![]() |
AKWA IBOM STATE CHART OF ACCOUNT 2020 SOCIAL LOCAL GOVERNMENT SERVICE COMMISSION | ||||||||
ADMINISTRATIVE | ECONOMIC | FUNCTIONAL | PROGRAMME | FUND | GEO CODE | DESCRIPTION | APPROVED BUDGET 2020 | APPROVED PROVISION 2019 |
055100400100 | LOCAL GOVERNMENT SERVICE COMMISSION | 257,531,550.00 | 757,244,960.00 | |||||
055100400100 | 12010104 | 00000 | 00000000000000 | 02101 | 50323105 | TOTAL REVENUE | 4,000,000.00 | 6,000,000.00 |
OFFICE OF THE CHAIRMAN AND COMMISSIONER | 4,000,000.00 | 6,000,000.00 | ||||||
055100400101 | 12020700 | 00000 | 00000000000000 | 02101 | 50323105 | Earning - General | 2,000,000.00 | 4,000,000.00 |
055100400101 | 12020705 | 00000 | 00000000000000 | 02101 | 50323105 | Hiring of Commission Hall | 2,000,000.00 | 4,000,000.00 |
055100400101 | 12010100 | 00000 | 00000000000000 | 02101 | 50323105 | Personal Taxes | 2,000,000.00 | 2,000,000.00 |
055100400101 | 12010104 | 00000 | 00000000000000 | 02101 | 50323105 | withholding Tax (State) | 2,000,000.00 | 2,000,000.00 |
RECURRENT EXPENDITURE | 157,531,550.00 | 160,244,960.00 | ||||||
PERSONNEL COST | 67,841,550.00 | 70,554,960.00 | ||||||
055100400101 | OFFICE OF THE CHAIRMAN AND COMMISSIONER | 174,449,970.00 | 669,448,410.00 | |||||
PERSONNEL COST | 12,329,970.00 | 10,328,410.00 | ||||||
055100400101 | 21010000 | 70131 | 00003000010100 | 02101 | 50323105 | SALARIES AND WAGES | 12,329,970.00 | 10,328,410.00 |
055100400101 | 21010001 | 70131 | 00003000010101 | 02101 | 50323105 | Basic Salaries | 6,092,610.00 | 5,271,940.00 |
055100400101 | 21010003 | 70131 | 00003000010103 | 02101 | 50323105 | Consolidated Allowances | 5,057,960.00 | 4,244,210.00 |
055100400101 | 21010004 | 70131 | 00003000010104 | 02101 | 50323105 | Annual Leave Grant | 609,260.00 | 527,190.00 |
055100400101 | 21010006 | 70131 | 00003000010106 | 02101 | 50323105 | Domestic Servant | 285,070.00 | |
055100400101 | 21010011 | 70131 | 00003000010111 | 02101 | 50323105 | Responsibility Allowance | 285,070.00 | 285,070.00 |
OVERHEAD COST | 62,120,000.00 | 62,120,000.00 | ||||||
055100400101 | 22020100 | 70133 | 00002000000100 | 02101 | 50323105 | TRAVEL AND TRANSPORT | 8,400,000.00 | 8,400,000.00 |
055100400101 | 22020102 | 70133 | 00002000000102 | 02101 | 50323105 | Local Travel and Transport : Others | 8,400,000.00 | 8,400,000.00 |
055100400101 | 22020300 | 70133 | 00002000000300 | 02101 | 50323105 | MATERIALS AND SUPPLIES | 6,720,000.00 | 6,720,000.00 |
055100400101 | 22020301 | 70133 | 00002000000301 | 02101 | 50323105 | Office Stationery / Computer Consumables | 6,300,000.00 | 6,300,000.00 |
055100400101 | 22020304 | 70133 | 00002000000304 | 02101 | 50323105 | Magazine and Periodicals for (Protocol)Directorate | 420,000.00 | 420,000.00 |
055100400101 | 22020400 | 70133 | 00002000000400 | 02101 | 50323105 | MAINTENANCE REPAIRS AND SERVICES | 11,700,000.00 | 11,700,000.00 |
055100400101 | 22020401 | 70133 | 00002000000401 | 02101 | 50323105 | Maintenance of Motor Vehicle / Transport Equipment | 9,000,000.00 | 9,000,000.00 |
055100400101 | 22020404 | 70133 | 00002000000404 | 02101 | 50323105 | Maintenance of Office / IT Equipment | 2,700,000.00 | 2,700,000.00 |
055100400101 | 22020700 | 70133 | 00002000000700 | 02101 | 50323105 | CONSULTANCY AND PROFESSIONAL SERVICES | 600,000.00 | 600,000.00 |
055100400101 | 22020703 | 70133 | 00002000000703 | 02101 | 50323105 | Legal Services | 600,000.00 | 600,000.00 |
055100400101 | 22021100 | 70133 | 00002000001100 | 02101 | 50323105 | ENTERTAINMENT AND HOSPITALITY | 3,000,000.00 | 3,000,000.00 |
055100400101 | 22021101 | 70133 | 00002000001101 | 02101 | 50323105 | Entertainment at Meetings | 3,000,000.00 | 3,000,000.00 |
055100400101 | 22021000 | 70133 | 00002000001000 | 02101 | 50323105 | MISCELLANEOUS EXPENSES - GENERAL | 30,600,000.00 | 30,600,000.00 |
055100400101 | 22021003 | 70133 | 00002000001003 | 02101 | 50323105 | Publicity and Advertisement | 1,400,000.00 | 1,400,000.00 |
055100400101 | 22021021 | 70133 | 00002000001021 | 02101 | 50323105 | Office and General | 2,000,000.00 | 4,200,000.00 |
055100400101 | 22021021 | 70133 | 00002000001021 | 02101 | 50323105 | Office and Generral | 2,200,000.00 | 4,200,000.00 |
055100400101 | 22021022 | 70133 | 00002000001022 | 02101 | 50323105 | Special Assignment | 25,000,000.00 | 25,000,000.00 |
055100400101 | 22020600 | 70133 | 00002000000600 | 02101 | 50323105 | OTHER SERVICES | 1,100,000.00 | 1,100,000.00 |
055100400101 | 22020606 | 70133 | 00002000000606 | 02101 | 50323105 | Internal Audit Expenses | 500,000.00 | 500,000.00 |
055100400101 | 22020609 | 70133 | 00002000000609 | 02101 | 50323105 | Monitoring / Supervision | 600,000.00 | 600,000.00 |
CAPITAL EXPENDITURE | 100,000,000.00 | 597,000,000.00 | ||||||
055100400101 | 32010500 | 70610 | 00060004380100 | 03101 | 50323109 | PURCHASE OF OFFICE FURNITURE AND EQUIPMENT | 20,500,000.00 | 16,500,000.00 |
055100400101 | 32010512 | 70610 | 00060004380102 | 03101 | 50323109 | Provision for 5 No fire estinguishers | 250,000.00 | 250,000.00 |
055100400101 | 32010521 | 70610 | 00060004380102 | 03101 | 50323109 | Purchase of 1 No. public address system | 250,000.00 | 250,000.00 |
055100400101 | 32010601 | 70610 | 00060004380102 | 03101 | 50323109 | Purchase of Office Furniture for Chairman and 5No. Commissioners and staff | 10,000,000.00 | 6,000,000.00 |
055100400101 | 32010601 | 70130 | 00060004380103 | 03101 | 50323109 | Furnishing /equipping of Mini Conference room | 2,000,000.00 | 2,000,000.00 |
055100400101 | 32010305 | 70130 | 00060004380104 | 03101 | 50323109 | Purchase of 1 No. 100 KVA Generator | 6,500,000.00 | 6,500,000.00 |
055100400101 | 32010501 | 70133 | 00110004380102 | 03101 | 50323109 | Provision of office equipment including computers & photocopiers | 1,500,000.00 | 1,500,000.00 |
055100400101 | 32020100 | 70610 | 00060003640100 | 03101 | 50323109 | RENOVATION OF AUDITORIUM /FLOOD CONTROL AT COMMISSION’S PREMISES/EXPANSION OF OFFICE COMPLEX | 24,000,000.00 | 30,000,000.00 |
055100400101 | 32020101 | 70610 | 00060003640101 | 03101 | 50323109 | Renovation of offices in old buildings | 8,000,000.00 | 10,000,000.00 |
055100400101 | 32010601 | 70610 | 00060003640103 | 03101 | 50323109 | Furnishing of the Auditorium | 5,000,000.00 | 5,000,000.00 |
055100400101 | 32020101 | 70610 | 00060003640104 | 03101 | 50323109 | Expansion of office complex | 8,000,000.00 | 12,000,000.00 |
055100400101 | 32020111 | 70540 | 00060003640105 | 03101 | 50323109 | Flood control of commission premises | 3,000,000.00 | 3,000,000.00 |
055100400101 | 33010100 | 70111 | 00020002590100 | 03101 | 50323109 | OTHER ACTIVITIES OF LOCAL GOVT. SERVICE COMMISSION | 44,500,000.00 | 86,500,000.00 |
055100400101 | 33010113 | 70111 | 00020002590101 | 03101 | 50323109 | Printing of employment forms, Record of Service and other service forms for personnel, etc. | 5,000,000.00 | 5,000,000.00 |
055100400101 | 33010109 | 70131 | 00050002590104 | 03101 | 50323102 | Conduct of Promotion Examination Seminar and Examination, Marking and release of results for Unified Local Government Service | 5,000,000.00 | 6,000,000.00 |
055100400101 | 33010109 | 70131 | 00050002590105 | 03101 | 50323102 | Conduct of Promotion Interviews (Orals) and sitting allowances for Chairman, Commissioner, Permanent Secretary & Directors | 10,000,000.00 | 15,000,000.00 |
055100400101 | 33010109 | 70133 | 00050002590109 | 03101 | 50323109 | Manpower planning & development for staff of Unified Local Government | 4,000,000.00 | 4,000,000.00 |
055100400101 | 33010114 | 70460 | 00110002590107 | 03101 | 50323109 | Establishment of Databank | 3,500,000.00 | 3,500,000.00 |
055100400101 | 33010114 | 70460 | 00110002590110 | 03101 | 50323109 | Capacity building for staff of the Local Govt. Service Commission | 5,000,000.00 | 5,000,000.00 |
055100400101 | 33010121 | 70111 | 00130002590102 | 03101 | 50323109 | Liaison services | 2,000,000.00 | |
055100400101 | 33010113 | 70131 | 00130002590106 | 03101 | 50323109 | Printing of 1500 copies of Local Govt. Service Commission’s Annual Report | 2,000,000.00 | 5,000,000.00 |
055100400101 | 32010405 | 70133 | 00130002590108 | 03101 | 50323109 | Purchase of 2No Hilux utility vehicles | 24,000,000.00 | |
055100400101 | 33010109 | 70130 | 00130002590113 | 03101 | 50323109 | Attendance at National Council for Local government Service Commission in the Federation | 4,000,000.00 | 4,000,000.00 |
055100400101 | 32010305 | 70130 | 00130002590114 | 03101 | 50323109 | Purchase of 1No 165 KVA Sound Proof Plant | 6,000,000.00 | 6,500,000.00 |
055100400101 | 33010100 | 70133 | 00050001170100 | 03101 | 50323109 | DEVELOPMENT OF UNIFIED LOCAL GOVERNMENT PERSONNEL DATABASE/ ESTABLISHMENT OF REFERENCE LIBRARY | 11,000,000.00 | 17,000,000.00 |
055100400101 | 33010113 | 70133 | 00050001170105 | 03101 | 50323109 | Purchase of library equipment and relavant books as well legal books | 3,000,000.00 | 3,000,000.00 |
055100400101 | 33010114 | 70460 | 00110001170101 | 03101 | 50323109 | Personnel database upgrading | 1,000,000.00 | 3,000,000.00 |
055100400101 | 33010114 | 70460 | 00110001170103 | 03101 | 50323109 | Data Collection, Analysis and Storage | 2,000,000.00 | 2,000,000.00 |
055100400101 | 32010501 | 70133 | 00110001170104 | 03101 | 50323109 | Purchase of 5No. computers and accessories | 2,000,000.00 | 2,000,000.00 |
055100400101 | 33010114 | 70130 | 00110001170105 | 03101 | 50323109 | Installation of Internet facilities and other ICT device at LGSC premises | 2,000,000.00 | 4,000,000.00 |
055100400101 | 33010117 | 70130 | 00110001170106 | 03101 | 50323109 | Annual Software Maintenance | 1,000,000.00 | 3,000,000.00 |
055100400101 | 32020100 | 70410 | 00050010140100 | 03101 | 50323101 | ESTABLISHMENT/SETTING UP OF COMPUTER UNIT/LABORATORY IN LGSC HQRTS AND THE 31LGAS | 447,000,000.00 | |
055100400101 | 32020101 | 70410 | 00050010140101 | 03101 | 50323101 | Renovation of a room to house the Laboratory (Including Civil work, painting and burglary proof) | 96,000,000.00 | |
055100400101 | 32010610 | 70410 | 00050010140102 | 03101 | 50323101 | Electrical Networking(including 2No. Airconditioners, 2No Ceiling Fans) | 32,000,000.00 | |
055100400101 | 32020305 | 70410 | 00050010140103 | 03101 | 50323101 | Provision of Hybrid Power inverter(including backup generating set) | 32,000,000.00 | |
055100400101 | 32010601 | 70410 | 00050010140104 | 03101 | 50323101 | Provision of 10No. Tables/Chairs | 16,000,000.00 | |
055100400101 | 32010501 | 70410 | 00050010140105 | 03101 | 50323101 | Provisions of 10No. Computer sets/Accessories | 112,000,000.00 | |
055100400101 | 32010515 | 70410 | 00050010140106 | 03101 | 50323101 | Computer Networking | 48,000,000.00 | |
055100400101 | 32010515 | 70410 | 00050010140107 | 03101 | 50323101 | Installation of Internet facilities | 48,000,000.00 | |
055100400101 | 33010114 | 70410 | 00050010140108 | 03101 | 50323101 | Internet Access Subscription | 48,000,000.00 | |
055100400101 | 33010109 | 70410 | 00050010140109 | 03101 | 50323101 | Capacity Building (Training) | 10,000,000.00 | |
055100400101 | 33010111 | 70410 | 00050010140110 | 03101 | 50323101 | Monitoring, supervision and Maintenance | 5,000,000.00 | |
055100400102 | OFFICE OF THE PERMANENT SECRETARY | 23,625,060.00 | 23,862,290.00 | |||||
PERSONNEL COST | 3,125,060.00 | 3,362,290.00 | ||||||
055100400102 | 21010000 | 70131 | 00003000010100 | 02101 | 50323105 | SALARIES AND WAGES | 3,125,060.00 | 3,362,290.00 |
055100400102 | 21010001 | 70131 | 00003000010101 | 02101 | 50323105 | Basic Salaries | 1,559,730.00 | 1,635,560.00 |
055100400102 | 21010003 | 70131 | 00003000010103 | 02101 | 50323105 | Consolidated Allowances | 1,124,290.00 | 1,278,100.00 |
055100400102 | 21010004 | 70131 | 00003000010104 | 02101 | 50323105 | Annual Leave Grant | 155,970.00 | 163,560.00 |
055100400102 | 21010011 | 70131 | 00003000010111 | 02101 | 50323105 | Responsibility Allowance | 285,070.00 | 285,070.00 |
OVERHEAD COST | 20,500,000.00 | 20,500,000.00 | ||||||
055100400102 | 22020200 | 70133 | 00002000000200 | 02101 | 50323105 | UTILITIES | 500,000.00 | 500,000.00 |
055100400102 | 22020202 | 70133 | 00002000000202 | 02101 | 50323105 | Telephone Charges | 500,000.00 | 500,000.00 |
055100400102 | 22020100 | 70133 | 00002000000100 | 02101 | 50323105 | TRAVEL AND TRANSPORT | 4,500,000.00 | 4,500,000.00 |
055100400102 | 22020102 | 70133 | 00002000000102 | 02101 | 50323105 | Local Travel and Transport : Others | 4,500,000.00 | 4,500,000.00 |
055100400102 | 22020300 | 70133 | 00002000000300 | 02101 | 50323105 | MATERIALS AND SUPPLIES | 3,800,000.00 | 3,800,000.00 |
055100400102 | 22020301 | 70133 | 00002000000301 | 02101 | 50323105 | Office Stationery / Computer Consumables | 2,700,000.00 | 2,700,000.00 |
055100400102 | 22020304 | 70133 | 00002000000304 | 02101 | 50323105 | Magazine and Periodicals for (Protocol)Directorate | 250,000.00 | 250,000.00 |
055100400102 | 22020306 | 70133 | 00002000000306 | 02101 | 50323105 | Printing of Non - Security Documents | 850,000.00 | 850,000.00 |
055100400102 | 22020400 | 70133 | 00002000000400 | 02101 | 50323105 | MAINTENANCE REPAIRS AND SERVICES | 8,500,000.00 | 8,500,000.00 |
055100400102 | 22020401 | 70133 | 00002000000401 | 02101 | 50323105 | Maintenance of Motor Vehicle / Transport Equipment | 4,500,000.00 | 4,500,000.00 |
055100400102 | 22020402 | 70133 | 00002000000402 | 02101 | 50323105 | Maintenance of Office Furniture | 800,000.00 | 800,000.00 |
055100400102 | 22020405 | 70133 | 00002000000405 | 02101 | 50323105 | Maintenance of Plants / Generators | 3,200,000.00 | 3,200,000.00 |
055100400102 | 22021100 | 70133 | 00002000001100 | 02101 | 50323105 | ENTERTAINMENT AND HOSPITALITY | 900,000.00 | 900,000.00 |
055100400102 | 22021101 | 70133 | 00002000001101 | 02101 | 50323105 | Entertainment at Meetings | 900,000.00 | 900,000.00 |
055100400102 | 22021000 | 70133 | 00002000001000 | 02101 | 50323105 | MISCELLANEOUS EXPENSES - GENERAL | 1,900,000.00 | 1,900,000.00 |
055100400102 | 22021003 | 70133 | 00002000001003 | 02101 | 50323105 | Publicity and Advertisement | 700,000.00 | 700,000.00 |
055100400102 | 22021021 | 70133 | 00002000001021 | 02101 | 50323105 | Office and General | 1,200,000.00 | 1,200,000.00 |
055100400102 | 22020600 | 70133 | 00002000000600 | 02101 | 50323105 | OTHER SERVICES | 400,000.00 | 400,000.00 |
055100400102 | 22020609 | 70133 | 00002000000609 | 02101 | 50323105 | Monitoring / Supervision | 400,000.00 | 400,000.00 |
055100400103 | DIRECTORATE OF ADMINISTRATION AND SUPPLIES | 33,413,110.00 | 2,250,000.00 | |||||
PERSONNEL COST | 31,163,110.00 | |||||||
055100400103 | 21010000 | 70131 | 00003000010100 | 02101 | 50323105 | SALARIES AND WAGES | 31,163,110.00 | |
055100400103 | 21010001 | 70131 | 00003000010101 | 02101 | 50323105 | Basic Salaries | 16,145,680.00 | |
055100400103 | 21010003 | 70131 | 00003000010103 | 02101 | 50323105 | Consolidated Allowances | 13,397,860.00 | |
055100400103 | 21010004 | 70131 | 00003000010104 | 02101 | 50323105 | Annual Leave Grant | 1,614,570.00 | |
055100400103 | 21010005 | 70131 | 00003000010105 | 02101 | 50323105 | Non - Accident Bonus | 5,000.00 | |
OVERHEAD COST | 2,250,000.00 | 2,250,000.00 | ||||||
055100400103 | 22020100 | 70133 | 00002000000100 | 02101 | 50323105 | TRAVEL AND TRANSPORT | 600,000.00 | 600,000.00 |
055100400103 | 22020102 | 70133 | 00002000000102 | 02101 | 50323105 | Local Travel and Transport : Others | 600,000.00 | 600,000.00 |
055100400103 | 22020300 | 70133 | 00002000000300 | 02101 | 50323105 | MATERIALS AND SUPPLIES | 750,000.00 | 750,000.00 |
055100400103 | 22020301 | 70133 | 00002000000301 | 02101 | 50323105 | Office Stationery / Computer Consumables | 600,000.00 | 600,000.00 |
055100400103 | 22020304 | 70133 | 00002000000304 | 02101 | 50323105 | Magazine and Periodicals for (Protocol)Directorate | 100,000.00 | 100,000.00 |
055100400103 | 22020309 | 70133 | 00002000000309 | 02101 | 50323105 | Uniforms and Other Clothings | 50,000.00 | 50,000.00 |
055100400103 | 22020400 | 70133 | 00002000000400 | 02101 | 50323105 | MAINTENANCE REPAIRS AND SERVICES | 650,000.00 | 650,000.00 |
055100400103 | 22020401 | 70133 | 00002000000401 | 02101 | 50323105 | Maintenance of Motor Vehicle / Transport Equipment | 350,000.00 | 350,000.00 |
055100400103 | 22020404 | 70133 | 00002000000404 | 02101 | 50323105 | Maintenance of Office / IT Equipment | 300,000.00 | 300,000.00 |
055100400103 | 22021000 | 70133 | 00002000001000 | 02101 | 50323105 | MISCELLANEOUS EXPENSES - GENERAL | 250,000.00 | 250,000.00 |
055100400103 | 22021021 | 70133 | 00002000001021 | 02101 | 50323105 | Office and Generral | 250,000.00 | 250,000.00 |
055100400104 | DIRECTORATE OF ACCOUNTS AND FINANCE | 10,871,500.00 | 13,935,000.00 | |||||
PERSONNEL COST | 8,621,500.00 | 11,685,000.00 | ||||||
055100400104 | 21010000 | 70131 | 00003000010100 | 02101 | 50323105 | SALARIES AND WAGES | 8,621,500.00 | 11,685,000.00 |
055100400104 | 21010001 | 70131 | 00003000010101 | 02101 | 50323105 | Basic Salaries | 4,748,850.00 | 5,679,370.00 |
055100400104 | 21010003 | 70131 | 00003000010103 | 02101 | 50323105 | Consolidated Allowances | 2,542,560.00 | 4,582,390.00 |
055100400104 | 21010004 | 70131 | 00003000010104 | 02101 | 50323105 | Annual Leave Grant | 474,890.00 | 567,940.00 |
055100400104 | 21010006 | 70131 | 00003000010106 | 02101 | 50323105 | Domestic Servant | 855,200.00 | 855,300.00 |
OVERHEAD COST | 2,250,000.00 | 2,250,000.00 | ||||||
055100400104 | 22020100 | 70133 | 00002000000100 | 02101 | 50323105 | TRAVEL AND TRANSPORT | 350,000.00 | 350,000.00 |
055100400104 | 22020102 | 70133 | 00002000000102 | 02101 | 50323105 | Local Travel and Transport : Others | 350,000.00 | 350,000.00 |
055100400104 | 22020300 | 70133 | 00002000000300 | 02101 | 50323105 | MATERIALS AND SUPPLIES | 900,000.00 | 900,000.00 |
055100400104 | 22020301 | 70133 | 00002000000301 | 02101 | 50323105 | Office Stationery / Computer Consumables | 850,000.00 | 850,000.00 |
055100400104 | 22020304 | 70133 | 00002000000304 | 02101 | 50323105 | Magazine and Periodicals for (Protocol)Directorate | 50,000.00 | 50,000.00 |
055100400104 | 22020400 | 70133 | 00002000000400 | 02101 | 50323105 | MAINTENANCE REPAIRS AND SERVICES | 600,000.00 | 600,000.00 |
055100400104 | 22020401 | 70133 | 00002000000401 | 02101 | 50323105 | Maintenance of Motor Vehicle / Transport Equipment | 350,000.00 | 350,000.00 |
055100400104 | 22020404 | 70133 | 00002000000404 | 02101 | 50323105 | Maintenance of Office / IT Equipment | 250,000.00 | 250,000.00 |
055100400104 | 22021000 | 70133 | 00002000001000 | 02101 | 50323105 | MISCELLANEOUS EXPENSES - GENERAL | 400,000.00 | 400,000.00 |
055100400104 | 22021021 | 70133 | 00002000001021 | 02101 | 50323105 | Office and Generral | 400,000.00 | 400,000.00 |
055100400105 | DIRECTORATE OF PLANNING AND STATISTICS | 9,843,940.00 | 10,945,870.00 | |||||
PERSONNEL COST | 8,483,940.00 | 9,585,870.00 | ||||||
055100400105 | 21010000 | 70131 | 00003000010100 | 02101 | 50323105 | SALARIES AND WAGES | 8,483,940.00 | 9,585,870.00 |
055100400105 | 21010001 | 70131 | 00003000010101 | 02101 | 50323105 | Basic Salaries | 4,372,100.00 | 4,994,420.00 |
055100400105 | 21010002 | 70131 | 00003000010102 | 02101 | 50323105 | Overtime Payment | 20,150.00 | 20,150.00 |
055100400105 | 21010003 | 70131 | 00003000010103 | 02101 | 50323105 | Consolidated Allowances | 3,369,410.00 | 4,071,860.00 |
055100400105 | 21010004 | 70131 | 00003000010104 | 02101 | 50323105 | Annual Leave Grant | 437,210.00 | 499,440.00 |
055100400105 | 21010006 | 70131 | 00003000010106 | 02101 | 50323105 | Domestic Servant | 285,070.00 | |
OVERHEAD COST | 1,360,000.00 | 1,360,000.00 | ||||||
055100400105 | 22020100 | 70133 | 00002000000100 | 02101 | 50323105 | TRAVEL AND TRANSPORT | 350,000.00 | 350,000.00 |
055100400105 | 22020102 | 70133 | 00002000000102 | 02101 | 50323105 | Local Travel and Transport : Others | 350,000.00 | 350,000.00 |
055100400105 | 22020300 | 70133 | 00002000000300 | 02101 | 50323105 | MATERIALS AND SUPPLIES | 310,000.00 | 310,000.00 |
055100400105 | 22020301 | 70133 | 00002000000301 | 02101 | 50323105 | Office Stationery / Computer Consumables | 250,000.00 | 250,000.00 |
055100400105 | 22020304 | 70133 | 00002000000304 | 02101 | 50323105 | Magazine and Periodicals for (Protocol)Directorate | 60,000.00 | 60,000.00 |
055100400105 | 22020400 | 70133 | 00002000000400 | 02101 | 50323105 | MAINTENANCE REPAIRS AND SERVICES | 500,000.00 | 500,000.00 |
055100400105 | 22020401 | 70133 | 00002000000401 | 02101 | 50323105 | Maintenance of Motor Vehicle / Transport Equipment | 300,000.00 | 300,000.00 |
055100400105 | 22020404 | 70133 | 00002000000404 | 02101 | 50323105 | Maintenance of Office / IT Equipment | 200,000.00 | 200,000.00 |
055100400105 | 22021000 | 70133 | 00002000001000 | 02101 | 50323105 | MISCELLANEOUS EXPENSES - GENERAL | 200,000.00 | 200,000.00 |
055100400105 | 22021021 | 70133 | 00002000001021 | 02101 | 50323105 | Office and Generral | 200,000.00 | 200,000.00 |
055100400106 | DIRECTORATE OF PRIMARY HEALTH CARE | 3,172,400.00 | 2,211,160.00 | |||||
PERSONNEL COST | 1,962,400.00 | 1,001,160.00 | ||||||
055100400106 | 21010000 | 70131 | 00003000010100 | 02101 | 50323105 | SALARIES AND WAGES | 1,962,400.00 | 1,001,160.00 |
055100400106 | 21010001 | 70131 | 00003000010101 | 02101 | 50323105 | Basic Salaries | 1,014,750.00 | 523,440.00 |
055100400106 | 21010002 | 70131 | 00003000010102 | 02101 | 50323105 | Overtime Payment | 38,070.00 | 38,070.00 |
055100400106 | 21010003 | 70131 | 00003000010103 | 02101 | 50323105 | Consolidated Allowances | 805,600.00 | 384,810.00 |
055100400106 | 21010004 | 70131 | 00003000010104 | 02101 | 50323105 | Annual Leave Grant | 101,480.00 | 52,340.00 |
055100400106 | 21010005 | 70131 | 00003000010105 | 02101 | 50323105 | Non - Accident Bonus | 2,500.00 | 2,500.00 |
OVERHEAD COST | 1,210,000.00 | 1,210,000.00 | ||||||
055100400106 | 22020100 | 70133 | 00002000000100 | 02101 | 50323105 | TRAVEL AND TRANSPORT | 300,000.00 | 300,000.00 |
055100400106 | 22020102 | 70133 | 00002000000102 | 02101 | 50323105 | Local Travel and Transport : Others | 300,000.00 | 300,000.00 |
055100400106 | 22020300 | 70133 | 00002000000300 | 02101 | 50323105 | MATERIALS AND SUPPLIES | 310,000.00 | 310,000.00 |
055100400106 | 22020301 | 70133 | 00002000000301 | 02101 | 50323105 | Office Stationery / Computer Consumables | 250,000.00 | 250,000.00 |
055100400106 | 22020304 | 70133 | 00002000000304 | 02101 | 50323105 | Magazine and Periodicals for (Protocol)Directorate | 60,000.00 | 60,000.00 |
055100400106 | 22020400 | 70133 | 00002000000400 | 02101 | 50323105 | MAINTENANCE REPAIRS AND SERVICES | 450,000.00 | 450,000.00 |
055100400106 | 22020401 | 70133 | 00002000000401 | 02101 | 50323105 | Maintenance of Motor Vehicle / Transport Equipment | 250,000.00 | 250,000.00 |
055100400106 | 22020404 | 70133 | 00002000000404 | 02101 | 50323105 | Maintenance of Office / IT Equipment | 200,000.00 | 200,000.00 |
055100400106 | 22021000 | 70133 | 00002000001000 | 02101 | 50323105 | MISCELLANEOUS EXPENSES - GENERAL | 150,000.00 | 150,000.00 |
055100400106 | 22021021 | 70133 | 00002000001021 | 02101 | 50323105 | Office and General | 150,000.00 | 150,000.00 |
055100400108 | DIRECTORATE OF SOCIAL DEVELOPMENT EDUCATION, INFORMATION, SPORT AND CULTURE | 2,155,570.00 | 930,420.00 | |||||
PERSONNEL COST | 2,155,570.00 | 930,420.00 | ||||||
055100400108 | 21010000 | 70131 | 00003000010100 | 02101 | 50323105 | SALARIES AND WAGES | 2,155,570.00 | 930,420.00 |
055100400108 | 21010001 | 70131 | 00003000010101 | 02101 | 50323105 | Basic Salaries | 1,132,550.00 | 496,010.00 |
055100400108 | 21010003 | 70131 | 00003000010103 | 02101 | 50323105 | Consolidated Allowances | 909,760.00 | 384,810.00 |
055100400108 | 21010004 | 70131 | 00003000010104 | 02101 | 50323105 | Annual Leave Grant | 113,260.00 | 49,600.00 |
SUMMARY | ||||||||
Revenue | 4,000,000.00 | 6,000,000.00 | ||||||
Capital Receipts | ||||||||
TOTAL | 4,000,000.00 | 6,000,000.00 | ||||||
Personnel Cost | 67,841,550.00 | 70,554,960.00 | ||||||
Overhead Cost | 89,690,000.00 | 89,690,000.00 | ||||||
Consolidated Revenue Charges | 0.00 | 0.00 | ||||||
SUB-TOTAL | 157,531,550.00 | 160,244,960.00 | ||||||
Capital Expenditure | 100,000,000.00 | 597,000,000.00 | ||||||
TOTAL LOCAL GOVERNMENT SERVICE COMMISSION | 257,531,550.00 | 757,244,960.00 | ||||||
Akwa Ibom State 2020 Approved Budget |