATION OF THE ENVIRONMENT - GENERAL 13,500,000

23040105 WATER POLLUTION PREVENTION & CONTROL 13,500,000

220201 TRAVEL& TRANSPORT - GENERAL 2,000,000

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,000,000

22 OTHER RECURRENT COSTS 76,233,134

2202 OVERHEAD COST 15,470,651

21020201 NHIS 3,308,902

21020202 CONTRIBUTORY PENSION 4,963,353

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 8,272,255

210202 SOCIAL CONTRIBUTIONS 8,272,255

210101 SALARIES AND WAGES 66,178,035

21010101 SALARY 66,178,035

21 PERSONNEL COST 74,450,290

2101 SALARY 66,178,035

22020307 DRUGS & MEDICAL SUPPLIES 1,000,000

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 1,000,000

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 1,000,000

22020302 BOOKS 1,000,000

22020203 INTERNET ACCESS CHARGES 500,000

220203 MATERIALS & SUPPLIES - GENERAL 5,000,000

22020201 ELECTRICITY CHARGES 1,000,000

22020202 TELEPHONE CHARGES 500,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,000,000

220202 UTILITIES - GENERAL 2,000,000

Page 132: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020311 FOOD STUFF / CATERING MATERIALS SUPPLIES 1,000,000

220204 MAINTENANCE SERVICES - GENERAL 3,500,000

22021010 DIRECT TEACHING & LABORATORY COST 470,651

2205 SUBSIDIES 60,762,483

220210 MISCELLANEOUS 970,651

22021009 SPORTING ACTIVITIES 500,000

22020801 MOTOR VEHICLE FUEL COST 500,000

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 500,000

22020501 LOCAL TRAINING 1,000,000

220208 FUEL & LUBRICANTS - GENERAL 1,000,000

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,500,000

220205 TRAINING - GENERAL 1,000,000

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,000,000

22020402 MAINTENANCE OF OFFICE FURNITURE 1,000,000

CODE PROJECT NAME TYPE AMOUNT

FGCODIKOLO001012698

COMPLETION OF ADMINISTRATIVE BLOCK AND PROVISION OF WATER TREATMENT PLANT NEW 13,500,000

TOTAL CAPITAL 13,500,000

TOTAL ALLOCATION 164,183,424

0517026023 FGC ODIKOLOGUNA

TOTAL PERSONNEL 74,450,290

TOTAL OVERHEAD 76,233,134

TOTAL RECURRENT 150,683,424

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 13,500,000

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 13,500,000

23 CAPITAL EXPENDITURE 13,500,000

2302 CONSTRUCTION / PROVISION 13,500,000

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 60,762,483

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 60,762,483

21020201 NHIS 12,032,770

21020202 CONTRIBUTORY PENSION 18,049,155

21020101 NON REGULAR ALLOWANCES 60,000

210202 SOCIAL CONTRIBUTIONS 30,081,925

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 30,141,925

210201 ALLOWANCES 60,000

210101 SALARIES AND WAGES 240,655,402

21010101 SALARY 240,655,402

21 PERSONNEL COST 270,797,327

2101 SALARY 240,655,402

0517026024 FGC ODOGBOLU

CODE LINE ITEM AMOUNT

2 EXPENDITURE 405,835,344

22020307 DRUGS & MEDICAL SUPPLIES 300,000

22020308 FIELD & CAMPING MATERIALS SUPPLIES 150,000

22020302 BOOKS 860,000

22020303 NEWSPAPERS 150,000

220203 MATERIALS & SUPPLIES - GENERAL 4,160,000

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 2,500,000

220202 UTILITIES - GENERAL 1,600,000

22020201 ELECTRICITY CHARGES 1,600,000

220201 TRAVEL& TRANSPORT - GENERAL 5,000,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 5,000,000

22 OTHER RECURRENT COSTS 81,538,017

2202 OVERHEAD COST 14,737,906

220210 MISCELLANEOUS 1,527,906

22021001 REFRESHMENT & MEALS 200,000

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 800,000

22020803 PLANT / GENERATOR FUEL COST 500,000

22020405 MAINTENANCE OF PLANTS/GENERATORS 100,000

220208 FUEL & LUBRICANTS - GENERAL 1,300,000

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 200,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 150,000

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 500,000

22020402 MAINTENANCE OF OFFICE FURNITURE 200,000

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 200,000

220204 MAINTENANCE SERVICES - GENERAL 1,150,000

22021002 HONORARIUM & SITTING ALLOWANCE 7,906

22021003 PUBLICITY & ADVERTISEMENTS 250,000

Page 133: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

2302 CONSTRUCTION / PROVISION 53,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 53,500,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 66,800,111

23 CAPITAL EXPENDITURE 53,500,000

2205 SUBSIDIES 66,800,111

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 66,800,111

22021009 SPORTING ACTIVITIES 350,000

22021010 DIRECT TEACHING & LABORATORY COST 120,000

22021006 POSTAGES & COURIER SERVICES 100,000

22021007 WELFARE PACKAGES 500,000

0517026025 FGC OGBOMOSHMO

CODE LINE ITEM AMOUNT

2 EXPENDITURE 381,965,904

FGCODOG002006969 RENOVATION OF 2NOS LABORATORY (AGRIC & HOME ECONOMICS) ONGOING 13,500,000

FGCODOG002011925I. VIP TOILETS AND BATHROOMS (HOSTELS AND CLASSROOMS AREAS) II. PROVISION OF MODERN KITCHEN AND RENOVATION/COMPLETION OF DINING HALLS III. BOREHOLE AND RETICULATION OF WATER (MDGS)

NEW 40,000,000

0517026024 FGC ODOGBOLU

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 352,335,344

TOTAL CAPITAL 53,500,000

TOTAL ALLOCATION 405,835,344

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 53,500,000

TOTAL PERSONNEL 270,797,327

TOTAL OVERHEAD 81,538,017

220201 TRAVEL& TRANSPORT - GENERAL 1,420,849

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 142,085

22 OTHER RECURRENT COSTS 75,021,203

2202 OVERHEAD COST 13,924,315

21020201 NHIS 13,041,987

21020202 CONTRIBUTORY PENSION 19,562,980

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 32,604,967

210202 SOCIAL CONTRIBUTIONS 32,604,967

210101 SALARIES AND WAGES 260,839,734

21010101 SALARY 260,839,734

21 PERSONNEL COST 293,444,701

2101 SALARY 260,839,734

22020303 NEWSPAPERS 284,170

22020304 MAGAZINES & PERIODICALS 284,170

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 355,212

22020302 BOOKS 284,170

22020205 WATER RATES 71,042

220203 MATERIALS & SUPPLIES - GENERAL 3,452,662

22020203 INTERNET ACCESS CHARGES 213,127

22020204 SATELLITE BROADCASTING ACCESS CHARGES 71,042

22020201 ELECTRICITY CHARGES 355,212

22020202 TELEPHONE CHARGES 71,042

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,278,764

220202 UTILITIES - GENERAL 781,465

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 710,424

22020405 MAINTENANCE OF PLANTS/GENERATORS 852,509

22020402 MAINTENANCE OF OFFICE FURNITURE 426,255

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 710,424

220204 MAINTENANCE SERVICES - GENERAL 3,893,124

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 269,961

22020309 UNIFORMS & OTHER CLOTHING 568,339

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 127,876

22020307 DRUGS & MEDICAL SUPPLIES 568,339

22020308 FIELD & CAMPING MATERIALS SUPPLIES 426,255

22020305 PRINTING OF NON SECURITY DOCUMENTS 284,170

22020306 PRINTING OF SECURITY DOCUMENTS 269,961

22020606 CLEANING & FUMIGATION SERVICES 284,170

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 781,467

220206 OTHER SERVICES - GENERAL 497,297

22020601 SECURITY SERVICES 213,127

220205 TRAINING - GENERAL 426,255

22020501 LOCAL TRAINING 426,255

22020406 OTHER MAINTENANCE SERVICES 852,509

22020410 MAINTENANCE OF ROADS AND BRIDGES 71,042

Page 134: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020708 BUDGET PREPARATION 71,042

220208 FUEL & LUBRICANTS - GENERAL 994,594

22020702 INFORMATION TECHNOLOGY CONSULTING 426,255

22020703 LEGAL SERVICES 284,170

22021006 POSTAGES & COURIER SERVICES 184,710

22021009 SPORTING ACTIVITIES 284,170

22021003 PUBLICITY & ADVERTISEMENTS 142,085

22021004 MEDICAL EXPENSES 284,170

220210 MISCELLANEOUS 1,534,517

22021001 REFRESHMENT & MEALS 284,170

220209 FINANCIAL CHARGES - GENERAL 142,085

22020904 OTHER CRF BANK CHARGES 142,085

22020803 PLANT / GENERATOR FUEL COST 213,127

22020806 COOKING GAS/FUEL COST 284,170

22020801 MOTOR VEHICLE FUEL COST 213,127

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 284,170

TOTAL RECURRENT 368,465,904

TOTAL CAPITAL 13,500,000

TOTAL ALLOCATION 381,965,904

23010102 PURCHASE OF OFFICE BUILDINGS 13,500,000

TOTAL PERSONNEL 293,444,701

TOTAL OVERHEAD 75,021,203

2301 FIXED ASSETS PURCHASED 13,500,000

230101 PURCHASE OF FIXED ASSETS - GENERAL 13,500,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 61,096,888

23 CAPITAL EXPENDITURE 13,500,000

2205 SUBSIDIES 61,096,888

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 61,096,888

22021010 DIRECT TEACHING & LABORATORY COST 284,170

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 71,042

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 14,662,225

210202 SOCIAL CONTRIBUTIONS 14,662,225

210101 SALARIES AND WAGES 117,297,806

21010101 SALARY 117,297,806

21 PERSONNEL COST 131,960,031

2101 SALARY 117,297,806

CODE LINE ITEM AMOUNT

2 EXPENDITURE 258,397,419

XGBSH008018 RENOVATION OF MUSIC/BUSINESS DEPARTMENT BLOCK ONGOING 13,500,000

0517026026 FGC OGOJA

0517026025 FGC OGBOMOSHMO

CODE PROJECT NAME TYPE AMOUNT

22020203 INTERNET ACCESS CHARGES 257,809

22020204 SATELLITE BROADCASTING ACCESS CHARGES 85,936

22020201 ELECTRICITY CHARGES 429,681

22020202 TELEPHONE CHARGES 85,936

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,546,852

220202 UTILITIES - GENERAL 945,298

220201 TRAVEL& TRANSPORT - GENERAL 1,718,724

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 171,872

22 OTHER RECURRENT COSTS 72,937,388

2202 OVERHEAD COST 16,843,499

21020201 NHIS 5,864,890

21020202 CONTRIBUTORY PENSION 8,797,335

22020309 UNIFORMS & OTHER CLOTHING 687,490

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 154,685

22020307 DRUGS & MEDICAL SUPPLIES 687,490

22020308 FIELD & CAMPING MATERIALS SUPPLIES 515,617

22020305 PRINTING OF NON SECURITY DOCUMENTS 343,745

22020306 PRINTING OF SECURITY DOCUMENTS 326,558

22020303 NEWSPAPERS 343,745

22020304 MAGAZINES & PERIODICALS 343,745

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 429,681

22020302 BOOKS 343,745

22020205 WATER RATES 85,936

220203 MATERIALS & SUPPLIES - GENERAL 4,176,501

220204 MAINTENANCE SERVICES - GENERAL 4,709,305

Page 135: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

220206 OTHER SERVICES - GENERAL 601,554

22020601 SECURITY SERVICES 257,809

220205 TRAINING - GENERAL 515,617

22020501 LOCAL TRAINING 515,617

22020406 OTHER MAINTENANCE SERVICES 1,031,235

22020410 MAINTENANCE OF ROADS AND BRIDGES 85,936

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 859,362

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,031,235

22020402 MAINTENANCE OF OFFICE FURNITURE 515,617

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 859,362

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 326,558

220209 FINANCIAL CHARGES - GENERAL 171,872

22020904 OTHER CRF BANK CHARGES 171,872

22020803 PLANT / GENERATOR FUEL COST 257,809

22020806 COOKING GAS/FUEL COST 343,745

22020801 MOTOR VEHICLE FUEL COST 257,809

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 343,745

22020708 BUDGET PREPARATION 85,936

220208 FUEL & LUBRICANTS - GENERAL 1,203,108

22020702 INFORMATION TECHNOLOGY CONSULTING 515,617

22020703 LEGAL SERVICES 343,745

22020606 CLEANING & FUMIGATION SERVICES 343,745

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 945,298

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 56,093,889

23 CAPITAL EXPENDITURE 53,500,000

2205 SUBSIDIES 56,093,889

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 56,093,889

22021010 DIRECT TEACHING & LABORATORY COST 343,745

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 85,936

22021006 POSTAGES & COURIER SERVICES 223,434

22021009 SPORTING ACTIVITIES 343,745

22021003 PUBLICITY & ADVERTISEMENTS 171,872

22021004 MEDICAL EXPENSES 343,745

220210 MISCELLANEOUS 1,856,222

22021001 REFRESHMENT & MEALS 343,745

FGCOGOJA003012679I. VIP TOILETS AND BATHROOMS (HOSTELS AND CLASSROOMS AREAS) II. PROVISION OF MODERN KITCHEN AND RENOVATION/COMPLETION OF DINING HALLS III. BOREHOLE AND RETICULATION OF WATER (MDGS)

NEW 40,000,000

0517026027 FGC OHAFIA

CODE PROJECT NAME TYPE AMOUNT

FGCOGOJA001007072 CONSTRUCTION OF PERIMETER WALL FENCE ONGOING 13,500,000

TOTAL CAPITAL 53,500,000

TOTAL ALLOCATION 258,397,419

0517026026 FGC OGOJA

TOTAL PERSONNEL 131,960,031

TOTAL OVERHEAD 72,937,388

TOTAL RECURRENT 204,897,419

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 40,000,000

23020118 CONSTRUCTION / PROVISION OF INFRASTRUCTURE 13,500,000

2302 CONSTRUCTION / PROVISION 53,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 53,500,000

22 OTHER RECURRENT COSTS 101,750,059

2202 OVERHEAD COST 36,428,377

21020201 NHIS 5,039,164

21020202 CONTRIBUTORY PENSION 7,558,746

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 12,597,910

210202 SOCIAL CONTRIBUTIONS 12,597,910

210101 SALARIES AND WAGES 100,783,281

21010101 SALARY 100,783,281

21 PERSONNEL COST 113,381,191

2101 SALARY 100,783,281

CODE LINE ITEM AMOUNT

2 EXPENDITURE 268,631,250

22020201 ELECTRICITY CHARGES 929,681

22020202 TELEPHONE CHARGES 185,936

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 3,346,852

220202 UTILITIES - GENERAL 2,045,298

220201 TRAVEL& TRANSPORT - GENERAL 3,718,724

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 371,872

Page 136: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 929,681

22020302 BOOKS 743,745

22020205 WATER RATES 185,936

220203 MATERIALS & SUPPLIES - GENERAL 9,036,501

22020203 INTERNET ACCESS CHARGES 557,809

22020204 SATELLITE BROADCASTING ACCESS CHARGES 185,936

22020402 MAINTENANCE OF OFFICE FURNITURE 1,115,617

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,859,362

220204 MAINTENANCE SERVICES - GENERAL 10,189,305

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 706,558

22020309 UNIFORMS & OTHER CLOTHING 1,487,490

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 334,685

22020307 DRUGS & MEDICAL SUPPLIES 1,487,490

22020308 FIELD & CAMPING MATERIALS SUPPLIES 1,115,617

22020305 PRINTING OF NON SECURITY DOCUMENTS 743,745

22020306 PRINTING OF SECURITY DOCUMENTS 706,558

22020303 NEWSPAPERS 743,745

22020304 MAGAZINES & PERIODICALS 743,745

22020702 INFORMATION TECHNOLOGY CONSULTING 1,115,617

22020703 LEGAL SERVICES 743,745

22020606 CLEANING & FUMIGATION SERVICES 743,745

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 2,045,298

220206 OTHER SERVICES - GENERAL 1,301,554

22020601 SECURITY SERVICES 557,809

220205 TRAINING - GENERAL 1,115,617

22020501 LOCAL TRAINING 1,115,617

22020406 OTHER MAINTENANCE SERVICES 2,231,235

22020410 MAINTENANCE OF ROADS AND BRIDGES 185,936

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,859,362

22020405 MAINTENANCE OF PLANTS/GENERATORS 2,231,235

22021003 PUBLICITY & ADVERTISEMENTS 371,872

22021004 MEDICAL EXPENSES 743,745

220210 MISCELLANEOUS 4,001,100

22021001 REFRESHMENT & MEALS 743,745

220209 FINANCIAL CHARGES - GENERAL 371,872

22020904 OTHER CRF BANK CHARGES 371,872

22020803 PLANT / GENERATOR FUEL COST 557,809

22020806 COOKING GAS/FUEL COST 743,745

22020801 MOTOR VEHICLE FUEL COST 557,809

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 743,745

22020708 BUDGET PREPARATION 185,936

220208 FUEL & LUBRICANTS - GENERAL 2,603,108

23020102 CONSTRUCTION / PROVISION OF RESIDENTIAL BUILDINGS 13,500,000

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 40,000,000

2302 CONSTRUCTION / PROVISION 53,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 53,500,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 65,321,682

23 CAPITAL EXPENDITURE 53,500,000

2205 SUBSIDIES 65,321,682

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 65,321,682

22021010 DIRECT TEACHING & LABORATORY COST 743,745

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 170,814

22021006 POSTAGES & COURIER SERVICES 483,434

22021009 SPORTING ACTIVITIES 743,745

21 PERSONNEL COST 231,851,260

CODE LINE ITEM AMOUNT

2 EXPENDITURE 365,009,975

FGCOHAFIA002010332I. VIP TOILETS AND BATHROOMS (HOSTELS AND CLASSROOMS AREAS) II. PROVISION OF MODERN KITCHEN AND RENOVATION/COMPLETION OF DINING HALLS III. BOREHOLE AND RETICULATION OF WATER (MDGS)

NEW 40,000,000

0517026028 FGC OKIGWE

CODE PROJECT NAME TYPE AMOUNT

FGCOHAFIA001007099 STAFF QUARTERS PHASE 1 ONGOING 13,500,000

TOTAL CAPITAL 53,500,000

TOTAL ALLOCATION 268,631,250

0517026027 FGC OHAFIA

TOTAL PERSONNEL 113,381,191

TOTAL OVERHEAD 101,750,059

TOTAL RECURRENT 215,131,250

Page 137: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

2101 SALARY 205,716,675

220201 TRAVEL& TRANSPORT - GENERAL 1,819,048

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 181,905

22 OTHER RECURRENT COSTS 79,658,715

2202 OVERHEAD COST 17,826,656

21020201 NHIS 10,285,834

21020202 CONTRIBUTORY PENSION 15,428,751

21020101 NON REGULAR ALLOWANCES 420,000

210202 SOCIAL CONTRIBUTIONS 25,714,585

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 26,134,585

210201 ALLOWANCES 420,000

210101 SALARIES AND WAGES 205,716,675

21010101 SALARY 205,716,675

22020303 NEWSPAPERS 363,809

22020304 MAGAZINES & PERIODICALS 363,809

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 454,762

22020302 BOOKS 363,809

22020205 WATER RATES 90,952

220203 MATERIALS & SUPPLIES - GENERAL 4,420,283

22020203 INTERNET ACCESS CHARGES 272,857

22020204 SATELLITE BROADCASTING ACCESS CHARGES 90,952

22020201 ELECTRICITY CHARGES 454,762

22020202 TELEPHONE CHARGES 90,952

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,637,143

220202 UTILITIES - GENERAL 1,000,475

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 909,524

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,091,428

22020402 MAINTENANCE OF OFFICE FURNITURE 545,714

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 909,524

220204 MAINTENANCE SERVICES - GENERAL 4,984,189

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 345,619

22020309 UNIFORMS & OTHER CLOTHING 727,619

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 163,714

22020307 DRUGS & MEDICAL SUPPLIES 727,619

22020308 FIELD & CAMPING MATERIALS SUPPLIES 545,714

22020305 PRINTING OF NON SECURITY DOCUMENTS 363,809

22020306 PRINTING OF SECURITY DOCUMENTS 345,619

22020708 BUDGET PREPARATION 90,952

220208 FUEL & LUBRICANTS - GENERAL 1,273,332

22020702 INFORMATION TECHNOLOGY CONSULTING 545,714

22020703 LEGAL SERVICES 363,809

22020606 CLEANING & FUMIGATION SERVICES 363,809

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 1,000,475

220206 OTHER SERVICES - GENERAL 636,666

22020601 SECURITY SERVICES 272,857

220205 TRAINING - GENERAL 545,714

22020501 LOCAL TRAINING 545,714

22020406 OTHER MAINTENANCE SERVICES 1,091,428

22020410 MAINTENANCE OF ROADS AND BRIDGES 90,952

22021006 POSTAGES & COURIER SERVICES 236,476

22021009 SPORTING ACTIVITIES 363,809

22021003 PUBLICITY & ADVERTISEMENTS 181,905

22021004 MEDICAL EXPENSES 363,809

220210 MISCELLANEOUS 1,964,569

22021001 REFRESHMENT & MEALS 363,809

220209 FINANCIAL CHARGES - GENERAL 181,905

22020904 OTHER CRF BANK CHARGES 181,905

22020803 PLANT / GENERATOR FUEL COST 272,857

22020806 COOKING GAS/FUEL COST 363,809

22020801 MOTOR VEHICLE FUEL COST 272,857

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 363,809

2302 CONSTRUCTION / PROVISION 40,000,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 61,832,059

23 CAPITAL EXPENDITURE 53,500,000

2205 SUBSIDIES 61,832,059

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 61,832,059

22021010 DIRECT TEACHING & LABORATORY COST 363,809

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 90,952

Page 138: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

230301 REHABILITATION / REPAIRS OF FIXED ASSETS - GENERAL 13,500,000

23030103 REHABILITATION / REPAIRS - HOUSING 13,500,000

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 40,000,000

2303 REHABILITATION / REPAIRS 13,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 40,000,000

21 PERSONNEL COST 119,096,297

2101 SALARY 105,863,375

CODE LINE ITEM AMOUNT

2 EXPENDITURE 283,260,860

FGCOKIGWE006010360

I. VIP TOILETS AND BATHROOMS (HOSTELS AND CLASSROOMS AREAS) II. PROVISION OF MODERN KITCHEN AND RENOVATION/COMPLETION OF DINING HALLS III. BOREHOLE AND RETICULATION OF WATER (MDGS)

NEW 40,000,000

0517026029 FGC OKPOSI

CODE PROJECT NAME TYPE AMOUNT

FGCOKIGWE002007163

RENOVATION OF HOSTELS ONGOING 13,500,000

TOTAL CAPITAL 53,500,000

TOTAL ALLOCATION 365,009,975

0517026028 FGC OKIGWE

TOTAL PERSONNEL 231,851,260

TOTAL OVERHEAD 79,658,715

TOTAL RECURRENT 311,509,975

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 3,325,782

220202 UTILITIES - GENERAL 2,032,423

220201 TRAVEL& TRANSPORT - GENERAL 3,695,313

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 369,531

22 OTHER RECURRENT COSTS 110,664,563

2202 OVERHEAD COST 36,214,076

21020201 NHIS 5,293,169

21020202 CONTRIBUTORY PENSION 7,939,753

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 13,232,922

210202 SOCIAL CONTRIBUTIONS 13,232,922

210101 SALARIES AND WAGES 105,863,375

21010101 SALARY 105,863,375

22020305 PRINTING OF NON SECURITY DOCUMENTS 739,063

22020306 PRINTING OF SECURITY DOCUMENTS 702,110

22020303 NEWSPAPERS 739,063

22020304 MAGAZINES & PERIODICALS 739,063

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 923,828

22020302 BOOKS 739,063

22020205 WATER RATES 184,766

220203 MATERIALS & SUPPLIES - GENERAL 8,979,612

22020203 INTERNET ACCESS CHARGES 554,297

22020204 SATELLITE BROADCASTING ACCESS CHARGES 184,766

22020201 ELECTRICITY CHARGES 923,828

22020202 TELEPHONE CHARGES 184,766

22020406 OTHER MAINTENANCE SERVICES 2,217,188

22020410 MAINTENANCE OF ROADS AND BRIDGES 184,766

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,847,657

22020405 MAINTENANCE OF PLANTS/GENERATORS 2,217,188

22020402 MAINTENANCE OF OFFICE FURNITURE 1,108,594

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,847,657

220204 MAINTENANCE SERVICES - GENERAL 10,125,160

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 702,110

22020309 UNIFORMS & OTHER CLOTHING 1,478,125

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 332,578

22020307 DRUGS & MEDICAL SUPPLIES 1,478,125

22020308 FIELD & CAMPING MATERIALS SUPPLIES 1,108,594

22020801 MOTOR VEHICLE FUEL COST 554,297

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 739,063

22020708 BUDGET PREPARATION 184,766

220208 FUEL & LUBRICANTS - GENERAL 2,586,720

22020702 INFORMATION TECHNOLOGY CONSULTING 1,108,594

22020703 LEGAL SERVICES 739,063

22020606 CLEANING & FUMIGATION SERVICES 739,063

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 2,032,423

220206 OTHER SERVICES - GENERAL 1,293,360

22020601 SECURITY SERVICES 554,297

220205 TRAINING - GENERAL 1,108,594

22020501 LOCAL TRAINING 1,108,594

Page 139: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22021010 DIRECT TEACHING & LABORATORY COST 739,063

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 184,766

22021006 POSTAGES & COURIER SERVICES 480,391

22021009 SPORTING ACTIVITIES 739,063

22021003 PUBLICITY & ADVERTISEMENTS 369,531

22021004 MEDICAL EXPENSES 739,063

220210 MISCELLANEOUS 3,990,940

22021001 REFRESHMENT & MEALS 739,063

220209 FINANCIAL CHARGES - GENERAL 369,531

22020904 OTHER CRF BANK CHARGES 369,531

22020803 PLANT / GENERATOR FUEL COST 554,297

22020806 COOKING GAS/FUEL COST 739,063

TOTAL CAPITAL 53,500,000

TOTAL ALLOCATION 283,260,860

0517026029 FGC OKPOSI

TOTAL PERSONNEL 119,096,297

TOTAL OVERHEAD 110,664,563

TOTAL RECURRENT 229,760,860

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 13,500,000

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 40,000,000

2302 CONSTRUCTION / PROVISION 53,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 53,500,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 74,450,487

23 CAPITAL EXPENDITURE 53,500,000

2205 SUBSIDIES 74,450,487

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 74,450,487

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 26,196,745

210201 ALLOWANCES 60,000

210101 SALARIES AND WAGES 209,093,965

21010101 SALARY 209,093,965

21 PERSONNEL COST 235,290,710

2101 SALARY 209,093,965

CODE LINE ITEM AMOUNT

2 EXPENDITURE 397,809,068

FGCOKPOSI009010943I. VIP TOILETS AND BATHROOMS (HOSTELS AND CLASSROOMS AREAS) II. PROVISION OF MODERN KITCHEN AND RENOVATION/COMPLETION OF DINING HALLS III. BOREHOLE AND RETICULATION OF WATER (MDGS)

NEW 40,000,000

0517026030 FGC ONITSHA

CODE PROJECT NAME TYPE AMOUNT

FGCOKPOSI002007215 RENOVATION OF 2BLOCKS CLASSROOMS ONGOING 13,500,000

22020201 ELECTRICITY CHARGES 2,500,000

22020202 TELEPHONE CHARGES 600,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 3,500,000

220202 UTILITIES - GENERAL 3,600,000

220201 TRAVEL& TRANSPORT - GENERAL 7,000,000

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 3,500,000

22 OTHER RECURRENT COSTS 109,018,358

2202 OVERHEAD COST 37,322,888

21020201 NHIS 10,454,698

21020202 CONTRIBUTORY PENSION 15,682,047

21020101 NON REGULAR ALLOWANCES 60,000

210202 SOCIAL CONTRIBUTIONS 26,136,745

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,000,000

22020402 MAINTENANCE OF OFFICE FURNITURE 1,000,000

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 1,000,000

220204 MAINTENANCE SERVICES - GENERAL 5,500,000

22020307 DRUGS & MEDICAL SUPPLIES 1,000,000

22020308 FIELD & CAMPING MATERIALS SUPPLIES 2,000,000

22020305 PRINTING OF NON SECURITY DOCUMENTS 822,888

22020306 PRINTING OF SECURITY DOCUMENTS 1,000,000

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 2,000,000

22020302 BOOKS 2,000,000

22020203 INTERNET ACCESS CHARGES 500,000

220203 MATERIALS & SUPPLIES - GENERAL 9,822,888

22020501 LOCAL TRAINING 2,000,000

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,500,000

220205 TRAINING - GENERAL 2,000,000

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,000,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,000,000

Page 140: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 850,000

22020803 PLANT / GENERATOR FUEL COST 850,000

220208 FUEL & LUBRICANTS - GENERAL 3,700,000

22020801 MOTOR VEHICLE FUEL COST 2,000,000

22020601 SECURITY SERVICES 1,500,000

22020606 CLEANING & FUMIGATION SERVICES 1,000,000

220206 OTHER SERVICES - GENERAL 2,500,000

2302 CONSTRUCTION / PROVISION 53,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 53,500,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 71,695,470

23 CAPITAL EXPENDITURE 53,500,000

2205 SUBSIDIES 71,695,470

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 71,695,470

22021009 SPORTING ACTIVITIES 850,000

22021010 DIRECT TEACHING & LABORATORY COST 850,000

22021003 PUBLICITY & ADVERTISEMENTS 500,000

22021007 WELFARE PACKAGES 500,000

220210 MISCELLANEOUS 3,200,000

22021002 HONORARIUM & SITTING ALLOWANCE 500,000

CODE LINE ITEM AMOUNT

2 EXPENDITURE 439,265,382

FGCONIT009010962I. VIP TOILETS AND BATHROOMS (HOSTELS AND CLASSROOMS AREAS) II. PROVISION OF MODERN KITCHEN AND RENOVATION/COMPLETION OF DINING HALLS III. BOREHOLE AND RETICULATION OF WATER (MDGS)

NEW 40,000,000

0517026031 FGC PORT HARCOURT

CODE PROJECT NAME TYPE AMOUNT

FGCONIT003007313 CONSTRUCTION OF 1 NO STAFF QUARTERS ONGOING 13,500,000

TOTAL CAPITAL 53,500,000

TOTAL ALLOCATION 397,809,068

0517026030 FGC ONITSHA

TOTAL PERSONNEL 235,290,710

TOTAL OVERHEAD 109,018,358

TOTAL RECURRENT 344,309,068

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 13,500,000

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 40,000,000

220201 TRAVEL& TRANSPORT - GENERAL 3,000,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 3,000,000

22 OTHER RECURRENT COSTS 110,285,009

2202 OVERHEAD COST 34,084,882

21020201 NHIS 14,021,350

21020202 CONTRIBUTORY PENSION 21,032,025

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 35,053,375

210202 SOCIAL CONTRIBUTIONS 35,053,375

210101 SALARIES AND WAGES 280,426,998

21010101 SALARY 280,426,998

21 PERSONNEL COST 315,480,373

2101 SALARY 280,426,998

220205 TRAINING - GENERAL 5,000,000

22020501 LOCAL TRAINING 5,000,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 3,997,000

22020405 MAINTENANCE OF PLANTS/GENERATORS 3,500,000

220204 MAINTENANCE SERVICES - GENERAL 10,997,000

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 3,500,000

22020303 NEWSPAPERS 584,882

22020307 DRUGS & MEDICAL SUPPLIES 5,000,000

22020206 SEWERAGE CHARGES 1,000,000

220203 MATERIALS & SUPPLIES - GENERAL 5,584,882

220202 UTILITIES - GENERAL 2,500,000

22020205 WATER RATES 1,500,000

2302 CONSTRUCTION / PROVISION 13,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 13,500,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 76,200,127

23 CAPITAL EXPENDITURE 13,500,000

2205 SUBSIDIES 76,200,127

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 76,200,127

220208 FUEL & LUBRICANTS - GENERAL 3,503,000

22020801 MOTOR VEHICLE FUEL COST 3,503,000

220206 OTHER SERVICES - GENERAL 3,500,000

22020606 CLEANING & FUMIGATION SERVICES 3,500,000

Page 141: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 13,500,000

TOTAL PERSONNEL 315,480,373

TOTAL OVERHEAD 110,285,009

210101 SALARIES AND WAGES 96,242,816

21010101 SALARY 96,242,816

21 PERSONNEL COST 108,273,168

2101 SALARY 96,242,816

CODE LINE ITEM AMOUNT

2 EXPENDITURE 197,696,460

FGCPORTHAR003012358

CONSTRUCTION OF 2 NOS 6 CLASSROOM BLOCKS NEW 13,500,000

0517026032 FGC POTISKUM

0517026031 FGC PORT HARCOURT

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 425,765,382

TOTAL CAPITAL 13,500,000

TOTAL ALLOCATION 439,265,382

22020201 ELECTRICITY CHARGES 832,225

22020202 TELEPHONE CHARGES 166,445

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 2,996,010

220202 UTILITIES - GENERAL 1,830,895

220201 TRAVEL& TRANSPORT - GENERAL 3,328,900

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 332,890

22 OTHER RECURRENT COSTS 75,923,292

2202 OVERHEAD COST 32,623,220

21020201 NHIS 4,812,141

21020202 CONTRIBUTORY PENSION 7,218,211

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 12,030,352

210202 SOCIAL CONTRIBUTIONS 12,030,352

22020307 DRUGS & MEDICAL SUPPLIES 1,331,560

22020308 FIELD & CAMPING MATERIALS SUPPLIES 998,670

22020305 PRINTING OF NON SECURITY DOCUMENTS 665,780

22020306 PRINTING OF SECURITY DOCUMENTS 632,491

22020303 NEWSPAPERS 665,780

22020304 MAGAZINES & PERIODICALS 665,780

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 832,225

22020302 BOOKS 665,780

22020205 WATER RATES 166,445

220203 MATERIALS & SUPPLIES - GENERAL 8,089,227

22020203 INTERNET ACCESS CHARGES 499,335

22020204 SATELLITE BROADCASTING ACCESS CHARGES 166,445

220205 TRAINING - GENERAL 998,670

22020501 LOCAL TRAINING 998,670

22020406 OTHER MAINTENANCE SERVICES 1,997,340

22020410 MAINTENANCE OF ROADS AND BRIDGES 166,445

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,664,450

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,997,340

22020402 MAINTENANCE OF OFFICE FURNITURE 998,670

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,664,450

220204 MAINTENANCE SERVICES - GENERAL 9,121,186

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 632,491

22020309 UNIFORMS & OTHER CLOTHING 1,331,560

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 299,601

22020803 PLANT / GENERATOR FUEL COST 499,335

22020806 COOKING GAS/FUEL COST 665,780

22020801 MOTOR VEHICLE FUEL COST 499,335

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 665,780

22020708 BUDGET PREPARATION 166,445

220208 FUEL & LUBRICANTS - GENERAL 2,330,230

22020702 INFORMATION TECHNOLOGY CONSULTING 998,670

22020703 LEGAL SERVICES 665,780

22020606 CLEANING & FUMIGATION SERVICES 665,780

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 1,830,895

220206 OTHER SERVICES - GENERAL 1,165,115

22020601 SECURITY SERVICES 499,335

220210 MISCELLANEOUS 3,595,212

220209 FINANCIAL CHARGES - GENERAL 332,890

22020904 OTHER CRF BANK CHARGES 332,890

Page 142: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

2205 SUBSIDIES 43,300,072

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 43,300,072

22021010 DIRECT TEACHING & LABORATORY COST 665,780

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 166,445

22021006 POSTAGES & COURIER SERVICES 432,757

22021009 SPORTING ACTIVITIES 665,780

22021003 PUBLICITY & ADVERTISEMENTS 332,890

22021004 MEDICAL EXPENSES 665,780

22021001 REFRESHMENT & MEALS 665,780

FGCPOTISKUM001007525

COMPLETION OF MULTIPURPOSE HALL ONGOING 13,500,000

0517026033 FGC RUBBOCHI

0517026032 FGC POTISKUM

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 184,196,460

TOTAL CAPITAL 13,500,000

TOTAL ALLOCATION 197,696,460

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 13,500,000

TOTAL PERSONNEL 108,273,168

TOTAL OVERHEAD 75,923,292

2302 CONSTRUCTION / PROVISION 13,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 13,500,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 43,300,072

23 CAPITAL EXPENDITURE 13,500,000

21020201 NHIS 4,350,740

21020202 CONTRIBUTORY PENSION 6,526,110

21020101 NON REGULAR ALLOWANCES 2,213,105

210202 SOCIAL CONTRIBUTIONS 10,876,850

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 13,089,955

210201 ALLOWANCES 2,213,105

210101 SALARIES AND WAGES 87,014,794

21010101 SALARY 87,014,794

21 PERSONNEL COST 100,104,749

2101 SALARY 87,014,794

CODE LINE ITEM AMOUNT

2 EXPENDITURE 189,256,063

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 500,000

220204 MAINTENANCE SERVICES - GENERAL 6,750,000

22020306 PRINTING OF SECURITY DOCUMENTS 350,000

22020307 DRUGS & MEDICAL SUPPLIES 1,300,000

22020304 MAGAZINES & PERIODICALS 50,000

22020305 PRINTING OF NON SECURITY DOCUMENTS 450,000

220203 MATERIALS & SUPPLIES - GENERAL 2,701,595

22020303 NEWSPAPERS 51,595

220201 TRAVEL& TRANSPORT - GENERAL 1,700,000

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,700,000

22 OTHER RECURRENT COSTS 75,651,314

2202 OVERHEAD COST 18,901,595

220208 FUEL & LUBRICANTS - GENERAL 4,500,000

22020801 MOTOR VEHICLE FUEL COST 500,000

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 300,000

22020708 BUDGET PREPARATION 300,000

220206 OTHER SERVICES - GENERAL 400,000

22020606 CLEANING & FUMIGATION SERVICES 400,000

22020405 MAINTENANCE OF PLANTS/GENERATORS 2,400,000

22020406 OTHER MAINTENANCE SERVICES 1,000,000

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 450,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 600,000

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 2,000,000

22020402 MAINTENANCE OF OFFICE FURNITURE 300,000

2205 SUBSIDIES 56,749,719

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 56,749,719

22021009 SPORTING ACTIVITIES 1,600,000

22021029 PROJECT MONITORING ACTIVITIES & FOLLOW UP 150,000

22021001 REFRESHMENT & MEALS 400,000

22021002 HONORARIUM & SITTING ALLOWANCE 400,000

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 4,000,000

220210 MISCELLANEOUS 2,550,000

Page 143: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

2302 CONSTRUCTION / PROVISION 13,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 13,500,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 56,749,719

23 CAPITAL EXPENDITURE 13,500,000

21 PERSONNEL COST 171,768,705

2101 SALARY 152,683,293

CODE LINE ITEM AMOUNT

2 EXPENDITURE 296,799,889

FGCRUBB002010987 COSTRUCTION OF INTERNAL ROAD/DRAINAGE NEW 13,500,000

0517026034 FGC SOKOTO

0517026033 FGC RUBBOCHI

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 175,756,063

TOTAL CAPITAL 13,500,000

TOTAL ALLOCATION 189,256,063

23020114 CONSTRUCTION / PROVISION OF ROADS 13,500,000

TOTAL PERSONNEL 100,104,749

TOTAL OVERHEAD 75,651,314

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 2,994,188

220202 UTILITIES - GENERAL 1,829,782

220201 TRAVEL& TRANSPORT - GENERAL 3,326,876

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 332,688

22 OTHER RECURRENT COSTS 108,531,184

2202 OVERHEAD COST 32,603,383

21020201 NHIS 7,634,165

21020202 CONTRIBUTORY PENSION 11,451,247

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 19,085,412

210202 SOCIAL CONTRIBUTIONS 19,085,412

210101 SALARIES AND WAGES 152,683,293

21010101 SALARY 152,683,293

22020305 PRINTING OF NON SECURITY DOCUMENTS 665,375

22020306 PRINTING OF SECURITY DOCUMENTS 632,106

22020303 NEWSPAPERS 665,375

22020304 MAGAZINES & PERIODICALS 665,375

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 831,719

22020302 BOOKS 665,375

22020205 WATER RATES 166,344

220203 MATERIALS & SUPPLIES - GENERAL 8,084,307

22020203 INTERNET ACCESS CHARGES 499,031

22020204 SATELLITE BROADCASTING ACCESS CHARGES 166,344

22020201 ELECTRICITY CHARGES 831,719

22020202 TELEPHONE CHARGES 166,344

22020406 OTHER MAINTENANCE SERVICES 1,996,126

22020410 MAINTENANCE OF ROADS AND BRIDGES 166,344

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,663,438

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,996,126

22020402 MAINTENANCE OF OFFICE FURNITURE 998,063

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,663,438

220204 MAINTENANCE SERVICES - GENERAL 9,115,641

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 632,106

22020309 UNIFORMS & OTHER CLOTHING 1,330,750

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 299,419

22020307 DRUGS & MEDICAL SUPPLIES 1,330,750

22020308 FIELD & CAMPING MATERIALS SUPPLIES 998,063

22020801 MOTOR VEHICLE FUEL COST 499,031

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 665,375

22020708 BUDGET PREPARATION 166,344

220208 FUEL & LUBRICANTS - GENERAL 2,328,812

22020702 INFORMATION TECHNOLOGY CONSULTING 998,063

22020703 LEGAL SERVICES 665,375

22020606 CLEANING & FUMIGATION SERVICES 665,375

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 1,829,782

220206 OTHER SERVICES - GENERAL 1,164,406

22020601 SECURITY SERVICES 499,031

220205 TRAINING - GENERAL 998,063

22020501 LOCAL TRAINING 998,063

22020803 PLANT / GENERATOR FUEL COST 499,031

Page 144: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22021010 DIRECT TEACHING & LABORATORY COST 665,375

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 166,344

22021006 POSTAGES & COURIER SERVICES 432,494

22021009 SPORTING ACTIVITIES 665,375

22021003 PUBLICITY & ADVERTISEMENTS 332,688

22021004 MEDICAL EXPENSES 665,375

220210 MISCELLANEOUS 3,593,026

22021001 REFRESHMENT & MEALS 665,375

220209 FINANCIAL CHARGES - GENERAL 332,688

22020904 OTHER CRF BANK CHARGES 332,688

22020806 COOKING GAS/FUEL COST 665,375

0517026034 FGC SOKOTO

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 280,299,889

TOTAL CAPITAL 16,500,000

TOTAL ALLOCATION 296,799,889

23020119 CONSTRUCTION / PROVISION OF RECREATIONAL FACILITIES 16,500,000

TOTAL PERSONNEL 171,768,705

TOTAL OVERHEAD 108,531,184

2302 CONSTRUCTION / PROVISION 16,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 16,500,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 75,927,801

23 CAPITAL EXPENDITURE 16,500,000

2205 SUBSIDIES 75,927,801

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 75,927,801

21020201 NHIS 5,868,467

21020202 CONTRIBUTORY PENSION 8,802,700

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 14,671,167

210202 SOCIAL CONTRIBUTIONS 14,671,167

210101 SALARIES AND WAGES 117,369,334

21010101 SALARY 117,369,334

21 PERSONNEL COST 132,040,501

2101 SALARY 117,369,334

CODE LINE ITEM AMOUNT

2 EXPENDITURE 260,749,059

FGCSOKO0002011313 CONSTRUCTION OF 3 NOS 3 BEDROOM FLAT NEW 16,500,000

0517026035 FGC UGWOLAWO

22020205 WATER RATES 81,387

220203 MATERIALS & SUPPLIES - GENERAL 3,955,421

22020203 INTERNET ACCESS CHARGES 244,162

22020204 SATELLITE BROADCASTING ACCESS CHARGES 81,387

22020201 ELECTRICITY CHARGES 406,936

22020202 TELEPHONE CHARGES 81,387

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,464,971

220202 UTILITIES - GENERAL 895,259

220201 TRAVEL& TRANSPORT - GENERAL 1,627,746

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 162,775

22 OTHER RECURRENT COSTS 72,208,558

2202 OVERHEAD COST 15,951,906

220204 MAINTENANCE SERVICES - GENERAL 4,460,023

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 309,272

22020309 UNIFORMS & OTHER CLOTHING 651,098

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 146,497

22020307 DRUGS & MEDICAL SUPPLIES 651,098

22020308 FIELD & CAMPING MATERIALS SUPPLIES 488,324

22020305 PRINTING OF NON SECURITY DOCUMENTS 325,549

22020306 PRINTING OF SECURITY DOCUMENTS 309,272

22020303 NEWSPAPERS 325,549

22020304 MAGAZINES & PERIODICALS 325,549

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 406,936

22020302 BOOKS 325,549

22020406 OTHER MAINTENANCE SERVICES 976,647

22020410 MAINTENANCE OF ROADS AND BRIDGES 81,387

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 813,873

22020405 MAINTENANCE OF PLANTS/GENERATORS 976,647

22020402 MAINTENANCE OF OFFICE FURNITURE 488,324

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 813,873

Page 145: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020606 CLEANING & FUMIGATION SERVICES 325,549

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 895,260

220206 OTHER SERVICES - GENERAL 569,711

22020601 SECURITY SERVICES 244,162

220205 TRAINING - GENERAL 488,324

22020501 LOCAL TRAINING 488,324

220210 MISCELLANEOUS 1,757,965

22021001 REFRESHMENT & MEALS 325,549

220209 FINANCIAL CHARGES - GENERAL 162,775

22020904 OTHER CRF BANK CHARGES 162,775

22020803 PLANT / GENERATOR FUEL COST 244,162

22020806 COOKING GAS/FUEL COST 325,549

22020801 MOTOR VEHICLE FUEL COST 244,162

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 325,549

22020708 BUDGET PREPARATION 81,387

220208 FUEL & LUBRICANTS - GENERAL 1,139,422

22020702 INFORMATION TECHNOLOGY CONSULTING 488,324

22020703 LEGAL SERVICES 325,549

2302 CONSTRUCTION / PROVISION 56,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 56,500,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 56,256,652

23 CAPITAL EXPENDITURE 56,500,000

2205 SUBSIDIES 56,256,652

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 56,256,652

22021010 DIRECT TEACHING & LABORATORY COST 325,549

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 81,387

22021006 POSTAGES & COURIER SERVICES 211,607

22021009 SPORTING ACTIVITIES 325,549

22021003 PUBLICITY & ADVERTISEMENTS 162,775

22021004 MEDICAL EXPENSES 325,549

CODE LINE ITEM AMOUNT

2 EXPENDITURE 357,157,109

FGCUGWOL001011350I. VIP TOILETS AND BATHROOMS (HOSTELS AND CLASSROOMS AREAS) II. PROVISION OF MODERN KITCHEN AND RENOVATION/COMPLETION OF DINING HALLS III. BOREHOLE AND RETICULATION OF WATER (MDGS)

NEW 40,000,000

0517026036 FGC WARRI

CODE PROJECT NAME TYPE AMOUNT

FGCUGWOL001011345CONSTRUCTION OF STUDDENTS CLINIC RENOVATION OF 2 BLOCK OF CLASSROOM CONSTRUCTION OF 2 BOREHOLE AND EROSION CONTROL

NEW 16,500,000

TOTAL CAPITAL 56,500,000

TOTAL ALLOCATION 260,749,059

0517026035 FGC UGWOLAWO

TOTAL PERSONNEL 132,040,501

TOTAL OVERHEAD 72,208,558

TOTAL RECURRENT 204,249,059

23020104 CONSTRUCTION / PROVISION OF HOUSING 16,500,000

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 40,000,000

22 OTHER RECURRENT COSTS 78,499,623

2202 OVERHEAD COST 16,277,456

21020201 NHIS 11,687,888

21020202 CONTRIBUTORY PENSION 17,531,832

21020101 NON REGULAR ALLOWANCES 180,000

210202 SOCIAL CONTRIBUTIONS 29,219,720

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 29,399,720

210201 ALLOWANCES 180,000

210101 SALARIES AND WAGES 233,757,766

21010101 SALARY 233,757,766

21 PERSONNEL COST 263,157,486

2101 SALARY 233,757,766

22020305 PRINTING OF NON SECURITY DOCUMENTS 500,000

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 800,000

22020302 BOOKS 500,000

22020203 INTERNET ACCESS CHARGES 435,615

220203 MATERIALS & SUPPLIES - GENERAL 3,800,000

22020201 ELECTRICITY CHARGES 691,841

22020202 TELEPHONE CHARGES 500,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,500,000

220202 UTILITIES - GENERAL 1,627,456

220201 TRAVEL& TRANSPORT - GENERAL 3,000,000

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,500,000

Page 146: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020306 PRINTING OF SECURITY DOCUMENTS 500,000

220208 FUEL & LUBRICANTS - GENERAL 2,500,000

22020801 MOTOR VEHICLE FUEL COST 1,500,000

220205 TRAINING - GENERAL 500,000

22020501 LOCAL TRAINING 500,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 500,000

22020405 MAINTENANCE OF PLANTS/GENERATORS 500,000

22020402 MAINTENANCE OF OFFICE FURNITURE 500,000

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 500,000

220204 MAINTENANCE SERVICES - GENERAL 2,500,000

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 500,000

22020307 DRUGS & MEDICAL SUPPLIES 500,000

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 1,000,000

23 CAPITAL EXPENDITURE 15,500,000

2302 CONSTRUCTION / PROVISION 15,500,000

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 62,222,167

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 62,222,167

22021010 DIRECT TEACHING & LABORATORY COST 850,000

2205 SUBSIDIES 62,222,167

22021007 WELFARE PACKAGES 500,000

22021009 SPORTING ACTIVITIES 500,000

220210 MISCELLANEOUS 2,350,000

22021003 PUBLICITY & ADVERTISEMENTS 500,000

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 500,000

22020803 PLANT / GENERATOR FUEL COST 500,000

0517026037 FGC ZARIA

CODE LINE ITEM AMOUNT

2 EXPENDITURE 308,402,466

CODE PROJECT NAME TYPE AMOUNT

FGCWARRI008012387 CONSTRUCTION / PROVISION OF GIRL'S HOSTEL NEW 15,500,000

TOTAL CAPITAL 15,500,000

TOTAL ALLOCATION 357,157,109

0517026036 FGC WARRI

TOTAL PERSONNEL 263,157,486

TOTAL OVERHEAD 78,499,623

TOTAL RECURRENT 341,657,109

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 15,500,000

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 15,500,000

22 OTHER RECURRENT COSTS 105,061,012

2202 OVERHEAD COST 29,816,727

21020201 NHIS 8,293,910

21020202 CONTRIBUTORY PENSION 12,440,865

21020101 NON REGULAR ALLOWANCES 228,476

210202 SOCIAL CONTRIBUTIONS 20,734,775

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 20,963,251

210201 ALLOWANCES 228,476

210101 SALARIES AND WAGES 165,878,203

21010101 SALARY 165,878,203

21 PERSONNEL COST 186,841,454

2101 SALARY 165,878,203

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 1,300,000

22020302 BOOKS 500,000

22020206 SEWERAGE CHARGES 350,000

220203 MATERIALS & SUPPLIES - GENERAL 6,050,000

22020203 INTERNET ACCESS CHARGES 300,000

22020205 WATER RATES 400,000

22020201 ELECTRICITY CHARGES 2,000,000

22020202 TELEPHONE CHARGES 300,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 2,500,000

220202 UTILITIES - GENERAL 3,350,000

220201 TRAVEL& TRANSPORT - GENERAL 4,000,000

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,500,000

22020307 DRUGS & MEDICAL SUPPLIES 1,000,000

22020305 PRINTING OF NON SECURITY DOCUMENTS 250,000

22020306 PRINTING OF SECURITY DOCUMENTS 250,000

22020303 NEWSPAPERS 200,000

22020304 MAGAZINES & PERIODICALS 150,000

Page 147: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 800,000

22020402 MAINTENANCE OF OFFICE FURNITURE 400,000

22020311 FOOD STUFF / CATERING MATERIALS SUPPLIES 400,000

220204 MAINTENANCE SERVICES - GENERAL 4,700,000

22020309 UNIFORMS & OTHER CLOTHING 300,000

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 1,500,000

22020308 FIELD & CAMPING MATERIALS SUPPLIES 200,000

22020702 INFORMATION TECHNOLOGY CONSULTING 500,000

22020704 ENGINEERING SERVICES 200,000

22020606 CLEANING & FUMIGATION SERVICES 2,000,000

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 900,000

220206 OTHER SERVICES - GENERAL 2,500,000

22020601 SECURITY SERVICES 500,000

220205 TRAINING - GENERAL 750,000

22020501 LOCAL TRAINING 750,000

22020405 MAINTENANCE OF PLANTS/GENERATORS 900,000

22020406 OTHER MAINTENANCE SERVICES 500,000

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,600,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 500,000

22021003 PUBLICITY & ADVERTISEMENTS 500,000

22021006 POSTAGES & COURIER SERVICES 200,000

22021001 REFRESHMENT & MEALS 1,000,000

22021002 HONORARIUM & SITTING ALLOWANCE 1,000,000

22020901 BANK CHARGES (OTHER THAN INTEREST) 200,000

220210 MISCELLANEOUS 5,516,727

22020806 COOKING GAS/FUEL COST 350,000

220209 FINANCIAL CHARGES - GENERAL 200,000

22020801 MOTOR VEHICLE FUEL COST 900,000

22020803 PLANT / GENERATOR FUEL COST 600,000

22020705 ARCHITECTURAL SERVICES 200,000

220208 FUEL & LUBRICANTS - GENERAL 1,850,000

TOTAL PERSONNEL 186,841,454

TOTAL OVERHEAD 105,061,012

TOTAL RECURRENT 291,902,466

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 16,500,000

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 16,500,000

23 CAPITAL EXPENDITURE 16,500,000

2302 CONSTRUCTION / PROVISION 16,500,000

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 75,244,285

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 75,244,285

22021010 DIRECT TEACHING & LABORATORY COST 1,100,000

2205 SUBSIDIES 75,244,285

22021007 WELFARE PACKAGES 1,000,000

22021009 SPORTING ACTIVITIES 716,727

210101 SALARIES AND WAGES 114,227,297

21010101 SALARY 114,227,297

21 PERSONNEL COST 128,505,709

2101 SALARY 114,227,297

0517026038 FGC, BILLIRI

CODE LINE ITEM AMOUNT

2 EXPENDITURE 213,997,881

CODE PROJECT NAME TYPE AMOUNT

FGCZARIA003007718 CONSTRUCTION OF 1 NO. 2 STOREY BLOCK OF 21 CLASSROOMS ONGOING 16,500,000

TOTAL CAPITAL 16,500,000

TOTAL ALLOCATION 308,402,466

0517026037 FGC ZARIA

22020201 ELECTRICITY CHARGES 1,200,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,000,000

220202 UTILITIES - GENERAL 1,400,000

220201 TRAVEL& TRANSPORT - GENERAL 3,000,000

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 2,000,000

22 OTHER RECURRENT COSTS 71,992,172

2202 OVERHEAD COST 16,472,080

21020201 NHIS 5,711,365

21020202 CONTRIBUTORY PENSION 8,567,047

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 14,278,412

210202 SOCIAL CONTRIBUTIONS 14,278,412

Page 148: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020202 TELEPHONE CHARGES 200,000

22020402 MAINTENANCE OF OFFICE FURNITURE 1,000,000

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,000,000

220204 MAINTENANCE SERVICES - GENERAL 5,000,000

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,000,000

22020307 DRUGS & MEDICAL SUPPLIES 2,000,000

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 1,000,000

22020305 PRINTING OF NON SECURITY DOCUMENTS 1,500,000

22020306 PRINTING OF SECURITY DOCUMENTS 1,000,000

22020303 NEWSPAPERS 100,000

22020304 MAGAZINES & PERIODICALS 100,000

220203 MATERIALS & SUPPLIES - GENERAL 7,072,080

22020302 BOOKS 1,372,080

TOTAL RECURRENT 200,497,881

TOTAL CAPITAL 13,500,000

TOTAL ALLOCATION 213,997,881

23020102 CONSTRUCTION / PROVISION OF RESIDENTIAL BUILDINGS 13,500,000

TOTAL PERSONNEL 128,505,709

TOTAL OVERHEAD 71,992,172

2302 CONSTRUCTION / PROVISION 13,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 13,500,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 55,520,092

23 CAPITAL EXPENDITURE 13,500,000

2205 SUBSIDIES 55,520,092

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 55,520,092

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,000,000

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,000,000

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 19,726,993

210201 ALLOWANCES 420,000

210101 SALARIES AND WAGES 154,455,941

21010101 SALARY 154,455,941

21 PERSONNEL COST 174,182,934

2101 SALARY 154,455,941

CODE LINE ITEM AMOUNT

2 EXPENDITURE 306,927,900

FGCBILIRI009011389 CONSTRUCTION OF 1 NO GIRLS HOSTEL NEW 13,500,000

0517026039 FGC, IDO-ANI

0517026038 FGC, BILLIRI

CODE PROJECT NAME TYPE AMOUNT

22020201 ELECTRICITY CHARGES 1,000,000

22020202 TELEPHONE CHARGES 500,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 2,000,000

220202 UTILITIES - GENERAL 2,360,267

220201 TRAVEL& TRANSPORT - GENERAL 4,000,000

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 2,000,000

22 OTHER RECURRENT COSTS 76,244,966

2202 OVERHEAD COST 18,560,267

21020201 NHIS 7,722,797

21020202 CONTRIBUTORY PENSION 11,584,196

21020101 NON REGULAR ALLOWANCES 420,000

210202 SOCIAL CONTRIBUTIONS 19,306,993

22020402 MAINTENANCE OF OFFICE FURNITURE 500,000

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 500,000

220204 MAINTENANCE SERVICES - GENERAL 2,500,000

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 500,000

22020307 DRUGS & MEDICAL SUPPLIES 500,000

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 1,000,000

22020305 PRINTING OF NON SECURITY DOCUMENTS 500,000

22020306 PRINTING OF SECURITY DOCUMENTS 500,000

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 1,350,000

22020302 BOOKS 500,000

22020203 INTERNET ACCESS CHARGES 860,267

220203 MATERIALS & SUPPLIES - GENERAL 4,350,000

220205 TRAINING - GENERAL 500,000

22020501 LOCAL TRAINING 500,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 500,000

22020405 MAINTENANCE OF PLANTS/GENERATORS 500,000

Page 149: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22021007 WELFARE PACKAGES 500,000

22021009 SPORTING ACTIVITIES 500,000

220210 MISCELLANEOUS 2,350,000

22021003 PUBLICITY & ADVERTISEMENTS 500,000

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 500,000

22020803 PLANT / GENERATOR FUEL COST 500,000

220208 FUEL & LUBRICANTS - GENERAL 2,500,000

22020801 MOTOR VEHICLE FUEL COST 1,500,000

TOTAL RECURRENT 250,427,900

TOTAL CAPITAL 56,500,000

TOTAL ALLOCATION 306,927,900

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 40,000,000

TOTAL PERSONNEL 174,182,934

TOTAL OVERHEAD 76,244,966

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 56,500,000

23020105 CONSTRUCTION / PROVISION OF WATER FACILITIES 16,500,000

23 CAPITAL EXPENDITURE 56,500,000

2302 CONSTRUCTION / PROVISION 56,500,000

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 57,684,699

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 57,684,699

22021010 DIRECT TEACHING & LABORATORY COST 850,000

2205 SUBSIDIES 57,684,699

210101 SALARIES AND WAGES 130,814,345

21010101 SALARY 130,814,345

21 PERSONNEL COST 147,166,138

2101 SALARY 130,814,345

0517026040 FGC, IKOLE

CODE LINE ITEM AMOUNT

2 EXPENDITURE 235,249,840

FGCIDO002011452 CONSTRUCTION OF CENTRAL BOREHOLE AND WATER RETICULATION NEW 16,500,000

FGCIDO002011478I. VIP TOILETS AND BATHROOMS (HOSTELS AND CLASSROOMS AREAS) II. PROVISION OF MODERN KITCHEN AND RENOVATION/COMPLETION OF DINING HALLS III. BOREHOLE AND RETICULATION OF WATER (MDGS)

NEW 40,000,000

0517026039 FGC, IDO-ANI

CODE PROJECT NAME TYPE AMOUNT

22020201 ELECTRICITY CHARGES 1,000,000

22020202 TELEPHONE CHARGES 200,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,000,000

220202 UTILITIES - GENERAL 1,400,000

220201 TRAVEL& TRANSPORT - GENERAL 2,000,000

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,000,000

22 OTHER RECURRENT COSTS 71,583,702

2202 OVERHEAD COST 17,192,234

21020201 NHIS 6,540,717

21020202 CONTRIBUTORY PENSION 9,811,076

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 16,351,793

210202 SOCIAL CONTRIBUTIONS 16,351,793

22020402 MAINTENANCE OF OFFICE FURNITURE 500,000

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 500,000

220204 MAINTENANCE SERVICES - GENERAL 2,500,000

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 500,000

22020307 DRUGS & MEDICAL SUPPLIES 750,000

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 750,000

22020305 PRINTING OF NON SECURITY DOCUMENTS 442,234

22020306 PRINTING OF SECURITY DOCUMENTS 750,000

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 1,000,000

22020302 BOOKS 1,000,000

22020203 INTERNET ACCESS CHARGES 200,000

220203 MATERIALS & SUPPLIES - GENERAL 4,692,234

220210 MISCELLANEOUS 3,200,000

22021002 HONORARIUM & SITTING ALLOWANCE 500,000

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 850,000

22020803 PLANT / GENERATOR FUEL COST 850,000

220208 FUEL & LUBRICANTS - GENERAL 2,550,000

22020801 MOTOR VEHICLE FUEL COST 850,000

220205 TRAINING - GENERAL 850,000

22020501 LOCAL TRAINING 850,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 500,000

22020405 MAINTENANCE OF PLANTS/GENERATORS 500,000

Page 150: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22021003 PUBLICITY & ADVERTISEMENTS 500,000

22021007 WELFARE PACKAGES 500,000

TOTAL RECURRENT 218,749,840

TOTAL CAPITAL 16,500,000

TOTAL ALLOCATION 235,249,840

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 16,500,000

TOTAL PERSONNEL 147,166,138

TOTAL OVERHEAD 71,583,702

2302 CONSTRUCTION / PROVISION 16,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 16,500,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 54,391,468

23 CAPITAL EXPENDITURE 16,500,000

2205 SUBSIDIES 54,391,468

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 54,391,468

22021009 SPORTING ACTIVITIES 850,000

22021010 DIRECT TEACHING & LABORATORY COST 850,000

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 17,549,663

210201 ALLOWANCES 240,000

210101 SALARIES AND WAGES 138,477,303

21010101 SALARY 138,477,303

21 PERSONNEL COST 156,026,966

2101 SALARY 138,477,303

CODE LINE ITEM AMOUNT

2 EXPENDITURE 247,821,825

FGGCIKOLE010006005 CONSTRUCTION OF 1 NO BLOCK 6 CLASSROOMS ONGOING 16,500,000

0517026041 FGGC ABAJI

0517026040 FGC, IKOLE

CODE PROJECT NAME TYPE AMOUNT

22020201 ELECTRICITY CHARGES 468,717

22020202 TELEPHONE CHARGES 93,743

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,687,381

220202 UTILITIES - GENERAL 1,031,176

220201 TRAVEL& TRANSPORT - GENERAL 1,874,868

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 187,487

22 OTHER RECURRENT COSTS 75,294,859

2202 OVERHEAD COST 18,373,707

21020201 NHIS 6,923,865

21020202 CONTRIBUTORY PENSION 10,385,798

21020101 NON REGULAR ALLOWANCES 240,000

210202 SOCIAL CONTRIBUTIONS 17,309,663

22020307 DRUGS & MEDICAL SUPPLIES 749,947

22020308 FIELD & CAMPING MATERIALS SUPPLIES 562,460

22020305 PRINTING OF NON SECURITY DOCUMENTS 374,974

22020306 PRINTING OF SECURITY DOCUMENTS 356,225

22020303 NEWSPAPERS 374,974

22020304 MAGAZINES & PERIODICALS 374,974

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 468,717

22020302 BOOKS 374,974

22020205 WATER RATES 93,743

220203 MATERIALS & SUPPLIES - GENERAL 4,555,930

22020203 INTERNET ACCESS CHARGES 281,230

22020204 SATELLITE BROADCASTING ACCESS CHARGES 93,743

220205 TRAINING - GENERAL 562,460

22020501 LOCAL TRAINING 562,460

22020406 OTHER MAINTENANCE SERVICES 1,124,921

22020410 MAINTENANCE OF ROADS AND BRIDGES 93,743

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 937,434

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,124,921

22020402 MAINTENANCE OF OFFICE FURNITURE 562,460

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 937,434

220204 MAINTENANCE SERVICES - GENERAL 5,137,138

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 356,225

22020309 UNIFORMS & OTHER CLOTHING 749,947

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 168,738

22020606 CLEANING & FUMIGATION SERVICES 374,974

220206 OTHER SERVICES - GENERAL 656,204

22020601 SECURITY SERVICES 281,230

Page 151: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020803 PLANT / GENERATOR FUEL COST 281,230

22020806 COOKING GAS/FUEL COST 374,974

22020801 MOTOR VEHICLE FUEL COST 281,230

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 374,974

22020708 BUDGET PREPARATION 93,743

220208 FUEL & LUBRICANTS - GENERAL 1,312,408

22020702 INFORMATION TECHNOLOGY CONSULTING 562,460

22020703 LEGAL SERVICES 374,974

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 1,031,177

2205 SUBSIDIES 56,921,152

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 56,921,152

22021010 DIRECT TEACHING & LABORATORY COST 374,974

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 93,743

22021006 POSTAGES & COURIER SERVICES 243,733

22021009 SPORTING ACTIVITIES 374,974

22021003 PUBLICITY & ADVERTISEMENTS 187,487

22021004 MEDICAL EXPENSES 374,974

220210 MISCELLANEOUS 2,024,859

22021001 REFRESHMENT & MEALS 374,974

220209 FINANCIAL CHARGES - GENERAL 187,487

22020904 OTHER CRF BANK CHARGES 187,487

FGGCABAJO002012458

COMPLETION OF 1 BEDROOM 5 UNITS RENOVATION OF HOSTELS AND 2 BLOCKS OF LABOURATORIES

NEW 16,500,000

0517026042 FGGC ABULOMA

0517026041 FGGC ABAJI

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 231,321,825

TOTAL CAPITAL 16,500,000

TOTAL ALLOCATION 247,821,825

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 16,500,000

TOTAL PERSONNEL 156,026,966

TOTAL OVERHEAD 75,294,859

2302 CONSTRUCTION / PROVISION 16,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 16,500,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 56,921,152

23 CAPITAL EXPENDITURE 16,500,000

22 OTHER RECURRENT COSTS 100,793,681

2202 OVERHEAD COST 19,236,057

21020201 NHIS 7,339,058

21020202 CONTRIBUTORY PENSION 11,008,587

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 18,347,645

210202 SOCIAL CONTRIBUTIONS 18,347,645

210101 SALARIES AND WAGES 146,781,155

21010101 SALARY 146,781,155

21 PERSONNEL COST 165,128,800

2101 SALARY 146,781,155

CODE LINE ITEM AMOUNT

2 EXPENDITURE 279,422,481

22020307 DRUGS & MEDICAL SUPPLIES 1,000,000

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 1,000,000

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 1,000,000

22020302 BOOKS 1,000,000

22020203 INTERNET ACCESS CHARGES 500,000

220203 MATERIALS & SUPPLIES - GENERAL 5,000,000

22020201 ELECTRICITY CHARGES 2,000,000

22020202 TELEPHONE CHARGES 500,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 2,000,000

220202 UTILITIES - GENERAL 3,000,000

220201 TRAVEL& TRANSPORT - GENERAL 4,000,000

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 2,000,000

22020501 LOCAL TRAINING 1,000,000

220208 FUEL & LUBRICANTS - GENERAL 1,086,760

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,500,000

220205 TRAINING - GENERAL 1,000,000

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,000,000

22020402 MAINTENANCE OF OFFICE FURNITURE 1,000,000

22020311 FOOD STUFF / CATERING MATERIALS SUPPLIES 1,000,000

220204 MAINTENANCE SERVICES - GENERAL 3,500,000

Page 152: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

220210 MISCELLANEOUS 1,649,297

22021006 POSTAGES & COURIER SERVICES 678,646

22020801 MOTOR VEHICLE FUEL COST 500,000

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 586,760

TOTAL RECURRENT 265,922,481

TOTAL CAPITAL 13,500,000

TOTAL ALLOCATION 279,422,481

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 13,500,000

TOTAL PERSONNEL 165,128,800

TOTAL OVERHEAD 100,793,681

2302 CONSTRUCTION / PROVISION 13,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 13,500,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 81,557,624

23 CAPITAL EXPENDITURE 13,500,000

2205 SUBSIDIES 81,557,624

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 81,557,624

22021009 SPORTING ACTIVITIES 500,000

22021010 DIRECT TEACHING & LABORATORY COST 470,651

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 32,617,993

210201 ALLOWANCES 480,000

210101 SALARIES AND WAGES 257,103,949

21010101 SALARY 257,103,949

21 PERSONNEL COST 289,721,942

2101 SALARY 257,103,949

CODE LINE ITEM AMOUNT

2 EXPENDITURE 390,420,805

ABULOMA002013860 CONSTRUCTION/PROVITION OF WALL FENCE AROUND GIRLS HOSTEL NEW 13,500,000

0517026043 FGGC AKURE

0517026042 FGGC ABULOMA

CODE PROJECT NAME TYPE AMOUNT

22020201 ELECTRICITY CHARGES 860,267

22020202 TELEPHONE CHARGES 500,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,500,000

220202 UTILITIES - GENERAL 1,882,859

220201 TRAVEL& TRANSPORT - GENERAL 3,000,000

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,500,000

22 OTHER RECURRENT COSTS 84,198,863

2202 OVERHEAD COST 17,082,859

21020201 NHIS 12,855,197

21020202 CONTRIBUTORY PENSION 19,282,796

21020101 NON REGULAR ALLOWANCES 480,000

210202 SOCIAL CONTRIBUTIONS 32,137,993

22020402 MAINTENANCE OF OFFICE FURNITURE 500,000

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 500,000

220204 MAINTENANCE SERVICES - GENERAL 2,500,000

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 500,000

22020307 DRUGS & MEDICAL SUPPLIES 500,000

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 1,000,000

22020305 PRINTING OF NON SECURITY DOCUMENTS 500,000

22020306 PRINTING OF SECURITY DOCUMENTS 500,000

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 1,350,000

22020302 BOOKS 500,000

22020203 INTERNET ACCESS CHARGES 522,592

220203 MATERIALS & SUPPLIES - GENERAL 4,350,000

22021007 WELFARE PACKAGES 500,000

22021009 SPORTING ACTIVITIES 500,000

220210 MISCELLANEOUS 2,350,000

22021003 PUBLICITY & ADVERTISEMENTS 500,000

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 500,000

22020803 PLANT / GENERATOR FUEL COST 500,000

220208 FUEL & LUBRICANTS - GENERAL 2,500,000

22020801 MOTOR VEHICLE FUEL COST 1,500,000

220205 TRAINING - GENERAL 500,000

22020501 LOCAL TRAINING 500,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 500,000

22020405 MAINTENANCE OF PLANTS/GENERATORS 500,000

22021010 DIRECT TEACHING & LABORATORY COST 850,000

Page 153: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

TOTAL CAPITAL 16,500,000

TOTAL ALLOCATION 390,420,805

0517026043 FGGC AKURE

TOTAL PERSONNEL 289,721,942

TOTAL OVERHEAD 84,198,863

TOTAL RECURRENT 373,920,805

230301 REHABILITATION / REPAIRS OF FIXED ASSETS - GENERAL 16,500,000

23030101 REHABILITATION / REPAIRS OF RESIDENTIAL BUILDING 16,500,000

23 CAPITAL EXPENDITURE 16,500,000

2303 REHABILITATION / REPAIRS 16,500,000

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 67,116,004

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 67,116,004

2205 SUBSIDIES 67,116,004

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 8,151,055

210202 SOCIAL CONTRIBUTIONS 8,151,055

210101 SALARIES AND WAGES 65,208,442

21010101 SALARY 65,208,442

21 PERSONNEL COST 73,359,497

2101 SALARY 65,208,442

0517026044 FGGC ANKA

CODE LINE ITEM AMOUNT

2 EXPENDITURE 202,900,951

CODE PROJECT NAME TYPE AMOUNT

FGGCAKURE08009544 REHABILITATION/REPAIR OF 8NOS STAFF QTRS. ONGOING 16,500,000

22020203 INTERNET ACCESS CHARGES 250,082

22020204 SATELLITE BROADCASTING ACCESS CHARGES 83,361

22020201 ELECTRICITY CHARGES 416,803

22020202 TELEPHONE CHARGES 83,361

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,500,490

220202 UTILITIES - GENERAL 916,968

220201 TRAVEL& TRANSPORT - GENERAL 1,667,211

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 166,721

22 OTHER RECURRENT COSTS 76,041,454

2202 OVERHEAD COST 16,338,665

21020201 NHIS 3,260,422

21020202 CONTRIBUTORY PENSION 4,890,633

22020309 UNIFORMS & OTHER CLOTHING 666,884

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 150,049

22020307 DRUGS & MEDICAL SUPPLIES 666,884

22020308 FIELD & CAMPING MATERIALS SUPPLIES 500,163

22020305 PRINTING OF NON SECURITY DOCUMENTS 333,442

22020306 PRINTING OF SECURITY DOCUMENTS 316,770

22020303 NEWSPAPERS 333,442

22020304 MAGAZINES & PERIODICALS 333,442

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 416,803

22020302 BOOKS 333,442

22020205 WATER RATES 83,361

220203 MATERIALS & SUPPLIES - GENERAL 4,051,321

220206 OTHER SERVICES - GENERAL 583,524

22020601 SECURITY SERVICES 250,082

220205 TRAINING - GENERAL 500,163

22020501 LOCAL TRAINING 500,163

22020406 OTHER MAINTENANCE SERVICES 1,000,326

22020410 MAINTENANCE OF ROADS AND BRIDGES 83,361

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 833,605

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,000,326

22020402 MAINTENANCE OF OFFICE FURNITURE 500,163

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 833,605

220204 MAINTENANCE SERVICES - GENERAL 4,568,156

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 316,770

22020801 MOTOR VEHICLE FUEL COST 250,082

22020708 BUDGET PREPARATION 83,361

220208 FUEL & LUBRICANTS - GENERAL 1,167,048

22020702 INFORMATION TECHNOLOGY CONSULTING 500,163

22020703 LEGAL SERVICES 333,442

22020606 CLEANING & FUMIGATION SERVICES 333,442

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 916,966

Page 154: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

220209 FINANCIAL CHARGES - GENERAL 166,721

22020904 OTHER CRF BANK CHARGES 166,721

22020803 PLANT / GENERATOR FUEL COST 250,082

22020806 COOKING GAS/FUEL COST 333,442

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 333,442

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 59,702,789

23 CAPITAL EXPENDITURE 53,500,000

2205 SUBSIDIES 59,702,789

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 59,702,789

22021010 DIRECT TEACHING & LABORATORY COST 333,442

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 83,361

22021006 POSTAGES & COURIER SERVICES 216,737

22021009 SPORTING ACTIVITIES 333,442

22021003 PUBLICITY & ADVERTISEMENTS 166,721

22021004 MEDICAL EXPENSES 333,442

220210 MISCELLANEOUS 1,800,587

22021001 REFRESHMENT & MEALS 333,442

FGC ANKA04009125I. VIP TOILETS AND BATHROOMS (HOSTELS AND CLASSROOMS AREAS) II. PROVISION OF MODERN KITCHEN AND RENOVATION/COMPLETION OF DINING HALLS III. BOREHOLE AND RETICULATION OF WATER (MDGS)

NEW 40,000,000

0517026045 FGGC BAJOGA

CODE PROJECT NAME TYPE AMOUNT

FGC ANKA03009121 Construction of 4 Blocks of 3 Bedroom flats Staff Quarters NEW 13,500,000

TOTAL CAPITAL 53,500,000

TOTAL ALLOCATION 202,900,951

0517026044 FGGC ANKA

TOTAL PERSONNEL 73,359,497

TOTAL OVERHEAD 76,041,454

TOTAL RECURRENT 149,400,951

23020102 CONSTRUCTION / PROVISION OF RESIDENTIAL BUILDINGS 13,500,000

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 40,000,000

2302 CONSTRUCTION / PROVISION 53,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 53,500,000

22 OTHER RECURRENT COSTS 67,570,549

2202 OVERHEAD COST 14,467,506

21020201 NHIS 5,056,150

21020202 CONTRIBUTORY PENSION 7,584,226

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 12,640,376

210202 SOCIAL CONTRIBUTIONS 12,640,376

210101 SALARIES AND WAGES 101,123,008

21010101 SALARY 101,123,008

21 PERSONNEL COST 113,763,384

2101 SALARY 101,123,008

CODE LINE ITEM AMOUNT

2 EXPENDITURE 234,833,933

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 369,069

22020302 BOOKS 295,255

22020205 WATER RATES 73,814

220203 MATERIALS & SUPPLIES - GENERAL 3,587,351

22020203 INTERNET ACCESS CHARGES 221,441

22020204 SATELLITE BROADCASTING ACCESS CHARGES 73,814

22020201 ELECTRICITY CHARGES 369,069

22020202 TELEPHONE CHARGES 73,814

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,328,649

220202 UTILITIES - GENERAL 811,952

220201 TRAVEL& TRANSPORT - GENERAL 1,476,277

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 147,628

22020402 MAINTENANCE OF OFFICE FURNITURE 442,883

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 738,138

220204 MAINTENANCE SERVICES - GENERAL 4,044,997

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 280,492

22020309 UNIFORMS & OTHER CLOTHING 590,511

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 132,865

22020307 DRUGS & MEDICAL SUPPLIES 590,511

22020308 FIELD & CAMPING MATERIALS SUPPLIES 442,883

22020305 PRINTING OF NON SECURITY DOCUMENTS 295,255

22020306 PRINTING OF SECURITY DOCUMENTS 280,492

22020303 NEWSPAPERS 295,255

22020304 MAGAZINES & PERIODICALS 295,255

Page 155: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020702 INFORMATION TECHNOLOGY CONSULTING 442,883

22020703 LEGAL SERVICES 295,255

22020606 CLEANING & FUMIGATION SERVICES 295,255

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 811,952

220206 OTHER SERVICES - GENERAL 516,696

22020601 SECURITY SERVICES 221,441

220205 TRAINING - GENERAL 442,883

22020501 LOCAL TRAINING 442,883

22020406 OTHER MAINTENANCE SERVICES 885,766

22020410 MAINTENANCE OF ROADS AND BRIDGES 73,814

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 738,138

22020405 MAINTENANCE OF PLANTS/GENERATORS 885,766

22021003 PUBLICITY & ADVERTISEMENTS 147,628

22021004 MEDICAL EXPENSES 295,255

220210 MISCELLANEOUS 1,594,378

22021001 REFRESHMENT & MEALS 295,255

220209 FINANCIAL CHARGES - GENERAL 147,628

22020904 OTHER CRF BANK CHARGES 147,628

22020803 PLANT / GENERATOR FUEL COST 221,441

22020806 COOKING GAS/FUEL COST 295,255

22020801 MOTOR VEHICLE FUEL COST 221,441

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 295,255

22020708 BUDGET PREPARATION 73,814

220208 FUEL & LUBRICANTS - GENERAL 1,033,392

23010102 PURCHASE OF OFFICE BUILDINGS 53,500,000

TOTAL PERSONNEL 113,763,384

TOTAL OVERHEAD 67,570,549

2301 FIXED ASSETS PURCHASED 53,500,000

230101 PURCHASE OF FIXED ASSETS - GENERAL 53,500,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 53,103,043

23 CAPITAL EXPENDITURE 53,500,000

2205 SUBSIDIES 53,103,043

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 53,103,043

22021010 DIRECT TEACHING & LABORATORY COST 295,255

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 73,814

22021006 POSTAGES & COURIER SERVICES 191,916

22021009 SPORTING ACTIVITIES 295,255

21 PERSONNEL COST 165,128,800

2101 SALARY 146,781,155

0517026046 FGGC BAKORI

CODE LINE ITEM AMOUNT

2 EXPENDITURE 294,807,793

BAJOGA001008185 CONSTRUCTION OF ASSEMBLY HALL ONGOING 13,500,000

BAJOGA001010034I. VIP TOILETS AND BATHROOMS (HOSTELS AND CLASSROOMS AREAS) II. PROVISION OF MODERN KITCHEN AND RENOVATION/COMPLETION OF DINING HALLS III. BOREHOLE AND RETICULATION OF WATER (MDGS)

NEW 40,000,000

0517026045 FGGC BAJOGA

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 181,333,933

TOTAL CAPITAL 53,500,000

TOTAL ALLOCATION 234,833,933

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 2,000,000

220202 UTILITIES - GENERAL 3,000,000

220201 TRAVEL& TRANSPORT - GENERAL 4,000,000

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 2,000,000

22 OTHER RECURRENT COSTS 76,178,993

2202 OVERHEAD COST 19,149,297

21020201 NHIS 7,339,058

21020202 CONTRIBUTORY PENSION 11,008,587

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 18,347,645

210202 SOCIAL CONTRIBUTIONS 18,347,645

210101 SALARIES AND WAGES 146,781,155

21010101 SALARY 146,781,155

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 1,000,000

22020302 BOOKS 1,000,000

22020203 INTERNET ACCESS CHARGES 500,000

220203 MATERIALS & SUPPLIES - GENERAL 5,000,000

22020201 ELECTRICITY CHARGES 2,000,000

22020202 TELEPHONE CHARGES 500,000

Page 156: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,000,000

22020402 MAINTENANCE OF OFFICE FURNITURE 1,000,000

22020311 FOOD STUFF / CATERING MATERIALS SUPPLIES 1,000,000

220204 MAINTENANCE SERVICES - GENERAL 3,500,000

22020307 DRUGS & MEDICAL SUPPLIES 1,000,000

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 1,000,000

2205 SUBSIDIES 57,029,696

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 57,029,696

22021009 SPORTING ACTIVITIES 500,000

22021010 DIRECT TEACHING & LABORATORY COST 470,651

220210 MISCELLANEOUS 1,649,297

22021006 POSTAGES & COURIER SERVICES 678,646

22020801 MOTOR VEHICLE FUEL COST 500,000

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 500,000

22020501 LOCAL TRAINING 1,000,000

220208 FUEL & LUBRICANTS - GENERAL 1,000,000

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,500,000

220205 TRAINING - GENERAL 1,000,000

TOTAL CAPITAL 53,500,000

TOTAL ALLOCATION 294,807,793

0517026046 FGGC BAKORI

TOTAL PERSONNEL 165,128,800

TOTAL OVERHEAD 76,178,993

TOTAL RECURRENT 241,307,793

230301 REHABILITATION / REPAIRS OF FIXED ASSETS - GENERAL 13,500,000

23030103 REHABILITATION / REPAIRS - HOUSING 13,500,000

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 40,000,000

2303 REHABILITATION / REPAIRS 13,500,000

2302 CONSTRUCTION / PROVISION 40,000,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 40,000,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 57,029,696

23 CAPITAL EXPENDITURE 53,500,000

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 19,534,647

210202 SOCIAL CONTRIBUTIONS 19,534,647

210101 SALARIES AND WAGES 156,277,178

21010101 SALARY 156,277,178

21 PERSONNEL COST 175,811,825

2101 SALARY 156,277,178

CODE LINE ITEM AMOUNT

2 EXPENDITURE 314,284,844

FGCBAKORI002013883 REHABILITATION / REPAIRSOF 5NOS GIRLS HOSTELS NEW 13,500,000

0517026047 FGGC BAUCHI

CODE PROJECT NAME TYPE AMOUNT

FGCBAKORI002013881I. VIP TOILETS AND BATHROOMS (HOSTELS AND CLASSROOMS AREAS) II. PROVISION OF MODERN KITCHEN AND RENOVATION/COMPLETION OF DINING HALLS III. BOREHOLE AND RETICULATION OF WATER (MDGS)

NEW 40,000,000

22020203 INTERNET ACCESS CHARGES 250,000

220203 MATERIALS & SUPPLIES - GENERAL 9,613,834

22020201 ELECTRICITY CHARGES 2,000,000

22020202 TELEPHONE CHARGES 250,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 2,500,000

220202 UTILITIES - GENERAL 2,500,000

220201 TRAVEL& TRANSPORT - GENERAL 5,000,000

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 2,500,000

22 OTHER RECURRENT COSTS 84,973,019

2202 OVERHEAD COST 19,813,834

21020201 NHIS 7,813,859

21020202 CONTRIBUTORY PENSION 11,720,788

22020402 MAINTENANCE OF OFFICE FURNITURE 500,000

220204 MAINTENANCE SERVICES - GENERAL 1,500,000

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 500,000

22020307 DRUGS & MEDICAL SUPPLIES 1,813,834

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 1,500,000

22020305 PRINTING OF NON SECURITY DOCUMENTS 1,000,000

22020306 PRINTING OF SECURITY DOCUMENTS 1,000,000

22020303 NEWSPAPERS 200,000

22020304 MAGAZINES & PERIODICALS 100,000

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 2,000,000

22020302 BOOKS 2,000,000

Page 157: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020405 MAINTENANCE OF PLANTS/GENERATORS 500,000

230101 PURCHASE OF FIXED ASSETS - GENERAL 53,500,000

23010102 PURCHASE OF OFFICE BUILDINGS 53,500,000

23 CAPITAL EXPENDITURE 53,500,000

2301 FIXED ASSETS PURCHASED 53,500,000

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 65,159,185

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 65,159,185

22021010 DIRECT TEACHING & LABORATORY COST 500,000

2205 SUBSIDIES 65,159,185

220210 MISCELLANEOUS 700,000

22021001 REFRESHMENT & MEALS 200,000

220208 FUEL & LUBRICANTS - GENERAL 500,000

22020801 MOTOR VEHICLE FUEL COST 500,000

21 PERSONNEL COST 281,562,459

2101 SALARY 249,744,408

CODE LINE ITEM AMOUNT

2 EXPENDITURE 381,680,539

FGGCBAUCHI001011571

CONSTRUCTION OF ROAD AND DRAINAGES NEW 13,500,000

0517026048 FGGC BENIN

CODE PROJECT NAME TYPE AMOUNT

FGGCBAUCHI001011566

RENOVATION OF STAFF QUARTERS AND CONSTRUCTION OF PERIMETRE FENCE NEW 40,000,000

TOTAL CAPITAL 53,500,000

TOTAL ALLOCATION 314,284,844

0517026047 FGGC BAUCHI

TOTAL PERSONNEL 175,811,825

TOTAL OVERHEAD 84,973,019

TOTAL RECURRENT 260,784,844

220201 TRAVEL& TRANSPORT - GENERAL 2,544,597

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,500,000

22 OTHER RECURRENT COSTS 83,618,080

2202 OVERHEAD COST 16,277,456

21020201 NHIS 12,487,220

21020202 CONTRIBUTORY PENSION 18,730,831

21020101 NON REGULAR ALLOWANCES 600,000

210202 SOCIAL CONTRIBUTIONS 31,218,051

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 31,818,051

210201 ALLOWANCES 600,000

210101 SALARIES AND WAGES 249,744,408

21010101 SALARY 249,744,408

22020307 DRUGS & MEDICAL SUPPLIES 500,000

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 1,000,000

22020305 PRINTING OF NON SECURITY DOCUMENTS 500,000

22020306 PRINTING OF SECURITY DOCUMENTS 500,000

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 1,000,000

22020302 BOOKS 500,000

22020203 INTERNET ACCESS CHARGES 522,592

220203 MATERIALS & SUPPLIES - GENERAL 4,000,000

22020201 ELECTRICITY CHARGES 860,267

22020202 TELEPHONE CHARGES 500,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,044,597

220202 UTILITIES - GENERAL 1,882,859

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 500,000

22020803 PLANT / GENERATOR FUEL COST 500,000

220208 FUEL & LUBRICANTS - GENERAL 2,500,000

22020801 MOTOR VEHICLE FUEL COST 1,500,000

220205 TRAINING - GENERAL 500,000

22020501 LOCAL TRAINING 500,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 500,000

22020405 MAINTENANCE OF PLANTS/GENERATORS 500,000

22020402 MAINTENANCE OF OFFICE FURNITURE 500,000

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 500,000

220204 MAINTENANCE SERVICES - GENERAL 2,500,000

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 500,000

22021007 WELFARE PACKAGES 500,000

22021009 SPORTING ACTIVITIES 500,000

220210 MISCELLANEOUS 2,350,000

22021003 PUBLICITY & ADVERTISEMENTS 500,000

Page 158: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 16,500,000

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 16,500,000

23 CAPITAL EXPENDITURE 16,500,000

2302 CONSTRUCTION / PROVISION 16,500,000

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 67,340,624

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 67,340,624

22021010 DIRECT TEACHING & LABORATORY COST 850,000

2205 SUBSIDIES 67,340,624

21 PERSONNEL COST 140,887,041

2101 SALARY 125,232,926

0517026049 FGGC BIDA

CODE LINE ITEM AMOUNT

2 EXPENDITURE 266,923,688

CODE PROJECT NAME TYPE AMOUNT

FGGCBENIN001012471CONSTRUCTION OF OFFICE BLOCK AND SUPPLY OF FURNITURE AND EQUIPMENT FOR THE NEW BLOCK

NEW 16,500,000

TOTAL CAPITAL 16,500,000

TOTAL ALLOCATION 381,680,539

0517026048 FGGC BENIN

TOTAL PERSONNEL 281,562,459

TOTAL OVERHEAD 83,618,080

TOTAL RECURRENT 365,180,539

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,406,994

220202 UTILITIES - GENERAL 859,829

220201 TRAVEL& TRANSPORT - GENERAL 1,563,327

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 156,333

22 OTHER RECURRENT COSTS 72,536,647

2202 OVERHEAD COST 15,320,596

21020201 NHIS 6,261,646

21020202 CONTRIBUTORY PENSION 9,392,469

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 15,654,115

210202 SOCIAL CONTRIBUTIONS 15,654,115

210101 SALARIES AND WAGES 125,232,926

21010101 SALARY 125,232,926

22020305 PRINTING OF NON SECURITY DOCUMENTS 312,665

22020306 PRINTING OF SECURITY DOCUMENTS 297,032

22020303 NEWSPAPERS 312,665

22020304 MAGAZINES & PERIODICALS 312,665

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 390,832

22020302 BOOKS 312,665

22020205 WATER RATES 78,166

220203 MATERIALS & SUPPLIES - GENERAL 3,798,883

22020203 INTERNET ACCESS CHARGES 234,499

22020204 SATELLITE BROADCASTING ACCESS CHARGES 78,166

22020201 ELECTRICITY CHARGES 390,832

22020202 TELEPHONE CHARGES 78,166

22020406 OTHER MAINTENANCE SERVICES 937,996

22020410 MAINTENANCE OF ROADS AND BRIDGES 78,166

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 781,663

22020405 MAINTENANCE OF PLANTS/GENERATORS 937,996

22020402 MAINTENANCE OF OFFICE FURNITURE 468,998

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 781,663

220204 MAINTENANCE SERVICES - GENERAL 4,283,514

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 297,032

22020309 UNIFORMS & OTHER CLOTHING 625,331

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 140,699

22020307 DRUGS & MEDICAL SUPPLIES 625,331

22020308 FIELD & CAMPING MATERIALS SUPPLIES 468,998

22020708 BUDGET PREPARATION 78,166

220208 FUEL & LUBRICANTS - GENERAL 1,094,328

22020702 INFORMATION TECHNOLOGY CONSULTING 468,998

22020703 LEGAL SERVICES 312,665

22020606 CLEANING & FUMIGATION SERVICES 312,665

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 859,829

220206 OTHER SERVICES - GENERAL 547,164

22020601 SECURITY SERVICES 234,499

220205 TRAINING - GENERAL 468,998

22020501 LOCAL TRAINING 468,998

Page 159: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020801 MOTOR VEHICLE FUEL COST 234,499

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 312,665

22021010 DIRECT TEACHING & LABORATORY COST 312,665

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 78,166

22021006 POSTAGES & COURIER SERVICES 203,232

22021009 SPORTING ACTIVITIES 312,665

22021003 PUBLICITY & ADVERTISEMENTS 156,333

22021004 MEDICAL EXPENSES 312,665

220210 MISCELLANEOUS 1,688,391

22021001 REFRESHMENT & MEALS 312,665

220209 FINANCIAL CHARGES - GENERAL 156,333

22020904 OTHER CRF BANK CHARGES 156,333

22020803 PLANT / GENERATOR FUEL COST 234,499

22020806 COOKING GAS/FUEL COST 312,665

0517026049 FGGC BIDA

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 213,423,688

TOTAL CAPITAL 53,500,000

TOTAL ALLOCATION 266,923,688

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 53,500,000

TOTAL PERSONNEL 140,887,041

TOTAL OVERHEAD 72,536,647

2302 CONSTRUCTION / PROVISION 53,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 53,500,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 57,216,051

23 CAPITAL EXPENDITURE 53,500,000

2205 SUBSIDIES 57,216,051

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 57,216,051

21020201 NHIS 17,282,630

21020202 CONTRIBUTORY PENSION 25,923,945

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 43,206,575

210202 SOCIAL CONTRIBUTIONS 43,206,575

210101 SALARIES AND WAGES 345,652,601

21010101 SALARY 345,652,601

21 PERSONNEL COST 388,859,176

2101 SALARY 345,652,601

0517026050 FGGC BWARI

CODE LINE ITEM AMOUNT

2 EXPENDITURE 512,331,973

FGGCBIDA003007764 CONSTRUCTION OF ASSEMBLY HALL ONGOING 13,500,000

FGGCBIDA003010113I. VIP TOILETS AND BATHROOMS (HOSTELS AND CLASSROOMS AREAS) II. PROVISION OF MODERN KITCHEN AND RENOVATION/COMPLETION OF DINING HALLS III. BOREHOLE AND RETICULATION OF WATER (MDGS)

NEW 40,000,000

22020205 WATER RATES 134,147

220203 MATERIALS & SUPPLIES - GENERAL 6,519,555

22020203 INTERNET ACCESS CHARGES 402,442

22020204 SATELLITE BROADCASTING ACCESS CHARGES 134,147

22020201 ELECTRICITY CHARGES 670,736

22020202 TELEPHONE CHARGES 134,147

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 2,414,650

220202 UTILITIES - GENERAL 1,475,619

220201 TRAVEL& TRANSPORT - GENERAL 2,682,944

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 268,294

22 OTHER RECURRENT COSTS 109,972,797

2202 OVERHEAD COST 26,292,854

220204 MAINTENANCE SERVICES - GENERAL 7,351,267

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 509,759

22020309 UNIFORMS & OTHER CLOTHING 1,073,178

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 241,465

22020307 DRUGS & MEDICAL SUPPLIES 1,073,178

22020308 FIELD & CAMPING MATERIALS SUPPLIES 804,883

22020305 PRINTING OF NON SECURITY DOCUMENTS 536,589

22020306 PRINTING OF SECURITY DOCUMENTS 509,759

22020303 NEWSPAPERS 536,589

22020304 MAGAZINES & PERIODICALS 536,589

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 670,736

22020302 BOOKS 536,589

22020402 MAINTENANCE OF OFFICE FURNITURE 804,883

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,341,472

Page 160: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020606 CLEANING & FUMIGATION SERVICES 536,589

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 1,475,619

220206 OTHER SERVICES - GENERAL 939,031

22020601 SECURITY SERVICES 402,442

220205 TRAINING - GENERAL 804,883

22020501 LOCAL TRAINING 804,883

22020406 OTHER MAINTENANCE SERVICES 1,609,767

22020410 MAINTENANCE OF ROADS AND BRIDGES 134,147

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,341,472

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,609,767

220210 MISCELLANEOUS 2,897,580

22021001 REFRESHMENT & MEALS 536,589

220209 FINANCIAL CHARGES - GENERAL 268,294

22020904 OTHER CRF BANK CHARGES 268,294

22020803 PLANT / GENERATOR FUEL COST 402,442

22020806 COOKING GAS/FUEL COST 536,589

22020801 MOTOR VEHICLE FUEL COST 402,442

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 536,589

22020708 BUDGET PREPARATION 134,147

220208 FUEL & LUBRICANTS - GENERAL 1,878,062

22020702 INFORMATION TECHNOLOGY CONSULTING 804,883

22020703 LEGAL SERVICES 536,589

2302 CONSTRUCTION / PROVISION 13,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 13,500,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 83,679,943

23 CAPITAL EXPENDITURE 13,500,000

2205 SUBSIDIES 83,679,943

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 83,679,943

22021010 DIRECT TEACHING & LABORATORY COST 536,589

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 134,147

22021006 POSTAGES & COURIER SERVICES 348,783

22021009 SPORTING ACTIVITIES 536,589

22021003 PUBLICITY & ADVERTISEMENTS 268,294

22021004 MEDICAL EXPENSES 536,589

21 PERSONNEL COST 230,389,298

2101 SALARY 204,737,153

CODE LINE ITEM AMOUNT

2 EXPENDITURE 332,391,997

FGGCBWARI002007018

CONSTRUCTION AND EQUIPPING OF LIBRARY COMPLEX ONGOING 13,500,000

0517026051 FGGC CALABAR

0517026050 FGGC BWARI

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 498,831,973

TOTAL CAPITAL 13,500,000

TOTAL ALLOCATION 512,331,973

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 13,500,000

TOTAL PERSONNEL 388,859,176

TOTAL OVERHEAD 109,972,797

220201 TRAVEL& TRANSPORT - GENERAL 2,544,597

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,500,000

22 OTHER RECURRENT COSTS 88,502,699

2202 OVERHEAD COST 16,107,451

21020201 NHIS 10,236,858

21020202 CONTRIBUTORY PENSION 15,355,287

21020101 NON REGULAR ALLOWANCES 60,000

210202 SOCIAL CONTRIBUTIONS 25,592,145

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 25,652,145

210201 ALLOWANCES 60,000

210101 SALARIES AND WAGES 204,737,153

21010101 SALARY 204,737,153

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 1,000,000

22020203 INTERNET ACCESS CHARGES 522,592

220203 MATERIALS & SUPPLIES - GENERAL 4,000,000

22020201 ELECTRICITY CHARGES 690,262

22020202 TELEPHONE CHARGES 500,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,044,597

220202 UTILITIES - GENERAL 1,712,854

Page 161: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020307 DRUGS & MEDICAL SUPPLIES 500,000

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 1,000,000

22020305 PRINTING OF NON SECURITY DOCUMENTS 500,000

22020306 PRINTING OF SECURITY DOCUMENTS 500,000

22020302 BOOKS 500,000

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 500,000

22020803 PLANT / GENERATOR FUEL COST 500,000

220208 FUEL & LUBRICANTS - GENERAL 2,500,000

22020801 MOTOR VEHICLE FUEL COST 1,500,000

220205 TRAINING - GENERAL 500,000

22020501 LOCAL TRAINING 500,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 500,000

22020405 MAINTENANCE OF PLANTS/GENERATORS 500,000

22020402 MAINTENANCE OF OFFICE FURNITURE 500,000

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 500,000

220204 MAINTENANCE SERVICES - GENERAL 2,500,000

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 13,500,000

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 13,500,000

23 CAPITAL EXPENDITURE 13,500,000

2302 CONSTRUCTION / PROVISION 13,500,000

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 72,395,248

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 72,395,248

22021010 DIRECT TEACHING & LABORATORY COST 850,000

2205 SUBSIDIES 72,395,248

22021007 WELFARE PACKAGES 500,000

22021009 SPORTING ACTIVITIES 500,000

220210 MISCELLANEOUS 2,350,000

22021003 PUBLICITY & ADVERTISEMENTS 500,000

21 PERSONNEL COST 151,080,330

2101 SALARY 134,133,627

0517026052 FGGC EFON ALAYE

CODE LINE ITEM AMOUNT

2 EXPENDITURE 258,956,284

CODE PROJECT NAME TYPE AMOUNT

FGGCCAL002011661 CONSTRUCTION OF PERIMETER WALL FENCE NEW 13,500,000

TOTAL CAPITAL 13,500,000

TOTAL ALLOCATION 332,391,997

0517026051 FGGC CALABAR

TOTAL PERSONNEL 230,389,298

TOTAL OVERHEAD 88,502,699

TOTAL RECURRENT 318,891,997

220201 TRAVEL& TRANSPORT - GENERAL 5,000,000

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,000,000

22 OTHER RECURRENT COSTS 54,375,954

2202 OVERHEAD COST 17,557,684

21020201 NHIS 6,706,681

21020202 CONTRIBUTORY PENSION 10,060,022

21020101 NON REGULAR ALLOWANCES 180,000

210202 SOCIAL CONTRIBUTIONS 16,766,703

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 16,946,703

210201 ALLOWANCES 180,000

210101 SALARIES AND WAGES 134,133,627

21010101 SALARY 134,133,627

220204 MAINTENANCE SERVICES - GENERAL 5,200,000

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,400,000

22020307 DRUGS & MEDICAL SUPPLIES 450,000

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 1,500,000

22020303 NEWSPAPERS 300,000

22020304 MAGAZINES & PERIODICALS 93,998

220203 MATERIALS & SUPPLIES - GENERAL 4,043,998

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 1,700,000

22020201 ELECTRICITY CHARGES 368,686

22020202 TELEPHONE CHARGES 450,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 4,000,000

220202 UTILITIES - GENERAL 818,686

22020402 MAINTENANCE OF OFFICE FURNITURE 300,000

Page 162: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22021002 HONORARIUM & SITTING ALLOWANCE 250,000

22021003 PUBLICITY & ADVERTISEMENTS 150,000

22020803 PLANT / GENERATOR FUEL COST 400,000

220210 MISCELLANEOUS 850,000

220208 FUEL & LUBRICANTS - GENERAL 845,000

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 445,000

220205 TRAINING - GENERAL 800,000

22020501 LOCAL TRAINING 800,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 500,000

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,000,000

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 2,000,000

TOTAL PERSONNEL 151,080,330

TOTAL OVERHEAD 54,375,954

TOTAL RECURRENT 205,456,284

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 13,500,000

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 40,000,000

2302 CONSTRUCTION / PROVISION 53,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 53,500,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 36,818,270

23 CAPITAL EXPENDITURE 53,500,000

2205 SUBSIDIES 36,818,270

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 36,818,270

22021007 WELFARE PACKAGES 150,000

22021009 SPORTING ACTIVITIES 300,000

210101 SALARIES AND WAGES 102,400,148

21010101 SALARY 102,400,148

21 PERSONNEL COST 115,200,166

2101 SALARY 102,400,148

CODE LINE ITEM AMOUNT

2 EXPENDITURE 243,919,061

XEFON5009306I. VIP TOILETS AND BATHROOMS (HOSTELS AND CLASSROOMS AREAS) II. PROVISION OF MODERN KITCHEN AND RENOVATION/COMPLETION OF DINING HALLS III. BOREHOLE AND RETICULATION OF WATER (MDGS)

NEW 40,000,000

0517026053 FGGC EFON IMNRINGI

CODE PROJECT NAME TYPE AMOUNT

XEFON008909 CONSTRUCTION OF VOCATIONAL WORKSHOP ONGOING 13,500,000

TOTAL CAPITAL 53,500,000

TOTAL ALLOCATION 258,956,284

0517026052 FGGC EFON ALAYE

22020201 ELECTRICITY CHARGES 382,567

22020202 TELEPHONE CHARGES 76,513

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,377,240

220202 UTILITIES - GENERAL 841,646

220201 TRAVEL& TRANSPORT - GENERAL 1,530,267

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 153,027

22 OTHER RECURRENT COSTS 75,218,895

2202 OVERHEAD COST 14,996,610

21020201 NHIS 5,120,007

21020202 CONTRIBUTORY PENSION 7,680,011

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 12,800,018

210202 SOCIAL CONTRIBUTIONS 12,800,018

22020307 DRUGS & MEDICAL SUPPLIES 612,107

22020308 FIELD & CAMPING MATERIALS SUPPLIES 459,080

22020305 PRINTING OF NON SECURITY DOCUMENTS 306,053

22020306 PRINTING OF SECURITY DOCUMENTS 290,751

22020303 NEWSPAPERS 306,053

22020304 MAGAZINES & PERIODICALS 306,053

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 382,567

22020302 BOOKS 306,053

22020205 WATER RATES 76,513

220203 MATERIALS & SUPPLIES - GENERAL 3,718,548

22020203 INTERNET ACCESS CHARGES 229,540

22020204 SATELLITE BROADCASTING ACCESS CHARGES 76,513

22020402 MAINTENANCE OF OFFICE FURNITURE 459,080

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 765,133

220204 MAINTENANCE SERVICES - GENERAL 4,192,930

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 290,751

22020309 UNIFORMS & OTHER CLOTHING 612,107

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 137,724

Page 163: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

220205 TRAINING - GENERAL 459,080

22020501 LOCAL TRAINING 459,080

22020406 OTHER MAINTENANCE SERVICES 918,160

22020410 MAINTENANCE OF ROADS AND BRIDGES 76,513

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 765,133

22020405 MAINTENANCE OF PLANTS/GENERATORS 918,160

22020803 PLANT / GENERATOR FUEL COST 229,540

22020806 COOKING GAS/FUEL COST 306,053

22020801 MOTOR VEHICLE FUEL COST 229,540

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 306,053

22020708 BUDGET PREPARATION 76,513

220208 FUEL & LUBRICANTS - GENERAL 1,071,186

22020702 INFORMATION TECHNOLOGY CONSULTING 459,080

22020703 LEGAL SERVICES 306,053

22020606 CLEANING & FUMIGATION SERVICES 306,053

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 841,646

220206 OTHER SERVICES - GENERAL 535,593

22020601 SECURITY SERVICES 229,540

2205 SUBSIDIES 60,222,285

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 60,222,285

22021010 DIRECT TEACHING & LABORATORY COST 306,053

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 76,513

22021006 POSTAGES & COURIER SERVICES 198,935

22021009 SPORTING ACTIVITIES 306,053

22021003 PUBLICITY & ADVERTISEMENTS 153,027

22021004 MEDICAL EXPENSES 306,053

220210 MISCELLANEOUS 1,652,687

22021001 REFRESHMENT & MEALS 306,053

220209 FINANCIAL CHARGES - GENERAL 153,027

22020904 OTHER CRF BANK CHARGES 153,027

CODE PROJECT NAME TYPE AMOUNT

XMNR007709 CONSTRUCTION OF 1 NO. COUTYARD DORMETORIES ONGOING 13,500,000

TOTAL CAPITAL 53,500,000

TOTAL ALLOCATION 243,919,061

0517026053 FGGC EFON IMNRINGI

TOTAL PERSONNEL 115,200,166

TOTAL OVERHEAD 75,218,895

TOTAL RECURRENT 190,419,061

23020104 CONSTRUCTION / PROVISION OF HOUSING 13,500,000

23020118 CONSTRUCTION / PROVISION OF INFRASTRUCTURE 40,000,000

2302 CONSTRUCTION / PROVISION 53,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 53,500,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 60,222,285

23 CAPITAL EXPENDITURE 53,500,000

21020201 NHIS 18,628,548

21020202 CONTRIBUTORY PENSION 27,942,823

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 46,571,371

210202 SOCIAL CONTRIBUTIONS 46,571,371

210101 SALARIES AND WAGES 372,570,970

21010101 SALARY 372,570,970

21 PERSONNEL COST 419,142,341

2101 SALARY 372,570,970

CODE LINE ITEM AMOUNT

2 EXPENDITURE 566,647,261

XMNR1007721I. VIP TOILETS AND BATHROOMS (HOSTELS AND CLASSROOMS AREAS) II. PROVISION OF MODERN KITCHEN AND RENOVATION/COMPLETION OF DINING HALLS III. BOREHOLE AND RETICULATION OF WATER

ONGOING 40,000,000

0517026054 FGGC ENUGU

22020205 WATER RATES 70,511

22020203 INTERNET ACCESS CHARGES 211,532

22020204 SATELLITE BROADCASTING ACCESS CHARGES 70,511

22020201 ELECTRICITY CHARGES 352,553

22020202 TELEPHONE CHARGES 70,511

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,269,191

220202 UTILITIES - GENERAL 775,618

220201 TRAVEL& TRANSPORT - GENERAL 1,410,212

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 141,021

22 OTHER RECURRENT COSTS 131,004,920

2202 OVERHEAD COST 13,820,077

Page 164: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

220203 MATERIALS & SUPPLIES - GENERAL 3,426,814

220204 MAINTENANCE SERVICES - GENERAL 3,863,981

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 267,940

22020309 UNIFORMS & OTHER CLOTHING 564,085

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 126,919

22020307 DRUGS & MEDICAL SUPPLIES 564,085

22020308 FIELD & CAMPING MATERIALS SUPPLIES 423,064

22020305 PRINTING OF NON SECURITY DOCUMENTS 282,042

22020306 PRINTING OF SECURITY DOCUMENTS 267,940

22020303 NEWSPAPERS 282,042

22020304 MAGAZINES & PERIODICALS 282,042

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 352,553

22020302 BOOKS 282,042

22020606 CLEANING & FUMIGATION SERVICES 282,042

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 775,617

220206 OTHER SERVICES - GENERAL 493,574

22020601 SECURITY SERVICES 211,532

220205 TRAINING - GENERAL 423,064

22020501 LOCAL TRAINING 423,064

22020406 OTHER MAINTENANCE SERVICES 846,127

22020410 MAINTENANCE OF ROADS AND BRIDGES 70,511

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 705,106

22020405 MAINTENANCE OF PLANTS/GENERATORS 846,127

22020402 MAINTENANCE OF OFFICE FURNITURE 423,064

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 705,106

220210 MISCELLANEOUS 1,523,028

22021001 REFRESHMENT & MEALS 282,042

220209 FINANCIAL CHARGES - GENERAL 141,021

22020904 OTHER CRF BANK CHARGES 141,021

22020803 PLANT / GENERATOR FUEL COST 211,532

22020806 COOKING GAS/FUEL COST 282,042

22020801 MOTOR VEHICLE FUEL COST 211,532

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 282,042

22020708 BUDGET PREPARATION 70,511

220208 FUEL & LUBRICANTS - GENERAL 987,148

22020702 INFORMATION TECHNOLOGY CONSULTING 423,064

22020703 LEGAL SERVICES 282,042

2302 CONSTRUCTION / PROVISION 16,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 16,500,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 117,184,843

23 CAPITAL EXPENDITURE 16,500,000

2205 SUBSIDIES 117,184,843

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 117,184,843

22021010 DIRECT TEACHING & LABORATORY COST 282,042

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 70,511

22021006 POSTAGES & COURIER SERVICES 183,328

22021009 SPORTING ACTIVITIES 282,042

22021003 PUBLICITY & ADVERTISEMENTS 141,021

22021004 MEDICAL EXPENSES 282,042

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 12,941,006

210202 SOCIAL CONTRIBUTIONS 12,941,006

210101 SALARIES AND WAGES 103,528,047

21010101 SALARY 103,528,047

21 PERSONNEL COST 116,469,053

2101 SALARY 103,528,047

0517026055 FGGC EZZAMGBO ABAKALIKI

CODE LINE ITEM AMOUNT

2 EXPENDITURE 251,339,880

TOTAL RECURRENT 550,147,261

TOTAL CAPITAL 16,500,000

TOTAL ALLOCATION 566,647,261

23020112 CONSTRUCTION / PROVISION OF SPORTING FACILITIES 16,500,000

TOTAL PERSONNEL 419,142,341

TOTAL OVERHEAD 131,004,920

22 OTHER RECURRENT COSTS 81,370,827

2202 OVERHEAD COST 15,170,363

21020201 NHIS 5,176,402

21020202 CONTRIBUTORY PENSION 7,764,604

Page 165: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020203 INTERNET ACCESS CHARGES 232,199

22020204 SATELLITE BROADCASTING ACCESS CHARGES 77,400

22020201 ELECTRICITY CHARGES 386,999

22020202 TELEPHONE CHARGES 77,400

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,393,197

220202 UTILITIES - GENERAL 851,398

220201 TRAVEL& TRANSPORT - GENERAL 1,547,997

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 154,800

22020309 UNIFORMS & OTHER CLOTHING 619,199

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 139,320

22020307 DRUGS & MEDICAL SUPPLIES 619,199

22020308 FIELD & CAMPING MATERIALS SUPPLIES 464,399

22020305 PRINTING OF NON SECURITY DOCUMENTS 309,599

22020306 PRINTING OF SECURITY DOCUMENTS 294,119

22020303 NEWSPAPERS 309,599

22020304 MAGAZINES & PERIODICALS 309,599

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 386,999

22020302 BOOKS 309,599

22020205 WATER RATES 77,400

220203 MATERIALS & SUPPLIES - GENERAL 3,761,631

220206 OTHER SERVICES - GENERAL 541,798

22020601 SECURITY SERVICES 232,199

220205 TRAINING - GENERAL 464,399

22020501 LOCAL TRAINING 464,399

22020406 OTHER MAINTENANCE SERVICES 928,798

22020410 MAINTENANCE OF ROADS AND BRIDGES 77,400

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 773,998

22020405 MAINTENANCE OF PLANTS/GENERATORS 928,798

22020402 MAINTENANCE OF OFFICE FURNITURE 464,399

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 773,998

220204 MAINTENANCE SERVICES - GENERAL 4,241,510

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 294,119

220209 FINANCIAL CHARGES - GENERAL 154,800

22020904 OTHER CRF BANK CHARGES 154,800

22020803 PLANT / GENERATOR FUEL COST 232,199

22020806 COOKING GAS/FUEL COST 309,599

22020801 MOTOR VEHICLE FUEL COST 232,199

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 309,599

22020708 BUDGET PREPARATION 77,400

220208 FUEL & LUBRICANTS - GENERAL 1,083,596

22020702 INFORMATION TECHNOLOGY CONSULTING 464,399

22020703 LEGAL SERVICES 309,599

22020606 CLEANING & FUMIGATION SERVICES 309,599

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 851,398

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 66,200,464

23 CAPITAL EXPENDITURE 53,500,000

2205 SUBSIDIES 66,200,464

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 66,200,464

22021010 DIRECT TEACHING & LABORATORY COST 309,599

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 77,400

22021006 POSTAGES & COURIER SERVICES 201,240

22021009 SPORTING ACTIVITIES 309,599

22021003 PUBLICITY & ADVERTISEMENTS 154,800

22021004 MEDICAL EXPENSES 309,599

220210 MISCELLANEOUS 1,671,836

22021001 REFRESHMENT & MEALS 309,599

CODE PROJECT NAME TYPE AMOUNT

FGGCABAK002007056 CONSTRUCTION OF WATER TREATMENT PLANT ONGOING 13,500,000

TOTAL CAPITAL 53,500,000

TOTAL ALLOCATION 251,339,880

0517026055 FGGC EZZAMGBO ABAKALIKI

TOTAL PERSONNEL 116,469,053

TOTAL OVERHEAD 81,370,827

TOTAL RECURRENT 197,839,880

23020105 CONSTRUCTION / PROVISION OF WATER FACILITIES 13,500,000

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 40,000,000

2302 CONSTRUCTION / PROVISION 53,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 53,500,000

Page 166: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

FGGCABAK003010067I. VIP TOILETS AND BATHROOMS (HOSTELS AND CLASSROOMS AREAS) II. PROVISION OF MODERN KITCHEN AND RENOVATION/COMPLETION OF DINING HALLS III. BOREHOLE AND RETICULATION OF WATER (MDGS)

NEW 40,000,000

0517026056 FGGC GBOKO

21020201 NHIS 8,545,861

21020202 CONTRIBUTORY PENSION 12,818,792

21020101 NON REGULAR ALLOWANCES 480,000

210202 SOCIAL CONTRIBUTIONS 21,364,653

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 21,844,653

210201 ALLOWANCES 480,000

210101 SALARIES AND WAGES 170,917,226

21010101 SALARY 170,917,226

21 PERSONNEL COST 192,761,879

2101 SALARY 170,917,226

CODE LINE ITEM AMOUNT

2 EXPENDITURE 274,179,506

22020205 WATER RATES 73,424

220203 MATERIALS & SUPPLIES - GENERAL 3,568,410

22020203 INTERNET ACCESS CHARGES 220,272

22020204 SATELLITE BROADCASTING ACCESS CHARGES 73,424

22020201 ELECTRICITY CHARGES 367,120

22020202 TELEPHONE CHARGES 73,424

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,321,634

220202 UTILITIES - GENERAL 807,664

220201 TRAVEL& TRANSPORT - GENERAL 1,468,482

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 146,848

22 OTHER RECURRENT COSTS 67,917,627

2202 OVERHEAD COST 14,391,118

220204 MAINTENANCE SERVICES - GENERAL 4,023,641

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 279,012

22020309 UNIFORMS & OTHER CLOTHING 587,393

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 132,163

22020307 DRUGS & MEDICAL SUPPLIES 587,393

22020308 FIELD & CAMPING MATERIALS SUPPLIES 440,545

22020305 PRINTING OF NON SECURITY DOCUMENTS 293,696

22020306 PRINTING OF SECURITY DOCUMENTS 279,012

22020303 NEWSPAPERS 293,696

22020304 MAGAZINES & PERIODICALS 293,696

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 367,120

22020302 BOOKS 293,696

22020606 CLEANING & FUMIGATION SERVICES 293,696

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 807,665

220206 OTHER SERVICES - GENERAL 513,968

22020601 SECURITY SERVICES 220,272

220205 TRAINING - GENERAL 440,545

22020501 LOCAL TRAINING 440,545

22020406 OTHER MAINTENANCE SERVICES 881,089

22020410 MAINTENANCE OF ROADS AND BRIDGES 73,424

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 734,241

22020405 MAINTENANCE OF PLANTS/GENERATORS 881,089

22020402 MAINTENANCE OF OFFICE FURNITURE 440,545

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 734,241

220210 MISCELLANEOUS 1,585,959

22021001 REFRESHMENT & MEALS 293,696

220209 FINANCIAL CHARGES - GENERAL 146,848

22020904 OTHER CRF BANK CHARGES 146,848

22020803 PLANT / GENERATOR FUEL COST 220,272

22020806 COOKING GAS/FUEL COST 293,696

22020801 MOTOR VEHICLE FUEL COST 220,272

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 293,696

22020708 BUDGET PREPARATION 73,424

220208 FUEL & LUBRICANTS - GENERAL 1,027,936

22020702 INFORMATION TECHNOLOGY CONSULTING 440,545

22020703 LEGAL SERVICES 293,696

22021010 DIRECT TEACHING & LABORATORY COST 293,696

22021006 POSTAGES & COURIER SERVICES 190,903

22021009 SPORTING ACTIVITIES 293,696

22021003 PUBLICITY & ADVERTISEMENTS 146,848

22021004 MEDICAL EXPENSES 293,696

Page 167: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

2302 CONSTRUCTION / PROVISION 13,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 13,500,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 53,526,509

23 CAPITAL EXPENDITURE 13,500,000

2205 SUBSIDIES 53,526,509

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 53,526,509

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 73,424

21 PERSONNEL COST 120,345,742

2101 SALARY 106,973,993

CODE LINE ITEM AMOUNT

2 EXPENDITURE 219,722,369

FGGC GBOKO02010084

Renovation of Introductory Technology block NEW 13,500,000

0517026057 FGGC GUSAU

0517026056 FGGC GBOKO

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 260,679,506

TOTAL CAPITAL 13,500,000

TOTAL ALLOCATION 274,179,506

23020104 CONSTRUCTION / PROVISION OF HOUSING 13,500,000

TOTAL PERSONNEL 192,761,879

TOTAL OVERHEAD 67,917,627

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 2,516,965

220202 UTILITIES - GENERAL 1,538,144

220201 TRAVEL& TRANSPORT - GENERAL 2,796,628

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 279,663

22 OTHER RECURRENT COSTS 85,876,627

2202 OVERHEAD COST 27,406,940

21020201 NHIS 5,348,700

21020202 CONTRIBUTORY PENSION 8,023,049

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 13,371,749

210202 SOCIAL CONTRIBUTIONS 13,371,749

210101 SALARIES AND WAGES 106,973,993

21010101 SALARY 106,973,993

22020305 PRINTING OF NON SECURITY DOCUMENTS 559,325

22020306 PRINTING OF SECURITY DOCUMENTS 531,359

22020303 NEWSPAPERS 559,325

22020304 MAGAZINES & PERIODICALS 559,325

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 699,157

22020302 BOOKS 559,325

22020205 WATER RATES 139,831

220203 MATERIALS & SUPPLIES - GENERAL 6,795,802

22020203 INTERNET ACCESS CHARGES 419,494

22020204 SATELLITE BROADCASTING ACCESS CHARGES 139,831

22020201 ELECTRICITY CHARGES 699,157

22020202 TELEPHONE CHARGES 139,831

22020406 OTHER MAINTENANCE SERVICES 1,677,976

22020410 MAINTENANCE OF ROADS AND BRIDGES 139,831

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,398,314

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,677,976

22020402 MAINTENANCE OF OFFICE FURNITURE 838,988

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,398,314

220204 MAINTENANCE SERVICES - GENERAL 7,662,758

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 531,359

22020309 UNIFORMS & OTHER CLOTHING 1,118,651

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 251,696

22020307 DRUGS & MEDICAL SUPPLIES 1,118,651

22020308 FIELD & CAMPING MATERIALS SUPPLIES 838,988

22020708 BUDGET PREPARATION 139,831

220208 FUEL & LUBRICANTS - GENERAL 1,957,638

22020702 INFORMATION TECHNOLOGY CONSULTING 838,988

22020703 LEGAL SERVICES 559,325

22020606 CLEANING & FUMIGATION SERVICES 559,325

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 1,538,144

220206 OTHER SERVICES - GENERAL 978,819

22020601 SECURITY SERVICES 419,494

220205 TRAINING - GENERAL 838,988

22020501 LOCAL TRAINING 838,988

Page 168: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020801 MOTOR VEHICLE FUEL COST 419,494

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 559,325

22021010 DIRECT TEACHING & LABORATORY COST 559,325

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 139,831

22021006 POSTAGES & COURIER SERVICES 363,562

22021009 SPORTING ACTIVITIES 559,325

22021003 PUBLICITY & ADVERTISEMENTS 279,663

22021004 MEDICAL EXPENSES 559,325

220210 MISCELLANEOUS 3,020,356

22021001 REFRESHMENT & MEALS 559,325

220209 FINANCIAL CHARGES - GENERAL 279,663

22020904 OTHER CRF BANK CHARGES 279,663

22020803 PLANT / GENERATOR FUEL COST 419,494

22020806 COOKING GAS/FUEL COST 559,325

0517026057 FGGC GUSAU

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 206,222,369

TOTAL CAPITAL 13,500,000

TOTAL ALLOCATION 219,722,369

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 13,500,000

TOTAL PERSONNEL 120,345,742

TOTAL OVERHEAD 85,876,627

2302 CONSTRUCTION / PROVISION 13,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 13,500,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 58,469,687

23 CAPITAL EXPENDITURE 13,500,000

2205 SUBSIDIES 58,469,687

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 58,469,687

21020101 NON REGULAR ALLOWANCES 120,000

210202 SOCIAL CONTRIBUTIONS 11,891,899

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 12,011,899

210201 ALLOWANCES 120,000

210101 SALARIES AND WAGES 95,135,192

21010101 SALARY 95,135,192

21 PERSONNEL COST 107,147,091

2101 SALARY 95,135,192

CODE LINE ITEM AMOUNT

2 EXPENDITURE 201,510,578

FGGCGSUA03008526 CONSTRUCTION / RENOVATION OF MULTIPURPURPOSE HALL ONGOING 13,500,000

0517026058 FGGC GWANDU

22020203 INTERNET ACCESS CHARGES 236,748

22020204 SATELLITE BROADCASTING ACCESS CHARGES 78,916

22020201 ELECTRICITY CHARGES 394,580

22020202 TELEPHONE CHARGES 78,916

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,420,487

220202 UTILITIES - GENERAL 868,076

220201 TRAVEL& TRANSPORT - GENERAL 1,578,319

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 157,832

22 OTHER RECURRENT COSTS 80,863,487

2202 OVERHEAD COST 15,467,531

21020201 NHIS 4,756,760

21020202 CONTRIBUTORY PENSION 7,135,139

22020309 UNIFORMS & OTHER CLOTHING 631,328

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 142,049

22020307 DRUGS & MEDICAL SUPPLIES 631,328

22020308 FIELD & CAMPING MATERIALS SUPPLIES 473,496

22020305 PRINTING OF NON SECURITY DOCUMENTS 315,664

22020306 PRINTING OF SECURITY DOCUMENTS 299,881

22020303 NEWSPAPERS 315,664

22020304 MAGAZINES & PERIODICALS 315,664

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 394,580

22020302 BOOKS 315,664

22020205 WATER RATES 78,916

220203 MATERIALS & SUPPLIES - GENERAL 3,835,318

22020402 MAINTENANCE OF OFFICE FURNITURE 473,496

220204 MAINTENANCE SERVICES - GENERAL 4,324,593

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 299,881

Page 169: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

220206 OTHER SERVICES - GENERAL 552,412

22020601 SECURITY SERVICES 236,748

220205 TRAINING - GENERAL 473,496

22020501 LOCAL TRAINING 473,496

22020406 OTHER MAINTENANCE SERVICES 946,991

22020410 MAINTENANCE OF ROADS AND BRIDGES 78,916

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 789,159

22020405 MAINTENANCE OF PLANTS/GENERATORS 946,991

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 789,159

220209 FINANCIAL CHARGES - GENERAL 157,832

22020904 OTHER CRF BANK CHARGES 157,832

22020803 PLANT / GENERATOR FUEL COST 236,748

22020806 COOKING GAS/FUEL COST 315,664

22020801 MOTOR VEHICLE FUEL COST 236,748

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 315,664

22020708 BUDGET PREPARATION 78,916

220208 FUEL & LUBRICANTS - GENERAL 1,104,824

22020702 INFORMATION TECHNOLOGY CONSULTING 473,496

22020703 LEGAL SERVICES 315,664

22020606 CLEANING & FUMIGATION SERVICES 315,664

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 868,076

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 65,395,956

23 CAPITAL EXPENDITURE 13,500,000

2205 SUBSIDIES 65,395,956

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 65,395,956

22021010 DIRECT TEACHING & LABORATORY COST 315,664

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 78,916

22021006 POSTAGES & COURIER SERVICES 205,181

22021009 SPORTING ACTIVITIES 315,664

22021003 PUBLICITY & ADVERTISEMENTS 157,832

22021004 MEDICAL EXPENSES 315,664

220210 MISCELLANEOUS 1,704,585

22021001 REFRESHMENT & MEALS 315,664

CODE LINE ITEM AMOUNT

2 EXPENDITURE 284,689,459

FGGCGWANDU001007299

CONSTRUCTION OF HOSTEL ONGOING 13,500,000

0517026059 FGGC IBILLO

0517026058 FGGC GWANDU

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 188,010,578

TOTAL CAPITAL 13,500,000

TOTAL ALLOCATION 201,510,578

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 13,500,000

TOTAL PERSONNEL 107,147,091

TOTAL OVERHEAD 80,863,487

2302 CONSTRUCTION / PROVISION 13,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 13,500,000

220201 TRAVEL& TRANSPORT - GENERAL 1,530,599

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 153,060

22 OTHER RECURRENT COSTS 61,510,935

2202 OVERHEAD COST 14,999,873

21020201 NHIS 7,541,268

21020202 CONTRIBUTORY PENSION 11,311,902

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 18,853,170

210202 SOCIAL CONTRIBUTIONS 18,853,170

210101 SALARIES AND WAGES 150,825,354

21010101 SALARY 150,825,354

21 PERSONNEL COST 169,678,524

2101 SALARY 150,825,354

22020205 WATER RATES 76,530

220203 MATERIALS & SUPPLIES - GENERAL 3,719,356

22020203 INTERNET ACCESS CHARGES 229,590

22020204 SATELLITE BROADCASTING ACCESS CHARGES 76,530

22020201 ELECTRICITY CHARGES 382,650

22020202 TELEPHONE CHARGES 76,530

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,377,539

220202 UTILITIES - GENERAL 841,830

Page 170: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020303 NEWSPAPERS 306,120

22020304 MAGAZINES & PERIODICALS 306,120

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 382,650

22020302 BOOKS 306,120

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 765,299

22020405 MAINTENANCE OF PLANTS/GENERATORS 918,359

22020402 MAINTENANCE OF OFFICE FURNITURE 459,180

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 765,299

220204 MAINTENANCE SERVICES - GENERAL 4,193,840

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 290,814

22020309 UNIFORMS & OTHER CLOTHING 612,239

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 137,754

22020307 DRUGS & MEDICAL SUPPLIES 612,239

22020308 FIELD & CAMPING MATERIALS SUPPLIES 459,180

22020305 PRINTING OF NON SECURITY DOCUMENTS 306,120

22020306 PRINTING OF SECURITY DOCUMENTS 290,814

22020708 BUDGET PREPARATION 76,530

220208 FUEL & LUBRICANTS - GENERAL 1,071,420

22020702 INFORMATION TECHNOLOGY CONSULTING 459,180

22020703 LEGAL SERVICES 306,120

22020606 CLEANING & FUMIGATION SERVICES 306,120

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 841,830

220206 OTHER SERVICES - GENERAL 535,710

22020601 SECURITY SERVICES 229,590

220205 TRAINING - GENERAL 459,180

22020501 LOCAL TRAINING 459,180

22020406 OTHER MAINTENANCE SERVICES 918,359

22020410 MAINTENANCE OF ROADS AND BRIDGES 76,530

22021006 POSTAGES & COURIER SERVICES 198,978

22021009 SPORTING ACTIVITIES 306,120

22021003 PUBLICITY & ADVERTISEMENTS 153,060

22021004 MEDICAL EXPENSES 306,120

220210 MISCELLANEOUS 1,653,048

22021001 REFRESHMENT & MEALS 306,120

220209 FINANCIAL CHARGES - GENERAL 153,060

22020904 OTHER CRF BANK CHARGES 153,060

22020803 PLANT / GENERATOR FUEL COST 229,590

22020806 COOKING GAS/FUEL COST 306,120

22020801 MOTOR VEHICLE FUEL COST 229,590

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 306,120

TOTAL PERSONNEL 169,678,524

TOTAL OVERHEAD 61,510,935

TOTAL RECURRENT 231,189,459

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 13,500,000

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 40,000,000

2302 CONSTRUCTION / PROVISION 53,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 53,500,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 46,511,062

23 CAPITAL EXPENDITURE 53,500,000

2205 SUBSIDIES 46,511,062

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 46,511,062

22021010 DIRECT TEACHING & LABORATORY COST 306,120

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 76,530

210101 SALARIES AND WAGES 203,027,992

21010101 SALARY 203,027,992

21 PERSONNEL COST 228,946,491

2101 SALARY 203,027,992

CODE LINE ITEM AMOUNT

2 EXPENDITURE 322,151,383

FGGCIBILLO009012002I. VIP TOILETS AND BATHROOMS (HOSTELS AND CLASSROOMS AREAS) II. PROVISION OF MODERN KITCHEN AND RENOVATION/COMPLETION OF DINING HALLS III. BOREHOLE AND RETICULATION OF WATER (MDGS)

NEW 40,000,000

0517026060 FGGC IBUSA

CODE PROJECT NAME TYPE AMOUNT

FGGCIBILLO009011993 CONSTRUCTION OF EXAMINATION/ASSEMBLY HALL NEW 13,500,000

TOTAL CAPITAL 53,500,000

TOTAL ALLOCATION 284,689,459

0517026059 FGGC IBILLO

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 25,918,499

Page 171: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,347,221

220202 UTILITIES - GENERAL 823,303

220201 TRAVEL& TRANSPORT - GENERAL 1,496,912

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 149,691

22 OTHER RECURRENT COSTS 76,204,892

2202 OVERHEAD COST 14,669,737

21020201 NHIS 10,151,400

21020202 CONTRIBUTORY PENSION 15,227,099

21020101 NON REGULAR ALLOWANCES 540,000

210202 SOCIAL CONTRIBUTIONS 25,378,499

210201 ALLOWANCES 540,000

22020305 PRINTING OF NON SECURITY DOCUMENTS 299,382

22020306 PRINTING OF SECURITY DOCUMENTS 284,413

22020303 NEWSPAPERS 299,382

22020304 MAGAZINES & PERIODICALS 299,382

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 374,228

22020302 BOOKS 299,382

22020205 WATER RATES 74,846

220203 MATERIALS & SUPPLIES - GENERAL 3,637,495

22020203 INTERNET ACCESS CHARGES 224,537

22020204 SATELLITE BROADCASTING ACCESS CHARGES 74,846

22020201 ELECTRICITY CHARGES 374,228

22020202 TELEPHONE CHARGES 74,846

22020406 OTHER MAINTENANCE SERVICES 898,147

22020410 MAINTENANCE OF ROADS AND BRIDGES 74,846

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 748,456

22020405 MAINTENANCE OF PLANTS/GENERATORS 898,147

22020402 MAINTENANCE OF OFFICE FURNITURE 449,074

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 748,456

220204 MAINTENANCE SERVICES - GENERAL 4,101,539

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 284,413

22020309 UNIFORMS & OTHER CLOTHING 598,765

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 134,722

22020307 DRUGS & MEDICAL SUPPLIES 598,765

22020308 FIELD & CAMPING MATERIALS SUPPLIES 449,074

22020801 MOTOR VEHICLE FUEL COST 224,537

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 299,382

22020708 BUDGET PREPARATION 74,846

220208 FUEL & LUBRICANTS - GENERAL 1,047,838

22020702 INFORMATION TECHNOLOGY CONSULTING 449,074

22020703 LEGAL SERVICES 299,382

22020606 CLEANING & FUMIGATION SERVICES 299,382

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 823,302

220206 OTHER SERVICES - GENERAL 523,919

22020601 SECURITY SERVICES 224,537

220205 TRAINING - GENERAL 449,074

22020501 LOCAL TRAINING 449,074

22021010 DIRECT TEACHING & LABORATORY COST 299,382

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 74,846

22021006 POSTAGES & COURIER SERVICES 194,599

22021009 SPORTING ACTIVITIES 299,382

22021003 PUBLICITY & ADVERTISEMENTS 149,691

22021004 MEDICAL EXPENSES 299,382

220210 MISCELLANEOUS 1,616,664

22021001 REFRESHMENT & MEALS 299,382

220209 FINANCIAL CHARGES - GENERAL 149,691

22020904 OTHER CRF BANK CHARGES 149,691

22020803 PLANT / GENERATOR FUEL COST 224,537

22020806 COOKING GAS/FUEL COST 299,382

23030106 REHABILITATION / REPAIRS - PUBLIC SCHOOLS 17,000,000

TOTAL PERSONNEL 228,946,491

TOTAL OVERHEAD 76,204,892

2303 REHABILITATION / REPAIRS 17,000,000

230301 REHABILITATION / REPAIRS OF FIXED ASSETS - GENERAL 17,000,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 61,535,155

23 CAPITAL EXPENDITURE 17,000,000

2205 SUBSIDIES 61,535,155

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 61,535,155

Page 172: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

0517026060 FGGC IBUSA

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 305,151,383

TOTAL CAPITAL 17,000,000

TOTAL ALLOCATION 322,151,383

21020201 NHIS 7,803,618

21020202 CONTRIBUTORY PENSION 11,705,427

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 19,509,045

210202 SOCIAL CONTRIBUTIONS 19,509,045

210101 SALARIES AND WAGES 156,072,354

21010101 SALARY 156,072,354

21 PERSONNEL COST 175,581,399

2101 SALARY 156,072,354

CODE LINE ITEM AMOUNT

2 EXPENDITURE 267,771,867

FGGCIBUS002013877 RENOVATION OF ACADEMIC STAFF ROOM HOSTEL BLOCKS AND 6 NO CLASSROOM BLOCKS NEW 17,000,000

0517026061 FGGC IKOT-OBIO-ITONG

22020205 WATER RATES 85,808

220203 MATERIALS & SUPPLIES - GENERAL 4,170,248

22020203 INTERNET ACCESS CHARGES 257,423

22020204 SATELLITE BROADCASTING ACCESS CHARGES 85,808

22020201 ELECTRICITY CHARGES 429,038

22020202 TELEPHONE CHARGES 85,808

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,544,536

220202 UTILITIES - GENERAL 943,885

220201 TRAVEL& TRANSPORT - GENERAL 1,716,151

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 171,615

22 OTHER RECURRENT COSTS 78,690,468

2202 OVERHEAD COST 16,818,285

220204 MAINTENANCE SERVICES - GENERAL 4,702,256

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 326,069

22020309 UNIFORMS & OTHER CLOTHING 686,461

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 154,454

22020307 DRUGS & MEDICAL SUPPLIES 686,461

22020308 FIELD & CAMPING MATERIALS SUPPLIES 514,845

22020305 PRINTING OF NON SECURITY DOCUMENTS 343,230

22020306 PRINTING OF SECURITY DOCUMENTS 326,069

22020303 NEWSPAPERS 343,230

22020304 MAGAZINES & PERIODICALS 343,230

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 429,038

22020302 BOOKS 343,230

22020606 CLEANING & FUMIGATION SERVICES 343,230

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 943,883

220206 OTHER SERVICES - GENERAL 600,653

22020601 SECURITY SERVICES 257,423

220205 TRAINING - GENERAL 514,845

22020501 LOCAL TRAINING 514,845

22020406 OTHER MAINTENANCE SERVICES 1,029,691

22020410 MAINTENANCE OF ROADS AND BRIDGES 85,808

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 858,076

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,029,691

22020402 MAINTENANCE OF OFFICE FURNITURE 514,845

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 858,076

220210 MISCELLANEOUS 1,853,443

22021001 REFRESHMENT & MEALS 343,230

220209 FINANCIAL CHARGES - GENERAL 171,615

22020904 OTHER CRF BANK CHARGES 171,615

22020803 PLANT / GENERATOR FUEL COST 257,423

22020806 COOKING GAS/FUEL COST 343,230

22020801 MOTOR VEHICLE FUEL COST 257,423

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 343,230

22020708 BUDGET PREPARATION 85,808

220208 FUEL & LUBRICANTS - GENERAL 1,201,306

22020702 INFORMATION TECHNOLOGY CONSULTING 514,845

22020703 LEGAL SERVICES 343,230

22021003 PUBLICITY & ADVERTISEMENTS 171,615

22021004 MEDICAL EXPENSES 343,230

Page 173: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

2302 CONSTRUCTION / PROVISION 13,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 13,500,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 61,872,183

23 CAPITAL EXPENDITURE 13,500,000

2205 SUBSIDIES 61,872,183

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 61,872,183

22021010 DIRECT TEACHING & LABORATORY COST 343,230

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 85,808

22021006 POSTAGES & COURIER SERVICES 223,100

22021009 SPORTING ACTIVITIES 343,230

21 PERSONNEL COST 255,470,669

2101 SALARY 227,085,039

CODE LINE ITEM AMOUNT

2 EXPENDITURE 341,680,722

FGGCIOI001007364 CONSTRUCTION OF 1 NO. EXAMINATION / MULTI PURPOSE HALL ONGOING 13,500,000

0517026062 FGGC ILORIN

0517026061 FGGC IKOT-OBIO-ITONG

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 254,271,867

TOTAL CAPITAL 13,500,000

TOTAL ALLOCATION 267,771,867

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 13,500,000

TOTAL PERSONNEL 175,581,399

TOTAL OVERHEAD 78,690,468

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,044,597

220202 UTILITIES - GENERAL 1,712,854

220201 TRAVEL& TRANSPORT - GENERAL 2,544,597

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,500,000

22 OTHER RECURRENT COSTS 72,710,053

2202 OVERHEAD COST 15,778,885

21020201 NHIS 11,354,252

21020202 CONTRIBUTORY PENSION 17,031,378

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 28,385,630

210202 SOCIAL CONTRIBUTIONS 28,385,630

210101 SALARIES AND WAGES 227,085,039

21010101 SALARY 227,085,039

220204 MAINTENANCE SERVICES - GENERAL 2,500,000

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 500,000

22020307 DRUGS & MEDICAL SUPPLIES 500,000

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 1,000,000

22020305 PRINTING OF NON SECURITY DOCUMENTS 500,000

22020306 PRINTING OF SECURITY DOCUMENTS 500,000

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 1,000,000

22020302 BOOKS 1,021,434

22020203 INTERNET ACCESS CHARGES 522,592

220203 MATERIALS & SUPPLIES - GENERAL 4,521,434

22020201 ELECTRICITY CHARGES 690,262

22020202 TELEPHONE CHARGES 500,000

220210 MISCELLANEOUS 2,000,000

22021003 PUBLICITY & ADVERTISEMENTS 500,000

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 500,000

22020803 PLANT / GENERATOR FUEL COST 500,000

220208 FUEL & LUBRICANTS - GENERAL 2,000,000

22020801 MOTOR VEHICLE FUEL COST 1,000,000

220205 TRAINING - GENERAL 500,000

22020501 LOCAL TRAINING 500,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 500,000

22020405 MAINTENANCE OF PLANTS/GENERATORS 500,000

22020402 MAINTENANCE OF OFFICE FURNITURE 500,000

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 500,000

23 CAPITAL EXPENDITURE 13,500,000

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 56,931,168

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 56,931,168

22021010 DIRECT TEACHING & LABORATORY COST 500,000

2205 SUBSIDIES 56,931,168

22021007 WELFARE PACKAGES 500,000

22021009 SPORTING ACTIVITIES 500,000

Page 174: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

TOTAL PERSONNEL 255,470,669

TOTAL OVERHEAD 72,710,053

TOTAL RECURRENT 328,180,722

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 13,500,000

23020111 CONSTRUCTION / PROVISION OF LIBRARIES 13,500,000

2302 CONSTRUCTION / PROVISION 13,500,000

210101 SALARIES AND WAGES 177,871,709

21010101 SALARY 177,871,709

21 PERSONNEL COST 200,165,672

2101 SALARY 177,871,709

0517026063 FGGC IPETUMODU

CODE LINE ITEM AMOUNT

2 EXPENDITURE 284,047,022

CODE PROJECT NAME TYPE AMOUNT

FGGCILORIN007011953

COMPLETION OF MIDDLE AND RIGHT WINGS OF COLLEGE LIBRARY NEW 13,500,000

TOTAL CAPITAL 13,500,000

TOTAL ALLOCATION 341,680,722

0517026062 FGGC ILORIN

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,343,043

220202 UTILITIES - GENERAL 820,751

220201 TRAVEL& TRANSPORT - GENERAL 1,492,270

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 149,227

22 OTHER RECURRENT COSTS 70,381,350

2202 OVERHEAD COST 14,624,251

21020201 NHIS 8,893,585

21020202 CONTRIBUTORY PENSION 13,340,378

21020101 NON REGULAR ALLOWANCES 60,000

210202 SOCIAL CONTRIBUTIONS 22,233,963

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 22,293,963

210201 ALLOWANCES 60,000

22020305 PRINTING OF NON SECURITY DOCUMENTS 298,454

22020306 PRINTING OF SECURITY DOCUMENTS 283,531

22020303 NEWSPAPERS 298,454

22020304 MAGAZINES & PERIODICALS 298,454

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 373,068

22020302 BOOKS 298,454

22020205 WATER RATES 74,614

220203 MATERIALS & SUPPLIES - GENERAL 3,626,216

22020203 INTERNET ACCESS CHARGES 223,841

22020204 SATELLITE BROADCASTING ACCESS CHARGES 74,614

22020201 ELECTRICITY CHARGES 373,068

22020202 TELEPHONE CHARGES 74,614

22020406 OTHER MAINTENANCE SERVICES 895,362

22020410 MAINTENANCE OF ROADS AND BRIDGES 74,614

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 746,135

22020405 MAINTENANCE OF PLANTS/GENERATORS 895,362

22020402 MAINTENANCE OF OFFICE FURNITURE 447,681

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 746,135

220204 MAINTENANCE SERVICES - GENERAL 4,088,820

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 283,531

22020309 UNIFORMS & OTHER CLOTHING 596,908

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 134,304

22020307 DRUGS & MEDICAL SUPPLIES 596,908

22020308 FIELD & CAMPING MATERIALS SUPPLIES 447,681

22020801 MOTOR VEHICLE FUEL COST 223,841

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 298,454

22020708 BUDGET PREPARATION 74,614

220208 FUEL & LUBRICANTS - GENERAL 1,044,590

22020702 INFORMATION TECHNOLOGY CONSULTING 447,681

22020703 LEGAL SERVICES 298,454

22020606 CLEANING & FUMIGATION SERVICES 298,454

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 820,749

220206 OTHER SERVICES - GENERAL 522,295

22020601 SECURITY SERVICES 223,841

220205 TRAINING - GENERAL 447,681

22020501 LOCAL TRAINING 447,681

22020803 PLANT / GENERATOR FUEL COST 223,841

Page 175: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22021010 DIRECT TEACHING & LABORATORY COST 298,454

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 74,614

22021006 POSTAGES & COURIER SERVICES 193,995

22021009 SPORTING ACTIVITIES 298,454

22021003 PUBLICITY & ADVERTISEMENTS 149,227

22021004 MEDICAL EXPENSES 298,454

220210 MISCELLANEOUS 1,611,652

22021001 REFRESHMENT & MEALS 298,454

220209 FINANCIAL CHARGES - GENERAL 149,227

22020904 OTHER CRF BANK CHARGES 149,227

22020806 COOKING GAS/FUEL COST 298,454

0517026063 FGGC IPETUMODU

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 270,547,022

TOTAL CAPITAL 13,500,000

TOTAL ALLOCATION 284,047,022

23010101 PURCHASE / ACQUISITION OF LAND 13,500,000

TOTAL PERSONNEL 200,165,672

TOTAL OVERHEAD 70,381,350

2301 FIXED ASSETS PURCHASED 13,500,000

230101 PURCHASE OF FIXED ASSETS - GENERAL 13,500,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 55,757,099

23 CAPITAL EXPENDITURE 13,500,000

2205 SUBSIDIES 55,757,099

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 55,757,099

21020201 NHIS 5,717,032

21020202 CONTRIBUTORY PENSION 8,575,547

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 14,292,579

210202 SOCIAL CONTRIBUTIONS 14,292,579

210101 SALARIES AND WAGES 114,340,633

21010101 SALARY 114,340,633

21 PERSONNEL COST 128,633,212

2101 SALARY 114,340,633

CODE LINE ITEM AMOUNT

2 EXPENDITURE 225,850,720

FGCIPETU002008171 PERIMETER FENCING OF 350 METERS LENGTH ONGOING 13,500,000

0517026064 FGGC JALINGO

22020205 WATER RATES 122,422

220203 MATERIALS & SUPPLIES - GENERAL 5,949,713

22020203 INTERNET ACCESS CHARGES 367,266

22020204 SATELLITE BROADCASTING ACCESS CHARGES 122,422

22020201 ELECTRICITY CHARGES 612,110

22020202 TELEPHONE CHARGES 122,422

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 2,203,598

220202 UTILITIES - GENERAL 1,346,642

220201 TRAVEL& TRANSPORT - GENERAL 2,448,442

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 244,844

22 OTHER RECURRENT COSTS 83,717,508

2202 OVERHEAD COST 23,994,725

220204 MAINTENANCE SERVICES - GENERAL 6,708,731

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 465,204

22020309 UNIFORMS & OTHER CLOTHING 979,377

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 220,360

22020307 DRUGS & MEDICAL SUPPLIES 979,377

22020308 FIELD & CAMPING MATERIALS SUPPLIES 734,533

22020305 PRINTING OF NON SECURITY DOCUMENTS 489,688

22020306 PRINTING OF SECURITY DOCUMENTS 465,204

22020303 NEWSPAPERS 489,688

22020304 MAGAZINES & PERIODICALS 489,688

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 612,110

22020302 BOOKS 489,688

22020406 OTHER MAINTENANCE SERVICES 1,469,065

22020410 MAINTENANCE OF ROADS AND BRIDGES 122,422

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,224,221

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,469,065

22020402 MAINTENANCE OF OFFICE FURNITURE 734,533

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,224,221

Page 176: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020606 CLEANING & FUMIGATION SERVICES 489,688

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 1,346,643

220206 OTHER SERVICES - GENERAL 856,954

22020601 SECURITY SERVICES 367,266

220205 TRAINING - GENERAL 734,533

22020501 LOCAL TRAINING 734,533

220210 MISCELLANEOUS 2,644,315

22021001 REFRESHMENT & MEALS 489,688

220209 FINANCIAL CHARGES - GENERAL 244,844

22020904 OTHER CRF BANK CHARGES 244,844

22020803 PLANT / GENERATOR FUEL COST 367,266

22020806 COOKING GAS/FUEL COST 489,688

22020801 MOTOR VEHICLE FUEL COST 367,266

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 489,688

22020708 BUDGET PREPARATION 122,422

220208 FUEL & LUBRICANTS - GENERAL 1,713,908

22020702 INFORMATION TECHNOLOGY CONSULTING 734,533

22020703 LEGAL SERVICES 489,688

2303 REHABILITATION / REPAIRS 13,500,000

230301 REHABILITATION / REPAIRS OF FIXED ASSETS - GENERAL 13,500,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 59,722,783

23 CAPITAL EXPENDITURE 13,500,000

2205 SUBSIDIES 59,722,783

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 59,722,783

22021010 DIRECT TEACHING & LABORATORY COST 489,688

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 122,422

22021006 POSTAGES & COURIER SERVICES 318,297

22021009 SPORTING ACTIVITIES 489,688

22021003 PUBLICITY & ADVERTISEMENTS 244,844

22021004 MEDICAL EXPENSES 489,688

21 PERSONNEL COST 139,177,971

2101 SALARY 123,713,752

CODE LINE ITEM AMOUNT

2 EXPENDITURE 217,650,527

FGGCJAL010010102 CONSTRUCTION OF ROAD NETWORK AND DRINAGE NEW 13,500,000

0517026065 FGGC KABBA

0517026064 FGGC JALINGO

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 212,350,720

TOTAL CAPITAL 13,500,000

TOTAL ALLOCATION 225,850,720

23030106 REHABILITATION / REPAIRS - PUBLIC SCHOOLS 13,500,000

TOTAL PERSONNEL 128,633,212

TOTAL OVERHEAD 83,717,508

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,389,816

220202 UTILITIES - GENERAL 849,332

220201 TRAVEL& TRANSPORT - GENERAL 1,544,240

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 154,424

22 OTHER RECURRENT COSTS 64,972,556

2202 OVERHEAD COST 15,133,553

21020201 NHIS 6,185,688

21020202 CONTRIBUTORY PENSION 9,278,531

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 15,464,219

210202 SOCIAL CONTRIBUTIONS 15,464,219

210101 SALARIES AND WAGES 123,713,752

21010101 SALARY 123,713,752

22020305 PRINTING OF NON SECURITY DOCUMENTS 308,848

22020303 NEWSPAPERS 308,848

22020304 MAGAZINES & PERIODICALS 308,848

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 386,060

22020302 BOOKS 308,848

22020205 WATER RATES 77,212

220203 MATERIALS & SUPPLIES - GENERAL 3,752,504

22020203 INTERNET ACCESS CHARGES 231,636

22020204 SATELLITE BROADCASTING ACCESS CHARGES 77,212

22020201 ELECTRICITY CHARGES 386,060

22020202 TELEPHONE CHARGES 77,212

Page 177: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020306 PRINTING OF SECURITY DOCUMENTS 293,406

22020406 OTHER MAINTENANCE SERVICES 926,544

22020410 MAINTENANCE OF ROADS AND BRIDGES 77,212

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 772,120

22020405 MAINTENANCE OF PLANTS/GENERATORS 926,544

22020402 MAINTENANCE OF OFFICE FURNITURE 463,272

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 772,120

220204 MAINTENANCE SERVICES - GENERAL 4,231,218

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 293,406

22020309 UNIFORMS & OTHER CLOTHING 617,696

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 138,982

22020307 DRUGS & MEDICAL SUPPLIES 617,696

22020308 FIELD & CAMPING MATERIALS SUPPLIES 463,272

22020801 MOTOR VEHICLE FUEL COST 231,636

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 308,848

22020708 BUDGET PREPARATION 77,212

220208 FUEL & LUBRICANTS - GENERAL 1,080,968

22020702 INFORMATION TECHNOLOGY CONSULTING 463,272

22020703 LEGAL SERVICES 308,848

22020606 CLEANING & FUMIGATION SERVICES 308,848

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 849,332

220206 OTHER SERVICES - GENERAL 540,484

22020601 SECURITY SERVICES 231,636

220205 TRAINING - GENERAL 463,272

22020501 LOCAL TRAINING 463,272

22021010 DIRECT TEACHING & LABORATORY COST 308,848

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 77,212

22021006 POSTAGES & COURIER SERVICES 200,751

22021009 SPORTING ACTIVITIES 308,848

22021003 PUBLICITY & ADVERTISEMENTS 154,424

22021004 MEDICAL EXPENSES 308,848

220210 MISCELLANEOUS 1,667,779

22021001 REFRESHMENT & MEALS 308,848

220209 FINANCIAL CHARGES - GENERAL 154,424

22020904 OTHER CRF BANK CHARGES 154,424

22020803 PLANT / GENERATOR FUEL COST 231,636

22020806 COOKING GAS/FUEL COST 308,848

0517026065 FGGC KABBA

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 204,150,527

TOTAL CAPITAL 13,500,000

TOTAL ALLOCATION 217,650,527

23020112 CONSTRUCTION / PROVISION OF SPORTING FACILITIES 13,500,000

TOTAL PERSONNEL 139,177,971

TOTAL OVERHEAD 64,972,556

2302 CONSTRUCTION / PROVISION 13,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 13,500,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 49,839,003

23 CAPITAL EXPENDITURE 13,500,000

2205 SUBSIDIES 49,839,003

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 49,839,003

21020201 NHIS 5,920,747

21020202 CONTRIBUTORY PENSION 8,881,120

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 14,801,867

210202 SOCIAL CONTRIBUTIONS 14,801,867

210101 SALARIES AND WAGES 118,414,939

21010101 SALARY 118,414,939

21 PERSONNEL COST 133,216,806

2101 SALARY 118,414,939

CODE LINE ITEM AMOUNT

2 EXPENDITURE 220,047,970

FGGCKAB004007681 CONSTRUCTION OF FIELD AND PAVALION ONGOING 13,500,000

0517026066 FGGC KAZAURE

220201 TRAVEL& TRANSPORT - GENERAL 3,400,000

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,900,000

22 OTHER RECURRENT COSTS 73,331,164

2202 OVERHEAD COST 18,671,437

Page 178: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 1,000,000

22020302 BOOKS 1,021,434

22020203 INTERNET ACCESS CHARGES 522,592

220203 MATERIALS & SUPPLIES - GENERAL 5,548,845

22020201 ELECTRICITY CHARGES 1,200,000

22020202 TELEPHONE CHARGES 500,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,500,000

220202 UTILITIES - GENERAL 2,222,592

22020405 MAINTENANCE OF PLANTS/GENERATORS 500,000

220205 TRAINING - GENERAL 500,000

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 500,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 500,000

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 500,000

22020402 MAINTENANCE OF OFFICE FURNITURE 500,000

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 1,000,000

220204 MAINTENANCE SERVICES - GENERAL 2,500,000

22020306 PRINTING OF SECURITY DOCUMENTS 500,000

22020307 DRUGS & MEDICAL SUPPLIES 500,000

22020303 NEWSPAPERS 527,411

22020305 PRINTING OF NON SECURITY DOCUMENTS 1,000,000

2205 SUBSIDIES 54,659,727

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 54,659,727

22021009 SPORTING ACTIVITIES 500,000

22021010 DIRECT TEACHING & LABORATORY COST 500,000

22021003 PUBLICITY & ADVERTISEMENTS 500,000

22021007 WELFARE PACKAGES 500,000

22020803 PLANT / GENERATOR FUEL COST 500,000

220210 MISCELLANEOUS 2,000,000

22020801 MOTOR VEHICLE FUEL COST 1,000,000

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 1,000,000

22020501 LOCAL TRAINING 500,000

220208 FUEL & LUBRICANTS - GENERAL 2,500,000

XKZR4010208 Construction of 1 No. Block of 4 Classrooms NEW 13,500,000

0517026067 FGGC KEANA

0517026066 FGGC KAZAURE

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 206,547,970

TOTAL CAPITAL 13,500,000

TOTAL ALLOCATION 220,047,970

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 13,500,000

TOTAL PERSONNEL 133,216,806

TOTAL OVERHEAD 73,331,164

2302 CONSTRUCTION / PROVISION 13,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 13,500,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 54,659,727

23 CAPITAL EXPENDITURE 13,500,000

22 OTHER RECURRENT COSTS 69,826,891

2202 OVERHEAD COST 14,887,391

21020201 NHIS 4,771,990

21020202 CONTRIBUTORY PENSION 7,157,985

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 11,929,975

210202 SOCIAL CONTRIBUTIONS 11,929,975

210101 SALARIES AND WAGES 95,439,805

21010101 SALARY 95,439,805

21 PERSONNEL COST 107,369,780

2101 SALARY 95,439,805

CODE LINE ITEM AMOUNT

2 EXPENDITURE 190,696,671

22020205 WATER RATES 75,956

22020203 INTERNET ACCESS CHARGES 227,868

22020204 SATELLITE BROADCASTING ACCESS CHARGES 75,956

22020201 ELECTRICITY CHARGES 379,781

22020202 TELEPHONE CHARGES 75,956

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,367,210

220202 UTILITIES - GENERAL 835,517

220201 TRAVEL& TRANSPORT - GENERAL 1,519,122

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 151,912

Page 179: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 379,781

22020302 BOOKS 303,824

220203 MATERIALS & SUPPLIES - GENERAL 3,691,466

22020402 MAINTENANCE OF OFFICE FURNITURE 455,737

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 759,561

220204 MAINTENANCE SERVICES - GENERAL 4,162,394

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 288,633

22020309 UNIFORMS & OTHER CLOTHING 607,649

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 136,721

22020307 DRUGS & MEDICAL SUPPLIES 607,649

22020308 FIELD & CAMPING MATERIALS SUPPLIES 455,737

22020305 PRINTING OF NON SECURITY DOCUMENTS 303,824

22020306 PRINTING OF SECURITY DOCUMENTS 288,633

22020303 NEWSPAPERS 303,824

22020304 MAGAZINES & PERIODICALS 303,824

22020702 INFORMATION TECHNOLOGY CONSULTING 455,737

22020703 LEGAL SERVICES 303,824

22020606 CLEANING & FUMIGATION SERVICES 303,824

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 835,517

220206 OTHER SERVICES - GENERAL 531,692

22020601 SECURITY SERVICES 227,868

220205 TRAINING - GENERAL 455,737

22020501 LOCAL TRAINING 455,737

22020406 OTHER MAINTENANCE SERVICES 911,473

22020410 MAINTENANCE OF ROADS AND BRIDGES 75,956

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 759,561

22020405 MAINTENANCE OF PLANTS/GENERATORS 911,473

22021003 PUBLICITY & ADVERTISEMENTS 151,912

22021004 MEDICAL EXPENSES 303,824

220210 MISCELLANEOUS 1,640,650

22021001 REFRESHMENT & MEALS 303,824

220209 FINANCIAL CHARGES - GENERAL 151,912

22020904 OTHER CRF BANK CHARGES 151,912

22020803 PLANT / GENERATOR FUEL COST 227,868

22020806 COOKING GAS/FUEL COST 303,824

22020801 MOTOR VEHICLE FUEL COST 227,868

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 303,824

22020708 BUDGET PREPARATION 75,956

220208 FUEL & LUBRICANTS - GENERAL 1,063,384

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 13,500,000

TOTAL PERSONNEL 107,369,780

TOTAL OVERHEAD 69,826,891

2302 CONSTRUCTION / PROVISION 13,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 13,500,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 54,939,500

23 CAPITAL EXPENDITURE 13,500,000

2205 SUBSIDIES 54,939,500

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 54,939,500

22021010 DIRECT TEACHING & LABORATORY COST 303,824

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 75,956

22021006 POSTAGES & COURIER SERVICES 197,486

22021009 SPORTING ACTIVITIES 303,824

210101 SALARIES AND WAGES 146,920,552

21010101 SALARY 146,920,552

21 PERSONNEL COST 165,285,621

2101 SALARY 146,920,552

CODE LINE ITEM AMOUNT

2 EXPENDITURE 305,772,548

XKEAN2007798 CONSTRUCTION OF 300M WALL FENCING ONGOING 13,500,000

0517026068 FGGC LANGTANG

0517026067 FGGC KEANA

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 177,196,671

TOTAL CAPITAL 13,500,000

TOTAL ALLOCATION 190,696,671

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 18,365,069

210202 SOCIAL CONTRIBUTIONS 18,365,069

Page 180: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020201 ELECTRICITY CHARGES 454,398

22020202 TELEPHONE CHARGES 90,880

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,635,832

220202 UTILITIES - GENERAL 999,677

220201 TRAVEL& TRANSPORT - GENERAL 1,817,591

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 181,759

22 OTHER RECURRENT COSTS 86,986,927

2202 OVERHEAD COST 17,812,393

21020201 NHIS 7,346,028

21020202 CONTRIBUTORY PENSION 11,019,041

22020307 DRUGS & MEDICAL SUPPLIES 727,036

22020308 FIELD & CAMPING MATERIALS SUPPLIES 545,277

22020305 PRINTING OF NON SECURITY DOCUMENTS 363,518

22020306 PRINTING OF SECURITY DOCUMENTS 345,342

22020303 NEWSPAPERS 363,518

22020304 MAGAZINES & PERIODICALS 363,518

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 454,398

22020302 BOOKS 363,518

22020205 WATER RATES 90,880

220203 MATERIALS & SUPPLIES - GENERAL 4,416,744

22020203 INTERNET ACCESS CHARGES 272,639

22020204 SATELLITE BROADCASTING ACCESS CHARGES 90,880

220205 TRAINING - GENERAL 545,277

22020501 LOCAL TRAINING 545,277

22020406 OTHER MAINTENANCE SERVICES 1,090,555

22020410 MAINTENANCE OF ROADS AND BRIDGES 90,880

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 908,796

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,090,555

22020402 MAINTENANCE OF OFFICE FURNITURE 545,277

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 908,796

220204 MAINTENANCE SERVICES - GENERAL 4,980,201

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 345,342

22020309 UNIFORMS & OTHER CLOTHING 727,036

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 163,583

22020803 PLANT / GENERATOR FUEL COST 272,639

22020806 COOKING GAS/FUEL COST 363,518

22020801 MOTOR VEHICLE FUEL COST 272,639

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 363,518

22020708 BUDGET PREPARATION 90,880

220208 FUEL & LUBRICANTS - GENERAL 1,272,314

22020702 INFORMATION TECHNOLOGY CONSULTING 545,277

22020703 LEGAL SERVICES 363,518

22020606 CLEANING & FUMIGATION SERVICES 363,518

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 999,675

220206 OTHER SERVICES - GENERAL 636,157

22020601 SECURITY SERVICES 272,639

2205 SUBSIDIES 69,174,534

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 69,174,534

22021010 DIRECT TEACHING & LABORATORY COST 363,518

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 90,880

22021006 POSTAGES & COURIER SERVICES 236,287

22021009 SPORTING ACTIVITIES 363,518

22021003 PUBLICITY & ADVERTISEMENTS 181,759

22021004 MEDICAL EXPENSES 363,518

220210 MISCELLANEOUS 1,962,998

22021001 REFRESHMENT & MEALS 363,518

220209 FINANCIAL CHARGES - GENERAL 181,759

22020904 OTHER CRF BANK CHARGES 181,759

TOTAL PERSONNEL 165,285,621

TOTAL OVERHEAD 86,986,927

230301 REHABILITATION / REPAIRS OF FIXED ASSETS - GENERAL 40,000,000

23030106 REHABILITATION / REPAIRS - PUBLIC SCHOOLS 40,000,000

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 13,500,000

2303 REHABILITATION / REPAIRS 40,000,000

2302 CONSTRUCTION / PROVISION 13,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 13,500,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 69,174,534

23 CAPITAL EXPENDITURE 53,500,000

Page 181: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

TOTAL CAPITAL 53,500,000

TOTAL ALLOCATION 305,772,548

0517026068 FGGC LANGTANG

TOTAL RECURRENT 252,272,548

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 17,040,383

210202 SOCIAL CONTRIBUTIONS 17,040,383

210101 SALARIES AND WAGES 136,323,066

21010101 SALARY 136,323,066

21 PERSONNEL COST 153,363,449

2101 SALARY 136,323,066

CODE LINE ITEM AMOUNT

2 EXPENDITURE 315,038,450

XLTNG4010302 CONSTRUCTION OF 2NOS CLASSROOM BLOCK NEW 13,500,000

0517026069 FGGC LEJJA

CODE PROJECT NAME TYPE AMOUNT

XLTNG1010304I. VIP TOILETS AND BATHROOMS (HOSTELS AND CLASSROOMS AREAS) II. PROVISION OF MODERN KITCHEN AND RENOVATION/COMPLETION OF DINING HALLS III. BOREHOLE AND RETICULATION OF WATER (MDGS)

NEW 40,000,000

22020203 INTERNET ACCESS CHARGES 522,592

220203 MATERIALS & SUPPLIES - GENERAL 6,548,845

22020201 ELECTRICITY CHARGES 1,500,000

22020202 TELEPHONE CHARGES 500,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 2,000,000

220202 UTILITIES - GENERAL 2,522,592

220201 TRAVEL& TRANSPORT - GENERAL 4,000,000

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 2,000,000

22 OTHER RECURRENT COSTS 108,175,001

2202 OVERHEAD COST 20,656,210

21020201 NHIS 6,816,153

21020202 CONTRIBUTORY PENSION 10,224,230

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 500,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 500,000

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 500,000

22020402 MAINTENANCE OF OFFICE FURNITURE 500,000

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 1,000,000

220204 MAINTENANCE SERVICES - GENERAL 2,500,000

22020306 PRINTING OF SECURITY DOCUMENTS 1,000,000

22020307 DRUGS & MEDICAL SUPPLIES 500,000

22020303 NEWSPAPERS 527,411

22020305 PRINTING OF NON SECURITY DOCUMENTS 1,000,000

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 1,500,000

22020302 BOOKS 1,021,434

22021007 WELFARE PACKAGES 500,000

22021009 SPORTING ACTIVITIES 500,000

22021003 PUBLICITY & ADVERTISEMENTS 500,000

22021006 POSTAGES & COURIER SERVICES 84,773

22020803 PLANT / GENERATOR FUEL COST 500,000

220210 MISCELLANEOUS 2,084,773

22020801 MOTOR VEHICLE FUEL COST 1,000,000

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 1,000,000

22020501 LOCAL TRAINING 500,000

220208 FUEL & LUBRICANTS - GENERAL 2,500,000

22020405 MAINTENANCE OF PLANTS/GENERATORS 500,000

220205 TRAINING - GENERAL 500,000

TOTAL RECURRENT 261,538,450

TOTAL CAPITAL 53,500,000

TOTAL ALLOCATION 315,038,450

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 40,000,000

TOTAL PERSONNEL 153,363,449

TOTAL OVERHEAD 108,175,001

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 53,500,000

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 13,500,000

23 CAPITAL EXPENDITURE 53,500,000

2302 CONSTRUCTION / PROVISION 53,500,000

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 87,518,791

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 87,518,791

22021010 DIRECT TEACHING & LABORATORY COST 500,000

2205 SUBSIDIES 87,518,791

0517026069 FGGC LEJJA

Page 182: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

210101 SALARIES AND WAGES 62,600,661

21010101 SALARY 62,600,661

21 PERSONNEL COST 70,425,744

2101 SALARY 62,600,661

0517026070 FGGC MONGUNO

CODE LINE ITEM AMOUNT

2 EXPENDITURE 156,904,051

XLEJJ6007938 CONTRUCTION OF KITCHEN AND DINING HALL ONGOING 13,500,000

XLEJJ9010308I. VIP TOILETS AND BATHROOMS (HOSTELS AND CLASSROOMS AREAS) II. PROVISION OF MODERN KITCHEN AND RENOVATION/COMPLETION OF DINING HALLS III. BOREHOLE AND RETICULATION OF WATER (MDGS)

NEW 40,000,000

CODE PROJECT NAME TYPE AMOUNT

22020201 ELECTRICITY CHARGES 1,500,000

22020202 TELEPHONE CHARGES 498,811

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,500,000

220202 UTILITIES - GENERAL 2,248,811

220201 TRAVEL& TRANSPORT - GENERAL 3,000,000

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,500,000

22 OTHER RECURRENT COSTS 72,978,307

2202 OVERHEAD COST 18,347,034

21020201 NHIS 3,130,033

21020202 CONTRIBUTORY PENSION 4,695,050

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 7,825,083

210202 SOCIAL CONTRIBUTIONS 7,825,083

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 500,000

22020402 MAINTENANCE OF OFFICE FURNITURE 500,000

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 1,200,000

220204 MAINTENANCE SERVICES - GENERAL 3,000,000

22020306 PRINTING OF SECURITY DOCUMENTS 1,000,000

22020307 DRUGS & MEDICAL SUPPLIES 1,500,000

22020304 MAGAZINES & PERIODICALS 200,000

22020305 PRINTING OF NON SECURITY DOCUMENTS 1,000,000

22020302 BOOKS 1,498,223

22020303 NEWSPAPERS 200,000

22020203 INTERNET ACCESS CHARGES 250,000

220203 MATERIALS & SUPPLIES - GENERAL 6,598,223

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 54,631,273

23 CAPITAL EXPENDITURE 13,500,000

2205 SUBSIDIES 54,631,273

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 54,631,273

22021001 REFRESHMENT & MEALS 500,000

22021009 SPORTING ACTIVITIES 500,000

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 1,000,000

220210 MISCELLANEOUS 1,000,000

220208 FUEL & LUBRICANTS - GENERAL 2,500,000

22020801 MOTOR VEHICLE FUEL COST 1,500,000

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,500,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 500,000

CODE LINE ITEM AMOUNT

2 EXPENDITURE 226,033,800

FGGC MONG4010314 RENOVATION OF CLINIC AND BEDDINGS NEW 13,500,000

0517026071 FGGC NEW BUSA

0517026070 FGGC MONGUNO

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 143,404,051

TOTAL CAPITAL 13,500,000

TOTAL ALLOCATION 156,904,051

23030121 REHABILITATION / REPAIRS OF OFFICE BUILDINGS 13,500,000

TOTAL PERSONNEL 70,425,744

TOTAL OVERHEAD 72,978,307

2303 REHABILITATION / REPAIRS 13,500,000

230301 REHABILITATION / REPAIRS OF FIXED ASSETS - GENERAL 13,500,000

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 15,699,918

210202 SOCIAL CONTRIBUTIONS 15,699,918

210101 SALARIES AND WAGES 125,599,342

21010101 SALARY 125,599,342

21 PERSONNEL COST 141,299,260

2101 SALARY 125,599,342

Page 183: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

220201 TRAVEL& TRANSPORT - GENERAL 1,581,467

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 158,147

22 OTHER RECURRENT COSTS 71,234,540

2202 OVERHEAD COST 15,498,370

21020201 NHIS 6,279,967

21020202 CONTRIBUTORY PENSION 9,419,951

22020303 NEWSPAPERS 316,293

22020304 MAGAZINES & PERIODICALS 316,293

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 395,367

22020302 BOOKS 316,293

22020205 WATER RATES 79,073

220203 MATERIALS & SUPPLIES - GENERAL 3,842,964

22020203 INTERNET ACCESS CHARGES 237,220

22020204 SATELLITE BROADCASTING ACCESS CHARGES 79,073

22020201 ELECTRICITY CHARGES 395,367

22020202 TELEPHONE CHARGES 79,073

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,423,320

220202 UTILITIES - GENERAL 869,806

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 790,733

22020405 MAINTENANCE OF PLANTS/GENERATORS 948,880

22020402 MAINTENANCE OF OFFICE FURNITURE 474,440

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 790,733

220204 MAINTENANCE SERVICES - GENERAL 4,333,218

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 300,479

22020309 UNIFORMS & OTHER CLOTHING 632,587

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 142,332

22020307 DRUGS & MEDICAL SUPPLIES 632,587

22020308 FIELD & CAMPING MATERIALS SUPPLIES 474,440

22020305 PRINTING OF NON SECURITY DOCUMENTS 316,293

22020306 PRINTING OF SECURITY DOCUMENTS 300,479

22020708 BUDGET PREPARATION 79,073

220208 FUEL & LUBRICANTS - GENERAL 1,107,026

22020702 INFORMATION TECHNOLOGY CONSULTING 474,440

22020703 LEGAL SERVICES 316,293

22020606 CLEANING & FUMIGATION SERVICES 316,293

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 869,806

220206 OTHER SERVICES - GENERAL 553,513

22020601 SECURITY SERVICES 237,220

220205 TRAINING - GENERAL 474,440

22020501 LOCAL TRAINING 474,440

22020406 OTHER MAINTENANCE SERVICES 948,880

22020410 MAINTENANCE OF ROADS AND BRIDGES 79,073

22021006 POSTAGES & COURIER SERVICES 205,591

22021009 SPORTING ACTIVITIES 316,293

22021003 PUBLICITY & ADVERTISEMENTS 158,147

22021004 MEDICAL EXPENSES 316,293

220210 MISCELLANEOUS 1,707,983

22021001 REFRESHMENT & MEALS 316,293

220209 FINANCIAL CHARGES - GENERAL 158,147

22020904 OTHER CRF BANK CHARGES 158,147

22020803 PLANT / GENERATOR FUEL COST 237,220

22020806 COOKING GAS/FUEL COST 316,293

22020801 MOTOR VEHICLE FUEL COST 237,220

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 316,293

TOTAL RECURRENT 212,533,800

TOTAL CAPITAL 13,500,000

TOTAL ALLOCATION 226,033,800

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 13,500,000

TOTAL PERSONNEL 141,299,260

TOTAL OVERHEAD 71,234,540

2302 CONSTRUCTION / PROVISION 13,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 13,500,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 55,736,170

23 CAPITAL EXPENDITURE 13,500,000

2205 SUBSIDIES 55,736,170

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 55,736,170

22021010 DIRECT TEACHING & LABORATORY COST 316,293

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 79,073

Page 184: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 15,143,600

210202 SOCIAL CONTRIBUTIONS 15,143,600

210101 SALARIES AND WAGES 121,148,796

21010101 SALARY 121,148,796

21 PERSONNEL COST 136,292,396

2101 SALARY 121,148,796

CODE LINE ITEM AMOUNT

2 EXPENDITURE 259,343,994

FGCNEWBUSA001009112

Renovation and Water reticulation of 4 bungalow blocks of 8 rooms hostel with bathroom and toilets NEW 13,500,000

0517026072 FGGC OMU-ARAN

0517026071 FGGC NEW BUSA

CODE PROJECT NAME TYPE AMOUNT

22020203 INTERNET ACCESS CHARGES 827,592

220203 MATERIALS & SUPPLIES - GENERAL 4,127,411

22020201 ELECTRICITY CHARGES 800,000

22020202 TELEPHONE CHARGES 452,926

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,000,000

220202 UTILITIES - GENERAL 2,080,518

220201 TRAVEL& TRANSPORT - GENERAL 2,000,000

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,000,000

22 OTHER RECURRENT COSTS 67,551,598

2202 OVERHEAD COST 14,792,702

21020201 NHIS 6,057,440

21020202 CONTRIBUTORY PENSION 9,086,160

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 500,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 500,000

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 500,000

22020402 MAINTENANCE OF OFFICE FURNITURE 500,000

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 800,000

220204 MAINTENANCE SERVICES - GENERAL 2,500,000

22020306 PRINTING OF SECURITY DOCUMENTS 500,000

22020307 DRUGS & MEDICAL SUPPLIES 500,000

22020303 NEWSPAPERS 527,411

22020305 PRINTING OF NON SECURITY DOCUMENTS 500,000

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 500,000

22020302 BOOKS 800,000

22021007 WELFARE PACKAGES 500,000

22021009 SPORTING ACTIVITIES 500,000

22021003 PUBLICITY & ADVERTISEMENTS 500,000

22021006 POSTAGES & COURIER SERVICES 84,773

22020803 PLANT / GENERATOR FUEL COST 500,000

220210 MISCELLANEOUS 2,084,773

22020801 MOTOR VEHICLE FUEL COST 500,000

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 500,000

22020501 LOCAL TRAINING 500,000

220208 FUEL & LUBRICANTS - GENERAL 1,500,000

22020405 MAINTENANCE OF PLANTS/GENERATORS 500,000

220205 TRAINING - GENERAL 500,000

TOTAL RECURRENT 203,843,994

TOTAL CAPITAL 55,500,000

TOTAL ALLOCATION 259,343,994

23020118 CONSTRUCTION / PROVISION OF INFRASTRUCTURE 15,500,000

TOTAL PERSONNEL 136,292,396

TOTAL OVERHEAD 67,551,598

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 55,500,000

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 40,000,000

23 CAPITAL EXPENDITURE 55,500,000

2302 CONSTRUCTION / PROVISION 55,500,000

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 52,758,896

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 52,758,896

22021010 DIRECT TEACHING & LABORATORY COST 500,000

2205 SUBSIDIES 52,758,896

FGGC OMU4010336I. VIP TOILETS AND BATHROOMS (HOSTELS AND CLASSROOMS AREAS) II. PROVISION OF MODERN KITCHEN AND RENOVATION/COMPLETION OF DINING HALLS III. BOREHOLE AND RETICULATION OF WATER (MDGS)

NEW 40,000,000

FGGC OMU5010338 CONSTRUCTION OF ASSEMBLY HALL NEW 15,500,000

0517026072 FGGC OMU-ARAN

CODE PROJECT NAME TYPE AMOUNT

Page 185: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

210101 SALARIES AND WAGES 305,851,625

21010101 SALARY 305,851,625

21 PERSONNEL COST 344,263,078

2101 SALARY 305,851,625

0517026073 FGGC OWERRI

CODE LINE ITEM AMOUNT

2 EXPENDITURE 468,456,127

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,499,504

220202 UTILITIES - GENERAL 916,364

220201 TRAVEL& TRANSPORT - GENERAL 1,666,116

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 166,612

22 OTHER RECURRENT COSTS 110,693,049

2202 OVERHEAD COST 16,327,935

21020201 NHIS 15,292,581

21020202 CONTRIBUTORY PENSION 22,938,872

21020101 NON REGULAR ALLOWANCES 180,000

210202 SOCIAL CONTRIBUTIONS 38,231,453

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 38,411,453

210201 ALLOWANCES 180,000

22020305 PRINTING OF NON SECURITY DOCUMENTS 333,223

22020306 PRINTING OF SECURITY DOCUMENTS 316,562

22020303 NEWSPAPERS 333,223

22020304 MAGAZINES & PERIODICALS 333,223

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 416,529

22020302 BOOKS 333,223

22020205 WATER RATES 83,306

220203 MATERIALS & SUPPLIES - GENERAL 4,048,660

22020203 INTERNET ACCESS CHARGES 249,917

22020204 SATELLITE BROADCASTING ACCESS CHARGES 83,306

22020201 ELECTRICITY CHARGES 416,529

22020202 TELEPHONE CHARGES 83,306

22020406 OTHER MAINTENANCE SERVICES 999,670

22020410 MAINTENANCE OF ROADS AND BRIDGES 83,306

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 833,058

22020405 MAINTENANCE OF PLANTS/GENERATORS 999,670

22020402 MAINTENANCE OF OFFICE FURNITURE 499,835

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 833,058

220204 MAINTENANCE SERVICES - GENERAL 4,565,159

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 316,562

22020309 UNIFORMS & OTHER CLOTHING 666,446

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 149,950

22020307 DRUGS & MEDICAL SUPPLIES 666,446

22020308 FIELD & CAMPING MATERIALS SUPPLIES 499,835

22020801 MOTOR VEHICLE FUEL COST 249,917

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 333,223

22020708 BUDGET PREPARATION 83,306

220208 FUEL & LUBRICANTS - GENERAL 1,166,280

22020702 INFORMATION TECHNOLOGY CONSULTING 499,835

22020703 LEGAL SERVICES 333,223

22020606 CLEANING & FUMIGATION SERVICES 333,223

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 916,364

220206 OTHER SERVICES - GENERAL 583,140

22020601 SECURITY SERVICES 249,917

220205 TRAINING - GENERAL 499,835

22020501 LOCAL TRAINING 499,835

22021010 DIRECT TEACHING & LABORATORY COST 333,223

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 83,306

22021006 POSTAGES & COURIER SERVICES 216,595

22021009 SPORTING ACTIVITIES 333,223

22021003 PUBLICITY & ADVERTISEMENTS 166,612

22021004 MEDICAL EXPENSES 333,223

220210 MISCELLANEOUS 1,799,405

22021001 REFRESHMENT & MEALS 333,223

220209 FINANCIAL CHARGES - GENERAL 166,612

22020904 OTHER CRF BANK CHARGES 166,612

22020803 PLANT / GENERATOR FUEL COST 249,917

22020806 COOKING GAS/FUEL COST 333,223

2205 SUBSIDIES 94,365,114

Page 186: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

0517026073 FGGC OWERRI

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 454,956,127

TOTAL CAPITAL 13,500,000

TOTAL ALLOCATION 468,456,127

23020118 CONSTRUCTION / PROVISION OF INFRASTRUCTURE 13,500,000

TOTAL PERSONNEL 344,263,078

TOTAL OVERHEAD 110,693,049

2302 CONSTRUCTION / PROVISION 13,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 13,500,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 94,365,114

23 CAPITAL EXPENDITURE 13,500,000

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 94,365,114

21020201 NHIS 11,262,848

21020202 CONTRIBUTORY PENSION 16,894,272

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 28,157,120

210202 SOCIAL CONTRIBUTIONS 28,157,120

210101 SALARIES AND WAGES 225,256,956

21010101 SALARY 225,256,956

21 PERSONNEL COST 253,414,076

2101 SALARY 225,256,956

CODE LINE ITEM AMOUNT

2 EXPENDITURE 390,298,170

XWRR2008063 CONSTRUCTION OF ACCESS ROAD NETWORK IN THE COLLEGE ONGOING 13,500,000

0517026074 FGGC OYO

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 1,000,000

22020302 BOOKS 652,279

22020203 INTERNET ACCESS CHARGES 827,592

220203 MATERIALS & SUPPLIES - GENERAL 5,979,690

22020201 ELECTRICITY CHARGES 1,000,000

22020202 TELEPHONE CHARGES 452,926

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 2,000,000

220202 UTILITIES - GENERAL 2,280,518

220201 TRAVEL& TRANSPORT - GENERAL 4,000,000

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 2,000,000

22 OTHER RECURRENT COSTS 83,384,094

2202 OVERHEAD COST 21,344,981

22020405 MAINTENANCE OF PLANTS/GENERATORS 500,000

220205 TRAINING - GENERAL 1,000,000

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 500,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 500,000

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 500,000

22020402 MAINTENANCE OF OFFICE FURNITURE 500,000

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 800,000

220204 MAINTENANCE SERVICES - GENERAL 2,500,000

22020306 PRINTING OF SECURITY DOCUMENTS 1,000,000

22020307 DRUGS & MEDICAL SUPPLIES 1,000,000

22020303 NEWSPAPERS 527,411

22020305 PRINTING OF NON SECURITY DOCUMENTS 1,000,000

22021010 DIRECT TEACHING & LABORATORY COST 1,000,000

2205 SUBSIDIES 62,039,113

22021007 WELFARE PACKAGES 500,000

22021009 SPORTING ACTIVITIES 1,000,000

22021003 PUBLICITY & ADVERTISEMENTS 500,000

22021006 POSTAGES & COURIER SERVICES 84,773

22020803 PLANT / GENERATOR FUEL COST 500,000

220210 MISCELLANEOUS 3,084,773

22020801 MOTOR VEHICLE FUEL COST 1,000,000

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 1,000,000

22020501 LOCAL TRAINING 1,000,000

220208 FUEL & LUBRICANTS - GENERAL 2,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 53,500,000

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 40,000,000

23 CAPITAL EXPENDITURE 53,500,000

2302 CONSTRUCTION / PROVISION 53,500,000

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 62,039,113

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 62,039,113

Page 187: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

0517026074 FGGC OYO

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 336,798,170

TOTAL CAPITAL 53,500,000

TOTAL ALLOCATION 390,298,170

23020118 CONSTRUCTION / PROVISION OF INFRASTRUCTURE 13,500,000

TOTAL PERSONNEL 253,414,076

TOTAL OVERHEAD 83,384,094

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 34,075,713

210201 ALLOWANCES 300,000

210101 SALARIES AND WAGES 270,205,704

21010101 SALARY 270,205,704

21 PERSONNEL COST 304,281,417

2101 SALARY 270,205,704

0517026075 FGGC SHAGAMU

CODE LINE ITEM AMOUNT

2 EXPENDITURE 410,528,506

XOYO009009338 CONSTRUCTION OF G & C BLOCKS NEW 13,500,000

XOYO010009343I. VIP TOILETS AND BATHROOMS (HOSTELS AND CLASSROOMS AREAS) II. PROVISION OF MODERN KITCHEN AND RENOVATION/COMPLETION OF DINING HALLS III. BOREHOLE AND RETICULATION OF WATER (MDGS)

NEW 40,000,000

22020201 ELECTRICITY CHARGES 650,000

22020202 TELEPHONE CHARGES 500,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,000,000

220202 UTILITIES - GENERAL 1,150,000

220201 TRAVEL& TRANSPORT - GENERAL 2,000,000

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,000,000

22 OTHER RECURRENT COSTS 89,747,089

2202 OVERHEAD COST 14,311,285

21020201 NHIS 13,510,285

21020202 CONTRIBUTORY PENSION 20,265,428

21020101 NON REGULAR ALLOWANCES 300,000

210202 SOCIAL CONTRIBUTIONS 33,775,713

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 500,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 500,000

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 500,000

22020402 MAINTENANCE OF OFFICE FURNITURE 500,000

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 1,000,000

220204 MAINTENANCE SERVICES - GENERAL 2,500,000

22020306 PRINTING OF SECURITY DOCUMENTS 500,000

22020307 DRUGS & MEDICAL SUPPLIES 500,000

22020302 BOOKS 891,461

22020305 PRINTING OF NON SECURITY DOCUMENTS 500,000

220203 MATERIALS & SUPPLIES - GENERAL 3,811,285

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 419,824

22021009 SPORTING ACTIVITIES 500,000

22021010 DIRECT TEACHING & LABORATORY COST 850,000

22021003 PUBLICITY & ADVERTISEMENTS 500,000

22021007 WELFARE PACKAGES 500,000

22020803 PLANT / GENERATOR FUEL COST 500,000

220210 MISCELLANEOUS 2,350,000

22020801 MOTOR VEHICLE FUEL COST 1,000,000

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 500,000

22020501 LOCAL TRAINING 500,000

220208 FUEL & LUBRICANTS - GENERAL 2,000,000

22020405 MAINTENANCE OF PLANTS/GENERATORS 500,000

220205 TRAINING - GENERAL 500,000

TOTAL RECURRENT 394,028,506

TOTAL CAPITAL 16,500,000

TOTAL ALLOCATION 410,528,506

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 16,500,000

TOTAL PERSONNEL 304,281,417

TOTAL OVERHEAD 89,747,089

2302 CONSTRUCTION / PROVISION 16,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 16,500,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 75,435,804

23 CAPITAL EXPENDITURE 16,500,000

2205 SUBSIDIES 75,435,804

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 75,435,804

Page 188: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

0517026075 FGGC SHAGAMU

CODE PROJECT NAME TYPE AMOUNT

21020201 NHIS 3,275,080

21020202 CONTRIBUTORY PENSION 4,912,620

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 8,187,700

210202 SOCIAL CONTRIBUTIONS 8,187,700

210101 SALARIES AND WAGES 65,501,598

21010101 SALARY 65,501,598

21 PERSONNEL COST 73,689,298

2101 SALARY 65,501,598

CODE LINE ITEM AMOUNT

2 EXPENDITURE 165,550,967

SHAGAMU001013838CONSTRUCTION OF PERIMETER FENCING ROUND THE SCHOOL ANDD 3 KILOMETER WATERWAY

NEW 16,500,000

0517026076 FGGC GUMI TAMBAWAL

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 1,342,102

22020302 BOOKS 1,000,000

22020203 INTERNET ACCESS CHARGES 522,592

220203 MATERIALS & SUPPLIES - GENERAL 6,369,513

22020201 ELECTRICITY CHARGES 1,000,000

22020202 TELEPHONE CHARGES 500,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 2,000,000

220202 UTILITIES - GENERAL 2,022,592

220201 TRAVEL& TRANSPORT - GENERAL 4,000,000

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 2,000,000

22 OTHER RECURRENT COSTS 78,361,669

2202 OVERHEAD COST 19,976,878

22020405 MAINTENANCE OF PLANTS/GENERATORS 500,000

220205 TRAINING - GENERAL 500,000

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 500,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 500,000

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 500,000

22020402 MAINTENANCE OF OFFICE FURNITURE 500,000

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 1,000,000

220204 MAINTENANCE SERVICES - GENERAL 2,500,000

22020306 PRINTING OF SECURITY DOCUMENTS 1,000,000

22020307 DRUGS & MEDICAL SUPPLIES 500,000

22020303 NEWSPAPERS 527,411

22020305 PRINTING OF NON SECURITY DOCUMENTS 1,000,000

22021010 DIRECT TEACHING & LABORATORY COST 500,000

2205 SUBSIDIES 58,384,791

22021007 WELFARE PACKAGES 500,000

22021009 SPORTING ACTIVITIES 500,000

22021003 PUBLICITY & ADVERTISEMENTS 500,000

22021006 POSTAGES & COURIER SERVICES 84,773

22020803 PLANT / GENERATOR FUEL COST 500,000

220210 MISCELLANEOUS 2,084,773

22020801 MOTOR VEHICLE FUEL COST 1,000,000

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 1,000,000

22020501 LOCAL TRAINING 500,000

220208 FUEL & LUBRICANTS - GENERAL 2,500,000

CODE PROJECT NAME TYPE AMOUNT

TAMBUWA001008108 COMPLETION OF DINING HALL/KITCHEN, ASSEMBLY & FURNISHING ONGOING 13,500,000

TOTAL CAPITAL 13,500,000

TOTAL ALLOCATION 165,550,967

0517026076 FGGC GUMI TAMBAWAL

TOTAL PERSONNEL 73,689,298

TOTAL OVERHEAD 78,361,669

TOTAL RECURRENT 152,050,967

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 13,500,000

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 13,500,000

23 CAPITAL EXPENDITURE 13,500,000

2302 CONSTRUCTION / PROVISION 13,500,000

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 58,384,791

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 58,384,791

0517026077 FGGC UMUAHIA

CODE LINE ITEM AMOUNT

2 EXPENDITURE 312,651,257

Page 189: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22 OTHER RECURRENT COSTS 85,194,950

2202 OVERHEAD COST 22,368,303

21020201 NHIS 9,509,169

21020202 CONTRIBUTORY PENSION 14,263,754

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 23,772,923

210202 SOCIAL CONTRIBUTIONS 23,772,923

210101 SALARIES AND WAGES 190,183,384

21010101 SALARY 190,183,384

21 PERSONNEL COST 213,956,307

2101 SALARY 190,183,384

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 570,620

22020302 BOOKS 456,496

22020205 WATER RATES 114,124

220203 MATERIALS & SUPPLIES - GENERAL 5,546,426

22020203 INTERNET ACCESS CHARGES 342,372

22020204 SATELLITE BROADCASTING ACCESS CHARGES 114,124

22020201 ELECTRICITY CHARGES 570,620

22020202 TELEPHONE CHARGES 114,124

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 2,054,232

220202 UTILITIES - GENERAL 1,255,364

220201 TRAVEL& TRANSPORT - GENERAL 2,282,480

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 228,248

22020402 MAINTENANCE OF OFFICE FURNITURE 684,744

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,141,240

220204 MAINTENANCE SERVICES - GENERAL 6,253,995

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 433,671

22020309 UNIFORMS & OTHER CLOTHING 912,992

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 205,423

22020307 DRUGS & MEDICAL SUPPLIES 912,992

22020308 FIELD & CAMPING MATERIALS SUPPLIES 684,744

22020305 PRINTING OF NON SECURITY DOCUMENTS 456,496

22020306 PRINTING OF SECURITY DOCUMENTS 433,671

22020303 NEWSPAPERS 456,496

22020304 MAGAZINES & PERIODICALS 456,496

22020702 INFORMATION TECHNOLOGY CONSULTING 684,744

22020703 LEGAL SERVICES 456,496

22020606 CLEANING & FUMIGATION SERVICES 456,496

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 1,255,364

220206 OTHER SERVICES - GENERAL 798,868

22020601 SECURITY SERVICES 342,372

220205 TRAINING - GENERAL 684,744

22020501 LOCAL TRAINING 684,744

22020406 OTHER MAINTENANCE SERVICES 1,369,488

22020410 MAINTENANCE OF ROADS AND BRIDGES 114,124

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,141,240

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,369,488

22021003 PUBLICITY & ADVERTISEMENTS 228,248

22021004 MEDICAL EXPENSES 456,496

220210 MISCELLANEOUS 2,465,078

22021001 REFRESHMENT & MEALS 456,496

220209 FINANCIAL CHARGES - GENERAL 228,248

22020904 OTHER CRF BANK CHARGES 228,248

22020803 PLANT / GENERATOR FUEL COST 342,372

22020806 COOKING GAS/FUEL COST 456,496

22020801 MOTOR VEHICLE FUEL COST 342,372

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 456,496

22020708 BUDGET PREPARATION 114,124

220208 FUEL & LUBRICANTS - GENERAL 1,597,736

2301 FIXED ASSETS PURCHASED 13,500,000

230101 PURCHASE OF FIXED ASSETS - GENERAL 13,500,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 62,826,647

23 CAPITAL EXPENDITURE 13,500,000

2205 SUBSIDIES 62,826,647

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 62,826,647

22021010 DIRECT TEACHING & LABORATORY COST 456,496

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 114,124

22021006 POSTAGES & COURIER SERVICES 296,722

22021009 SPORTING ACTIVITIES 456,496

Page 190: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

23010102 PURCHASE OF OFFICE BUILDINGS 13,500,000

TOTAL PERSONNEL 213,956,307

TOTAL OVERHEAD 85,194,950

210101 SALARIES AND WAGES 152,560,419

21010101 SALARY 152,560,419

21 PERSONNEL COST 171,630,471

2101 SALARY 152,560,419

CODE LINE ITEM AMOUNT

2 EXPENDITURE 289,891,719

FGGCUMU002006925 CONSTRUCTION 1 NO ASSEMBLY EXAMS ONGOING 13,500,000

0517026078 FGGC WUKARI

0517026077 FGGC UMUAHIA

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 299,151,257

TOTAL CAPITAL 13,500,000

TOTAL ALLOCATION 312,651,257

22020201 ELECTRICITY CHARGES 719,024

22020202 TELEPHONE CHARGES 500,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 2,000,000

220202 UTILITIES - GENERAL 1,910,576

220201 TRAVEL& TRANSPORT - GENERAL 4,000,000

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 2,000,000

22 OTHER RECURRENT COSTS 104,761,248

2202 OVERHEAD COST 18,160,671

21020201 NHIS 7,628,021

21020202 CONTRIBUTORY PENSION 11,442,031

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 19,070,052

210202 SOCIAL CONTRIBUTIONS 19,070,052

22020402 MAINTENANCE OF OFFICE FURNITURE 500,000

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 500,000

220204 MAINTENANCE SERVICES - GENERAL 2,500,000

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 500,000

22020307 DRUGS & MEDICAL SUPPLIES 500,000

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 1,000,000

22020305 PRINTING OF NON SECURITY DOCUMENTS 500,000

22020306 PRINTING OF SECURITY DOCUMENTS 500,000

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 1,000,000

22020302 BOOKS 900,095

22020203 INTERNET ACCESS CHARGES 691,552

220203 MATERIALS & SUPPLIES - GENERAL 4,400,095

22021007 WELFARE PACKAGES 500,000

22021009 SPORTING ACTIVITIES 500,000

220210 MISCELLANEOUS 2,350,000

22021003 PUBLICITY & ADVERTISEMENTS 500,000

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 500,000

22020803 PLANT / GENERATOR FUEL COST 500,000

220208 FUEL & LUBRICANTS - GENERAL 2,500,000

22020801 MOTOR VEHICLE FUEL COST 1,500,000

220205 TRAINING - GENERAL 500,000

22020501 LOCAL TRAINING 500,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 500,000

22020405 MAINTENANCE OF PLANTS/GENERATORS 500,000

TOTAL CAPITAL 13,500,000

TOTAL ALLOCATION 289,891,719

0517026078 FGGC WUKARI

TOTAL PERSONNEL 171,630,471

TOTAL OVERHEAD 104,761,248

TOTAL RECURRENT 276,391,719

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 13,500,000

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 13,500,000

23 CAPITAL EXPENDITURE 13,500,000

2302 CONSTRUCTION / PROVISION 13,500,000

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 86,600,577

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 86,600,577

22021010 DIRECT TEACHING & LABORATORY COST 850,000

2205 SUBSIDIES 86,600,577

CODE PROJECT NAME TYPE AMOUNT

Page 191: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 19,809,665

210201 ALLOWANCES 60,000

210101 SALARIES AND WAGES 157,997,320

21010101 SALARY 157,997,320

21 PERSONNEL COST 177,806,985

2101 SALARY 157,997,320

0517026079 FGGC, YOLA

CODE LINE ITEM AMOUNT

2 EXPENDITURE 325,481,720

FGGCWUKA002013864 CONSTRUCTION OF 1NO INDUSTRIALBOREHOLE AND STREET LIGHTS NEW 13,500,000

220203 MATERIALS & SUPPLIES - GENERAL 1,921,175

22020302 BOOKS 671,175

220202 UTILITIES - GENERAL 1,500,000

22020201 ELECTRICITY CHARGES 1,500,000

220201 TRAVEL& TRANSPORT - GENERAL 1,574,158

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,574,158

22 OTHER RECURRENT COSTS 94,174,735

2202 OVERHEAD COST 7,574,158

21020201 NHIS 7,899,866

21020202 CONTRIBUTORY PENSION 11,849,799

21020101 NON REGULAR ALLOWANCES 60,000

210202 SOCIAL CONTRIBUTIONS 19,749,665

2205 SUBSIDIES 86,600,577

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 86,600,577

22021009 SPORTING ACTIVITIES 500,000

22021010 DIRECT TEACHING & LABORATORY COST 500,000

22020803 PLANT / GENERATOR FUEL COST 750,000

220210 MISCELLANEOUS 1,000,000

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 328,825

220208 FUEL & LUBRICANTS - GENERAL 750,000

220204 MAINTENANCE SERVICES - GENERAL 828,825

22020402 MAINTENANCE OF OFFICE FURNITURE 500,000

22020307 DRUGS & MEDICAL SUPPLIES 750,000

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 500,000

CODE PROJECT NAME TYPE AMOUNT

FGGCYOLA002006991 CONSTRUCTION OF 10NOS 3BEDROOM STAFF QUARTERS ONGOING 13,500,000

TOTAL CAPITAL 53,500,000

TOTAL ALLOCATION 325,481,720

0517026079 FGGC, YOLA

TOTAL PERSONNEL 177,806,985

TOTAL OVERHEAD 94,174,735

TOTAL RECURRENT 271,981,720

23020104 CONSTRUCTION / PROVISION OF HOUSING 13,500,000

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 40,000,000

2302 CONSTRUCTION / PROVISION 53,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 53,500,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 86,600,577

23 CAPITAL EXPENDITURE 53,500,000

21020101 NON REGULAR ALLOWANCES 120,000

210202 SOCIAL CONTRIBUTIONS 14,470,540

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 14,590,540

210201 ALLOWANCES 120,000

210101 SALARIES AND WAGES 115,764,320

21010101 SALARY 115,764,320

21 PERSONNEL COST 130,354,860

2101 SALARY 115,764,320

CODE LINE ITEM AMOUNT

2 EXPENDITURE 219,009,865

FGGCYOLA008009479I. VIP TOILETS AND BATHROOMS (HOSTELS AND CLASSROOMS AREAS) II. PROVISION OF MODERN KITCHEN AND RENOVATION/COMPLETION OF DINING HALLS III. BOREHOLE AND RETICULATION OF WATER (MDGS)

NEW 40,000,000

0517026080 FSTC AHOADA

220201 TRAVEL& TRANSPORT - GENERAL 2,000,000

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,000,000

22 OTHER RECURRENT COSTS 75,155,005

2202 OVERHEAD COST 13,808,065

21020201 NHIS 5,788,216

21020202 CONTRIBUTORY PENSION 8,682,324

Page 192: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

220203 MATERIALS & SUPPLIES - GENERAL 3,458,065

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 500,000

22020201 ELECTRICITY CHARGES 500,000

22020202 TELEPHONE CHARGES 500,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,000,000

220202 UTILITIES - GENERAL 1,000,000

22020405 MAINTENANCE OF PLANTS/GENERATORS 500,000

220205 TRAINING - GENERAL 500,000

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 500,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 500,000

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 500,000

22020402 MAINTENANCE OF OFFICE FURNITURE 500,000

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 958,065

220204 MAINTENANCE SERVICES - GENERAL 2,500,000

22020306 PRINTING OF SECURITY DOCUMENTS 500,000

22020307 DRUGS & MEDICAL SUPPLIES 500,000

22020302 BOOKS 500,000

22020305 PRINTING OF NON SECURITY DOCUMENTS 500,000

2205 SUBSIDIES 61,346,940

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 61,346,940

22021009 SPORTING ACTIVITIES 500,000

22021010 DIRECT TEACHING & LABORATORY COST 850,000

22021003 PUBLICITY & ADVERTISEMENTS 500,000

22021007 WELFARE PACKAGES 500,000

22020803 PLANT / GENERATOR FUEL COST 500,000

220210 MISCELLANEOUS 2,350,000

22020801 MOTOR VEHICLE FUEL COST 1,000,000

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 500,000

22020501 LOCAL TRAINING 500,000

220208 FUEL & LUBRICANTS - GENERAL 2,000,000

FSTCAHO004007427 CONSTRUCTION OF 1 NO STOREY BUILDING OF 12 CLASSROOMS ONGOING 13,500,000

0517026081 FSTC AWKA

0517026080 FSTC AHOADA

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 205,509,865

TOTAL CAPITAL 13,500,000

TOTAL ALLOCATION 219,009,865

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 13,500,000

TOTAL PERSONNEL 130,354,860

TOTAL OVERHEAD 75,155,005

2302 CONSTRUCTION / PROVISION 13,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 13,500,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 61,346,940

23 CAPITAL EXPENDITURE 13,500,000

21020201 NHIS 8,892,620

21020202 CONTRIBUTORY PENSION 13,338,930

21020101 NON REGULAR ALLOWANCES 120,000

210202 SOCIAL CONTRIBUTIONS 22,231,550

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 22,351,550

210201 ALLOWANCES 120,000

210101 SALARIES AND WAGES 177,852,406

21010101 SALARY 177,852,406

21 PERSONNEL COST 200,203,956

2101 SALARY 177,852,406

CODE LINE ITEM AMOUNT

2 EXPENDITURE 304,107,815

22020205 WATER RATES 91,728

22020203 INTERNET ACCESS CHARGES 275,185

22020204 SATELLITE BROADCASTING ACCESS CHARGES 91,728

22020201 ELECTRICITY CHARGES 458,641

22020202 TELEPHONE CHARGES 91,728

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,651,108

220202 UTILITIES - GENERAL 1,009,010

220201 TRAVEL& TRANSPORT - GENERAL 1,834,564

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 183,456

22 OTHER RECURRENT COSTS 90,403,859

2202 OVERHEAD COST 17,978,730

Page 193: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

220203 MATERIALS & SUPPLIES - GENERAL 4,457,992

220204 MAINTENANCE SERVICES - GENERAL 5,026,706

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 348,567

22020309 UNIFORMS & OTHER CLOTHING 733,826

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 165,111

22020307 DRUGS & MEDICAL SUPPLIES 733,826

22020308 FIELD & CAMPING MATERIALS SUPPLIES 550,369

22020305 PRINTING OF NON SECURITY DOCUMENTS 366,913

22020306 PRINTING OF SECURITY DOCUMENTS 348,567

22020303 NEWSPAPERS 366,913

22020304 MAGAZINES & PERIODICALS 366,913

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 458,641

22020302 BOOKS 366,913

22020606 CLEANING & FUMIGATION SERVICES 366,913

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 1,009,010

220206 OTHER SERVICES - GENERAL 642,098

22020601 SECURITY SERVICES 275,185

220205 TRAINING - GENERAL 550,369

22020501 LOCAL TRAINING 550,369

22020406 OTHER MAINTENANCE SERVICES 1,100,739

22020410 MAINTENANCE OF ROADS AND BRIDGES 91,728

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 917,282

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,100,739

22020402 MAINTENANCE OF OFFICE FURNITURE 550,369

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 917,282

220210 MISCELLANEOUS 1,981,329

22021001 REFRESHMENT & MEALS 366,913

220209 FINANCIAL CHARGES - GENERAL 183,456

22020904 OTHER CRF BANK CHARGES 183,456

22020803 PLANT / GENERATOR FUEL COST 275,185

22020806 COOKING GAS/FUEL COST 366,913

22020801 MOTOR VEHICLE FUEL COST 275,185

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 366,913

22020708 BUDGET PREPARATION 91,728

220208 FUEL & LUBRICANTS - GENERAL 1,284,196

22020702 INFORMATION TECHNOLOGY CONSULTING 550,369

22020703 LEGAL SERVICES 366,913

2302 CONSTRUCTION / PROVISION 13,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 13,500,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 72,425,129

23 CAPITAL EXPENDITURE 13,500,000

2205 SUBSIDIES 72,425,129

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 72,425,129

22021010 DIRECT TEACHING & LABORATORY COST 366,913

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 91,728

22021006 POSTAGES & COURIER SERVICES 238,493

22021009 SPORTING ACTIVITIES 366,913

22021003 PUBLICITY & ADVERTISEMENTS 183,456

22021004 MEDICAL EXPENSES 366,913

21 PERSONNEL COST 233,598,426

2101 SALARY 207,643,046

CODE LINE ITEM AMOUNT

2 EXPENDITURE 356,725,625

FSTCAWKA03007633 CONSTRUCTION OF ONE BLOCK OF 2 STOREY 18 CLASSROOM ONGOING 13,500,000

0517026082 FSTC JUBU-IMUSHIN

0517026081 FSTC AWKA

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 290,607,815

TOTAL CAPITAL 13,500,000

TOTAL ALLOCATION 304,107,815

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 13,500,000

TOTAL PERSONNEL 200,203,956

TOTAL OVERHEAD 90,403,859

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 25,955,380

210202 SOCIAL CONTRIBUTIONS 25,955,380

210101 SALARIES AND WAGES 207,643,046

21010101 SALARY 207,643,046

Page 194: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,000,000

220202 UTILITIES - GENERAL 1,150,000

220201 TRAVEL& TRANSPORT - GENERAL 2,000,000

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,000,000

22 OTHER RECURRENT COSTS 69,627,199

2202 OVERHEAD COST 14,296,770

21020201 NHIS 10,382,152

21020202 CONTRIBUTORY PENSION 15,573,228

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 500,000

22020402 MAINTENANCE OF OFFICE FURNITURE 500,000

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 1,000,000

220204 MAINTENANCE SERVICES - GENERAL 2,500,000

22020306 PRINTING OF SECURITY DOCUMENTS 500,000

22020307 DRUGS & MEDICAL SUPPLIES 500,000

22020302 BOOKS 876,946

22020305 PRINTING OF NON SECURITY DOCUMENTS 500,000

220203 MATERIALS & SUPPLIES - GENERAL 3,796,770

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 419,824

22020201 ELECTRICITY CHARGES 650,000

22020202 TELEPHONE CHARGES 500,000

22021003 PUBLICITY & ADVERTISEMENTS 500,000

22021007 WELFARE PACKAGES 500,000

22020803 PLANT / GENERATOR FUEL COST 500,000

220210 MISCELLANEOUS 2,350,000

22020801 MOTOR VEHICLE FUEL COST 1,000,000

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 500,000

22020501 LOCAL TRAINING 500,000

220208 FUEL & LUBRICANTS - GENERAL 2,000,000

22020405 MAINTENANCE OF PLANTS/GENERATORS 500,000

220205 TRAINING - GENERAL 500,000

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 500,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 500,000

TOTAL PERSONNEL 233,598,426

TOTAL OVERHEAD 69,627,199

TOTAL RECURRENT 303,225,625

23020102 CONSTRUCTION / PROVISION OF RESIDENTIAL BUILDINGS 13,500,000

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 40,000,000

2302 CONSTRUCTION / PROVISION 53,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 53,500,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 55,330,429

23 CAPITAL EXPENDITURE 53,500,000

2205 SUBSIDIES 55,330,429

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 55,330,429

22021009 SPORTING ACTIVITIES 500,000

22021010 DIRECT TEACHING & LABORATORY COST 850,000

210101 SALARIES AND WAGES 144,104,932

21010101 SALARY 144,104,932

21 PERSONNEL COST 162,118,049

2101 SALARY 144,104,932

CODE LINE ITEM AMOUNT

2 EXPENDITURE 239,525,491

IJ. MUSHIN 08010407I. VIP TOILETS AND BATHROOMS (HOSTELS AND CLASSROOMS AREAS) II. PROVISION OF MODERN KITCHEN AND RENOVATION/COMPLETION OF DINING HALLS III. BOREHOLE AND RETICULATION OF WATER (MDGS)

NEW 40,000,000

0517026083 FSTC MICHIKA

CODE PROJECT NAME TYPE AMOUNT

IJ. MUSHIN 02008451 CONSTRUCTION OF HOSTEL ONGOING 13,500,000

TOTAL CAPITAL 53,500,000

TOTAL ALLOCATION 356,725,625

0517026082 FSTC JUBU-IMUSHIN

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,264,364

220201 TRAVEL& TRANSPORT - GENERAL 1,404,849

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 140,485

22 OTHER RECURRENT COSTS 63,907,442

2202 OVERHEAD COST 16,410,220

21020201 NHIS 7,205,247

21020202 CONTRIBUTORY PENSION 10,807,870

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 18,013,117

210202 SOCIAL CONTRIBUTIONS 18,013,117

Page 195: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020201 ELECTRICITY CHARGES 351,212

22020202 TELEPHONE CHARGES 70,242

220202 UTILITIES - GENERAL 772,665

22020307 DRUGS & MEDICAL SUPPLIES 561,939

22020308 FIELD & CAMPING MATERIALS SUPPLIES 421,455

22020305 PRINTING OF NON SECURITY DOCUMENTS 280,970

22020306 PRINTING OF SECURITY DOCUMENTS 266,921

22020303 NEWSPAPERS 280,970

22020304 MAGAZINES & PERIODICALS 280,970

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 351,212

22020302 BOOKS 280,970

22020205 WATER RATES 70,242

220203 MATERIALS & SUPPLIES - GENERAL 3,413,782

22020203 INTERNET ACCESS CHARGES 210,727

22020204 SATELLITE BROADCASTING ACCESS CHARGES 70,242

220205 TRAINING - GENERAL 421,455

22020501 LOCAL TRAINING 421,455

22020406 OTHER MAINTENANCE SERVICES 842,909

22020410 MAINTENANCE OF ROADS AND BRIDGES 70,242

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 702,424

22020405 MAINTENANCE OF PLANTS/GENERATORS 842,909

22020402 MAINTENANCE OF OFFICE FURNITURE 421,455

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 702,424

220204 MAINTENANCE SERVICES - GENERAL 3,849,284

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 266,921

22020309 UNIFORMS & OTHER CLOTHING 561,939

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 126,436

22020803 PLANT / GENERATOR FUEL COST 210,727

22020806 COOKING GAS/FUEL COST 280,970

22020801 MOTOR VEHICLE FUEL COST 210,727

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 280,970

22020708 BUDGET PREPARATION 70,242

220208 FUEL & LUBRICANTS - GENERAL 983,394

22020702 INFORMATION TECHNOLOGY CONSULTING 421,455

22020703 LEGAL SERVICES 280,970

22020606 CLEANING & FUMIGATION SERVICES 280,970

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 772,667

220206 OTHER SERVICES - GENERAL 491,697

22020601 SECURITY SERVICES 210,727

2205 SUBSIDIES 47,497,222

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 47,497,222

22021010 DIRECT TEACHING & LABORATORY COST 280,970

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 2,712,947

22021006 POSTAGES & COURIER SERVICES 182,630

22021009 SPORTING ACTIVITIES 280,970

22021003 PUBLICITY & ADVERTISEMENTS 140,485

22021004 MEDICAL EXPENSES 280,970

220210 MISCELLANEOUS 4,159,942

22021001 REFRESHMENT & MEALS 280,970

220209 FINANCIAL CHARGES - GENERAL 140,485

22020904 OTHER CRF BANK CHARGES 140,485

0517026084 FSTC TUNGBO - YENAGOA

CODE LINE ITEM AMOUNT

2 EXPENDITURE 169,118,251

TOTAL RECURRENT 226,025,491

TOTAL CAPITAL 13,500,000

TOTAL ALLOCATION 239,525,491

23020118 CONSTRUCTION / PROVISION OF INFRASTRUCTURE 13,500,000

TOTAL PERSONNEL 162,118,049

TOTAL OVERHEAD 63,907,442

2302 CONSTRUCTION / PROVISION 13,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 13,500,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 47,497,222

23 CAPITAL EXPENDITURE 13,500,000

210101 SALARIES AND WAGES 75,238,590

21010101 SALARY 75,238,590

21 PERSONNEL COST 85,003,414

2101 SALARY 75,238,590

Page 196: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22 OTHER RECURRENT COSTS 70,614,837

2202 OVERHEAD COST 14,501,732

21020201 NHIS 3,761,930

21020202 CONTRIBUTORY PENSION 5,642,894

21020101 NON REGULAR ALLOWANCES 360,000

210202 SOCIAL CONTRIBUTIONS 9,404,824

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 9,764,824

210201 ALLOWANCES 360,000

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 369,942

22020302 BOOKS 295,954

22020205 WATER RATES 73,988

220203 MATERIALS & SUPPLIES - GENERAL 3,595,838

22020203 INTERNET ACCESS CHARGES 221,965

22020204 SATELLITE BROADCASTING ACCESS CHARGES 73,988

22020201 ELECTRICITY CHARGES 369,942

22020202 TELEPHONE CHARGES 73,988

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,331,792

220202 UTILITIES - GENERAL 813,871

220201 TRAVEL& TRANSPORT - GENERAL 1,479,769

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 147,977

22020402 MAINTENANCE OF OFFICE FURNITURE 443,931

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 739,884

220204 MAINTENANCE SERVICES - GENERAL 4,054,565

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 281,156

22020309 UNIFORMS & OTHER CLOTHING 591,907

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 133,179

22020307 DRUGS & MEDICAL SUPPLIES 591,907

22020308 FIELD & CAMPING MATERIALS SUPPLIES 443,931

22020305 PRINTING OF NON SECURITY DOCUMENTS 295,954

22020306 PRINTING OF SECURITY DOCUMENTS 281,156

22020303 NEWSPAPERS 295,954

22020304 MAGAZINES & PERIODICALS 295,954

22020702 INFORMATION TECHNOLOGY CONSULTING 443,931

22020703 LEGAL SERVICES 295,954

22020606 CLEANING & FUMIGATION SERVICES 295,954

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 813,873

220206 OTHER SERVICES - GENERAL 517,919

22020601 SECURITY SERVICES 221,965

220205 TRAINING - GENERAL 443,931

22020501 LOCAL TRAINING 443,931

22020406 OTHER MAINTENANCE SERVICES 887,861

22020410 MAINTENANCE OF ROADS AND BRIDGES 73,988

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 739,884

22020405 MAINTENANCE OF PLANTS/GENERATORS 887,861

22021003 PUBLICITY & ADVERTISEMENTS 147,977

22021004 MEDICAL EXPENSES 295,954

220210 MISCELLANEOUS 1,598,151

22021001 REFRESHMENT & MEALS 295,954

220209 FINANCIAL CHARGES - GENERAL 147,977

22020904 OTHER CRF BANK CHARGES 147,977

22020803 PLANT / GENERATOR FUEL COST 221,965

22020806 COOKING GAS/FUEL COST 295,954

22020801 MOTOR VEHICLE FUEL COST 221,965

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 295,954

22020708 BUDGET PREPARATION 73,988

220208 FUEL & LUBRICANTS - GENERAL 1,035,838

23020102 CONSTRUCTION / PROVISION OF RESIDENTIAL BUILDINGS 13,500,000

TOTAL PERSONNEL 85,003,414

2302 CONSTRUCTION / PROVISION 13,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 13,500,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 56,113,105

23 CAPITAL EXPENDITURE 13,500,000

2205 SUBSIDIES 56,113,105

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 56,113,105

22021010 DIRECT TEACHING & LABORATORY COST 295,954

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 73,988

22021006 POSTAGES & COURIER SERVICES 192,370

22021009 SPORTING ACTIVITIES 295,954

Page 197: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

TOTAL OVERHEAD 70,614,837

210101 SALARIES AND WAGES 103,553,360

21010101 SALARY 103,553,360

21 PERSONNEL COST 116,557,530

2101 SALARY 103,553,360

CODE LINE ITEM AMOUNT

2 EXPENDITURE 199,013,248

FSTCTUNGBO01008038

CONSTRUCTION OF 2 BLOCK QUADRAGLE DORMITRY ONGOING 13,500,000

0517026085 FSTC USI-EKITI

0517026084 FSTC TUNGBO - YENAGOA

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 155,618,251

TOTAL CAPITAL 13,500,000

TOTAL ALLOCATION 169,118,251

220202 UTILITIES - GENERAL 3,500,000

22020201 ELECTRICITY CHARGES 1,500,000

220201 TRAVEL& TRANSPORT - GENERAL 1,500,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,500,000

22 OTHER RECURRENT COSTS 68,955,718

2202 OVERHEAD COST 15,526,756

21020201 NHIS 5,177,668

21020202 CONTRIBUTORY PENSION 7,766,502

21020101 NON REGULAR ALLOWANCES 60,000

210202 SOCIAL CONTRIBUTIONS 12,944,170

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 13,004,170

210201 ALLOWANCES 60,000

22020501 LOCAL TRAINING 1,500,000

220206 OTHER SERVICES - GENERAL 1,500,000

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,500,000

220205 TRAINING - GENERAL 1,500,000

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,500,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,500,000

22020307 DRUGS & MEDICAL SUPPLIES 1,000,000

220204 MAINTENANCE SERVICES - GENERAL 4,500,000

220203 MATERIALS & SUPPLIES - GENERAL 1,526,756

22020303 NEWSPAPERS 526,756

22020205 WATER RATES 1,000,000

22020206 SEWERAGE CHARGES 1,000,000

TOTAL PERSONNEL 116,557,530

TOTAL OVERHEAD 68,955,718

TOTAL RECURRENT 185,513,248

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 13,500,000

23020118 CONSTRUCTION / PROVISION OF INFRASTRUCTURE 13,500,000

23 CAPITAL EXPENDITURE 13,500,000

2302 CONSTRUCTION / PROVISION 13,500,000

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 53,428,962

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 53,428,962

22020801 MOTOR VEHICLE FUEL COST 1,500,000

2205 SUBSIDIES 53,428,962

22020606 CLEANING & FUMIGATION SERVICES 1,500,000

220208 FUEL & LUBRICANTS - GENERAL 1,500,000

210101 SALARIES AND WAGES 146,393,362

21010101 SALARY 146,393,362

21 PERSONNEL COST 164,932,532

2101 SALARY 146,393,362

0517026086 FTC IKARE

CODE LINE ITEM AMOUNT

2 EXPENDITURE 292,777,031

CODE PROJECT NAME TYPE AMOUNT

FSTCEKITI06010412 CONSTRUCTION AND EQUIPPING OF 1 NO TECHNICAL DRAWING STUDIO NEW 13,500,000

TOTAL CAPITAL 13,500,000

TOTAL ALLOCATION 199,013,248

0517026085 FSTC USI-EKITI

21020101 NON REGULAR ALLOWANCES 240,000

210202 SOCIAL CONTRIBUTIONS 18,299,170

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 18,539,170

210201 ALLOWANCES 240,000

Page 198: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,500,000

220202 UTILITIES - GENERAL 2,222,592

220201 TRAVEL& TRANSPORT - GENERAL 3,400,000

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,900,000

22 OTHER RECURRENT COSTS 74,344,499

2202 OVERHEAD COST 18,768,002

21020201 NHIS 7,319,668

21020202 CONTRIBUTORY PENSION 10,979,502

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 1,000,000

220204 MAINTENANCE SERVICES - GENERAL 2,500,000

22020306 PRINTING OF SECURITY DOCUMENTS 500,000

22020307 DRUGS & MEDICAL SUPPLIES 500,000

22020303 NEWSPAPERS 623,976

22020305 PRINTING OF NON SECURITY DOCUMENTS 1,000,000

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 1,000,000

22020302 BOOKS 1,021,434

22020203 INTERNET ACCESS CHARGES 522,592

220203 MATERIALS & SUPPLIES - GENERAL 5,645,410

22020201 ELECTRICITY CHARGES 1,200,000

22020202 TELEPHONE CHARGES 500,000

22020803 PLANT / GENERATOR FUEL COST 500,000

220210 MISCELLANEOUS 2,000,000

22020801 MOTOR VEHICLE FUEL COST 1,000,000

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 1,000,000

22020501 LOCAL TRAINING 500,000

220208 FUEL & LUBRICANTS - GENERAL 2,500,000

22020405 MAINTENANCE OF PLANTS/GENERATORS 500,000

220205 TRAINING - GENERAL 500,000

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 500,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 500,000

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 500,000

22020402 MAINTENANCE OF OFFICE FURNITURE 500,000

23020102 CONSTRUCTION / PROVISION OF RESIDENTIAL BUILDINGS 13,500,000

2303 REHABILITATION / REPAIRS 40,000,000

2302 CONSTRUCTION / PROVISION 13,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 13,500,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 55,576,497

23 CAPITAL EXPENDITURE 53,500,000

2205 SUBSIDIES 55,576,497

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 55,576,497

22021009 SPORTING ACTIVITIES 500,000

22021010 DIRECT TEACHING & LABORATORY COST 500,000

22021003 PUBLICITY & ADVERTISEMENTS 500,000

22021007 WELFARE PACKAGES 500,000

CODE LINE ITEM AMOUNT

2 EXPENDITURE 362,487,229

FTCIKARE06010420I. VIP TOILETS AND BATHROOMS (HOSTELS AND CLASSROOMS AREAS) II. PROVISION OF MODERN KITCHEN AND RENOVATION/COMPLETION OF DINING HALLS III. BOREHOLE AND RETICULATION OF WATER (MDGS)

NEW 40,000,000

0517026087 FTC ILESA

CODE PROJECT NAME TYPE AMOUNT

FTCIKARE03007906 CONSTRUCTION OF 1 NO. GIRLS HOSTEL ONGOING 13,500,000

TOTAL CAPITAL 53,500,000

TOTAL ALLOCATION 292,777,031

0517026086 FTC IKARE

TOTAL PERSONNEL 164,932,532

TOTAL OVERHEAD 74,344,499

TOTAL RECURRENT 239,277,031

230301 REHABILITATION / REPAIRS OF FIXED ASSETS - GENERAL 40,000,000

23030101 REHABILITATION / REPAIRS OF RESIDENTIAL BUILDING 40,000,000

21020201 NHIS 10,562,313

21020101 NON REGULAR ALLOWANCES 881,976

210202 SOCIAL CONTRIBUTIONS 26,405,782

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 27,287,758

210201 ALLOWANCES 881,976

210101 SALARIES AND WAGES 211,246,258

21010101 SALARY 211,246,258

21 PERSONNEL COST 238,534,016

2101 SALARY 211,246,258

Page 199: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22 OTHER RECURRENT COSTS 70,453,213

2202 OVERHEAD COST 16,367,680

21020202 CONTRIBUTORY PENSION 15,843,469

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 417,543

22020302 BOOKS 334,034

22020205 WATER RATES 83,509

220203 MATERIALS & SUPPLIES - GENERAL 4,058,516

22020203 INTERNET ACCESS CHARGES 250,526

22020204 SATELLITE BROADCASTING ACCESS CHARGES 83,509

22020201 ELECTRICITY CHARGES 417,543

22020202 TELEPHONE CHARGES 83,509

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,503,154

220202 UTILITIES - GENERAL 918,596

220201 TRAVEL& TRANSPORT - GENERAL 1,670,171

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 167,017

22020402 MAINTENANCE OF OFFICE FURNITURE 501,051

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 835,086

220204 MAINTENANCE SERVICES - GENERAL 4,576,271

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 317,333

22020309 UNIFORMS & OTHER CLOTHING 668,069

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 150,315

22020307 DRUGS & MEDICAL SUPPLIES 668,069

22020308 FIELD & CAMPING MATERIALS SUPPLIES 501,051

22020305 PRINTING OF NON SECURITY DOCUMENTS 334,034

22020306 PRINTING OF SECURITY DOCUMENTS 317,333

22020303 NEWSPAPERS 334,034

22020304 MAGAZINES & PERIODICALS 334,034

22020702 INFORMATION TECHNOLOGY CONSULTING 501,051

22020703 LEGAL SERVICES 334,034

22020606 CLEANING & FUMIGATION SERVICES 334,034

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 918,594

220206 OTHER SERVICES - GENERAL 584,560

22020601 SECURITY SERVICES 250,526

220205 TRAINING - GENERAL 501,051

22020501 LOCAL TRAINING 501,051

22020406 OTHER MAINTENANCE SERVICES 1,002,103

22020410 MAINTENANCE OF ROADS AND BRIDGES 83,509

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 835,086

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,002,103

22021003 PUBLICITY & ADVERTISEMENTS 167,017

22021004 MEDICAL EXPENSES 334,034

220210 MISCELLANEOUS 1,803,784

22021001 REFRESHMENT & MEALS 334,034

220209 FINANCIAL CHARGES - GENERAL 167,017

22020904 OTHER CRF BANK CHARGES 167,017

22020803 PLANT / GENERATOR FUEL COST 250,526

22020806 COOKING GAS/FUEL COST 334,034

22020801 MOTOR VEHICLE FUEL COST 250,526

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 334,034

22020708 BUDGET PREPARATION 83,509

220208 FUEL & LUBRICANTS - GENERAL 1,169,120

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 40,000,000

2303 REHABILITATION / REPAIRS 13,500,000

2302 CONSTRUCTION / PROVISION 40,000,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 40,000,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 54,085,533

23 CAPITAL EXPENDITURE 53,500,000

2205 SUBSIDIES 54,085,533

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 54,085,533

22021010 DIRECT TEACHING & LABORATORY COST 334,034

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 83,509

22021006 POSTAGES & COURIER SERVICES 217,122

22021009 SPORTING ACTIVITIES 334,034

TOTAL PERSONNEL 238,534,016

TOTAL OVERHEAD 70,453,213

TOTAL RECURRENT 308,987,229

230301 REHABILITATION / REPAIRS OF FIXED ASSETS - GENERAL 13,500,000

23030101 REHABILITATION / REPAIRS OF RESIDENTIAL BUILDING 13,500,000

Page 200: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

CODE LINE ITEM AMOUNT

2 EXPENDITURE 279,381,448

FTCILESA08010694I. VIP TOILETS AND BATHROOMS (HOSTELS AND CLASSROOMS AREAS) II. PROVISION OF MODERN KITCHEN AND RENOVATION/COMPLETION OF DINING HALLS III. BOREHOLE AND RETICULATION OF WATER (MDGS)

NEW 40,000,000

0517026088 FTC JALINGO

CODE PROJECT NAME TYPE AMOUNT

FTCILESA07010695 CONSTRUCTION OF NEW BOYS' HOSTEL NEW 13,500,000

TOTAL CAPITAL 53,500,000

TOTAL ALLOCATION 362,487,229

0517026087 FTC ILESA

22 OTHER RECURRENT COSTS 114,025,600

2202 OVERHEAD COST 23,276,946

21020201 NHIS 6,741,149

21020202 CONTRIBUTORY PENSION 10,111,723

21020101 NON REGULAR ALLOWANCES 180,000

210202 SOCIAL CONTRIBUTIONS 16,852,872

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 17,032,872

210201 ALLOWANCES 180,000

210101 SALARIES AND WAGES 134,822,976

21010101 SALARY 134,822,976

21 PERSONNEL COST 151,855,848

2101 SALARY 134,822,976

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 593,799

22020302 BOOKS 475,040

22020205 WATER RATES 118,760

220203 MATERIALS & SUPPLIES - GENERAL 5,771,732

22020203 INTERNET ACCESS CHARGES 356,280

22020204 SATELLITE BROADCASTING ACCESS CHARGES 118,760

22020201 ELECTRICITY CHARGES 593,799

22020202 TELEPHONE CHARGES 118,760

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 2,137,678

220202 UTILITIES - GENERAL 1,306,359

220201 TRAVEL& TRANSPORT - GENERAL 2,375,198

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 237,520

22020402 MAINTENANCE OF OFFICE FURNITURE 712,559

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,187,599

220204 MAINTENANCE SERVICES - GENERAL 6,508,043

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 451,288

22020309 UNIFORMS & OTHER CLOTHING 950,079

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 213,768

22020307 DRUGS & MEDICAL SUPPLIES 950,079

22020308 FIELD & CAMPING MATERIALS SUPPLIES 712,559

22020305 PRINTING OF NON SECURITY DOCUMENTS 475,040

22020306 PRINTING OF SECURITY DOCUMENTS 451,288

22020303 NEWSPAPERS 475,040

22020304 MAGAZINES & PERIODICALS 475,040

22020702 INFORMATION TECHNOLOGY CONSULTING 712,559

22020703 LEGAL SERVICES 475,040

22020606 CLEANING & FUMIGATION SERVICES 475,040

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 1,306,359

220206 OTHER SERVICES - GENERAL 831,320

22020601 SECURITY SERVICES 356,280

220205 TRAINING - GENERAL 712,559

22020501 LOCAL TRAINING 712,559

22020406 OTHER MAINTENANCE SERVICES 1,425,119

22020410 MAINTENANCE OF ROADS AND BRIDGES 118,760

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,187,599

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,425,119

220210 MISCELLANEOUS 2,565,216

22021001 REFRESHMENT & MEALS 475,040

220209 FINANCIAL CHARGES - GENERAL 237,520

22020904 OTHER CRF BANK CHARGES 237,520

22020803 PLANT / GENERATOR FUEL COST 356,280

22020806 COOKING GAS/FUEL COST 475,040

22020801 MOTOR VEHICLE FUEL COST 356,280

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 475,040

22020708 BUDGET PREPARATION 118,760

220208 FUEL & LUBRICANTS - GENERAL 1,662,640

Page 201: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22021003 PUBLICITY & ADVERTISEMENTS 237,520

22021004 MEDICAL EXPENSES 475,040

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 13,500,000

TOTAL PERSONNEL 151,855,848

TOTAL OVERHEAD 114,025,600

2302 CONSTRUCTION / PROVISION 13,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 13,500,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 90,748,654

23 CAPITAL EXPENDITURE 13,500,000

2205 SUBSIDIES 90,748,654

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 90,748,654

22021010 DIRECT TEACHING & LABORATORY COST 475,040

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 118,760

22021006 POSTAGES & COURIER SERVICES 308,776

22021009 SPORTING ACTIVITIES 475,040

210101 SALARIES AND WAGES 146,267,505

21010101 SALARY 146,267,505

21 PERSONNEL COST 164,670,943

2101 SALARY 146,267,505

CODE LINE ITEM AMOUNT

2 EXPENDITURE 300,169,340

FTCJAL004007830 COMPLETION OF 1NO BLOCK OF 6 CLASSROOMS ONGOING 13,500,000

0517026089 FTC KAFANCHAN

0517026088 FTC JALINGO

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 265,881,448

TOTAL CAPITAL 13,500,000

TOTAL ALLOCATION 279,381,448

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,542,466

220202 UTILITIES - GENERAL 942,620

220201 TRAVEL& TRANSPORT - GENERAL 1,713,851

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 171,385

22 OTHER RECURRENT COSTS 81,998,397

2202 OVERHEAD COST 16,795,745

21020201 NHIS 7,313,375

21020202 CONTRIBUTORY PENSION 10,970,063

21020101 NON REGULAR ALLOWANCES 120,000

210202 SOCIAL CONTRIBUTIONS 18,283,438

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 18,403,438

210201 ALLOWANCES 120,000

22020305 PRINTING OF NON SECURITY DOCUMENTS 342,770

22020306 PRINTING OF SECURITY DOCUMENTS 325,632

22020303 NEWSPAPERS 342,770

22020304 MAGAZINES & PERIODICALS 342,770

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 428,463

22020302 BOOKS 342,770

22020205 WATER RATES 85,693

220203 MATERIALS & SUPPLIES - GENERAL 4,164,659

22020203 INTERNET ACCESS CHARGES 257,078

22020204 SATELLITE BROADCASTING ACCESS CHARGES 85,693

22020201 ELECTRICITY CHARGES 428,463

22020202 TELEPHONE CHARGES 85,693

22020406 OTHER MAINTENANCE SERVICES 1,028,311

22020410 MAINTENANCE OF ROADS AND BRIDGES 85,693

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 856,926

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,028,311

22020402 MAINTENANCE OF OFFICE FURNITURE 514,155

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 856,926

220204 MAINTENANCE SERVICES - GENERAL 4,695,954

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 325,632

22020309 UNIFORMS & OTHER CLOTHING 685,541

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 154,247

22020307 DRUGS & MEDICAL SUPPLIES 685,541

22020308 FIELD & CAMPING MATERIALS SUPPLIES 514,155

220206 OTHER SERVICES - GENERAL 599,848

220205 TRAINING - GENERAL 514,155

22020501 LOCAL TRAINING 514,155

Page 202: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020801 MOTOR VEHICLE FUEL COST 257,078

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 342,770

22020708 BUDGET PREPARATION 85,693

220208 FUEL & LUBRICANTS - GENERAL 1,199,696

22020702 INFORMATION TECHNOLOGY CONSULTING 514,155

22020703 LEGAL SERVICES 342,770

22020606 CLEANING & FUMIGATION SERVICES 342,770

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 942,618

22020601 SECURITY SERVICES 257,078

22021010 DIRECT TEACHING & LABORATORY COST 342,770

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 85,693

22021006 POSTAGES & COURIER SERVICES 222,801

22021009 SPORTING ACTIVITIES 342,770

22021003 PUBLICITY & ADVERTISEMENTS 171,385

22021004 MEDICAL EXPENSES 342,770

220210 MISCELLANEOUS 1,850,959

22021001 REFRESHMENT & MEALS 342,770

220209 FINANCIAL CHARGES - GENERAL 171,385

22020904 OTHER CRF BANK CHARGES 171,385

22020803 PLANT / GENERATOR FUEL COST 257,078

22020806 COOKING GAS/FUEL COST 342,770

TOTAL CAPITAL 53,500,000

TOTAL ALLOCATION 300,169,340

0517026089 FTC KAFANCHAN

TOTAL PERSONNEL 164,670,943

TOTAL OVERHEAD 81,998,397

TOTAL RECURRENT 246,669,340

23020102 CONSTRUCTION / PROVISION OF RESIDENTIAL BUILDINGS 13,500,000

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 40,000,000

2302 CONSTRUCTION / PROVISION 53,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 53,500,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 65,202,652

23 CAPITAL EXPENDITURE 53,500,000

2205 SUBSIDIES 65,202,652

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 65,202,652

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 9,022,462

210201 ALLOWANCES 120,000

210101 SALARIES AND WAGES 71,219,696

21010101 SALARY 71,219,696

21 PERSONNEL COST 80,242,158

2101 SALARY 71,219,696

CODE LINE ITEM AMOUNT

2 EXPENDITURE 159,915,775

FTCKAF018010048I. VIP TOILETS AND BATHROOMS (HOSTELS AND CLASSROOMS AREAS) II. PROVISION OF MODERN KITCHEN AND RENOVATION/COMPLETION OF DINING HALLS III. BOREHOLE AND RETICULATION OF WATER (MDGS)

NEW 40,000,000

0517026090 FTC LASSA

CODE PROJECT NAME TYPE AMOUNT

FTCKAF011007918 CONSTRUCTION / PROVISION OF RESIDENTIAL BUILDINGS ONGOING 13,500,000

22020201 ELECTRICITY CHARGES 691,841

22020202 TELEPHONE CHARGES 500,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,500,000

220202 UTILITIES - GENERAL 1,627,456

220201 TRAVEL& TRANSPORT - GENERAL 3,000,000

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,500,000

22 OTHER RECURRENT COSTS 66,173,617

2202 OVERHEAD COST 16,149,690

21020201 NHIS 3,560,985

21020202 CONTRIBUTORY PENSION 5,341,477

21020101 NON REGULAR ALLOWANCES 120,000

210202 SOCIAL CONTRIBUTIONS 8,902,462

22020307 DRUGS & MEDICAL SUPPLIES 500,000

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 1,000,000

22020305 PRINTING OF NON SECURITY DOCUMENTS 500,000

22020306 PRINTING OF SECURITY DOCUMENTS 500,000

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 672,234

22020302 BOOKS 500,000

22020203 INTERNET ACCESS CHARGES 435,615

220203 MATERIALS & SUPPLIES - GENERAL 3,672,234

Page 203: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020402 MAINTENANCE OF OFFICE FURNITURE 500,000

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 500,000

220204 MAINTENANCE SERVICES - GENERAL 2,500,000

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 500,000

22021007 WELFARE PACKAGES 500,000

22021009 SPORTING ACTIVITIES 500,000

220210 MISCELLANEOUS 2,350,000

22021003 PUBLICITY & ADVERTISEMENTS 500,000

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 500,000

22020803 PLANT / GENERATOR FUEL COST 500,000

220208 FUEL & LUBRICANTS - GENERAL 2,500,000

22020801 MOTOR VEHICLE FUEL COST 1,500,000

220205 TRAINING - GENERAL 500,000

22020501 LOCAL TRAINING 500,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 500,000

22020405 MAINTENANCE OF PLANTS/GENERATORS 500,000

TOTAL CAPITAL 13,500,000

TOTAL ALLOCATION 159,915,775

0517026090 FTC LASSA

TOTAL PERSONNEL 80,242,158

TOTAL OVERHEAD 66,173,617

TOTAL RECURRENT 146,415,775

230301 REHABILITATION / REPAIRS OF FIXED ASSETS - GENERAL 13,500,000

23030106 REHABILITATION / REPAIRS - PUBLIC SCHOOLS 13,500,000

23 CAPITAL EXPENDITURE 13,500,000

2303 REHABILITATION / REPAIRS 13,500,000

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 50,023,927

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 50,023,927

22021010 DIRECT TEACHING & LABORATORY COST 850,000

2205 SUBSIDIES 50,023,927

21020101 NON REGULAR ALLOWANCES 60,000

210202 SOCIAL CONTRIBUTIONS 16,856,195

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 16,916,195

210201 ALLOWANCES 60,000

210101 SALARIES AND WAGES 134,849,559

21010101 SALARY 134,849,559

21 PERSONNEL COST 151,765,754

2101 SALARY 134,849,559

0517026091 FTC OHANSO

CODE LINE ITEM AMOUNT

2 EXPENDITURE 287,929,579

CODE PROJECT NAME TYPE AMOUNT

FSTCLASSA06010264 COMPLETION OF 1 BLOCK OF 6 CLASSROOMS NEW 13,500,000

22020203 INTERNET ACCESS CHARGES 522,592

220203 MATERIALS & SUPPLIES - GENERAL 4,350,000

22020201 ELECTRICITY CHARGES 1,119,551

22020202 TELEPHONE CHARGES 500,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,500,000

220202 UTILITIES - GENERAL 2,142,143

220201 TRAVEL& TRANSPORT - GENERAL 3,000,000

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,500,000

22 OTHER RECURRENT COSTS 82,663,825

2202 OVERHEAD COST 17,342,143

21020201 NHIS 6,742,478

21020202 CONTRIBUTORY PENSION 10,113,717

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 500,000

22020405 MAINTENANCE OF PLANTS/GENERATORS 500,000

22020402 MAINTENANCE OF OFFICE FURNITURE 500,000

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 500,000

220204 MAINTENANCE SERVICES - GENERAL 2,500,000

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 500,000

22020307 DRUGS & MEDICAL SUPPLIES 500,000

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 1,000,000

22020305 PRINTING OF NON SECURITY DOCUMENTS 500,000

22020306 PRINTING OF SECURITY DOCUMENTS 500,000

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 1,350,000

22020302 BOOKS 500,000

Page 204: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22021010 DIRECT TEACHING & LABORATORY COST 850,000

2205 SUBSIDIES 65,321,682

22021007 WELFARE PACKAGES 500,000

22021009 SPORTING ACTIVITIES 500,000

220210 MISCELLANEOUS 2,350,000

22021003 PUBLICITY & ADVERTISEMENTS 500,000

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 500,000

22020803 PLANT / GENERATOR FUEL COST 500,000

220208 FUEL & LUBRICANTS - GENERAL 2,500,000

22020801 MOTOR VEHICLE FUEL COST 1,500,000

220205 TRAINING - GENERAL 500,000

22020501 LOCAL TRAINING 500,000

0517026091 FTC OHANSO

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 234,429,579

TOTAL CAPITAL 53,500,000

TOTAL ALLOCATION 287,929,579

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 40,000,000

TOTAL PERSONNEL 151,765,754

TOTAL OVERHEAD 82,663,825

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 53,500,000

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 13,500,000

23 CAPITAL EXPENDITURE 53,500,000

2302 CONSTRUCTION / PROVISION 53,500,000

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 65,321,682

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 65,321,682

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 48,814,187

210201 ALLOWANCES 120,000

210101 SALARIES AND WAGES 389,553,497

21010101 SALARY 389,553,497

21 PERSONNEL COST 438,367,684

2101 SALARY 389,553,497

0517026092 FTC OROZO

CODE LINE ITEM AMOUNT

2 EXPENDITURE 583,364,717

FTCOHN0013009628I. VIP TOILETS AND BATHROOMS (HOSTELS AND CLASSROOMS AREAS) II. PROVISION OF MODERN KITCHEN AND RENOVATION/COMPLETION OF DINING HALLS III. BOREHOLE AND RETICULATION OF WATER (MDGS)

NEW 40,000,000

FTCOHN003008029 CONSTRUCTION AND EQUIPING OF BRICKLAYING AND CONCRETING W/SHOP ONGOING 13,500,000

22020201 ELECTRICITY CHARGES 850,000

22020202 TELEPHONE CHARGES 500,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,500,000

220202 UTILITIES - GENERAL 1,785,615

220201 TRAVEL& TRANSPORT - GENERAL 3,000,000

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,500,000

22 OTHER RECURRENT COSTS 88,497,033

2202 OVERHEAD COST 16,987,069

21020201 NHIS 19,477,675

21020202 CONTRIBUTORY PENSION 29,216,512

21020101 NON REGULAR ALLOWANCES 120,000

210202 SOCIAL CONTRIBUTIONS 48,694,187

22020402 MAINTENANCE OF OFFICE FURNITURE 500,000

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 500,000

220204 MAINTENANCE SERVICES - GENERAL 2,500,000

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 500,000

22020307 DRUGS & MEDICAL SUPPLIES 500,000

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 1,000,000

22020305 PRINTING OF NON SECURITY DOCUMENTS 650,000

22020306 PRINTING OF SECURITY DOCUMENTS 501,454

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 850,000

22020302 BOOKS 850,000

22020203 INTERNET ACCESS CHARGES 435,615

220203 MATERIALS & SUPPLIES - GENERAL 4,351,454

220208 FUEL & LUBRICANTS - GENERAL 2,500,000

22020801 MOTOR VEHICLE FUEL COST 1,500,000

220205 TRAINING - GENERAL 500,000

22020501 LOCAL TRAINING 500,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 500,000

22020405 MAINTENANCE OF PLANTS/GENERATORS 500,000

Page 205: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22021007 WELFARE PACKAGES 500,000

22021009 SPORTING ACTIVITIES 500,000

220210 MISCELLANEOUS 2,350,000

22021003 PUBLICITY & ADVERTISEMENTS 500,000

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 500,000

22020803 PLANT / GENERATOR FUEL COST 500,000

TOTAL CAPITAL 56,500,000

TOTAL ALLOCATION 583,364,717

0517026092 FTC OROZO

TOTAL PERSONNEL 438,367,684

TOTAL OVERHEAD 88,497,033

TOTAL RECURRENT 526,864,717

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 56,500,000

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 56,500,000

23 CAPITAL EXPENDITURE 56,500,000

2302 CONSTRUCTION / PROVISION 56,500,000

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 71,509,964

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 71,509,964

22021010 DIRECT TEACHING & LABORATORY COST 850,000

2205 SUBSIDIES 71,509,964

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 15,401,785

210202 SOCIAL CONTRIBUTIONS 15,401,785

210101 SALARIES AND WAGES 123,214,277

21010101 SALARY 123,214,277

21 PERSONNEL COST 138,616,062

2101 SALARY 123,214,277

CODE LINE ITEM AMOUNT

2 EXPENDITURE 236,959,389

FTCOROZO 7010667I. VIP TOILETS AND BATHROOMS (HOSTELS AND CLASSROOMS AREAS) II. PROVISION OF MODERN KITCHEN AND RENOVATION/COMPLETION OF DINING HALLS III. BOREHOLE AND RETICULATION OF WATER (MDGS)

NEW 40,000,000

0517026093 FTC OTOBI

CODE PROJECT NAME TYPE AMOUNT

FTCOROZO 2008465 CONSTRUCTION OF W/SHOP & EQUIPMENT (INSTRUMENT MECHANIC) ONGOING 16,500,000

22020203 INTERNET ACCESS CHARGES 262,054

22020204 SATELLITE BROADCASTING ACCESS CHARGES 87,351

22020201 ELECTRICITY CHARGES 436,757

22020202 TELEPHONE CHARGES 87,351

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,572,324

220202 UTILITIES - GENERAL 960,864

220201 TRAVEL& TRANSPORT - GENERAL 1,747,027

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 174,703

22 OTHER RECURRENT COSTS 84,843,327

2202 OVERHEAD COST 17,120,859

21020201 NHIS 6,160,714

21020202 CONTRIBUTORY PENSION 9,241,071

22020309 UNIFORMS & OTHER CLOTHING 698,811

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 157,232

22020307 DRUGS & MEDICAL SUPPLIES 698,811

22020308 FIELD & CAMPING MATERIALS SUPPLIES 524,108

22020305 PRINTING OF NON SECURITY DOCUMENTS 349,405

22020306 PRINTING OF SECURITY DOCUMENTS 331,935

22020303 NEWSPAPERS 349,405

22020304 MAGAZINES & PERIODICALS 349,405

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 436,757

22020302 BOOKS 349,405

22020205 WATER RATES 87,351

220203 MATERIALS & SUPPLIES - GENERAL 4,245,274

220206 OTHER SERVICES - GENERAL 611,459

220205 TRAINING - GENERAL 524,108

22020501 LOCAL TRAINING 524,108

22020406 OTHER MAINTENANCE SERVICES 1,048,216

22020410 MAINTENANCE OF ROADS AND BRIDGES 87,351

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 873,514

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,048,216

22020402 MAINTENANCE OF OFFICE FURNITURE 524,108

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 873,514

220204 MAINTENANCE SERVICES - GENERAL 4,786,854

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 331,935

Page 206: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020601 SECURITY SERVICES 262,054

220209 FINANCIAL CHARGES - GENERAL 174,703

22020904 OTHER CRF BANK CHARGES 174,703

22020803 PLANT / GENERATOR FUEL COST 262,054

22020806 COOKING GAS/FUEL COST 349,405

22020801 MOTOR VEHICLE FUEL COST 262,054

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 349,405

22020708 BUDGET PREPARATION 87,351

220208 FUEL & LUBRICANTS - GENERAL 1,222,918

22020702 INFORMATION TECHNOLOGY CONSULTING 524,108

22020703 LEGAL SERVICES 349,405

22020606 CLEANING & FUMIGATION SERVICES 349,405

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 960,864

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 67,722,468

23 CAPITAL EXPENDITURE 13,500,000

2205 SUBSIDIES 67,722,468

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 67,722,468

22021010 DIRECT TEACHING & LABORATORY COST 349,405

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 87,351

22021006 POSTAGES & COURIER SERVICES 227,114

22021009 SPORTING ACTIVITIES 349,405

22021003 PUBLICITY & ADVERTISEMENTS 174,703

22021004 MEDICAL EXPENSES 349,405

220210 MISCELLANEOUS 1,886,788

22021001 REFRESHMENT & MEALS 349,405

CODE LINE ITEM AMOUNT

2 EXPENDITURE 245,097,836

XOTO2009281 CONSTRUSTION OF 1 NO 3 BEDROOM FLAT NEW 13,500,000

0517026094 FTC OTUPKO

0517026093 FTC OTOBI

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 223,459,389

TOTAL CAPITAL 13,500,000

TOTAL ALLOCATION 236,959,389

23030102 REHABILITATION / REPAIRS - ELECTRICITY 13,500,000

TOTAL PERSONNEL 138,616,062

TOTAL OVERHEAD 84,843,327

2303 REHABILITATION / REPAIRS 13,500,000

230301 REHABILITATION / REPAIRS OF FIXED ASSETS - GENERAL 13,500,000

220201 TRAVEL& TRANSPORT - GENERAL 1,404,849

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 140,485

22 OTHER RECURRENT COSTS 69,479,787

2202 OVERHEAD COST 13,767,515

21020201 NHIS 7,205,247

21020202 CONTRIBUTORY PENSION 10,807,870

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 18,013,117

210202 SOCIAL CONTRIBUTIONS 18,013,117

210101 SALARIES AND WAGES 144,104,932

21010101 SALARY 144,104,932

21 PERSONNEL COST 162,118,049

2101 SALARY 144,104,932

22020303 NEWSPAPERS 280,970

22020304 MAGAZINES & PERIODICALS 280,970

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 351,212

22020302 BOOKS 280,970

22020205 WATER RATES 70,242

220203 MATERIALS & SUPPLIES - GENERAL 3,413,782

22020203 INTERNET ACCESS CHARGES 210,727

22020204 SATELLITE BROADCASTING ACCESS CHARGES 70,242

22020201 ELECTRICITY CHARGES 351,212

22020202 TELEPHONE CHARGES 70,242

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,264,364

220202 UTILITIES - GENERAL 772,665

22020307 DRUGS & MEDICAL SUPPLIES 561,939

22020308 FIELD & CAMPING MATERIALS SUPPLIES 421,455

22020305 PRINTING OF NON SECURITY DOCUMENTS 280,970

22020306 PRINTING OF SECURITY DOCUMENTS 266,921

Page 207: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 702,424

22020405 MAINTENANCE OF PLANTS/GENERATORS 842,909

22020402 MAINTENANCE OF OFFICE FURNITURE 421,455

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 702,424

220204 MAINTENANCE SERVICES - GENERAL 3,849,284

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 266,921

22020309 UNIFORMS & OTHER CLOTHING 561,939

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 126,436

22020708 BUDGET PREPARATION 70,242

220208 FUEL & LUBRICANTS - GENERAL 983,394

22020702 INFORMATION TECHNOLOGY CONSULTING 421,455

22020703 LEGAL SERVICES 280,970

22020606 CLEANING & FUMIGATION SERVICES 280,970

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 772,667

220206 OTHER SERVICES - GENERAL 491,697

22020601 SECURITY SERVICES 210,727

220205 TRAINING - GENERAL 421,455

22020501 LOCAL TRAINING 421,455

22020406 OTHER MAINTENANCE SERVICES 842,909

22020410 MAINTENANCE OF ROADS AND BRIDGES 70,242

22021006 POSTAGES & COURIER SERVICES 182,630

22021009 SPORTING ACTIVITIES 280,970

22021003 PUBLICITY & ADVERTISEMENTS 140,485

22021004 MEDICAL EXPENSES 280,970

220210 MISCELLANEOUS 1,517,237

22021001 REFRESHMENT & MEALS 280,970

220209 FINANCIAL CHARGES - GENERAL 140,485

22020904 OTHER CRF BANK CHARGES 140,485

22020803 PLANT / GENERATOR FUEL COST 210,727

22020806 COOKING GAS/FUEL COST 280,970

22020801 MOTOR VEHICLE FUEL COST 210,727

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 280,970

TOTAL RECURRENT 231,597,836

TOTAL CAPITAL 13,500,000

TOTAL ALLOCATION 245,097,836

23020118 CONSTRUCTION / PROVISION OF INFRASTRUCTURE 13,500,000

TOTAL PERSONNEL 162,118,049

TOTAL OVERHEAD 69,479,787

2302 CONSTRUCTION / PROVISION 13,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 13,500,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 55,712,272

23 CAPITAL EXPENDITURE 13,500,000

2205 SUBSIDIES 55,712,272

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 55,712,272

22021010 DIRECT TEACHING & LABORATORY COST 280,970

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 70,242

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 15,121,836

210201 ALLOWANCES 240,000

210101 SALARIES AND WAGES 119,054,689

21010101 SALARY 119,054,689

21 PERSONNEL COST 134,176,525

2101 SALARY 119,054,689

CODE LINE ITEM AMOUNT

2 EXPENDITURE 239,780,385

FTC OTKPO007859 CONSTRUCTION OF PERIMETER FENCING ONGOING 13,500,000

0517026095 FTC SHIRORO

0517026094 FTC OTUPKO

CODE PROJECT NAME TYPE AMOUNT

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,000,000

220201 TRAVEL& TRANSPORT - GENERAL 2,000,000

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,000,000

22 OTHER RECURRENT COSTS 92,103,860

2202 OVERHEAD COST 15,872,514

21020201 NHIS 5,952,734

21020202 CONTRIBUTORY PENSION 8,929,102

21020101 NON REGULAR ALLOWANCES 240,000

210202 SOCIAL CONTRIBUTIONS 14,881,836

Page 208: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020201 ELECTRICITY CHARGES 1,000,000

22020202 TELEPHONE CHARGES 498,811

220202 UTILITIES - GENERAL 1,972,514

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 500,000

22020402 MAINTENANCE OF OFFICE FURNITURE 500,000

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 1,000,000

220204 MAINTENANCE SERVICES - GENERAL 2,500,000

22020306 PRINTING OF SECURITY DOCUMENTS 1,000,000

22020307 DRUGS & MEDICAL SUPPLIES 1,500,000

22020304 MAGAZINES & PERIODICALS 200,000

22020305 PRINTING OF NON SECURITY DOCUMENTS 1,000,000

22020302 BOOKS 1,000,000

22020303 NEWSPAPERS 200,000

22020203 INTERNET ACCESS CHARGES 473,703

220203 MATERIALS & SUPPLIES - GENERAL 5,900,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 76,231,346

23 CAPITAL EXPENDITURE 13,500,000

2205 SUBSIDIES 76,231,346

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 76,231,346

22021001 REFRESHMENT & MEALS 500,000

22021009 SPORTING ACTIVITIES 500,000

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 1,000,000

220210 MISCELLANEOUS 1,000,000

220208 FUEL & LUBRICANTS - GENERAL 2,500,000

22020801 MOTOR VEHICLE FUEL COST 1,500,000

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,000,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 500,000

21 PERSONNEL COST 140,760,290

2101 SALARY 125,120,258

0517026096 FTC UROMI

CODE LINE ITEM AMOUNT

2 EXPENDITURE 268,318,874

TOTAL RECURRENT 226,280,385

TOTAL CAPITAL 13,500,000

TOTAL ALLOCATION 239,780,385

23030106 REHABILITATION / REPAIRS - PUBLIC SCHOOLS 13,500,000

TOTAL PERSONNEL 134,176,525

TOTAL OVERHEAD 92,103,860

2303 REHABILITATION / REPAIRS 13,500,000

230301 REHABILITATION / REPAIRS OF FIXED ASSETS - GENERAL 13,500,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,500,000

220202 UTILITIES - GENERAL 2,550,000

220201 TRAVEL& TRANSPORT - GENERAL 3,000,000

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,500,000

22 OTHER RECURRENT COSTS 74,058,584

2202 OVERHEAD COST 17,335,255

21020201 NHIS 6,256,013

21020202 CONTRIBUTORY PENSION 9,384,019

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 15,640,032

210202 SOCIAL CONTRIBUTIONS 15,640,032

210101 SALARIES AND WAGES 125,120,258

21010101 SALARY 125,120,258

220204 MAINTENANCE SERVICES - GENERAL 2,500,000

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 500,000

22020307 DRUGS & MEDICAL SUPPLIES 500,000

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 1,000,000

22020305 PRINTING OF NON SECURITY DOCUMENTS 500,000

22020306 PRINTING OF SECURITY DOCUMENTS 500,000

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 672,234

22020302 BOOKS 763,021

22020203 INTERNET ACCESS CHARGES 850,000

220203 MATERIALS & SUPPLIES - GENERAL 3,935,255

22020201 ELECTRICITY CHARGES 850,000

22020202 TELEPHONE CHARGES 850,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 500,000

22020405 MAINTENANCE OF PLANTS/GENERATORS 500,000

22020402 MAINTENANCE OF OFFICE FURNITURE 500,000

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 500,000

Page 209: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

220210 MISCELLANEOUS 2,350,000

22021003 PUBLICITY & ADVERTISEMENTS 500,000

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 500,000

22020803 PLANT / GENERATOR FUEL COST 500,000

220208 FUEL & LUBRICANTS - GENERAL 2,500,000

22020801 MOTOR VEHICLE FUEL COST 1,500,000

220205 TRAINING - GENERAL 500,000

22020501 LOCAL TRAINING 500,000

23020119 CONSTRUCTION / PROVISION OF RECREATIONAL FACILITIES 13,500,000

TOTAL PERSONNEL 140,760,290

TOTAL OVERHEAD 74,058,584

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 53,500,000

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 40,000,000

23 CAPITAL EXPENDITURE 53,500,000

2302 CONSTRUCTION / PROVISION 53,500,000

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 56,723,329

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 56,723,329

22021010 DIRECT TEACHING & LABORATORY COST 850,000

2205 SUBSIDIES 56,723,329

22021007 WELFARE PACKAGES 500,000

22021009 SPORTING ACTIVITIES 500,000

21 PERSONNEL COST 234,760,916

2101 SALARY 208,196,370

0517026097 FTC UYO

CODE LINE ITEM AMOUNT

2 EXPENDITURE 322,297,797

FSTCUROMI03008095 COMPLTION OF DINNING HALL/ KITCHEN ONGOING 13,500,000

FSTCUROMI08010430I. VIP TOILETS AND BATHROOMS (HOSTELS AND CLASSROOMS AREAS) II. PROVISION OF MODERN KITCHEN AND RENOVATION/COMPLETION OF DINING HALLS III. BOREHOLE AND RETICULATION OF WATER (MDGS)

NEW 40,000,000

0517026096 FTC UROMI

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 214,818,874

TOTAL CAPITAL 53,500,000

TOTAL ALLOCATION 268,318,874

220201 TRAVEL& TRANSPORT - GENERAL 1,772,779

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 177,278

22 OTHER RECURRENT COSTS 74,036,881

2202 OVERHEAD COST 17,373,236

21020201 NHIS 10,409,818

21020202 CONTRIBUTORY PENSION 15,614,728

21020101 NON REGULAR ALLOWANCES 540,000

210202 SOCIAL CONTRIBUTIONS 26,024,546

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 26,564,546

210201 ALLOWANCES 540,000

210101 SALARIES AND WAGES 208,196,370

21010101 SALARY 208,196,370

22020303 NEWSPAPERS 354,556

22020304 MAGAZINES & PERIODICALS 354,556

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 443,195

22020302 BOOKS 354,556

22020205 WATER RATES 88,639

220203 MATERIALS & SUPPLIES - GENERAL 4,307,853

22020203 INTERNET ACCESS CHARGES 265,917

22020204 SATELLITE BROADCASTING ACCESS CHARGES 88,639

22020201 ELECTRICITY CHARGES 443,195

22020202 TELEPHONE CHARGES 88,639

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,595,501

220202 UTILITIES - GENERAL 975,029

22020402 MAINTENANCE OF OFFICE FURNITURE 531,834

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 886,389

220204 MAINTENANCE SERVICES - GENERAL 4,857,413

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 336,828

22020309 UNIFORMS & OTHER CLOTHING 709,111

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 159,550

22020307 DRUGS & MEDICAL SUPPLIES 709,111

22020308 FIELD & CAMPING MATERIALS SUPPLIES 531,834

22020305 PRINTING OF NON SECURITY DOCUMENTS 354,556

22020306 PRINTING OF SECURITY DOCUMENTS 336,828

Page 210: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 886,389

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,063,667

22020708 BUDGET PREPARATION 88,639

220208 FUEL & LUBRICANTS - GENERAL 1,240,946

22020702 INFORMATION TECHNOLOGY CONSULTING 531,834

22020703 LEGAL SERVICES 354,556

22020606 CLEANING & FUMIGATION SERVICES 354,556

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 975,029

220206 OTHER SERVICES - GENERAL 620,473

22020601 SECURITY SERVICES 265,917

220205 TRAINING - GENERAL 531,834

22020501 LOCAL TRAINING 531,834

22020406 OTHER MAINTENANCE SERVICES 1,063,667

22020410 MAINTENANCE OF ROADS AND BRIDGES 88,639

22021006 POSTAGES & COURIER SERVICES 230,461

22021009 SPORTING ACTIVITIES 354,556

22021003 PUBLICITY & ADVERTISEMENTS 177,278

22021004 MEDICAL EXPENSES 354,556

220210 MISCELLANEOUS 1,914,602

22021001 REFRESHMENT & MEALS 354,556

220209 FINANCIAL CHARGES - GENERAL 177,278

22020904 OTHER CRF BANK CHARGES 177,278

22020803 PLANT / GENERATOR FUEL COST 265,917

22020806 COOKING GAS/FUEL COST 354,556

22020801 MOTOR VEHICLE FUEL COST 265,917

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 354,556

TOTAL RECURRENT 308,797,797

TOTAL CAPITAL 13,500,000

TOTAL ALLOCATION 322,297,797

23020102 CONSTRUCTION / PROVISION OF RESIDENTIAL BUILDINGS 13,500,000

TOTAL PERSONNEL 234,760,916

TOTAL OVERHEAD 74,036,881

2302 CONSTRUCTION / PROVISION 13,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 13,500,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 56,663,645

23 CAPITAL EXPENDITURE 13,500,000

2205 SUBSIDIES 56,663,645

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 56,663,645

22021010 DIRECT TEACHING & LABORATORY COST 354,556

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 88,639

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 56,754,775

210202 SOCIAL CONTRIBUTIONS 56,754,775

210101 SALARIES AND WAGES 454,038,195

21010101 SALARY 454,038,195

21 PERSONNEL COST 510,792,970

2101 SALARY 454,038,195

CODE LINE ITEM AMOUNT

2 EXPENDITURE 621,788,756

FTCUYO002008071 COMPLETION OF IN0 KITCHEN ONGOING 13,500,000

0517026098 FTC YABA

0517026097 FTC UYO

CODE PROJECT NAME TYPE AMOUNT

22020203 INTERNET ACCESS CHARGES 325,476

22020204 SATELLITE BROADCASTING ACCESS CHARGES 108,492

22020201 ELECTRICITY CHARGES 542,460

22020202 TELEPHONE CHARGES 108,492

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,952,857

220202 UTILITIES - GENERAL 1,193,412

220201 TRAVEL& TRANSPORT - GENERAL 2,169,841

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 216,984

22 OTHER RECURRENT COSTS 97,495,786

2202 OVERHEAD COST 21,264,440

21020201 NHIS 22,701,910

21020202 CONTRIBUTORY PENSION 34,052,865

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 542,460

22020205 WATER RATES 108,492

220203 MATERIALS & SUPPLIES - GENERAL 5,272,714

Page 211: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020309 UNIFORMS & OTHER CLOTHING 867,937

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 195,286

22020307 DRUGS & MEDICAL SUPPLIES 867,937

22020308 FIELD & CAMPING MATERIALS SUPPLIES 650,952

22020305 PRINTING OF NON SECURITY DOCUMENTS 433,968

22020306 PRINTING OF SECURITY DOCUMENTS 412,270

22020303 NEWSPAPERS 433,968

22020304 MAGAZINES & PERIODICALS 433,968

22020302 BOOKS 433,968

220206 OTHER SERVICES - GENERAL 759,444

22020601 SECURITY SERVICES 325,476

220205 TRAINING - GENERAL 650,952

22020501 LOCAL TRAINING 650,952

22020406 OTHER MAINTENANCE SERVICES 1,301,905

22020410 MAINTENANCE OF ROADS AND BRIDGES 108,492

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,084,921

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,301,905

22020402 MAINTENANCE OF OFFICE FURNITURE 650,952

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,084,921

220204 MAINTENANCE SERVICES - GENERAL 5,945,366

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 412,270

220209 FINANCIAL CHARGES - GENERAL 216,984

22020904 OTHER CRF BANK CHARGES 216,984

22020803 PLANT / GENERATOR FUEL COST 325,476

22020806 COOKING GAS/FUEL COST 433,968

22020801 MOTOR VEHICLE FUEL COST 325,476

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 433,968

22020708 BUDGET PREPARATION 108,492

220208 FUEL & LUBRICANTS - GENERAL 1,518,888

22020702 INFORMATION TECHNOLOGY CONSULTING 650,952

22020703 LEGAL SERVICES 433,968

22020606 CLEANING & FUMIGATION SERVICES 433,968

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 1,193,412

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 76,231,346

23 CAPITAL EXPENDITURE 13,500,000

2205 SUBSIDIES 76,231,346

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 76,231,346

22021010 DIRECT TEACHING & LABORATORY COST 433,968

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 108,492

22021006 POSTAGES & COURIER SERVICES 282,079

22021009 SPORTING ACTIVITIES 433,968

22021003 PUBLICITY & ADVERTISEMENTS 216,984

22021004 MEDICAL EXPENSES 433,968

220210 MISCELLANEOUS 2,343,427

22021001 REFRESHMENT & MEALS 433,968

CODE LINE ITEM AMOUNT

2 EXPENDITURE 286,039,400

FTCYABA001008096 CONSTRUCTION OF 12NO CLASSROOM ONGOING 13,500,000

0517026099 FTC ZURU

0517026098 FTC YABA

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 608,288,756

TOTAL CAPITAL 13,500,000

TOTAL ALLOCATION 621,788,756

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 13,500,000

TOTAL PERSONNEL 510,792,970

TOTAL OVERHEAD 97,495,786

2302 CONSTRUCTION / PROVISION 13,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 13,500,000

21020101 NON REGULAR ALLOWANCES 240,000

210202 SOCIAL CONTRIBUTIONS 14,329,828

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 14,569,828

210201 ALLOWANCES 240,000

210101 SALARIES AND WAGES 114,638,622

21010101 SALARY 114,638,622

21 PERSONNEL COST 129,208,450

2101 SALARY 114,638,622

Page 212: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22 OTHER RECURRENT COSTS 103,330,950

2202 OVERHEAD COST 19,868,896

21020201 NHIS 5,731,931

21020202 CONTRIBUTORY PENSION 8,597,897

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 506,859

22020302 BOOKS 405,488

22020205 WATER RATES 101,372

220203 MATERIALS & SUPPLIES - GENERAL 4,926,674

22020203 INTERNET ACCESS CHARGES 304,116

22020204 SATELLITE BROADCASTING ACCESS CHARGES 101,372

22020201 ELECTRICITY CHARGES 506,859

22020202 TELEPHONE CHARGES 101,372

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,824,694

220202 UTILITIES - GENERAL 1,115,091

220201 TRAVEL& TRANSPORT - GENERAL 2,027,438

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 202,744

22020402 MAINTENANCE OF OFFICE FURNITURE 608,231

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,013,719

220204 MAINTENANCE SERVICES - GENERAL 5,555,180

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 385,213

22020309 UNIFORMS & OTHER CLOTHING 810,975

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 182,469

22020307 DRUGS & MEDICAL SUPPLIES 810,975

22020308 FIELD & CAMPING MATERIALS SUPPLIES 608,231

22020305 PRINTING OF NON SECURITY DOCUMENTS 405,488

22020306 PRINTING OF SECURITY DOCUMENTS 385,213

22020303 NEWSPAPERS 405,488

22020304 MAGAZINES & PERIODICALS 405,488

22020702 INFORMATION TECHNOLOGY CONSULTING 608,231

22020703 LEGAL SERVICES 405,488

22020606 CLEANING & FUMIGATION SERVICES 405,488

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 1,115,091

220206 OTHER SERVICES - GENERAL 709,604

22020601 SECURITY SERVICES 304,116

220205 TRAINING - GENERAL 608,231

22020501 LOCAL TRAINING 608,231

22020406 OTHER MAINTENANCE SERVICES 1,216,463

22020410 MAINTENANCE OF ROADS AND BRIDGES 101,372

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,013,719

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,216,463

22021003 PUBLICITY & ADVERTISEMENTS 202,744

22021004 MEDICAL EXPENSES 405,488

220210 MISCELLANEOUS 2,189,635

22021001 REFRESHMENT & MEALS 405,488

220209 FINANCIAL CHARGES - GENERAL 202,744

22020904 OTHER CRF BANK CHARGES 202,744

22020803 PLANT / GENERATOR FUEL COST 304,116

22020806 COOKING GAS/FUEL COST 405,488

22020801 MOTOR VEHICLE FUEL COST 304,116

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 405,488

22020708 BUDGET PREPARATION 101,372

220208 FUEL & LUBRICANTS - GENERAL 1,419,208

23020102 CONSTRUCTION / PROVISION OF RESIDENTIAL BUILDINGS 13,500,000

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 40,000,000

2302 CONSTRUCTION / PROVISION 53,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 53,500,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 83,462,054

23 CAPITAL EXPENDITURE 53,500,000

2205 SUBSIDIES 83,462,054

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 83,462,054

22021010 DIRECT TEACHING & LABORATORY COST 405,488

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 101,372

22021006 POSTAGES & COURIER SERVICES 263,567

22021009 SPORTING ACTIVITIES 405,488

TOTAL CAPITAL 53,500,000

TOTAL PERSONNEL 129,208,450

TOTAL OVERHEAD 103,330,950

TOTAL RECURRENT 232,539,400

Page 213: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

21 PERSONNEL COST 409,837,279

2101 SALARY 364,299,804

CODE LINE ITEM AMOUNT

2 EXPENDITURE 580,955,352

FSTCZURU07010387I. VIP TOILETS AND BATHROOMS (HOSTELS AND CLASSROOMS AREAS) II. PROVISION OF MODERN KITCHEN AND RENOVATION/COMPLETION OF DINING HALLS III. BOREHOLE AND RETICULATION OF WATER (MDGS)

NEW 40,000,000

0517026100 KING'S COLLEGE

CODE PROJECT NAME TYPE AMOUNT

FSTCZURU07010370 CONSTRUCTION OF 1BLOCK OF 4SCIENCE LABS NEW 13,500,000

TOTAL ALLOCATION 286,039,400

0517026099 FTC ZURU

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 2,500,000

220202 UTILITIES - GENERAL 3,600,000

220201 TRAVEL& TRANSPORT - GENERAL 5,000,000

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 2,500,000

22 OTHER RECURRENT COSTS 157,618,073

2202 OVERHEAD COST 34,623,900

21020201 NHIS 18,214,990

21020202 CONTRIBUTORY PENSION 27,322,485

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 45,537,475

210202 SOCIAL CONTRIBUTIONS 45,537,475

210101 SALARIES AND WAGES 364,299,804

21010101 SALARY 364,299,804

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 1,000,000

220204 MAINTENANCE SERVICES - GENERAL 5,500,000

22020307 DRUGS & MEDICAL SUPPLIES 1,000,000

22020308 FIELD & CAMPING MATERIALS SUPPLIES 2,000,000

22020305 PRINTING OF NON SECURITY DOCUMENTS 1,123,900

22020306 PRINTING OF SECURITY DOCUMENTS 1,000,000

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 1,500,000

22020302 BOOKS 1,500,000

22020203 INTERNET ACCESS CHARGES 500,000

220203 MATERIALS & SUPPLIES - GENERAL 9,123,900

22020201 ELECTRICITY CHARGES 2,500,000

22020202 TELEPHONE CHARGES 600,000

220208 FUEL & LUBRICANTS - GENERAL 3,700,000

22020801 MOTOR VEHICLE FUEL COST 2,000,000

22020601 SECURITY SERVICES 1,500,000

22020606 CLEANING & FUMIGATION SERVICES 1,000,000

22020501 LOCAL TRAINING 2,000,000

220206 OTHER SERVICES - GENERAL 2,500,000

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,500,000

220205 TRAINING - GENERAL 2,000,000

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,000,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,000,000

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,000,000

22020402 MAINTENANCE OF OFFICE FURNITURE 1,000,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 122,994,173

23 CAPITAL EXPENDITURE 13,500,000

2205 SUBSIDIES 122,994,173

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 122,994,173

22021009 SPORTING ACTIVITIES 850,000

22021010 DIRECT TEACHING & LABORATORY COST 850,000

22021003 PUBLICITY & ADVERTISEMENTS 500,000

22021007 WELFARE PACKAGES 500,000

220210 MISCELLANEOUS 3,200,000

22021002 HONORARIUM & SITTING ALLOWANCE 500,000

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 850,000

22020803 PLANT / GENERATOR FUEL COST 850,000

0517026100 KING'S COLLEGE

TOTAL RECURRENT 567,455,352

TOTAL CAPITAL 13,500,000

TOTAL ALLOCATION 580,955,352

23030121 REHABILITATION / REPAIRS OF OFFICE BUILDINGS 13,500,000

TOTAL PERSONNEL 409,837,279

TOTAL OVERHEAD 157,618,073

2303 REHABILITATION / REPAIRS 13,500,000

230301 REHABILITATION / REPAIRS OF FIXED ASSETS - GENERAL 13,500,000

Page 214: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

CODE LINE ITEM AMOUNT

2 EXPENDITURE 644,999,390

KCOL002008134 COMPLETION OF 2 NOS OF STUDENT HOSTEL (HIGH RISE BUILDING) AT ANNEX ONGOING 13,500,000

0517026101 QUEEN'S COLLEGE LAGOS

CODE PROJECT NAME TYPE AMOUNT

220201 TRAVEL& TRANSPORT - GENERAL 7,000,000

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 3,500,000

22 OTHER RECURRENT COSTS 151,052,084

2202 OVERHEAD COST 38,430,748

21020201 NHIS 21,353,214

21020202 CONTRIBUTORY PENSION 32,029,820

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 53,383,034

210202 SOCIAL CONTRIBUTIONS 53,383,034

210101 SALARIES AND WAGES 427,064,272

21010101 SALARY 427,064,272

21 PERSONNEL COST 480,447,306

2101 SALARY 427,064,272

22020306 PRINTING OF SECURITY DOCUMENTS 1,500,000

22020307 DRUGS & MEDICAL SUPPLIES 1,000,000

22020304 MAGAZINES & PERIODICALS 500,000

22020305 PRINTING OF NON SECURITY DOCUMENTS 822,888

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 2,000,000

22020302 BOOKS 2,000,000

22020203 INTERNET ACCESS CHARGES 500,000

220203 MATERIALS & SUPPLIES - GENERAL 10,822,888

22020201 ELECTRICITY CHARGES 2,500,000

22020202 TELEPHONE CHARGES 707,860

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 3,500,000

220202 UTILITIES - GENERAL 3,707,860

220206 OTHER SERVICES - GENERAL 2,500,000

22020601 SECURITY SERVICES 1,500,000

220205 TRAINING - GENERAL 2,000,000

22020501 LOCAL TRAINING 2,000,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,000,000

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,500,000

22020402 MAINTENANCE OF OFFICE FURNITURE 1,000,000

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,000,000

220204 MAINTENANCE SERVICES - GENERAL 5,500,000

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,000,000

22020308 FIELD & CAMPING MATERIALS SUPPLIES 2,000,000

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 1,000,000

22021010 DIRECT TEACHING & LABORATORY COST 850,000

2205 SUBSIDIES 112,621,336

22021007 WELFARE PACKAGES 500,000

22021009 SPORTING ACTIVITIES 850,000

22021002 HONORARIUM & SITTING ALLOWANCE 500,000

22021003 PUBLICITY & ADVERTISEMENTS 500,000

22020803 PLANT / GENERATOR FUEL COST 850,000

220210 MISCELLANEOUS 3,200,000

22020801 MOTOR VEHICLE FUEL COST 2,000,000

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 850,000

22020606 CLEANING & FUMIGATION SERVICES 1,000,000

220208 FUEL & LUBRICANTS - GENERAL 3,700,000

CODE PROJECT NAME TYPE AMOUNT

QCOL009013834CONSTRUCTION OF ADDITIONAL STAFF QUARTERS AND CONSTRUCTION OF BRAITHWAITE WATER

NEW 13,500,000

TOTAL CAPITAL 13,500,000

TOTAL ALLOCATION 644,999,390

0517026101 QUEEN'S COLLEGE LAGOS

TOTAL PERSONNEL 480,447,306

TOTAL OVERHEAD 151,052,084

TOTAL RECURRENT 631,499,390

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 13,500,000

23020102 CONSTRUCTION / PROVISION OF RESIDENTIAL BUILDINGS 13,500,000

23 CAPITAL EXPENDITURE 13,500,000

2302 CONSTRUCTION / PROVISION 13,500,000

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 112,621,336

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 112,621,336

Page 215: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

21020201 NHIS 10,511,524

21020202 CONTRIBUTORY PENSION 15,767,286

21020101 NON REGULAR ALLOWANCES 120,000

210202 SOCIAL CONTRIBUTIONS 26,278,810

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 26,398,810

210201 ALLOWANCES 120,000

210101 SALARIES AND WAGES 210,230,480

21010101 SALARY 210,230,480

21 PERSONNEL COST 236,629,290

2101 SALARY 210,230,480

0517026102 SULEJA ACADEMY

CODE LINE ITEM AMOUNT

2 EXPENDITURE 475,317,188

22020205 WATER RATES 360,509

220203 MATERIALS & SUPPLIES - GENERAL 17,520,753

22020203 INTERNET ACCESS CHARGES 1,081,528

22020204 SATELLITE BROADCASTING ACCESS CHARGES 360,509

22020201 ELECTRICITY CHARGES 1,802,547

22020202 TELEPHONE CHARGES 360,509

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 6,489,168

220202 UTILITIES - GENERAL 3,965,602

220201 TRAVEL& TRANSPORT - GENERAL 7,210,187

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 721,019

22 OTHER RECURRENT COSTS 182,187,898

2202 OVERHEAD COST 70,659,824

220204 MAINTENANCE SERVICES - GENERAL 19,755,910

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,369,935

22020309 UNIFORMS & OTHER CLOTHING 2,884,075

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 648,917

22020307 DRUGS & MEDICAL SUPPLIES 2,884,075

22020308 FIELD & CAMPING MATERIALS SUPPLIES 2,163,056

22020305 PRINTING OF NON SECURITY DOCUMENTS 1,442,037

22020306 PRINTING OF SECURITY DOCUMENTS 1,369,935

22020303 NEWSPAPERS 1,442,037

22020304 MAGAZINES & PERIODICALS 1,442,037

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 1,802,547

22020302 BOOKS 1,442,037

22020606 CLEANING & FUMIGATION SERVICES 1,442,037

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 3,965,602

220206 OTHER SERVICES - GENERAL 2,523,565

22020601 SECURITY SERVICES 1,081,528

220205 TRAINING - GENERAL 2,163,056

22020501 LOCAL TRAINING 2,163,056

22020406 OTHER MAINTENANCE SERVICES 4,326,112

22020410 MAINTENANCE OF ROADS AND BRIDGES 360,509

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 3,605,093

22020405 MAINTENANCE OF PLANTS/GENERATORS 4,326,112

22020402 MAINTENANCE OF OFFICE FURNITURE 2,163,056

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 3,605,093

220210 MISCELLANEOUS 7,787,000

22021001 REFRESHMENT & MEALS 1,442,037

220209 FINANCIAL CHARGES - GENERAL 721,019

22020904 OTHER CRF BANK CHARGES 721,019

22020803 PLANT / GENERATOR FUEL COST 1,081,528

22020806 COOKING GAS/FUEL COST 1,442,037

22020801 MOTOR VEHICLE FUEL COST 1,081,528

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 1,442,037

22020708 BUDGET PREPARATION 360,509

220208 FUEL & LUBRICANTS - GENERAL 5,047,130

22020702 INFORMATION TECHNOLOGY CONSULTING 2,163,056

22020703 LEGAL SERVICES 1,442,037

2205 SUBSIDIES 111,528,074

22021010 DIRECT TEACHING & LABORATORY COST 1,442,037

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 360,509

22021006 POSTAGES & COURIER SERVICES 937,324

22021009 SPORTING ACTIVITIES 1,442,037

22021003 PUBLICITY & ADVERTISEMENTS 721,019

22021004 MEDICAL EXPENSES 1,442,037

Page 216: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

2302 CONSTRUCTION / PROVISION 56,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 56,500,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 111,528,074

23 CAPITAL EXPENDITURE 56,500,000

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 111,528,074

CODE LINE ITEM AMOUNT

2 EXPENDITURE 146,417,882

SULEJA005009092I. VIP TOILETS AND BATHROOMS (HOSTELS AND CLASSROOMS AREAS) II. PROVISION OF MODERN KITCHEN AND RENOVATION/COMPLETION OF DINING HALLS III. BOREHOLE AND RETICULATION OF WATER (MDGS)

NEW 40,000,000

0517026103 FSTC,DOMA

CODE PROJECT NAME TYPE AMOUNT

SULEJA 01008269 COMPLETION OF 2 NOS. BLOCK OF CLASSROOM ONGOING 16,500,000

TOTAL CAPITAL 56,500,000

TOTAL ALLOCATION 475,317,188

0517026102 SULEJA ACADEMY

TOTAL PERSONNEL 236,629,290

TOTAL OVERHEAD 182,187,898

TOTAL RECURRENT 418,817,188

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 16,500,000

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 40,000,000

220201 TRAVEL& TRANSPORT - GENERAL 925,000

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 525,000

22 OTHER RECURRENT COSTS 46,403,138

2202 OVERHEAD COST 14,045,013

21020201 NHIS 3,845,100

21020202 CONTRIBUTORY PENSION 5,767,650

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 9,612,750

210202 SOCIAL CONTRIBUTIONS 9,612,750

210101 SALARIES AND WAGES 76,901,994

21010101 SALARY 76,901,994

21 PERSONNEL COST 86,514,744

2101 SALARY 76,901,994

22020402 MAINTENANCE OF OFFICE FURNITURE 500,000

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 800,000

220204 MAINTENANCE SERVICES - GENERAL 3,100,000

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 500,000

22020307 DRUGS & MEDICAL SUPPLIES 750,000

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 750,000

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 500,000

22020302 BOOKS 500,000

22020201 ELECTRICITY CHARGES 250,000

220203 MATERIALS & SUPPLIES - GENERAL 2,500,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 400,000

220202 UTILITIES - GENERAL 250,000

22021009 SPORTING ACTIVITIES 1,120,013

22021010 DIRECT TEACHING & LABORATORY COST 1,000,000

22021001 REFRESHMENT & MEALS 500,000

22021007 WELFARE PACKAGES 1,200,000

22020803 PLANT / GENERATOR FUEL COST 1,200,000

220210 MISCELLANEOUS 3,820,013

220208 FUEL & LUBRICANTS - GENERAL 1,950,000

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 750,000

220205 TRAINING - GENERAL 1,500,000

22020501 LOCAL TRAINING 1,500,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 750,000

22020405 MAINTENANCE OF PLANTS/GENERATORS 550,000

TOTAL RECURRENT 132,917,882

TOTAL CAPITAL 13,500,000

TOTAL ALLOCATION 146,417,882

23030101 REHABILITATION / REPAIRS OF RESIDENTIAL BUILDING 13,500,000

TOTAL PERSONNEL 86,514,744

TOTAL OVERHEAD 46,403,138

2303 REHABILITATION / REPAIRS 13,500,000

230301 REHABILITATION / REPAIRS OF FIXED ASSETS - GENERAL 13,500,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 32,358,125

23 CAPITAL EXPENDITURE 13,500,000

2205 SUBSIDIES 32,358,125

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 32,358,125

Page 217: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

0517026103 FSTC,DOMA

CODE PROJECT NAME TYPE AMOUNT

21020201 NHIS 2,269,367

21020202 CONTRIBUTORY PENSION 3,404,051

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 5,673,418

210202 SOCIAL CONTRIBUTIONS 5,673,418

210101 SALARIES AND WAGES 45,387,345

21010101 SALARY 45,387,345

21 PERSONNEL COST 51,060,763

2101 SALARY 45,387,345

CODE LINE ITEM AMOUNT

2 EXPENDITURE 128,773,285

FSTCDOMA007007677 CONSTRUCTION OF NEW ELECTRICAL WORKSHOP ONGOING 13,500,000

0517026104 FSTC DAYI

22020205 WATER RATES 95,702

220203 MATERIALS & SUPPLIES - GENERAL 4,651,117

22020203 INTERNET ACCESS CHARGES 287,106

22020204 SATELLITE BROADCASTING ACCESS CHARGES 95,702

22020201 ELECTRICITY CHARGES 478,510

22020202 TELEPHONE CHARGES 95,702

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,722,635

220202 UTILITIES - GENERAL 1,052,722

220201 TRAVEL& TRANSPORT - GENERAL 1,914,039

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 191,404

22 OTHER RECURRENT COSTS 64,212,522

2202 OVERHEAD COST 18,757,588

220204 MAINTENANCE SERVICES - GENERAL 5,244,467

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 363,667

22020309 UNIFORMS & OTHER CLOTHING 765,616

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 172,264

22020307 DRUGS & MEDICAL SUPPLIES 765,616

22020308 FIELD & CAMPING MATERIALS SUPPLIES 574,212

22020305 PRINTING OF NON SECURITY DOCUMENTS 382,808

22020306 PRINTING OF SECURITY DOCUMENTS 363,667

22020303 NEWSPAPERS 382,808

22020304 MAGAZINES & PERIODICALS 382,808

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 478,510

22020302 BOOKS 382,808

22020606 CLEANING & FUMIGATION SERVICES 382,808

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 1,052,722

220206 OTHER SERVICES - GENERAL 669,914

22020601 SECURITY SERVICES 287,106

220205 TRAINING - GENERAL 574,212

22020501 LOCAL TRAINING 574,212

22020406 OTHER MAINTENANCE SERVICES 1,148,423

22020410 MAINTENANCE OF ROADS AND BRIDGES 95,702

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 957,020

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,148,423

22020402 MAINTENANCE OF OFFICE FURNITURE 574,212

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 957,020

220210 MISCELLANEOUS 2,067,163

22021001 REFRESHMENT & MEALS 382,808

220209 FINANCIAL CHARGES - GENERAL 191,404

22020904 OTHER CRF BANK CHARGES 191,404

22020803 PLANT / GENERATOR FUEL COST 287,106

22020806 COOKING GAS/FUEL COST 382,808

22020801 MOTOR VEHICLE FUEL COST 287,106

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 382,808

22020708 BUDGET PREPARATION 95,702

220208 FUEL & LUBRICANTS - GENERAL 1,339,828

22020702 INFORMATION TECHNOLOGY CONSULTING 574,212

22020703 LEGAL SERVICES 382,808

22021010 DIRECT TEACHING & LABORATORY COST 382,808

22021006 POSTAGES & COURIER SERVICES 248,825

22021009 SPORTING ACTIVITIES 382,808

22021003 PUBLICITY & ADVERTISEMENTS 191,404

22021004 MEDICAL EXPENSES 382,808

Page 218: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

2302 CONSTRUCTION / PROVISION 13,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 13,500,000

22050102 MEAL SUBSIDY TO GOVERNMENT SCHOOLS 45,454,934

23 CAPITAL EXPENDITURE 13,500,000

2205 SUBSIDIES 45,454,934

220501 SUBSIDY TO GOVERNMENT OWNED COMPANIES & PARASTATALS 45,454,934

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 95,702

21 PERSONNEL COST 178,418,554

2101 SALARY 159,086,435

CODE LINE ITEM AMOUNT

2 EXPENDITURE 240,220,701

FSTCDAYI01007824 CONSTRUCTION OF 2 NOS. ADDITIONAL HOSTEL BLOCKS ONGOING 13,500,000

0517027001 LIBRARIANS REGISTRATION COUNCIL OF NIGERIA

0517026104 FSTC DAYI

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 115,273,285

TOTAL CAPITAL 13,500,000

TOTAL ALLOCATION 128,773,285

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 13,500,000

TOTAL PERSONNEL 51,060,763

TOTAL OVERHEAD 64,212,522

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 2,057,089

220202 UTILITIES - GENERAL 1,257,111

220201 TRAVEL& TRANSPORT - GENERAL 2,742,785

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 685,696

22 OTHER RECURRENT COSTS 21,645,147

2202 OVERHEAD COST 21,645,147

21020201 NHIS 7,400,636

21020202 CONTRIBUTORY PENSION 11,931,483

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 19,332,119

210202 SOCIAL CONTRIBUTIONS 19,332,119

210101 SALARIES AND WAGES 159,086,435

21010101 SALARY 159,086,435

22020305 PRINTING OF NON SECURITY DOCUMENTS 457,131

22020306 PRINTING OF SECURITY DOCUMENTS 434,274

22020303 NEWSPAPERS 457,131

22020304 MAGAZINES & PERIODICALS 342,848

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 571,414

22020302 BOOKS 457,131

22020205 WATER RATES 114,283

220203 MATERIALS & SUPPLIES - GENERAL 5,439,858

22020203 INTERNET ACCESS CHARGES 342,848

22020204 SATELLITE BROADCASTING ACCESS CHARGES 114,283

22020201 ELECTRICITY CHARGES 571,414

22020202 TELEPHONE CHARGES 114,283

22020406 OTHER MAINTENANCE SERVICES 914,262

22020410 MAINTENANCE OF ROADS AND BRIDGES 114,283

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,142,827

22020405 MAINTENANCE OF PLANTS/GENERATORS 914,262

22020402 MAINTENANCE OF OFFICE FURNITURE 685,696

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,142,827

220204 MAINTENANCE SERVICES - GENERAL 5,348,431

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 434,274

22020309 UNIFORMS & OTHER CLOTHING 914,262

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 205,709

22020307 DRUGS & MEDICAL SUPPLIES 914,262

22020308 FIELD & CAMPING MATERIALS SUPPLIES 685,696

22020705 ARCHITECTURAL SERVICES 342,848

22020706 SURVEYING SERVICES 114,283

22020702 INFORMATION TECHNOLOGY CONSULTING 685,696

22020703 LEGAL SERVICES 457,131

22020606 CLEANING & FUMIGATION SERVICES 457,131

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 1,714,241

220206 OTHER SERVICES - GENERAL 685,696

22020601 SECURITY SERVICES 228,565

220205 TRAINING - GENERAL 685,696

22020501 LOCAL TRAINING 685,696

Page 219: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020708 BUDGET PREPARATION 114,283

220208 FUEL & LUBRICANTS - GENERAL 1,599,958

22021006 POSTAGES & COURIER SERVICES 297,135

22021009 SPORTING ACTIVITIES 434,274

22021003 PUBLICITY & ADVERTISEMENTS 228,565

22021004 MEDICAL EXPENSES 457,131

220210 MISCELLANEOUS 1,942,806

22021001 REFRESHMENT & MEALS 411,418

220209 FINANCIAL CHARGES - GENERAL 228,565

22020904 OTHER CRF BANK CHARGES 228,565

22020803 PLANT / GENERATOR FUEL COST 342,848

22020806 COOKING GAS/FUEL COST 457,131

22020801 MOTOR VEHICLE FUEL COST 342,848

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 457,131

TOTAL PERSONNEL 178,418,554

TOTAL OVERHEAD 21,645,147

TOTAL RECURRENT 200,063,701

23050101 RESEARCH AND DEVELOPMENT 10,500,000

23050103 MONITORING AND EVALUATION 7,000,000

2305 OTHER CAPITAL PROJECTS 17,500,000

230501 ACQUISITION OF NON TANGIBLE ASSETS 17,500,000

23010105 PURCHASE OF MOTOR VEHICLES 7,500,000

23010125 PURCHASE OF LIBRARY BOOKS & EQUIPMENT 15,157,000

2301 FIXED ASSETS PURCHASED 22,657,000

230101 PURCHASE OF FIXED ASSETS - GENERAL 22,657,000

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 114,283

23 CAPITAL EXPENDITURE 40,157,000

LRCN05009096 ESTABLISHMENT OF E-RESOURCES (E-BOOKS, E-JOURNALS, ETC) NEW 4,657,000

LRCN05009097 ESTABLISHMENT AND INSTALLATION OF WEB BASED FACILITIES FOR DATABASE MIGRATION NEW 5,500,000

LRCN04006862QUALITY ASSURANCE FOR NIGERIAN SCHOOL LIBRARIES IN FCT PLUS 2 STATES. DEVELOPMENT OF MINIMUM STANDARDS AND BENCHMARKS.

ONGOING 7,000,000

LRCN05009095PRISON LIBRARY OUTREACH (TO TAKE LIBRARY TO A DISADVANTAGED GROUP FOR TRANSFORMATION AND REFORMATION) IN KUJE, ABUJA, FCT.

NEW 5,000,000

LRCN03006849 READERSHIP CAMPAIGN AND FORMATION OF BOOK CLUB IN NIGERIAN SCHOOLS ONGOING 5,000,000

LRCN03006853 DEVELOPMENT OF FACILITIES IN LIBRARY AND INFORMATION SCIENCE (LIS) PROGRAMMES ONGOING 5,500,000

CODE PROJECT NAME TYPE AMOUNT

LRCN01006815 MONITORING & EVALUATION PROJECT VEHICLES (2 UNITS) ONGOING 7,500,000

TOTAL CAPITAL 40,157,000

TOTAL ALLOCATION 240,220,701

0517027001 LIBRARIANS REGISTRATION COUNCIL OF NIGERIA

TOTAL PERSONNEL 288,738,833

TOTAL OVERHEAD 200,757,079

TOTAL RECURRENT 489,495,912

220201 TRAVEL& TRANSPORT - GENERAL 200,757,079

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 200,757,079

22 OTHER RECURRENT COSTS 200,757,079

2202 OVERHEAD COST 200,757,079

210101 SALARIES AND WAGES 288,738,833

21010101 SALARY 288,738,833

21 PERSONNEL COST 288,738,833

2101 SALARY 288,738,833

0517028001 UNESCO PARIS

CODE LINE ITEM AMOUNT

2 EXPENDITURE 489,495,912

21020101 NON REGULAR ALLOWANCES 943,560

210202 SOCIAL CONTRIBUTIONS 103,418,755

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 104,362,315

210201 ALLOWANCES 943,560

210101 SALARIES AND WAGES 867,695,982

21010101 SALARY 867,695,982

21 PERSONNEL COST 972,058,297

2101 SALARY 867,695,982

CODE LINE ITEM AMOUNT

2 EXPENDITURE 1,350,957,958

TOTAL CAPITAL 0

TOTAL ALLOCATION 489,495,912

0517029001 NATIONAL BOARD FOR TECHNICAL EDUCATION

21020201 NHIS 38,341,556

21020202 CONTRIBUTORY PENSION 65,077,199

Page 220: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

22020203 INTERNET ACCESS CHARGES 50,000

22020205 WATER RATES 200,000

22020201 ELECTRICITY CHARGES 7,000,000

22020202 TELEPHONE CHARGES 50,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 22,000,000

220202 UTILITIES - GENERAL 7,350,000

220201 TRAVEL& TRANSPORT - GENERAL 32,000,000

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 10,000,000

22 OTHER RECURRENT COSTS 250,911,129

2202 OVERHEAD COST 250,911,129

220204 MAINTENANCE SERVICES - GENERAL 27,300,000

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 15,000,000

22020307 DRUGS & MEDICAL SUPPLIES 30,000

22020309 UNIFORMS & OTHER CLOTHING 100,000

22020305 PRINTING OF NON SECURITY DOCUMENTS 500,000

22020306 PRINTING OF SECURITY DOCUMENTS 500,000

22020303 NEWSPAPERS 142,000

22020304 MAGAZINES & PERIODICALS 10,000

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 15,000,000

22020302 BOOKS 1,000,000

22020206 SEWERAGE CHARGES 50,000

220203 MATERIALS & SUPPLIES - GENERAL 17,282,000

22020603 OFFICE RENT 500,000

22020606 CLEANING & FUMIGATION SERVICES 500,000

220206 OTHER SERVICES - GENERAL 41,000,000

22020601 SECURITY SERVICES 40,000,000

220205 TRAINING - GENERAL 10,000,000

22020501 LOCAL TRAINING 10,000,000

22020406 OTHER MAINTENANCE SERVICES 300,000

22020410 MAINTENANCE OF ROADS AND BRIDGES 1,000,000

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 5,000,000

22020405 MAINTENANCE OF PLANTS/GENERATORS 5,000,000

22020402 MAINTENANCE OF OFFICE FURNITURE 500,000

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 500,000

22020806 COOKING GAS/FUEL COST 100,000

220209 FINANCIAL CHARGES - GENERAL 5,000,000

22020801 MOTOR VEHICLE FUEL COST 12,000,000

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 5,399,129

22020706 SURVEYING SERVICES 50,000

220208 FUEL & LUBRICANTS - GENERAL 17,499,129

22020704 ENGINEERING SERVICES 50,000

22020705 ARCHITECTURAL SERVICES 50,000

22020702 INFORMATION TECHNOLOGY CONSULTING 50,000

22020703 LEGAL SERVICES 50,000

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 2,750,000

22020701 FINANCIAL CONSULTING 2,500,000

23 CAPITAL EXPENDITURE 127,988,532

2305 OTHER CAPITAL PROJECTS 127,988,532

22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 1,000,000

22021009 SPORTING ACTIVITIES 200,000

22021006 POSTAGES & COURIER SERVICES 500,000

22021007 WELFARE PACKAGES 1,000,000

22021003 PUBLICITY & ADVERTISEMENTS 3,000,000

22021004 MEDICAL EXPENSES 30,000

22021001 REFRESHMENT & MEALS 5,000,000

22021002 HONORARIUM & SITTING ALLOWANCE 80,000,000

22020902 INSURANCE PREMIUM 5,000,000

220210 MISCELLANEOUS 90,730,000

CODE PROJECT NAME TYPE AMOUNT

YNBTE2013929 FEDERAL POLYTECHNIC ONDO NEW 27,988,532

TOTAL CAPITAL 127,988,532

TOTAL ALLOCATION 1,350,957,958

0517029001 NATIONAL BOARD FOR TECHNICAL EDUCATION

TOTAL PERSONNEL 972,058,297

TOTAL OVERHEAD 250,911,129

TOTAL RECURRENT 1,222,969,426

230501 ACQUISITION OF NON TANGIBLE ASSETS 127,988,532

23050101 RESEARCH AND DEVELOPMENT 127,988,532

Page 221: PPDC2015 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 1. 021 MAIN ENVELOP - PERSONNEL 378,380,531,812 450,560,531,812 21,474,454,779 472,034,986,591 20,000,000,000

2015 FGN BUDGET PROPOSAL

TABLE OF CONTENTS

SUMMARY BY MDAs 1

SUMMARY BY FUNDS 1

FEDERAL MINISTRY OF EDUCATION 2