The Economic Confidential magazine has obtained a confidential document on ‘triple allocations’ that were disbursed to the three tiers of government in July 2011 during the monthly meeting of the Federation account Allocation Committee (FAAC) in Abuja. The total sum from the allocations was N1.5 Trillion. The allocations came from Statutory and VAT disbursement, Budget Differential Bonus and from Excess Crude Account.
From the three allocations oil producing states have the highest allocations: Akwa Ibom State received a total sum of N53.2bn, followed by Rivers N52.1bn, Delta N44.3bn and Bayelsa N33.5bn. Lagos and Kano states received N22.6 and N22.8bn respectively
The lowest recipients from the triple allocations in the finding by the Economic Confidential are Ekiti State N9.6bn, Gombe N9.2bn, Nasarawa N8.9bn and Ebonyi N8.5bn. On the other hand the federal government received a total sum of N480billion from the triple allocation.
Meanwhile the Federal Inland Revenue Service (FIRS) and Nigeria Customs Service (NCS) could not benefit from the triple allocations except from the Statutory and VAT allocation where they received N4.7bn and N2.5bn respectively the details of the individual allocations are in the 3 tables below:
Table I: How They Share N937bn from Statutory and VAT Allocation in July 2011
The Economic Confidential magazine provides here the distribution of a total sum of N937.9 billion being the Statutory and VAT allocations shared to all tiers of government at the meeting of the monthly Federation Account Allocation Committee (FAAC)in July 2011. From the total disbursement of nets after deductions, the highest recipients are from the oil producing states with Akwa Ibom receiving N20.2bn, Rivers N19.1bn, Delta 17.4bn, and Bayelsa N10.8bn. The highest recipients from non-oil –producing states are Lagos N14.1bn and Kano N11.4bn.
The lowest recipients as revealed in the table below are Ekiti N4.8bn, Gombe N4.6bn, Nasarawa N4.3bn and Ebonyi N4bn. The Economic Confidential can also confirm other disbursements in June, 2011: Federal N222.1bn, FCT Councils N4.6billion, Nigerian Customs Service (NCS) N2.5bn, and Federal Inland Revenue Service (FIRS) N4.7bn. Please check Facts and Figures of this magazine to see the other allocations from Excess Crude Account and the distribution of difference sums from the Budgeted and Actual Revenue from January to April, 2011. This table is provided by the Economic Confidential
| STATES |
NO OF L/GS |
STATE GROSS STATUTORY + MIN REVENUE |
GOVERNMENT NET STATUTORY + MINERAL REVENUE |
NET VAT SHARED |
GROSS STATUTORY REVENUE |
LG’s NET STATUTORY REVENUE |
NET VAT TO L/GOVT |
TOTAL PAID (5+6+8+9) |
|
| =N= |
=N= |
=N= |
=N= |
=N= |
=N= |
=N= |
|||
| 1 | ABIA | 17 | 3,056,352 ,859.73 |
2,274,317 ,038.56 |
533,272 ,383.95 |
1,814,060 ,774.99 |
1,712,893 ,918.22 |
317,613 ,564.81 |
4,838,096 ,905.54 |
| 2 | ADAMAWA | 21 | 3,036,199 ,615.85 |
3,030,682 ,449.78 |
562,951 ,087.52 |
2,334,519 ,612.75 |
2,214,746 ,908.17 |
384,154 ,571.17 |
6,192,535 ,016.64 |
| 3 | A/IBOM | 31 | 15,619,010 ,851.44 |
15,973,190 ,710.59 |
713,567 ,218.74 |
3,078,761 ,749.88 |
2,929,773 ,195.17 |
591,996 ,904.20 |
20,208,528 ,028.70 |
| 4 | ANAMBRA | 21 | 3,066,796. ,062.37 |
3,045,592 ,968.30 |
634,066 ,577.98 |
2,314,213 ,621.46 |
2,213,285 ,890.85 |
431,529 ,761.91 |
6,324,475 ,199.04 |
| 5 | BAUCHI | 20 | 3,556,937 ,516.77 |
3,395,145 ,820.84 |
636,824 ,697.86 |
2,676,537 ,066.58 |
2,503,084 ,636.90 |
424,910 ,203.33 |
6,959,965 ,358.93 |
| 6 | BAYELSA | 8 | 11,496,240 ,281.98 |
9,155,352 ,754.82 |
522,514 ,093.77 |
984,737 ,920.44 |
946,289 ,261.16 |
195,756 ,442.19 |
10,819,912 ,551.93 |
| 7 | BENUE | 23 | 3,278,649 ,034.59 |
2,900,274 ,034.96 |
628,698 ,856.14 |
2,721,494 ,866.37 |
2,610,954 ,970.94 |
452,609 ,981.82 |
6,592,537 ,843.86 |
| 8 | BORNO | 27 | 3,617,538 ,496.32 |
3,608,753 ,921.09 |
613,255 ,157.57 |
3,127,744 ,822.39 |
2,988,357 ,645.83 |
491,028 ,753.38 |
7,701,395 ,477.88 |
| 9 | C/RIVER | 18 | 3,255,257 ,147.94 |
3,260,034, 055.59 |
538,373 ,485.36 |
1,943,676 ,294.51 |
1,857,166 ,811.13 |
332,740 ,376.97 |
5,988,314 ,729.05 |
| 10 | DELTA | 25 | 13,849,182 ,627.17 |
13,838,753 ,903.62 |
690,825 ,200.23 |
2,569,031 ,734.34 |
2,429,839 ,201.04 |
509,654 ,565.57 |
17,469,072 ,870.47 |
| 11 | EBONYI | 13 |
2,517,127 ,225.19 |
1,933,998 ,322.69 |
511,603 ,054.37 |
1,384,737 ,289.46 |
1,322,258 ,218.13 |
252,869 ,533.67 |
4,020,729 ,128.86 |
| 12 | EDO | 18 | 3,935,423 ,159.18 |
3,375,906 ,923.65 |
597,684 ,791.48 |
1,945,405 ,428.73 |
1,831,774 ,462.64 |
368,105 ,487.19 |
6,173,471 ,664.96 |
| 13 | EKITI | 16 | 2,539,046 ,576.97 |
2,517,989 ,707.16 |
509,282 ,952.54 |
1,582,494 ,372.60 |
1,505,597 ,054.04 |
288,895 ,724.93 |
4,821,765 ,456.66 |
| 14 | ENUGU | 17 | 2,864,654 ,133.82 |
2,839,548 ,840.11 |
582,200 ,505.94 |
1,874,955 ,052.03 |
1,793,251 ,651.06 |
348,005 ,105.60 |
5,563,006 ,102.71 |
| 15 | GOMBE | 11 | 2,692,887 ,498.66 |
2,675,084 ,760.22 |
503,685 ,952.64 |
1,368,153 ,373.57 |
1,287,319 ,755.18 |
226,208 ,187.38 |
4,692,298 ,655.41 |
| 16 | IMO | 27 | 3,665,852 ,000.82 |
3,243,688 ,975.12 |
608,886 ,782.29 |
2,714,797 ,503.63 |
2,490,572 ,110.25 |
486,881 ,697.50 |
6,830,029 ,565.16 |
| 17 | JIGAWA | 27 | 3,359,315 ,910.43 |
3,339,448 ,301.77 |
614,076 ,771.06 |
2,848,238 ,553.12 |
2,718,474 ,328.05 |
493,067 ,897.46 |
7,165,067 ,298.34 |
| 18 | KADUNA | 23 | 3,828,650 ,365.37 |
3,530,942 ,173.95 |
755,417 ,034.89 |
3,054,924 ,022.91 |
2,944,384 ,127.48 |
537,352 ,485.88 |
7,768,095 ,822.20 |
| 19 | KANO | 44 | 4,798,488 ,422.64 |
4,730,747 ,355.21 |
960,527 ,372.83 |
5,013,556 ,958.04 |
4,802,089 ,332.00 |
926,442 ,209.09 |
11,419,806 ,269.12 |
| 20 | KATSINA | 34 | 3,649,236 ,092.85 |
3,608,267 ,764.86 |
736,673 ,645.99 |
3,665,446 ,031.12 |
3,466,149 ,425.20 |
655,395 ,765.40 |
8,466,486 ,601.44 |
| 21 | KEBBI | 21 | 3,052,372 ,533.36 |
3,018,876 ,562.38 |
558,362 ,028.49 |
2,276,879 ,444.69 |
2,166,989 ,174.74 |
382,189 ,409.74 |
6,126,426 ,175.34 |
| 22 | KOGI | 21 | 3,044,754 ,073.09 |
3,028,412 ,146.34 |
592,319 ,784.14 |
2,359,910 ,935.61 |
2,258,983 ,205.00 |
401,242 ,30.58 |
6,280,957 ,866.06 |
| 23 | KWARA | 16 | 2,774,588 ,664.91 |
2,760,732 ,978.83 |
319,076 ,704.47 |
1,812,351 ,712.53 |
1,735,454 ,393.97 |
294,193 ,180.47 |
5,109,457 ,257.74 |
| 24 | LAGOS | 20 | 4,334,580 ,050.64 |
3,737,837 ,823.58 |
4,815,205 ,355.51 |
3,045,385 ,099.90 |
2,864,192 ,913.41 |
2,765,036 ,893.51 |
14,182,272 ,932.01 |
| 25 | NASS | 13 | 2,599,650 ,032.72 |
2,217,995 ,585.41 |
473,319 ,135.97 |
1,460,270 ,118.31 |
1,087,791 ,040.98 |
229,208 ,160.21 |
4,308,363 ,910.06 |
| 26 | NIGER | 25 | 3,650,568 ,982.23 |
3,118,351 ,274.60 |
599,414 ,387.72 |
2,938,913 ,080.14 |
2,818,76 1,019.89 |
458,036 ,913.78 |
6,994,563 ,595.99 |
| 27 | OGUN | 20 | 2,967,428 ,937.57 |
2,953,208 ,986.77 |
598,624 ,487.29 |
2,174,737 ,734.94 |
2,078,616 ,086.74 |
396,460 ,641.00 |
6,026,910 ,201.80 |
| 28 | ONDO | 18 | 4,436,151 ,844.48 |
4,338,285 ,211.48 |
577,613 ,000.37 |
2,007,396 ,563.44 |
1,920,887 ,080.06 |
358,821 ,229.02 |
7,195,606 ,520.93 |
| 29 | OSUN | 30 | 2,814,450 ,200.08 |
2,775,926 ,600.49 |
571,511 ,897.02 |
2,735,720 ,585.28 |
2,591,538 ,112.98 |
497,770 ,098.37 |
6,436,746 ,708.86 |
| 30 | OYO | 33 | 3,545,867 ,366.42 |
3,409,992 ,528.75 |
707,152 ,295.28 |
3,498,266 ,228.82 |
3,339,665 ,509.29 |
625,624 ,447.20 |
8,082,434 ,780.53 |
| 31 | PLATEAU | 17 | 2,977,819 ,091.40 |
2,883,528 ,187.43 |
575,287 ,458.57 |
2,002,453 ,704.95 |
1,920,750 ,303.98 |
343,560 ,270.22 |
5,723,126 ,220.20 |
| 32 | RIVERS | 23 | 15,610,615 ,787.92 |
14,947,10 8,261.13 |
1,024,451 ,034.28 |
2,622,118 ,808.41 |
2,511,578 ,912.98 |
678,691 ,044.02 |
19,161,829 ,252.41 |
| 33 | SOKOTO | 23 | 3,165,662 ,637.79 |
3,144,49 1,351.69 |
585,327 ,946.83 |
2,513,563 ,818.35 |
2,403,023 ,922.92 |
424,489 ,445.02 |
6,557,332 ,666.46 |
| 34 | TARABA | 16 | 2,998,501 ,311.21 |
2,992,840 ,683.70 |
510,615 ,400.62 |
2,000,841 ,827.85 |
1,923,944 ,509.29 |
288,960 ,355.84 |
5,716,360 ,949.44 |
| 35 | YOBE | 17 | 2,975,916 ,456.29 |
2,960,598 ,823.41 |
533,704 ,241.96 |
1,940,328 ,806.78 |
1,858,625 ,405.81 |
313,736 ,338.08 |
5,666,664 ,809.27 |
| 36 | ZAMFARA | 14 | 2,984,964 ,220.74 |
2,972,322 ,330.31 |
556,063 ,122.66 |
1,821,623 ,019.88 |
1,754,337 ,866.14 |
297,992 ,810.85 |
5,580,716 ,129.97 |
| 37 | FCT-ABUJA | 6 | 0.00 | 0.00 | 0.00 | 775,208 ,064.19 |
746,371 ,569.73 |
905,421 ,991.64 |
1,651,793 ,561.37 |
| 38 | Escrow A/C (Rivers & Akwa-Ibom) |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| 39 | STATE’S TOTAL |
774 | 161,516,783 ,070.95 |
153,538,230 ,119.21 |
26,052,435 ,904.32 |
86,993,456 ,602.97 |
82,849,782 ,937.31 |
18,376,705 ,133.02 |
280,817,154 ,093.86 |
| 40 | FGN | 218,311,174 ,372.69 |
214,760,76 0,161.23 |
7,350,682 ,053.21 |
0.00 | 0.00 | 0.00 | 222,111,442 ,214.44 |
|
| 41 | FCT-ABUJA | 4,155,587 ,464.42 |
4,155,58 7,464.42 |
525,048 ,718.09 |
0.00 | 0.00 | 0.00 | 4,680,636 ,182.51 |
|
| 42 | Cost of Collection-NCS |
2,555,639 ,151.77 |
2,555,639 ,151.77 |
0.00 | 0.00 | 0.00 | 0.00 | 2,555,639 ,151.77 |
|
| 43 | Transfer to Excess Crude |
312,831,893 ,681.87 |
312,831,893 ,681.87 |
0.00 | 0.00 | 0.00 | 0.00 |
312,831,893 ,681.87 |
|
| 44 | 4% Cost of Collection- FIRS VAT |
2,607,188 ,126.00 |
2,607,188 ,126.00 |
2,187,702 ,992.03 |
0.00 | 0.00 | 0.00 | 4,794,891 ,118.02 |
|
| 45 | TOTAL DEDUCTION |
0.00 | 11,528,922 ,163.21 |
200,000 ,000.00 |
0.00 | 4,143,673 ,665.66 |
0.00 | 15,872,595 ,828.86 |
|
| 46 | Transfer to Oil Excess Revenue |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| 47 | Transfer from Excess Domestic to Sub |
94,328,542 ,400.84 |
94,328,542 ,400.84 |
0.00 | 0.00 | 0.00 | 0.00 | 94,328,542 ,400.84 |
|
| 48 | Cost of NACOFED |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| 49 | Local Government |
86,993,456 ,602.97 |
86,993,456 ,602.97 |
18,376,705 ,133.02 |
0.00 | 0.00 | 0.00 | 0.00 | |
| GRAND TOTAL | 883,300,219 ,871.51 |
883,300,219 ,871.51 |
54,692,574 ,800.66 |
86,993,456 ,602.97 |
86,993,456 ,602.97 |
18,376,705 ,133.02 |
937,992,794 ,672.17 |
||
This table is provided by the Economic Confidential (www.economicconfidential.com)
Table II: How They Share N513 billion from Budget Differential Bonus in July 2011
Distribution of the sum of N513 Billion being difference between the Budget and Actual Revenue from January to April, 2011 Account
| S/N | STATES
b |
FED. & States Allocation C |
STATE TOTAL DERIV. OIL & GAS d |
GOVT. TOTAL e=(c+d) |
Refund of Advance from FGN & States F |
Net Allocation
to States g=(e-f) |
L/G’s Allocation h |
Refund of Advance from Local Government i |
Net Allocation to Local Government Councils j=(h-i) |
Total Net Allocation to FGN, State & LGC’s k=(g+j) |
| =N= | =N= | =N= | =N= | =N= | =N= | =N= | =N= | =N= | ||
| 1 | ABIA | 3,982,121 ,017.13 |
995,076 ,780.29 |
4,977,197 ,797.42 |
1,263,200 ,438.0310 |
3,713,997 ,359.3914 |
2,656,098 ,303.83 |
842,562 ,173.88 |
1,813,536 ,129.95 |
5,527,533, 489.34 |
| 2 | ADAMAWA | 4,445,520 ,657.80 |
– | 4,445,520 ,657.80 |
1,410,199 ,142.1267 |
3,035,321 ,515.6727 |
3,418,139 ,937.29 |
1,084,295 ,491.64 |
2,333,844 ,445.65 |
5,369,165, 961.32 |
| 3 | A/ IBOM | 4,497,345 ,398.70 |
23,069,735 ,821.91 |
27,567,081 ,220.61 |
1,426,638 ,882.4368 |
26,140,442 ,338.1706 |
4,507,838 ,973.46 |
1,429,967 ,633.17 |
3,077,871 ,340.30 |
29,218,313 ,678.47 |
| 4 | ANAMBRA | 4,490,319 ,140.20 |
– | 4,490,319 ,140.20 |
1,424,410 ,026.8163 |
3,065,909 ,113.3861 |
3,388,,408 ,458.74 |
1,074,864 ,131.68 |
2,313,544 ,327.07 |
5,379,453 ,440.45 |
| 5 | BAUCHI | 5,207,970 ,887.93 |
– | 5,207,970 ,887.93 |
1,652,062 ,074.1000 |
3,555,908 ,813.8290 |
3,918,912 ,563.83 |
1,243,149 ,579.32 |
2,675,762 ,984.51 |
6,231,671 ,789.34 |
| 6 | BAYELSA | 3,566,423 ,123.22 |
17,860,521 ,817.15 |
21,426,944 ,940.37 |
1,131,333 ,586.3150 |
20,295,611 ,354.0535 |
1,441,826 ,401.98 |
457,373 ,277.89 |
984,453 ,124.09 |
21,280,064 ,478.15 |
| 7 | BENUE | 4,800,508 ,483.33 |
– | 4,800,508 ,483.33 |
1,522,807 ,667,7776 |
3,277,700 ,815.5501 |
3,984,738 ,547.95 |
1,264,030 ,765.90 |
2,720,707 ,782.04 |
5,998,408 ,597.59 |
| 8 | BORNO | 5,296,701 ,189.16 |
– | 5,296,701 ,189.16 |
1,680,208 ,922.1988 |
3,616,492 ,266.9603 |
4,579,558 ,652.09 |
1,452,718 ,405.70 |
3,126,840 ,246.40 |
6,743,332 ,513.36 |
| 9 | CROSS RIVER | 4,173,219 ,212.49 |
980,045 ,939.87 |
5,153,265 ,152.37 |
1,323,820 ,244.0814 |
3,829,444 ,928.2837 |
2,845,877 ,811.93 |
902,763 ,648.60 |
1,943,114 ,163.32 |
5,772,559 ,091.61 |
| 10 | DELTA | 4,494,678 ,712.52 |
18,662,082 065.42 |
23,156,760 ,777.94 |
1,425,792 ,961.5985 |
21,730,967 ,816.3417 |
3,761,506 ,188.83 |
1,193,217 ,444.91 |
2,568,288 ,743.92 |
24,299,256 ,560.26 |
| 11 | EBONYI | 3,685,509 ,022.36 |
– | 3,685,509 ,022.36 |
1,169,109 ,776.2661 |
2,516,399 ,246.0895 |
2,027,494 ,567.15 |
643,157 ,757.97 |
1,384,336 ,809.19 |
3,900,736 ,055.28 |
| 12 | EDO | 4,195,005 ,435.83 |
1,667,793 ,717.41 |
5,862,799 ,153.24 |
1,330,731 ,206.1286 |
4,532,067 ,947.1136 |
2,848,409 ,563.09 |
903,566 ,765.63 |
1,944,842 ,797.46 |
6,476,910 ,744.57 |
| 13 | EKITI | 3,717,602 ,739.33 |
– | 3,717,602 ,739.33 |
1,179,290 ,480.7603 |
2,538,312 ,258.5662 |
2,317,045 ,093.97 |
735,088 ,395.04 |
1,582,036 ,698.94 |
4,120,348 ,957.50 |
| 14 | ENUGU | 4,194,348 ,442.34 |
– | 4,194,348 ,442.34 |
1,330,522 ,795.9710 |
2,863,825 ,646.3646 |
2,745,258 ,043.22 |
870,845 ,247.49 |
1,874,412 ,795.73 |
4,738,238 ,442.10 |
| 15 | GOMBE | 3,942,852 ,420.48 |
– | 3,942,852 ,420.48 |
1,250,743 ,732.6010 |
2,692,108 ,687.8775 |
2,003,212 ,849.87 |
635,455 ,160.34 |
1,367,757 ,689.53 |
4,059,866 ,377.41 |
| 16 | IMO | 4,477,943 ,826.50 |
989,400 ,433.89 |
5,417,344 ,260.39 |
1,420,484 ,354.6376 |
3,996,859 ,905.7540 |
3,974,932 ,452.12 |
1,260,920 ,095.86 |
2,714,012 ,356.25 |
6,710,872 ,262.01 |
| 17 | JIGAWA | 4,918,618 ,722.54 |
– | 4,918,618 ,722.54 |
1,560,274 ,360.8468 |
3,358,344 ,361.6966 |
4,170,313 ,196.84 |
1,322,898 ,383.63 |
2,847,414 ,813.21 |
6,205,759 ,174.91 |
| 18 | KADUNA | 5,605,805 ,429.23 |
– | 5,605,805 ,429.23 |
1,778,262 ,348.9474 |
3,827,543 ,080.2848 |
4,472,936 ,423.86 |
1,418,895 ,916.42 |
3,054,040 ,507.44 |
6,881,583 ,587.73 |
| 19 | KANO | 7,025,815 ,857.99 |
– | 7,025,815 ,857.99 |
2,228,715 ,207.5865 |
4,797,100 ,650.4034 |
7,340,713 ,341.01 |
2,328,606 ,355.24 |
5,012,106 ,985.77 |
9,809,207 ,636.17 |
| 20 | KATSINA | 5,343,111 ,945.36 |
– | 5,343,111 ,945.36 |
1,694,931 ,249.1482 |
3,648,180 ,696.2149 |
5,366,846 ,094.82 |
1,702,460 ,148.41 |
3,664,385 ,946.41 |
7,312,566 ,642.62 |
| 21 | KEBBI | 4,469,200 ,602.46 |
– | 4,469,200 ,602.46 |
1,417,710 ,846.6538 |
3,051,489 ,755.8093 |
3,333,744 ,775.49 |
1,057,523 ,827.77 |
2,276,220 ,947.72 |
5,327,710 ,703.53 |
| 22 | KOGI | 4,458,045 ,860.75 |
– | 4,458,045 ,860.75 |
1,414,172 ,361.8727 |
3,043,873 ,498.8794 |
3,455,317 ,219.18 |
1,096,088 ,794.53 |
2,359,228 ,425.08 |
5,403,101 ,923.96 |
| 23 | KWARA | 4,062,477 ,039.51 |
– | 4,062,477 ,039.51 |
1,288,690 ,814.1980 |
2,773,786 ,225.3170 |
2,653,595 ,941.18 |
841,768 ,379.42 |
1,811,827 ,561.76 |
4,585,613 ,787.08 |
| 24 | LAGOS | 6,346,573 ,873.94 |
6,346,573 ,873.94 |
2,013,247 ,428.4590 |
4,333,326 ,445.48 |
4,458,969 ,792.99 |
1,414,465 ,449.80 |
3,044,504 ,343.19 |
7,377,830 ,788.67 |
|
| 25 | N/RAWA | 3,806,336 ,666.13 |
– | 3,806,336 ,666.13 |
1,207,438 ,478.9578 |
2,598,898 ,187.1770 |
2,123,445 ,947.58 |
673,595 ,262.32 |
1,449,850 ,685.26 |
4,048,748 ,872.44 |
| 26 | NIGER | 5,198,646 ,253.38 |
– | 5,198,646 ,253.38 |
1,649,104 ,132.2402 |
3,549,542 ,121.1394 |
4,303,076 ,365.93 |
1,365,013 ,249.71 |
2,938,063 ,116.23 |
6,487,605 ,237.37 |
| 27 | OGUN | 4,344,828 ,506.55 |
– | 4,344,828 ,506.55 |
1,378,257 ,779.9676 |
2,966,570 ,726.5783 |
3,184,191 ,670.23 |
1,010,082 ,891.83 |
2,174,108 ,778.40 |
5,140,679 ,504.98 |
| 28 | ONDO | 4,166,744 ,348.59 |
3,151,256 ,937.79 |
7,318,001 ,286.38 |
1,321,766 ,280.7484 |
5,996,235 ,005.6358 |
2,939,175 ,291.56 |
932,359 ,287.87 |
2,006,816 ,003.69 |
8,003,051 ,009.33 |
| 29 | OSUN | 4,120,841 ,211.98 |
– | 4,120,841 ,211.98 |
1,307,204 ,979.8663 |
2,813,636 ,232.1132 |
4,005,567 ,457.53 |
1,270,638 ,070.80 |
2,734,929 ,386.73 |
5,548,565 ,618.84 |
| 30 | OYO | 5,191,762 ,275.76 |
– | 5,191,762 ,275.76 |
1,646,920 ,410.6729 |
3,544,841 ,865.0838 |
5,122,065 ,988.53 |
1,624,811 ,494.30 |
3,497,254 ,494.23 |
7,042,096 ,359.31 |
| 31 | PLATEAU | 4,360,041 ,486.37 |
– | 4,360,041 ,486.37 |
1,383,083 ,610.9007 |
2,976,957 ,875.4742 |
2,931,938 ,093.00 |
930,063 ,518.27 |
2,001,874 ,574.73 |
4,978,832 ,450.21 |
| 32 | RIVERS | 4,874,410 ,048.76 |
23,357,234 ,850.10 |
28,231,644 ,898.85 |
1,546,250 ,574.0629 |
26,685,394 ,324.7914 |
3,839,234 ,834.61 |
1,217,874 ,369.95 |
2,621,360 ,464.67 |
29,306,754 ,789.46 |
| 33 | SOKOTO | 4,635,076 ,883.11 |
– | 4,635,076 ,883.11 |
1,470,329 ,787.5317 |
3,164,747 ,095.5760 |
3,680,29 1,579.26 |
1,167,454 ,709.44 |
2,512,836 ,869.83 |
5,677,583 ,965.40 |
| 34 | TARABA | 4,390,323 ,828.45 |
– | 4,390,323 ,828.45 |
1,392,689 ,714.6862 |
2,997,634 ,113.7663 |
2,929,578 ,026.51 |
929,314 ,862.71 |
2,000,263 ,163.80 |
4,997,897 ,277.57 |
| 35 | YOBE | 4,357,255 ,699.95 |
– | 4,357,255 ,699.95 |
1,382,199 ,909.3210 |
2,975,055 ,790.6280 |
2,840,976 ,511.70 |
901,208 ,867.98 |
1,939,767 ,643.72 |
4,914,823 ,434.35 |
| 36 | ZAMFARA | 4,370,503 ,189.86 |
– | 4,370,503 ,189.86 |
1,386,402 ,251.4855 |
2,984,100 ,938.3715 |
2,667,170 ,736.51 |
846,074 ,548.75 |
1,821,096 ,187.75 |
4,805,197 ,126.12 |
| 37 | FCT-ABUJA | – | – | – | – | – | 1,135,038 ,501.90 |
360,054 ,635.86 |
774,983 ,866.04 |
774,983 ,866.04 |
| 38 | Domestic
Excess |
– | – | – | – | – | – | – | – | – |
| 39 | Escrow
A/C (Rivers & Akwa Ibom) |
– | 1,709,151 ,636.17 |
1,709,15 1,636.17 |
– | 1,709,151 ,636.1731 |
– | – | – | 1,709,151 ,636.17
|
| SUB TOTAL | 165,214,489 ,440.00 |
92,392,300 ,000.00 |
257,606 ,789,440.00 |
52,409,008 ,800.00 |
205,197,780 ,640.0000 |
127,373,446 ,200.00 |
40,405,149 ,000.00 |
86,968,297 ,200.00 |
292,166,077 ,840.00 |
|
| FGN and
FCT |
325,729,764 ,360.00 |
– | 325,729,764 ,360.00 |
104,207,308 ,920.00 |
221,522,455 ,440.0000 |
– | – | – | 221,522,455 ,440.00 |
|
| GRAND
TOTAL |
490,944,253 ,800.00 |
92,392,300 ,000.00 |
583,336,553 ,800.00 |
156,616,317 ,720.00 |
426,720,236 ,080.0000 |
127,373,446 ,200.00 |
40,405,149 ,000.00 |
86,968,297 ,200.00 |
513,688,533 ,280.00 |
Table III: How They Share N82.9bn From the Excess Crude Account in July 2011
The table below indicates the distribution of N82.9 bilion from foreign excess crude savings account being difference between budget & actual in July, 2011
| STATES | NO OF L/G’s |
STATE GROSS STATUTORY + MIN REVENUE |
GOVT NET STATUTORY + MINERAL REVENUE |
NET VAT SHARED | GROSS STATUTORY REVENUE |
LG’s NET S STATUTORY REVENUE |
NET VAT TO L/G |
TOTAL PAID
(5+6+8+9) |
|
| =N= | =N= | =N= | =N= | =N= | =N= | =N= | |||
| 1 | ABIA | 17 | 541,548 ,605.77 |
541,548 ,605.77 |
0.00 | 310,046 ,496.69 |
310,046 ,496.69 |
0.00 | 851,593,102.46 |
| 2 | ADAMAWA | 21 | 518,925 ,863.52 |
518,925 ,863.52 |
0.00 | 398,999 ,657.21 |
398,999 ,657.21 |
0.00 | 917,925,520.73 |
| 3 | AKWA IBOM | 31 | 3,353,082 ,577.93 |
3,353,082 ,577.93 |
0.00 | 526,200 ,283.83 |
526,200 ,283.83 |
0.00 | 3,879,282,861.77 |
| 4 | ANAMBRA | 21 | 524,155 ,192.76 |
524,155 ,192.76 |
0.00 | 395,529 ,100.14 |
395,529 ,100.14 |
0.00 | 919,684,292.90 |
| 5 | BAUCHI | 20 | 607,926 ,719.56 |
607,926 ,719.56 |
0.00 | 457,454 ,872.62 |
457,454 ,872.62 |
0.00 | 1,065,381,592.18 |
| 6 | BAYELSA | 8 | 2,378,772 ,093.52 |
2,378,772 ,093.52 |
0.00 | 168,304 ,472.81 |
168,304 ,472.81 |
0.00 | 2,547,076,566.34 |
| 7 | BENUE | 23 | 560,363 ,611.33 |
560,363 ,611.33 |
0.00 | 465,138 ,743.26 |
465,138 ,743.26 |
0.00 | 1,025,502,354.59 |
| 8 | BORNO | 27 | 618,284 ,212.35 |
618,284 ,212.35 |
0.00 | 534,572 ,125.75 |
534,572 ,125.75 |
0.00 | 1,152,856,338.10 |
| 9 | C/ RIVER | 18 | 576,612 ,113.74 |
576,612 ,113.74 |
0.00 | 332,199 ,468.79 |
332,199 ,468.79 |
0.00 | 908,811,582.54 |
| 10 | DELTA | 25 | 2,928,318 ,484.24 |
2,928,318 ,484.24 |
0.00 | 439,080 ,818.07 |
439,080 ,818.07 |
0.00 | 3,367,399,302.31 |
| 11 | EBONYI | 13 | 430,209 ,664.77 |
430,209 ,664.77 |
0.00 | 236,669 ,548.98 |
236,669 ,548.98 |
0.00 | 666,879,213.75 |
| 12 | EDO | 18 | 726,833 ,652.12 |
726,833 ,652.12 |
0.00 | 332,495 ,000.24 |
332,495 ,000.24 |
0.00 | 1,059,328,652.36 |
| 13 | EKITI | 16 | 433,955 ,966.07 |
433,955 ,966.07 |
0.00 | 270,468 ,797.42 |
270,468 ,797.42 |
0.00 | 704,424,763.49 |
| 14 | ENUGU | 17 | 489,606 ,517.41 |
489,606 ,517.41 |
0.00 | 320,454 ,117.82 |
320,454 ,117.82 |
0.00 | 810,060,635.24 |
| 15 | GOMBE | 11 | 460,249 ,373.36 |
460,249 ,373.36 |
0.00 | 233,835 ,145.82 |
233,835 ,145.82 |
0.00 | 694,084,516.19 |
| 16 | IMO | 27 | 651,677 ,150.78 |
651,677 ,150.78 |
0.00 | 463,994 ,077.17 |
463,994 ,077.17 |
0.00 | 1,115,671,227.95 |
| 17 | JIGAWA | 27 | 574,150 ,625.85 |
574,150 ,625.85 |
0.00 | 486,800 ,881.92 |
486,800 ,881.92 |
0.00 | 1,060,951,507.78 |
| 18 | KADUNA | 23 | 654,365 ,966.78 |
654,365 ,966.78 |
0.00 | 522,126 ,107.36 |
522,126 ,107.36 |
0.00 | 1,176,492,074.14 |
| 19 | KANO | 44 | 820,123 ,859.88 |
820,123 ,859.88 |
0.00 | 856,881 ,859.87 |
856,881 ,859.87 |
0.00 | 1,677,005,719.75 |
| 20 | KATSINA | 34 | 623,701 ,742.40 |
623,701 ,742.40 |
0.00 | 626,472 ,230.93 |
626,472 ,230.93 |
0.00 | 1,250,173,973.33 |
| 21 | KEBBI | 21 | 521,690 ,024.72 |
521,690 ,024.72 |
0.00 | 389,148 ,205.47 |
389,148 ,205.47 |
0.00 | 910,838,230.20 |
| 22 | KOGI | 21 | 520,387 ,931.13 |
520,387 ,931.13 |
0.00 | 403,339 ,363.36 |
403,339 ,363.36 |
0.00 | 923,727,294.49 |
| 23 | KWARA | 16 | 474,213 ,161.53 |
474,213 ,161.53 |
0.00 | 309,754 ,395.76 |
309,754 ,395.76 |
0.00 | 783,967,557.29 |
| 24 | LAGOS | 20 | 740,835 ,906.85 |
740,835 ,906.85 |
0.00 | 520,495 ,781.79 |
520,495 ,781.79 |
0.00 | 1,261,331,688.64 |
| 25 | N/RAWA | 13 | 444,313 ,882.08 |
444,31 3,882.08 |
0.00 | 247,869 ,958.73 |
247,869 ,958.73 |
0.00 | 692,183,840.81 |
| 26 | NIGER | 25 | 606,838 ,254.47 |
606,838 ,254.47 |
0.00 | 502,298 ,333.73 |
502,298 ,333.73 |
0.00 | 1,109,136,688.20 |
| 27 | OGUN | 20 | 507,172 ,063.33 |
507,172 ,063.33 |
0.00 | 371,690 ,863.52 |
371,690 ,863.52 |
0.00 | 878,862,926.85 |
| 28 | ONDO | 18 | 844,196 ,845.21 |
844,196 ,845.21 |
0.00 | 343,090 ,088.57 |
343,090 ,088.57 |
0.00 | 1,187,286,933.78 |
| 29 | OSUN | 30 | 481,026 ,014.49 |
481,026 ,014.49 |
0.00 | 467,570 ,102.99 |
467,570 ,102.99 |
0.00 | 948,598,117.48 |
| 30 | OYO | 33 | 606,034 ,687.39 |
606,034 ,687.39 |
0.00 | 597,898 ,036.07 |
597,898 ,036.07 |
0.00 | 1,203,933,723.46 |
| 31 | PLATEAU | 17 | 508,947 ,875.28 |
508,947 ,875.28 |
0.00 | 342,245 ,289.99 |
342,245 ,289.99 |
0.00 | 851,193,165.27 |
| 32 | RIVERS | 23 | 3,269,608 ,364.86 |
3,269,608 ,364.86 |
0.00 | 448,154 ,087.04 |
448,154 ,087.04 |
0.00 | 3,717,762 ,451.90 |
| 33 | SOKOTO | 23 | 541,052 ,771.81 |
541,052 ,771.81 |
0.00 | 429,600 ,632.36 |
429,600 ,632.36 |
0.00 | 970,653 ,404.18 |
| 34 | TARABA | 16 | 512,482 ,734.69 |
512,482 ,734.69 |
0.00 | 341,969 ,799.31 |
341,969 ,799.31 |
0.00 | 854,452 ,533.99 |
| 35 | YOBE | 17 | 508,622 ,690.28 |
508,622 ,690.28 |
0.00 | 331,627 ,339.76 |
331,627 ,339.76 |
0.00 | 840,250 ,030.04 |
| 36 | ZAMFARA | 14 | 510,169 ,070.49 |
510,169 ,070.49 |
0.00 | 311,338 ,982.35 |
311,338 ,982.35 |
0.00 | 821,508 ,052.83 |
| 37 | FCT-ABUJA | 6 | 0.00 | 0.00 | 0.00 | 132,493 ,104.87 |
132,493 ,104.87 |
0.00 | 132,493 ,104.87 |
| 38 | STATE’S TOTAL |
774 | 30,070,454 ,272.78 |
30,070,454 ,272.78 |
0.00 | 14,868,309 ,169.37 |
14,868,309 ,169.37 |
0.00 | 44,938,763 ,442.15 |
| 39 | FGN | 37,300,690 ,188.01 |
37,300,690 ,188.01 |
0.00 | 0.00 | 0.00 | 0.00 | 37,300,690 ,188.01 |
|
| 40 | FCT-ABUJA | 721,762 ,581.04 |
721,762 ,581.04 |
0.00 | 0.00 | 0.00 | 0.00 | 721,762 ,581.04 |
|
| 41 | Local Government | 14,868,309 ,169.37 |
14,868,309 ,169.37 |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| GRAND TOTAL | 82,961,216 ,211.20 |
82,961,216 ,211.20 |
0.00 | 14,868,309 ,169.37 |
14,868,309 ,169.37 |
0.00 | 82,961,216 ,211.20 |
||
