Summary Interior

FEDERAL GOVERNMENT OF NIGERIA
2013 BUDGET
SUMMARY
INTERIOR
CODE
MDA
0124001001
MAIN MINISTRY
0124002
0124003001
TOTAL PERSONNEL TOTAL OVERHEAD

COST
COST
TOTAL RECURRENT
TOTAL CAPITAL
TOTAL
ALLOCATION
=N=
=N=
=N=
=N=
=N=
993,843,615
424,420,996
1,418,264,611
930,634,432
2,348,899,043
NIGERIAN PRISON SERVICE
38,351,652,946
7,498,718,494
45,850,371,440
4,311,552,056
50,161,923,496
NIGERIAN IMMIGRATION SERVICE
37,978,339,724
1,658,674,281
39,637,014,005
2,276,315,789
41,913,329,794
0124004001
NIGERIA SECURITY AND CIVIL DEFENCE

CORPS
55,124,081,889
2,312,579,863
57,436,661,751
1,042,456,181
58,479,117,932
0124007001
FEDERAL FIRE SERVICE
1,616,009,585
356,306,807
1,972,316,392
839,473,684
2,811,790,076
0124006001
CUSTOM, IMMIGRATION, PRISON PENSION

OFFICE (CIPPO)
140,064,830
40,799,342
180,864,172
20,000,000
200,864,172
0124005001
CIVIL DEFENCE, IMMIGRATION AND PRISON

SERVICE BOARD (CIPB)
112,488,092
45,113,372
157,601,464
36,108,537
193,710,001
TOTAL
Budget Office of the Federation - FMF
134,316,480,680
12,336,613,155
1503
146,653,093,835
9,456,540,679
156,109,634,514
2013 FGN Budget Proposal
2013 BUDGET
PROPOSAL
2013 BUDGET
ACCOUNT
CODE
ACCOUNT NAME
=N=
0124001001
FEDERAL MINISTRY OF INTERIOR - HQTRS
02101
PERSONNEL COST
993,843,615
21010101
CONSOLIDATED SALARY
883,416,546
21020201
NHIS
21020202
CONTRIBUTORY PENSION
02201
OVERHEAD COST
22020101
LOCAL TRAVEL & TRANSPORT: TRAINING
35,219,106
22020102
LOCAL TRAVEL & TRANSPORT: OTHERS
29,842,775
22020103
INTERNATIONAL TRAVEL & TRANSPORT: TRAINING
15,101,955
22020104
INTERNATIONAL TRAVEL & TRANSPORT: OTHERS
24,223,063
22020201
ELECTRICITY CHARGES
2,747,870
22020202
TELEPHONE CHARGES
1,695,504
22020205
WATER RATES
22020206
SEWERAGE CHARGES
22020301
OFFICE STATIONERIES / COMPUTER CONSUMABLES
22020302
BOOKS
1,542,540
22020303
NEWSPAPERS
2,558,847
22020304
MAGAZINES & PERIODICALS
5,042,842
22020305
PRINTING OF NON SECURITY DOCUMENTS
7,158,453
22020306
PRINTING OF SECURITY DOCUMENTS
2,749,215
22020307
DRUGS & MEDICAL SUPPLIES
4,447,985
22020401
MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT
5,743,973
22020402
MAINTENANCE OF OFFICE FURNITURE
6,082,812
22020403
MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS
2,323,040
22020404
MAINTENANCE OF OFFICE / IT EQUIPMENTS
8,792,750
22020405
MAINTENANCE OF PLANTS/GENERATORS
22020406
OTHER MAINTENANCE SERVICES
42,868,629
22020501
LOCAL TRAINING
29,739,690
22020502
INTERNATIONAL TRAINING
10,104,193
22020601
SECURITY SERVICES
10,000,000
22020606
CLEANING & FUMIGATION SERVICES
10,000,000
22020702
INFORMATION TECHNOLOGY CONSULTING
22020703
LEGAL SERVICES
22020801
MOTOR VEHICLE FUEL COST
22020802
OTHER TRANSPORT EQUIPMENT FUEL COST
22020803
PLANT / GENERATOR FUEL COST
22021001
REFRESHMENT & MEALS
4,795,372
22021002
HONORARIUM & SITTING ALLOWANCE
7,001,670
22021003
PUBLICITY & ADVERTISEMENTS
5,901,009
22021004
MEDICAL EXPENSES
22021006
POSTAGES & COURIER SERVICES
22021007
WELFARE PACKAGES
22021009
SPORTING ACTIVITIES
03101
TOTAL CAPITAL EXPENDITURE
23010113
PURCHASE OF COMPUTERS
23010116
PURCHASE OF TYPEWRITERS
23010118
PURCHASE OF SCANNERS
25,110,000
23010122
PURCHASE OF HEALTH / MEDICAL EQUIPMENT
10,000,000
23010123
PURCHASE OF FIRE FIGHTING EQUIPMENT
23010124
PURCHASE OF TEACHING / LEARNING AID EQUIPMENT
25,000,000
23010128
PURCHASE OF SECURITY EQUIPMENT
40,250,150
44,170,827
66,256,241
424,420,996
877,564
1,289,144
70,805,036
4,000,000
1,028,980
10,075,677
7,247,224
1,963,032
19,674,840
575,595
1,627,515
23,718,030
5,855,066
930,634,432
33,250,000
5,850,000
9,650,320
1504
2013 BUDGET
PROPOSAL
2013 BUDGET
ACCOUNT
CODE
ACCOUNT NAME
=N=
0124001001
FEDERAL MINISTRY OF INTERIOR - HQTRS
23020101
CONSTRUCTION / PROVISION OF OFFICE BUILDINGS
100,150,200
23020102
CONSTRUCTION / PROVISION OF RESIDENTIAL BUILDINGS
485,983,637
23020109
CONSTRUCTION / PROVISION OF PRISONS
90,389,440
23020118
CONSTRUCTION / PROVISION OF INFRASTRUCTURE
15,000,000
23030103
REHABILITATION / REPAIRS - HOUSING
23030121
REHABILITATION / REPAIRS OF OFFICE BUILDINGS
30,250,125
23050103
MONITORING AND EVALUATION
50,000,000
9,750,560
993,843,615
TOTAL PERSONNEL
TOTAL OVERHEAD
424,420,996
TOTAL RECURRENT
1,418,264,611
930,634,432
TOTAL CAPITAL
2,348,899,043
TOTAL ALLOCATION
1505
2013 FGN BUDGET: CAPITAL EXPENDITURE DETAILS

NAME OF MINISTRY: INTERIOR (MAIN MINISTRY)
MINISTRY'S CODE: 039
NAME OF INSTITUTION:
INSTITUTION'S CODE:
CODE
LOCATION
LINE ITEM
ZONE
23010113
33,250,000
NEW PROJECTS
33,250,000
23010123
5,850,000
5,850,000
23010128
23020102
AMAC
5,850,000
25,110,000
NEW PROJECTS
25,110,000
North - Central FCT
25,110,000
10,000,000
ON-GOING PROJECTS
10,000,000
HIV/AIDS
10,000,000
9,650,320
NEW PROJECTS
9,650,320
North - Central FCT
9,650,320
25,000,000
ON-GOING PROJECTS
25,000,000
PURHASE OF TRAINING EQUIPMENT
North - Central FCT
20,000,000
ESTABLISHMENT OF E-LAW LIBRARY
North - Central FCT
5,000,000
40,250,150
NEW PROJECTS
40,250,150
PROCUREMENT AND INSTALLATION OF 4 NOS HOLOGRAM

MACHINES FOR SECURITY DOCUMENTS
23020101
North - Central FCT
PURCHASE OF SCANNERS
PROCUREMENT AND INSTALLATION OF FIRE ESTINGUISHERS

AND OTHER SAFETY EQUIPMENT AND ACCESSORIES
23010124
33,250,000
NEW PROJECTS
PROCUREMENT AND INSTALLATION OF 4 NOS ELECTRONIC

MAIL SCANNERS (LETTER BOMB DETECTOR AND 6NOS
ELECTRONIC HAND HELD SCANNERS
23010122
North - Central FCT
PURCHASE OF TYPEWRITERS
REFURBISHING AND UP-GRADING OF INTERCOM IP-PABX
200 EXTENSION FOR THE MINISTRY'S HQ
23010118
AMOUNT (=N=)
LGA
REFURBISHING/PROCUREMENT & INSTALLATION OF ELEARNING EQUIPMENT/COMPUTER WORK STATION

23010116
STATE
North - Central FCT
40,250,150
100,150,200
ON-GOING PROJECTS
100,150,200
CONSTRUCTION OF COMMAND OFFICE COMPLEX FOR

ABIA, IMO AND KEBBI STATES
100,150,200
485,983,637
ON-GOING PROJECTS
485,983,637
COMPLETION OF 1ST PHASE STATE COMPTROLLER FLAG

HOUSES FOR ABIA, BENUE, KEBBI, KOGI, OYO & SOKOTO
STATES.6NOS
485,983,637
1506
CODE
LOCATION
LINE ITEM
ZONE
23020109
23020118
23030103
STATE
90,389,440
ON-GOING PROJECTS
90,389,440
CONDOR HIGH TECH NON- LETHAL EQUIPMENT FOR

NIGERIAN PRISON SERVICE
90,389,440
15,000,000
NEW PROJECTS
15,000,000
CONSULTANCY FOR PUBLIC PRIVATE PARNERSHIP (PPP)
15,000,000
REHABILITATION / REPAIRS - HOUSING
9,750,560
NEW PROJECTS
9,750,560
REHABILITATION OF LAGOS LIAISON OFFICE

23030121
23050103
AMOUNT (=N=)
LGA
South - West
Lagos
9,750,560
REHABILITATION / REPAIRS OF OFFICE BUILDINGS
30,250,125
ON-GOING PROJECTS
30,250,125
REHABILITATION OF THE MINISTRY'S OLD BUILDING

DAMAGED BY STORM
30,250,125
50,000,000
ON-GOING PROJECTS
50,000,000
PROJECT MONITORING AND EVALUATION
50,000,000
1507
2013 BUDGET PROPOSAL
2013 BUDGET
ACCOUNT
CODE
ACCOUNT NAME
=N=
0124002
NIGERIAN PRISONS SERVICE
02101
PERSONNEL COST
38,351,652,946
21010101
CONSOLIDATED SALARY
27,256,041,416
21020101
NON REGULAR ALLOWANCES
7,688,606,352
21020201
NHIS
1,362,802,071
21020202
2,044,203,106
02201
OVERHEAD COST
7,498,718,494
22020101
22020102
22020103
20,808,148
22020104
56,784,075
22020201
ELECTRICITY CHARGES
53,594,283
22020202
TELEPHONE CHARGES
20,323,125
22020205
WATER RATES
13,720,569
22020206
SEWERAGE CHARGES
22020301
22020304
22020306
22020307
122,147,484
22020308
FIELD & CAMPING MATERIALS SUPPLIES
162,490,342
22020309
UNIFORMS & OTHER CLOTHING
22020311
FOOD STUFF / CATERING MATERIALS SUPPLIES
22020401
42,880,225
22020402
14,713,027
22020403
54,055,390
22020404
33,064,568
22020405
13,000,098
22020406
22020501
LOCAL TRAINING
53,570,122
22020502
20,998,428
22020601
SECURITY SERVICES
21,915,396
22020603
OFFICE RENT
23,269,423
22020604
RESIDENTIAL RENT
51,908,365
22020605
SECURITY VOTE (INCLUDING OPERATIONS)
30,549,712
22020703
LEGAL SERVICES
22020801
22020803
22020902
INSURANCE PREMIUM
22021001
REFRESHMENT & MEALS
22021003
22021004
MEDICAL EXPENSES
22021006
22021007
WELFARE PACKAGES
11,391,668
22021009
SPORTING ACTIVITIES
11,177,054
22030101
MOTOR VEHICLE ADVANCES
21,568,100
03101
4,311,552,056
23010101
PURCHASE / ACQUISITION OF LAND
23010105
PURCHASE OF MOTOR VEHICLES
23010107
PURCHASE OF TRUCKS
59,811,153
107,742,000
14,176,174
126,133,639
21,727,356
20,882,138
293,639,758
5,204,858,531
460,190,221
8,964,158
55,243,420
14,256,366
226,408,920
498,973
18,295,670
8,990,344
2,970,071
17,210,520
507,246,690
37,905,494
1508
2013 BUDGET
ACCOUNT
CODE
ACCOUNT NAME
=N=
23010120
PURCHASE OF CANTEEN / KITCHEN EQUIPMENT
17,617,583
23010122
71,589,044
23010123
5,542,033
23010124
8,307,391
23010125
PURCHASE OF LIBRARY BOOKS & EQUIPMENT
23010128
23020101
23020102
23020103
CONSTRUCTION / PROVISION OF ELECTRICITY
95,988,469
23020105
CONSTRUCTION / PROVISION OF WATER FACILITIES
45,595,183
23020107
CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS
23020109
23030105
REHABILITATION / REPAIRS - HOSPITAL / HEALTH CENTRES
23030106
REHABILITATION / REPAIRS - PUBLIC SCHOOLS
23030108
REHABILITATION / REPAIRS - PRISONS
23050101
RESEARCH AND DEVELOPMENT
8,217,222
23050103
32,461,775
64,248,867
211,782,178
14,500,648
280,624,325
373,253,118
1,314,511,942
51,443,866
63,419,639
1,090,086,069
TOTAL PERSONNEL
38,351,652,946
TOTAL OVERHEAD
7,498,718,494
TOTAL RECURRENT
45,850,371,440
4,311,552,056
TOTAL CAPITAL
50,161,923,496
TOTAL ALLOCATION
1509

NAME OF MINISTRY:MINISTRY OF INTERIOR
MINISTRY'S CODE: 0124
NIGERIAN PRISONS SERVICE
INSTITUTION'S CODE:
0124002
CODE
LOCATION
LINE ITEM
ZONE
23010101
23010105
STATE
AMOUNT (=N=)
LGA
17,210,520
ON-GOING PROJECTS
17,210,520
PAYMENT OF COMPENSATION OF PROCESSING FEES FOR

PRISONS LAND
17,210,520
507,246,690
ON-GOING PROJECTS
BLACK MARIA
67,501,762
AMBULANCE PROJECT
10,857,268
REHABILITATION OF MOTOR VEHICLES
22,305,693
PURCHASE OF MINI BLACK MARIA OPERATIONAL

VEHICLES
23010107
23010120
23010122
PURCHASE OF TRUCKS
37,905,494
ON-GOING PROJECTS
37,905,494
PURCHASE OF HEAVY DUTY VEHICLES AND TRUCKS FOR

CONVEYING GOODS
37,905,494
PURCHASE OF CANTEEN / KITCHEN EQUIPMENT
17,617,583
ON-GOING PROJECTS
17,617,583
PROCUREMENT OF KITCHEN AND COOKING

UTENSILS/EQUIPMENT
17,617,583
71,589,044
ON-GOING PROJECTS
71,589,044
HIV/AIDS CONTROL PROGRAMME
6,388,560
PROCUREMENT AND MEDICAL EQUIPMENT FOR

MAINTENANCE OF PRISONS CLINICS AND HOSPITALS
23010123
23010124
5,542,033
ON-GOING PROJECTS
5,542,033
PROCUREMENT OF FIRE PREVENTION EQUIPMENT
5,542,033
8,307,391
ON-GOING PROJECTS
8,307,391
8,307,391
64,248,867
ON-GOING PROJECTS
35,551,500
PUBLIC RELATION EQUIPMENT
8,995,136
LIBRARY SERVICES DEVELOPMENT
9,770,408
PURCHASE OF LAW BOOKS, JOURNAL AND COURT

VEHICLES
5,559,589
PROVISION OF SPORTING FACILITES AND EQUIPMENT

COMMUNICATION EQUIPMENT
23010128
65,200,484
PROVISION OF EDUCATION FACILITIES IN PRISON

23010125
406,581,967
11,226,367
28,697,367
211,782,178
ON-GOING PROJECTS
211,782,178
PROVISION OF FIELD MATERIAL OF SUPPLIES
20,762,819
SECURITY/ ARMED SQUAD EQUIPMENT
177,773,678
KENNEL UNIT
13,245,681
1510
CODE
LOCATION
LINE ITEM
ZONE
23020101
23020102
23020103
23020105
23020107
14,500,648
ON-GOING PROJECTS
14,500,648
CONTRUCTION OF SHQ AT 37 STATES COMMANDS
14,500,648
280,624,325
ON-GOING PROJECTS
280,624,325
CONSTRUCTION OF PRISON VILLAGE ABUJA
280,624,325
CONSTRUCTION / PROVISION OF ELECTRICITY
95,988,469
ON-GOING PROJECTS
95,988,469
PURCHASE OF SOLAR POWER ALTERNATIVES FOR PRISON

YARDS
95,988,469
45,595,183
ON-GOING PROJECTS
45,595,183
PROVISION OF PORTABLE WATER AND BOREHOLES IN

PRISONS
45,595,183
373,253,118
ON-GOING PROJECTS
373,253,118
COMPLETION OF PRISON STAFF COLLLEGE AND PRISON

ACADMY IJEBU IGBO
23030106
23030108
23050101
302,659,533
1,314,511,942
ON-GOING PROJECTS
1,314,511,942
COMPLETION OF 12 UNCOMPLETED PRISONS (GASHUA,

KOTON KARFE, YOLA, OTUKPO, NNEWI PRISONS)
1,206,543,309
107,968,633
REHABILITATION / REPAIRS - HOSPITAL / HEALTH CENTRES
51,443,866
ON-GOING PROJECTS
51,443,866
PRISON HOSPITAL DEVELOPMENT
51,443,866
REHABILITATION / REPAIRS - PUBLIC SCHOOLS
63,419,639
ON-GOING PROJECTS
63,419,639
IMPROVEMENT/DEVELOPMENT OF TRAINING INSTITUTIONS
63,419,639
REHABILITATION / REPAIRS - PRISONS
1,090,086,069
ON-GOING PROJECTS
1,090,086,069
REHABILITATION OF PRISONS AND STAFFF BARRACKS

NATIONWIDE
704,581,311
ESTABLISHMENT OF 10 NOS PRISONSS INDUSTRY AND REEQUIPING OF 7 EXISTING PRISONS INDUTRIES
100,000,000
PRISON FARM CENTRES
285,504,758
8,217,222
ON-GOING PROJECTS
8,217,222
RESEARCH AND PUBLICATION

23050103
70,593,585
COMPLETION OF A NEW PRISON AND STATE

HEADQUARTERS OFFICE AT YENEGOA AND OMUARAN
23030105
AMOUNT (=N=)
LGA
CONSTRUCTION OF BORSTAL INSTITUTION AT OGBIA

BAYELSA STATE
23020109
STATE
8,217,222
32,461,775
ON-GOING PROJECTS
32,461,775
PROCUREMENT, MANAGEMENT, MONITORING AND

ASSESSMENT.
32,461,775
1511
2013 BUDGET
PROPOSAL
2013 BUDGET
ACCOUNT
CODE
ACCOUNT NAME
=N=
0124003001
NIGERIA IMMIGRATION SERVICE
02101
PERSONNEL COST
37,978,339,724
21010101
CONSOLIDATED SALARY
24,266,698,210
21020101
8,200,071,919
21020102
FOREIGN SERVICE ALLOWANCE
2,478,232,319
21020201
NHIS
1,213,334,911
21020202
1,820,002,366
02201
OVERHEAD COST
1,658,674,281
22020101
22020102
22020103
11,242,058
22020104
58,392,753
22020201
ELECTRICITY CHARGES
16,484,456
22020202
TELEPHONE CHARGES
7,253,160
22020205
WATER RATES
6,593,782
22020206
SEWERAGE CHARGES
22020301
22020302
BOOKS
1,000,000
22020303
NEWSPAPERS
1,978,134
22020304
22020305
34,401,866
22020306
75,735,360
22020307
14,836,010
22020308
22020309
22020310
TEACHING AIDS / INSTRUCTION MATERIALS
22020311
50,431,502
22020401
74,557,662
22020402
22020403
22020404
35,399,090
22020405
52,575,552
22020406
22020407
MAINTENANCE OF AIRCRAFTS
22020408
MAINTENANCE OF SEA BOATS
22020501
LOCAL TRAINING
42,603,309
22020502
15,552,487
22020603
OFFICE RENT
15,165,699
22020604
RESIDENTIAL RENT
22020605
22020606
5,000,000
22020702
2,500,000
22020703
LEGAL SERVICES
22020801
22020803
50,853,694
22020804
AIRCRAFT FUEL COST
12,000,000
22020805
SEA BOAT FUEL COST
7,283,693
22020806
COOKING GAS/FUEL COST
22020902
INSURANCE PREMIUM
38,078,698
134,016,921
857,192
83,901,399
892,608
74,738,136
135,580,387
1,000,000
29,699,962
100,652,090
6,964,256
20,000,000
6,000,000
9,231,295
129,378,910
4,969,808
105,543,977
6,000,000
105,500,517
1512
2013 BUDGET
PROPOSAL
2013 BUDGET
ACCOUNT
CODE
ACCOUNT NAME
=N=
22021001
REFRESHMENT & MEALS
22021002
6,634,567
22021003
22021006
22021007
WELFARE PACKAGES
22021008
SUBSCRIPTION TO PROFESSIONAL BODIES
22021009
SPORTING ACTIVITIES
03101
23010101
23010104
PURCHASE MOTOR CYCLES
23010105
854,772,980
23010128
465,000,000
23020101
402,000,000
23020105
23020108
CONSTRUCTION / PROVISION OF POLICE STATIONS / BARRACKS
183,315,789
23030107
REHABILITATION / REPAIRS - POLICE STATIONS / BARRACKS
100,000,000
23030119
REHABILITATION / REPAIRS - AIR NAVIGATIONAL EQUIPMENT
23050101
4,969,808
16,228,179
2,983,516
19,530,447
3,956,270
19,525,071
2,276,315,789
120,000,000
30,000,000
50,000,000
70,000,000
1,227,020
TOTAL PERSONNEL
37,978,339,724
TOTAL OVERHEAD
1,658,674,281
TOTAL RECURRENT
39,637,014,005
2,276,315,789
TOTAL CAPITAL
41,913,329,794
TOTAL ALLOCATION
1513

NAME OF MINISTRY:
INTERIOR
MINISTRY'S CODE:
INSTITUTION'S CODE:
NIGERIA IMMIGRATION SERVICE

0124003001
CODE
LOCATION
LINE ITEM
ZONE
23010101
23010104
23010105
23010128
23020101
STATE
AMOUNT (=N=)
LGA
120,000,000
ON-GOING PROJECTS
120,000,000
FENCING OF LANDED PROPERTY
100,000,000
PAYMENT OF COMPENSATION FOR ECONOMIC TREES

ON ACQUIRED LAND
20,000,000
PURCHASE MOTOR CYCLES
30,000,000
ON-GOING PROJECTS
30,000,000
PURCHASE OF BORDER PATROL MOTORCYCLES
30,000,000
854,772,980
ON-GOING PROJECTS
854,772,980
PURCHASE OF BORDER PATROL/ OTHER OPERATIONAL

VEHICLES VEHICLES
854,772,980
465,000,000
ON-GOING PROJECTS
465,000,000
PURCHASE OF EQUIPMENT FOR THE E-REGISTRATION

OF NON NIGERIANS
40,000,000
PROVISION OF EQUIPMENT FOR IMMIGRATION

DIVISIONAL OFFICES
50,000,000
INSTALLATION OF PASSPORT DOCUMENT READERS IN

CONTROL POSTS
35,000,000
PURCHASE OF OFFICE EQUIPMENT FOR PASSPORT

OFFICES
30,000,000
PURCHASE OF ARMS AND AMMUNITION
160,000,000
PURCHASE OF SURVEILLANCE, COMMUNICATION AND

INTELLIGENCE GATHERING EQUIPMENT
150,000,000
402,000,000
ON-GOING PROJECTS
402,000,000
CONSTRUCTION OF SERVICE HQ ANNEX
North - Central
FCT
CONSTRUCTION OF LIBRARIES
South - South
Rivers
CONSTRUCTION OF IMMIGRATION DIVISIONAL

OFFICES
CONSTRUCTION OF PASSPORT OFFICE
23020108
23030107
7,000,000
60,000,000
200,000,000
CONSTRUCTION OF COMMAND OFFICE COMPLEXES
23020105
70,000,000
ahoada
South - South
65,000,000
50,000,000
ON-GOING PROJECTS
50,000,000
PROVISION OF SOLAR POWERED BOREHOLES
50,000,000
CONSTRUCTION / PROVISION OF POLICE STATIONS /

BARRACKS
183,315,789
ON-GOING PROJECTS
183,315,789
CONSTURCTION OF BARRACKS
183,315,789
REHABILITATION / REPAIRS - POLICE STATIONS /

BARRACKS
100,000,000
ON-GOING PROJECTS
100,000,000
1514
CODE
LOCATION
LINE ITEM
ZONE
23050101
AMOUNT (=N=)
LGA
100,000,000
REHABILITATION OF EXISTING BARRACKS

23030119
STATE
REHABILITATION / REPAIRS - AIR NAVIGATIONAL

EQUIPMENT
70,000,000
ON-GOING PROJECTS
70,000,000
REHABILITATION AND REACTIVATION OF AIRCRAFT
70,000,000
1,227,020
ON-GOING PROJECTS
1,227,020
CONSTRUCTION OF FORENSIC LABORATORIES IN

TRAINING SCHOOLS
South - West
1515
1,227,020
2013 BUDGET
PROPOSAL
2013 BUDGET
ACCOUNT
CODE
ACCOUNT NAME
=N=
0124004001
NIGERIA SECURITY AND CIVIL DEFENCE CORPS
02101
PERSONNEL COST
55,124,081,889
21010101
CONSOLIDATED SALARY
39,419,538,284
21020101
10,777,101,319
21020201
NHIS
21020202
2,956,465,371
02201
OVERHEAD COST
2,312,579,863
22020101
128,446,667
22020102
572,291,055
22020103
22020104
37,273,094
22020201
ELECTRICITY CHARGES
11,107,839
22020202
TELEPHONE CHARGES
2,129,710
22020205
WATER RATES
5,102,753
22020206
SEWERAGE CHARGES
22020301
22020302
BOOKS
4,445,530
22020303
NEWSPAPERS
5,345,951
22020304
4,452,883
22020305
22020306
22020307
22020308
22020309
22020310
22020311
32,848,630
22020401
29,073,905
22020402
16,339,928
22020403
10,127,698
22020404
25,221,845
22020405
22020406
22020408
MAINTENANCE OF SEA BOATS
22020501
LOCAL TRAINING
22020502
22020601
SECURITY SERVICES
70,841,923
22020603
OFFICE RENT
60,596,157
22020604
RESIDENTIAL RENT
22020605
22020606
2,665,825
22020702
7,422,383
22020703
LEGAL SERVICES
6,894,901
22020704
ENGINEERING SERVICES
3,609,372
22020705
ARCHITECTURAL SERVICES
2,609,372
22020706
SURVEYING SERVICES
22020801
36,201,849
22020802
32,869,078
22020803
61,462,078
22020805
SEA BOAT FUEL COST
22020806
22020902
INSURANCE PREMIUM
22021001
REFRESHMENT & MEALS
22021002
22021003
1,970,976,914
7,566,378
1,912,781
107,780,066
7,054,500
15,797,159
1,775,216
5,446,462
131,255,229
5,893,497
3,640,724
18,456,527
4,261,128
170,262,211
9,576,724
90,014,066
144,157,261
6,637,220
6,892,323
4,742,572
224,064,733
2,549,770
6,487,499
80,007,921
1516
2013 BUDGET
PROPOSAL
2013 BUDGET
ACCOUNT
CODE
ACCOUNT NAME
=N=
22021004
MEDICAL EXPENSES
2,026,238
22021006
1,745,004
22021007
WELFARE PACKAGES
6,641,831
22021009
SPORTING ACTIVITIES
74,108,099
22040202
GRANT TO FOREIGN INTERNATIONAL ORGANIZATIONS
03101
23010105
111,228,150
23010106
PURCHASE OF VANS
392,000,000
23010128
23010132
PURCHASE OF DEFENCE EQUIPMENT
23020101
241,557,898
23020108
CONSTRUCTION / PROVISION OF POLICE STATIONS / BARRACKS
120,000,000
23020121
CONSTRUCTION/PROVISION OF DEFENCE EQUIPMENTS
2,446,296
1,042,456,181
85,636,576
70,322,500
21,711,057
55,124,081,889
TOTAL PERSONNEL
TOTAL OVERHEAD
2,312,579,863
TOTAL RECURRENT
57,436,661,751
1,042,456,181
TOTAL CAPITAL
58,479,117,932
TOTAL ALLOCATION
1517

NAME OF MINISTRY:
MINISTRY OF INTERIOR
MINISTRY'S CODE:
0124
NIGERIA SECURITY AND CIVIL DEFENCE CORPS
INSTITUTION'S CODE:
0124004001
CODE
LOCATION
LINE ITEM
ZONE
23010105
23010106
23010128
23010132
23020101
STATE
AMOUNT
LGA
111,228,150
ON-GOING PROJECTS
111,228,150
PURCHASE OF 10 OUT OF 15 NOS. AMBULLANCES FOR

EMERGENCY AND DISASTER MANAGEMENT AT VARIOUS
INTERNATIONAL AND LOCAL AIRPORT
111,228,150
PURCHASE OF VANS
392,000,000
ON-GOING PROJECTS
392,000,000
PROCUREMENT OF 56 NOS.OPERATIONAL PICK UP HILUX

VAN WITH GADGET
392,000,000
85,636,576
ON-GOING PROJECTS
85,636,576
PROCUREMENT OF DISASTER MANAGEMENT EQUIPMENT

(45 NOS. ELECTRICAL DRILLS, 30 NOS. GAS DETECTOR, 40
NOS. RADIOACTIVITY DETECTOR AND BATTERIES, 20
NOS.HYDRAULIC COMPRESSOR (STANLY TYPE),3 NOS.
DISC CUTTER WITH 3 METAL DISC, 200 NOS. BREATHING
APPARATUS)
30,200,000
PROCUREMENT OF ANTI- VANDAL EQUIPMENT (100 UNIT

FRAGMENTED JACKET, 100 UNIT BINOCULAR DIGITAL
CAMERA, 100 NOS. MASTER STUN GUN, 50 NOS. KNEEL
GUARD, 50 NOS. ELBOW GUARD, 50 NOS.STEEL HELMET,
50 NOS. DESERT WATER BAG, 152 BINOCULAR)
25,023,000
PROCUREMENT OF ANTI-TERRORISM EQUIPMENT (7 NO.

TELEPHONE INTERCEPTION/CELLULAR LOCATION
TRACKER, 40 NOS. VIPER,91 NOS. WALL PENETRATORS, 12
NOS. BUG DETECTOR)
17,413,576
COMMUNICATION EQUIPMENT (6 NOS. ROUTER, 2 NOS.

DIGITAL CAMERA, 2 NOS. HP SERVER, 2 NOS. THERMA
SENSOR, WORKIO 8016, WORKIO 3030, SHARP AR5127,OVERHEAD PROJECTOR,SPEEDLITE 430XII, COMB
BIDERS MACHINE, PROGRAMMING & E-REPORTING,
DATA ANALYSIS.)
13,000,000
PURCHASE OF DEFENCE EQUIPMENT

ON-GOING PROJECTS
70,322,500
70,322,500
OPERATION EQUIPMENT (3 NOS. HEDD-HAND HELD

EXPLOSIVE DEVICES, 48 NOS. INDIVIDUAL PROTECTIVE
EQUIPMENT, 40 NOS. EXPLOSIVE DETONATOR)
30,000,000
PROCUREMENT OF ARMS AND AMMUNITIONS (100 NOS.

AK 47, 166 NOS. PISTOL AND 200 BOXES OF
AMMUNITIONS)
40,322,500
241,557,898
ON-GOING PROJECTS
241,557,898
1518
CODE
LOCATION
LINE ITEM
ZONE
CONSTRUCTION AND COMPLETION OF 2 OUT 37 STATE
COMMANDS HEADQUARTERS
23020108
23020121
STATE
AMOUNT
LGA
103,304,641
COMPLETION OF 8 NOS. STANDARD CLASSROOM

BLOCKS OF 3 CLASSES EACH AT TRAINING SCHOOL
DONATED BY OGUN STATE GOVERNMENT
66,666,667
COMPLETION OF NHQ COMPLEX ABUJA (COMPLETION

OF ADMINSTRATIVE BLOCK)
71,586,590
CONSTRUCTION / PROVISION OF POLICE STATIONS /

BARRACKS
120,000,000
ON-GOING PROJECTS
120,000,000
CONSTRUCTION AND COMPLETION OF 2 OUT OF 8

BARRACKS FOR NSCDC
120,000,000
CONSTRUCTION/PROVISION OF DEFENCE EQUIPMENTS
21,711,057
ON-GOING PROJECTS
21,711,057
COMPLETION OF INDOOR SHOOTING RANGE WITH INBUILT ARMOURY IN ABUJA
21,711,057
1519
2013 BUDGET
PROPOSAL
2013 BUDGET
ACCOUNT
CODE
ACCOUNT NAME
=N=
0124007001
02101
PERSONNEL COST
1,616,009,585
21010101
CONSOLIDATED SALARY
1,053,692,254
21020101
21020201
NHIS
21020202
02201
OVERHEAD COST
22020101
22020102
8,817,051
22020103
9,287,537
22020104
4,005,543
22020201
ELECTRICITY CHARGES
1,992,329
22020202
TELEPHONE CHARGES
1,750,668
22020206
SEWERAGE CHARGES
22020301
22020302
BOOKS
22020303
NEWSPAPERS
22020304
1,142,651
22020305
2,839,705
22020307
1,186,294
22020309
9,416,506
22020310
9,471,706
22020401
22020402
22020403
22020404
2,273,089
22020405
6,048,000
22020406
22020501
LOCAL TRAINING
18,571,180
22020502
13,440,000
22020603
OFFICE RENT
4,444,470
22020604
RESIDENTIAL RENT
6,933,346
22020605
4,002,665
22020702
1,840,003
22020703
LEGAL SERVICES
22020801
22020802
1,329,787
22020803
2,311,115
22020902
INSURANCE PREMIUM
22021001
REFRESHMENT & MEALS
22021002
22021003
22021004
MEDICAL EXPENSES
1,318,807
22021006
1,573,524
22021007
WELFARE PACKAGES
22021009
SPORTING ACTIVITIES
03101
839,473,684
23010123
450,061,676
23010125
430,605,799
52,684,613
79,026,919
356,306,807
11,015,300
953,335
18,397,606
1,176,814
722,224
10,143,495
336,000
31,650,535
2,989,341
2,156,225
10,785,205
66,084,972
1,577,707
1,038,989
67,713,239
14,020,766
1,549,078
1520
7,136,500
2013 BUDGET
PROPOSAL
2013 BUDGET
ACCOUNT
CODE
ACCOUNT NAME
23020107
23020118
=N=
377,424,275
4,851,233
1,616,009,585
TOTAL PERSONNEL
TOTAL OVERHEAD
356,306,807
TOTAL RECURRENT
1,972,316,392
839,473,684
TOTAL CAPITAL
2,811,790,076
TOTAL ALLOCATION
1521

NAME OF MINISTRY:
MINISTRY'S CODE:
INSTITUTION'S CODE:
0124007001
CODE
LOCATION
LINE ITEM
ZONE
23010123
23010125
23020107
23020118
STATE
AMOUNT (=N=)
LGA
450,061,676
ON-GOING PROJECTS
450,061,676
PURCHASE OF FIRE FIGHTING/TRAINING TENDERS,

HYDRAULIC PLATFORM AND FIRE SIMULATORS.
420,686,951
PURCHASE OF FIRE PROTECTIVE CLOTHING AND HOT

FIRE GEARS FOR TRAINING/OPERATIONAL PURPOSES.
17,062,600
PURCHASE OF COMMUNICATION EQUIPMENT.
12,312,125
7,136,500
ON-GOING PROJECTS
7,136,500
377,424,275
ON-GOING PROJECTS
377,424,275
IMPROVEMENT OF TRAINING FACILITIES IN LAGOS

TRAINING SCHOOL
4,024,275
4,851,233
ON-GOING PROJECTS
4,851,233
FURNISHING OF THE NEW ZONAL DISASTER RESPONSE

AND DATA CENTRE.
4,851,233
1522
2013 BUDGET
ACCOUNT
CODE
ACCOUNT NAME
=N=
0124006001
CUSTOM, IMMIGRATION, PRISON PENSION OFFICE (CIPPO)
02101
PERSONNEL COST
140,064,830
21010101
CONSOLIDATED SALARY
124,502,071
21010102
OVER TIME PAYMENTS
21020201
NHIS
21020202
02201
OVERHEAD COST
22020102
5,888,414
22020103
5,826,864
22020201
ELECTRICITY CHARGES
4,695,736
22020204
SATELLITE BROADCASTING ACCESS CHARGES
368,631
22020205
WATER RATES
424,924
22020206
SEWERAGE CHARGES
823,553
22020207
LEASED COMMUNICATION LINES(S)
22020305
1,807,855
22020306
1,134,944
22020307
1,042,334
22020308
22020309
22020310
22020403
2,469,644
22020404
4,666,899
22020606
3,960,007
22020702
4,473,001
22020806
03101
20,000,000
23050103
20,000,000
6,225,104
9,337,655
40,799,342
447,630
217,910
1,452,731
371,900
726,366
140,064,830
TOTAL PERSONNEL
TOTAL OVERHEAD
40,799,342
TOTAL RECURRENT
180,864,172
20,000,000
TOTAL CAPITAL
200,864,172
TOTAL ALLOCATION
1523

NAME OF MINISTRY:
MINISTRY'S CODE:
CUSTOM, IMMIGRATION, PRISON PENSION OFFICE (CIPPO)
INSTITUTION'S CODE:
0124006001
CODE
LOCATION
LINE ITEM
ZONE
23050103
STATE
AMOUNT (=N=)
LGA
20,000,000
NEW PROJECTS
20,000,000
BIOMETRIC SMART CARD READER/WRITER AND

FINGER PRINT READER
20,000,000
1524
2013 BUDGET
ACCOUNT
CODE
ACCOUNT NAME
=N=
0124005001
CIVIL DEFENCE, IMMIGRATION AND PRISON SERVICE BOARD (CIPB)
02101
PERSONNEL COST
112,488,092
21010101
CONSOLIDATED SALARY
102,490,767
21020201
NHIS
21020202
02201
OVERHEAD COST
22020101
3,362,744
22020102
4,150,893
22020201
ELECTRICITY CHARGES
235,572
22020202
TELEPHONE CHARGES
109,638
22020205
WATER RATES
411,180
22020206
SEWERAGE CHARGES
22020301
22020304
22020305
22020306
22020307
22020308
22020401
2,403,775
22020402
1,000,000
22020403
2,045,329
22020404
1,024,068
22020405
22020406
22020501
LOCAL TRAINING
3,277,932
22020605
1,932,364
22020801
4,640,259
22020803
1,877,236
22020901
BANK CHARGES (OTHER THAN INTEREST)
22021001
REFRESHMENT & MEALS
22021002
22021007
WELFARE PACKAGES
03101
36,108,537
23010113
17,000,000
23010125
19,108,537
3,998,930
5,998,395
45,113,372
449,728
7,683,769
365,147
400,368
1,658,573
470,845
491,411
770,317
236,058
93,458
654,832
3,928,684
1,439,192
TOTAL PERSONNEL
112,488,092
TOTAL OVERHEAD
45,113,372
TOTAL RECURRENT
157,601,464
TOTAL CAPITAL
36,108,537
TOTAL ALLOCATION
193,710,001
1525

NAME OF MINISTRY:
MINISTRY'S CODE:
CIVIL DEFENCE, IMMIGRATION AND PRISON SERVICE BOARD (CIPB)
INSTITUTION'S CODE:
0124005001
CODE
LOCATION
LINE ITEM
ZONE
23010113
AMOUNT (=N=)
LGA
17,000,000
ON-GOING PROJECTS
17,000,000
BIOMETRIC CAPTURING OF DATABASE OF

OFFICERS IN THE FOUR PARAMILITARY SERVICES.
23010125
STATE
North - Central
FCT
AMAC
17,000,000
19,108,537
ON-GOING PROJECTS
REVIEW AND PUBLISHING OF GUIDELINES ON
APPOINTMENT, PROMOTION AND DISCIPLINE
FOR THE OFFICERS IN THE FOUR PARAMILITARY
SERVICES
1526
North - Central
FCT
AMAC
19,108,537

Summary Interior

Uploaded by

Copyright:

Available Formats

Summary Interior

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Summary Interior

Uploaded by

Copyright:

Available Formats

FEDERAL GOVERNMENT OF NIGERIA

TOTAL PERSONNEL TOTAL OVERHEAD

NIGERIAN PRISON SERVICE

NIGERIAN IMMIGRATION SERVICE

NIGERIA SECURITY AND CIVIL DEFENCE

FEDERAL FIRE SERVICE

CUSTOM, IMMIGRATION, PRISON PENSION

CIVIL DEFENCE, IMMIGRATION AND PRISON

Budget Office of the Federation - FMF

2013 FGN Budget Proposal

FEDERAL GOVERNMENT OF NIGERIA

FEDERAL MINISTRY OF INTERIOR - HQTRS

LOCAL TRAVEL & TRANSPORT: TRAINING

LOCAL TRAVEL & TRANSPORT: OTHERS

INTERNATIONAL TRAVEL & TRANSPORT: TRAINING

INTERNATIONAL TRAVEL & TRANSPORT: OTHERS

OFFICE STATIONERIES / COMPUTER CONSUMABLES

MAGAZINES & PERIODICALS

PRINTING OF NON SECURITY DOCUMENTS

PRINTING OF SECURITY DOCUMENTS

DRUGS & MEDICAL SUPPLIES

MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT

MAINTENANCE OF OFFICE FURNITURE

MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS

MAINTENANCE OF OFFICE / IT EQUIPMENTS

OTHER MAINTENANCE SERVICES

CLEANING & FUMIGATION SERVICES

INFORMATION TECHNOLOGY CONSULTING

MOTOR VEHICLE FUEL COST

OTHER TRANSPORT EQUIPMENT FUEL COST

PLANT / GENERATOR FUEL COST

REFRESHMENT & MEALS

HONORARIUM & SITTING ALLOWANCE

PUBLICITY & ADVERTISEMENTS

POSTAGES & COURIER SERVICES

TOTAL CAPITAL EXPENDITURE

PURCHASE OF HEALTH / MEDICAL EQUIPMENT

PURCHASE OF FIRE FIGHTING EQUIPMENT

PURCHASE OF TEACHING / LEARNING AID EQUIPMENT

PURCHASE OF SECURITY EQUIPMENT

Budget Office of the Federation - FMF

2013 FGN Budget Proposal

FEDERAL GOVERNMENT OF NIGERIA

FEDERAL MINISTRY OF INTERIOR - HQTRS

CONSTRUCTION / PROVISION OF OFFICE BUILDINGS

CONSTRUCTION / PROVISION OF RESIDENTIAL BUILDINGS

CONSTRUCTION / PROVISION OF PRISONS

CONSTRUCTION / PROVISION OF INFRASTRUCTURE

REHABILITATION / REPAIRS - HOUSING

REHABILITATION / REPAIRS OF OFFICE BUILDINGS

MONITORING AND EVALUATION

Budget Office of the Federation - FMF

2013 FGN Budget Proposal

2013 FGN BUDGET: CAPITAL EXPENDITURE DETAILS

North - Central FCT

PURCHASE OF HEALTH / MEDICAL EQUIPMENT

PURCHASE OF FIRE FIGHTING EQUIPMENT

PURCHASE OF TEACHING / LEARNING AID EQUIPMENT

PURHASE OF TRAINING EQUIPMENT