Summary - Police Service Comm
Summary - Police Service Comm
Summary - Police Service Comm
2013 BUDGET
SUMMARY
POLICE SERVICE COMMISSION
CODE
MDA
TOTAL
PERSONNEL
COST
=N=
434,206,997
434,206,997
TOTAL
OVERHEAD
COST
TOTAL RECURRENT
=N=
=N=
325,196,740
759,403,737
325,196,740
2076
759,403,737
TOTAL CAPITAL
=N=
1,470,000,000
TOTAL
ALLOCATION
=N=
2,229,403,737
1,470,000,000
2,229,403,737
2013 BUDGET
PROPOSAL
2013 BUDGET
ACCOUNT CODE ACCOUNT NAME
=N=
0155002001
02101
PERSONNEL COST
434,206,997
21010101
21020201
CONSOLIDATED SALARY
NHIS
395,024,286
15,673,084
21020202
CONTRIBUTORY PENSION
23,509,626
02201
OVERHEAD COST
22020101
32,400,000
22020102
60,790,000
22020103
17,280,000
22020104
6,609,000
22020201
ELECTRICITY CHARGES
6,480,000
22020202
TELEPHONE CHARGES
2,592,000
22020205
WATER RATES
240,000
22020206
SEWERAGE CHARGES
216,000
22020301
22020302
BOOKS
22020303
NEWSPAPERS
22020304
22020305
2,289,000
22020306
2,332,000
22020307
22020311
1,123,000
22020401
2,182,000
22020402
22020403
1,080,000
22020404
2,160,000
22020405
MAINTENANCE OF PLANTS/GENERATORS
1,160,000
22020406
22020501
LOCAL TRAINING
54,115,000
22020502
INTERNATIONAL TRAINING
40,072,000
22020601
SECURITY SERVICES
6,240,000
22020605
4,160,000
22020606
2,268,000
22020701
FINANCIAL CONSULTING
153,000
22020702
756,000
22020703
LEGAL SERVICES
22020704
ENGINEERING SERVICES
2,560,000
22020801
4,937,000
22020802
22020803
22020901
22021001
2,721,000
22021002
6,480,000
22021003
7,480,000
22021006
22021007
WELFARE PACKAGES
22021008
22021009
SPORTING ACTIVITIES
325,196,740
16,040,000
1,547,000
583,000
216,000
43,000
500,000
5,000,000
11,707,000
540,000
3,888,000
119,000
500,000
8,360,000
134,000
5,144,740
2077
2013 BUDGET
PROPOSAL
2013 BUDGET
ACCOUNT CODE ACCOUNT NAME
=N=
03101
1,470,000,000
23020101
1,470,000,000
434,206,997
325,196,740
759,403,737
1,470,000,000
TOTAL ALLOCATION
2,229,403,737
2078
INSTITUTION'S CODE:
0155002001
CODE
23020101
LINE ITEM
LOCATION
ZONE STATE LGA
AMOUNT (=N=)
1,470,000,000
ON-GOING PROJECTS
1,470,000,000
1,470,000,000
2079