LAGOS STATE HOUSE OF ASSEMBLY Y2018 APROVED BUDGET SUMMARY POSITION Y2018 FISCAL ITEMS Approved Budget ₦m A TOTAL REVENUE 897,423 B TOTAL INTERNALLY GENERATED REVENUE (C+D) 720,123 C INTERNALLY GENERATED REVENUE 680,583 i Lagos Internal Revenue Services 440,121 ii Internally Generated Revenue(Other) 209,357 iii Dedicated Revenue 26,105 iv Investment Income 3,000 v Extra Ordinary Revenue 2,000 D CAPITAL RECEIPTS 39,540 i Grants 19,525 ii Other Capital Receipts 20,015 E Federal Transfers 177,300 i Statutory Allocation 57,500 ii Value Added Tax 103,200 iii Extra Ordinary Revenue 15,100 iv 13% Derivations 1,500 F RECURRENT EXPENDITURE (DEBT AND NON-DEBT) 347,039 G RECURRENT DEBT 35,906 i Debt Charges( External) 5,813 ii Debt Charges (Internal) 23,093 iii Debt Charges (Bond) 7,000 H RECURRENT NON DEBT 311,133 I Total Personnel Costs 112,242 i Personnel Costs (Basic and Allowance) 79,012 ii Personnel Costs (Consolidated) 2,064 iii NYSC /Interns (Allowances) 300 iv Other Personnel Cost (Contingency) 3,206 v 7.5% Govt. Share to Pension Contribution 3,800 vii 2.5% Govt. Share to Pension Contribution - viii 5% BSA (Pension Redemption Bond Fund) 7,733 ix Pension Redemption Bond Fund Shortfall 6,150 x Pension & Gratuities (Civil Service/ Teaching Services) 3,519 xi 142% Pension & Gratuities (Civil Service/ Teaching Services) 1,074 xii 6% Pension & Gratuities (Civil Service/ Teaching Services) 82 xiii 15% Pension & Gratuities (Civil Service/ Teaching Services) 375 xiv Pension & Gratuities (Judiciary) 522 xv Retirement Planning/Contingencies Expenses/Pensions 300 xvi Pension Sinking Fund 2,400 xvii Severance Pay (Pol. Off. Holders) 100 xviii Health Insurance Premium for Public Servants 1,605 J Total Overhead Costs 198,892 i Overhead Costs 125,383 ii Dedicated Expenditure 26,105 iii Subvention (Overhead) 47,404 K SURPLUS/(DEFICIT) ON CRF 550,384 L TOTAL CAPITAL EXPENDITURE 699,082 M CAPITAL EXPENDITURE 600,836 i Core Capital Expenditure 433,660 ii Capital Development (Dedicated) 20,015 iii Grants 19,525 iv Counterpart Funding 6,544 v Special Expenditure 115,688 vi Risk Retention Fund 107 vii Staff Housing Fund 100 viii Contingency Reserve 5,197 ix Planning Reserve - N REPAYMENT 98,246 i External Loans (Principal Repayments) 5,376 ii Internal Loan (Principal Repayments) 24,593 Consolidated Debt Service Accounts-Funding for Sinking Fund 68,277 iii O TOTAL EXPENDITURE (BUDGET SIZE) 1,046,121 P FINANCING SURPLUS/(DEFICIT) (148,699) Q DEFICIT FUNDING SOURCES 148,699 i External Loans (a+b+c) 18,850 a Development Policy Operations (DPO) - b Others 18,850 c Blue/Red Line Rail - ii Internal Loans 44,849 iii Bond Issuance 85,000 LAGOS STATE HOUSE OF ASSEMBLY Y2018 APROVED BUDGET SUMMARY POSITION Important Ratios (%) Y2018 FISCAL ITEMS Budget Proposal i Total Revenues as a % SGDP 3.03 ii Fiscal Deficit as a % of SGDP (0.50) iii Internally Generated Revenue/Total Revenue 80.24 iv Federal Transfers/Total Revenue 19.76 v Public Debt Charge/Internally Generated Rev. 4.99 vi Public Debt Charge/Total Revenue 4.00 vii Recurrent Non Debt/Total Revenue 34.67 viii Recurrent Debt/Total Revenue 4.00 ix Total Recurrent/Total Revenue 38.67 x Total Personnel Cost/Total Expenditure 10.73 xi Total Personnel Cost/ Recurrent Expenditure 32.34 xii Total Personnel Cost/Total Rev 12.51 xiii Total Personnel Cost/ IGR 15.59 xiv Total Personnel Cost/ Overhead Cost 56.43 xv Total Overhead Cost/Total Expenditure 19.01 xvi Recurrent Expenditure/Total Expenditure 33.17 xvii Total Capital Expenditure/Total Expenditure 66.83 xviii Capital Expenditure/Total Expenditure 41.45 xix Deficit Funding/Total Expenditure 14.21 xx Deficit Funding/Total Revenue 16.57 xxi Loan Repayment/Total Expenditure 9.39 LAGOS STATE HOUSE OF ASSEMBLY Y2018 APPROVED BUDGET OMNIBUS Y2018 Y2018 Y2018 Y2018 Y2018 Y2018 Y2018 Y2018 Y2018 REVENUE(CRF) REVENUE DEDICATED PERSONNEL COST OVERHEAD COST CAPITAL RECEIPTS CAPITAL CAPITAL SUBVENTION N DEDICATED EXPENDITURE (MOET&P) N (INFLOW) DEVELOPMENT EXPENDITURE N (RECURRENT) (RECURRENT) N N (OUTFLOW) N N N N General Public Services 685,430,444,000 5,953,886,242 5,953,886,242 36,896,117,226 103,674,872,359 1,927,417,950 1,927,417,950 194,117,192,745 1,491,890,047 Governance 52,375,000 - - 1,285,786,944 9,320,217,018 - - 665,847,876 - 1 026 Deputy Governor's Office 300,000 76,632,211 850,000,000 95,000,000 2 002 Secretary to the State 1,000,000 70,256,122 1,450,000,000 Government Office/ Cabinet Office 3 032 Office of Civic Engagement 72,658,628 733,897,376 5 070 Office of the Chief of Staff 5,000,000 681,102,413 4,677,947,527 417,469,579 6 Parastatal Monitoring Office 220,000,000 7 Office of Public Private 250,000,000 Partnership 8 Project Implementation and 30,000,000 Monitoring Unit 9 022 Liaison Office 41,000,000 240,000,000 100,000,000 10 Central Internal Audit 119,556,000 Department 11 027 Office of the Auditor General 2,000,000 138,844,321 267,500,000 6,679,513 for Local Government 1 4/16/20184:32 PM LAGOS STATE HOUSE OF ASSEMBLY Y2018 APPROVED BUDGET OMNIBUS Y2018 Y2018 Y2018 Y2018 Y2018 Y2018 Y2018 Y2018 Y2018 REVENUE(CRF) REVENUE DEDICATED PERSONNEL COST OVERHEAD COST CAPITAL RECEIPTS CAPITAL CAPITAL SUBVENTION N DEDICATED EXPENDITURE (MOET&P) N (INFLOW) DEVELOPMENT EXPENDITURE N (RECURRENT) (RECURRENT) N N (OUTFLOW) N N N N 12 028 Office of the State Auditor 2,600,000 140,960,665 299,144,876 General. 13 OSAG Capacity building 14 073 Audit Service Commission 400,000 44,421,262 82,171,239 16,698,784 15 051 Office of Transformation, 75,000 60,911,322 100,000,000 30,000,000 Creativity and Innovation House of Assembly 3,000,000 - - 404,068,158 8,652,000,000 - - 9,035,084,644 - 16 019 House of Assembly 3,000,000 353,610,188 8,652,000,000 9,035,084,644 17 072 House of Assembly 50,457,970 Commission Economic Planning and Budget 1,500,000 - - 259,360,873 5,609,616,918 - - 161,029,330,062 109,869,248 18 020 Ministry of Economic Planning 1,500,000 259,360,873 494,569,899 - & Budget(HQ) 19 MEPB GOC(Statewide) 977,640,000 20 Completion of On-going 1,392,634,726 LMGDP 21 Risk Retention Fund 107,090,448 22 State Infrastructure 10,000,000,000 Intervention Fund 2 4/16/20184:32 PM LAGOS STATE HOUSE OF ASSEMBLY Y2018 APPROVED BUDGET OMNIBUS 020 Y2018 Y2018 Y2018 Y2018 Y2018 Y2018 Y2018 Y2018 Y2018 REVENUE(CRF) REVENUE DEDICATED PERSONNEL COST OVERHEAD COST CAPITAL RECEIPTS CAPITAL CAPITAL SUBVENTION N DEDICATED EXPENDITURE (MOET&P) N (INFLOW) DEVELOPMENT EXPENDITURE N (RECURRENT) (RECURRENT) N N (OUTFLOW) N N N N 23 State Infrastructure 5,000,000,000 Intervention Fund (Propose Construction of Flyover @ Agege, Pen- Cinema Constuction of Opebi 10,000,000,000 Road/Mende Link Bridge Dualization of Lekki-Epe 2,000,000,000 Expressway from Eleko Junction 24 Construction of VIP Charlet, 1,000,000,000 Epe Construction of VIP Charlet, 4,000,000,000 Badagry etc 25 Counterpart Fund 6,544,234,083 26 Special Expenditure 115,688,370,806 27 Hosting Economic Summit 421,000,000 28 M & E Policy Implementation 500,000,000 29 Sustainable Development 250,000,000 - Goals (SDG) (Capacity Building) 30 Solid Waste Management Gap 1,000,000,000 (State wide) 31 Revenue Enhancement 1,500,000,000 - Programme 32 Planning Reserve - 33 Contingency Fund - 466,407,019 5,196,999,999 34 Staff Housing Fund 100,000,000 35 Provision For Increase in 109,869,248 Subvention 3 4/16/20184:32 PM LAGOS STATE HOUSE OF ASSEMBLY Y2018 APPROVED BUDGET OMNIBUS Y2018 Y2018 Y2018 Y2018 Y2018 Y2018 Y2018 Y2018 Y2018 REVENUE(CRF) REVENUE DEDICATED PERSONNEL COST OVERHEAD COST CAPITAL RECEIPTS CAPITAL CAPITAL SUBVENTION N DEDICATED EXPENDITURE (MOET&P) N (INFLOW) DEVELOPMENT EXPENDITURE N (RECURRENT) (RECURRENT) N N (OUTFLOW) N N N N Establishment and Training 181,521,000 - - 33,793,263,633 4,912,655,977 - - 872,585,452 535,825,854 36 040 Ministry of Establishments and 8,800,000 184,079,671 191,465,092 13,528,905 Training 37 Modernization of Central 47,609,698 Records 38 Structured Tranning Promotion 100,000,000 Exercise 39 National Coucil on 22,297,890 Establishments; Hosting of 40th Meetings 40 Global Training Vote 4,000,000,000 41 Personnel Cost Consolidated 2,064,477,677 42 NYSC/Interns (Allowances) 300,000,000 43 Contingency 3,205,724,458.00 (Personnel Cost) 44 7.5% of Govt. Share to 3,800,213,262 Pension Contribution 45 2.5% Govt. of Share to - Pension Contribution 46 Pension Redemption Bond 7,732,594,402 Fund (10% of PersonnelEmolument Statewide) 47 Pension Redemption Bond 6,150,000,000 Fund- Shortfall 4 4/16/20184:32 PM 040 LAGOS STATE HOUSE OF ASSEMBLY Y2018 APPROVED BUDGET OMNIBUS Y2018 Y2018 Y2018 Y2018 Y2018 Y2018 Y2018 Y2018 Y2018 REVENUE(CRF) REVENUE DEDICATED PERSONNEL COST OVERHEAD COST CAPITAL RECEIPTS CAPITAL CAPITAL SUBVENTION N DEDICATED EXPENDITURE (MOET&P) N (INFLOW) DEVELOPMENT EXPENDITURE N (RECURRENT) (RECURRENT) N N (OUTFLOW) N N N N 48 Pensions and Gratuities (Civil 3,518,675,655 and Teaching Services) 49 142% Pensions and Gratuties 1,073,520,034 (Civil and Teaching Services)- Arrears 50 6% Pensions and Gratuities 81,780,019 (Civil and Teaching Services)- Arrears 51 15% Pensions and Gratuities 375,422,142 (Civil and Teaching Services)- Arrears 52 Pensions and Gratuities 522,331,300 (Judiciary) 53 Retirement 300,000,000 Planning/Contingency Expenses (Pensions) 54 Pensions Sinking Fund 2,400,000,000 55 Severance Pay (Political Office 100,000,000 Holders) 56 Health Insurance Premium for 1,604,520,000 Public Servants 57 050 Office of Head of 45,400,000 229,458,058 449,082,963 291,929,476 Service/Public Service Office 58 Rehabilitation of Staff Quarters 500,000,000 59 060 Civil Service Commission 300,000