Professional Documents
Culture Documents
NATIONAL
BUDGET FRAMEWORK PAPER
FY 2016/17 FY 2020/21
TABLE OF CONTENTS
Introduction.....................................................................................................................................................4
1.3
MEDIUM TERM FISCAL FORECAST ........................................................................................ 12
Domestic Revenue ........................................................................................................................................... 12
External Resource Commitments..................................................................................................................... 13
Overall Balance ............................................................................................................................................... 14
1.4
1.5
STATEMENT OF THE RESOURCE FOR THE ANNUAL BUDGET FOR NEXT YEAR .... 14
1.6
Introduction
INTRODUCTION
The National Budget is the key instrument through which Government implements its policies. The National
Budget Framework Paper (BFP) provides the link between Governments overall policies and the Annual Budget.
It lays out the fiscal policy framework and strategy for the budget year and sets out how the Government intends
to achieve its policy objectives over the medium term through the budget. The macroeconomic framework
presented in the BFP forms the basis for resource projections and indicative expenditure allocations. It also forms
the basis for the detailed estimates of revenue and expenditure which will be laid before Parliament.
The National Budget Framework Paper (BFP) outlines Government interventions for Social and Economic
Development in FY 2016/17 and the medium term in line with Governments Macroeconomic Plan and Fiscal
strategy and the National Development Plan (NDP). The NDP II lays out the Government strategic five-year plan
from FY2015/16 to FY2019/20. The purpose of this document is to set out how the Government intends to
achieve its policy objectives over the medium term through the Budget. In doing so, the macroeconomic
framework presented in the BFP forms the basis for resource projections and indicative expenditure allocations.
Section 13 (2) of the Public Finance Management (PFM) Act 2015 requires that the national budget is prepared
in consultation with the relevant stakeholders. The National Budget Framework Paper has been done in line with
this section. These consultations included consultations with Local Governments, Sector Ministries, Departments
and Agencies, National Development Authority, Development Partners, representatives of the Private Sector and
finally discussed and approved by Cabinet.
To improve service delivery, Government has also strengthened collaboration with Civil Society Organisations
(CSOs) such as the Civil Society Budget Advisory Group (CSBAG) through enhanced collaboration and
partnership in budget monitoring and overall implementation of Government programs. Therefore, to enhance
Citizens voice in public finance management the Budget Strategy for the FY 2016/17 has taken into account the
recommendations of the CSOs.
Introduction
This section provides an overview of Governments macroeconomic policies, recent macroeconomic
performance, and future plans. This section includes plans for domestic tax and non-tax revenue; external
resources from Ugandas development partners; and the management of domestic and external debt consistent
with the Governments macroeconomic policy. Finally, it indicates the resources available to Government for the
implementation of its programmes for social and economic development.
S1 provides an overview of Sector Expenditures and sets out the Sector's contribution to the NDP, its
policy objectives, and key performance issues.
S2 describes past performance and plans to improve each sector outcome. For each outcome it sets out
outcome indicators, key sector outputs and actions to improve sector performance. It then sets out
analysis of the efficiency of sector allocations and major capital investments.
S3 sets out the proposed sector budget allocations for next financial year and the medium term, including
major areas of expenditures and any notable changes in allocations.
S4 sets out the highest priority outputs for next financial year and the medium term which the sector has
been unable to fund in its spending plans.
The Ministry worked closely with the National Planning Authority (NPA) to ensure that the plan
incorporates the required infrastructure projects contained in Ugandas Medium Term Macroeconomic
Framework. Effective implementation of these projects is critical for enhancing regional trade and
integration, preparing for oil production and improving the business environment. Projects are to be executed
in a manner consistent with the maintenance of macroeconomic stability, the absorptive implementation
capacity of the economy, and achievement of the East African Community Monetary Union (EAMU)
convergence criteria.
The plan will bring to completion a number of unfinished NDP I interventions, but also introduces a set of
new strategic interventions such as the standard-gauge railway; the oil refinery; infrastructure serving the
Albertine region; and a number of new road and electricity transmission projects. Given constrained
domestic resources and the limited availability of concessional financing for large infrastructure projects,
these projects will be financed largely by external loans on non-concessional but favourable terms and
through Public Private Partnerships (PPPs).
Achieve and maintain a rate of real economic growth of at least 6% per annum;
ii.
Maintain annual core inflation close to the Bank of Ugandas 5% target and annual headline inflation
within single digits;
Gradually build up foreign exchange reserve cover of at least the equivalent of 4.5 months of imports
of goods and services;
iv.
Maintain a market determined real exchange rate, with foreign exchange interventions limited to
smoothing excess volatility.
v.
Attain a high degree of monetary and economic convergence and compatibility within the EAC.
The macroeconomic policy framework for FY2016/17 prioritises infrastructure investment projects which
are necessary to facilitate private sector development and enhance the productive capacity of the economy.
Key projects programmed for the financial year include the Karuma and Isimba Hydropower projects; the
Standard Gauge Railway; Kampala-Jinja Highway; Kampala-Entebbe Express Highway; and Entebbe
Airport Rehabilitation.
The framework is consistent with maintaining macroeconomic stability and sustainable public finances. In
order to ensure infrastructure investment remains within the absorptive capacity of the economy,
Government plans to phase projects over a long time period.
The specific macroeconomic objectives underpinning the macroeconomic policy framework are also
consistent with achieving the EAMU Performance Convergence Criteria by 2021as required by the EAMU
Protocol.
2014/15
Outturn Outturn
Real GDP growth
Proj.
Proj.
Proj.
Proj.
Proj.
4.6%
5.0%
5.0%
5.8%
6.1%
6.3%
6.5%
6.5%
6.7%
2.7%
7.7%
6.3%
5.0%
5.0%
5.0%
5.0%
5.2%
3.3%
7.9%
6.6%
5.0%
5.0%
5.0%
5.0%
Annual Headline
Inflation (average)
Annual Core
Inflation (average)
Source: MoFPED
Inflationary pressures continued to build in the second quarter of FY2015/16, with annual headline and core
inflation recording 9.1% and 6.7% respectively in November 2015. These pressures are expected to continue
during the course of the financial year. The exchange rate depreciation over the last year is yet to feed
through completely to prices and the El-Nino weather conditions are expected to translate into higher food
crop prices in the second and third quarters of the financial year.
However, on average annual headline inflation is projected to remain within single digits and annual core
inflation is expected to return to the Bank of Ugandas medium term policy target of 5% by FY2017/18.
Inflationary pressures are expected to ease next financial year due to a pick-up in investor confidence
8
The way the unemployment rate is computed has changed, meaning that numbers for 2009/10 and
2012/13 are not directly comparable.
2 Uganda National Household Survey 2012/13.
1
The outlook for the Ugandan Shilling for the remainder of the financial year remains uncertain. It will
depend on when and how quickly the Federal Reserve decides to increase the Federal Funds Rate this
decision will be influenced by whether improvements in the US labour market continue and whether US
inflation moves back towards the Central Banks 2% medium term objective. The performance of the
Shilling will also depend on market sentiment and associated speculative behavior in the lead up to the
general election. In FY2016/17 and FY2017/18, however, the currency is expected to rebound owing to a
pick-up in investor confidence and an increase in Foreign Direct Investments particularly in the Oil and Gas
Sector.
Balance of Payments
The current account deficit (including grants) widened to 10.0% (US$ 2,357.8 million) in FY2014/15
compared to 8.6% (US$ 2,266.9 million) in FY2013/14. This was on account of deterioration in the foreign
trade in services, largely due to increased outflows related to other business services. The primary income
balance remained large compared to the years before FY2013/14 largely due to an increase in repatriated
profits, dividend and interest income on account of strong corporate profits.
The financial account surplus reduced from US$ 1,936.5 million in FY2013/14 to US$ 1,378.7 million in FY
2014/15 at the same time as the current account deficit widened. This was driven by a reduction in direct and
portfolio investment inflows. Surpluses on the capital and financial accounts in FY 2014/15 were not
sufficient to finance the current account deficit which led to a deficit in the Balance of Payments and a US$
354.4 million decline in reserves over the financial year, compared to a US$ 372.0 million accumulation in
reserve assets the previous financial year.
The current account deficit (including grants) is projected to record 9.6% in FY2015/16 and is expected to
temporarily deteriorate in the medium term due to higher imports associated with Governments public
investment programme. Increased deficits will be more than offset by higher external financing inflows so
that reserve cover is expected to remain at adequate levels.
10
11
2019/20
16.5%
15.8%
15.3%
0.1%
0.4%
0.0%
0.6%
0.2%
0.4%
21.6%
10.9%
9.9%
0.5%
0.1%
2020/21
16.6%
16.3%
15.8%
0.1%
0.4%
0.0%
0.2%
0.2%
0.0%
19.9%
10.7%
7.8%
1.2%
0.1%
Overall balance
Primary balance
-4.1%
-2.7%
-4.5%
-2.8%
-6.4%
-4.2%
-6.4%
-4.2%
-6.2%
-3.9%
-6.4%
-3.9%
-5.2%
-2.7%
-3.4%
-0.9%
Financing
External financing (net)
Disbursement
Budget support
Concessional project loans
Amortisation (-)
Domestic financing (net)
Bank financing
Bank of Uganda
Commercial banks
Non-Bank financing
4.1%
1.3%
1.7%
0.0%
1.7%
-0.3%
2.4%
0.9%
-0.3%
1.2%
1.5%
4.6%
1.2%
1.6%
0.0%
1.6%
-0.3%
3.3%
1.7%
1.4%
0.3%
1.6%
6.4%
5.2%
5.7%
0.0%
1.7%
-0.5%
1.1%
0.8%
-5.1%
5.9%
0.3%
6.4%
5.1%
5.5%
0.3%
2.3%
-0.4%
1.3%
0.8%
0.3%
0.5%
0.5%
6.2%
5.7%
6.1%
0.0%
1.4%
-0.4%
0.5%
0.3%
0.1%
0.2%
0.2%
6.4%
5.6%
6.1%
0.0%
2.0%
-0.4%
0.7%
0.4%
0.1%
0.3%
0.3%
5.2%
4.5%
5.0%
0.0%
1.6%
-0.5%
0.6%
0.3%
0.0%
0.3%
0.3%
3.4%
2.6%
3.1%
0.0%
1.8%
-0.6%
0.8%
0.4%
0.0%
0.4%
0.4%
Source: MFPED
12
Grants
Budget Support
Project Support
Outturn
2013/14
225.3
24.0
201.3
Outturn
Proj.
2014/15 2015/16
275.7
376.8
37.8
40.7
237.9
336.1
Proj.
2016/17
330.8
15.0
315.7
Proj.
2017/18
227.2
9.2
218.0
Concessional Loans
Budget Support
Project Support
Other
737.1
0.0
444.5
292.5
683.6
0.0
416.3
267.3
720.8
0.0
384.7
336.1
908.0
7.5
592.2
315.7
619.3
0.0
401.4
218.0
Total
962.4
959.3
1097.6
1238.8
846.5
Source: MFPED
In the next FY2016/17 external assistance is projected to increase reflecting a US$ 187.2 million increase in
the value of concessional loans. External financing is projected to decline in the FY2017/18 on account of
both lower grants and concessional financing. It is difficult to project external financing beyond this date.
A key important aspect of external assistance in recent years is the low disbursement for the various projects
and programmes funded by different multilateral agencies, which are an indication of absorptive capacity
challenges and a lack of preparedness on behalf of the implementing agencies. Moving forward, Government
reforms in public finance management, the new PFM Act and planned public investment management
guidelines are expected to help ensure the effective use of available resources for committed purposes and
reduce delays in procurement and the execution of projects.
Expenditure and Net Lending
Total government expenditure and net lending is projected to rise to about 22.4% of GDP in FY2016/17.
The bulk of the increase in spending will largely be driven by development spending, as Government scales
up spending on infrastructure projects. Development related spending is projected to rise by 20% during
FY2016/17 and will continue to increase steadily over the medium term. Recurrent expenditures as a
13
1.5 STATEMENT OF THE RESOURCE FOR THE ANNUAL BUDGET FOR NEXT YEAR
Resources available for budget expenditure are obtained from domestic tax and non-tax revenue, donor
grants and external borrowing, excluding external and domestic debt repayments and the change in
Governments position with the domestic banking system that is consistent with monetary policy objectives.
Governments objectives are to limit expenditure to the resources available in order to meet its inflation
objective, which is key to maintaining macroeconomic stability.
Table 4 below provides a summary of the FY2016/17 Budget Framework. The total resources available for
spending (excl. debt repayments and arrears) is projected to rise from Shs. 12,713.7 billion in FY2015/16 to
Shs. 13,425.5 billion during FY2016/17. The largest component of the resource envelope is domestic
14
Table 4: Showing the Summary of the Resource Envelope for the FY 2015/16 and FY 2016/17 (Ushs. Billion)
FY 2016/17
Projections
Variance
11,333.00
12,417.53
1,084.53
11,061.50
12,056.70
995.20
271.50
286.53
15.03
0.00
74.31
74.31
51.30
322.29
270.99
1,581.45
943.82
-637.63
4 Project Support
5,597.50
6,046.36
448.86
18,563.25
19,730.01
1,166.76
-172.04
-178.19
-6.15
18,391.21
19,551.82
1,160.61
80.00
80.00
0.00
S/N
FY 2015/16
Budget
Source
1 Domestic Revenues
O/w URA Revenue
2 Budget Support
18,311.21
19,471.82
1,160.61
12,713.71
13,425.46
711.75
1,656.19
2,014.01
357.82
11,057.52
11,411.45
353.93
Interest payments
10
Note: The Resource Envelope for the FY 2015/16 and FY 16/17 exclude Treasury Debt Redemptions and AIA.
Source: MoFPED
From Table 4 above, the total inflows are projected to increase from Ushs 18,563.2 billion in FY 2015/16 to
Ushs.19,730.01 billion in FY 2016/17. This will comprise of UShs 12,417.53 billion from domestic
15
Excluding debt repayments, projected at UShs.178.19 billion, payments for domestic arrears (Ushs 80
billion), External Financing ( Ushs. 6,046.36 billion) and interest payments (UShs.2,014.01 billion), the
preliminary discretionary resources available for Government expenditure in FY 2016/17 will amount to
Shs.11,411.51 billion. This translates into an additional resource of Ushs 353.9 billion over and above the
FY 2015/16 budget as shown in Table 4 above.
Whereas there is a projected increase in domestic revenue for FY 2016/17 by Ushs 1,084.53 billion as
indicated in Table 2 above, this has been offset by the projected reduction in domestic borrowing by Ushs
637.63 billion, increase in external debt repayments by Ushs 6.15 billion and the increase in interest
payments by Ushs 357.82 billion) owing to exchange rate depreciation.
Therefore, the overall increase in the resource envelope for the FY 2016/17 over the FY 2015/16 budget is
Ushs 353.93 billion. In addition, there is Ushs 381.89 billion from the one-off expenditures in the FY
2015/16. This translates into an additional resource available for Government expenditure in the FY 2016/17
to UShs 735.8 billion.
Items
1.
3.
URA Revenue
Non Tax Revenue
Total
Amount estimated
(Shs bn)
12,031.6
386.4
12,418.0
Source: MOFPED
16
17
However, it is also evident that we must identify additional interventions that will spur faster growth and
development especially strategic investment in production and value in the strategic areas of the economy. Given
the absence of additional resources, the only option we have is to prioritize the financing and implementation of
these projects within the available resources.
Sectoral Priorities For FY 2016/17
The FY 2016/17 Budget strategy will be guided by the Vision 2040, the Second National Development Plan
(NDP2) and the Sustainable Development Goals (SDGs). Vision 2040 aims at socio-economic transformation and
propelling Uganda into a lower middle income country by the year 2020 as enshrined in the Second National
Development Plan (NDP2).
18
Accordingly, the budget for the FY 2016/17 will focus on the following areas:
i. Maintaining and sustaining National Security and Defense as a fundamental condition for economic
growth and development;
ii. Promotion of Production, Productivity, Investment and Export of Goods and Services through Value
addition to Strategic Commodities;
iii. Sustaining the Development and Maintenance of Strategic Infrastructure with emphasis on Energy
and Transport to Accelerate the country's competitiveness;
iv. Enhancing Human Capital Development by improving Access to Quality Critical Social Services
and Skills Development;
v. Enhancing Domestic Revenue Mobilization; and
vi. Strengthening the Quality of Public Service Delivery to Facilitate Private Sector Investment.
Through the above strategic objectives, the budget for the FY 2016/17 will give priority to enhancement of
national security, promotion of production and productivity through support to NAADS and value addition in the
key growth sectors of the economy, scientific research and innovation, infrastructure development, supporting
wealth creation with special focus on the Youth and Women Entrepreneurship Programme, Microfinance, as well
as raising the quality of social services to improve the general welfare of Ugandans.
National Defense and Security
The Government strategy for strengthening and sustaining national security and defence has been and will
continue to facilitate the process of professionalizing and modernizing of the defence and security forces. Specific
interventions will include further acquisition and maintenance of modern equipment, welfare improvement and
human capital development to enable the security agencies to maintain peace and stability, participation in
community service and implementation of national development projects. Accordingly, the budget for the FY
19
Promotion of Production, Productivity, Investment and Export of Goods and Services through Value Addition to
Strategic Commodities
Evidence from various studies indicates that the economy continues to suffer from the low productivity of the key
growth sectors. For instance, most of the growth in Agricultural income is being driven by increases in area under
cultivation, good weather, and high prices as well improved access to markets in neighboring countries but only
marginally because of an increase in the use of modern production technologies.
Low productivity is largely due to limited access to and use of productivity-enhancing factors such as technology,
training, water, land management and farm-to-market infrastructure, especially for agriculture. All these render
the agriculture sector highly vulnerable to exogenous shocks such as climatic changes and price falls that reduce
the welfare of households.
Agricultural productivity has also been greatly reduced by loss of soil fertility due to poor farming practices
especially over-cultivation and slow progress in adoption of improved appropriate farming methods including use
of fertilizers and improved high yield crop and animal species.
In line with the strategic objective of the Second National Development Plan (NDP2), the strategy for increasing
sustainable production, productivity and value addition will focus on facilitating value addition to the strategic
commodity enterprises identified in the NDPII and the draft National Export Development Strategy (NEDS).
These are: Cotton, Coffee, Tea, Maize, Rice, Cassava, Beans, Fish, Beef, Milk, Citrus and Bananas. Minerals, oil
and gas, tourism and ICT services have also been identified based on their contribution to household food security
and contribution to export revenue.
In the FY 2016/17, priority will be given to 1) Coffee and Coffee products, 2)Tea and Tea Products, 3) Fish and
Fish Products, 4) Livestock and livestock products (dairy and beef), 5) Grains (maize and beans), 6) Horticultural
crops, 7) Cotton and cotton products, 8) Minerals and mineral Products (iron ore and dimension stones) as well as
9) Oil and Gas (accelerators of the industry).
The strategy will involve addressing constraints in the entire value chain process right from research to provision
of inputs, extension services, access to finance, post-harvest handling and storage, agro-processing, quality
control and marketing.
20
ii)
Enhancing the National Agricultural Advisory Services (NAADS) through Operation Wealth
Creation through enhanced provision of improved inputs like seedlings and breeding materials,
promotion of fertilizer use, pests and disease control;
iii)
iv)
v)
Supporting agricultural financing and value addition through increased funding to the Agricultural
Credit Facility;
vi)
Work with the private sector to introduce a more affordable Agriculture Insurance Scheme to hedge
against risk under a Public Private Partnership Arrangement.
vii)
Strengthening the regulation and enforcement of standards for quality control, fishing and
environmental protection;
viii) Continued development of agricultural infrastructure such as rural feeder roads and markets and
rural electrification to support agro-processing; and;
The interventions for promotion and development of Tourism and tourism products will include:
i).
Development of new products including community and faith-based tourism. This will include
redesigning of strategic facilities such as the source of the Nile at Jinja to international standards and
redeveloping Namugongo Martyrs shrine to equip it with necessary amenities,
ii).
Aggressive marketing and promotion of tourism products including strengthening the institutions
responsible for tourism promotion such as Uganda Tourism Board and Ugandan Missions Abroad;
iii).
Skills development mainly through continued revamping of the Hotel and Tourism Training Institute
(HTTI),
iv).
Improving strategic tourism infrastructure like tourist roads, rural electrification, hotel and tour services,
among others; and
v).
Sustaining national peace and security in all parts of the country to further enhance international
confidence in Uganda as a final tourist destination
21
To complement the road infrastructure, reduce damage to the roads network, lower cost of freight especially for
bulky commodities and increase competitiveness of the economy, resources will be provided to fast track the
process for construction of the Standard Gauge Railway (SGR) starting with the Eastern Route from Malaba to
Kampala.
Government will also work with the private sector to improve the existing marine infrastructure so as to reduce
the cost of transportation and increase connectivity in order to increase the volume of passenger and cargo traffic
by marine transport.
Under air transport, emphasis will continue to be on:
22
Upgrade and improve the quality of operation and maintenance at Entebbe International Airport. The
scope of works upgrade includes, among others, construction of a new cargo center, new passenger
terminal, strengthening runways, and the replacement of navigation aids; and
ii).
Further improvement of regional aerodromes and an airport at Kabale (Hoima) to ease the
development of the oil refinery will be fast-tracked.
i).
Accelerating the construction of the major projects such as Karuma, Isimba and Ayago hydropower
projects, mini-hydro power projects such as Muzizi and Nyagak HEPl as well as Power Sub-stations;
and;
ii).
Construction of transmission lines under the Rural Electrification Programme with specific focus on
transmission of energy infrastructure to the prioritized activities to accelerate value addition for
export.
Under the Oil and Gas sub-sector, the budget for the FY 2016/17 will continue to facilitate the following
programmes:
i).
Further exploration and production of oil and other valuable minerals such as Iron Ore and
Phosphates through issuance of Production Licenses;
ii).
Streamlining petroleum supply and distribution, development of the petroleum refining and pipeline
transportation infrastructure by concretizing the development of the Oil Refinery, Crude Oil Pipeline
to the Indian Ocean and petroleum products pipelines.
iii).
Strengthening the institutional framework by operationalizing the National Petroleum Authority and
establishment of the National Oil Company;
iv).
Acquisition of land for the airport in Kabaale, for the products pipeline and for the utility service line;
v).
Implementation of the Local Content Policy and the Workforce Skills Development Strategy and Plan
and;
vi).
Exploitation and value addition to other strategic minerals by reviewing the mineral rights and
streamlining award of licenses, fast tracking the establishment of the mineral analysis lab and mining
equipment and provision of electricity to mineral rich areas.
23
However, it is also evident that Uganda is unlikely to meet many of the Millennium Development Goal (MDGs)
targets for the various health indicators. Therefore the FY 2016/17, focus will be placed on improving Health
Service delivery in the following key areas:
i). Continue with the provision of adequate essential drugs in all health centres;
ii). Health infrastructure development with specific attention on continued rehabilitation, equipping and
functionalization of health facilities including district Hospitals and HCIIIs in all Sub counties;
iii). Strengthening Human resources for Health, including community extension workers and development
of specialised care in heart and cancer;
iv). Strengthening the national referral system, including establishment of regional offices and operational
structures and a fleet of ambulance vehicles, equipment and supplies;
v). Enhancing preventive health care, with particular focus on mass malaria screening, testing, treatment
and larviciding as well as investing in sanitation at household, community and institutional levels;
vi). Address the challenge of health financing, by fast tracking establishment of the National Health
Insurance Scheme and provision of a Medical Credit Fund for private health sector players; and
vii). Provision of family planning services to address the challenge of high fertility rates and its
implications on other health indicators such as infant and maternal mortality rates.
24
Among the key challenges faced under the education sector include the slow progress in improving the education
outcomes such as completion rates, proficiency, numeracy, literacy and skills development, at various levels of
the education system.
The medium to long-term development of human capital calls not only for immediate, but also concerted and
coordinated investment in skills development. Governments priority will be in consolidation of the investments
and gains made in the education sector by extending access to secondary education through the universal
secondary education (USE) programme, while maintaining the already high enrolment at primary level; and
improving quality in both primary and secondary education to improve learner performance and reduce system
wastages such as drop-out and repetition.
Accordingly, the budget for the FY 2016/17 will prioritise the following:
i. Continue with the ongoing development and maintenance of education infrastructure at primary, post
primary and tertiary levels;
ii. Equipping of facilities like science and computer laboratories and libraries and completion of secondary
school structures already started;
iii. Improving staff motivation through provision of staff houses, salary enhancements and implementation
of the scheme of service to provide for career growth for teachers;
iv. Strengthening monitoring and supervision to address staff absenteeism;
v. Support to early childhood development (ECD) as the indispensable foundation of the countrys future
workforce. This will include ECD components in education, health and community development; and
vi. Continue with curriculum reviews to make the education system more focused on skills development
and responsive to developments in the labour market.
25
i)
Curriculum development in key skills to focus on producing relevant and skilled workforce as well as
operationalization of a training levy in an effort to involve employers/industries in the training of the
countrys human resource;
ii) Enhancing the already ongoing interventions for skills development such the Presidential Initiative for
Science and Technology Innovation Programme, Youth Venture Capital Fund and Youth Livelihood
Programme, among others;
iii) Building the capacity of key training and vocational institutions in particular the already existing skills
training institutions, proposed centers of excellence and trainers to improve response to market demands;
and
iv) Institute mechanisms for international standardization and certification of skills to make Ugandan labour
force competitive.
To enhance Social Development and inclusive growth, the budget will focus on improving the capacity of the
youth to harness their potential and increase self-employment, productivity and competitiveness, with specific
investment in:
i)
Enhancing the current programmes for supporting and promoting economic empowerment of various
interest groups. These include the Youth Livelihood Programme, Women Entrepreneurship Fund with
specific emphasis on capacity building for innovation, investment and entrepreneurship;
ii) Improving resilience and productive capacity of other vulnerable groups, with specific investment in the
expansion of social protection interventions such as SAGE.
The strategy for employment creation will involve the development and prioritization of
the following
interventions:
i)
Value addition in the sectors with high multiplier effect to increase productivity, output and absorption of
excess labour;
ii) Establishment of a labour market information system to link labour market demands to labour supply
requirements, support data collection on labour and employment statistics;
iii) Development of a national content policy to promote local capacity in terms of labour, business and
products;
iv) Enhance competences through making apprenticeship and internship mandatory, and support mind set
change programmes.
26
Recent studies by the World Bank shows that nearly 65 percent of the Ugandan population has access to safe
water but about 35 percent of the Ugandan population does not have access to safe water which includes over 10
million people in rural areas and 1.7million people in urban areas. The principle inequality lies in service delivery
to rural versus urban households primarily because of infrastructure related costs of providing water in remote and
rural areas.
Therefore, the budget for 2016/17 will aim to address these challenges by sustaining the on-going programme for
improving access to water and sanitation facilities in both urban and rural areas with emphasis on underserved
areas of the country.
Strengthening the Quality of Public Service Delivery
In order to facilitate the process of improving the quality of services offered by Government Ministries,
Departments and Agencies (MDAs), Government has been and will continue to implement various efficiency
measures at both national and local government levels. One of the major challenges has been in project
implementation in form of poor project preparation, cost over runs, delay in implementation, duplication of
projects, poor contract management, and deviation from intended outputs, among others.
In order to address the above challenges, Government has introduced new reforms to ensure efficient and effective
Public Investment Management System (PIMS). These include (i) revision and establishment of the Public
Investment Management System (PIMS) by developing a general manual for project preparation and appraisal,
developing of Specific Project Evaluation Methodologies, (ii) Guidelines and Norms given sectoral variations and
complexities in projects, (iii) Development of National Parameters such as Shadow Prices and a National
Discount rate to support financial and economic analysis of proposed projects (iv) Establishment of an IT based
Integrated Bank of Projects (IBP) and (v) Establishing a capacity building program to help create a critical mass
of PIM experts. Therefore, in order to realize an effective and efficient Public Investment Management System
(PIMS), all Ministries Departments and Agencies (MDAs) are now required to adhere to the following;
i.
ii.
Issued guidelines for approval and review of the Public Investment Plan (PIP).
27
iv.
Establish an Asset Management Strategy in compliance with the Public Finance Management Act,
2015.
Producing project completion reports for both ending projects and phased projects.
Details of these interventions as well as the outcome of the PIP review process and their implications will be
communicated to all all Minstries, Departments and Agencies in the subsequent circulars for the FY 2016/17.
Other measures for improving efficiency in public service delivery will inlcude:
i). Enforcing efficiency in Government expenditure to improve absorption of funds and ensure timely
completion of Government programmes and projects;
ii). Strengthening Government procurement through better procurement planning, enforcement of
procurement regulations, E-procurement, procurement audits and contract management, among others;
iii). Strengthen the operational capacity of key institutions like UNRA and URF to ensure proper planning,
procurement and supervision of works;
iv). Performance orientation of the budget by focusing on the achievement of service delivery
results/outcomes rather than outputs only through programme based budgeting;
v). Develop and implement a high level Result Matrix to Monitor and fast track the implementation of the
strategic interventions presented in the Budget Strategy. This will clearly indicate the key
undertakings, performance benchmarks, responsibility centres and implementation timelines.
vi). Strengthen Monitoring and Evaluation of Government programmes including establishing of a Service
Delivery Unit in Office of the Prime Minister;
vii). Continue to deepen Fiscal Decentralisation by devolving more financial decisions closer to the
frontline service delivery units including consolidating the decentralised budgeting and payment of
salaries, pension and gratuity;
viii). Gradually eliminate domestic arrears including Salaries, Pension and Gratuity as well as other forms of
Government arrears; and
ix). Enhance budget transparency to promote the voice and accountability of citizens by encouraging
citizen participation in monitoring and supervision of Government programmes. . Government will
specially develop an action matrix that will facilitate adequate collaboration and engagement
with CSOs.
28
There are interventions for equitable social services. Access to education is to be enhanced with more education
facilities, including sanitation, being constructed. Specific attention has been given to special needs education,
guidance and counseling. The health sector will fund the elimination of mother to child transmission of
HIV/AIDs, family planning, immunization and other reproductive health services. The sector also plans to
29
Other sectors also have costed interventions. The security sector will provide medical services for officers,
militants and their families, as well as education for their children. In addition, rehabilitation services and support
to vulnerable officers and men will be provided. The JLOS sector plans to provide 79 percent of the districts with
basic frontline services. The public sector management sector will ensure that hard to reach allowances are paid to
officers in the 18 hard to reach districts. The accountability sector will operationalize the gender and equity clause
of the Public Sector Management Act 2015.
Salary Enhancement
-Ushs 50 billion;
v) Women Fund
-Ushs 2 billion
Total
Given the above situation, Government is required to exercise a high degree of allocation and operational
efficiency in order to enhance the strategic objectives of the FY 2016/17 budget.
Arising out of the above priorities, the resultant sectoral nominal allocations in the Medium Term Expenditure
Framework for the FY 2016/17 compared to FY 2015/16 are shown in Table 6 below and detailed in the Medium
Term Expenditure Framework (MTEF) attached in Annex 1.
30
2015/16
Approved
Budget
2016/17
Budget
Projection
% of Budget
FY 2015/16
Budget
FY
2016/17
3,328.8
3,786.9
18%
19%
2,826.4
2,352.6
15%
12%
Education
2,029.1
2,195.1
11%
11%
1,656.2
2,014.0
9%
10%
Security
1,636.1
1,503.9
9%
8%
Health
1,270.8
1,385.4
7%
7%
Accountability
1,005.5
1,130.9
5%
6%
1,051.3
1,025.0
6%
5%
948.1
981.1
5%
5%
Agriculture
480.0
627.7
3%
3%
547.3
519.9
3%
3%
Public Administration
757.7
503.8
4%
3%
383.9
0%
2%
371.3
318.9
2%
2%
230.0
0%
1%
164.8
224.8
1%
1%
Social Development
90.2
189.3
0%
1%
81.2
76.6
0%
0.4%
Information Communication
Technology
66.7
22.1
0%
0.1%
18,311.4
19,471.8
100%
100%
Grand Total
31
Macroeconomic risks
Divergence from the macroeconomic assumptions underpinning Governments fiscal framework poses a risk
to fiscal policy objectives. Ugandas medium-term growth projections partly depend on the stimulatory
impact of new public investment projects, particularly in infrastructure. Prolonged delays in the execution of
these projects due to absorptive capacity constraints could therefore negatively impact Ugandas growth
performance and fiscal indicators.
Management strategy
Government reforms in public finance management, the new PFM Act and planned public investment
management guidelines are expected to help ensure the effective use of available resources for committed
purposes and reduce delays in procurement and the execution of projects.
Public Debt risks
Given limited domestic resources and concessional financing, a number of planned infrastructure projects are
to be financed in part by external loans on non-concessional but favourable terms. In recent years,
Government has also begun to issue securities for fiscal policy purposes. Both of these financing
mechanisms are associated with higher borrowing costs when compared to conventional concessional
borrowing and therefore impose higher fiscal costs on Government.
32
33
Source: 2015 Debt Sustainability Analysis, Ministry of Finance, Planning and Economic Development
Risks from volatile financing
Governments infrastructure investment programme is dependent on external financing, which if not readily
available, may pose serious risks to the countrys ability to complete future projects and those already
underway.
Uganda has experienced an increase in the share of non-performing external loans in recent years.
Government still incurs costs on undisbursed funds in the form of commitment fees. Low levels of
disbursement largely reflect low absorption of implementing agencies, related to poor project selection,
delays in acquiring land and covering compensation costs, and procurement and financial management
related challenges. Slow utilisation and absorption capacity constraints increase overall costs for executing
Governments public investment programme. Delays in approving loan agreements automatically feed into
delays in project implementation and disbursement, accumulated commitment fees and greater fiscal costs.
Management strategy
Government is improving its methods for project selection, design, appraisal, implementation and evaluation.
For example, the projects appraisal process of the Development Committee in the Ministry of Finance,
Planning and Economic Development has been strengthened. The process now requires an annual review of
all projects in the Public Investment Plan (PIP) to ensure that all projects adhere to the set guidelines and are
implemented according to work plans. Recent reforms in public finance management and the PFM Act 2015
are also expected to ensure the effective management of public finances and the implementation of
Governments investment programme, which should help to encourage earlier disbursements.
34
S1 section provides an overview of Sector Expenditures and sets out the Sector's contribution to the NDP, its
policy objectives, and key performance issues.
S2 describes past performance and plans to improve each sector outcome. For each outcome it sets out
outcome indicators, key sector outputs and actions to improve sector performance. It then sets out analysis of
the efficiency of sector allocations and major capital investments.
S3 sets out the proposed sector budget allocations for next financial year and the medium term, including
major areas of expenditures and any notable changes in allocations.
S4 sets out the highest priority outputs for next financial year and the medium term which the sector has been
unable to fund in its spending plans.
35
2017/18
2018/19
4.177
46.552
7.136
46.552
25.369
26.638
Non Wage
118.386
103.570
27.052
102.916
122.470
144.514
GoU
209.739
234.330
15.004
331.886
381.054
438.212
3.465
91.716
2.965
146.460
170.895
175.587
GoU Total
332.302
384.452
49.192
481.355
528.893
609.364
335.767
476.168
52.157
627.815
699.788
784.951
0.000
29.676
3.652
29.161
27.544
22.220
Grand Total
335.767
505.844
55.809
656.976
727.332
807.171
Recurrent
Development
Ext. Fin.
36
37
38
5. Certification of fisheries exports in fish processing plants and at exit borders was undertaken at
Entebbe airport, Katuna, Malaba, Busia, Mutukula, Mpondye.
6. Consultations with high end market operators in maize and rice were carried out in the districts of
Masindi, Kiryandongo, Jinja and Bugiri; Farmer groups who were linked to market operators included;
Agrovet Farmers limited and Upland Rice millers in Masindi, Kibaale, Hoima, Iganga, Butaleja, Mbale and
Bugiri;
7. Concepts for establishing two medium scale fruit processing plants in Central Uganda (Pineapple) and
West Nile (Mango) under PPPs were submitted to the Policy Analysis and PPPs department of Ministry of
Finance.
39
Baseline
2016/17 Target
45,000 (2009)
24840
25000 (2018)
37,400,000 (2009)
52095
57305 (2018)
11,400,000 (2009)
114342
117770 (2018)
3,400,000 (2008)
2111417.505
2121216.554 (2018)
3,400,000 (2009)
89590
94070 (2018)
9,512 (2009)
4730000
4903000 (2018)
12,500,000 (2008)
604887
674028 (2018)
5,179 (2009)
5437.95
6732.7 (2018)
40
Baseline
2016/17 Target
841 (2009)
67000
69000 (2018)
42,050 (2009)
30324
40920 (2018)
153,822 (2009)
31000
40000 (2018)
1,272 (2009)
2750000
2850000 (2018)
0 (0)
0 (0)
(2005)
171720
198760 (2018)
181 (2009)
339746
428080 (2018)
366,600 (2009)
1104898
1224227 (2018)
Performance Indicators:
Number of chemical dealers
premises registered
Number of chemical dealers
certified
Number of agro chemicals
registered
No. of staff trained in pest
surveillance, diagnostics and
control
No of mobile plant clinics
established and operational
No of crop and pest disease
control interventions
undertaken
Output Cost (UShs bn):
Output: 010107
100
37
50
80
37
40
150
33
150
240
20
120
50
145
50
90
23
100
2.521
0.203
2.821
Performance Indicators:
Number of farmers receiving 600
seed, planting materials
Output Cost (UShs bn):
6.694
Output: 010109
Performance Indicators:
No. of small scale irrigation
demonstrations constructed
822417
697881
0.364
12.738
Performance Indicators:
No. of BBW interventions
60
undertaken
No. of districts backstopped 60
on BBW control
Output Cost (UShs bn):
0.344
Output: 010182
2016/17
Proposed Budget and
Planned Targets
60
63
60
63
0.042
0.779
41
10
2015/16
Spending and Targets
Achieved by End Sept
20
2016/17
Proposed Budget and
Planned Targets
10
35
3.000
0.000
26.650
Output: 010209
1000
2000000
0.348
1.250
Performance Indicators:
Number of FMD
Surveillance activities
undertaken
Number of Tsetse
Surveillance activities
undertaken
No. of Surveillance
activities for avian influenza
undertaken
Output Cost (UShs bn):
25
30
25
30
20
24
4.290
0.055
4.290
Vote: 125 National Animal Genetic Res. Centre and Data Bank
Vote Function:0156 Breeding and Genetic Development
Output: 015609
Multiplication of pure Dairy animals & appropriate crosses
Performance Indicators:
Quantity of improved breeds
produced (cattle, goats, pigs,
chicken)
Number of technicians
trained in assisted
reproductive techniques (AI,
ET, NPD)
Number of farmers
sensitized in assisted
reproductive techniques (AI,
ET, NPD)
No. of AI Satellite centres
established
Litres of liquid nitrogen
produced
Doses of semen produced
and sold to farmers
Output Cost (UShs bn):
843,250
144922
843,250
100
27
200
2,600
1048
2,600
43,200 LTRS
1897
80,000 LTRS
76,200
1230
80,000
0.388
0.036
0.388
42
2016/17
Proposed Budget and
Planned Targets
41
22
15
35
0.491
8.856
Performance Indicators:
No. of technological
innovations delivered to
uptake pathways
No. of technological
innovation platforms
established/supported
Output Cost (UShs bn):
Output: 015105
2015/16
Spending and Targets
Achieved by End Sept
0
7.914
0.335
9.179
9.813
0.378
9.383
207
1167
8,000
158
7781
717,515
822417
697881
679,189
343166
660604
75.069
2.565
85.802
Performance Indicators:
No. of monitoring exercises
undertaken
Output Cost (UShs bn):
Output: 015416
1,200
12
14
2.660
0.171
22.112
470
450
74005
17249
70838
78368
8624
75014
72.103
0.119
132.330
Performance Indicators:
No. of farmers/farmer groups
supported with agromachinery
No. of farmers/farmer groups
supported by strategic
commodity
Acreage established under
crop by strategic enterprise
Output Cost (UShs bn):
43
Performance Indicators:
No. of districts served with
cotton planting seed
Output Cost (UShs bn):
Output: 015202
Performance Indicators:
No. Extension workers
trained
Output Cost (UShs bn):
Output: 015206
59
60
0.250
0.013
0.201
5,500
4150
5,500
1.050
0.223
0.599
Farmer mobilisation and sensitisation for increasing cotton production and quality
Performance Indicators:
No. of training sessions
conducted at the demos
No. of farmers trained during
the training sessions
No. demonstration plots
established for farmer
training
Output Cost (UShs bn):
Output: 015204
59
Seed multiplication
Performance Indicators:
No. of seed growers
registered and trained on
seed production
Output Cost (UShs bn):
Output: 015203
2016/17
Proposed Budget and
Planned Targets
10,800
7810
11,100
87,000
69100
92,500
3,600
3345
3,700
1.890
0.148
2.030
350
338
380
0.205
0.000
0.084
0.010
0.030
Performance Indicators:
No. of ox ploughs procured 1,000
and distributed to farmers
Output Cost (UShs bn):
0.380
315
50
315
31
24
45
96
5.8
96
40
44
25
40
2015/16
Spending and Targets
Achieved by End Sept
Output: 015302
2016/17
Proposed Budget and
Planned Targets
12.521
31.505
9,700
3080
10,000
4.1
1.013
5.637
600
222
600
3.492
0.000
1.870
Quality Assurance
Performance Indicators:
No. of Quality Certificates
issued
No. of coffee bags certified
for export (million 60-kg
bags)
No. of Fairly Average
Quality (FAQ) samples
(clean coffee) analyzed
Output Cost (UShs bn):
* Excludes taxes and arrears
Table S2.3: Actions and Medium Term Strategy to Improve Sector Outcome
Sector Outcome 1: Agricultural Production and Productivity
2015/16 Planned Actions:
MT Strategy:
N/A
Support operations of an
agricultural Enforcement
Police for regulatory purposes.
Scale up implementation of
Fisheries Policy and Strategy
45
Implement institutional
reforms in the fisheries sub
sector
Kampala, Jinja.
MT Strategy:
46
MT Strategy:
Implement institutional
reforms resulting from studies
and report findings.
Reconfigured responsible
Directorate; channelled
ATAAS project funding to
support the function
accordingly
Baseline
2016/17 Target
83,021 (2009)
90000
110000 (2018)
5,996 (2009)
159000
162000 (2018)
47
Baseline
2016/17 Target
57,170 (2009)
28380
30000 (2018)
57,170 (2009)
21,261 (2009)
106440
109000 (2018)
124,400 (2009)
30979
32979 (2018)
20,590 (2009)
22040
24000 (2018)
129,300 (2009)
402903
450000 (2018)
27,829 (2009)
70200
72000 (2018)
0 (0)
36000
40500 (2018)
14,720 (2009)
48010
49010 (2018)
57,170 (2009)
521000
541000 (2018)
48 (2009)
53
55 (2018)
27 (2009)
34
36 (2018)
73 (2009)
66
64 (2018)
()
Performance Indicators:
No of registered farmers
groups involved in primary
processing
Output Cost (UShs bn):
Output: 010108
Performance Indicators:
Number of farmer groups
(including cooperatives)
involved in primary
processing within the
production clusters
Output Cost (UShs bn):
2016/17
Proposed Budget and
Planned Targets
350
1.210
0.558
0.750
120
1.736
0.160
7.802
500
600
50
22
50
15
20
300
350
Performance Indicators:
Number of fishers trained in
post harvest handling
Number of aquaculture park
sites identified
Number of aquaculture park
designs completed
Number of aquaculture park
constructed
Number of fisheries
48
surveillance/enforcement
activities undertaken
Number of boats licensed
No. of aquaculture
enterprises supported
Output Cost (UShs bn):
Output: 010281
2015/16
Spending and Targets
Achieved by End Sept
2016/17
Proposed Budget and
Planned Targets
5,000
250
0
77
4,000
300
6.052
0.811
5.775
Performance Indicators:
No of livestock markets
constructed
No of livestock market sites
identified
No of livestock market
designs completed
Output Cost (UShs bn):
20
20
0.000
0.000
17.671
Performance Indicators:
No. of farmer groups
supportedin management of
value addition equipment
No. of farmer groups
supported with value
addition equipments
Output Cost (UShs bn):
17
20
20
184
0
0
0
0
0
0
27
42
0.740
0.035
0.000
1,298
1534
2,360
2788
20.930
0.572
29.723
75.0
78
49
82.5
2015/16
Spending and Targets
Achieved by End Sept
18
2016/17
Proposed Budget and
Planned Targets
50
10
0.000
2.684
Table S2.3: Actions and Medium Term Strategy to Improve Sector Outcome
Sector Outcome 2: Improved markets and increase in value addition
2015/16 Planned Actions:
MT Strategy:
Implement undertakings
contained in ASSP Priority
Outcome 3: Improving market
aceess and value addition in
the priority commodities.
Baseline
2016/17 Target
3 (2005/6)
5 (2018)
2015/16
Spending and Targets
Achieved by End Sept
50
2016/17
Proposed Budget and
Planned Targets
2015/16
Spending and Targets
Achieved by End Sept
2016/17
Proposed Budget and
Planned Targets
Performance Indicators:
Seed strategy developed
Plant variety Protection Law
submitted to Parliament
Crop ( Maize, Banana,
cassave, tea, rice, coffee,
beans, friuts) strategies
developed
Output Cost (UShs bn):
1.714
Output: 010102
0.114
2.294
Performance Indicators:
Quantity of seed certified
(MT)
No. of seed inspections
carried out
No. of District Local
Governments Supervised,
monitored and technical
backstopped on 8 major crop
enterprises
Output Cost (UShs bn):
Output: 010105
14,000
4000
16,000
50
10
70
111
22
60
2.718
0.213
9.121
135
120
30
0.417
1.650
Performance Indicators:
Number of Local
300
Government Staff trained in
household food and
nutrition security
Number of districts assessed 65
for food and nutrition
security
Output Cost (UShs bn):
1.120
Performance Indicators:
No. of districts where PMG
and NAADS have been
monitored
Output Cost (UShs bn):
111
31
90
2.302
0.273
0.600
Table S2.3: Actions and Medium Term Strategy to Improve Sector Outcome
Sector Outcome 3: Improvement in the enabling environment & Institutional strengthening
2015/16 Planned Actions:
51
MT Strategy:
MT Strategy:
- Develop a sustainable
Agricultural Data Collection
System
- Build the capacity for data
collection processing and
dissemination at all levels
- Avail reliable, appropriate
and timely information for
planning and policy making at
all levels
Full implementation of the
MAAIF structure at the centre,
in the agencies and at the
districts
52
536.2
4.6
85.7
626.4
582.8
79.4
13.4
675.6
197.6
54.0
12.2
263.8
2015/16
Appr. Spent by
Budget End Sept
2017/18
2018/19
24.151
41.573
4.298
92.701
121.121
158.542
15.175
34.459
3.451
58.618
80.492
80.000
17.445
50.924
7.428
41.436
53.656
52.125
56.771
126.957
15.178
192.755
255.269
290.667
4.504
5.044
0.877
5.044
4.593
5.205
4.504
5.044
0.877
5.044
4.593
5.205
1.304
9.859
5.149
6.809
8.090
9.280
1.304
9.859
5.149
6.809
8.090
9.280
4.953
4.950
0.796
5.150
6.673
5.254
4.953
4.950
0.796
5.150
6.673
5.254
32.213
98.240
9.350
83.682
28.925
12.584
Vote: 125 National Animal Genetic Res. Centre and Data Bank
53
2015/16
Appr. Spent by
Budget End Sept
2017/18
2018/19
32.213
98.240
9.350
83.682
28.925
12.584
71.726
178.683
4.526
278.683
334.051
384.075
71.726
178.683
4.526
278.683
334.051
384.075
3.357
7.786
1.357
7.395
3.450
3.936
3.357
7.786
1.357
7.395
3.450
3.936
7.907
43.792
15.012
46.926
52.230
58.208
7.907
43.792
15.012
46.926
52.230
58.208
131.247
0.000
0.000
0.000
0.000
0.000
18.321
30.532
3.562
30.532
34.053
37.960
149.568
30.532
3.562
30.532
34.053
37.960
332.302
505.844
55.809
656.976
727.332
807.171
54
55
1.
56
0.928 According to the MAAIF MTEF, the wage is at the same level as FY
2015/16, whereas the non-wage recurrent allocation to Vote 010-MAAIF
has decreased from UGX 42.36 billion in FY 2015/16 to UGX 42.20
billion in FY 2016/17. In FY 2015/16, the DAES and its departments were
allocated a total of UGX 3.082 billion under non-wage recurrent
expenditure and UGX 3.807 billion under development expenditure. In
addition to the existent projects, it is expected that the ATAAS and ACDP
projects will have operational components implemented by the DAES in FY
2016/17. However, due to the nature of its operations, the DAES requires
UGX 4 billion in non-wage recurrent funds for FY 2016/17 and has UGX
3.332 billion under non-wage. This leaves a funding gap of UGX 0.668
billion in the non-wage recurrent allocation of Vote 010-MAAIF.
To carry out recruitment in the Directorate, there is need for an additional
UGX 0.26 billion in the wage recurrent budget of MAAIF.
This gives a total funding gap of UGX 0.928 billion in this area
57
2017/18
2018/19
Wage
2.903
3.685
0.885
3.685
3.870
4.063
Non Wage
6.960
14.242
3.158
13.655
16.249
19.174
17.340
53.246
19.166
16.255
19.506
22.432
0.000
93.468
0.000
191.227
168.035
109.287
GoU Total
27.202
71.174
23.209
33.595
39.625
45.670
27.202
164.641
23.209
224.823
207.661
154.957
0.000
4.945
0.000
1.330
25.568
0.000
Grand Total
27.202
169.586
23.209
226.153
233.229
154.957
Recurrent
GoU
Development
Ext. Fin.
58
Outcome 1: Sustainable land use, security of tenure, having affordable decent housing and organised rural
Text0:
and urban development
- 4 land related laws, regulations and guidelines , survey Bill, LIS Bill, Registration of Titles Act and Land
Text0:
regulations formulated & implemented; National Land Policy (NLP) gazetted,
- 400 Certificates of lease title and 800 Certificates of freehold issued,
- 1,100 Certificates of Mailo title issued, 5,112 Mailo land transactions registered,
-852 leasehold land transactions registered;
- 24 court cases handled; 500 lease documents handled,
-6 Ministry Zonal land offices monitored and evaluated,
- 1Technical meeting to establish the International boundary between Rwanda/Uganda held.
- 1500 sets of Deed plans from Ministry Zonal Offices (MZO's) approved;-1500 sets of Deed plans from
Non affiliated MZOs districts produced and approved;50 sets of technical data and Instructions to Survey
issued to private surveyors; 10 Geodetic control points established in Wakiso District;- Survey and
Mapping activities supervised in 2 districts of Sembabule and Kiruhura;- Surveyors forum coordinated.
- 2 Topographic maps reprinted; 6 Ministry Zonal Offices equipped together with NLIS;500 Tittles scanned
and entered into the LIS database.
Baseline
2016/17 Target
6415000 (2014)
8000000
10000000 (2018)
70% (2013)
90%
95% (2018)
18% (2002)
19
25 (2002)
10 (2008)
11
15 (2008)
60% (2008)
61
70 (2008)
Performance Indicators:
Status of the five land related
laws, regulations and
guidelines handled
Number of districts where
40
the National Land policy and
implementation guidelines
are disseminated
Output Cost (UShs bn):
0.694
Output: 020102
Performance Indicators:
Number of Interstate
meetings held to establish
the international border
boundaries
Number of kilometers of
international boarders
surveyed
Number of geodetic control
points established
20
0.136
1.649
32227
100000
12946
0.082
15000
0.346
Land Registration
Performance Indicators:
Number of land transcations 32,000
registered
Number of titles issued
12,000
Output Cost (UShs bn):
0.381
Output: 020104
2016/17
Proposed Budget and
Planned Targets
50
40
12
60
40
2015/16
Spending and Targets
Achieved by End Sept
1265
1.108
0.261
2016/17
Proposed Budget and
Planned Targets
6000
0.922
Performance Indicators:
Number of ministry zonal
15
offices equippedand
operational
Number of transactions
600,000
processed under Land
Information System
Number of ministry zonal
offices equipped and
operational
Number of MZOs where LIS
is implemented
Output Cost (UShs bn):
21.307
32227
600000
21
21
1.174
57.318
0.016
170
600
0.412
0.036
0.150
3354
4200
12
40
0.117
0.570
3354
4200
0.005
0.066
Output: 025103
0.075
Government leases
Performance Indicators:
Number of lease applications 600
processed for different
institutions
Amount of NTR collected
4
(USHs bn)
Output Cost (UShs bn):
0.154
Output: 025104
Performance Indicators:
Number of Hectares of land 4292
acquired by government
Number of Government land 40
titles provessed
Output Cost (UShs bn):
0.545
Output: 025105
Performance Indicators:
Hectares of land acquired to 4200
secure bonafide occupants
Output Cost (UShs bn):
0.066
* Excludes taxes and arrears
Table S2.3: Actions and Medium Term Strategy to Improve Sector Outcome
61
MT Strategy:
Complete Commitment of
Land Registration and
Adminstration files in all
MZOs
Promotion of affordable
alternative technology done
Sensitization on
Condominium law carriedout
in Kampala Capital City
Vote: 156 Uganda Land Commission
Vote Function: 02 51 Government Land Administration
Lobby for funds to facilitated
62
MT Strategy:
implementation.
82.2
0.0
19.0
101.2
83.8
0.0
33.0
116.9
182.2
71.5
84.5
266.7
78.4
149.9
2015/16
Appr. Spent by
Budget End Sept
2017/18
2018/19
7.634
25.292
1.745
60.613
57.373
102.385
1.804
48.177
7.340
32.436
19.176
23.592
0203 Housing
2.059
3.719
0.770
2.711
2.400
1.381
3.199
4.793
0.993
5.523
6.621
6.134
14.697
81.981
10.847
101.283
85.570
133.492
0.000
3.615
0.000
0.000
25.568
0.000
0.000
3.615
0.000
0.000
25.568
0.000
12.506
15.570
12.362
15.605
18.676
21.465
12.506
15.570
12.362
15.605
18.676
21.465
0.000
68.420
0.000
109.264
103.414
0.000
0.000
68.420
0.000
109.264
103.414
0.000
27.202
169.586
23.209
226.153
233.229
154.957
Output:
DLBs do not sit regularly due to meagre resource allocations for their
operations and a backlog of land application files. The grant to the DLBs
should at least be revised to around UGX 1.6bn to cater for the number of
districts which have doubled. At the time of their creation in 1998, there
were 56 districts sharing a total of UGX 800m which figure has never been
increased ever since to date when there are 112 districts!
8.400 Property rates payments is the main contributer to ULC arrears. If we pay
all urban councils their property rates, this will be additional revenue to
the urban councils which can be used for development
64
2017/18
2018/19
Wage
2.577
4.063
0.862
4.063
4.266
4.479
Non Wage
3.720
5.348
0.642
4.885
5.813
6.859
182.984
354.853
204.751
354.853
425.824
489.697
8.833
2,461.731
14.561
1,988.750
2,358.185
2,065.685
GoU Total
189.281
364.264
206.255
363.800
435.902
501.035
198.114
2,825.995
220.816
2,352.550
2,794.087
2,566.721
0.000
31.800
7.574
36.000
37.800
39.690
Grand Total
198.114
2,857.795
228.390
2,388.550
2,831.887
2,606.411
Recurrent
GoU
Development
Ext. Fin.
65
Baseline
2016/17 Target
14.8 (2013/14)
15
26 (2022)
23 (2013/14)
16
15 (2017)
805 (2013/14)
1588 (2020)
Performance Indicators:
Percentage oAudited firms
implementing Energy
efficiency measures
Number of sites
demonstrating use of
improved energy
technologies
Number of prepaid meters
installed
Percentage f Audited firms
implementing Energy
efficiency measures
Output Cost (UShs bn):
Output: 030103
2016/17
Proposed Budget and
Planned Targets
100
100
10
10
50
175,000
155000
200,000
100
1.254
0.227
66
6.146
2015/16
Spending and Targets
Achieved by End Sept
Performance Indicators:
Stage of development of
Waki HPP
Stage of development of Siti
2 HPP
Stage of development of Siti
1 HPP
Stage of development of
Rwimi HPP
Stage of development of
Nyamwamba HPP
Stage of development of
Nyagak III HPP
Output Cost (UShs bn):
2.229
Output: 030104
Performance Indicators:
Number of District
Headquaters electrified
Number of Solar systems
installed
Number of line KM of MV
(33KV) constructed
Number of line KM of LV
(11KV) constructed
Number of District
Headquarters electrified
Output Cost (UShs bn):
Output: 030152
Output Cost (UShs bn):
2016/17
Proposed Budget and
Planned Targets
Fiancial closure
5.089
20,000
3180
20,000
3,500
1938
3,500
3,000
1633
3,000
5
31.942
0.196
7.008
18.072
72.287
67
Output: 030280
2015/16
Spending and Targets
Achieved by End Sept
93.305
135.035
2016/17
Proposed Budget and
Planned Targets
works 10%
Financial Closure
31.644
Performance Indicators:
Percentage of land freed up
for Karuma Transmission
Line
Percentage of land freed up
for Isimba Transmission
Line
Output Cost (UShs bn):
25
10
100
25
10
100
1,610.551
3.905
876.799
Table S2.3: Actions and Medium Term Strategy to Improve Sector Outcome
Sector Outcome 1: Increased access to affordable and efficient sources of energy
2015/16 Planned Actions:
MT Strategy:
Refurblishment of the
transmission and distribution
infrastructure on going
Refurbishment of the
transmission and distribution
infrastructure (i.e line,
transformer and substaion
upgrade)
Baseline
2016/17 Target
16.8 (2013/14)
20.8
100 (2018)
69.23 (2013/14)
74.23
80 (2018)
10.4 (2013/14)
14.3
20 (2018)
80 (2013/14)
20
100 (2018)
68
Performance Indicators:
Number of staff enrolled for
training in Mineral sub-sector
Number of Mineral analysis
techniques developed to ISO
standards
Number of Mineral Artisans
and small scale miners
(ASM) trained in Mining
Districts
% of earthquake monitoring
stations installed against
NDP target of 40 stations
Draft mineral laboratory
services policy developed
Output Cost (UShs bn):
Output: 030503
300
120
300
35
35
0.070
0.469
Performance Indicators:
Total Value of Mineral
Production (UGX)- Bn
Total Value of Mineral
Exports as per permits issued
(UGX)- Bn
Number of potential
Uranium resources targets
discovered
Number of mineralized areas
discovered
Output Cost (UShs bn):
Output: 030505
2016/17
Proposed Budget and
Planned Targets
400
26
400
200
210
2.564
0.365
1.373
Performance Indicators:
Number of flagships projects
monitered
Number of mining site
inspectiog conducted
Number of Mineral rights
(licences) operational
Number of flagships projects
monitored
Amount of NTR collected
(USHs bn)
Number of mining site
inspecons conducted
% of mining companies
complying with mining
regulations
Output Cost (UShs bn):
24
12
600
798
650
2
9
0.5
10
24
100
100
100
0.958
0.180
0.545
Table S2.3: Actions and Medium Term Strategy to Improve Sector Outcome
69
MT Strategy:
Sensitisation of local
communities and land owners
on the benefits of the intended
projects on going
Development projects
packaged. MoFPED to
borrow for the funding gap
Sensitisation of local
communities and land owners
on the benefits of the intended
projects. Attracted private
investors to take over the
development of Mineral
resources in Sukulu
(phosphates) and Kilembe
(copper).
(a) Ten (10) development
projects packaged. MoFPED
to borrow for the funding gap
of 115.14 bn for priority
projects in the Mineral Sector.
(b) To allow the use of NTR at
Source to cater for
Appropriation in Aid (AIA)
and increase more NTR from
mining.
(iii) Outcome 3: Sustainable management of the country's Oil and Gas resources
Status of Sector Outcomes
The table below sets out the status of sector outcomes in terms of key sector outcome indicators.
Table S2.1: Sector Outcome Indicators
Outcome 3: Sustainable management of the country's Oil and Gas resources
Outcome and Outcome Indicator
Baseline
2016/17 Target
85 (2013/14)
85
80 (2018)
122 (2013/14)
130
140 (2018)
5 (2013/14)
11 (2018)
3.5 (2013/14)
6.5
8 (2018)
Performance Indicators:
Number of staff enrolled for 6
professional training in Oil
and gas discipline
Stage of formation new
petroleum institution,
Petroleum Directorate
Stage of formation new
petroleum institution,
Petroleum Authority
Stage of formation new
2016/17
Proposed Budget and
Planned Targets
100%
100%
100%
70
Performance Indicators:
Number of line Km of
seismic data acquired.
Number f field development
plans approved for issuance
of Production License
Level of compliance by
exploration companies with
petroleum operations
guidelines
Output Cost (UShs bn):
Output: 030305
2015/16
Spending and Targets
Achieved by End Sept
4.930
Performance Indicators:
Stage of Land Acquisition
Stage of identifying Lead
Investor
Output Cost (UShs bn):
9.800
400
400
100
100
100
56.685
0.314
0.500
Develop and implement a communication strategy for oil & gas in the country
Performance Indicators:
Number of Radio talk shows 12
held
Number of newspaper
5
advertorials made and
published
Output Cost (UShs bn):
0.100
Output: 030380
0.994
2016/17
Proposed Budget and
Planned Targets
12
0.020
0.550
3.760
134.340
97
100
0.044
0.236
0.009
0.045
Table S2.3: Actions and Medium Term Strategy to Improve Sector Outcome
Sector Outcome 3: Sustainable management of the country's Oil and Gas resources
2015/16 Planned Actions:
MT Strategy:
Continued strengthening of
71
MT Strategy:
Implemetantion of the
National participation and
local content strategy by both
Government and oil
companies continued.
Emplacement of Midstream
Regulations
90.9
110.6
2,187.0
2,388.6
98.3
85.7
2,647.9
2,831.9
106.1
75.7
2,424.6
2,606.4
2015/16
Appr. Spent by
Budget End Sept
2016/17
2017/18
2018/19
241.780
365.429
339.693
320.558
72
67.028
23.860
2015/16
Appr. Spent by
Budget End Sept
32.403 2,357.440
144.335
2017/18
2018/19
42.926
118.158
7.392
174.353
170.483
290.392
4.798
13.857
1.441
13.857
13.857
24.511
7.045
12.684
1.953
13.684
12.884
32.743
20.389
23.196
5.392
22.732
23.399
23.379
174.588 2,767.115
184.373
14.693
90.680
44.017
290.785
425.362
544.026
14.693
90.680
44.017
290.785
425.362
544.026
189.281 2,857.795
228.390
73
Output:
0349 06 Management of Policy Issues, Public Relation, ICT and Electricity disputes resolved
74
2017/18
2018/19
20.898
29.291
6.873
29.291
30.755
32.293
388.997
466.484
112.803
464.614
552.891
652.412
1,318.937
1,568.350
304.109
1,517.787
1,821.344
2,094.546
4.611
1,254.798
197.000
1,775.167
3,048.025
3,185.064
GoU Total
1,728.832
2,064.125
423.784
2,011.692
2,404.991
2,779.250
1,733.443
3,318.923
620.785
3,786.859
5,453.016
5,964.314
0.000
4.153
0.007
10.748
11.640
12.800
Grand Total
1,733.443
3,323.076
620.791
3,797.607
5,464.656
5,977.114
Recurrent
Non Wage
GoU
Development
Ext. Fin.
75
76
Baseline
2016/17 Target
44 (2012)
45
50 (2017)
61 (2012)
74
80 (2017)
64 (2011)
75
85 (2017)
74 (2011)
85
90 (2017)
65 (2012)
70
75 (2017)
Performance Indicators:
No. Km of urban unpaved
roads maintained (Routine)*
No. Km of urban unpaved
roads maintained (Periodic)*
No. Km of urban paved
roads maintained (Routine)*
No. Km of urban paved
roads maintained (Periodic)*
Length of Urban roads
resealed.
Output Cost (UShs bn):
2,600
801
2,600
250
81
250
510
41
550
45
50
1.9
2.540
0.568
2.436
220,000
40
199005
2.8
77
250,000
20
0.784
0.000
2016/17
Proposed Budget and
Planned Targets
0.784
Performance Indicators:
No. (Km) of unpaved
national roads upgrade to
bitumen standards* (equiv
km)
% of ongoing road
upgrading/rehabilitation
contracts subjected to
independent technical and
financial audits
Output Cost (UShs bn):
Output: 045181
2015/16
Spending and Targets
Achieved by End Sept
400
70
400
85
80
85
1,344.999
389.415
2,283.762
Performance Indicators:
No. Km of unpaved national
road maintained (Routine
Mechanised)*
No. Km of unpaved national
road maintained (Periodic)*
No. Km of paved national
road maintained (Routine
Mechanised)*
No. Km of paved national
road maintained (Periodic)*
No. (Km) of national paved
roads
Reconstructed/Rehabilitated*
(equiv km)
% of expenditure for
maintenance excuted by
private sector (National
roads)*
% of executed road
maintenance contracts
subjected to independent
technical and financial
audits*
Output Cost (UShs bn):
12,500
2500
12,500
2000
500
2,225
3,000
500
3,000
100
20
100
250
85
250
85
75
85
17.961
0.000
100.010
14
21
14
90
90
90
24.9
90
Performance Indicators:
Average time (days) of
disbursements from date of
receipt of MFPED releases
(Nationa Roads)
% of funds released to
UNRA on time ( as per
performance agreement)
% of approved annual
budget released for
78
maintenance of National
roads
Output Cost (UShs bn):
Output: 045252
2015/16
Spending and Targets
Achieved by End Sept
270.438
66.731
2016/17
Proposed Budget and
Planned Targets
270.438
Performance Indicators:
Average time (days) of
disbursements from date of
receipt of MPFED releases
(DUCAR)
% of funds released to
DUCAR agencies on time
(as per performance
agreement)
% of approved annual
budget released for
maintenance of DUCAR
roads
Output Cost (UShs bn):
14
19.6
14
90
30.6
90
90
21.3
90
140.440
34.492
140.440
Table S2.3: Actions and Medium Term Strategy to Improve Sector Outcome
Sector Outcome 1: Road network in good condition.
2015/16 Planned Actions:
MT Strategy:
UCICO established
Operationalise Building
Control Act.
79
MT Strategy:
Baseline
2016/17 Target
50 (2012)
30
10 (2017)
50 (2011)
80
85 (2017)
Performance Indicators:
No. of standards compliance 30
audits conducted on LGs
roads
No. Of enviromental
30
compliance audits conducted
Output Cost (UShs bn):
1.746
30
30
0.357
1.871
Table S2.3: Actions and Medium Term Strategy to Improve Sector Outcome
Sector Outcome 2: Safe and Efficient Construction Works.
2015/16 Planned Actions:
MT Strategy:
Working Committee
workshops preparing the final
working documents of the
Building Code and
Regulations completed
National Building
Regulations, Codes and
Guidelines Approved and
Disseminated
National Building Review
Board (NBRB) inaugurated
and
80
MT Strategy:
Secretariat established
(iii) Outcome 3: Safe, efficient and effective transport infrastructure and services.
Status of Sector Outcomes
The table below sets out the status of sector outcomes in terms of key sector outcome indicators.
Table S2.1: Sector Outcome Indicators
Outcome 3: Safe, efficient and effective transport infrastructure and services.
Outcome and Outcome Indicator
Baseline
2016/17 Target
46 (2011)
28
25 (2017)
% of functional Aerodromes
21.03 (2007)
22.5
23.5 (2017)
8 (2012)
14
20 (2017)
10 (2012)
15
20 (2017)
Performance Indicators:
Approved National Road
Safety Policy
Approved Boda Boda
Regulations
Amended Traffic and Road
safety Act, 1998 CAP 361
Performance Indicators:
No. of Road Safety
Awareness Campaigns
conducted
% of Driving Schools
inspected
Output Cost (UShs bn):
Output: 040103
0.822
Performance Indicators:
Number of BASAs
60
80
0.767
0.153
1.168
Public Service Vehicles & Inland water Transport vessels Inspected & licensed
Performance Indicators:
% of Public Service Vehicles 20,000
processed
% of Bus operator liscences 98
processed
Output Cost (UShs bn):
1.232
Output: 040104
0.203
2016/17
Proposed Budget and
Planned Targets
5000
18500
208
98
0.250
0.900
81
processed
No. of national, regional,
4
and international civil
aviation programs
% of aerodromes maintained 100
(Routine)
Output Cost (UShs bn):
0.379
Output: 040105
2015/16
Spending and Targets
Achieved by End Sept
2016/17
Proposed Budget and
Planned Targets
100
100
0.083
0.300
Performance Indicators:
No. of regional and
4
international maritime
transport programs
coordinated
% of Marine Vessels
1,500
inspected
% of major water and
100
railway accidents investigated
Output Cost (UShs bn):
0.142
130
50
0.033
0.100
Performance Indicators:
Feasibility studies and
engineering design
undertaken
Output Cost (UShs bn):
Output: 040251
Performance Indicators:
No of students passed out
(graduated)
No of students enrolled in
East African Civil Aviation
Academy
Output Cost (UShs bn):
Output: 040252
Output Cost (UShs bn):
Output: 040281
Performance Indicators:
Km of railway truck
rehabilitated
Output Cost (UShs bn):
2.200
0.288
0.100
0.103
Development of Railways
49.209
45
50
30
21
40
4.270
1.032
8.000
0.828
113.517
50
10
50
0.450
0.049
0.000
82
Performance Indicators:
% of Government vehicles
inspected against the total
Presented
Output Cost (UShs bn):
Output: 040505
2015/16
Spending and Targets
Achieved by End Sept
100
100
100
0.973
0.157
1.683
Performance Indicators:
% availability of the planned 95
operating time for MV
Kalangala
Output Cost (UShs bn):
5.527
Output: 040506
2016/17
Proposed Budget and
Planned Targets
100
95
1.003
4.143
Performance Indicators:
% availability of
Government Protocol Fleet
Output Cost (UShs bn):
80
40
90
0.750
0.142
0.750
Table S2.3: Actions and Medium Term Strategy to Improve Sector Outcome
Sector Outcome 3: Safe, efficient and effective transport infrastructure and services.
2015/16 Planned Actions:
MT Strategy:
Consultations on Drafting
Principles and Draft Bill for
Inland Water Policy made.
Certificate of Financial
implications for the Drafting
Principle of the Inland Water
Bill obtained
Maritime Administration
Department established in the
Directorate of Transport.
83
MT Strategy:
Authority prepared
Vote Function: 04 02 Transport Services and Infrastructure
Set up the Transport
Management Unit.
Commence land acquisition
along the BRT corridor.
Construction of railway ICD
at Mukono completed.
Preliminary Engineering
Designs for Kampala-Kigali
and Tororo-Pakwach/GuluNimule standard gauge
railway line completed
128.4
540.0
3,093.6
3,762.0
84
120.7
661.1
4,650.2
5,431.9
133.4
750.4
5,044.0
5,927.8
2015/16
Appr. Spent by
Budget End Sept
2017/18
2018/19
8.065
10.114
10.990
2.700
7.183
3.028
16.230
445.225
16.686
11.049
17.369
3.483
16.807
20.729
22.591
12.840
19.629
3.738
18.700
27.246
30.000
11.862
427.449
3.101
17.121
18.701
21.141
9.159
11.170
2.038
10.064
10.916
12.706
63.840
928.024
32.074
1,233.719 1,802.350
473.449
1,233.719 1,802.350
473.449
352.364
417.930
104.033
417.930
497.058
586.256
352.364
417.930
104.033
417.930
497.058
586.256
52.843
139.205
4.121
169.866
108.218
103.828
52.843
139.205
4.121
169.866
108.218
103.828
26.066
35.566
7.113
35.566
42.680
49.082
0.000
0.000
0.000
0.000
0.000
35.566
42.680
49.082
26.066
35.566
7.113
1,728.832 3,323.076
620.791
85
0405 05 Operation and Maintenance of MV Kalangala Ship and other delegated ferries
Output:
86
On top of the backlog the el-nino rain has caused more damage to the
roads and bridges that require immediate mass maintenance intervention.
This is made worse by the depreciating shilling which lowers its effective
purchasing power.
87
2017/18
2018/19
Wage
5.970
6.907
1.598
6.907
7.252
7.615
Non Wage
4.412
10.230
1.906
9.955
11.847
13.979
GoU
2.661
2.592
0.214
2.592
3.111
3.577
Ext. Fin.
0.000
44.251
0.000
2.616
12.603
31.693
GoU Total
13.043
19.729
3.717
19.455
22.210
25.172
13.043
63.980
3.717
22.071
34.813
56.865
0.000
29.465
4.167
38.548
41.000
2.000
Grand Total
13.043
93.444
7.883
60.619
75.813
58.865
Recurrent
Development
88
Baseline
2016/17 Target
20 (2012)
40
40 (2016)
4 (2012)
10
20 (2016)
5 (2010)
10
15 (2016)
Performance Indicators:
No. of dissemination
activities carried out
89
2016/17
Proposed Budget and
Planned Targets
2015/16
Spending and Targets
Achieved by End Sept
Output: 050102
Performance Indicators:
No. of techinical activity
reports produced
No. of monitoring activities
undertaken
Output Cost (UShs bn):
2016/17
Proposed Budget and
Planned Targets
7. Policy Implementation
0.197
0.721
0.212
0.024
0.120
Performance Indicators:
No. of monitoring and
evaluation activities carried
conducted
Output Cost (UShs bn):
1.083
0.090
2 policies developed
0.773
0.260
0.069
0.167
Table S2.3: Actions and Medium Term Strategy to Improve Sector Outcome
Sector Outcome 1: Improved service delivery through ICTs
2015/16 Planned Actions:
MT Strategy:
Promotion of e-government
services
Promotion of IT services;
Implement the IPV6 migration
strategy;
Set up a testbed for IPV6;
Implementation of the
Statistics Plan for ICT Sector.
Attract and lobby for
Development Partners for
Funding to the Proposed
Programmes and Projects
none
None
90
Baseline
2016/17 Target
30 (2008)
70
75 (2016)
12 (2011)
15
20 (2016)
27% (2008)
55
65 (2016)
2 (2008)
2 (2016)
1 (2011)
4 (2016)
1 (2012)
5 (2016)
Performance Indicators:
No. of techinical activity
reports produced
No. of monitoring activities
undertaken
Output Cost (UShs bn):
Output: 050105
Output Cost (UShs bn):
2016/17
Proposed Budget and
Planned Targets
0.212
0.024
0.120
0.015
0.100
Performance Indicators:
No. of monitoring and
evaluation activities carried
conducted
Output Cost (UShs bn):
Output: 050203
Performance Indicators:
No. of MDAs supported
Output Cost (UShs bn):
1.083
0.090
2 policies developed
0.773
0.260
0.069
0.167
5
0.353
2
0.018
91
5
0.120
MT Strategy:
Improving conditions of
service
Baseline
3 (2008)
2016/17 Target
1,500,000 (2011)
2,000,000
3,000,000 (2016)
2.0
2.5 (2016)
()
Performance Indicators:
No. of techinical activity
reports produced
No. of monitoring activities
undertaken
Output Cost (UShs bn):
Output: 050103
Output Cost (UShs bn):
Output: 050104
2016/17
Proposed Budget and
Planned Targets
0.212
0.024
0.120
0.004
0.060
Performance Indicators:
No. of software and
hardware promotion
initiatives undertaken
No. of MDAs & LGs
supported
Status of implementation of
the institutionalization of
ICT function in Government
Output Cost (UShs bn):
0.047
12
0.008
92
2 policies developed
Performance Indicators:
No. of monitoring and
evaluation activities carried
conducted
Output Cost (UShs bn):
Output: 050203
Performance Indicators:
No. of MDAs supported
Output Cost (UShs bn):
2015/16
Spending and Targets
Achieved by End Sept
0.090
2016/17
Proposed Budget and
Planned Targets
0.773
0.260
0.069
0.167
5
0.353
2
0.018
5
0.120
Table S2.3: Actions and Medium Term Strategy to Improve Sector Outcome
Sector Outcome 3: Improved contribution of ICT to employment, income and growth.
2015/16 Planned Actions:
MT Strategy:
Not applicable
Not applicable
An organisation established
and operationalised to manage
the country code Top Level
Domain as it transits from a
private individual operator to
NICug.
Vote Function: 05 02 Communications and Broadcasting Infrastructure
Not applicable
Developing a National
Broadband Strategy;
Scale up strategies in
conjuction with line ministries
to create synergy for increased
investment in ICT
Infrastructure
93
59.8
0.0
0.8
60.6
74.7
57.0
1.2
75.8
1.9
58.9
2015/16
Appr. Spent by
Budget End Sept
2017/18
2018/19
0.421
1.648
0.247
1.052
1.644
1.852
0.419
1.696
0.178
1.059
1.652
1.859
2.575
8.720
1.046
8.039
8.281
9.426
3.415
12.064
1.471
10.150
11.577
13.137
1.694
67.670
3.900
36.007
42.449
34.141
0.341
1.160
0.079
1.365
3.190
0.000
7.594
12.551
2.433
13.096
18.598
11.587
9.629
81.381
6.412
50.469
64.237
45.728
13.043
93.444
7.883
60.619
75.813
58.865
94
95
2017/18
2018/19
2.012
14.833
3.270
14.833
15.575
16.354
Non Wage
30.137
32.653
5.671
32.459
38.626
45.578
GoU
21.818
32.784
10.002
27.784
33.341
38.342
0.000
0.777
0.000
1.391
8.041
11.233
GoU Total
53.967
80.271
18.943
75.076
87.541
100.274
53.967
81.047
18.943
76.467
95.582
111.507
0.000
77.073
17.650
68.029
69.630
71.433
Grand Total
53.967
158.120
36.593
144.496
165.212
182.940
Recurrent
Development
Ext. Fin.
96
97
98
99
100
Baseline
2016/17 Target
25 (2008)
26
30 (2018)
12 (2009)
13
15 (2018)
Performance Indicators:
Stage of UDC Act
formulation
Stage of Sugar Act
formulation
Stage of Iron and Steel
policy formulation
Output Cost (UShs bn):
Output: 060102
Passed by Parliament
Passed by Parliament
Passed by Cabinet
0.386
0.088
0.390
Performance Indicators:
No. of participants trained in 200
value addition, business
management & marketing
No. of Ugandan artisans
70
participating in exhibitions
Output Cost (UShs bn):
0.238
Output: 060103
2016/17
Proposed Budget and
Planned Targets
30
400
18
120
0.035
0.214
101
Performance Indicators:
Number of enterprises for
70
whom data is captured in the
National Industrial Database
Number of enterprises for
whom data is captured in the
National Industrial Database
Output Cost (UShs bn):
0.064
Output: 060104
2016/17
Proposed Budget and
Planned Targets
80
0.010
0.065
Performance Indicators:
No. of enterprises supported 16
with value addition
equipment
Output Cost (UShs bn):
0.547
Output: 060151
2015/16
Spending and Targets
Achieved by End Sept
10
0.114
0.514
Performance Indicators:
No . of participants trained 1,500
in enterprenuership skills
No . of students offering
2,023
diploma & certificate
programmes in business and
ICT
No. of participants trained in
enterprenuership skills
No. of students offering
diploma & certificate
programmes in business and
ICT
Output Cost (UShs bn):
0.058
90
2052
1,500
2,023
0.000
0.058
6.018
Performance Indicators:
6.018
Performance Indicators:
No. of value added products
developed for
industralisation to reduce
post harvest losses.
No. of value added products
developed for
industralisation to reduce
post harvest losses
No. of research projects
initiated
No. of product analyses
undertaken for quality checks
Output Cost (UShs bn):
Output: 065103
1.328
40
15
45
60
24
15
55
94
3032
1.863
0.300
1.800
102
No. of technologies
deployed with incubatees
No. of SME's incubates
taken on
Output Cost (UShs bn):
Output: 065104
50
22
15
1.702
0.405
1.600
35
35
45
12
55
0.619
0.156
1.110
0.150
0.500
2016/17
Proposed Budget and
Planned Targets
25
Performance Indicators:
No. of products up-scaled
and commercialized by the
centres
No. of model value addition
centres at 75% completition
No. of local raw materials
developed and populated in
the scientific databases
Output Cost (UShs bn):
Output: 065105
2015/16
Spending and Targets
Achieved by End Sept
9
0.600
Performance Indicators:
No. of apprenticeships taken 80
on
No. of SMEs trained in
1,000
industrial development and
value addition processing
Output Cost (UShs bn):
0.150
22
80
610
1200
0.060
0.120
Table S2.3: Actions and Medium Term Strategy to Improve Sector Outcome
Sector Outcome 1: A Competitive and Export-oriented Industrial Sector
2015/16 Planned Actions:
MT Strategy:
Operationalise an MSMEs
Directorate in the Ministry to
handle and coordinate all the
MSMEs issues, promote value
addition and technology
transfer, promotion of quality
and use of standards
103
MT Strategy:
institutions; Collaborative
capacity building thru training
of staff and linkages to
academia;
Advocacy for Vocational
Institutions establishment
Development of human
resource capacity to undertake
applied research; Establish
project pilot center in two
municipalities; Development
of industrial projects and
technologies for
commercializatio
Set up a technology depository
at UIRI; Establish regional
business incubation centers in
industrial parks; Install a
foundry and mineral
beneficiation testing lab at
UIRI.
Refurbishment of the
Chemistry Laboratory into a
Model ISO 17025 accredited
laboratory will fast track
quality and standard
embedded product
development and products can
compete on regional and
international
markets.
The
accreditation process for the
Microbiology laboratory is
also underway
Baseline
2016/17 Target
74,523 (2010)
88110
101820 (2018)
115,588 (2010)
128510
145756 (2018)
104
Baseline
2016/17 Target
945,899 (2010)
1369698
1582822 (2018)
590 (2008)
1071
1180 (2018)
Performance Indicators:
Status of revision of the
Uganda Wildlife Act
Number of strategies
3
developed to address wildlife
related issues
Number of national parks
7
inspected and monitored on
implementation of UWA
activities
Status of revision of the
Historical Monuments Act
Output Cost (UShs bn):
0.921
Output: 060303
Performance Indicators:
No. of tourism research
studies undertaken
Output Cost (UShs bn):
Output: 060306
Submitted to Cabinet;
0.221
1.384
12
12
15
0.360
0.090
0.042
200
10
0
0
Yes
No
50
No
0.220
0.043
0.382
Museums Services
Performance Indicators:
No. of artifacts collecetd
No. of kits designed and
loaned to schools for their
educational purposes
No. of artifacts collected
Nomination dossier for Bigo
Bya Mugyenyi, Ntusi,
Bwogero and Mubende
developed
Output Cost (UShs bn):
Output: 060305
Disseminated
Performance Indicators:
No. of Wildlife use rights
holders outside protected
areas inspected
No. of Wildlife Clubs of
Uganda (WCU) revived in
schools
Output Cost (UShs bn):
Output: 060304
2016/17
Proposed Budget and
Planned Targets
0.087
0.022
0.537
105
Performance Indicators:
No. of visitors entering
UWEC
Output Cost (UShs bn):
Output: 060353
Performance Indicators:
No. of students enrolling at
UWTI
Output Cost (UShs bn):
Output: 060354
10
0.544
0.136
0.579
0.000
49.945
280,000
133366
300000
10.497
4.537
3.200
150
136
150
1.445
0.159
1.592
Performance Indicators:
Number of students enrolling 270
at HTTI
Output Cost (UShs bn):
2.902
Output: 060382
2016/17
Proposed Budget and
Planned Targets
Performance Indicators:
Amount of revenue shared
with the communities
neighbouring protected areas
(Shs. Bn)
Output Cost (UShs bn):
60.856
Output: 060352
2015/16
Spending and Targets
Achieved by End Sept
135
200
0.502
2.440
Performance Indicators:
Feasibility study for the
Yes
tourism infrastructure on MT
Rwenzori done
Feasibility study for the
Yes
source of the Nile
Development project done
Status of soroti Museum
construction
Output Cost (UShs bn):
1.981
No
No
Yes
Launched
0.553
2.679
20000
20000
106
2015/16
Spending and Targets
Achieved by End Sept
2016/17
Proposed Budget and
Planned Targets
20000
20000
100
150
0.755
0.055
0.865
Table S2.3: Actions and Medium Term Strategy to Improve Sector Outcome
Sector Outcome 2: Improved Heritage Conservation and Increased Tourism Earnings
2015/16 Planned Actions:
MT Strategy:
None
107
MT Strategy:
None
Not done
(iii) Outcome 3: Improved Competitiveness and Market Access of Uganda's Goods and Services
Status of Sector Outcomes
The table below sets out the status of sector outcomes in terms of key sector outcome indicators.
Table S2.1: Sector Outcome Indicators
Outcome 3: Improved Competitiveness and Market Access of Uganda's Goods and Services
Outcome and Outcome Indicator
Baseline
2016/17 Target
122 (2010)
119
100 (2018)
21.3 (2009)
21.4
21.7 (2018)
Performance Indicators:
Stage of Cooperative
Societies Amendment Act
2016/17
Proposed Budget and
Planned Targets
Passed by Parliament
108
formulation
Output Cost (UShs bn):
Output: 060202
0.170
0.017
2016/17
Proposed Budget and
Planned Targets
0.170
Performance Indicators:
No. of cooperatives
Societies investigated
No. of cooperatives
Societies inspected
No. of cooperatives
Societies audited
No. of cooperative Societies
investigated
No. of cooperative Societies
inspected
No. of cooperative Societies
audited
Output Cost (UShs bn):
Output: 060203
2015/16
Spending and Targets
Achieved by End Sept
10
24
15
25
20
120
50
0.211
0.058
0.208
Performance Indicators:
No. of cooperators sensitized 800
on the Warehouse Receipt
System
Output Cost (UShs bn):
0.117
255
1,000
0.016
0.119
Passed by Parliament
0.159
0.756
Yes
No
Yes
0.280
0.058
0.310
Trade Negotiation
Performance Indicators:
No. of negotiations under
US-EAC, Tripartite,
COMESA, EPAs & WTO
participated in
No. of consultations with
stakeholders on negotiations
Uganda's Services Waiver
request submitted to WTO
after stakeholder consultation
Output Cost (UShs bn):
Output: 060404
Passed by Parliament
Performance Indicators:
109
Output: 060405
0.022
2016/17
Proposed Budget and
Planned Targets
20
0.215
Performance Indicators:
No. of Non-Tariff Barriers
addressed
Output Cost (UShs bn):
Output: 060451
2015/16
Spending and Targets
Achieved by End Sept
5
12
10
0.125
0.015
1.245
Performance Indicators:
No. of companies/firms
supported to participate in
Trade fairs and exhibitions
Output Cost (UShs bn):
15
15
2.343
0.412
1.718
Performance Indicators:
No. of value added products
developed for
industralisation to reduce
post harvest losses.
No. of value added products
developed for
industralisation to reduce
post harvest losses
No. of research projects
initiated
No. of product analyses
undertaken for quality checks
Output Cost (UShs bn):
40
15
45
60
24
15
55
94
3032
1.863
0.300
1.800
Performance Indicators:
No. of samples tested
No. of Products certified
No. of imported goods
consignments inspected
Output Cost (UShs bn):
Output: 065204
0
0
0.025
0
144
0.394
7,200
500
50,000
2423
120
2423
8400
600
60000
1.327
0.096
1.679
Performance Indicators:
110
2015/16
Spending and Targets
Achieved by End Sept
2
2016/17
Proposed Budget and
Planned Targets
2
176842
567000
364
0.025
1650
1.056
Table S2.3: Actions and Medium Term Strategy to Improve Sector Outcome
Sector Outcome 3: Improved Competitiveness and Market Access of Uganda's Goods and Services
2015/16 Planned Actions:
MT Strategy:
Intesify
supervision/monitoring/inspect
ion missions to Cooperative
Societies all over the Country;
Continue with sensitisation of
cooperative members;
Construct 10 Regional
warehouses; Refurbish 180
warehouses; Develop
standards on education and
training, and best practices in
operations of Cooperatives;
Training cooperative members
on Governance issues.
Intesify
supervision/monitoring/inspec
tion missions to Cooperative
Societies all over the
Country; Continue with
sensitisation of cooperative
members;
111
MT Strategy:
Group;
Facilitated the Trade
Commissioners Forum with
participation from all key
Commissioners and
Department Heads across
Government whose
contributions facilitate Trade;
Extend operations of the NTB Through the National
monitoring mechanisim, and
Response to NTBs
reduce or partially eliminate
Programme, the Ministry and
NTBs through Bilateral
TMEA have extended
Negotiations and constant
operations of the NTB
monitoring;
monitoring mechanism, and
are reduced NTB through
continuous Bilateral
negotiations and engaged
trading Partners with a view to
eliminating NTBs/SPS related
barrier
Vote Function: 06 49 Policy, Planning and Support Services
112
MT Strategy:
113
60.0
62.4
22.1
144.5
66.6
65.4
33.2
165.2
69.4
71.0
42.5
182.9
2015/16
Appr. Spent by
Budget End Sept
2017/18
2018/19
13.775
14.275
6.828
13.267
2.809
13.267
0.712
1.403
0.266
1.403
1.803
2.603
2.204
4.946
0.901
5.560
14.981
19.637
4.801
3.858
0.603
3.671
4.085
5.389
14.544
23.475
4.579
23.901
34.644
41.904
6.747
79.811
22.067
62.781
63.524
66.146
5.668
7.748
1.186
6.691
8.905
10.072
12.415
87.559
23.252
69.472
72.429
76.218
13.905
14.340
3.150
14.340
16.608
18.672
114
2015/16
Appr. Spent by
Budget End Sept
2017/18
2018/19
13.905
14.340
3.150
14.340
16.608
18.672
1.847
12.018
1.237
11.903
13.816
15.440
1.847
12.018
1.237
11.903
13.816
15.440
11.257
20.728
4.375
24.878
27.714
30.707
11.257
20.728
4.375
24.878
27.714
30.707
53.967
158.120
36.593
144.496
165.212
182.940
115
116
0604 05 Economic Integration and Market Access (Bilateral, Regional and Multilateral)
117
1.282 billion)
To facilitate the collection of these licenses, the Ministry will first require
to funds to set up infrastructure. For the above to be achieved, the Ministry
will incur costs on Printing of forms and licenses, Publications and press
releases, Inspection and enforcement, and Sensitization and training, all
budgeted at UShs. 347 million.
118
119
Contributions to International Organisations (WTO, For long now, the Ministry is still stuck with Commercial and Industrial
COMESA, UNIDO &IBE) (Ushs. 5.128 billion)
Policies and Bills that are still under review mostly because of the poor
funding accorded to the comprehensive process of Policy Formulation. The
Additional Staff Recruitment (Ushs. 0.320 billion)
inadequacy of funds has for long frustrated the review and formulation of
policies because of incomprehensive studies and stakeholder consultations.
For this reason among other critical factors, it is imperative that these
Policies are expediently finalized for the support, growth and development
of the Economy in matters of industrialization and trade.
Strengthening Sector M&E, Research and Statistical Support (UShs.
0.400 billion)
The Ministry of Trade, Industry and Cooperatives still has insufficient data
on the Sector to facilitate Policy decisions. This is especially significant in
the Cooperatives, Industry and domestic trade subsectors for which
Policies are made. Therefore, in conjunction with UBOS, the Ministry
needs to collect this data and statistics to facilitate Government business.
There is urgent need as well to strengthen supervision and monitoring, and
evidence based policy formulation in the Sector which is crucial for the
follow up and implementation of key Government Programmes within the
Sector.
Strengthening Sector Coordination through the TTI Sector Working
Group (UShs. 0.200 billion)
Strengthening of the TTI Sector Working Group and its functions is also a
critical factor that instantly feeds into the rapid development and growth of
the sector for the sake of the GDP and Economy. A properly functioning
Sector Wide Approach and SWG are necessary for the achievement of all
Sector Objectives.
Government Purchases and Capital Development (UShs. 1.500 billion)
The Departments of the Ministry of Trade, Industry and Cooperatives are
short of vehicles to assist in fieldwork assignments since its creation from
the former Ministry of Tourism, Trade and Industry. The Ministry therefore
has to procure vehicles to facilitate in the fulfillment of its mandate up to
the grassroots.
Contributions to International Organisations (WTO, COMESA, UNIDO
&IBE) (UShs. 5.128 billion)
The Ministry is still tasked with membership obligations to key Regional
and International Economic Blocs that are critical for partnership in
trade, investment and industrial development of the country, as emphasized
by the 8th Millennium Development Goal. These are chief Global Partners
in the Economic Development of Uganda. Only UShs. 400 million has been
committed as subscription to the WTO and nothing for COMESA.
Generally, funding is still insufficient.
Additional Staff Recruitment (UShs. 0.320 billion)
More funding to facilitate recruitment of additional staff as per Approved
Staff Establishment from the Ministry of Public Service.
Vote Function:0606 Tourism, Wildlife conservation and Museums
Output:
120
1.0bn)
Facilitate the DCOs in promotion and regulation of
tourism at local government level (Piloting in 20
districts). The facilitation will go towards data
collection, inspection and providing guidance to
facility owner in the district. Each district is
proposed to revive a grant of shillings 50 million per
year. (shs 1.0bn)
Settlement of arrears in international obligations:
Settle arrears to Lusaka Agreement(shs 2.5bn)
Settle arrears to UNWTO(shs 0.8bn
Vote Function:0602 Industrial Research
Output:
14.415 Modern labs and extension of services to cover the whole country would
facilitate support to the industrialisation effort for increased
manufacturing output through improvements in quality and fair trade
practices; intensification of market and factory inspections to ensure
quality products on the market-this would ensure that households get value
for their money, and thus preserve their incomes and enjoy impoved health
due to consumption of quality products
121
2017/18
2018/19
Wage
942.301
1,191.982
54.342
1,191.982
1,251.581
1,314.160
Non Wage
357.170
451.917
124.382
450.573
554.467
644.111
GoU
140.053
164.690
27.501
164.690
196.620
213.889
35.817
200.477
15.312
388.729
281.981
157.753
GoU Total
1,439.523
1,808.589
206.225
1,807.245
2,002.668
2,172.160
1,475.340
2,009.065
221.537
2,195.974
2,284.649
2,329.913
0.000
290.691
63.296
283.692
302.635
239.214
Grand Total
1,475.340
2,299.756
284.833
2,479.665
2,587.284
2,569.127
Recurrent
Development
Ext. Fin.
122
123
124
Baseline
2016/17 Target
Survival Rate to P7
31 (2011/12)
32
35 (2016/17)
0 (2012/13)
9:1
35 (2016/17)
2:1 (2012/13)
2:1
1:1 (2016/17)
125
Baseline
2016/17 Target
55 (2011/12)
56
56 (2016/17)
73 (2011/12)
74
75 (2016/17)
99,802 (2011/12)
105,792
111,024 (2016/17)
431,529 (2011/12)
500,000
512,000 (2016/17)
50.2 (2011/12)
52
54 (2016/17)
Literacy Rates at P3
58.2 (2011/12)
59
60 (2016/17)
29 (2011/12)
25
24 (2016/17)
Performance Indicators:
No. of text books procured
and distributed *
No. of curriculum materials
procured*
Output Cost (UShs bn):
Output: 070180
Performance Indicators:
No. of rehabilitated primary
schools established**
No. of classrooms
constructed (primary)**
Output Cost (UShs bn):
2016/17
Proposed Budget and
Planned Targets
330,000
899173
78,000
48.379
4.451
36.380
13
18
20
2051
10.601
0.286
46.269
28
1080
0.254
1.350
2.940
0.726
2.940
3,751
3751
3,751
0.515
0.005
0.515
126
2015/16
Approved Budget and
Spending and Targets
Targets
Achieved by End Sept
Curriculum Development and Training (NCDC)
Performance Indicators:
No. of primary curricula
reviewed**
No. of cirricular
implemented (Primary)**
No. of primary curricular
reviewed**
No. of curricular
implemented (Primary)**
Output Cost (UShs bn):
2016/17
Proposed Budget and
Planned Targets
0
8.536
2.134
8.536
100
100
400
0.263
348
1.490
28.009
1.519
28.936
13,000
42,000
0
24288
12000
40000
180
180
180
117.398
14.178
85.470
3592
0
96.5
3.509
3,800
1200
96.5
19.315
2486
0
21,500
6,500
Performance Indicators:
Students enrolment
No. of students graduating
Pass rates (all courses)
Output Cost (UShs bn):
3,669
792
96.5
18.147
19352
6000
127
2015/16
Spending and Targets
Achieved by End Sept
0.000
2016/17
Proposed Budget and
Planned Targets
2.429
Performance Indicators:
No. of students graduating
No. of students examined
No. of programmes offered
Output Cost (UShs bn):
8,787
47,667
113
30.062
3.776
9,050
48,143
123
27.847
5445
300
0.000
6069
5.000
95
95
4500
2.393
4,750
7.652
Table S2.3: Actions and Medium Term Strategy to Improve Sector Outcome
Sector Outcome 1: Improved quality and relevancy of education at all levels
2015/16 Planned Actions:
MT Strategy:
Nil
128
MT Strategy:
Completion works in 10
PTCs. Kick start works at
Kabwangasi, Kitgum,
Busikho, Buhungiro, Jinja,
Ibanda, Butiti and Ngora
PTCs. Rehabilitation of Muni
and Kaliro NTCs under BTC
project
PES Policy
review/dissemination
workshop held. PAS Bill
Development workshops and
consultative meetings held.
Develop a framework for
disability sports.
Baseline
2016/17 Target
11,837 (2011/12)
12,861
1,4491 (2016/17)
100,831 (2011/12)
122,877
135,014 (2016/17)
78,738 (2011/12)
94,604
1,032,785 (2016/17)
662,003 (2011/12)
724,002
724,620 (2016/17)
596,081 (2011/12)
633,035
633,660 (2016/17)
129
Baseline
2016/17 Target
10,432 (2011/12)
16,712
21,749 (2016/17)
23,794 (2011/12)
32,633
44,251 (2016/17)
4,058,443 (2011/12)
4,240,255
4,240,745 (2016/17)
4,039,734 (2011/12)
4,219,512
4,219,886 (2016/17)
26 (2011/12)
27
29 (2016/17)
25 (2011/12)
26
28 (2016/17)
97 (2011/12)
96
97 (2016/17)
97 (2011/12)
95
97 (2016/17)
Performance Indicators:
No. of rehabilitated primary
schools established**
No. of classrooms
constructed (primary)**
Output Cost (UShs bn):
2016/17
Proposed Budget and
Planned Targets
13
18
20
2051
10.601
0.286
46.269
0.008
0.040
0.040
15
22
3.433
0.247
3.433
2.000
0.500
2.000
0
0
0
130
0
8
3
Performance Indicators:
No. of accomodation
facilities (hostels/dorms)
constructed in BTVET
institutions
Output Cost (UShs bn):
2015/16
Spending and Targets
Achieved by End Sept
11.218
2016/17
Proposed Budget and
Planned Targets
95.784
0.607
0.000
1.757
0.225
0.026
0.078
Students' Welfare
1093
856
3741
2.765
0.473
2.124
2,000
2000
1500
8.254
3.496
16.912
Performance Indicators:
Number of Private students
in Halls of Resisdence
Number of Private students
in Halls of Residence
Number of Government
students residing in halls of
residence
Output Cost (UShs bn):
Output: 075180
Performance Indicators:
No. of upcountry learning
centres rehabilitated
Area of Library space
constructed (m2)
Output Cost (UShs bn):
Output: 075182
Performance Indicators:
No of halls of residence
Students' Welfare
1,740
1740
1700
2,650
2650
2650
9.290
2.654
8.976
4.908
0.764
4.804
131
Performance Indicators:
No. of campus based
infrastructure
developments/rehabilitation
undertaken
University Master Plan in
place
Output Cost (UShs bn):
2015/16
Spending and Targets
Achieved by End Sept
0.000
2016/17
Proposed Budget and
Planned Targets
0.668
Good
Good
Good
Yes
Yes
Yes
0.600
0.000
0.564
0.000
0.542
0.546
Students' Welfare
Performance Indicators:
No. of students accomodated 664
No. of students
accommodated
Output Cost (UShs bn):
0.878
668
664
0.130
0.910
277
384
918
240
0.400
1.691
0.021
0.471
0.493
Students' Welfare
Performance Indicators:
No. of students accomodated 1,450
No. of students paid living
1,160
out allowance
No. of students
accommodated
Output Cost (UShs bn):
1.976
1,160
1,450
0.425
132
2.008
Performance Indicators:
No. of students paid living
out allowance
Output Cost (UShs bn):
Output: 075180
2015/16
Spending and Targets
Achieved by End Sept
0.334
Students' Welfare
800
830
800
1.809
0.410
1.917
Performance Indicators:
No. of Science
1
blocks/Laboratories
rehabilitated
No. of Science
1
blocks/Laboratories
constructed
No. of Libraries Rehabilitated 1
No. of Libraries Constructed 1
No. of computer rooms
1
rehabilitated
No. of computer rooms
1
constructed
Output Cost (UShs bn):
0.460
Output: 075181
Performance Indicators:
No. of lecture rooms
rehabilitated
No. of lecture rooms
constructed
Output Cost (UShs bn):
Output: 075184
Performance Indicators:
No. of campus based
infrastructure developments
undertaken
Output Cost (UShs bn):
2016/17
Proposed Budget and
Planned Targets
4.620
0
0
0
1
1
1
0.030
0.460
0.444
0.030
0.444
0.108
0.013
0.108
Table S2.3: Actions and Medium Term Strategy to Improve Sector Outcome
Sector Outcome 2: Improved equitable access to education
2015/16 Planned Actions:
MT Strategy:
133
MT Strategy:
Continue implementation of
civil works under HEST to
rehabilitate and expand
infrastructure at the 8 public
HEIs
Co-ordinate implementation of
development plans of the
universities, lobby for funds
from Ministry of Finance,
Planning and Economic
Development Development
Partners for infrastructural
development to meet the bulge
from UPE and USE.
Nil
(iii) Outcome 3: Improved effectiveness and efficiency in delivery of the education services
Status of Sector Outcomes
The table below sets out the status of sector outcomes in terms of key sector outcome indicators.
Table S2.1: Sector Outcome Indicators
Outcome 3: Improved effectiveness and efficiency in delivery of the education services
Outcome and Outcome Indicator
Baseline
2016/17 Target
52:1 (2011/12)
40:1
47:1 (2016/17)
66:1 (2011/12)
60:1
55:1 (2016/17)
29 (2011/12)
25
24 (2016/17)
100 (2011/12)
100
100 (2016/17)
27 (2011/12)
78
80 (2016/17)
60 (2011/12)
100
80 (2016/17)
63 (2011/12)
78
80 (2016/17)
134
Performance Indicators:
No. Monitoring Visits done
No. of Monitoring Visits
done
Output Cost (UShs bn):
Output: 070153
Performance Indicators:
No. of students enrolled in
PTC's
Output Cost (UShs bn):
1573
2016/17
Proposed Budget and
Planned Targets
4123
17.966
1.065
9.966
16239
5.250
0.053
5.250
Performance Indicators:
No.of schools Monitored
Output Cost (UShs bn):
Output: 070204
Performance Indicators:
No. of Secondary School
Teachers Trained (science
and mathematics)**
No. of Head teachers
trained**
Output Cost (UShs bn):
1,295
0.217
38
0.044
1250
0.217
2,800
1904
3,800
210
256
2.403
0.205
3.324
3.089
0.633
3.089
0.974
2.922
Performance Indicators:
No. of students graduating
1246
No. of academic programmes 18
offered
Output Cost (UShs bn):
10.696
1065
19
1167
23
1.899
13.508
9.266
0.366
135
8.866
Personnel Validated
Personnel Confirmed
Personnel Appointed
Output Cost (UShs bn):
2015/16
Spending and Targets
Achieved by End Sept
3,000
2,000
2,000
3.205
2016/17
Proposed Budget and
Planned Targets
61
413
134
0.701
2000
1500
1500
3.200
Table S2.3: Actions and Medium Term Strategy to Improve Sector Outcome
Sector Outcome 3: Improved effectiveness and efficiency in delivery of the education services
2015/16 Planned Actions:
MT Strategy:
Construction of teachers'
houses in primary schools
under the GPE project, School
Facilities Grant. Continue
providing facilitation to DEOs
and Inspectors to intensify
monitoring and inspection.
Continue providing
Nil
Instructional Materials to
BTVET Institutions to a tune
of Ugshs 1,647,000,000/=.
Under the skills development
project the sector will
conduct baseline data
assessment for skills.
Vote Function: 07 06 Quality and Standards
Instructional Materials to
BTVET Institutions to a tune
of Ugshs 1,647,000,000/=
provided. Under the skills
development project the sector
will conduct baseline data
assessment for skills continued.
NIL
136
137
715.1
102.3
187.3
1,004.6
711.2
103.9
372.4
1,187.5
740.6
108.6
335.4
1,184.5
685.2
97.3
277.5
1,060.0
71.2% 59.9%
62.5% 64.6%
10.2%
9.2%
9.2%
8.7%
18.6% 31.4%
28.3% 26.2%
100.0% 100.0% 100.0% 100.0%
2015/16
Appr. Spent by
Budget End Sept
2016/17
2017/18
2018/19
24.145
117.638
10.638
135.060
122.198
49.502
34.862
11.564
1.920
13.470
11.119
19.197
0.000
0.000
0.000
0.000
0.000
31.938
46.834
9.020
135.423
94.274
111.406
37.840
150.222
21.271
198.501
166.176
164.187
19.927
42.556
6.343
74.607
68.996
37.414
5.680
12.100
1.704
12.100
12.100
9.985
0.000
3.183
0.447
3.683
3.183
3.584
0.000
1.064
0.107
1.064
1.064
2.629
18.017
19.989
4.202
18.681
44.516
41.220
172.408
405.150
55.652
592.589
523.626
439.123
15.221
24.814
4.787
27.108
29.961
23.083
15.221
24.814
4.787
27.108
29.961
23.083
26.155
36.155
8.524
36.619
38.793
42.001
26.155
36.155
8.524
36.619
38.793
42.001
0.000
10.958
2.348
11.126
12.900
14.572
0.000
10.958
2.348
11.126
12.900
14.572
0.000
71.095
9.569
70.452
76.443
82.516
0.000
71.095
9.569
70.452
76.443
82.516
5.384
6.490
1.173
5.959
12.545
14.607
5.384
6.490
1.173
5.959
12.545
14.607
81.505
226.378
70.424
207.737
219.549
231.581
81.505
226.378
70.424
207.737
219.549
231.581
14.792
33.327
6.594
32.407
37.477
29.008
14.792
33.327
6.594
32.407
37.477
29.008
8.576
57.917
9.622
54.825
72.291
80.209
138
2015/16
Appr. Spent by
Budget End Sept
2017/18
2018/19
8.576
57.917
9.622
54.825
72.291
80.209
21.919
81.155
13.920
83.720
88.559
30.076
21.919
81.155
13.920
83.720
88.559
30.076
1.442
23.707
6.377
34.341
37.890
41.733
1.442
23.707
6.377
34.341
37.890
41.733
14.226
30.446
6.432
30.616
32.892
34.135
14.226
30.446
6.432
30.616
32.892
34.135
727.548
901.493
33.454
901.493
985.500 1,005.500
294.763
325.441
44.122
325.441
340.922
420.048
52.483
60.539
10.663
60.539
71.242
80.934
3.098
4.692
6.692
0.000
4.692
1.173
1,077.894 1,292.164
89.412
1,439.523 2,299.756
284.833
139
140
0749 51 Support to National Commission for UNESCO Secretariat and other organisations
141
2016/17
2017/18
2018/19
Wage
273.916
330.916
76.008
330.916
347.462
364.835
Non Wage
328.409
396.838
88.436
388.552
363.601
429.049
GoU
69.695
86.214
16.185
86.714
186.244
214.180
Ext. Fin.
52.687
451.940
144.833
580.552
78.475
83.969
GoU Total
672.020
813.969
180.628
806.182
897.306
1,008.064
724.707
1,265.909
325.461
1,386.735
975.781
1,092.033
0.000
17.900
2.934
21.053
422.852
414.714
Grand Total
724.707
1,283.808
328.395
1,407.788
1,398.632
1,506.747
Recurrent
Development
142
Outcome 2: Children under one year old protected against life threatening diseases
Text0:
The proportion of children under one year immunised with the 3rd dose Pentavalent vaccine was 102.4%
Text0:
while those immunised against measles was 90%.
Outcome 3: Health facilities receive adequate stocks of essential medicines and health supplies (EMHS)
Text0:
Currently, the proportion of health facilities not reporting stock out of any one of the six tracer medicines in
Text0:
previous 3 months is at 64%.
Baseline
2016/17 Target
33 (2013)
56
64 (2018)
70 (2013)
75
80 (2019)
143
Baseline
2016/17 Target
0.112
0.000
2016/17
Proposed Budget and
Planned Targets
0.159
7.084
Performance Indicators:
No. of health workers
receiving in-service training
in the various programme
areas (EPI, RH, CH,
Nutrition, Comprehensive
HIV/AIDS e.t.c)
No. of health students
accessing distance education
courses
No. and proportion of health
workers given
scholarships/bursaries for
further training**
No of support supervision
visits to Regional Referral
Hospitals conducted
Couple Years of Protection
(Estimated number of
couples protected against
pregnancy during a one-year
period)
Output Cost (UShs bn):
Output: 080403
Performance Indicators:
No. of weekly surveillance
reports released
Output Cost (UShs bn):
Output: 080412
Output Cost (UShs bn):
2.008
6.758
3,000
200
2000
110
70
112
250
100
250
14
14
4,000,000
1500000
4,400,000
2.561
0.539
2.762
52
12
52
3.546
0.786
2.973
0.036
0.500
100
100
144
100
2015/16
Spending and Targets
Achieved by End Sept
2016/17
Proposed Budget and
Planned Targets
0.060
0.515
800
55
850
0.432
0.104
0.432
Performance Indicators:
No. of general out-patients
attended to
No of specialised outpatient
cases attended to.
Output Cost (UShs bn):
1,500
376
2500
1,400,000
349000
1470000
120,000
29051
126000
24.779
5.843
24.779
560,230
139678
588242
136,000
38000
142800
2.380
0.095
2.380
40,000
8296
40000
0.109
0.025
0.109
5215
18000
18000
145
Performance Indicators:
No.
reconstructed/rehabilitated
general wards
No. of hospitals benefiting
from the rennovation of
existing facilities.
No. of
reconstructed/rehabilitated
general wards
No. of hospitals benefiting
from the renovation of
existing facilities
Output Cost (UShs bn):
Output: 085681
Performance Indicators:
No. of staff houses
constructed/rehabilitated
Output Cost (UShs bn):
140000
39603
140000
55000
10018
55000
0.177
0.035
0.177
Performance Indicators:
No. of childred immunised
(All immunizations)
No. of family planning users
attended to (New and Old)
No. of children immunised
(All immunizations)
No. of antenatal cases (All
attendances)
Output Cost (UShs bn):
Output: 085680
2016/17
Proposed Budget and
Planned Targets
0.369
Outpatient services
Performance Indicators:
No. of specialised
outpatients attended to
No. of general outpatients
attended to
Output Cost (UShs bn):
Output: 085606
2015/16
Spending and Targets
Achieved by End Sept
0.078
32260
11525
3000
1205
3000
32260
20000
4362
22000
0.057
0.006
0.066
Hospital Construction/rehabilitation
0.080
0.000
0.000
0.220
0.024
0.000
27,000
7312
27,000
0.794
0.095
0.824
Performance Indicators:
No. of in-patients
(Admissions)
Output Cost (UShs bn):
Output: 085602
Outpatient services
Performance Indicators:
146
No. of specialised
outpatients attended to
No. of general outpatients
attended to
Output Cost (UShs bn):
Output: 085606
2016/17
Proposed Budget and
Planned Targets
70,000
150,000
49700
150,000
0.308
0.042
0.433
Performance Indicators:
No. of childred immunised
(All immunizations)
No. of family planning users
attended to (New and Old)
No. of children immunised
(All immunizations)
No. of antenatal cases (All
attendances)
Output Cost (UShs bn):
Output: 085681
2015/16
Spending and Targets
Achieved by End Sept
24019
24,000
8444
3,000
600
3,000
24,000
15,500
2902
15,000
0.043
0.005
0.043
Performance Indicators:
No. of staff houses
constructed/rehabilitated
Output Cost (UShs bn):
12
0.462
0.115
0.542
18,000
8749
18,000
4.451
0.723
3.887
80,000
1306
80,000
90,000
45203
95000
0.263
0.030
0.263
Output: 085602
Outpatient services
Performance Indicators:
No. of specialised
outpatients attended to
No. of general outpatients
attended to
Output Cost (UShs bn):
Output: 085606
Performance Indicators:
No. of childred immunised
(All immunizations)
No. of family planning users
attended to (New and Old)
No. of children immunised
(All immunizations)
No. of antenatal cases (All
attendances)
Output Cost (UShs bn):
Output: 085680
40,000
7446
3,876
676
4000
40,000
16,000
2321
16000
0.035
0.000
0.035
Hospital Construction/rehabilitation
Performance Indicators:
147
No.
reconstructed/rehabilitated
general wards
No. of hospitals benefiting
from the rennovation of
existing facilities.
No. of
reconstructed/rehabilitated
general wards
No. of hospitals benefiting
from the renovation of
existing facilities
Output Cost (UShs bn):
Output: 085681
2015/16
Spending and Targets
Achieved by End Sept
0
2016/17
Proposed Budget and
Planned Targets
0.100
0.000
0.250
Performance Indicators:
No. of staff houses
constructed/rehabilitated
Output Cost (UShs bn):
1.200
0.230
0.730
20,000
5163
20,000
3.076
0.577
3.087
60,000
10947
65000
180,000
42095
190,000
0.194
0.031
0.214
Output: 085602
Outpatient services
Performance Indicators:
No. of specialised
outpatients attended to
No. of general outpatients
attended to
Output Cost (UShs bn):
Output: 085606
Performance Indicators:
No. of childred immunised
(All immunizations)
No. of family planning users
attended to (New and Old)
No. of children immunised
(All immunizations)
No. of antenatal cases (All
attendances)
Output Cost (UShs bn):
Output: 085680
Performance Indicators:
No.
reconstructed/rehabilitated
general wards
No. of hospitals benefiting
25,000
7051
5,000
574
5,000
26,000
110,000
3139
80000
0.140
0.003
0.139
Hospital Construction/rehabilitation
148
2015/16
Spending and Targets
Achieved by End Sept
2016/17
Proposed Budget and
Planned Targets
0.600
0.207
0.200
Performance Indicators:
No. of staff houses
constructed/rehabilitated
Output Cost (UShs bn):
0
0.200
0.000
0.000
25000
8282
25000
5.791
1.064
5.010
62000
18683
62000
100000
17844
100000
0.060
0.006
0.096
Outpatient services
Performance Indicators:
No. of specialised
outpatients attended to
No. of general outpatients
attended to
Output Cost (UShs bn):
Output: 085606
Performance Indicators:
No. of childred immunised
(All immunizations)
No. of family planning users
attended to (New and Old)
No. of children immunised
(All immunizations)
No. of antenatal cases (All
attendances)
Output Cost (UShs bn):
Output: 085680
Performance Indicators:
No.
reconstructed/rehabilitated
general wards
No. of hospitals benefiting
from the rennovation of
existing facilities.
No. of
reconstructed/rehabilitated
14700
2140
3000
1231
8000
14700
20000
5731
26000
0.030
0.001
0.037
Hospital Construction/rehabilitation
149
general wards
No. of hospitals benefiting
from the renovation of
existing facilities
Output Cost (UShs bn):
Output: 085681
2015/16
Spending and Targets
Achieved by End Sept
2016/17
Proposed Budget and
Planned Targets
0
0.394
0.000
0.100
Performance Indicators:
No. of staff houses
constructed/rehabilitated
Output Cost (UShs bn):
0.040
0.000
0.000
65,000
19863
65000
3.556
0.682
3.394
80,000
2504
80000
100,000
25028
180000
0.128
0.023
0.162
Performance Indicators:
No. of in-patients
(Admissions)
Output Cost (UShs bn):
Output: 085602
Outpatient services
Performance Indicators:
No. of specialised
outpatients attended to
No. of general outpatients
attended to
Output Cost (UShs bn):
Output: 085606
Performance Indicators:
No. of childred immunised
(All immunizations)
No. of family planning users
attended to (New and Old)
No. of children immunised
(All immunizations)
No. of antenatal cases (All
attendances)
Output Cost (UShs bn):
Output: 085680
Performance Indicators:
No.
reconstructed/rehabilitated
general wards
No. of hospitals benefiting
from the rennovation of
existing facilities.
No. of
reconstructed/rehabilitated
general wards
No. of hospitals benefiting
from the renovation of
existing facilities
65,000
4372
60,000
913
60000
65000
45,000
1937
45000
0.113
0.028
0.091
Hospital Construction/rehabilitation
150
2015/16
Spending and Targets
Achieved by End Sept
0.000
2016/17
Proposed Budget and
Planned Targets
0.200
Performance Indicators:
No. of staff houses
constructed/rehabilitated
Output Cost (UShs bn):
0.075
0.000
0.000
42,000
9495
43,000
3.196
0.677
3.291
100,000
20443
120000
130,000
17814
150000
0.201
0.030
0.272
Outpatient services
Performance Indicators:
No. of specialised
outpatients attended to
No. of general outpatients
attended to
Output Cost (UShs bn):
Output: 085606
Performance Indicators:
No. of childred immunised
(All immunizations)
No. of family planning users
attended to (New and Old)
No. of children immunised
(All immunizations)
No. of antenatal cases (All
attendances)
Output Cost (UShs bn):
Output: 085680
Performance Indicators:
No.
reconstructed/rehabilitated
general wards
No. of hospitals benefiting
from the rennovation of
existing facilities.
No. of
reconstructed/rehabilitated
general wards
No. of hospitals benefiting
from the renovation of
existing facilities
Output Cost (UShs bn):
Output: 085681
15,000
5657
3,000
481
3,500
15000
15,000
4029
17000
0.081
0.008
0.077
Hospital Construction/rehabilitation
0.045
0.015
Performance Indicators:
151
0.000
0.300
2015/16
Spending and Targets
Achieved by End Sept
1
2016/17
Proposed Budget and
Planned Targets
1
0.125
0.200
62,500
13974
65000
0.613
0.147
0.713
6,000
1750
5500
100,000
31227
100,000
0.370
0.081
0.470
Performance Indicators:
No. of in-patients
(Admissions)
Output Cost (UShs bn):
Output: 085602
Outpatient services
Performance Indicators:
No. of specialised
outpatients attended to
No. of general outpatients
attended to
Output Cost (UShs bn):
Output: 085606
Performance Indicators:
No. of childred immunised
(All immunizations)
No. of family planning users
attended to (New and Old)
No. of children immunised
(All immunizations)
No. of antenatal cases (All
attendances)
Output Cost (UShs bn):
9,000
2789
2,500
645
2750
23100
7,000
927
7200
0.060
0.003
0.060
28,800
7171
29,000
0.721
0.155
0.339
48,100
13711
48,100
5,615
22656
5,643
0.189
0.043
0.196
Performance Indicators:
No. of specialised
outpatients attended to
No. of general outpatients
attended to
Output Cost (UShs bn):
Output: 085606
Outpatient services
Performance Indicators:
No. of childred immunised 8,100
(All immunizations)
No. of family planning users 3,600
attended to (New and Old)
3603
668
152
3500
Output: 085680
Performance Indicators:
No.
reconstructed/rehabilitated
general wards
No. of hospitals benefiting
from the rennovation of
existing facilities.
No. of
reconstructed/rehabilitated
general wards
No. of hospitals benefiting
from the renovation of
existing facilities
Output Cost (UShs bn):
Output: 085681
Performance Indicators:
No. of staff houses
constructed/rehabilitated
Output Cost (UShs bn):
2015/16
Spending and Targets
Achieved by End Sept
2016/17
Proposed Budget and
Planned Targets
8,100
6,100
1310
6,100
0.047
0.009
0.049
Hospital Construction/rehabilitation
0.020
0.000
0.010
24
0.832
0.177
0.930
25,000
5222
23000
3.332
0.747
3.191
110,000
10442
110,000
250,000
48902
250,000
0.121
0.030
0.155
Performance Indicators:
No. of specialised
outpatients attended to
No. of general outpatients
attended to
Output Cost (UShs bn):
Output: 085606
Outpatient services
Performance Indicators:
No. of childred immunised 38,000
(All immunizations)
No. of family planning users 4,800
attended to (New and Old)
No. of children immunised
(All immunizations)
No. of antenatal cases (All
24,500
attendances)
9400
771
4800
38,000
4338
153
24,500
2015/16
Spending and Targets
Achieved by End Sept
0.019
2016/17
Proposed Budget and
Planned Targets
0.076
Performance Indicators:
No. of staff houses
constructed/rehabilitated
Output Cost (UShs bn):
0.600
0.000
0.200
30,000
6966
28000
1.599
0.103
1.266
133,000
48091
120000
40,000
16824
38000
0.181
0.037
0.261
Outpatient services
Performance Indicators:
No. of specialised
outpatients attended to
No. of general outpatients
attended to
Output Cost (UShs bn):
Output: 085606
Performance Indicators:
No. of childred immunised
(All immunizations)
No. of family planning users
attended to (New and Old)
No. of children immunised
(All immunizations)
No. of antenatal cases (All
attendances)
Output Cost (UShs bn):
Output: 085680
Performance Indicators:
No.
reconstructed/rehabilitated
general wards
No. of hospitals benefiting
from the rennovation of
existing facilities.
No. of hospitals benefiting
from the renovation of
existing facilities
No. of
reconstructed/rehabilitated
general wards
Output Cost (UShs bn):
Output: 085681
30000
7832
3000
579
3000
30000
11000
7620
39000
0.061
0.010
0.081
Hospital Construction/rehabilitation
0.585
0.000
Performance Indicators:
154
0.320
0.625
2015/16
Spending and Targets
Achieved by End Sept
60
2016/17
Proposed Budget and
Planned Targets
16
0.156
0.660
16,000
4634
16,000
0.440
0.172
0.211
30,000
3391
30,000
120,000
26857
120,000
0.037
0.009
0.032
Performance Indicators:
No. of in-patients
(Admissions)
Output Cost (UShs bn):
Output: 085602
Outpatient services
Performance Indicators:
No. of specialised
outpatients attended to
No. of general outpatients
attended to
Output Cost (UShs bn):
Output: 085606
Performance Indicators:
No. of childred immunised
(All immunizations)
No. of family planning users
attended to (New and Old)
No. of children immunised
(All immunizations)
No. of antenatal cases (All
attendances)
Output Cost (UShs bn):
Output: 085680
Performance Indicators:
No.
reconstructed/rehabilitated
general wards
No. of hospitals benefiting
from the rennovation of
existing facilities.
No. of
reconstructed/rehabilitated
general wards
No. of hospitals benefiting
from the renovation of
existing facilities
Output Cost (UShs bn):
22,000
6211
2,400
512
2,400
22,000
12,000
2878
12,000
0.144
0.036
0.125
Hospital Construction/rehabilitation
1.670
0.450
0.980
4109
18000
15,000
155
Performance Indicators:
No. of staff houses
constructed/rehabilitated
Output Cost (UShs bn):
7,500
3345
12000
52,500
16756
75000
0.099
0.023
0.163
Performance Indicators:
No. of childred immunised
(All immunizations)
No. of family planning users
attended to (New and Old)
No. of children immunised
(All immunizations)
No. of antenatal cases (All
attendances)
Output Cost (UShs bn):
Output: 085681
2016/17
Proposed Budget and
Planned Targets
0.257
Outpatient services
Performance Indicators:
No. of specialised
outpatients attended to
No. of general outpatients
attended to
Output Cost (UShs bn):
Output: 085606
2015/16
Spending and Targets
Achieved by End Sept
0.037
10,000
3627
1,000
243
1000
15000
2,500
818
4000
0.031
0.006
0.093
10
10
10
0.504
0.086
0.770
16,733
3914
18406
0.212
0.034
0.200
181,404
40297
199544
116,124
44004
127736
0.061
0.012
0.059
Performance Indicators:
No. of in-patients
(Admissions)
Output Cost (UShs bn):
Output: 085602
Performance Indicators:
No. of specialised
outpatients attended to
No. of general outpatients
attended to
Output Cost (UShs bn):
Output: 085606
Outpatient services
Performance Indicators:
No. of childred immunised 31,658
(All immunizations)
No. of family planning users
attended to (New and Old)
No. of children immunised
(All immunizations)
No. of antenatal cases (All
82,688
attendances)
14452
1218
18665
34824
6995
156
46420
2015/16
Spending and Targets
Achieved by End Sept
0.002
2016/17
Proposed Budget and
Planned Targets
0.049
Performance Indicators:
No. of staff houses
constructed/rehabilitated
Output Cost (UShs bn):
12
12
0.448
0.006
0.140
Table S2.3: Actions and Medium Term Strategy to Improve Sector Outcome
Sector Outcome 1: Increased deliveries in health facilities
2015/16 Planned Actions:
MT Strategy:
Further continue
Implementing the motivation
and retention strategy for
health workers, the hard to
reach incentive scheme to all
districts involved and build
capacity for management
functions for health facilities
Strengthen Public Private
Partnership in development
and utilization of the health
workforce
Further continue
Implementing the motivation
and retention strategy for
health workers, the hard to
reach incentive scheme to all
districts involved and build
capacity for management
functions for health facilities
Establish supportive Human
Resources for Health policy
and work environment
Strengthen capacity for
Human Resources for Health
recruitment
Operationalisation of the of
the AIDS Trust Fund based on
the Regulations as passed by
Parliament
157
MT Strategy:
Subject to availability of
funds and clearance by Public
Service, fill all vacant posts.
Advocate for training in those
affected professions/
disciplines such as ENT,
Pathology, Dental and
Laboratory Technologists.
Contribute to national
building through the provision
of mental health services to
the communities to ensure
peoples physical and mental
(ii) Outcome 2: Children under one year old protected against life threatening diseases
Status of Sector Outcomes
The table below sets out the status of sector outcomes in terms of key sector outcome indicators.
Table S2.1: Sector Outcome Indicators
Outcome 2: Children under one year old protected against life threatening diseases
Outcome and Outcome Indicator
Baseline
2016/17 Target
93 (2013)
95
95 (2017)
87 (2013)
92
95 (2017)
0.392
0.157
0.465
0.187
0.926
0.926
158
Performance Indicators:
No. of mass measles
campains carried
out**(rounds made)
Output Cost (UShs bn):
2015/16
Spending and Targets
Achieved by End Sept
2016/17
Proposed Budget and
Planned Targets
0.865
0.166
0.860
34
0.011
134
0.198
Performance Indicators:
No. of outreach visits
Output Cost (UShs bn):
134
0.048
32260
11525
3000
1205
3000
32260
20000
4362
22000
0.057
0.006
0.066
24,000
8444
3,000
600
3,000
24,000
15,500
2902
15,000
0.043
0.005
0.043
Performance Indicators:
No. of childred immunised 40,000
(All immunizations)
No. of family planning users 3,876
attended to (New and Old)
No. of children immunised
(All immunizations)
No. of antenatal cases (All
16,000
attendances)
7446
676
4000
40,000
2321
159
16000
2015/16
Spending and Targets
Achieved by End Sept
0.000
2016/17
Proposed Budget and
Planned Targets
0.035
Performance Indicators:
No. of childred immunised
(All immunizations)
No. of family planning users
attended to (New and Old)
No. of children immunised
(All immunizations)
No. of antenatal cases (All
attendances)
Output Cost (UShs bn):
25,000
7051
5,000
574
5,000
26,000
110,000
3139
80000
0.140
0.003
0.139
14700
2140
3000
1231
8000
14700
20000
5731
26000
0.030
0.001
0.037
65,000
4372
60,000
913
60000
65000
45,000
1937
45000
0.113
0.028
0.091
Performance Indicators:
No. of childred immunised 15,000
(All immunizations)
No. of family planning users 3,000
attended to (New and Old)
No. of children immunised
(All immunizations)
5657
481
3,500
15000
160
2015/16
Spending and Targets
Achieved by End Sept
4029
0.008
2016/17
Proposed Budget and
Planned Targets
17000
0.077
Performance Indicators:
No. of childred immunised
(All immunizations)
No. of family planning users
attended to (New and Old)
No. of children immunised
(All immunizations)
No. of antenatal cases (All
attendances)
Output Cost (UShs bn):
9,000
2789
2,500
645
2750
23100
7,000
927
7200
0.060
0.003
0.060
8,100
3603
3,600
668
3500
8,100
6,100
1310
6,100
0.047
0.009
0.049
38,000
9400
4,800
771
4800
38,000
24,500
4338
24,500
0.076
0.019
0.076
Performance Indicators:
No. of childred immunised 30000
(All immunizations)
No. of family planning users 3000
attended to (New and Old)
7832
579
161
3000
2015/16
Spending and Targets
Achieved by End Sept
2016/17
Proposed Budget and
Planned Targets
30000
11000
7620
39000
0.061
0.010
0.081
22,000
6211
2,400
512
2,400
22,000
12,000
2878
12,000
0.144
0.036
0.125
Performance Indicators:
No. of childred immunised
(All immunizations)
No. of family planning users
attended to (New and Old)
No. of children immunised
(All immunizations)
No. of antenatal cases (All
attendances)
Output Cost (UShs bn):
10,000
3627
1,000
243
1000
15000
2,500
818
4000
0.031
0.006
0.093
14452
1218
18665
34824
6995
46420
0.002
0.049
Table S2.3: Actions and Medium Term Strategy to Improve Sector Outcome
Sector Outcome 2: Children under one year old protected against life threatening diseases
2015/16 Planned Actions:
162
MT Strategy:
MT Strategy:
Establishment of CHEW
Program in 7,500 parishes in
the Country
Support supervision to 14
Districts/Districts Service
Commissions, 4 RRHs carried
out.
Technical Support
Supervision to DSCs, Central
Government Health
Institutions and Departments
under the jurisdiction of HSC
on HRH issues provided.
Technical Meetings with
Members of Sierraleon HSC,
PEPFAR, Task Force on
Public Health Training and
other stake holders like MoPS,
MoH,MoES&SD, Mulago &
KCCA carried out
(iii) Outcome 3: Health facilities receive adequate stocks of essential medicines and health supplies
(EMHS)
Status of Sector Outcomes
The table below sets out the status of sector outcomes in terms of key sector outcome indicators.
Table S2.1: Sector Outcome Indicators
Outcome 3: Health facilities receive adequate stocks of essential medicines and health supplies (EMHS)
Outcome and Outcome Indicator
Baseline
2016/17 Target
49 (2013)
85
100 (2017)
1 (2013)
1 (2017)
163
Performance Indicators:
No. and percentage of ART
centres without stock outs
of ARVs lasting more than
1 week during the reportng
period
Number of people tested and
counseled for HIV and who
received results
No. and percentage of ART
centres without stock outs
of ARVs lasting more than
1 week during the reporting
period
No. and percentage of public
health facilities with no
reported stock-outs of ACTs
any time during the reporting
period.
No. and percentage of
districts/reporting units
reporting no stock-out of
first-line anti-TB drugs
during the reporting period.
Output Cost (UShs bn):
100
100
9,183,365
5000000
9,183,365
100
100
50
100
100
100
100
176.216
63.153
180.336
Performance Indicators:
Value of EMHS basic kits
supplied to HC III
Output Cost (UShs bn):
Output: 085908
Performance Indicators:
Value ( shs Billions) of
EMHS supplied to HC IV
Output Cost (UShs bn):
Output: 085909
Performance Indicators:
Value ( shs Billions) of
EMHS procured and
11.163
11.163
1.721
11.163
18.360
18.360
3.000
18.360
Supply of EMHS to HC 1V
7.992
7.992
2.000
7.992
13.106
164
2015/16
Spending and Targets
Achieved by End Sept
Performance Indicators:
Value ( shs Billions) of
EMHS supplied to National
Referral Hospitals
Output Cost (UShs bn):
Output: 085912
Performance Indicators:
Value ( shs Billions) spent
on emergencies, donations
and related costs
Output Cost (UShs bn):
Output: 085915
Performance Indicators:
Value( Shs billions) of
Reproductive health
commodities distributed to
health Facilities
Output Cost (UShs bn):
4.341
13.024
12.366
12.366
4.122
12.366
100
25.934
100.000
Performance Indicators:
Value ( shs Billions) of
specialised medicines
supplied to specialized units
Output Cost (UShs bn):
18.104
Output: 085914
13.024
Performance Indicators:
Value( Shs billions) of
ACTs, ARVs and TB
Medicines supplied to health
Facilities
Output Cost (UShs bn):
100.000
Output: 085913
13.106
Performance Indicators:
Value ( shs Billions) of
EMHS supplied to Regional
Referral Hospitals
Output Cost (UShs bn):
13.024
Output: 085911
4.369
2016/17
Proposed Budget and
Planned Targets
18.104
4.000
18.104
2.5
2.500
0.494
2.500
8.000
0.926
8.000
Table S2.3: Actions and Medium Term Strategy to Improve Sector Outcome
Sector Outcome 3: Health facilities receive adequate stocks of essential medicines and health supplies (EMHS)
2015/16 Planned Actions:
165
MT Strategy:
MT Strategy:
Strengthen stakeholder
management
Integration of Donor
resources into budget support;
Implementation of a
Comprehensive National
Procurement Plan; Capacity
improvement and
strengthening infrastructure of
the National Medical Stores.
Buttress performance of the
Nine Regional offices of the
Corporation spread out in the
country to attain fast and more
efficient service delivery
(manpower and other
resources allocated)
Stakeholders involved in
hospital and facility
management
Development and
Implementation of EHMS Kit
for General Hospitals and
Regional Referral Hospitals in
accordance with their specific
needs.
166
693.8
16.2
381.5
1,091.5
683.6
6.4
367.8
1,057.8
911.7
3.4
223.8
1,138.9
2015/16
Appr. Spent by
Budget End Sept
2017/18
2018/19
0.614
0.810
0.199
1.110
1.004
0.904
3.120
218.325
73.246
255.743
37.166
18.755
1.743
2.677
0.649
2.587
2.919
2.661
19.050
47.379
9.937
47.479
63.626
39.047
5.453
231.516
72.614
299.540
15.100
75.524
9.610
38.855
4.717
40.813
41.202
53.747
39.591
539.563
161.362
647.272
161.017
190.639
5.266
7.748
1.402
7.748
10.634
12.307
5.266
7.748
1.402
7.748
10.634
12.307
6.481
17.133
1.757
40.203
47.619
44.267
6.481
17.133
1.757
40.203
47.619
44.267
4.909
14.491
2.061
17.265
113.310
131.995
4.909
14.491
2.061
17.265
113.310
131.995
219.374
218.614
54.573
218.614
32.721
38.611
219.374
218.614
54.573
218.614
32.721
38.611
4.726
9.719
3.322
8.602
7.973
8.716
167
2015/16
Appr. Spent by
Budget End Sept
2017/18
2018/19
4.726
9.719
3.322
8.602
7.973
8.716
3.440
4.271
0.912
4.271
4.925
5.642
3.440
4.271
0.912
4.271
4.925
5.642
3.234
8.703
1.525
8.703
2.330
2.394
3.234
8.703
1.525
8.703
2.330
2.394
35.793
48.767
11.461
47.123
179.899
198.744
35.793
48.767
11.461
47.123
179.899
198.744
8.306
9.770
1.354
10.270
7.358
6.683
8.306
9.770
1.354
10.270
7.358
6.683
4.594
5.680
0.990
5.930
6.618
7.257
4.594
5.680
0.990
5.930
6.618
7.257
4.545
6.496
1.062
6.833
7.555
8.299
4.545
6.496
1.062
6.833
7.555
8.299
4.628
6.665
1.085
5.682
6.328
6.850
4.628
6.665
1.085
5.682
6.328
6.850
4.235
6.405
0.924
5.269
5.809
6.429
4.235
6.405
0.924
5.269
5.809
6.429
5.532
6.906
1.182
6.610
7.179
7.973
5.532
6.906
1.182
6.610
7.179
7.973
3.946
5.129
0.911
5.376
6.018
6.688
3.946
5.129
0.911
5.376
6.018
6.688
4.263
6.279
1.358
5.568
405.798
406.439
4.263
6.279
1.358
5.568
405.798
406.439
5.560
7.951
1.470
7.516
8.351
8.961
5.560
7.951
1.470
7.516
8.351
8.961
4.341
5.629
1.301
5.350
6.533
7.184
4.341
5.629
1.301
5.350
6.533
7.184
3.778
5.099
0.921
5.222
5.830
6.482
3.778
5.099
0.921
5.222
5.830
6.482
4.777
7.212
1.261
6.729
7.541
8.287
4.777
7.212
1.261
6.729
7.541
8.287
168
2015/16
Appr. Spent by
Budget End Sept
2017/18
2018/19
3.574
5.754
1.274
4.786
5.338
5.847
3.574
5.754
1.274
4.786
5.338
5.847
3.369
4.108
0.719
4.331
4.865
5.414
3.369
4.108
0.719
4.331
4.865
5.414
7.116
6.562
0.897
6.210
6.824
7.458
7.116
6.562
0.897
6.210
6.824
7.458
276.643
319.155
73.309
316.303
340.258
367.182
276.643
319.155
73.309
316.303
340.258
367.182
672.020 1,283.808
328.395
69.652 Counterpart funding and VAT obligations for Government with no budget
provision. These obligations arise out of the MoUs and agreements
between Government and Development Partners. Some of these are;
Project 1314 Rehabilitation of hospitals and supply of medical equipment
in the western region of Uganda Ushs 2.6 bn for VAT
1187 Support to Mulago rehabilitation (kawempe, kirudu). Ushs. 15.9 bn
arising out of the change in VAT policy and Ushs 4.8 bn counterpart
funding obligations. This project is scheduled to end in December 2016.
1315 Construction of Maternal and Neonatal health care unit at Mulago.
Ushs 9.88bn is for Counterpart funding on civil works. Contract is already
signed with Arab contractors. Construction commenced in June 2015 and
is expected to be completed in June 2017. Ushs 2.1bn is for Counterpart
funding on specialised training of medical staff expected to end before
June 2017. VAT taxes arising out of the policy change on VAT are Ushs
13.31bn.
Project 1141 Gavi Vaccines and HSSP- Counterpart funding obligations
for New vaccines co-financing for Penta, HPv, PCV, Rota Ushs 1.1bn.
GAVI Supports construction & consultancy for designs & supervision.
Taxes borne by GoU-Ushs 5.2bn
169
Construction and rehabilitation of Yumbe and Kayunga General HospitalsUshs 5.759 for VAT and Ushs 0.5bn counterpart funding
Vote Function:0852 Health Research
Output:
0804 01 Community health services provided (control of communicable and non communicable diseases)
186.100
1. Control of Malaria- Implementation of the Malaria reduction strategy
that was jointly developed between the Ministry of Health and Finance
requires USD 153 Million. To scale up IRS to the rest of the country Ushs
275bn is needed on an annual basis. We request for Ushs 22.5bn to cater
for the most affected districts.
2. Contribution to the African Public Health Emergency fund (fund
established by the regional committee of the World Health Organization.
Ushs 2bn
3. Ushs 600 million for the Population HIV impact assessment survey
4. Emergencies and Epidemics: Over the last 3 years, the health sector
has experienced outbreaks of epidemics annually consuming
approximately Ushs 3 billion every financial year. The practice has been
to reallocate the Ministry of Health Budget to mitigate emergencies in
anticipation of a refund from MoFPED. However the refunds have
periodically not been made available thereby adversely affecting the
Ministrys work plans and ability to respond to other health matters. The
budget provision for handling emergencies and epidemics is inadequate
hence constraining the ability of the health sector to respond promptly and
adequately to emergencies. We request for an additional Ushs 5bn for
training, social mobilization, surveillance, health education, studies, case
management and response.
170
151.000 Funding gap for ARVs. Uganda Adopted and rolled out the 2013 treatment
guidelines that shifted treatment starting point from 350 to 500 CD4 cells.
This has meant increased enrolment of clients into the treatment pool with
the attendant costs.
Vote Function:0801 Policy, Planning and Support Services
Output:
The existing financing gap of shs 262 billion is to cater for the identified
unfunded priorities comprising of shs 50 billion for laboratory items
which are currently not funded by the Government of Uganda. There is
need to avail funding for procurement of medical stationery ( shs 3
billion) and Uniforms for all health workers(12 billion).An additional shs
100 billion is required to increase the availability of ARVS and ACTS for
an additional 300 patients. Shs 68 billion will cater for the depreciation
of the Uganda shilling against other major currencies especially the dollar
that causes a reduction in the available essential medicines and health
supplies from the allocated budget.
171
0881 00 Transfer to LG
79.350 Increment in the operational funds for Primary Health Care services; Only
Ushs 44.99bn has been allocated as recurrent budget to run Health service
delivery in 137 LGs with 56 General Hospitals, 61 PNFP Hospitals and
4,205 Lower Level Health Units. Analysis of the UBOS price indices shows
that prices of goods and services in general have increased by 44%
between 2008/09 and 2012/13 while those of utilities alone (rent, fuel,
water and electricity) increased by 20.4%. This has not been matched by
commensurate increases in the budgets of the health institutions. This is
further compounded by the fact that a number of health facilities have a
budget of less than Ushs 90,000 per month (excluding medicines) to deliver
all the required services.
A short study undertaken by the Ministry indicates that to enhance health
service delivery in the Local Governments, an additional Ushs 39.5 bn is
required to make the current facilities to operate at a reasonable level.
Government provided an additional Ushs 4.7bn in FY 2015/16. We now
request that another Ushs 35bn be provided to enable the health facilities
operate at a reasonable level.
Rehabilitation of general hospitals. Many of the general hospitals some of
which were constructed long time are in dire need of renovations since the
infrastructure has broken down. According to a recent report by the
Ministrys infrastructure division, the total requirement for civil works,
medical equipment, furniture and transport for 25 general hospitals
excluding those being covered under the ongoing projects is estimated at
Ushs 820 billion. Currently only Ushs 8.2 billion is available.We request
for Ushs 5bn to cater for the most critical hospitals. Key among the
hospitals is Kasana General hospital that H.E the President has directed
that it be rehabilitated
WAGE FOR 3,542 Health Workers for General Hospitals to meet 72%
target by end of 2016/17-Ushs 36 bn. This will enable the General
Hospitals deliver better services and will lead to an increase of 7.2% in
staffing levels in Local Governments translating into increase from 65% to
72.2% overall in the country.
Maintenance and running of the newly rehabilitated and expanded general
hospitals Uhshs 3.35bn. The following hospitals are newly rehabilitated
and expanded and therefore require more funds to operate effectively in
the areas of maintenance, human resources, medicines and utilities. The
hospitals are; Moroto, Mityana, Nakaseke, Kiryandongo, Nebbi, Anaka,
Moyo, Entebbe and Iganga.
Bulliisa general hospital that was recently opened by H.E the President
also needs to be made more functional to address the health needs of the
oil region.
The funds are for wages for specialists (5 specialists per hospital for each
of the 9 hospitals-Ushs 1.35bn, Utilities at 60 million per hospital for 10
hospitals bringing it to Ushs 0.6bn and cleaning and maintenance costs of
Ushs 40 million per hospital making it Ushs 0.4bn, medicines and health
supplies to cater for increased demand at Ushs 0.1bn per hospital making
it Ushs Ibn
172
2017/18
2018/19
6.805
14.531
3.365
14.531
15.258
16.021
24.971
34.889
7.244
34.889
32.142
37.928
193.535
229.007
48.758
226.906
272.287
313.130
36.767
233.276
54.707
243.593
21.770
10.564
GoU Total
225.311
278.427
59.368
276.326
319.687
367.078
262.077
511.703
114.075
519.919
341.457
377.643
0.000
29.219
3.664
32.399
36.683
22.177
Grand Total
262.077
540.922
117.739
552.317
378.140
399.820
Recurrent
Non Wage
GoU
Development
Ext. Fin.
173
The NDP2 strategies and priority interventions to accomplish the above include: Promote cooperation for
equitable and sustainable utilization of shared water resources of the Nile and Lake Victoria Basins;
Monitor the quantity and quality of water resources in the country; foster partnerships with relevant
agencies to ensure proper use and protection of catchments to minimize degradation of water resources;
cost effective planning and development of water resources; strengthen the national data and Management
Information System (MIS) for water resources management and development; decentralize the management
of water resources to the lowest appropriate scientific level (water management zones, catchments and or
basins); Strengthen national and regional capacity for water quality analysis; improve regulation and
management procedures of large and small hydraulic works; strengthen the management and use of water
reservoirs for fisheries, hydropower and lake transport; strengthen regulation of water use and waste water
discharge to safeguard the water resources from over exploitation and pollution; promote use of water
resources to increase the per capita withdraw target.
Sector Outcome 3:-Improved Weather, Climate and Climate Change Management, Protection and
Restoration of Environment and Natural Resources
The NDP2 objective in the environment sub-sector is to: ensure sustainable management of the
environment for livelihood security, wealth creation and sustained economic growth. The above is to be
achieved by undertaking strategies and priority interventions to: protect and restore forest cover in degraded
natural forests in forest reserves and private forests so as to reduce pressure on forest cover as a source of
wood fuel and wood construction material; promote forestry-based industries and trade; restore degraded
ecosystems (wetlands, forests, range lands and catchments) to appropriate levels; ensure sustainable
management of environmental resources and minimize degradation; identify and address emerging
environmental issues and opportunities; develop national capacity for coordination and implementation of
climate change adaptation and mitigation activities in the country in support of social welfare and national
development; ensure climate proof development planning; promote low carbon economic development
path; provide modern meteorological services to effectively and efficiently support the various sectors of
the economy; Enhance the sustainable use of wetlands in order to achieve the optimum, ecological value
and socio-economic benefits for development
Specifically the activities to be undertaken include among others: Re-forestate and afforestate forest
reserves including those in national parks and game reserves; greening along and around public
infrastructure and establishments; promotion of commercial tree-planting on private land; increase
involvement of the population in tree planting; Support R&D in development of new high-yield and
appropriate tree varieties; Strengthening the capacity of relevant sector institutions to effectively enforce
forest and environmental laws and regulations; Improve low stocked natural forests using the landscape
approach; prepare and implement the national REDD+ strategy and activities at national level; promote
efficient use of timber in the construction and furniture industries; regulating forestry activity on private
land in line with the land use policy; promote forest habitat-based livelihoods and products; promote Ecotourism. Other strategies include: restore of wetlands, rangelands and monitor restoration of all eco
systems; conserve the biodiversity value of wetlands; enhance the ecological value of wetlands; ensure
sustainable use of wetlands for economic purposes; support environmental improvement initiatives;
integrate environmental concerns in all development initiatives; strengthen the policy, legal and
institutional framework to support environmental, laws, regulation and management; increase and enhance
access to environmental information for investment and environmental management; sustainable
management of chemicals, Oil and Gas resources; provide and promote incentives for clean development.
Of particular concern in the need to implement the Climate Change Convention; create awareness and
promote use of meteorological services; strengthen the policy, legal and institutional framework for
174
175
Baseline
2016/17 Target
17 (2007/08)
29
30 (2016/17)
63 (2007/08)
77
100 (2016/17)
65 (2007/08)
70
75 (2016/17)
61 (2007/08)
100
100 (2016/17)
Performance Indicators:
No. of national sanitation
and hygiene campaigns
undertaken**
No. of LG staff trained in
Sanitation and Hygiene
Output Cost (UShs bn):
Output: 090180
Performance Indicators:
No. of piped water
systems/GFS constructed in
rural areas**
No. of piped water supply
systems designed **
Output Cost (UShs bn):
Output: 090181
30
130
130
0.677
0.105
0.622
15
12
45.399
3.187
72.265
Performance Indicators:
No. of LG staff trained on
85
Operations and Maintenance
No. boreholes constructed
120
Output Cost (UShs bn):
7.366
Output: 090182
2016/17
Proposed Budget and
Planned Targets
130
100
31
1.647
270
6.500
Performance Indicators:
No. of sanitation facilities
6
constructed (Household and
Public)
Output Cost (UShs bn):
0.072
0.016
0.000
23
176
30
Performance Indicators:
No. of masons trained in
construction of sanitation
facilities
No. of hygiene promotion
campaigns (Urban)
undertaken
Output Cost (UShs bn):
Output: 090206
Performance Indicators:
Percentage of piped water
supply systems functional
Number of schemes
operational and maintained
Output Cost (UShs bn):
Output: 090207
Output: 090282
Performance Indicators:
No. of sanitation facilities
constructed (Household,
Public and feacal sludge
managment)
Output Cost (UShs bn):
2015/16
Spending and Targets
Achieved by End Sept
0.320
2016/17
Proposed Budget and
Planned Targets
1.496
140
39
77
60
26
41
2.785
0.238
2.542
Monitoring, Supervision, Capacity building for Urban Authorities and Private Operators
90
378
19
3.134
0.553
3.318
0.000
0.000
0.400
00
59
33
59
30
23
30
139.225
31.157
127.198
13
03
13
3.235
0.095
2.081
180
63
147
46.610
29.605
35.069
15
13
177
16
trained
Output Cost (UShs bn):
Output: 090380
2015/16
Spending and Targets
Achieved by End Sept
1.890
1.214
Performance Indicators:
Number of animals accessing
water from the constructed
facilities
No. of Bulk Water supply
systems designed
No. of Bulk Water supply
1
systems constructed
KM of transmission main laid
Acreage of irrigation land
provided with water
Output Cost (UShs bn):
0.000
Output: 090381
0.583
2016/17
Proposed Budget and
Planned Targets
0
0
0
0
0.000
5.500
Performance Indicators:
Number of Valley Tanks
Constructed
Number of Dams designed
Number of Dams Constructed 6
Number of animals accessing
water from the constructed
facilities
KM of transmission main laid
Acreage of irrigation land
provided with water
Output Cost (UShs bn):
36.422
38
30
10
3
0
10
7
0
0
0
0
0
5.793
32.222
Table S2.3: Actions and Medium Term Strategy to Improve Sector Outcome
Sector Outcome 1: Increased access to quality safe water and sanitation facilities for rural, urban and water for production
uses
2015/16 Planned Actions:
MT Strategy:
carryout handwashing
awareness campaigns in all
the regions
carryout handwashing
awareness campaigns in all
the regions
178
MT Strategy:
Development of sludge
treatment facilities at regional
centres and large towns to
facilitate emptying
Engage partners to ensure that
every school constructed has
lined latrine
Development of sludge
treatment facilities at regional
centres and large towns to
facilitate emptying
Engage partners to ensure that
every school constructed has
lined latrine
Revitalization of WUCs to
ensure effective management
of the facilities,
Reconstruction and
improvement of the
abstraction systems and
Fencing off of the facilities
by using chain link,
Rectification of all the defects
on the facilities
Continue with sensitization of
all stakeholders to ensure
proper handling and
management of the WfP
facilities.
strengthen Technical Support
Units (TSUs) with WfP
personel to support Districts
especially in O&M, Finalise
development of policy &
179
MT Strategy:
(ii) Outcome 2: Improved Water Resources Assessment, Monitoring, Planning, Regulation and
Quality Management
Status of Sector Outcomes
The table below sets out the status of sector outcomes in terms of key sector outcome indicators.
Table S2.1: Sector Outcome Indicators
Outcome 2: Improved Water Resources Assessment, Monitoring, Planning, Regulation and Quality Management
Outcome and Outcome Indicator
Baseline
2016/17 Target
65 (2007/08)
75
80 (2016/17)
65 (2007/08)
75
80 (2016/17)
40 (2012/13)
45
60 (2016/17)
Performance Indicators:
No. of hydrological
monitoring stations that are
maintained and operational
Output Cost (UShs bn):
Output: 090404
180
40
130
3.486
0.174
12.898
Performance Indicators:
Number of permit holders
100
monitored for compliance to
permit conditions to permit
conditions(water discharge)*
Number of permit holders
100
monitored for compliance to
permit conditions to permit
conditions(water
abstraction)*
Output Cost (UShs bn):
2.424
Output: 090405
Output Cost (UShs bn):
2016/17
Proposed Budget and
Planned Targets
20
100
40
100
0.059
2.232
0.062
1.886
Table S2.3: Actions and Medium Term Strategy to Improve Sector Outcome
Sector Outcome 2: Improved Water Resources Assessment, Monitoring, Planning, Regulation and Quality Management
180
MT Strategy:
(iii) Outcome 3: Improved Weather, Climate and Climate Change Management, Protection and
Restoration of Environment and Natural Resources
Status of Sector Outcomes
The table below sets out the status of sector outcomes in terms of key sector outcome indicators.
Table S2.1: Sector Outcome Indicators
Outcome 3: Improved Weather, Climate and Climate Change Management, Protection and Restoration of Environment and
Natural Resources
Outcome and Outcome Indicator
Baseline
2016/17 Target
10 (2007/08)
13
14 (2016/17)
17 (2007/08)
23
25 (2016/17)
Performance Indicators:
181
2015/16
Spending and Targets
Achieved by End Sept
0
0.119
2016/17
Proposed Budget and
Planned Targets
2
0.577
30
30
250
150
150
2,500
1.881
0.491
2.052
300
300
0.000
0.522
1,200
315
1,360
30
47
45
500
214
680
100
120
0.490
0.062
0.700
277
250
397
156
400
1.383
15.386
10.251
182
Output: 095202
2015/16
Approved Budget and
Spending and Targets
Targets
Achieved by End Sept
Establishment of new tree plantations
Performance Indicators:
Area (ha) of plantations
weeded
Area (ha) of Forest
Plantations planted and
surviving by National
Forestry Authority**
Output Cost (UShs bn):
Output: 095205
2016/17
Proposed Budget and
Planned Targets
6008
537.5
6000
855
75
1290
0.959
0.000
1.193
20418619
7138310
24446000
6.514
0.284
5.862
Performance Indicators:
No. of seedlings raised and
sold
Output Cost (UShs bn):
* Excludes taxes and arrears
Table S2.3: Actions and Medium Term Strategy to Improve Sector Outcome
Sector Outcome 3: Improved Weather, Climate and Climate Change Management, Protection and Restoration of
Environment and Natural Resources
2015/16 Planned Actions:
MT Strategy:
Strengthen multi-sectoral
partnerships and networking
arrangements within the
Environment and Natural
Resources sub-sector for
improved natural resources
management.
183
MT Strategy:
and Mbarara.
Trained wetlands management
staff in wetlands assessment,
enforcement and GIS and
trained district officers to
produce management and
action plans.
Vote: 150 National Environment Management Authority
Vote Function: 09 51 Environmental Management
75 hectares of plantations
were established in Lendu
plantations.
75 Environmental Protection
Force are on ground to ensure
that the integrity of CFRs is
intact.
136.8
22.6
324.7
484.1
184
113.6
1.3
178.1
293.0
99.5
10.2
191.9
301.6
2015/16
Appr. Spent by
Budget End Sept
2017/18
2018/19
23.974
64.644
8.935
85.766
50.084
60.084
50.479
213.006
64.768
194.575
71.571
70.970
19.481
42.170
7.172
42.242
52.777
61.634
5.884
41.539
2.370
37.587
7.713
17.713
21.304
24.876
6.600
26.381
24.963
24.963
4.496
14.684
2.976
14.684
3.966
3.966
14.020
26.041
3.760
33.940
26.871
19.703
139.639
426.959
96.581
435.174
237.945
259.032
0.009
13.588
0.000
13.588
16.195
0.013
0.009
13.588
0.000
13.588
16.195
0.013
7.647
9.046
1.788
9.046
10.247
11.539
7.647
9.046
1.788
9.046
10.247
11.539
11.286
23.099
5.331
26.279
28.639
30.975
11.286
23.099
5.331
26.279
28.639
30.975
62.372
62.372
12.574
62.372
77.613
89.480
1.504
2.504
0.626
2.504
2.629
3.629
2.853
3.353
0.838
3.353
4.872
5.152
66.729
68.230
14.039
68.230
85.114
98.261
225.311
540.922
117.739
552.317
378.140
399.820
185
186
Output:
1.9bn is required for districts in Eastern Uganda, Kasese and other parts
of the country that have continued to suffer the loss of lives and
investments due to floods. DWQRM plans to develop a National Flood
Management Strategy. The strategy will comprise measures for Early
Warning, Flood Protection, Flood Prevention, Flood Mitigation and Flood
Awareness. Immediate benefits of the strategy will be reduction in death
caused by floods, protection of infrastructure such as road networks,
bridges, hydropower plants, houses, reduction in water borne diseases and
improved livehoods and increased productivity of communities normally
affected by floods
The total investment in advanced laboratory equipment for oil & gas, toxic
metals, pesticides and microbiology in the department of Water Quality
Management now stands at 10 bn. Sustainable management of these
pieces of equipment through annual preventive maintenance by authorized
representatives of the manufacturers require 200m.
Operationalization of the oil contingency plan for emergency response to
oil spills and operating the oil and gas on-line remote sensing set of
equipment in L. Albert requires a specialized water vessel. Such a vessel
with a capacity to accommodate 4 -6 persons and fitted with equipment
such as scan sonar, oil dispersants, bottom profiler, as well as other
typical equipment for hydrography and surveys costs approximately 2bn
shillings.
The DWQM plans to develop a framework for data collection to monitor
the indicator under target 6.3 of the Sustainable Development Goals. A
sum of 500m is required to hire a consultant to develop the framework and
to initiate implementation of the framework.
187
0951 02 Environmental compliance and enforcement of the law, regulations and standards
Misuse of chemicals has also negatively affected the fishing and flower
industries as a result of traces of chemicals such as Methyl bromide,
mercury, and heavy metals have been found in the fish and flower
products. This is definitely a consequence of pollution of water bodies due
to poor chemicals management within the catchments areas arising from
mainly industrial and agricultural activities in such areas. It has also been
reported that worrying health disorders such as the increasing incidence of
cancers in the country could be attributed to chemicals-related pollution.
In view of the above therefore, there is need for immediate action to
regulate and appropriately manage chemicals within the country. This is
in line with strategy 3 of objective 3 under environmental management in
the NDP.
Restoration of Lake Victoria Shore Land and its Immediate Catchment
Area:
Lake Victoria, the worlds second largest freshwater lake stands as the
most critical economic resource that links its three riparian countries of
Kenya, Uganda and Tanzania as well as Rwanda and Burundi which form
part of its drainage basin. The lake and its catchment have a huge
investment potential that is yet to be exploited. The key natural resources
of the basin include fish, biodiversity, water, land, forests, wildlife and
minerals. The designation of the Lake Victoria Basin as an economic
growth zone by the EAC Summit (EAC, 1997) was in recognition of the
huge investment and development opportunities from these natural
resources.
Management of e-waste
The use of ICT equipment and related accessories, which has tremendously
been blessed and increased in recent years, is barely regulated. There are
however a number of environmental issues related to this use such as the
188
Staffing
NEMA as an institution and an authority lacks adequate staffing to
effectively carry out its mandate.
189
2017/18
2018/19
2.341
4.895
1.043
4.895
5.139
5.396
Non Wage
23.356
35.669
7.387
35.484
42.226
49.827
GoU
17.317
50.666
11.090
150.666
178.727
205.537
0.000
0.000
0.000
0.000
0.000
0.000
GoU Total
43.014
91.230
19.521
191.045
226.093
260.760
43.014
91.230
19.521
191.045
226.093
260.760
0.000
0.471
0.000
0.381
0.470
0.520
Grand Total
43.014
91.701
19.521
191.426
226.563
261.280
Recurrent
Development
Ext. Fin.
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
Baseline
2016/17 Target
27.6 (2009)
30
30 (2015)
15 (2007)
15
15 (2015)
33 (2011)
33
35 (2015)
Performance Indicators:
Number of Policies, Plans
Guidelines and Standards on
Community Mobilisation
and Empowerment reviewed
Number of Policies, Plans
Guidelines and Standards on
Community Mobilisation
and Empowerment
disseminated
Number of Policies, Plans
7
Guidelines and Standards on
Community Mobilisation
and Empowerment
developed,
Output Cost (UShs bn):
0.537
Output: 100104
Performance Indicators:
No of traditional / cultural
leaders supported
0.119
0.431
Performance Indicators:
No. of FAL learning centres
operational
No. of FAL learners enrolled 150,000
Output Cost (UShs bn):
0.064
Output: 100151
6091
6091
300124
0.015
300000
0.064
14
13
210
15
Performance Indicators:
Number of institutions
supported
Number of communities
sensitised on family values
Output Cost (UShs bn):
Output: 100154
Output Cost (UShs bn):
2015/16
Spending and Targets
Achieved by End Sept
0.197
2016/17
Proposed Budget and
Planned Targets
0.840
Support to National Library of Uganda (Development Project, Wage and Non Wage Subvention)
0.458
0.110
0.431
20
0.000
0.000
0.027
0.240
1.000
0.734
0.139
0.668
10
0.055
0.464
Performance Indicators:
No. of national and
international days
commemorated
No. of and type of advocacy
materials disseminated
Output Cost (UShs bn):
0.434
Output: 100204
Performance Indicators:
No. of women participating
in decision making
No. of MDAs supported to
Mainstream gender and rights
Output Cost (UShs bn):
0.778
Output: 100251
Output Cost (UShs bn):
Output: 100252
250
300
0.174
0.219
Support to National Womens Council and the Kapchorwa Women Development Group
1.085
0.244
1.085
211
2015/16
Spending and Targets
Achieved by End Sept
0.000
2016/17
Proposed Budget and
Planned Targets
0.042
2.000
0.310
52.000
Performance Indicators:
No.of councils suppored
No.of councils supported
Output Cost (UShs bn):
3.768
0.735
4
3.768
Table S2.3: Actions and Medium Term Strategy to Improve Sector Outcome
Sector Outcome 1: Empowered communities for increased involvement in the development process
2015/16 Planned Actions:
MT Strategy:
Continued to implement a
National Citizenship
Awareness Week on
Community Mobilization
Functions to massively carry
out awareness campaigns.
Mainstreame Community
mobilisation activities in other
vote functions and some
activities were included in the
work plans .
(ii) Outcome 2: Vulnerable persons protected from deprivation and livelihood risks
Status of Sector Outcomes
212
Baseline
2016/17 Target
16 (2008)
16
20 (2015)
30.0 (2009)
32
35 (2015)
13 (2008)
15
20 (2015)
Performance Indicators:
No. of women participating
in decision making
No. of MDAs supported to
Mainstream gender and rights
Output Cost (UShs bn):
0.778
Output: 100251
1.085
300
0.174
0.219
0.244
1.085
250
Support to National Womens Council and the Kapchorwa Women Development Group
2016/17
Proposed Budget and
Planned Targets
0.000
0.000
0.042
2.000
0.310
52.000
Output: 100403
0.577
0.142
1.970
Performance Indicators:
Number of technical staff of
MDAs mentored
Number of MDAs monitored
Output Cost (UShs bn):
2.595
Output: 100404
55
56
111
0.496
153
1.233
213
Performance Indicators:
Number of youth trained
Number of PWDs trained
Number of children trained
Output Cost (UShs bn):
Output: 100405
2015/16
Spending and Targets
Achieved by End Sept
0.735
400
3690
123000
119310
0.082
0.391
3.768
0.753
0.735
4
3.768
0.127
0.754
0.035
0.143
Output: 100454
280000
103
Performance Indicators:
No.of councils suppored
No.of councils supported
Output Cost (UShs bn):
Output: 100452
1301
170
31
1.431
Performance Indicators:
No of Youth Groups
supported with grants/ Start
up capital
No of PWDs supported with
SAGE
No of elderly persons
supported with SAGE
Output Cost (UShs bn):
0.391
Output: 100451
170
170
112
0.172
2016/17
Proposed Budget and
Planned Targets
0.144
37.716
8.294
88.515
Table S2.3: Actions and Medium Term Strategy to Improve Sector Outcome
Sector Outcome 2: Vulnerable persons protected from deprivation and livelihood risks
2015/16 Planned Actions:
MT Strategy:
Lobbied Development
Partners and other
stakeholders to fund the
activities in the National
Programme of Action on
Employment
Continue to lobby
Development Partners and
other stakeholders to fund the
activities in the National
Programme of Action on
Employment. In addition
support the youth to form
groups so that the groups can
access the youth Livelihood
funds.
214
MT Strategy:
provision to youth
protection programmes
Strengthened resource
mobilisation to expand social
protection intervention in all
districts and have agreed with
Development Partners to fund
the roll out to 20 new districts.
Baseline
2016/17 Target
0 (2009)
25
25 (2015)
0 (2009)
10
15 (2015)
36% (2007)
36
40 (2015)
Performance Indicators:
Number of Policies, Laws,
Regulations and Guidelines
on labour productivity and
Employment reviewed
Number of Policies, Laws,
Regulations and Guidelines
on labour productivity and
Employment disseminated
Number of Policies, Laws,
Regulations and Guidelines
on labour productivity and
Employment developed
Output Cost (UShs bn):
Output: 100302
10
1.111
0.243
1.122
Performance Indicators:
No. of workplace inspections
on violation of labour
standards carried out
Output Cost (UShs bn):
0.897
Output: 100304
Performance Indicators:
706
1174
0.199
1.029
215
No of labour complaints
settled
No of labour complaints
referred to industrial court
Output Cost (UShs bn):
Output: 100305
400
0.010
2016/17
Proposed Budget and
Planned Targets
50
400
70
130
0.001
0.010
Performance Indicators:
Number of labour disputes
settled
Output Cost (UShs bn):
Output: 100306
2015/16
Spending and Targets
Achieved by End Sept
0.666
53
100
0.143
1.113
100
200
30
150
136
400
1047
600
0.037
0.160
170
170
112
0.172
1301
170
31
1.431
Performance Indicators:
Number ofworkers and
employers trained on labour
issues
Number of labour staff
trained
Number of job seekers
placed by internal
recruitment agencies
Number of job seekers
placed by external
recruitment agencies
Output Cost (UShs bn):
0.156
Vote Function:1004 Social Protection for Vulnerable Groups
Output: 100404
Training and Skills Development
Performance Indicators:
Number of youth trained
Number of PWDs trained
Number of children trained
Output Cost (UShs bn):
0.735
Table S2.3: Actions and Medium Term Strategy to Improve Sector Outcome
Sector Outcome 3: Improved environment for increasing employment and productivity
2015/16 Planned Actions:
MT Strategy:
216
MT Strategy:
29.1
49.5
5.9
84.6
28.4
150.4
5.5
184.3
34.1
177.5
6.9
218.4
34.5
204.4
7.2
246.1
2015/16
Appr. Spent by
Budget End Sept
2017/18
2018/19
1.328
3.237
0.756
3.131
3.693
4.326
1.394
5.031
0.922
54.915
65.818
75.789
3.594
5.325
1.058
5.882
6.173
7.137
8.975
49.778
10.805
99.898
119.684
137.894
17.734
14.622
3.092
13.984
17.379
20.217
33.025
77.993
16.634
177.808
212.746
245.364
1.477
2.369
0.313
2.279
0.674
0.761
1.477
2.369
0.313
2.279
0.674
0.761
1.372
4.197
0.789
4.197
4.645
5.127
1.372
4.197
0.789
4.197
4.645
5.127
7.141
7.141
1.785
7.141
8.498
10.028
217
2015/16
Appr. Spent by
Budget End Sept
2017/18
2018/19
7.141
7.141
1.785
7.141
8.498
10.028
43.014
91.701
19.521
191.426
226.563
261.280
218
219
220
1002 51 Support to National Womens Council and the Kapchorwa Women Development Group
221
222
223
hands-on training and ICT training that is needed to promote and increase
their entrepreneurial skills so as to empower these women to become
successful entrepreneurs.
- Identify and develop the production of local products in various
microenterprise aspects of branding, labeling, packaging, marketing and
promotion.
- Match the enterprise owners with companies that can market their
products through the development of business networks.
Vote Function:1002 Promotion of Labour Productivity and Employment
Output:
224
225
226
227
228
229
230
231
1049 99 Arrears
The Wage Ceiling provided has been based on the staff in post that have
already accessed the payroll. The Ministry, however, has submitted 28
vacant positions to the Public Service Commission for filling with a
financial implication of Shs980,053,632 and 16 critical positions for filling
with a financial implication of Shs699,069,873. In addition, the Director
Labour has been recruited with a financial implication of Shs28,
431,605 but has not accessed the pay as yet.
The Ministry therefore requires an increase of Shs1,708,155,110 to the
Wage provision for the next Financial Year 2016/17 to avoid the wage
overrun.
DOMESTIC ARREARS (Shs4.781)
The total arrears to the Ministry is Shs5.781n as at September 2015. In the
Budget for FY 2016/17 a provision of Shs1.00Bn has been made. Therefore
total requirement Shs4.781Bn
The Minimum Wages Advisory Board was inaugurated on the 4th of
September 2015. The mandate of the Board among others includes:
Study the economic impact of minimum wages, particularly on
employment of wage earners, hours worked, wage distribution, income
distribution, poverty eradication, education, training and advise
Government;
Analyses the probable impact of minimum wage on investments
Examine the effectiveness of other jurisdictions minimum wages models
Examine the wage policy and provide advice on the approach for
determining minimum wages;
Study the arguments for and against the use of cost of living, low income
measures or average wages as economic indicators for minimum wage
setting;
Consult widely with key sectors of the economy;
Recommend the appropriateness of having a minimum wage or not and if
232
233
2016/17
2017/18
2018/19
Wage
284.953
427.570
106.544
427.570
448.948
471.396
Non Wage
416.771
506.217
189.403
470.904
560.376
661.244
81.202
140.039
27.541
140.039
168.047
193.254
0.000
562.319
0.000
465.413
380.383
246.507
GoU Total
782.925
1,073.825
323.488
1,038.513
1,177.371
1,325.893
782.925
1,636.144
323.488
1,503.926
1,557.753
1,572.400
0.000
0.400
0.000
0.400
0.400
0.400
Grand Total
782.925
1,636.544
323.488
1,504.326
1,558.153
1,572.800
Recurrent
GoU
Development
Ext. Fin.
234
Baseline
2016/17 Target
8 (2013/14)
8 (2015/16)
High (2013/14)
High
High (2015/16)
Medium (2013/14)
High
High (2015/16)
Low (2013/14)
Low
Low (2015/16)
Medium (2013/14)
High
High (2015/16)
Low (2013/14)
Low
Low (2015/16)
Performance Indicators:
Number of inteligence
reports generated
Output Cost (UShs bn):
2015/16
Spending and Targets
Achieved by End Sept
2016/17
Proposed Budget and
Planned Targets
720
180
720
45.904
11.576
45.904
10.9
1.8
10.9
37.245
7.300
37.245
18.304
13.144
18.304
180.340
152.223
180.340
Performance Indicators:
Value of uniforms procured
and supplied
Value of assorted food stuffs
procured and supplied
Value of petroleum Oil and
Lubricants (POL) procured
Output Cost (UShs bn):
235
Performance Indicators:
Value of classified
expenditures made
Output Cost (UShs bn):
Output: 110105
Performance Indicators:
Value of wages and salaries
paid
No. of projects undertaken
(constructed, renovated and
upgraded )
No. of children accessing
education in army formal
schools.
% of required medicare
services accessible to UPDF
officers, militants and their
families
Output Cost (UShs bn):
Output: 110106
Performance Indicators:
Level of staff training
Output Cost (UShs bn):
2015/16
Approved Budget and
Spending and Targets
Targets
Achieved by End Sept
Classified UPDF support/ Capability consolidation
2016/17
Proposed Budget and
Planned Targets
296.983
134.175
261.670454961
641.905
23.377
349.682
338.113
82.573
388.113
50
16
65
40,842
36060
40761
68
68
65
571.556
105.039
676.989
Force welfare
11.417
1.958
High
11.417
92
365
5.435
High
9.928
Output: 115102
Performance Indicators:
Level of Staff deployment
Output Cost (UShs bn):
3.204
0.801
High
2.040
Table S2.3: Actions and Medium Term Strategy to Improve Sector Outcome
Sector Outcome 1: A stable, peaceful and secure Nation, African region and UN member states
2015/16 Planned Actions:
MT Strategy:
236
MT Strategy:
Embark on construction of
Discussions are underway on
30,000 units of houses for
PPP
troops.
Supplement the Defence
Supplementary request has
budget so as to meet the
been made to supplement the
required levels of funding
MOD budget
Vote Function: 11 49 Policy, Planning and Support Services
1,395.1
109.2
1,504.3
1,549.6
56.4
1,606.0
1,377.5
56.6
1,434.1
2015/16
Appr. Spent by
Budget End Sept
2017/18
2018/19
35.246
51.322
13.110
51.322
56.953
63.156
35.246
51.322
13.110
51.322
56.953
63.156
237
2015/16
Appr. Spent by
Budget End Sept
697.715 1,462.691
39.419
288.410
98.096
14.379
737.135 1,560.787
302.789
2017/18
2018/19
107.179
127.179
10.544
24.435
7.589
24.435
27.784
31.507
10.544
24.435
7.589
24.435
27.784
31.507
782.925 1,636.544
323.488
33.460 Replenish the current fleet of vehicles and motor cycles to enhance
capacity to supervise the intelligence network and monitoring Government
projects and program.
1111 99 Arrears
51.499 The extra increment in the welfare function area is to cater for shortfalls
in the medical services to the troops, wage segmentation and extra wage
requirement for the recruits who are on the wage bill in FY 2015/16.
481.200 The ministry will require especially in the areas of food, fuel,
transportation, aircraft maintenece and uniforms extra funding. These will
go along way in improving the soldier's logistical requirements.
6.610 The Ministry requires to continue training and retraining of UPDF officers
and Men in abid to achieve the quality Force required. This is line with the
Modernisation themes that the Defence Review highlighted.
76.200 The ministry requires funds to purchase, compensate and survey land. With
increased training and production activities that UPDF will be engaged in,
there is need for land.
238
Output:
1151 03 Administration
239
2016/17
2017/18
2018/19
Wage
240.131
305.156
72.363
304.719
290.755
305.293
Non Wage
306.936
441.408
102.743
437.935
519.366
612.852
GoU
281.978
282.382
24.185
282.382
334.187
388.500
0.000
0.000
0.000
0.000
0.000
0.000
GoU Total
829.046
1,028.945
199.292
1,025.036
1,144.309
1,306.645
829.046
1,028.945
199.292
1,025.036
1,144.309
1,306.645
0.000
16.413
1.401
22.292
23.892
39.892
Grand Total
829.046
1,045.359
200.693
1,047.328
1,168.201
1,346.537
Recurrent
Development
Ext. Fin.
240
241
242
243
244
245
246
247
Baseline
2016/17 Target
26% (2010)
30
50% (2016)
21 (2010)
10
7 (2016)
10 (2010)
10
7 (2016)
5 (2010)
2 (2016)
30% (2008)
45
55 (2016)
12 (2009)
11 (2016)
5 (2010)
10
45 (2016)
65 (2008)
65
68 (2016)
Performance Indicators:
No. of bills drafted and
Published
Output Cost (UShs bn):
15
1.666
2016/17
Proposed Budget and
Planned Targets
10
15
0.314
1.666
248
Performance Indicators:
Percentage of ex parte
proceedings against the
Attorney General
Output Cost (UShs bn):
2015/16
Approved Budget and
Spending and Targets
Targets
Achieved by End Sept
Civil Suits defended in Court
2016/17
Proposed Budget and
Planned Targets
20
20
20
4.184
0.828
4.184
70
14
70
0.602
0.119
0.602
Performance Indicators:
% of disciplinary cases
disposed off compared to
cases registered
Output Cost (UShs bn):
46
70
46
79
68
79
1.806
0.203
1.806
1
2
0
1
3
3
4
24
2
25
3
22
4.719
1.118
4.719
1
0.197
100
0.851
Performance Indicators:
No. of Laws simplified
No. of draft bills submitted
for reform of laws
No of studies completed
Average time taken to
conduct studies (months)
Output Cost (UShs bn):
Output: 125202
Performance Indicators:
No. of laws revised
Output Cost (UShs bn):
Output: 125203
Performance Indicators:
No. of publications
Constitution translated into
local languages
Output Cost (UShs bn):
Revision of laws
200
0.851
4
2
0
0
3
2
0.656
0.128
0.656
249
% of students graduating in
diploma in Law as a % of
those who enrolled
% of students graduating in
diploma in Human rights as
a % of those who enrolled
% of students graduating in
Bar course as a % of those
who enrolled
% of students graduating in
Administrative Law Course
as a % of those who enrolled
Output Cost (UShs bn):
2015/16
Spending and Targets
Achieved by End Sept
2016/17
Proposed Budget and
Planned Targets
80
80
80
90
90
90
55
55
55
86
86
86
3.575
0.415
4.087
Table S2.3: Actions and Medium Term Strategy to Improve Sector Outcome
Sector Outcome 1: Strenghtened legal and policy frameworks for JLOS operations and national development
2015/16 Planned Actions:
MT Strategy:
Identify project
Developed an implementation
250
implementation issues /
plan for each project.
challenges
Vote: 144 Uganda Police Force
MT Strategy:
Enhance quality of
intelligence-led investigations
and scientific based analysis of
evidence for speedy disposal
of cases. Improve on
management and supervision
of personnel
Expedite the implementation
of Public Private Partnership.
Construct cheap
accommodation using Hydra
foam technology
(ii) Outcome 2: Access to JLOS services particularly for the vulnerable persons enhanced
Status of Sector Outcomes
The table below sets out the status of sector outcomes in terms of key sector outcome indicators.
Table S2.1: Sector Outcome Indicators
Outcome 2: Access to JLOS services particularly for the vulnerable persons enhanced
Outcome and Outcome Indicator
Baseline
2016/17 Target
-7.5 (2010)
30
60 (2016)
45 (2010)
48
55 (2016)
55 (2010)
52
48 (2016)
314 (2010)
310
290 (2016)
38.9 (2009)
48
60 (2016)
15.1 (2010)
14
12 (2016)
3 (2010)
2.8
2 (2016)
15 (2011)
15
12 (2016)
251
Performance Indicators:
% of family disputes
resolved through mediation
Output Cost (UShs bn):
2016/17
Proposed Budget and
Planned Targets
90
30
90
0.344
0.020
0.424
Output: 120557
101
10
100
2.138
0.828
2.138
35244
12
17634
21
0.403
2.047
Performance Indicators:
Carrying capacity of prisons 17,434
% of prisoners enrolled and 21
attending rehabilitation
programs
Output Cost (UShs bn):
2.047
Performance Indicators:
Rate of offender
abscondment
No. of offenders reintegrated.
No. of communitty service
orders issued and supervised.
Output Cost (UShs bn):
Output: 121451
Performance Indicators:
No of active offender
rehabilitation programs
Output Cost (UShs bn):
18
18
1000
10,946
199
2117
1000
11055
0.371
0.087
0.371
12
12
0.068
0.000
0.024
Performance Indicators:
No. of Civil Appeals in the
Supreme Court timely
disposed
No. of Criminal Appeals in
the Supreme Court timely
disposed off.
Average time taken to
35
40
45
45
700
1200
700
252
6.653
400
25
440
200
59
220
505
706
505
7.302
1.599
7.177
876
4227
876
14,400
3024
14400
600
190
600
678
740
678
100
60
100
30.717
7.689
30.312
Performance Indicators:
No. of Suits ( Family,
129,839
Criminal, Civil, Land and
Anti- Coruption ) in the
Magistrates Courts disposed
off
Average time taken to
260
dispose of cases in the
Magistrates Courts
Output Cost (UShs bn):
24.198
Output: 125180
Performance Indicators:
% of districts with Grade 1
courts
% of courts operating from
own buildings
Output Cost (UShs bn):
6.820
Performance Indicators:
No. of indigent persons
accessing legal aid
No. of Civil and Criminal
Suits in the High Court
disposed off
No. of Civil and Criminal
Appeals in the High Court
disposed off
Average time (days) taken to
dispose of cases in the High
court
% of persons accused of
capital offences accessing
state briefs
Output Cost (UShs bn):
Output: 125104
2.402
2016/17
Proposed Budget and
Planned Targets
Performance Indicators:
No. of Criminal Appeals in
the Court of Appeal
Disposed off
No. of Civil Appeals in the
Court of Appeal Disposed off
Average time taken to
dispose of cases in the Court
of Appeal (days)
Output Cost (UShs bn):
Output: 125103
2015/16
Spending and Targets
Achieved by End Sept
15088
129,839
275
260
5.577
22.020
72
63
72
75
56
75
0.635
0.051
0.635
253
Performance Indicators:
Number of security agents
trained
Number of IEC materials on
human rights made and
circulated
Number of human rights
community meetings
(Barazas)
Output Cost (UShs bn):
2015/16
Spending and Targets
Achieved by End Sept
2016/17
Proposed Budget and
Planned Targets
860
1017
850
2,500
730
2,000
110
150
0.009
0.002
0.009
110
400
65
65
0.081
0.396
1:07
8
07
1
1:07
10
1,527
987
1321
100
76.1
100
50
54.4
50
57.476
12.165
61.387
Performance Indicators:
Warder to prisoner ratio
Number of prisons whose
land has been surveyed
A daily average of prisoners
delivered to courts
% prison where the bucket
system is eliminated
% of remand prisoners to the
total prisoner population
Output Cost (UShs bn):
Output: 125780
Performance Indicators:
Carrying capacity of prisons 17,434
Output Cost (UShs bn):
4.014
310
0.220
17634
4.027
Performance Indicators:
Average time taken to make 3
recommendations for
appointment of judges to the
President (months)
Average time (months)taken 3
to recruit judicial officers up
to Chief Magistrate
254
2016/17
Proposed Budget and
Planned Targets
0.637
Performance Indicators:
% of registered complaints
investigated
% of investigated cases
disposed off(Disposal Rate)
Output Cost (UShs bn):
Output: 125803
2015/16
Spending and Targets
Achieved by End Sept
0.428
75
15
75
42
10
42
0.526
0.054
0.560
Performance Indicators:
No. of Anti corruption
Barrazzaz held
% of sub counties covered
Output Cost (UShs bn):
36
0.411
11
0.052
36
0.429
Table S2.3: Actions and Medium Term Strategy to Improve Sector Outcome
Sector Outcome 2: Access to JLOS services particularly for the vulnerable persons enhanced
2015/16 Planned Actions:
MT Strategy:
No completed
Nil
Policy on SALWs
disseminated
2) Strengthen mechanisms
for cross border conflict
mitigations.
Nil
255
MT Strategy:
Nil
256
Rehabilitation and
reintegration of offenders
improved enabling 58 stations
to run FAL programs 1,289
inmates benefited, 9,274
prisoners are undergoing life
skills training; 2,335 prisoners
on educational programmes in
10 prisons supported with
scholastic materials, offering
counseling and guidance
services to 15,182 inmates,
reintegrating 800 inmates back
to their communities, training
2,457 inmates in behavioral
change and strengthening
capacity of 164 prisons to run
rehabilitation programs. 800
prisoners were re-integrated to
their communities; All
prisoners and staff given
spiritual guidance. Spiritual
and moral rehabilitation
facilitated through religious
services in all prisons
27,723 inmates benefited.
Recidivism expected to reduce
from 23% to 21%.
MT Strategy:
Baseline
2016/17 Target
1:786 (2010)
1:750
1:700 (2016)
()
25
60 (2016)
84% (2011)
98
150 (2016)
257
cases
Proportion of Auditor Generals recommendation
that are implemented by JLOS institution within a
financial year
Incidence of crime per 100,000
% rate of recidivism (re-offending)
Baseline
2016/17 Target
()
65
80 (2016)
337 (2009)
330
300 (2016)
0.28 (2010)
0.24
0.2 (2016)
Performance Indicators:
Incidence of crime per
100,000
Output Cost (UShs bn):
Output: 120559
2016/17
Proposed Budget and
Planned Targets
290
10000
290
1.957
0.686
1.957
Performance Indicators:
No. of cases prosecuted
150,000
(Directorate of Public
Prosecutions)
% of successful prosecutions 50
to prosecutions concluded
Output Cost (UShs bn):
1.645
120000
160,000
68
50
0.303
1.645
Performance Indicators:
% of regions covered in arms 98
marking to total number of
regions
Output Cost (UShs bn):
0.203
Output: 121251
Performance Indicators:
No. of reporters given reinsertion support
Output Cost (UShs bn):
100
0.030
0.100
Performance Indicators:
No. of reporters demobilised.
No. of reporters and victims
trained
No. of reporters reintegrated
into communities.
Output Cost (UShs bn):
Output: 121252
98
550
0
137
70
150
450
550
28
150
1.445
0.313
1.445
Resettlement/reinsertion of reporters
250
28
150
0.210
0.027
0.210
258
2015/16
Spending and Targets
Achieved by End Sept
Performance Indicators:
Average time taken to
250
conclude forensic
investigations (Days)
Status of roll out of National
Criminal DNA databank
% of convictions out of cases 75
involving forensic evidence
Output Cost (UShs bn):
0.419
Output: 121302
Performance Indicators:
No. of studies carried out in
prevalence of antibiotics in
milk, meat and products.
No. of forensic studies
carried out on oil and gas
industry contaminants in
water from Albertine
region(Bulisa district)
No. of commercial products
verified
Output Cost (UShs bn):
2016/17
Proposed Budget and
Planned Targets
90
60
61.2
0.074
0.419
01
03
01
02
650
146
400
0.324
0.062
0.264
31
37
45
0.478
0.075
0.478
79
75
99
80
5.981
86.927
30
30
121
120
Output: 121106
Performance Indicators:
% of Ugandans 18 years and 70
above issued with National
Identity cards
% of eligible Ugandans
80
registered for National Id
Output Cost (UShs bn):
27.822
259
conclude prosecution-ledinvestigations
Output Cost (UShs bn):
Output: 125503
2015/16
Spending and Targets
Achieved by End Sept
5.037
1.190
2016/17
Proposed Budget and
Planned Targets
3.981
Performance Indicators:
Number of new DPP offices
opened
% of cross border cases
prosecuted
Time (days) taken to
respond to incoming Mutual
Legal Assistance requests
Output Cost (UShs bn):
10
30
69
30
22
6.152
1.475
6.952
6.203
7
25.078
83
40
83
84
21
84
16.691
4.167
16.733
25
14.901
52.733
Performance Indicators:
% of reported domestic
violence cases investigated
and concluded
% of public complaints
against police officers
disposed off
Output Cost (UShs bn):
Output: 125605
24.893
Community Based Policing
Performance Indicators:
Number of Public order
25
incidents managed peacefully
Output Cost (UShs bn):
52.634
Output: 125609
Performance Indicators:
% of police Health Centres
that are operational
Output Cost (UShs bn):
Output: 125651
60
50
60
44.988
8.324
44.993
Performance Indicators:
No of international criminals 10
repatriated
Output Cost (UShs bn):
0.568
10
0.142
0.270
260
2015/16
Spending and Targets
Achieved by End Sept
50
2016/17
Proposed Budget and
Planned Targets
50
2335
3500
15182
20000
0.116
1.109
Table S2.3: Actions and Medium Term Strategy to Improve Sector Outcome
Sector Outcome 3: Observance of Human rights and accountability promoted
2015/16 Planned Actions:
MT Strategy:
1)
Demobilize reporters;
2) Provision of resettlement
and reinsertion support;
261
MT Strategy:
Forensic Investigations
undertaken in administration
of justice
Acquisition of specialised
scientific and analytical
laboratory equipment
Intensify publicity
sensitisation campaign
through synergies and
networks
797.5
863.5
262
909.4
1,004.4
76.3%
82.4%
78.1%
76.0%
27.2
220.7
1,045.4
26.0
157.8
1,047.3
36.4
219.0
1,164.8
53.2
263.2
1,320.9
2.6%
3.1%
4.0%
2.5%
21.1% 15.1%
18.8% 19.9%
100.0% 100.0% 100.0% 100.0%
2015/16
Appr. Spent by
Budget End Sept
2017/18
2018/19
1.722
7.720
1.501
7.720
7.720
7.720
0.000
0.000
0.000
0.000
0.000
0.000
0.443
1.550
0.202
1.630
1.630
1.630
0.330
1.191
0.219
1.111
1.111
1.111
23.484
30.600
4.711
30.600
36.864
42.501
6.285
9.350
5.066
10.900
10.900
10.900
24.569
16.984
2.237
15.085
19.502
26.148
56.834
67.395
13.934
67.046
77.727
90.010
2.330
2.725
0.466
2.725
2.345
2.462
1.131
3.299
0.458
3.329
2.084
2.188
0.497
0.576
0.114
0.576
0.605
0.635
0.316
0.341
0.069
0.349
0.367
0.385
6.263
6.412
1.404
6.022
7.492
9.203
10.538
13.353
2.512
13.001
12.892
14.873
83.141
92.557
22.082
90.610
80.431
97.962
83.141
92.557
22.082
90.610
80.431
97.962
6.826
9.886
2.133
9.886
8.215
9.524
6.826
9.886
2.133
9.886
8.215
9.524
7.566
13.700
2.403
13.700
10.931
12.702
7.566
13.700
2.403
13.700
10.931
12.702
5.397
10.891
2.783
10.890
11.540
12.218
5.397
10.891
2.783
10.890
11.540
12.218
8.420
14.715
2.665
14.894
16.512
18.309
8.420
14.715
2.665
14.894
16.512
18.309
176.800
126.778
8.136
126.447
147.995
170.428
176.800
126.778
8.136
126.447
147.995
170.428
15.982
27.587
4.599
26.984
22.979
26.306
15.982
27.587
4.599
26.984
22.979
26.306
370.008
527.933
111.882
527.769
601.778
679.836
263
2015/16
Appr. Spent by
Budget End Sept
2016/17
2017/18
2018/19
370.008
527.933
111.882
527.769
601.778
679.836
85.491
137.385
26.889
142.922
162.343
197.338
85.491
137.385
26.889
142.922
162.343
197.338
2.044
3.179
0.674
3.179
14.859
17.032
2.044
3.179
0.674
3.179
14.859
17.032
829.046 1,045.359
200.693
The Ministry is committed to obtain and retain skilled, committed and well
motivated employees. Over the past few years, the ministry has recruited
15 new state attorneys per annum. However, its faced with challenge of
retain these state attorneys due to the low remuneration compared to the
private sector. As a result, the turnover of the staff has remained high
leading to loss of skilled attorneys. In 2008, H.E the President directed
that the salaries of State Attorneys be enhanced. However, the Shs.5bn
which was availed was spread over several institutions making the
increase a paltry amount for each State Attorney.
Vote Function:1201 Support to the Justice Law and Order Sector
Output:
264
Output:
>> Police lacks adequate office and residential accommodation and the
problem has been exacerbated by the creation of new districts and sub
counties where police has no such accommodation.The Shs 3.9bn provided
in the MTEF for rent is inadequate which requires additional Shs 1.1bn.
Police requires to capitalize its Engineering Department to cope up with
the challenge of inadequate accommodation. Complete Nateete police
station.
265
Strategic Activities:
a)Capitalization of Prisons farm (Combine harvesters) shs.1.12bn is
required there no provision;
b)
Tractors and accessories Shs.7.2bn is required no provision;
c)Farm inputs for 2 seasons requires shs.6.413bn against a provision of
shs.5.827bn Shs.0.586bn
INADEQUATE STAFF UNIFORM, PRISONERS UNIFORMS AND
BEDDINGS
STAFF UNIFORMS:
Each staff is entitled to at least two pairs of uniforms with accessories and
protective gear (Rain coats, gum boots, water bottles, shoes helmets, etc).
Currently each staff is provided with only 1 pair of uniform that he has to
wear on a daily basis. No protective gear is provided.
Non provision of uniform is a source of insecurity on part of staff and the
public. To dress all uniformed staff with 2 complete pairs of uniform,
shs.8.568bn is required. For FY 2016/2017 a provision of shs.2.04bn has
been made, hence a shortfall of shs.6.528bn.
PRISONERS UNIFORMS AND BEDDINGS
A prisoner requires 2 pairs of uniform, a blanket, and a felt mattress.
Prisoners have no felt mattresses. Resources are not sufficient for
providing 2 pairs of uniform per prisoner. For a daily average of 48,706
prisoners; Shs2.630bn is required for adequate provision of prisoners
uniform, shs0.85bn has been provided leaving a shortfall of shs.1.78bn;
shs.3.409bn is required for provision of felt mattresses-No provision has
been made; and shs1.948 for Blankets No provision
266
267
2017/18
2018/19
15.735
227.788
55.951
227.788
239.177
251.136
Non Wage
653.258
412.307
108.171
404.149
480.238
543.617
GoU
149.725
175.570
30.601
175.570
215.013
247.265
13.241
105.375
4.023
169.661
215.104
267.174
GoU Total
818.718
815.665
194.723
807.506
934.428
1,042.018
831.958
921.039
198.746
977.167
1,149.532
1,309.193
0.000
73.324
0.000
78.353
82.110
90.320
Grand Total
831.958
994.363
198.746
1,055.521
1,231.642
1,399.513
Recurrent
Development
Ext. Fin.
268
269
270
271
Ministries, Departments Agencies and Local governments provided with technical support on decentralized
payment of pensions and gratuity management using the Integrated Personnel Payment System (IPPS)
module;
Verification/validation of pensioners undertaken in the following MDAs and Local Governments
A total of Eight Thousand Nine Hundred and Four (8904) pensioners were verified in the following under
listed Local Goverments and the exercise is ongoing.
WESTERN DISTRICTS: Buhweju, Bundibugy, Bushenyi-Ishaka, Hoima, Ibanda, Isingoro, Kabale
Kamwenge, kanungu, Kasese, Kiruhura, Kisoro, Kyegegwa, Kyenjojo, Mbarara, Mitooma, Rubirizi,
Rukungiri, Sheema, Fort Portal MC, Kasese MC, Ntungamo MC, Ntungamo LG.
272
273
274
275
Outcome 3: Coordinated monitoring and evaluation of policies and programmes at central and local
Text0:
government level
This Outcome of coordinated monitoring and evaluation of policies and programmes at central and local
Text0:
government level is a modification of the previous outcome which was of Mechanisms that will promote
coordinated and harmonized planning, monitoring and budgeting of national and Local Government levels
established. This was originally contributed to by Office of the Prime Minister, Ministry of Local
Government, Kampala Capital City Authority, National Planning Authority, and Local Government finance
Commission.
Through the PSM-Institutional Development Proposal has therefore guided the sector to have a binding
thread the enables all Ministries, Departments and Agencies in the Sector to have a contribution to the
realization of this Sector Outcome.
The Sector has developed the following Sector strategic Outputs that will contribute to the Sector Outcome
and these are;
.1 Supervision and inspection function harmonized and strengthened.
3.2 Performance management strengthened
3.3 Monitoring and Evaluation of Government programmes strengthened
These are to guide the sector implementation during the implementation of the National development Plan
II.
In the FY 2014/15 the Sector had the following performance under outcome 1 of Mechanisms that will
promote coordinated and harmonized planning, monitoring and budgeting of national and Local
Government levels established.
Performance of the last financial year
OPM
ACHIEVEMENTS FOR THE FINANCIAL YEAR 2014/15
The Office of the Prime Minister during the Financial Year 2014/15 had an approved budget of 192.147
Billion shillings. The Office, registered a number of achievements in accordance with the planned outputs
276
277
(i) Implemented the Government Communication Strategy through a series of activities like completing
the Development of the Government Web Portal (www.gov.ug), collecting and uploading information onto
the Government web portal and OPM website for improved coordination of Government communication,
conducting a survey in seven (7) Ministries to assess the status of the Government Communication Units,
holding three consultative meetings with Government Public Education Sub-Region Coordinators in Lango
and Acholi Sub regions, facilitating social media monitoring activities on the use of free Government
Airtime, holding meetings with the Districts in Central Region on issues of Service Delivery and formed
Media Regional Teams, and training of all Communication Officers across MDAs, etc.
(ii) Finalized a roadmap for developing the National Guidance Policy. Accordingly, a task force to lead
and manage the process was appointed and inaugurated
(iii) Carried out Assessment of UBC Inventory in Eastern Region.
(iv) Facilitated Media Management Activities on T/V and Radio talk shows.
(v) Conducted Media and Publicity on the 52nd Independence Celebrations
(vi) Conducted Sensitization meetings on National Values, National Interest, and National Common Good
in Primary schools in six sub-regions of Acholi, Ankole, Bunyoro, Kigezi, Lango and West Nile Subregions of Uganda.
(vii) Conducted Pre-sensitization in Hoima and Kabarole districts.
(viii) Collected Data on Common Good and National Values in the districts of Kiryandongo, Kitgum,
Pader and Amuru .
(ix) Conducted Sensitization meetings on National Values, interests and Common Good in eighteen (18)
Primary Teachers Training Colleges of, Elgon/Busoga/Bukedi sub regions.
(x) Collected Materials for the Newsletter Premier Magazine Vol. 13 in Acholi, Karamoja and West Nile
Regions.
(xi) Collected data and carried out one (1) support supervision on the use of Social Media in the districts
of Mubende, Kayunga, Mityana and Mpigi.
(xii) Conducted one (1) training session for PROs and Media Activists in presentation and appearance
on Talk shows TV and Radios.
A3
(i) Produced the draft GAPR FY 2013/14 & GHAPR FY 2014/15 which were discussed during the
retreats of Government assessments held on 1st 5th December, 2014 and 16th - 17th of March, 2015
respectively.
(ii) Rolled out Barazas in 32 districts (namely Mityana, Albertong, Kampala, Mubende, Mukono, Masaka,
Luwero, Kalungu, Kiboga, Kibuku, Butaleja, Luuka, Bududa, Bulambuli, Kapchorwa, Kween, Bukwo,
Kasese, Kabarole, Kyenjojo, Koboko, Oyam, Bulisa, Rukungiri, Kiryandongo, Kumi, Lira, Lyantonde
Ntungamo, Adjuman, Kayunga and Kabale).
(iii) Developed a strategy for implementation of National policy on Public Sector Monitoring and
278
279
280
281
Luwero Ruwenzori
282
Bunyoro Affairs
(i) Procured and distributed three (3) tractors for Bunyoro Sub Region
(ii) Procured and distributed three thousand (3,000) hand hoes
(iii) Supported 81 Micro projects enhance household incomes for youths, women & farmer groups.
(iv) Transferred funds for seven(7) groups for establishing crop nurseries and banana mother gardens
(v) Completed the draft Bunyoro Integrated Affirmative Development Plan (BIADP) which awaits Cabinet
approval
C5
Teso Affairs
(i) Procured and distributed five hundred ninety one (591) ox ploughs for the nine (9) district local
Governments in Teso sub-region
(ii) Procured and distributed one hydraform machines for Serere district.
(iii) Procured ten (10) motorcycles for the Abarata Kere Teso Group.
(iv) Procured three (3) tractors for Teso for Katakwi, Amuria and Kaberamaido Districts
(v)
(vi) Procured and distributed two thousand five hundred (2,500) ordinary corrugated of 28 gauge iron
sheets for Tisai Island in Kumi District
(vii) Procured and delivered one thousand one hundred sixty (1160) bags of cement for institutions.
(viii) Trained youth in hydraform technology, who used the skills to construct the Police Administration
Building and staff houses at Mukongoro Sub county, Kumi district.
C6
NUSAF 2
(i) Received subproject accountability which is now at 95.4 percent and completion which is 91.3 percent.
(xi) Disbursed subproject funds to communities in the seven (7) districts of Moroto, Napak,
Nakapiripirit, Amudat, Katakwi, Maracha and Koboko.
MoLG
FY 2014/15 Cumulative Output Performance
Under the respective programmes of the Ministry, the following outputs had been registered as at end of
283
284
285
286
KCCA
478 staff benefited from training another 176 staff (12 Lubaga, 39 Nakawa and 12 Revenue Management
Staff others were from health centres of Komamboga (20), Kawaala (51), Bukoto (7) and Kiswa (25)
Kisungu (35) Kitebi (34) were sensitized in performance Management in order to improve the output of
PM process.
44 staff were recruited and the staff strength is 420 permanent staff, which is 31.53% of the total approved
staffing for the Authority. KCCA has an additional more than 838 temporary staff.
450 staff files on probation were submitted to the Public Service Commission (97) and the Health Service
Commission (241) and Education service commission (112) with recommendation for confirmation. The
target is to confirm staff within the stipulated timeframe. The staff members that do not meet performance
expectations are recommended for extension of probation and those with unsatisfactory performance are
advised timely.
Staff evaluation was carried out and performance was as follows: Needs improvement 0.37%; Meets
Expectation 82.4%; Exceeds expectation 16.8% and Outstanding 0.37%.
53 staff and 3 teams received awards for good organizational values and performance while 88 KCCA staff
members were recognized for their contributions in organizing successfully the various KCCA events. The
good organizational values and performance awards included; Innovation and Creativity awards, Customer
excellence awards, Executive Directors awards, Best sports personality award, Best Revenue mobilizer
awards and Best Division awards. Awards were given as part of the initiative to encourage good
performance
478 staff benefited from training another 176 staff (12 Lubaga, 39 Nakawa and 12 Revenue Management
Staff others were from health centres of Komamboga (20), Kawaala (51), Bukoto (7) and Kiswa (25)
Kisungu (35) Kitebi (34) were sensitized in performance Management in order to improve the output of
PM process.
The procurement of staff medical scheme was finalized. KCCA signed contracts with 3 medical services
providers i.e. UAP, IAA and Case Medicare starting 1st July 2015. This is a one year contract where KCCA
will meet the full cost for staff and 50% Cost for eligible dependents up to a maximum of 5 dependents.
Staff members are expected to make choice of the providers and they are expected to access their services
up to the end of the contract. The scheme commences on 1st July 2015 and below is the registration status
as at the end of the quarter: IAA 404, UAP 342, Case Medicare 64
Assorted stationery for the institution was procured, while Utility and communication bills were paid
including water, electricity and communication costs.
Fuel, lubricants, vehicle servicing and repairs costs were incurred for KCCA fleet. It should be noted that
287
288
289
290
291
Baseline
()
()
()
()
()
(2010)
2016/17 Target
100
100 ()
()
958 (2010)
2781
3200 ()
5.29 (2010)
5.5
6.0 ()
70 (2010)
100
100 ()
()
()
()
100
100 ()
()
()
5.5 (2010)
100
100 ()
0 (2010)
10
20 ()
0 (2010)
50
60 ()
2015/16
Spending and Targets
Achieved by End Sept
292
2016/17
Proposed Budget and
Planned Targets
Performance Indicators:
Percentage staff retention
rate in hard to reach areas.
Output Cost (UShs bn):
Output: 131206
Performance Indicators:
No. MDAs/LGs where
Integrated Public Payroll
System has been
operationalised.
Output Cost (UShs bn):
Output: 131207
Output Cost (UShs bn):
2016/17
Proposed Budget and
Planned Targets
90
90
0.318
0.053
0.318
158
21
215
1.188
0.231
1.188
0.287
2.957
Performance Indicators:
No. of MDAs and LGs
reviewed and customised
Output Cost (UShs bn):
30
11
30
0.392
0.048
0.392
Output: 131402
100
100
0.173
0.040
0.173
Performance Indicators:
No. of sectors that have
2
disseminated service delivery
standards.
Output Cost (UShs bn):
0.104
Output: 131403
Output Cost (UShs bn):
0.019
0.104
0.066
0.317
Performance Indicators:
Percentage of retiring
officers who received preretirement training
Output Cost (UShs bn):
100
25
100
0.698
0.106
0.698
293
2015/16
2016/17
Approved Budget and
Spending and Targets
Proposed Budget and
Targets
Achieved by End Sept
Planned Targets
Harmonized Policies, Laws and Strategic Frameworks developed
Performance Indicators:
Number of Country Position 14
papers and back to office
reports for the EAC regional
meetings
Number of Cabinet Memos 3
drafted and submitted to
Cabinet
Number of EAC regional
policy frameworks
domesticated
Output Cost (UShs bn):
0.179
Output: 133103
0.028
0.157
Strategic leadership, Guidance and Support for EAC regional Integration strengthened
Performance Indicators:
Number of research
papers/studies on EAC I
ntergration produced
No. of CSOs and PSO
networks reporting on
implementation/monitoring
of EAC activities
No. of LGs trained to
mainstream EAC
Intergration in Local
Government development
plans
% of MDAs and LGs
mainstreaming the National
Policy on EAC Intergration
in Uganda
% of MDAs reporting on
the implementation status of
EAC programmes, directives
and decisions
% of action areas in the East
African Monetary Union
(EAMU) coordinated and
reported by MDAs
% of action areas in the EAC
Common Market Protocol
(CMP) coordinated and
reported by MDAs
% of action areas in ratified
EAC Protocols coordinated
and reported on by MDAs
(Sanitary and PhytoSanitary Protocol)
% of action areas in ratified
EAC Protocols coordinated
and reported on by MDAs
(Kishwali Protocol)
% of action areas in ratified
EAC Protocols coordinated
and reported on by MDAs (
100
20%
80%
10%
50%
6%
6%
6%
294
2015/16
Spending and Targets
Achieved by End Sept
2016/17
Proposed Budget and
Planned Targets
6%
6%
0.693
0.135
0.979
Performance Indicators:
Number of Students
sensitized about EAC
integration
Number of Local
Governments sensitized on
EAC intergration
Number of Information
Education Communication(
IECs) materials developed
and media space obtained for
mass media communication
Number ofonline
likes/followersof MEACA
social media platforms
Number of Local
Governments sensitized on
benefits and opportunities of
EAC intergration
Number of hits on MEACA
website
Number of awareness
campaigns carried out
Number of media outlets
that publish material
developed and events on
EAC Intergration
% of Ugandans aware of
EAC I ntergration
Output Cost (UShs bn):
10,000
15
20
3000
35
420,000
7
20
84%
0.153
0.021
0.000
1.3740808
100%
295
Financial Year
Output Cost (UShs bn):
2015/16
Spending and Targets
Achieved by End Sept
18.758
4.709
2016/17
Proposed Budget and
Planned Targets
18.758
Performance Indicators:
Percentage of submitted
Appeals concluded
No. of DSCS with Capacity
gaps identified, monitored
and Technical guidance
tendered
Output Cost (UShs bn):
Output: 135202
100
50
50
0.529
0.121
0.509
35
11
40
0.642
0.129
0.584
60
10
80
0.135
0.032
0.271
100
25
100
4,000
164
4000
0.684
0.161
0.367
Performance Indicators:
Number of
Members/Secretaries
inducted
Output Cost (UShs bn):
Output: 135206
10
Performance Indicators:
No. of competence based
selections instruments
developed
Output Cost (UShs bn):
Output: 135205
100
Recruitment Services
Performance Indicators:
Percentage of Declared
vacant positions filled
No. of recruitment
submissions handled and
concluded
Output Cost (UShs bn):
* Excludes taxes and arrears
Table S2.3: Actions and Medium Term Strategy to Improve Sector Outcome
Sector Outcome 1: Harmonized government policy formulation and implementation at central and local government level.
2015/16 Planned Actions:
MT Strategy:
Held 50 Sensitization
meetings at subcounty level on
the EL-Nino floods in
Butaleja, Bududa, Bulambuli
and Manafwa districts.
296
MT Strategy:
b) Renewal of Contracts
Submission made for Local
Contract renewal for Assistant
Commissioner Disaster
Preparedness.
Submission for
appointment on local contract
for Senior Personal Secretary
15 NUSAF2 staff contracts
were renewed.
260 Refugees/ UNHCR
project staff contracts were
renewed
22 PRDP staff contracts
renewed
c) Promotion
One (1) Officer was
promoted from Principal
Assistant Secretary to Under
Secretary
One (1) Officer was
promoted from Principal
Human Resource Officer to
Assistant Commissioner,
Human Resource Management.
One (1) Officer was
promoted from Senior
Settlement Commandant to
Principal Settlement
Commandant.
Three (3) Economists were
promoted to Senior Economist
and one transferred to
Ministry of Works.
Office Typist was
promoted to Stenographer
Secretary
297
MT Strategy:
d) New appointments
Appointment of Senior
Personal Secretary to the PM
Vote: 005 Ministry of Public Service
Vote Function: 13 13 Management Systems and Structures
Structures for LGs. reviewed
and customized
Vote Function: 13 14 Public Service Inspection
Provision of appropriate
structures for MDAs and LGs.
Supported MGLSD to
disseminate Client Charters.
6 LGs supported in the
development of service
delivery standards
Coordinate the
implementation of the
National communication
strategy.
298
Key Institutions on
macroeconomic framework
and MTEF
MT Strategy:
Government
(ii) Outcome 2: Improved institutional and human resource management at central and local
government level.
Status of Sector Outcomes
The table below sets out the status of sector outcomes in terms of key sector outcome indicators.
Table S2.1: Sector Outcome Indicators
Table S2.3: Actions and Medium Term Strategy to Improve Sector Outcome
Sector Outcome 2: Improved institutional and human resource management at central and local government level.
2015/16 Planned Actions:
MT Strategy:
299
MT Strategy:
(iii) Outcome 3: Coordinated monitoring and evaluation of policies and programmes at central and
local government level
Status of Sector Outcomes
The table below sets out the status of sector outcomes in terms of key sector outcome indicators.
Table S2.1: Sector Outcome Indicators
Outcome 3: Coordinated monitoring and evaluation of policies and programmes at central and local government level
Outcome and Outcome Indicator
Baseline
()
2016/17 Target
()
60
60 ()
(2014/15)
100
100 ()
()
()
()
()
()
64 (2009)
95
95 ()
Performance Indicators:
No. of cross and intra sectral 16
issues that were resolved
through the coordination
framework arrangement.
Output Cost (UShs bn):
2.529
Output: 130102
2016/17
Proposed Budget and
Planned Targets
16
0.622
2.485
Performance Indicators:
Number of Reports of
Yes
Government Business in
Parliament Produced
Disposal rate of bills to
100
parliament that are enacted
into law within the stipulated
period of time
Percentage attendance of
100
ministers in Parlimanet for
key sessions
25
100
70
100
300
2015/16
Spending and Targets
Achieved by End Sept
0.688
2016/17
Proposed Budget and
Planned Targets
2.711
Performance Indicators:
Number of districts covered
on the Baraza initiative
No. of professional and
credible evaluations on
priority areas carried out
Government annual and
semi-annual performance
reports produced
Output Cost (UShs bn):
50
16
32
Yes
Yes
Yes
4.348
1.003
6.369
20
10
20
10
10
20
20
24
2.753
0.538
2.500
Performance Indicators:
No. of PRDP coordination
meetings held
No. of monitoring reports
produced (ALREP, PRDP
and NUSAF)
% of actions from PMC
meetings implemented
Output Cost (UShs bn):
Output: 130304
Performance Indicators:
No. of monitoring reports
produced
No. of KIDP coordination
12
100
20
100
8.873
2.052
14.845
Performance Indicators:
No. of performance
monitoring reports produced
No. of household income
enhancing micro projects
supported*
Annual consolidated ditrict
performance report produced
Output Cost (UShs bn):
Output: 130305
12
14
14
400
70
400
Yes
Yes
Yes
1.051
0.164
1.173
4
12
12
301
meetings held
% of actions from the KPC
meetings implemented
Output Cost (UShs bn):
2015/16
Spending and Targets
Achieved by End Sept
2016/17
Proposed Budget and
Planned Targets
100
25
100
7.461
0.836
7.143
72
100
75
7.655
0.081
16.047
25
20
0.051
0.189
1.275
0.029
0.100
Output: 132402
Performance Indicators:
Number of local
30
111
1.129
0.094
0.913
Performance Indicators:
% of Urban councils with
clean audit reports( annual
unqualified opinion)
% of Urban councils meeting
minimum conditions
% of MC meeting minimum
conditions
% of LGs with clean audit
reports( annual unqualified
opinion)
% of districts meeting
minimum conditions
% of TC meeting minimum
conditions
Output Cost (UShs bn):
Output: 132403
111
40
40
100
25
100
100
25
100
40
36
40
100
25
100
18
18
18
0.108
0.020
0.140
111
22
302
111
Output: 132404
Performance Indicators:
Number of local
governments with improved
Local Revenue collections
Output Cost (UShs bn):
0.030
2015/16
Spending and Targets
Achieved by End Sept
0.006
2016/17
Proposed Budget and
Planned Targets
0.000
0.081
0.013
0.025
0.146
0.016
0.114
Output: 135102
Performance Indicators:
No. of PEC/researched
papers produced
Production of the Annual
42
134
0.729
4.544
303
2015/16
Spending and Targets
Achieved by End Sept
National Development
Reports
Production of Review reports
Production of Policy
evaluation reports
Output Cost (UShs bn):
Output: 135103
3.555
0.205
2016/17
Proposed Budget and
Planned Targets
Reports FY2015/16
NDPII macroeconomic
performance report 2015/16
4 National Development Policy
Forum (NDPF) Papers
3.585
0.600
0.045
0.272
Performance Indicators:
No. of Local Governments
provided with skills in
Budget Formulation
No. of Local Governments
complying with budgeting
legal requirement
Average length of time taken
to provide feedback on
analyzed budgets (Days)
Output Cost (UShs bn):
Output: 135303
Performance Indicators:
Proportion of unconditional
grant compared to total
transfers to LGs
Number of negotiation
forums held
Number of agreements
between UNAT and Sectors
implemented
25
133
133
30
0.198
0.006
0.231
Performance Indicators:
Percentage change in annual
local revenue performance
(MC)
Percentage change in annual
local revenue performance
(Districts)
No. of LGs provided with
skills to establish local
revenue databases
No. of LGs provided with
skills in the collection of
property rates
No. of LGs applying Best
Practices in Local revenue
collection
Output Cost (UShs bn):
Output: 135304
40
60
30
40
10
10
40
0.663
0.136
0.644
4.5
3.8
304
2015/16
Spending and Targets
Achieved by End Sept
0.107
2016/17
Proposed Budget and
Planned Targets
0.624
Table S2.3: Actions and Medium Term Strategy to Improve Sector Outcome
Sector Outcome 3: Coordinated monitoring and evaluation of policies and programmes at central and local government level
2015/16 Planned Actions:
MT Strategy:
Facilitated continued
improvement of coordination
between Ministries,
Departments and Agencies,
Staff trained locally &
internationally on Monitoring,
Evaluation, Information
systems & Project management
National guidance through
sensitisation programmes in
LGs and institutions across the
country done
Facilitate continued
improvement of coordination
between Ministries,
Departments and Agencies,
conduct 4 independent
evaluations, and strengthen the
evaluation facility
Implementation of the
Luwero-Rwenzori Triangle
Development Plan, KIDP, &
PRDP
Continued the
Implementation of the LuweroRwenzori Triangle
Development Plan, KIDP, &
PRDP which was done with
major ouputs of restocking
and Paying of Kasiimo
Capacity in terms of human
resources and tools especially
at the Local Government
305
levels
levels enhanced
Mainstreaming the
Continued the
implementation of special
Implementation of special
development recovery
development recovery
programs in government
programs in government
policies and programs
policies and programs
Vote: 011 Ministry of Local Government
Mainstreaming the
implementation of special
development recovery
programs in government
policies and programs
MT Strategy:
capacity of regional
Monitoring Units to
implement PRDP.
Assess the programme
performance Conduct
evaluations on programmes.
Harmonise implementation
strategy with Ministry of
Lands, Housing and Urban
Development
Strengthening of generic
training modules for Urban
Council officials.
Requests forwarded to
MoFPED
- Performance Based
Budgeting (PBB) made fully
operational
306
MT Strategy:
Supported 5 local
governments namely
Kyotera Town Council,
Lukaya Town Council,
Butunduzi Town Council
Masulita Town Council and
Hamurwa Town Council to
improve methods of collecting
property rates
Hands on and follow up
support on existing data bases
was done in 6 local
governments of Iganga,
Tororo, Wakiso, Masaka,
Arua and Kabarole and their
town councils
307
348.6
39.1
142.9
530.6
451.8
20.4
182.2
654.4
497.1
24.1
228.7
749.9
2015/16
Appr. Spent by
Budget End Sept
2017/18
2018/19
12.078
14.407
3.555
16.238
17.560
73.820
19.864
20.529
3.257
20.680
21.222
0.000
68.793
103.677
20.305
142.778
176.417
204.966
3.629
5.200
1.062
4.936
22.531
0.000
104.364
143.812
28.179
184.631
237.731
278.787
1312 HR Management
1.747
8.670
1.283
8.670
8.670
8.670
0.435
1.174
0.180
1.174
1.174
1.374
0.379
0.813
0.153
0.813
0.813
4.023
286.593
9.836
2.205
1.734
1.734
1.734
0.282
0.698
0.106
0.698
0.895
0.895
5.366
13.654
1.732
13.654
18.055
19.500
294.801
34.845
5.660
26.743
31.341
36.195
4.516
88.803
0.210
115.665
140.771
186.659
0.480
4.947
0.143
6.649
5.659
0.760
0.458
0.940
0.068
0.768
1.130
1.400
1.160
1.348
0.133
1.078
2.011
2.320
7.778
21.618
3.051
17.565
13.867
12.336
14.393
117.656
3.604
141.725
163.438
203.475
1.178
1.171
0.201
1.250
1.855
2.880
13.778
18.806
4.721
18.806
20.253
24.000
308
2015/16
Appr. Spent by
Budget End Sept
2017/18
2018/19
5.187
7.309
0.525
6.955
9.923
10.782
20.142
27.286
5.447
27.011
32.030
37.662
10.000
16.105
2.652
16.105
18.282
20.775
10.000
16.105
2.652
16.105
18.282
20.775
30.060
118.958
25.023
123.987
137.733
152.483
30.060
118.958
25.023
123.987
137.733
152.483
3.703
5.557
1.013
5.174
5.954
6.795
3.703
5.557
1.013
5.174
5.954
6.795
2.691
5.183
0.958
5.183
29.393
34.519
2.691
5.183
0.958
5.183
29.393
34.519
107.829
416.871
456.473
523.693
245.166
414.787
21.384
31.000
0.000
31.910
27.851
0.000
72.013
79.175
18.380
76.181
91.417
105.129
338.564
524.962
126.210
524.962
575.741
628.823
818.718
994.363
198.746
309
Output:
Output:
Output:
310
These are among the major activities of the commission and they need
funding because FINMAP is providing half the funds the Commission
needs to contribute to these activities too but due to limited resources the
activities are unfunded
311
2016/17
2017/18
2018/19
Wage
143.331
161.625
39.454
165.845
174.137
182.844
Non Wage
248.525
290.139
63.981
286.266
340.656
401.974
GoU
240.105
455.337
39.471
585.950
702.554
807.937
0.817
97.624
9.804
92.801
41.157
17.607
GoU Total
631.962
907.101
142.906
1,038.061
1,217.347
1,392.755
632.779
1,004.725
152.710
1,130.861
1,258.504
1,410.363
0.000
10.733
0.000
5.130
0.360
0.400
Grand Total
632.779
1,015.458
152.710
1,135.991
1,258.864
1,410.763
Recurrent
Development
Ext. Fin.
312
313
314
315
316
Baseline
2016/17 Target
Stock of arrears
13.2 (2013/14)
13.2%
13.2% (2017/18)
89.2 (2013/14)
99
99 (2017/18)
95.7 (2013/14)
99
99 (2017/18)
Performance Indicators:
Tax to GDP ratio
Percentage of debt service
payments made on time
External resources mobilized
as a percentage of the
National Budget.
Output Cost (UShs bn):
13.7%
100%
To be determined in Q2
Awaiting DSA 2015
13.7%
100%
17.5%
3.8%
17.5%
5.092
1.129
4.926
3.5%
0.5
3%
89%
100
89%
98%
86.4
98%
10.314
1.538
11.363
1.148
3.805
317
2015/16
Spending and Targets
Achieved by End Sept
0.390
2016/17
Proposed Budget and
Planned Targets
3.729
Table S2.3: Actions and Medium Term Strategy to Improve Sector Outcome
Sector Outcome 1: Efficient service delivery through formulation and monitoring of credible budgets.
2015/16 Planned Actions:
MT Strategy:
Progress report on
Implementation of static and
dynamic CGE model produced
Draft Paper on Comparison of
the 2002 SUT/SAM with the
2009/10 SAM produced and
still under review by MEPD
department. We expect to
present it in Q2 to the top
technical coomittee of the
Ministry
Macroeconomic forecasting
results produced
Results from the SUT/SAM
produced
Continuous Inspection of
Enforce compliance to policy
PDEs for guidance on
requirements
compliance to PPDA Act and
PPDA Performance monitoring
318
undertaken
guidelines.
MT Strategy:
Implementation of the
training planner
Operationalise(STRAMAL)
Model that is premised on
three pillars namely: Strategy:
Maintenance & Leadership.
(ii) Outcome 2: Compliance to accountability policies, service delivery standards and regulations.
Status of Sector Outcomes
The table below sets out the status of sector outcomes in terms of key sector outcome indicators.
Table S2.1: Sector Outcome Indicators
Outcome 2: Compliance to accountability policies, service delivery standards and regulations.
Outcome and Outcome Indicator
Baseline
2016/17 Target
52
52 (2017/18)
50
50 (2017/18)
87.6 (2013/14)
80
80 (2017/18)
319
Performance Indicators:
Percentage of MDAs
submitting financial reports
on time (2 months after end
of FY)
Percentage of DFPs
complying with Financing
Agreements Terms of
Reference
Percentage of Central
Government Entities
complying with set Financial
reporting standards
Average percentage of TSA
cash balances reported daily,
weekly and monthly
Output Cost (UShs bn):
Output: 140302
100
85%
85
85
100%
95
100
18.327
3.098
17.990
25
25
37
15
37
15
15
7.930
1.107
11.803
Performance Indicators:
Percentage of Internal audit
recommendations
implemented in Statutory
Corporations
Percentage of Internal audit
recommendations
implemented in Local
Authorities
Percentage of Internal audit
recommendations
implemented in Central
Governement
Percentage of audit
Committee recommendations
implemented
Output Cost (UShs bn):
Output: 140304
63
Performance Indicators:
Number of Audit reports
with satisfactory ranking in
Statutory Corporations
Number of Audit reports
with satisfactory ranking in
Local Authorities
Number of Audit reports
with satisfactory ranking in
Central Government
Output Cost (UShs bn):
Output: 140303
100%
65%
45%
65
55%
33%
55
62.0%
41%
62
70%
52%
70
3.994
0.614
4.595
3.900
0.759
320
9.569
2015/16
Spending and Targets
Achieved by End Sept
5.211
0.453
2016/17
Proposed Budget and
Planned Targets
2.194
Output: 145104
Performance Indicators:
Number of sensitisation
programmes conducted.
Number of partnerships and
institutions supported
Output Cost (UShs bn):
Output: 145105
Performance Indicators:
% of funds recovered from
MDALGs as recommended
during investigations
% of corruption cases
complaints investigated and
completed
Output Cost (UShs bn):
Output: 145106
Performance Indicators:
Number of leaders
investigated for breach of
Leadership Code
Number of leader's
declarations verified
Compliance rate for leaders
required to file declaration
forms
Output Cost (UShs bn):
Output: 145107
70
55.8
70
70
20
70
85
149.6
85
2.923
0.592
3.218
12
12
50
21
50
2.459
0.500
2.600
15
15
20
20
2.121
0.326
1.959
50
90.6
50
90%
128
90%
12.268
2.604
12.569
20
20
50
50
100
100
2.184
0.427
2.193
321
Performance Indicators:
Number of systemic
investigations conducted
perannum
Number of Ombudsman
investigations concluded.
Number of Policy and
Systems Studies completed.
Output Cost (UShs bn):
2015/16
Spending and Targets
Achieved by End Sept
2016/17
Proposed Budget and
Planned Targets
150
63
150
1.797
0.236
2.093
12
12
1.042
0.229
1.042
12
100
12
40
40
1.175
0.282
1.175
Performance Indicators:
Number of Schools
sensitized on national Ethical
Values
Number of MDALGs which
district Integrity Promotion
For capacity building was
conducted
Number of MDALGs in
which National Ethical
Value policy disseminated
and sensitized
Output Cost (UShs bn):
Output: 145204
Performance Indicators:
Number of stakeholders
implementing National AntiCorruption Strategy
Number of MDALGs and
stakeholders which National
Anti-Corruption Strategy is
sensitized
Number of Functional Inter
Agency Forum working
groups
Output Cost (UShs bn):
40
10
40
40
10
40
0.432
0.105
0.430
322
2015/16
Spending and Targets
Achieved by End Sept
2016/17
Proposed Budget and
Planned Targets
100
100
67
23
67
180
120
1786
24
45
917
100
123
1786
66
13
56
21.345
6.145
21.345
16
16
8.170
1.840
8.170
82
57
85
50
55
60
60
102
34
120
120
18
120
1.611
1.287
1.631
45
130
0.030
1.247
Performance Indicators:
Number of entities rated
40
satisfactory
Level of adherence to service 120
standards (Number of MDAs
inspected)
Output Cost (UShs bn):
1.157
* Excludes taxes and arrears
Table S2.3: Actions and Medium Term Strategy to Improve Sector Outcome
Sector Outcome 2: Compliance to accountability policies, service delivery standards and regulations.
2015/16 Planned Actions:
323
MT Strategy:
MT Strategy:
Management Information
System procured and
operationalised; Teammate
licenses procured and
deployed. Review of
Teammate version 10
324
MT Strategy:
Strengthening of statistical
publication thru timely
facilitating of data collection,
analysis and dissemination.
Strenghening of statistical
publication in all Districts,
Ministries and Government
Agencies
Continued engagement of
accounting officers on
emphasis to equip PDUs
(iii) Outcome 3: Accountability Sectors contribution to economic growth and development enhanced
Status of Sector Outcomes
The table below sets out the status of sector outcomes in terms of key sector outcome indicators.
Table S2.1: Sector Outcome Indicators
Outcome 3: Accountability Sectors contribution to economic growth and development enhanced
Outcome and Outcome Indicator
Baseline
2016/17 Target
Rate of Inflation
6.7 (2014/15)
6 (2017/18)
4.7 (2014/15)
5 (2017/18)
Exchange rate
2538 (2014/15)
3502
3357 (2017/18)
Performance Indicators:
Percentage of PV of
Domestic Debt Stock to GDP
Percentage of Present Value
PV of External Debt Stock
to GDP
Inflation Rate
Economic Growth
Output Cost (UShs bn):
Output: 140102
2016/17
Proposed Budget and
Planned Targets
<20%
<20%
< 30%
< 30%
5%
5.3%
16.246
5.8%
To be available in Q3
1.323
5%
5.3%
19.508
Performance Indicators:
Tax to GDP ratio
13.7%
Percentage of debt service
100%
payments made on time
External resources mobilized 17.5%
as a percentage of the
National Budget.
To be determined in Q2
Awaiting DSA 2015
13.7%
100%
3.8%
17.5%
325
2015/16
Spending and Targets
Achieved by End Sept
1.129
2016/17
Proposed Budget and
Planned Targets
4.926
Performance Indicators:
Public Investment (Projects) 100%
aligned with the national
strategic development
objectives and targets
Output Cost (UShs bn):
4.917
Output: 140404
Output Cost (UShs bn):
Output: 140451
Output Cost (UShs bn):
Output: 140452
Output Cost (UShs bn):
100%
1.187
5.585
0.194
1.230
1.138
4.714
0.944
4.425
3.165
0.597
2.765
4.536
43.494
3.600
0.900
3.600
0.522
2.610
0.800
2.800
0.110
0.550
Privatisation
4.300
SME Services
0.550
Performance Indicators:
Percentage of population
accessing financial services
(financial inclusion)
Percentage of microfinance
institutions complying with
Microfinance policies, laws
and regulations
Output Cost (UShs bn):
Output: 140851
Output Cost (UShs bn):
80%
80%
2.435
0.593
2.438
1.629
326
4.274
2015/16
Approved Budget and
Spending and Targets
Targets
Achieved by End Sept
Microfinance Institutions supported with matching grants
4.293
2016/17
Proposed Budget and
Planned Targets
1.073
4.290
2.245
32.504
14.102
3.000
0.000
0.000
111.0
0.789
112.7
3.367
0.060
0.764
100
101
100
52.626
13.503
52.626
100
96.05
100
30
5.3
23
89
64.151
83.05
15.845
89
64.151
1.448
5.919
12
Output: 145402
Performance Indicators:
Percentage of Domestic Tax
Revenue collected against
target
Percentage Growth in
taxpayer register
Average filling ratio
Output Cost (UShs bn):
Output: 145403
Output Cost (UShs bn):
Tax Investigations
5.919
Performance Indicators:
Weekly/monthy statistical
12
indicators: inflation rates,
import and exports,
government fiannce statistics
Quarterly GDP and key
4
economic indicators
Annual: GDP, informal cross 1
boarder trade, statistical
abstract 2012 and
environment statistical data
327
2012
Output Cost (UShs bn):
Output: 145502
7.437
Performance Indicators:
No. of reports on
Construction and energy
sector statistics compiled
No. of Industrial/producer
price indices compiled
Report on annual census of
business establishment
complied
Output Cost (UShs bn):
Output: 145504
Performance Indicators:
No. Higher Local
Government profiles reports
produced and disseminated
No. Higher Local
Government compiling
District Annual Statistical
Abstracts
No. Districts implementing
Community Information
System .
Output Cost (UShs bn):
Output: 145505
1.485
2016/17
Proposed Budget and
Planned Targets
5.448
Performance Indicators:
preliminery results on the
2012 population and housing
census
Information on Uganda
Demographic and Health
Survey and updated Uganda
Info Database
Information on annual urban
unemployment rate
Output Cost (UShs bn):
Output: 145503
2015/16
Spending and Targets
Achieved by End Sept
Yes
Yes
No
Yes
No
No
Yes
No
No
26.169
3.453
19.759
12
12
12
12
Yes
No
No
8.185
1.658
6.022
65
17
40
65
18
40
1.908
0.421
2.123
Performance Indicators:
Updated National Statistical Yes
Database
operational and updated
Yes
UBOS website
Output Cost (UShs bn):
1.672
No
Yes
No
Yes
0.295
2.190
Table S2.3: Actions and Medium Term Strategy to Improve Sector Outcome
328
MT Strategy:
Comprehensive restructuring
of the Vote Function to reflect
the new demands on the
Department
Skills developed;
improved work environment
and high staff retention
capacity; Support PIBID's
effort to model sustainable
agriculture by supporting the
associated Biogas & fish
production under the banana
industry
Attende International
meetings under
EAC/COMESA to gain more
expspoure to developing a
more streamlined investment
Policy
Continue monitoring of
SACCOs and training of
executives to ensure
compliance with policies
guiding the Microfinance
Institutions
Monitoring framework
Communication strategy
6 International
meetings attended under
EAC/COMESA. 3.
Vote Function: 14 08 Microfinance
Performance indictors
generated and data collection
is ongoing for the M&E
329
operationalised
System.
MT Strategy:
330
331
455.2
574.8
90.8
1,120.8
593.0
398.4
107.0
1,098.4
554.5
424.0
124.1
1,102.6
2015/16
Appr. Spent by
Budget End Sept
2016/17
2017/18
2018/19
101.277
324.024
9.783
453.563
412.826
521.033
8.807
18.090
3.076
18.906
95.183
99.339
16.004
64.553
12.865
59.352
37.833
52.420
40.435
34.187
8.118
34.187
28.733
37.630
15.676
52.068
8.535
60.798
56.216
54.865
6.135
32.183
5.541
43.506
58.648
39.460
1408 Microfinance
1449 Policy, Planning and Support Services
28.715
55.395
9.452
45.620
92.473
70.474
217.048
580.498
57.369
715.932
781.913
875.220
33.559
39.811
7.437
38.510
42.783
47.971
33.559
39.811
7.437
38.510
42.783
47.971
5.226
5.358
1.000
5.358
6.311
7.374
5.226
5.358
1.000
5.358
6.311
7.374
0.402
6.367
0.060
0.764
0.876
1.009
0.402
6.367
0.060
0.764
0.876
1.009
12.902
7.142
0.000
7.142
8.499
10.028
12.902
7.142
0.000
7.142
8.499
10.028
60.988
46.704
11.380
46.704
52.884
59.556
60.988
46.704
11.380
46.704
52.884
59.556
208.983
238.534
59.645
239.018
269.435
299.203
208.983
238.534
59.645
239.018
269.435
299.203
69.499
65.118
10.254
56.638
65.806
75.159
69.499
65.118
10.254
56.638
65.806
75.159
8.115
10.685
1.754
10.685
12.223
13.841
8.115
10.685
1.754
10.685
12.223
13.841
15.240
15.240
3.810
15.240
18.136
21.401
0.000
0.000
0.000
0.000
0.000
15.240
3.810
15.240
18.136
21.401
631.962 1,015.458
152.710
15.240
333
334
Section 13 of the National Audit Act 2008 requires the Auditor General to
audit and report on all public accounts of Uganda and of all public
offices. However, due to inadequate funding the office is unable to cover
its entire audit population especially Local authorities and schools
resulting into accumulation of audit backlog. In addition due to on-going
developments in the country, new audit areas have emerged.
Therefore, in the FY 2016/17, the office requires additional funding of Shs
6.5bn to clear audit backlog and expand audit coverage as summarised
below:
2.000 The current offices of PPDA are small and cannot accommodate
all PPDA staff thus requiring the Authority to rent extra space
which is unsustainable in the long run.
335
2017/18
2018/19
18.766
74.041
18.465
74.041
77.743
81.631
208.627
282.372
82.376
229.972
273.667
322.927
GoU
8.966
14.890
0.000
14.890
14.890
17.124
Ext. Fin.
0.000
0.000
0.000
0.000
0.000
0.000
GoU Total
236.359
371.304
100.840
318.904
366.300
421.681
236.359
371.304
100.840
318.904
366.300
421.681
0.000
0.000
0.000
0.000
0.000
0.000
Grand Total
236.359
371.304
100.840
318.904
366.300
421.681
Recurrent
Non Wage
Development
336
Baseline
2016/17 Target
100 (2012/13)
100%
100% (2017)
103 (2012/13)
107
109 (2017)
1200 (2012/13)
1500
1500 (2017)
100 (2012/13)
100%
100% (2017)
100% (2012/13)
100
100 (2017)
337
Performance Indicators:
Number of oversight field
trips conducted
Number of committee
meetings held
Number of committee
reports produced and
considered by plenary
Output Cost (UShs bn):
2016/17
Proposed Budget and
Planned Targets
160
36
200
1,200
292
1500
100
13.068
3.430
13.068
Table S2.3: Actions and Medium Term Strategy to Improve Sector Outcome
Sector Outcome 1: The Legislative oversight and representative role of the Legislature Strengthened
2015/16 Planned Actions:
MT Strategy:
N/A
N/A
N/A
Attendanxce of Members in
Committees & Plenary has
improved specifically after the
introduction of e- registration/
Clock - in - Sysytem for
Plenary attendance
338
344.8
11.6
14.9
371.3
292.3
11.7
14.9
318.9
336.7
15.7
13.9
366.3
374.2
18.7
28.8
421.7
92.9% 91.7%
91.9% 88.7%
3.1%
4.3%
4.4%
3.7%
4.0%
3.8%
6.8%
4.7%
100.0% 100.0% 100.0% 100.0%
2015/16
Appr. Spent by
Budget End Sept
2016/17
2017/18
2018/19
1551 Parliament
236.359
371.304
100.840
318.904
366.300
421.681
236.359
371.304
100.840
318.904
366.300
421.681
236.359
371.304
100.840
318.904
366.300
421.681
339
340
2017/18
2018/19
34.144
50.234
11.548
50.149
52.656
55.289
301.025
622.115
164.410
401.945
478.315
564.412
23.583
81.302
13.833
51.152
58.470
67.241
0.000
0.000
0.000
0.000
0.000
0.000
GoU Total
358.753
753.651
189.791
503.247
589.441
686.941
358.753
753.651
189.791
503.247
589.441
686.941
0.000
5.089
0.000
3.135
0.000
0.000
Grand Total
358.753
758.740
189.791
506.381
589.441
686.941
Recurrent
Non Wage
GoU
Development
Ext. Fin.
Attracting Investment, Market, Cooperation Assistance and Contributions from the Diaspora;
The Sector will work towards attracting investment, market, cooperation assistance and contributions from
the Diaspora for key development sectors. Promoting of Ugandas interests abroad relies on strong
diplomatic ties; targeting sustained national peace and security; increased opportunities for development in
sectors and enhanced regional and international relations. The result of the above interventions will include;
Improved Regional and International Peace and Security; Improved Commercial Diplomacy (Increased
Revenue inflows from Exports, Inward Investment and Tourism); Enhanced national wellbeing accrued
from Regional Integration, Diaspora, Bilateral and multilateral resources mobilized for development;
Enhanced benefits accrued from adherence to International Law and Commitments; Diplomatic, Protocol
and Consular Services provided at home and abroad, and Enhance national image abroad.
341
342
Baseline
2016/17 Target
90 (2011)
90
95 (2020)
70 (2011)
100
100 (2020)
50 (2011)
70
100 (2020)
13,900,000 (2011)
14,000,000
18,000,000 (2016)
Performance Indicators:
Number of voter IEC
materials produced and
disseminated
Number of voter education
training sessions conducted
Number of stakeholders
consultative meetings
conducted
Output Cost (UShs bn):
Output: 165103
20000
5000
10000
10
15
10
0.119
0.000
0.213
Performance Indicators:
Status ofRegister of Special
Interest Groups
Status of update of the
National Voter's Registration
Percentage of eligible voters 95
in voter registers(%)
Output Cost (UShs bn):
202.943
Output: 165105
2016/17
Proposed Budget and
Planned Targets
100
100
95
95
10.437
7.320
100
100
10
10
100
100
0.700
0.000
2.000
Conduct of By-elections
Performance Indicators:
Status of update of
Administrative units and
Electoral Areas
Number of elections
concluded at all levels within
stipulated period
Number of by-elections
concluded at all levels
within stipulated period(%)
Output Cost (UShs bn):
343
Table S2.3: Actions and Medium Term Strategy to Improve Sector Outcome
Sector Outcome 1: Free and Fair Elections
2015/16 Planned Actions:
MT Strategy:
Continuous sensitization of
stakeholders on the Electorsl
Process
Voter Education
Conduct Lower
Administrative Unts and
Women councils /Committees
elections.
Stakeholders Consultative
meetings have been conducted
for every milestone of the
Electoral process
The Commission has
continuously conduted Voter
Education
Baseline
2016/17 Target
2491 (2010)
2900
3265 (2020)
1 (2012)
4 (2020)
3 (2013)
1 (2020)
2015/16
Spending and Targets
Achieved by End Sept
2016/17
Proposed Budget and
Planned Targets
Performance Indicators:
Number of regional and
international meetings
attended
Number of Heads of State
hosted
Number of countries visited
Output Cost (UShs bn):
Output: 161105
Performance Indicators:
Number of International
20
20
15
15
24
11.343
8
9.216
24
16.343
344
2015/16
Spending and Targets
Achieved by End Sept
6.359
2016/17
Proposed Budget and
Planned Targets
5.259
6.359
15
1.783
0.387
1.438
Performance Indicators:
Number of negotiations
engagement
Output Cost (UShs bn):
Output: 162102
Performance Indicators:
Number of scholarships
secured
Number of tourism
promotional engagements
held
Output Cost (UShs bn):
200
204
240
20
0.562
0.125
0.556
20
4000
0.014
16500
0.068
Performance Indicators:
Number ofdistressed
Ugandans in Diaspora
assisted
Number of Visas issued
Output Cost (UShs bn):
0.063
Table S2.3: Actions and Medium Term Strategy to Improve Sector Outcome
Sector Outcome 2: Improved Regional and International relations
2015/16 Planned Actions:
MT Strategy:
345
Continue participating in
regional initiatives
MT Strategy:
Vehicle purchased
Baseline
2016/17 Target
20 (2011)
75
100 (2020)
30 (2011)
70
100 (2020)
35 (2011)
95
100 (2020)
346
Section
3: Public Administration Sector
Table S2.2: Performance Targets FY2016/17 Contributing to the Sector Outcome*
Outcome 3: Strengthened Policy Management across government
2015/16
2016/17
Approved Budget and
Spending and Targets
Proposed Budget and
Targets
Achieved by End Sept
Planned Targets
Vote: 001 Office of the President
Vote Function:1601 Economic Policy Monitoring,Evaluation & Inspection
Output: 160101
Monitoring the performance of government policies, programmes and projects
Performance Indicators:
Percentage of follow up
action undertaken on issues
identified from monitoring
exercises.
Number of public
programmes/projects
inspected in National
Priorities.
Output Cost (UShs bn):
Output: 160102
100
25
100
0.753
0.170
0.623
0.100
0.342
Performance Indicators:
Number of dialogue
2
meetings held with MDAs to
address issues identified
during monitoring.
Output Cost (UShs bn):
0.427
Output: 160104
Performance Indicators:
Number of policy reviews
conducted
Output Cost (UShs bn):
0.077
0.285
1.590
0.250
2.090
0.325
Output: 160203
Performance Indicators:
Percentage of the
comprehensive long term
policy development plan
implementation
Output Cost (UShs bn):
0.870
25
50
0.177
0.870
1680
347
5376
2015/16
Spending and Targets
Achieved by End Sept
14
2.115
2016/17
Proposed Budget and
Planned Targets
20
8.511
Table S2.3: Actions and Medium Term Strategy to Improve Sector Outcome
Sector Outcome 3: Strengthened Policy Management across government
2015/16 Planned Actions:
MT Strategy:
348
432.1
23.1
51.2
506.4
460.3
21.0
108.1
589.4
524.3
25.6
137.0
686.9
2015/16
Appr. Spent by
Budget End Sept
2017/18
2018/19
1.357
2.072
0.481
1.722
1.656
2.581
2.133
2.460
0.427
2.960
3.055
4.662
11.990
19.821
2.997
12.322
10.342
12.342
6.437
3.940
1.300
3.940
3.940
4.940
15.980
27.677
4.201
24.460
33.584
35.894
37.897
55.970
9.406
45.404
52.576
60.418
349
2015/16
Appr. Spent by
Budget End Sept
2016/17
2017/18
2018/19
202.239
254.427
126.638
252.035
298.596
350.342
202.239
254.427
126.638
252.035
298.596
350.342
5.704
4.436
1.057
3.819
8.299
10.317
0.409
0.756
0.185
0.448
0.645
1.145
21.928
22.858
5.104
22.826
22.723
25.312
28.041
28.049
6.346
27.093
31.666
36.774
42.709
280.081
15.689
58.591
65.889
76.769
0.498
15.500
0.104
0.500
0.500
0.000
43.207
295.581
15.793
59.091
66.389
76.769
47.369
124.713
31.607
122.759
140.214
162.638
47.369
124.713
31.607
122.759
140.214
162.638
358.753
758.740
189.791
506.381
589.441
686.941
350
Out of the 5.3 bn required to implement the DEAR Strategic Plan, Shs. 1
billion has been released hence a deficit of 4.3 bn. The Directorate
requires funding of Shs. 4.3 bn over a period of three years to implement
its Strategic Plan which is in line with the NDP and Vision 2040 objectives
and is aimed towards achievement of policy vibrancy and effective
Monitoring and Evaluation of government programs and projects. The key
unfunded activities in the plan include, undertaking impact assessments of
key economic government programmes, projects and policies and
development of an IT based M&E system.
Vote Function:1601 Government Mobilisation, Media and Awards
Output:
25.700
The missions operate in foreign currencies, the depreciation of the shilling
results into shortfalls amidst a challenge of a lot of underfunded outputs
such as WTO, AU, EU-ACP negotiations among others. Ushs 25.7 bn is
required to meet shortfalls on fixed costs due to los on poundage and also
351
352
ANNEX 1: MEDIUM TERM EXPENDITURE FRAMEWORK (MTEF) 2015/16 - 2020/21 (Excl. Arrears and AIA) Ushs.Bn.
FY 2015/16 Approved Budget
SECTOR/VOTE
Wage
SECURITY
001
ISO
004
Defence (incl. Auxiliary)
159
ESO
SUB-TOTAL SECURITY
WORKS AND TRANSPORT
016
Works and Transport
113
Uganda National Roads Authority (UNRA)
118
Road Fund
501- 850 District Roads Rehabilitation(PRDP&RRP)
113
Transport Corridor Project
122
KCCA Road Rehabilitation Grant
SUB-TOTAL ROADS
AGRICULTURE
010
Agriculture, Animal Industry and Fisheries
121
Dairy Development Authority
125
National Animal Genetic Res. Centre and Data Bank
142
National Agricultural Research Organisation (NARO)
152
NAADS Secretariat
155
Uganda Cotton Development Organisation
160
Uganda Coffee Development Authority
501-850
District Agricultural Extension
501-850
Production and Marketing Grant
122
KCCA Agriculture Grant
SUB-TOTAL AGRICULTURE
EDUCATION
013
Education and Sports
132
Education Service Commission
136
Makerere University
137
Mbarara University
138
Makerere University Business School
139
Kyambogo University
140
Uganda Management Institute
149
Gulu University
111
Busitema University
127
Muni University
128
UNEB
501-850
District Primary Educ incl SFG
501-850
District Secondary Education
501-850
District Tertiary Institutions
501-850
District Health Training Schools
122
KCCA Education Grant
SUB-TOTAL EDUCATION
HEALTH
014
107
114
115
116
134
151
161
162
163-176
501-850
501-850
501-850
122
Health
Uganda Aids Commission( Statutory)
Uganda Cancer Institute
Uganda Heart Institute
National Medical Stores
Health Service Commission
Uganda Blood Transfusion Service (UBTS)
Mulago Hospital Complex
Butabika Hospital
Regional Referral Hospitals
District NGO Hospitals/Primary Health Care
District Primary Health Care
District Hospitals
KCCA Health Grant
SUB-TOTAL HEALTH
Non-Wage
Recurrent
Domestic
Dev
External
Financing
Total excl.
External
Financing
Total incl.
External
Financing
Wage
Non-Wage
Recurrent
Domestic
Dev
External
Financing
Total excl.
External
Financing
Total incl.
External
Financing
Wage
Non-Wage
Recurrent
Domestic
Dev
External
Financing
Total excl.
External
Financing
Total incl.
External
29.48
388.82
9.26
427.57
21.19
470.25
14.78
506.22
0.65
138.99
0.39
140.04
562.32
562.32
51.32
998.07
24.43
1,073.83
51.32
1,560.39
24.43
1,636.14
29.48
388.82
9.26
427.57
21.19
434.94
14.78
470.90
0.65
138.99
0.39
140.04
465.41
465.41
51.32
962.76
24.43
1,038.51
51.32
1,428.17
24.43
1,503.93
30.96
408.26
9.73
448.95
25.21
517.58
17.59
560.38
0.78
166.79
0.47
168.05
380.38
380.38
56.95
1,092.63
27.78
1,177.37
56.95
1,473.02
27.78
1,557.75
8.87
18.43
1.99
32.32
18.23
415.94
170.12
1,130.12
716.72
465.93
-
30.45
18.23
415.94
-
464.61
30.76
552.89
204.15
1,283.62
42.68
215.41
75.48
1,821.34
860.75
2,166.18
-
325.00
2,669.74
417.93
35.57
179.51
159.12
3,786.86
36.23
21.69
494.96
29.29
209.44
1,106.34
417.93
35.57
179.51
62.90
2,011.69
9.31
19.35
2.09
35.57
179.51
62.90
1,578.22
170.12
1,069.69
35.57
179.51
62.90
1,517.79
115.56
1,563.39
-
466.48
928.02
1,632.71
417.93
35.57
179.51
135.05
3,328.79
8.87
18.43
1.99
29.29
211.31
1,166.78
417.93
35.57
179.51
62.90
2,074.00
249.69
1,324.67
497.06
42.68
215.41
75.48
2,404.99
1,110.44
3,490.85
497.06
42.68
215.41
96.58
5,453.02
5.59
1.57
1.90
18.97
2.18
16.28
0.05
46.55
42.36
2.47
2.25
8.77
4.09
1.39
27.91
14.14
0.08
103.46
45.27
1.00
9.13
172.70
3.91
6.22
238.23
37.35
93.22
5.04
4.15
36.87
178.97
5.30
27.91
16.28
14.14
6.36
388.25
130.57
5.04
4.15
91.23
178.97
5.30
27.91
16.28
14.14
6.36
479.96
5.59
1.57
1.90
18.97
2.18
16.28
0.05
46.55
42.20
2.47
2.25
8.77
4.09
0.89
27.91
14.14
0.08
102.81
38.71
1.00
9.13
272.41
4.41
6.22
331.89
106.25
86.51
5.04
4.15
36.87
278.68
5.30
27.91
16.28
14.14
6.36
481.25
192.75
5.04
4.15
77.08
278.68
5.30
27.91
16.28
14.14
6.36
627.71
2.28
1.65
2.00
2.29
17.10
0.06
25.37
50.22
2.94
2.68
10.43
4.86
1.06
33.22
16.83
0.10
122.34
46.45
0.24
326.90
7.46
381.05
156.31
98.96
4.59
4.67
10.67
334.05
1.06
33.22
17.10
16.83
7.62
528.76
255.27
4.59
4.67
25.25
334.05
1.06
33.22
17.10
16.83
7.62
699.66
11.22
1.27
72.48
17.34
11.43
23.23
1.23
13.19
12.15
2.64
3.45
779.45
189.53
28.55
24.82
1,191.98
131.23
4.57
21.47
3.31
2.958
7.29
0.30
5.09
7.24
3.33
27.50
72.53
127.05
27.50
4.49
6.07
451.92
81.48
0.65
21.11
3.89
2.80
0.22
1.50
2.82
1.10
4.76
54.20
8.86
1.30
184.69
200.48
-
424.41
6.49
115.06
24.54
17.18
30.75
3.02
21.09
20.49
10.73
30.95
906.18
325.44
56.05
4.49
32.20
2,029.07
11.22
1.27
72.48
17.34
11.43
23.23
1.23
13.19
12.15
2.64
3.45
779.45
189.53
28.55
24.82
1,191.98
130.42
4.04
21.47
3.31
2.96
7.29
0.30
5.09
7.24
3.33
27.50
72.53
127.05
27.50
4.49
6.07
450.57
62.23
0.65
20.16
3.80
2.80
0.22
1.50
2.50
1.08
4.55
54.20
8.86
1.30
163.85
388.73
-
203.86
5.96
114.11
24.45
17.18
30.75
3.02
20.78
20.46
10.52
30.95
906.18
325.44
56.05
4.49
32.20
1,806.41
592.59
5.96
114.11
24.45
17.18
30.75
3.02
20.78
20.46
10.52
30.95
906.18
325.44
56.05
4.49
32.20
2,195.13
11.78
1.33
76.11
18.21
12.00
24.40
1.29
13.85
12.76
2.78
3.62
818.43
199.01
29.98
26.06
1,251.58
155.19
10.43
25.54
3.93
15.63
3.52
0.35
6.05
8.61
3.96
32.73
86.31
151.19
32.72
11.05
7.23
554.47
74.67
0.78
24.19
4.56
3.36
0.27
1.80
3.00
1.29
5.46
65.04
10.63
1.57
196.62
281.98
-
200.48
223.93
6.49
115.06
24.54
17.18
30.75
3.02
21.09
20.49
10.73
30.95
906.18
325.44
56.05
4.49
32.20
1,828.59
241.65
12.55
125.84
26.71
30.99
28.18
3.44
22.90
22.66
12.19
36.35
969.78
360.83
62.70
11.05
34.85
2,002.67
523.63
12.55
125.84
26.71
30.99
28.18
3.44
22.90
22.66
12.19
36.35
969.78
360.83
62.70
11.05
34.85
2,284.65
6.99
1.38
2.35
2.29
1.15
2.17
20.04
3.80
42.67
244.52
3.55
330.92
64.37
6.24
2.05
4.70
218.61
2.77
6.10
16.70
3.66
26.62
17.19
20.54
5.94
1.32
396.84
29.68
0.13
8.72
4.56
0.45
0.37
5.02
1.86
13.91
18.08
8.20
0.13
91.11
444.02
3.24
4.68
451.94
101.04
7.75
13.12
11.55
218.61
4.37
8.65
41.77
9.33
83.19
17.19
283.14
14.14
5.00
818.86
545.07
7.75
16.36
11.55
218.61
4.37
8.65
41.77
9.33
83.19
17.19
287.82
14.14
5.00
1,270.80
6.99
1.38
2.35
2.29
1.15
2.17
20.04
3.80
42.67
244.52
3.55
330.92
62.77
6.24
2.05
4.48
218.61
2.77
6.10
15.06
3.66
21.80
17.19
20.54
5.94
1.32
388.55
24.68
0.13
8.40
4.50
0.35
0.37
5.02
1.81
13.72
18.08
8.20
0.13
85.38
552.83
25.90
-
94.44
7.75
12.80
11.26
218.61
4.27
8.65
40.12
9.27
78.19
17.19
283.14
14.14
5.00
804.85
647.27
7.75
38.70
11.26
218.61
4.27
8.65
40.12
9.27
78.19
17.19
284.97
14.14
5.00
1,385.40
7.34
1.45
2.47
2.40
1.21
2.28
21.05
3.99
44.81
256.74
3.72
347.46
74.70
7.42
4.36
74.70
32.72
3.30
86.31
25.94
20.46
24.44
7.07
1.57
363.01
29.61
1.76
10.08
29.61
0.42
65.04
2.17
16.46
21.70
9.84
0.16
186.84
49.36
29.11
111.66
10.63
16.91
106.72
32.72
4.93
2.28
172.40
6.16
87.20
20.46
302.88
16.91
5.45
897.31
161.02
10.63
46.02
106.72
32.72
4.93
2.28
172.40
6.16
87.20
20.46
302.88
16.91
5.45
975.79
5.36
5.40
3.78
-
183.45
17.34
2.22
1.23
60.37
-
233.28
-
20.82
1.85
0.13
4.22
2.50
3.35
2.00
0.01
34.89
243.59
-
15.26
12.08
2.20
0.16
5.02
2.98
3.99
5.70
0.01
32.14
21.77
243.59
415.98
19.19
7.46
9.05
62.88
3.35
2.00
0.01
519.92
175.46
20.81
2.31
1.26
72.45
-
226.91
172.39
19.19
7.46
9.05
62.88
3.35
2.00
0.01
276.33
5.62
5.67
3.96
-
233.28
442.90
19.19
7.75
9.22
62.88
3.35
2.00
0.01
547.31
146.22
17.34
1.93
1.05
60.37
-
264.61
209.63
19.19
7.75
9.22
62.88
3.35
2.00
0.01
314.03
5.36
5.40
3.78
-
14.53
20.82
1.85
0.13
4.22
2.50
3.35
2.00
0.01
34.89
193.16
23.01
8.14
10.25
75.43
3.99
5.70
0.01
319.69
214.93
23.01
8.14
10.25
75.43
3.99
5.70
0.01
341.46
4.25
2.43
25.88
4.15
5.59
3.80
7.06
4.11
5.93
194.89
45.86
0.78
304.72
9.35
21.88
0.60
8.84
60.73
5.54
7.41
1.50
6.66
10.48
14.57
231.22
60.48
2.16
441.41
32.21
2.11
6.71
0.24
0.74
0.87
131.67
7.93
101.66
20.73
0.27
305.15
9.35
58.34
0.60
13.38
93.32
9.92
13.74
6.18
13.72
146.26
28.43
527.77
127.06
3.21
1,051.28
9.35
58.34
0.60
13.38
93.32
9.92
13.74
6.18
13.72
146.26
28.43
527.77
127.06
3.21
1,051.28
9.35
21.53
0.60
8.48
58.78
5.54
7.41
1.50
6.66
10.15
14.07
231.22
60.48
2.16
437.93
31.32
2.08
5.95
0.20
0.70
0.87
112.19
6.98
101.66
20.19
0.24
282.38
9.35
57.10
0.60
13.00
90.61
9.89
13.70
6.18
13.72
126.45
26.98
527.77
126.52
3.18
1,025.04
9.35
57.10
0.60
13.00
90.61
9.89
13.70
6.18
13.72
126.45
26.98
527.77
126.52
3.18
1,025.04
4.46
2.56
8.17
1.21
1.33
3.99
7.41
1.29
6.23
204.63
48.15
1.33
290.76
9.35
25.62
0.72
10.10
69.95
6.59
8.82
1.78
7.92
12.08
16.75
275.15
71.97
2.57
519.37
37.58
0.24
2.31
0.42
0.78
1.05
134.63
122.00
24.22
10.96
334.19
9.35
67.66
0.72
12.89
80.43
8.21
10.93
6.83
15.33
147.99
22.98
601.78
144.34
14.86
1,144.31
9.35
67.66
0.72
12.89
80.43
8.21
10.93
6.83
15.33
147.99
22.98
601.78
144.34
14.86
1,144.31
72.15
1,254.80
54.36
91.72
14.53
4.25
2.43
25.88
4.15
5.59
3.80
7.06
4.11
5.93
194.89
45.86
0.78
304.72
96.22
1,775.17
40.21
-
146.46
388.73
1.83
580.55
272.29
21
3,048.03
14.58
-
170.90
281.98
78.47
21.77
353
12/11/15, 5:55 PM
ANNEX 1: MEDIUM TERM EXPENDITURE FRAMEWORK (MTEF) 2015/16 - 2020/21 (Excl. Arrears and AIA) Ushs.Bn.
FY 2015/16 Approved Budget
SECTOR/VOTE
Non-Wage
Recurrent
Wage
ACCOUNTABILITY
008
MFPED
103
Inspectorate of Government (IGG) (Statutory)
112
Directorate of Ethics and Integrity
130
Treasury Operations
131
Audit (Statutory)
141
URA
143
Uganda Bureau of Statistics
153
PPDA
501-850
District Grant for Monitoring and Accountability
122
KCCA Accountability Grant
SUB- TOTAL ACCOUNTABILITY
110.36
17.82
4.67
7.14
22.29
84.09
23.31
4.79
15.24
0.43
290.14
366.31
3.14
0.21
4.94
45.66
33.60
2.26
-
94.67
1.30
1.65
-
456.12
4.06
5.35
4.06
5.35
2.16
1.33
5.76
3.72
1.86
PUBLIC ADMINISTRATION
001
Office of the President (excl E&I)
002
State House
006
Foreign Affairs
100
Specified Officers - Salaries (Statutory)
102
Electoral Commission (Statutory)
201-231
Missions Abroad
SUB-TOTAL PUBLIC ADMINISTRATION
LEGISLATURE
104
Parliamentary Commission (Statutory)
SUB-TOTAL PARLIAMENT
INTEREST PAYMENTS DUE
Domestic Interest
External Interest
SUB-TOTAL INTEREST PAYMENTS
Wage
Non-Wage
Recurrent
Domestic
Dev
External
Financing
106.49
17.82
4.67
7.14
22.29
84.09
23.31
4.79
15.24
0.43
286.27
509.62
2.93
0.21
4.83
45.66
20.48
2.22
-
90.66
-
97.62
4.36
17.76
0.48
19.59
107.13
12.85
3.68
165.84
585.95
307.88
47.40
355.28
2,449.83
11.90
2,461.73
317.29
47.40
364.69
2,767.11
59.31
2,826.42
4.06
4.88
4.06
4.88
11.85
8.77
3.28
8.32
0.55
32.78
0.78
22.70
19.40
12.53
14.24
11.40
0.11
80.38
23.47
19.40
12.53
14.24
11.40
0.11
81.16
2.16
1.33
5.76
3.72
1.86
14.83
8.68
9.29
3.48
2.20
8.99
0.11
32.76
3.39
0.30
13.65
0.59
38.57
14.79
14.24
53.36
25.05
68.42
93.47
55.60
15.68
3.69
71.29
2.38
2.52
-
49.24
0.36
4.89
26.98
1.38
1.58
4.44
1.13
0.17
35.67
49.60
0.94
5.96
6.91
6.51
3.72
10.23
2.50
3.95
6.74
0.84
5.76
1.50
1.12
27.96
153.33
-
46.09
2.80
24.02
8.87
25.91
9.94
3.35
3.49
23.36
81.96
3.59
30.44
0.20
Total excl.
External
Financing
Total incl.
External
Financing
611.55
2.93
0.25
39.07
20.57
112.49
13.49
3.86
174.14
126.72
21.20
5.55
8.50
26.53
100.07
27.74
5.70
18.14
0.52
340.66
702.55
92.80
307.88
46.98
354.85
1,780.94
207.81
1,988.75
316.82
46.98
363.80
2,097.77
254.78
2,352.55
4.27
5.81
4.27
5.81
11.85
3.77
3.28
8.32
0.55
27.78
1.39
22.51
14.39
12.53
14.24
11.40
0.11
75.18
23.90
14.39
12.53
14.24
11.40
0.11
76.57
2.27
1.40
6.05
3.91
1.95
14.83
8.50
9.29
3.48
2.20
8.99
0.11
32.57
80.65
15.68
68.42
164.75
3.39
0.30
13.14
0.52
1.47
14.79
17.99
15.61
3.69
13.65
16.26
33.60
78.60
4.26
1.58
4.44
1.13
0.17
90.17
2.38
2.52
-
4.89
26.79
1.38
1.58
4.44
1.13
0.17
35.48
148.64
0.30
78.60
4.26
1.58
4.44
1.13
0.17
90.17
1.15
4.19
5.34
44.25
44.25
8.60
13.88
22.48
8.60
58.13
66.73
0.94
5.96
6.91
6.24
3.72
9.96
0.97
1.62
2.59
75.45
0.20
6.88
36.48
0.54
0.41
0.70
0.67
70.01
-
20.46
84.92
-
2.50
3.95
6.74
0.84
5.76
1.50
1.12
27.96
153.33
-
47.81
2.80
15.92
7.75
25.63
9.94
2.97
3.49
23.36
81.96
3.59
30.44
0.20
71.77
0.20
6.88
17.12
0.54
0.41
0.70
0.57
70.01
-
6.17
144.49
3.00
34.85
137.01
27.29
16.10
5.56
5.28
51.32
235.29
70.01
3.59
30.44
0.20
6.17
127.93
49.53
948.08
24.10
227.79
127.93
20.34
404.15
5.10
179.47
0.78
2,026.99
331.19
2,358.19
379.53
56.37
435.90
2,406.53
387.56
2,794.09
14.22
4.53
3.94
9.99
0.66
33.34
8.04
15.57
10.11
11.05
4.15
2.61
10.70
0.13
38.75
26.60
16.98
14.13
16.51
13.32
0.13
87.67
34.64
16.98
14.13
16.51
13.32
0.13
95.71
99.95
15.61
109.26
224.82
3.56
0.31
15.63
0.61
1.76
17.75
3.87
16.25
19.51
64.62
103.41
168.04
177.81
4.20
1.58
4.44
1.13
0.17
189.32
177.81
4.20
1.58
4.44
1.13
0.17
189.32
2.50
2.64
-
178.37
0.36
-
5.14
31.88
1.64
1.87
5.28
1.34
0.20
42.23
2.62
2.62
8.15
11.30
19.45
8.15
13.92
22.07
0.99
6.26
7.25
7.42
4.42
11.85
59.55
181.63
3.00
26.74
141.72
27.01
16.10
5.17
5.18
51.32
235.29
70.01
3.59
30.44
0.20
6.17
127.93
49.53
981.07
2.62
4.14
7.08
0.88
6.04
1.58
1.17
29.36
160.99
-
56.90
3.33
18.94
9.22
30.50
11.83
3.53
27.80
27.80
97.53
4.28
36.23
0.20
169.66
122.08
3.00
26.74
31.61
27.01
16.10
5.17
5.18
51.32
235.29
70.01
3.59
30.44
0.20
6.17
127.93
49.53
811.41
25.30
239.18
127.93
24.20
480.24
6.12
215.01
45.40
252.04
27.09
0.52
59.09
119.62
503.77
11.24
11.11
4.36
0.55
8.71
17.26
53.23
35.99
268.90
26.45
43.11
103.83
478.29
77.74
77.74
273.67
273.67
1.39
81.96
109.26
191.23
148.94
10.71
10.58
4.15
0.52
8.30
16.42
50.67
40.57
228.36
23.18
242.72
87.28
622.11
5.25
18.34
0.83
44.56
15.93
84.92
56.53
257.28
28.17
0.52
295.58
119.62
757.71
56.53
257.28
28.17
0.52
295.58
119.62
757.71
10.71
10.58
4.15
0.52
8.30
16.44
50.69
30.24
225.97
22.23
36.23
87.25
401.92
4.46
15.49
0.71
14.56
15.93
51.15
45.40
252.04
27.09
0.52
59.09
119.62
503.77
74.04
74.04
282.37
282.37
14.89
14.89
371.30
371.30
371.30
371.30
74.04
74.04
229.97
229.97
14.89
14.89
318.90
318.90
318.90
318.90
1,370.53
285.66
1,656.19
1,370.53
285.66
1,656.19
1,591.68
422.33
2,014.01
1,591.68
422.33
2,014.01
383.89
230.00
383.89
230.00
8,504.87
2,288.31
10,793.18
2,014.01
618.27
13,425.46
14,440.14
2,399.40
16,839.54
2,014.01
618.27
19,471.82
3,719.75
261.46
3,981.21
75.76
4,056.97
5,523.35
73.10
5,596.45
1.30
5,597.75
7,858.86
2,288.31
10,147.17
1,656.19
910.26
12,713.62
1,591.68
422.33
2,014.01
383.89
230.00
13,382.21
2,361.41
15,743.62
1,656.19
911.57
18,311.37
110.11
6.17
1,295.73
1,439.62
2,735.35
162.96
2,898.31
3,385.07
587.24
3,972.31
2,014.01
410.71
6,397.03
3,824.06
261.46
4,085.52
44.60
4,130.12
Total incl.
External
369.45
56.37
425.82
5,935.27
111.09
6,046.36
6,046.36
4.57
18.65
0.50
Total excl.
External
Financing
41.16
2.14
-
105.37
2,847.62
587.24
3,434.85
1,656.19
671.55
5,762.59
External
Financing
781.91
42.78
6.31
8.50
52.88
269.43
65.81
12.22
18.14
0.52
1,258.50
5.10
202.61
1,291.49
1,439.62
2,731.11
162.96
2,894.07
Domestic
Dev
742.84
42.78
6.31
8.50
52.88
267.35
65.81
12.22
18.14
0.52
1,217.35
127.93
20.34
412.31
1,370.53
285.66
1,656.19
Non-Wage
Recurrent
711.13
38.51
5.36
7.14
46.70
239.02
56.64
10.69
15.24
0.43
1,130.86
24.10
227.79
Wage
620.47
38.51
5.36
7.14
46.70
236.88
56.64
10.69
15.24
0.43
1,038.06
124.03
3.00
34.85
52.10
27.29
16.10
5.56
5.28
51.32
235.29
70.01
3.59
30.44
0.20
6.17
127.93
49.53
842.70
Total incl.
External
Financing
575.70
40.02
5.36
7.14
46.82
238.53
65.54
10.72
15.24
0.43
1,005.51
Total excl.
External
Financing
481.03
38.72
5.36
7.14
46.82
236.88
65.54
10.72
15.24
0.43
907.89
External
Financing
4.36
17.76
0.48
19.59
107.13
8.63
3.68
161.62
SOCIAL DEVELOPMENT
018
Gender, Labour and Social Development
124
Equal Opportunities Commission
501-850
District Functional Adult Literacy Grant
501-850
District Women, Youth and Disability Councils Grant
501-851
Community Based Rehabilitation/ Public Libraries
122
KCCA Social Development Grant
SUB-TOTAL SOCIAL DEVELOPMENT
Domestic
Dev
5.79
54.79
24.57
2.66
-
1,334.50
1,511.60
2,846.10
144.42
2,990.52
1,580.18
714.66
2,294.84
3,221.87
683.49
3,905.36
2,294.84
486.97
6,687.16
8.04
20.95
18.68
85.57
18.68
39.63
104.25
212.75
4.65
1.87
5.28
1.34
0.20
226.09
212.75
4.65
1.87
5.28
1.34
0.20
226.09
1.16
1.95
3.11
12.60
12.60
9.58
12.63
22.21
9.58
25.24
34.81
86.13
0.24
8.26
20.55
0.65
0.41
0.84
0.42
84.01
-
88.52
215.10
145.64
3.57
31.34
36.85
32.03
18.28
5.95
29.39
57.16
258.53
84.01
4.28
36.23
0.20
7.41
127.93
55.62
934.43
234.16
3.57
31.34
163.44
32.03
18.28
5.95
29.39
57.16
258.53
84.01
4.28
36.23
0.20
7.41
127.93
55.62
1,149.53
5.35
18.59
0.86
14.56
19.12
58.47
52.58
298.60
31.67
0.55
66.39
140.21
589.99
52.58
298.60
31.67
0.55
66.39
140.21
589.99
14.89
14.89
366.30
366.30
366.30
366.30
1,580
715
2,294.84
1,580
715
2,294.84
8,658.87
2,508.84
11,168
2,294.84
675.24
14,137.79
15,340.11
2,508.84
17,849
2,294.84
675.24
20,922.45
178.73
7.41
2.09
4,102.50
313.75
4,416
43.85
4,460.11
126.59
6,681.24
103.41
6,784.65
6,784.65
354
12/11/15, 5:55 PM
ANNEX 1: MEDIUM TERM EXPENDITURE FRAMEWORK (MTEF) 2015/16 - 2020/21 (Excl. Arrears and AIA) Ushs.Bn.
FY 2018/19 Budget Projections
SECTOR/VOTE
SECURITY
001
ISO
004
Defence (incl. Auxiliary)
159
ESO
SUB-TOTAL SECURITY
WORKS AND TRANSPORT
016
Works and Transport
113
Uganda National Roads Authority (UNRA)
118
Road Fund
501- 850 District Roads Rehabilitation(PRDP&RRP)
113
Transport Corridor Project
122
KCCA Road Rehabilitation Grant
SUB-TOTAL ROADS
AGRICULTURE
010
Agriculture, Animal Industry and Fisheries
121
Dairy Development Authority
125
National Animal Genetic Res. Centre and Data Bank
142
National Agricultural Research Organisation (NARO)
152
NAADS Secretariat
155
Uganda Cotton Development Organisation
160
Uganda Coffee Development Authority
501-850
District Agricultural Extension
501-850
Production and Marketing Grant
122
KCCA Agriculture Grant
SUB-TOTAL AGRICULTURE
EDUCATION
013
Education and Sports
132
Education Service Commission
136
Makerere University
137
Mbarara University
138
Makerere University Business School
139
Kyambogo University
140
Uganda Management Institute
149
Gulu University
111
Busitema University
127
Muni University
128
UNEB
501-850
District Primary Educ incl SFG
501-850
District Secondary Education
501-850
District Tertiary Institutions
501-850
District Health Training Schools
122
KCCA Education Grant
SUB-TOTAL EDUCATION
HEALTH
014
107
114
115
116
134
151
161
162
163-176
501-850
501-850
501-850
122
Health
Uganda Aids Commission( Statutory)
Uganda Cancer Institute
Uganda Heart Institute
National Medical Stores
Health Service Commission
Uganda Blood Transfusion Service (UBTS)
Mulago Hospital Complex
Butabika Hospital
Regional Referral Hospitals
District NGO Hospitals/Primary Health Care
District Primary Health Care
District Hospitals
KCCA Health Grant
SUB-TOTAL HEALTH
Wage
Non-Wage
Recurrent
Domestic
Dev
External
Financing
Total excl.
External
Financing
Total incl.
External
Wage
Non-Wage
Recurrent
Domestic
Dev
External
Financing
Total excl.
External
Financing
Total incl.
External
Wage
Non-Wage
Recurrent
Domestic
Dev
32.50
428.68
10.21
471.40
29.75
610.74
20.75
661.24
0.90
191.81
0.54
193.25
246.51
246.51
63.16
1,231.23
31.51
1,325.89
63.16
1,477.74
31.51
1,572.40
34.13
450.11
10.72
494.97
32.73
671.81
22.83
727.37
1.08
230.18
0.65
231.90
251.79
251.79
67.94
1,352.10
34.20
1,454.24
67.94
1,603.89
34.20
1,706.02
35.84
472.62
11.26
519.71
37.64
772.59
26.25
836.47
1.30
276.21
0.78
278.29
9.78
20.32
2.20
42.76
25.60
584.06
1,769.89
1,410.94
-
287.30
1,522.08
586.26
49.08
247.73
86.80
2,779.25
2,057.20
2,933.03
586.26
49.08
247.73
91.03
5,964.31
10.26
21.33
2.31
47.03
28.16
642.46
2,236.38
850.62
-
717.65
2,575.40
2,671.52
644.77
58.90
297.27
104.16
6,352.02
54.09
32.38
738.83
339.02
1,820.89
644.77
58.90
297.27
104.16
3,265.02
10.78
22.40
2.42
33.91
281.72
1,771.40
58.90
297.27
104.16
2,513.45
35.60
175.59
115.08
5.21
5.25
12.58
384.08
1.25
39.19
17.95
19.86
8.76
609.21
290.67
5.21
5.25
12.58
384.08
1.25
39.19
17.95
19.86
8.76
784.80
2.51
1.82
2.20
2.53
18.85
0.06
27.97
65.19
3.82
3.48
13.54
6.31
1.38
43.11
21.84
0.13
158.80
64.11
0.33
451.12
10.30
525.85
191.97
131.81
5.64
5.67
13.87
459.96
1.38
43.11
18.85
21.84
10.49
712.62
323.78
5.64
5.67
13.87
459.96
1.38
43.11
18.85
21.84
10.49
904.59
281.37
14.61
137.88
29.01
34.91
30.08
3.84
25.13
14.88
13.86
42.43
1,035.99
399.59
70.09
13.04
37.69
2,184.38
439.12
14.61
137.88
29.01
34.91
30.08
3.84
25.13
14.88
13.86
42.43
1,035.99
399.59
70.09
13.04
37.69
2,342.14
12.99
1.47
83.91
20.08
13.23
26.90
1.42
15.27
14.07
3.06
3.99
902.31
219.41
33.05
28.73
1,379.87
201.44
13.54
33.16
5.11
20.29
4.57
0.46
7.86
5.14
42.48
112.04
196.25
42.47
14.34
9.38
708.52
103.05
1.08
33.38
6.29
4.64
0.37
2.48
4.14
1.78
7.53
89.75
14.67
2.16
271.34
317.48
16.09
150.45
31.48
38.16
31.83
4.36
27.27
15.85
15.73
46.48
1,104.10
430.32
75.52
14.34
40.27
2,359.73
129.91
12.31
19.33
124.72
38.61
5.64
2.39
198.74
6.68
96.58
24.14
323.38
19.66
5.95
1,008.05
190.64
12.31
42.57
124.72
38.61
5.64
2.39
198.74
6.68
96.58
24.14
323.38
19.66
5.95
1,092.02
8.10
1.60
2.72
2.65
1.33
2.51
23.20
4.40
49.40
283.06
4.11
383.08
96.96
9.64
5.66
96.96
42.47
4.28
112.04
33.67
26.56
31.72
9.18
2.04
471.18
40.86
2.43
13.91
40.86
0.57
89.75
2.99
22.72
29.95
13.58
0.22
257.84
221.94
26.53
8.80
11.54
86.83
4.71
6.72
0.01
367.08
232.50
26.53
8.80
11.54
86.83
4.71
6.72
0.01
377.64
6.20
6.25
4.37
-
242.13
28.72
3.19
1.74
99.98
-
16.82
15.68
2.86
0.21
6.52
3.87
5.18
7.40
0.01
41.72
11.03
78.14
0.84
14.87
97.96
9.52
12.70
7.51
17.13
170.43
26.31
679.84
163.34
17.03
1,306.65
11.03
78.14
0.84
14.87
97.96
9.52
12.70
7.51
17.13
170.43
26.31
679.84
163.34
17.03
1,306.65
4.92
2.82
9.00
1.33
1.47
4.40
8.17
1.42
6.87
225.61
53.08
1.47
320.56
12.13
33.25
0.93
13.11
90.80
8.55
11.44
2.32
10.28
15.68
21.74
357.14
93.42
3.34
674.14
51.87
0.33
8.21
0.57
1.08
1.45
185.79
168.36
33.43
15.12
466.20
32.29
652.41
234.77
1,476.17
49.08
247.73
86.80
2,094.55
2.39
1.73
2.09
2.41
17.95
0.06
26.64
59.26
3.47
3.16
12.31
5.74
1.25
39.19
19.86
0.12
144.36
53.42
0.28
375.93
8.58
438.21
12.37
1.40
79.91
19.12
12.60
25.62
1.35
14.54
13.40
2.91
3.80
859.35
208.96
31.47
27.36
1,314.16
183.13
12.31
30.14
4.64
18.45
4.15
0.42
7.14
4.67
38.62
101.85
178.41
38.61
13.04
8.53
644.11
85.87
0.90
27.82
5.24
3.86
0.31
2.07
3.45
1.49
6.28
74.79
12.22
1.80
226.11
7.71
1.52
2.59
2.52
1.27
2.39
22.10
4.19
47.05
269.58
3.91
364.83
88.15
8.76
5.14
88.15
38.61
3.89
101.85
30.61
24.14
28.84
8.35
1.85
428.35
34.05
2.02
11.59
34.05
0.48
74.79
2.50
18.93
24.96
11.32
0.18
214.87
5.90
5.95
4.16
-
201.78
23.93
2.66
1.45
83.31
-
16.02
14.26
2.60
0.19
5.93
3.52
4.71
6.72
0.01
37.93
4.68
2.68
8.57
1.27
1.40
4.19
7.78
1.35
6.54
214.86
50.56
1.40
305.29
11.03
30.23
0.84
11.91
82.55
7.77
10.40
2.11
9.35
14.26
19.76
324.68
84.92
3.03
612.85
43.22
0.28
6.84
0.48
0.90
1.21
154.82
140.30
27.86
12.60
388.50
313.13
4.23
3,185.06
175.59
157.75
-
157.75
60.73
23.24
83.97
10.56
10.56
375.76
3,087.00
191.97
83.96
-
83.96
44.67
11.87
56.54
9.44
9.44
External
Financing
Total excl.
External
Financing
Total incl.
External
74.77
1,521.41
38.29
1,634.47
74.77
1,521.41
38.29
1,634.47
692.23
158.71
-
825.30
338.07
2,125.68
70.68
356.73
124.99
3,016.15
402.93
2,180.46
741.26
70.68
356.73
124.99
3,877.05
1,095.17
2,339.17
741.26
70.68
356.73
124.99
4,728.00
2.64
1.91
2.31
2.66
19.79
0.06
29.37
74.97
4.39
4.00
15.57
7.26
1.58
49.58
25.12
0.15
182.62
76.93
0.40
541.34
12.36
631.03
82.66
154.54
6.30
6.31
15.97
551.25
1.58
49.58
19.79
25.12
12.57
843.01
237.20
6.30
6.31
15.97
551.25
1.58
49.58
19.79
25.12
12.57
925.68
401.43
16.09
150.45
31.48
38.16
31.83
4.36
27.27
15.85
15.73
46.48
1,104.10
430.32
75.52
14.34
40.27
2,443.68
13.64
1.54
88.10
21.08
13.89
28.24
1.49
16.03
14.77
3.21
4.19
947.43
230.38
34.70
30.17
1,448.86
231.66
15.57
38.13
5.87
23.34
5.25
0.53
9.04
5.91
48.86
128.84
225.69
48.84
16.50
10.79
814.80
123.66
1.30
40.06
7.55
5.56
0.44
2.98
4.97
2.14
9.04
107.70
17.60
2.59
325.60
368.95
18.41
166.30
34.51
42.79
33.94
4.99
30.04
16.91
18.16
53.05
1,183.98
473.66
83.54
16.50
43.55
2,589.26
368.95
18.41
166.30
34.51
42.79
33.94
4.99
30.04
16.91
18.16
53.05
1,183.98
473.66
83.54
16.50
43.55
2,589.26
145.92
13.66
22.29
140.47
42.47
6.19
2.51
224.99
7.39
105.78
26.56
344.73
22.76
6.36
1,112.10
190.59
13.66
34.16
140.47
42.47
6.19
2.51
224.99
7.39
105.78
26.56
344.73
22.76
6.36
1,168.64
8.50
1.68
2.86
2.78
1.40
2.64
24.36
4.62
51.87
297.21
4.31
402.23
111.51
11.08
6.51
111.51
48.84
4.92
128.84
38.72
30.54
36.48
10.56
2.35
541.86
49.03
2.91
16.69
49.03
0.69
107.70
3.59
27.26
35.94
16.30
0.26
309.41
42.43
-
169.04
15.68
26.05
163.32
48.84
7.01
2.64
260.91
8.21
117.85
30.54
369.63
26.85
6.92
1,253.50
211.48
15.68
26.05
163.32
48.84
7.01
2.64
260.91
8.21
117.85
30.54
369.63
26.85
6.92
1,295.94
264.02
31.57
9.65
12.63
103.84
5.18
7.40
0.01
434.30
273.46
31.57
9.65
12.63
103.84
5.18
7.40
0.01
443.74
6.51
6.56
4.59
-
290.56
34.46
3.83
2.09
119.97
-
17.66
18.03
3.28
0.24
7.50
4.45
5.96
8.50
0.02
47.98
315.11
37.75
10.63
14.17
124.42
5.96
8.50
0.02
516.55
315.11
37.75
10.63
14.17
124.42
5.96
8.50
0.02
516.55
12.13
90.04
0.93
16.25
108.01
10.46
13.99
8.17
18.45
202.89
28.61
751.11
179.93
19.93
1,460.90
12.13
90.04
0.93
16.25
108.01
10.46
13.99
8.17
18.45
202.89
28.61
751.11
179.93
19.93
1,460.90
5.16
2.96
9.45
1.40
1.54
4.62
8.58
1.49
7.21
236.89
55.74
1.54
336.59
13.95
38.24
1.07
15.07
104.42
9.84
13.16
2.66
11.83
18.03
25.00
410.72
107.43
3.84
775.26
62.24
0.40
9.85
0.69
1.30
1.74
222.94
202.03
40.11
18.14
559.44
13.95
105.64
1.07
18.43
123.73
11.92
16.00
9.02
20.40
242.47
32.21
849.63
203.28
23.52
1,671.28
13.95
105.64
1.07
18.43
123.73
11.92
16.00
9.02
20.40
242.47
32.21
849.63
203.28
23.52
1,671.28
450.91
850.95
82.66
42.43
355
12/11/15, 5:55 PM
ANNEX 1: MEDIUM TERM EXPENDITURE FRAMEWORK (MTEF) 2015/16 - 2020/21 (Excl. Arrears and AIA) Ushs.Bn.
FY 2018/19 Budget Projections
SECTOR/VOTE
ACCOUNTABILITY
008
MFPED
103
Inspectorate of Government (IGG) (Statutory)
112
Directorate of Ethics and Integrity
130
Treasury Operations
131
Audit (Statutory)
141
URA
143
Uganda Bureau of Statistics
153
PPDA
501-850
District Grant for Monitoring and Accountability
122
KCCA Accountability Grant
SUB- TOTAL ACCOUNTABILITY
ENERGY AND MINERAL DEVELOPMENT
017
Energy and Minerals
123
Rural Electrification Agency (REA)
SUB-TOTAL ENERGY AND MINERAL DEVELOPMENT
TOURISM, TRADE AND INDUSTRY
015
Trade, Industry and Cooperatives
022
Tourism, Wildlife and Antiquities
154
Uganda National Bureau of Standards
110
Uganda Industrial Research Institute
117
Uganda Tourism Board
501-850
District Trade and Commercial Services
SUB-TOTAL TOURISM, TRADE AND INDUSTRY
Wage
Non-Wage
Recurrent
4.80
19.58
0.53
703.28
3.37
0.29
21.59
118.11
14.17
4.05
182.84
149.53
25.02
6.55
10.03
31.30
118.08
32.73
6.72
21.40
0.61
401.97
807.94
4.48
6.86
4.48
6.86
2.38
1.47
6.36
4.10
2.05
External
Financing
Total incl.
External
17.61
875.22
47.97
7.37
10.03
59.56
299.20
75.16
13.84
21.40
0.61
1,410.36
424.87
64.83
489.70
1,626.18
439.51
2,065.69
436.21
64.83
501.04
11.93
13.04
4.89
3.09
12.63
0.15
45.73
16.36
5.21
4.53
11.49
0.76
38.34
11.23
18.45
0.73
19.17
205.12
0.41
-
5.40
37.62
1.94
2.21
6.23
1.59
0.24
49.83
1.04
6.58
7.61
8.76
5.22
13.98
1.34
2.24
3.58
2.75
4.35
7.43
0.93
6.35
1.66
1.23
30.83
169.04
-
67.14
3.93
22.35
10.88
35.99
13.96
4.17
32.81
32.81
115.09
5.05
42.75
0.20
16.35
2.62
2.78
-
22.67
124.02
14.87
4.26
191.99
2,062.38
504.34
2,566.72
4.70
7.54
4.70
7.54
509.84
77.79
587.64
41.90
19.72
15.77
18.67
15.44
0.15
111.66
2.50
1.54
6.67
4.31
2.15
11.23
30.67
19.72
15.77
18.67
15.44
0.15
100.43
17.17
13.12
14.34
5.38
3.39
13.89
0.17
50.30
2.02
20.41
109.29
-
24.20
21.46
133.49
21.46
3.92
0.35
22.43
109.29
45.67
154.96
4.27
245.36
5.13
2.21
6.23
1.59
0.24
260.76
245.36
5.13
2.21
6.23
1.59
0.24
260.76
2.75
2.91
-
31.69
31.69
11.14
14.03
25.17
99.05
0.28
9.49
23.63
0.74
0.47
0.97
0.48
96.61
-
105.64
8.52
205.54
161.53
Total excl.
External
Financing
Total incl.
External
1,096.64
448.54
1,545.18
522.09
77.79
599.88
19.63
6.25
5.43
13.78
0.92
46.01
15.94
20.29
0.80
21.09
246.15
0.50
-
5.67
41.38
2.13
2.43
6.85
1.74
0.26
54.81
11.14
45.73
56.86
1.09
6.90
8.00
9.63
5.74
15.38
1.61
2.69
4.29
168.93
4.21
36.20
41.94
37.66
20.77
6.79
34.52
63.63
284.13
96.61
5.05
42.75
0.20
8.52
127.93
62.16
1,042.02
274.58
4.21
36.20
203.47
37.66
20.77
6.79
34.52
63.63
284.13
96.61
5.05
42.75
0.20
8.52
127.93
62.16
1,309.19
2.89
4.57
7.81
0.97
6.66
1.74
1.30
32.37
177.49
-
73.85
4.32
24.59
11.97
39.59
15.36
4.59
36.09
36.09
126.60
5.55
47.02
0.22
27.89
263.69
60.42
350.34
36.77
0.57
76.77
162.63
687.51
11.80
11.66
4.58
0.57
9.15
18.12
55.89
42.46
317.31
31.21
50.87
122.52
564.38
6.15
21.37
0.98
16.75
21.98
67.24
60.42
350.34
36.77
0.57
76.77
162.63
687.51
81.63
81.63
322.93
322.93
17.12
17.12
421.68
421.68
421.68
421.68
1,605
814
2,419.00
1,605
814
2,419.00
10,010.24
2,731.44
12,742
2,419.00
780.88
15,941.56
16,372.36
2,731.44
19,104
2,419.00
780.88
22,303.69
267.17
External
Financing
-
1,013.46
52.13
8.11
11.03
65.10
329.52
84.79
15.33
23.54
0.67
1,603.68
7.04
247.26
5.04
20.56
0.56
Domestic
Dev
1,013.46
52.13
8.11
11.03
65.10
329.52
84.79
15.33
23.54
0.67
1,603.68
127.93
28.56
543.62
1,605.48
813.53
2,419.00
Non-Wage
Recurrent
843.94
4.04
0.35
26.57
251.14
Wage
164.48
27.52
7.21
11.03
34.43
129.88
36.01
7.40
23.54
0.67
442.17
6.66
63.01
28.26
3.06
-
17.61
Total excl.
External
Financing
857.61
47.97
7.37
10.03
59.56
299.20
75.16
13.84
21.40
0.61
1,392.76
Domestic
Dev
Wage
Non-Wage
Recurrent
External
Financing
-
1,012.72
4.85
0.42
23.81
130.22
15.62
4.47
201.59
189.15
31.65
8.29
12.69
39.60
149.37
41.41
8.50
27.07
0.77
508.50
1,618.73
526.34
2,145.06
4.94
8.68
4.94
8.68
611.81
93.35
705.16
51.19
22.14
17.49
21.48
16.96
0.17
129.42
2.63
1.62
7.01
4.52
2.26
15.94
35.25
22.14
17.49
21.48
16.96
0.17
113.48
18.03
15.09
16.50
6.19
3.90
15.98
0.19
57.85
23.56
7.50
6.52
16.54
1.10
55.21
2.43
24.49
26.64
25.64
26.64
25.64
4.12
0.36
23.34
0.92
2.91
29.39
26.92
52.28
52.28
4.48
24.26
32.30
290.28
5.54
2.43
6.85
1.74
0.26
307.12
290.28
5.54
2.43
6.85
1.74
0.26
307.12
2.89
3.06
-
295.38
0.60
-
5.95
47.59
2.45
2.80
7.88
2.01
0.30
63.03
53.95
53.95
12.33
15.33
27.67
12.33
69.29
81.62
1.15
7.25
8.40
11.08
6.61
17.68
1.93
3.22
5.15
118.85
0.33
11.39
28.35
0.89
0.56
1.16
0.57
115.93
-
107.91
195.59
4.66
40.55
48.13
41.46
22.58
7.49
37.96
68.46
304.09
115.93
5.55
47.02
0.22
303.50
4.66
40.55
136.25
41.46
22.58
7.49
37.96
68.46
304.09
115.93
5.55
47.02
0.22
3.03
4.80
8.20
1.02
7.00
1.83
1.36
33.99
186.37
-
84.93
4.97
28.27
13.76
45.53
17.66
5.27
41.50
41.50
145.59
6.38
54.08
0.25
140.72
31.42
597.98
8.44
286.50
196.03
140.72
67.75
1,148.17
140.72
67.75
1,344.20
29.29
276.88
12.39
12.24
4.81
0.60
9.61
19.03
58.69
46.71
349.04
34.33
55.96
134.77
620.82
7.38
25.65
1.18
20.10
26.38
80.69
66.48
386.93
40.32
0.60
85.66
180.19
760.19
66.48
386.93
40.32
0.60
85.66
180.19
760.19
85.71
85.71
355.22
355.22
20.55
20.55
461.48
461.48
461.48
461.48
1,766
895
2,660.90
1,766
895
2,660.90
11,496.44
2,951
14,448
2,660.90
856.85
17,965.28
16,988.23
2,951
19,939
2,660.90
856.85
23,457.07
1,766.03
894.88
2,660.90
7.99
75.62
33.91
3.68
969.52
246.64
88.12
0
0
-
0
0
-
5.30
21.59
0.58
Domestic
Dev
Total excl.
External
Financing
Total incl.
External
1,207.17
58.09
9.29
12.69
72.99
370.33
97.72
17.39
27.07
0.77
1,873.51
1,207.17
58.09
9.29
12.69
72.99
370.33
97.72
17.39
27.07
0.77
1,873.51
946.67
241.52
1,188.19
625.43
93.35
718.78
1,572.10
334.87
1,906.97
9.77
41.27
25.62
19.71
24.96
19.33
0.19
131.09
51.04
25.62
19.71
24.96
19.33
0.19
140.86
30.37
30.67
30.37
30.67
61.04
61.04
345.86
6.11
2.80
7.88
2.01
0.30
364.95
345.86
6.11
2.80
7.88
2.01
0.30
364.95
55.11
55.11
14.15
17.08
31.23
14.15
72.19
86.34
142.63
0.40
13.67
34.03
1.07
0.67
1.39
0.69
139.12
-
91.85
230.59
5.37
46.74
55.99
47.62
25.33
8.50
43.55
75.49
331.96
139.12
6.38
54.08
0.25
322.44
5.37
46.74
68.85
47.62
25.33
8.50
43.55
75.49
331.96
139.12
6.38
54.08
0.25
161.83
36.13
687.68
10.13
343.80
104.71
161.83
75.55
1,308.35
161.83
75.55
1,413.06
13.01
12.86
5.05
0.63
10.09
19.98
61.62
53.72
401.39
39.49
64.35
154.99
713.94
8.86
30.78
1.42
24.12
31.66
96.83
75.59
445.03
45.95
0.63
98.56
206.63
872.38
75.59
445.03
45.95
0.63
98.56
206.63
872.38
90.00
90.00
408.50
408.50
24.66
24.66
523.16
523.16
523.16
523.16
0
0
2,031
1,029
3,060.04
2,031
1,029
3,060.04
2,333.82
0
2,334
2,333.82
13,146.35
3,248
16,395
3,060.04
972.73
20,427.35
15,480.17
3,248
18,728
3,060.04
972.73
22,761.17
2,031
1,029
3,060.04
9.59
90.74
40.69
4.41
1,163.43
9.77
295.97
12.86
0
0
-
1,401.22
1,587.18
2,988.40
151.64
3,140.04
3,256.67
783.45
4,040.12
2,419.00
574.62
7,033.74
5,352.35
360.81
5,713
54.61
5,767.78
6,362.12
6,362.12
6,362.12
1,471.28
1,666.54
3,137.82
159.23
3,297.05
3,602.34
861.80
4,464.14
2,660.90
632.08
7,757.12
6,422.82
423
6,846
65.54
6,911.11
5,491.79
0
5,492
5,491.79
1,544.85
1,749.86
3,294.71
167.19
3,461.90
3,894.12
991
4,885
3,060.04
726.90
8,672.12
7,707.38
507
8,215
78.64
8,293.33
356
12/11/15, 5:55 PM
Annex 2: Approved Budget and Quarter One Outturns FY2015/16 by Vote Function (excluding Arrears and Taxes)
(i)Approved Estimates
Recurrent
Wage
Development
GoU
Total
Total
GoU +
Donor
NonWage
GoU
Dev
Donor
Dev
46.55
103.57
234.33
91.72
384.45
476.17
5.59
42.36
41.66
37.35
89.60
VF:0101 Crops
1.19
4.77
16.63
18.98
22.60
2.00
13.79
9.39
9.28
2.40
23.80
15.63
1.57
2.47
1.57
Recurrent
(iii) Performance
GoU
Total
Total
GoU +
Donor
% GoU
Budget
Spent
NonWage
GoU
Dev
Donor
Dev
7.14
27.05
15.00
2.97
49.19
52.16
12.8%
126.96
1.11
7.10
4.00
2.97
12.21
15.18
13.6%
41.57
0.00
0.73
1.70
1.87
2.43
4.30
10.8%
25.18
34.46
0.00
2.75
0.70
0.00
3.45
3.45
13.7%
9.10
41.83
50.92
1.11
3.62
1.60
1.10
6.33
7.43
15.1%
1.00
0.00
5.04
5.04
0.39
0.39
0.09
0.00
0.88
0.88
17.4%
2.47
1.00
0.00
5.04
5.04
0.39
0.39
0.09
0.00
0.88
0.88
17.4%
0.05
0.08
6.22
0.00
6.36
6.36
0.06
0.06
5.03
0.00
5.15
5.15
81.0%
0.05
0.08
6.22
0.00
6.36
6.36
0.06
0.06
5.03
0.00
5.15
5.15
81.0%
Vote: 125 National Animal Genetic Res. Centre and Data Bank
1.90
2.25
0.00
0.00
4.15
4.15
0.33
0.41
0.00
0.00
0.74
0.74
17.9%
1.90
2.25
0.00
0.00
4.15
4.15
0.33
0.41
0.00
0.00
0.74
0.74
17.9%
18.97
8.77
9.13
54.36
36.87
91.23
4.74
2.10
1.83
0.00
8.67
8.67
23.5%
18.97
8.77
9.13
54.36
36.87
91.23
4.74
2.10
1.83
0.00
8.67
8.67
23.5%
2.18
4.09
172.41
0.00
178.68
178.68
0.50
0.51
3.51
0.00
4.53
4.53
2.5%
2.18
4.09
172.41
0.00
178.68
178.68
0.50
0.51
3.51
0.00
4.53
4.53
2.5%
0.00
1.39
3.91
0.00
5.30
5.30
0.00
0.39
0.53
0.00
0.93
0.93
17.5%
0.00
1.39
3.91
0.00
5.30
5.30
0.00
0.39
0.53
0.00
0.93
0.93
17.5%
0.00
27.91
0.00
0.00
27.91
27.91
0.00
12.52
0.00
0.00
12.52
12.52
44.9%
0.00
27.91
0.00
0.00
27.91
27.91
0.00
12.52
0.00
0.00
12.52
12.52
44.9%
16.28
14.25
0.00
0.00
30.53
30.53
0.00
3.56
0.00
0.00
3.56
3.56
11.7%
16.28
14.25
0.00
0.00
30.53
30.53
0.00
3.56
0.00
0.00
3.56
3.56
11.7%
3.69
14.24
53.25
25.05
71.17
96.22
0.89
3.16
19.17
0.00
23.21
23.21
32.6%
3.39
13.65
38.57
25.05
55.60
80.65
0.82
3.01
7.01
0.00
10.85
10.85
19.5%
1.83
6.43
6.76
10.28
15.01
25.29
0.44
1.30
0.00
0.00
1.74
1.74
11.6%
0.50
1.45
31.46
14.77
33.41
48.18
0.12
0.28
6.94
0.00
7.34
7.34
22.0%
VF:0203 Housing
0.46
1.58
0.35
0.00
2.39
2.39
0.11
0.59
0.07
0.00
0.77
0.77
32.2%
0.60
4.19
0.00
0.00
4.79
4.79
0.15
0.84
0.00
0.00
0.99
0.99
20.7%
0.30
0.59
14.68
0.00
15.57
15.57
0.06
0.14
12.16
0.00
12.36
12.36
79.4%
0.30
0.59
14.68
0.00
15.57
15.57
0.06
0.14
12.16
0.00
12.36
12.36
79.4%
4.06
5.35
354.85 2,461.73
364.26 2,825.99
0.86
0.64
204.75
14.56
206.25
220.82
56.6%
4.06
5.35
307.88 2,449.83
317.29 2,767.11
0.86
0.64
182.87
0.00
184.37
184.37
58.1%
0.46
0.63
102.86
103.96
241.78
0.12
0.08
23.66
0.00
23.86
23.86
23.0%
0.00
0.00
108.58 2,248.86
108.58 2,357.44
0.00
0.00
144.33
0.00
144.33
144.33
132.9%
0.92
0.93
0.23
0.10
7.06
0.00
7.39
7.39
13.4%
Agriculture
53.16
137.82
63.15
55.01
357
118.16
Wage
Development
(i)Approved Estimates
Recurrent
Wage
Billion Uganda Shillings
Development
NonWage
GoU
Dev
Donor
Dev
GoU
Total
Total
GoU +
Donor
Recurrent
Wage
Development
NonWage
GoU
Dev
Donor
Dev
(iii) Performance
GoU
Total
Total
GoU +
Donor
% GoU
Budget
Spent
0.66
0.70
12.50
0.00
13.86
13.86
0.10
0.12
1.22
0.00
1.44
1.44
10.4%
1.22
0.57
10.90
0.00
12.68
12.68
0.29
0.07
1.60
0.00
1.95
1.95
15.4%
0.80
2.52
19.88
0.00
23.20
23.20
0.13
0.27
4.99
0.00
5.39
5.39
23.2%
0.00
0.00
46.98
11.90
46.98
58.88
0.00
0.00
21.88
14.56
21.88
36.44
46.6%
0.00
0.00
46.98
11.90
46.98
58.88
0.00
0.00
21.88
14.56
21.88
36.44
46.6%
29.29
6.87
112.80
304.11
197.00
423.78
620.78
20.5%
8.87
32.32
170.12
716.72
211.31
928.02
1.61
7.25
18.43
4.78
27.29
32.07
12.9%
0.84
2.14
4.20
0.00
7.18
7.18
0.19
0.48
2.36
0.00
3.03
3.03
42.2%
0.35
10.34
127.10
307.43
137.79
445.22
0.09
2.40
9.41
4.78
11.90
16.69
8.6%
4.11
5.76
7.50
0.00
17.37
17.37
0.86
1.27
1.36
0.00
3.48
3.48
20.1%
0.00
0.00
19.63
0.00
19.63
19.63
0.00
0.00
3.74
0.00
3.74
3.74
19.0%
2.42
7.25
8.50
409.28
18.17
427.45
0.27
1.62
1.21
0.00
3.10
3.10
17.1%
1.15
6.83
3.19
0.00
11.17
11.17
0.21
1.48
0.35
0.00
2.04
2.04
18.2%
18.43
18.23 1,299.76
4.67
1.59
274.97
192.22
281.23
473.45
21.0%
18.43
18.23 1,299.76
4.67
1.59
274.97
192.22
281.23
473.45
21.0%
1.99
415.94
0.00
0.00
417.93
417.93
0.50
103.54
0.00
0.00
104.03
104.03
24.9%
1.99
415.94
0.00
0.00
417.93
417.93
0.50
103.54
0.00
0.00
104.03
104.03
24.9%
0.00
0.00
62.90
72.15
62.90
135.05
0.10
0.42
3.59
0.00
4.11
4.11
6.5%
0.00
0.00
62.90
72.15
62.90
135.05
0.10
0.42
3.59
0.00
4.11
4.11
6.5%
0.00
0.00
35.57
0.00
35.57
35.57
0.00
0.00
7.11
0.00
7.11
7.11
20.0%
0.00
0.00
35.57
0.00
35.57
35.57
0.00
0.00
7.11
0.00
7.11
7.11
20.0%
6.91
10.23
2.59
44.25
19.73
63.98
1.60
1.91
0.21
0.00
3.72
3.72
18.8%
0.94
6.51
0.97
0.00
8.42
8.42
0.16
1.23
0.08
0.00
1.47
1.47
17.5%
0.25
0.92
0.00
0.00
1.17
1.17
0.03
0.22
0.00
0.00
0.25
0.25
21.2%
0.26
0.65
0.00
0.00
0.90
0.90
0.04
0.13
0.00
0.00
0.18
0.18
19.8%
0.44
4.95
0.97
0.00
6.36
6.36
0.08
0.88
0.08
0.00
1.05
1.05
16.4%
5.96
3.72
1.62
44.25
11.30
55.55
1.44
0.67
0.13
0.00
2.25
2.25
19.9%
0.00
0.21
1.62
44.25
1.83
46.08
0.00
0.00
0.13
0.00
0.13
0.13
7.2%
5.96
3.51
0.00
0.00
9.47
9.47
1.44
0.67
0.00
0.00
2.11
2.11
22.3%
14.83
32.65
32.78
0.78
80.27
81.05
3.27
5.67
10.00
0.00
18.94
18.94
23.6%
2.16
8.68
11.85
0.78
22.70
23.47
0.36
1.81
2.41
0.00
4.58
4.58
20.2%
0.79
1.51
10.97
0.00
13.27
13.27
0.15
0.34
2.32
0.00
2.81
2.81
21.2%
0.21
1.19
0.00
0.00
1.40
1.40
0.02
0.24
0.00
0.00
0.27
0.27
18.9%
0.47
3.33
0.37
0.78
4.17
4.95
0.08
0.75
0.08
0.00
0.90
0.90
21.6%
0.69
2.66
0.52
0.00
3.86
3.86
0.11
0.47
0.02
0.00
0.60
0.60
15.6%
1.33
9.29
8.77
0.00
19.40
19.40
0.33
1.81
5.30
0.00
7.45
7.45
38.4%
358
(i)Approved Estimates
Recurrent
Wage
Billion Uganda Shillings
Development
NonWage
GoU
Dev
Donor
Dev
GoU
Total
Total
GoU +
Donor
Recurrent
Wage
Development
NonWage
GoU
Dev
Donor
Dev
(iii) Performance
GoU
Total
Total
GoU +
Donor
% GoU
Budget
Spent
1.00
3.08
7.57
0.00
11.65
11.65
0.25
0.74
5.27
0.00
6.26
6.26
53.7%
0.33
6.21
1.20
0.00
7.75
7.75
0.08
1.07
0.03
0.00
1.19
1.19
15.3%
3.72
2.20
8.32
0.00
14.24
14.24
0.87
0.46
1.82
0.00
3.15
3.15
22.1%
3.72
2.20
8.32
0.00
14.24
14.24
0.87
0.46
1.82
0.00
3.15
3.15
22.1%
1.86
8.99
0.55
0.00
11.40
11.40
0.27
0.97
0.00
0.00
1.24
1.24
10.9%
1.86
8.99
0.55
0.00
11.40
11.40
0.27
0.97
0.00
0.00
1.24
1.24
10.9%
5.76
3.48
3.28
0.00
12.53
12.53
1.44
0.62
0.46
0.00
2.53
2.53
20.2%
5.76
3.48
3.28
0.00
12.53
12.53
1.44
0.62
0.46
0.00
2.53
2.53
20.2%
1,191.98
451.92
164.69
54.34
124.38
27.50
15.31
206.22
221.54
11.4%
Education
Vote: 013 Ministry of Education and Sports
11.22
131.23
62.23
200.48
204.67
405.15
2.50
29.68
8.16
15.31
40.34
55.65
19.7%
0.23
24.05
5.02
88.34
29.30
117.64
0.02
3.65
0.29
6.67
3.96
10.64
13.5%
0.27
2.20
7.35
1.74
9.82
11.56
0.00
0.85
1.05
0.01
1.91
1.92
19.4%
0.16
30.80
12.90
2.97
43.86
46.83
0.00
7.23
1.79
0.00
9.02
9.02
20.6%
3.26
33.16
21.84
91.97
58.25
150.22
0.61
8.60
3.43
8.62
12.65
21.27
21.7%
4.59
16.29
6.22
15.45
27.10
42.56
0.97
4.31
1.06
0.00
6.34
6.34
23.4%
0.09
5.18
6.83
0.00
12.10
12.10
0.00
1.39
0.32
0.00
1.70
1.70
14.1%
0.11
1.02
2.06
0.00
3.18
3.18
0.00
0.24
0.21
0.00
0.45
0.45
14.0%
0.11
0.96
0.00
0.00
1.06
1.06
0.00
0.11
0.00
0.00
0.11
0.11
10.1%
2.41
17.58
0.00
0.00
19.99
19.99
0.90
3.31
0.00
0.00
4.20
4.20
21.0%
12.15
7.24
1.08
0.00
20.46
20.46
2.64
1.44
0.09
0.00
4.17
4.17
20.4%
12.15
7.24
1.08
0.00
20.46
20.46
2.64
1.44
0.09
0.00
4.17
4.17
20.4%
24.82
6.07
2.14
0.00
33.04
33.04
5.95
2.48
0.09
0.00
8.52
8.52
25.8%
24.82
6.07
2.14
0.00
33.04
33.04
5.95
2.48
0.09
0.00
8.52
8.52
25.8%
2.64
3.33
4.55
0.00
10.52
10.52
0.66
0.73
0.89
0.00
2.29
2.29
21.7%
2.64
3.33
4.55
0.00
10.52
10.52
0.66
0.73
0.89
0.00
2.29
2.29
21.7%
3.45
27.50
0.00
0.00
30.95
30.95
0.86
2.25
0.00
0.00
3.11
3.11
10.0%
3.45
27.50
0.00
0.00
30.95
30.95
0.86
2.25
0.00
0.00
3.11
3.11
10.0%
1.27
4.57
0.65
0.00
6.49
6.49
0.24
0.93
0.00
0.00
1.17
1.17
18.1%
1.27
4.57
0.65
0.00
6.49
6.49
0.24
0.93
0.00
0.00
1.17
1.17
18.1%
72.48
21.47
20.16
0.00
114.11
114.11
24.90
5.37
4.03
0.00
34.29
34.29
30.1%
72.48
21.47
20.16
0.00
114.11
114.11
24.90
5.37
4.03
0.00
34.29
34.29
30.1%
17.34
3.31
3.80
0.00
24.45
24.45
4.34
0.79
0.20
0.00
5.32
5.32
21.8%
17.34
3.31
3.80
0.00
24.45
24.45
4.34
0.79
0.20
0.00
5.32
5.32
21.8%
11.43
2.96
2.80
0.00
17.18
17.18
2.86
0.74
0.56
0.00
4.16
4.16
24.2%
11.43
2.96
2.80
0.00
17.18
17.18
2.86
0.74
0.56
0.00
4.16
4.16
24.2%
23.23
7.29
0.22
0.00
30.75
30.75
5.81
1.82
0.04
0.00
7.68
7.68
25.0%
359
(i)Approved Estimates
Recurrent
Wage
Billion Uganda Shillings
VF:0751 Delivery of Tertiary Education
Development
NonWage
GoU
Dev
Donor
Dev
GoU
Total
Total
GoU +
Donor
Recurrent
Wage
Development
NonWage
GoU
Dev
Donor
Dev
(iii) Performance
GoU
Total
Total
GoU +
Donor
% GoU
Budget
Spent
23.23
7.29
0.22
0.00
30.75
30.75
5.81
1.82
0.04
0.00
7.68
7.68
25.0%
1.23
0.30
1.50
0.00
3.02
3.02
0.31
0.07
0.30
0.00
0.68
0.68
22.5%
1.23
0.30
1.50
0.00
3.02
3.02
0.31
0.07
0.30
0.00
0.68
0.68
22.5%
13.19
5.09
2.50
0.00
20.78
20.78
3.30
1.27
0.52
0.00
5.08
5.08
24.5%
13.19
5.09
2.50
0.00
20.78
20.78
3.30
1.27
0.52
0.00
5.08
5.08
24.5%
997.53
231.58
63.06
0.00
76.80
12.61
0.00
89.41
89.41
6.9%
779.45
67.84
54.20
0.00
901.49
901.49
0.00
22.61
10.84
0.00
33.45
33.45
3.7%
189.53
127.05
8.86
0.00
325.44
325.44
0.00
42.35
1.77
0.00
44.12
44.12
13.6%
28.55
31.99
0.00
0.00
60.54
60.54
0.00
10.66
0.00
0.00
10.66
10.66
17.6%
0.00
4.69
0.00
0.00
4.69
4.69
0.00
1.17
0.00
0.00
1.17
1.17
25.0%
330.92
396.84
86.21
451.94
813.97 1,265.91
76.01
88.44
16.18
144.83
180.63
325.46
22.2%
6.99
64.37
24.18
444.02
95.54
539.56
1.58
10.17
4.78
144.83
16.53
161.36
17.3%
0.11
0.70
0.00
0.00
0.81
0.81
0.03
0.17
0.00
0.00
0.20
0.20
24.5%
0.00
0.00
11.28
207.05
11.28
218.33
0.00
0.00
1.13
72.12
1.13
73.25
10.0%
0.93
1.75
0.00
0.00
2.68
2.68
0.19
0.46
0.00
0.00
0.65
0.65
24.2%
4.22
34.42
0.50
8.24
39.14
47.38
0.98
7.01
0.04
1.90
8.04
9.94
20.5%
0.00
0.00
12.40
219.12
12.40
231.52
0.00
0.00
3.61
69.01
3.61
72.61
29.1%
1.75
27.49
0.00
9.62
29.24
38.86
0.38
2.52
0.00
1.81
2.91
4.72
9.9%
1.38
6.24
0.13
0.00
7.75
7.75
0.31
1.09
0.00
0.00
1.40
1.40
18.1%
1.38
6.24
0.13
0.00
7.75
7.75
0.31
1.09
0.00
0.00
1.40
1.40
18.1%
2.35
2.05
8.40
3.24
12.80
16.04
0.49
0.40
0.67
0.00
1.57
1.57
12.2%
2.35
2.05
8.40
3.24
12.80
16.04
0.49
0.40
0.67
0.00
1.57
1.57
12.2%
2.29
4.70
4.50
0.00
11.49
11.49
0.40
0.84
0.26
0.00
1.51
1.51
13.1%
2.29
4.70
4.50
0.00
11.49
11.49
0.40
0.84
0.26
0.00
1.51
1.51
13.1%
0.00
218.61
0.00
0.00
218.61
218.61
0.00
54.57
0.00
0.00
54.57
54.57
25.0%
0.00
218.61
0.00
0.00
218.61
218.61
0.00
54.57
0.00
0.00
54.57
54.57
25.0%
3.55
1.32
1.46
0.00
6.33
6.33
0.89
0.44
2.00
0.00
3.32
3.32
52.5%
3.55
1.32
1.46
0.00
6.33
6.33
0.89
0.44
2.00
0.00
3.32
3.32
52.5%
1.15
2.77
0.35
0.00
4.27
4.27
0.25
0.66
0.00
0.00
0.91
0.91
21.3%
1.15
2.77
0.35
0.00
4.27
4.27
0.25
0.66
0.00
0.00
0.91
0.91
21.3%
2.17
6.10
0.37
0.00
8.65
8.65
0.47
1.06
0.00
0.00
1.53
1.53
17.6%
2.17
6.10
0.37
0.00
8.65
8.65
0.47
1.06
0.00
0.00
1.53
1.53
17.6%
20.04
16.70
5.02
0.00
41.77
41.77
4.89
3.66
1.23
0.00
9.78
9.78
23.4%
20.04
16.70
5.02
0.00
41.77
41.77
4.89
3.66
1.23
0.00
9.78
9.78
23.4%
3.80
3.66
1.81
0.00
9.27
9.27
0.71
0.58
0.00
0.00
1.28
1.28
13.9%
3.80
3.66
1.81
0.00
9.27
9.27
0.71
0.58
0.00
0.00
1.28
1.28
13.9%
Health
360
(i)Approved Estimates
Recurrent
Wage
Billion Uganda Shillings
Development
NonWage
GoU
Dev
Donor
Dev
GoU
Total
Total
GoU +
Donor
Recurrent
Wage
Development
NonWage
GoU
Dev
Donor
Dev
(iii) Performance
GoU
Total
Total
GoU +
Donor
% GoU
Budget
Spent
3.09
1.78
0.75
0.00
5.62
5.62
0.69
0.28
0.02
0.00
0.99
0.99
17.6%
3.09
1.78
0.75
0.00
5.62
5.62
0.69
0.28
0.02
0.00
0.99
0.99
17.6%
3.55
1.89
0.60
0.00
6.05
6.05
0.68
0.24
0.14
0.00
1.06
1.06
17.6%
3.55
1.89
0.60
0.00
6.05
6.05
0.68
0.24
0.14
0.00
1.06
1.06
17.6%
2.96
2.15
1.40
0.00
6.52
6.52
0.63
0.17
0.23
0.00
1.03
1.03
15.8%
2.96
2.15
1.40
0.00
6.52
6.52
0.63
0.17
0.23
0.00
1.03
1.03
15.8%
2.86
2.09
1.40
0.00
6.34
6.34
0.54
0.16
0.23
0.00
0.92
0.92
14.6%
2.86
2.09
1.40
0.00
6.34
6.34
0.54
0.16
0.23
0.00
0.92
0.92
14.6%
3.74
2.28
0.60
0.00
6.62
6.62
0.88
0.24
0.00
0.00
1.12
1.12
16.9%
3.74
2.28
0.60
0.00
6.62
6.62
0.88
0.24
0.00
0.00
1.12
1.12
16.9%
2.51
1.82
0.60
0.00
4.93
4.93
0.57
0.34
0.00
0.00
0.91
0.91
18.5%
2.51
1.82
0.60
0.00
4.93
4.93
0.57
0.34
0.00
0.00
0.91
0.91
18.5%
2.69
2.00
1.20
0.00
5.89
5.89
0.58
0.29
0.40
0.00
1.28
1.28
21.6%
2.69
2.00
1.20
0.00
5.89
5.89
0.58
0.29
0.40
0.00
1.28
1.28
21.6%
3.95
3.14
0.60
0.00
7.68
7.68
0.82
0.60
0.05
0.00
1.47
1.47
19.1%
3.95
3.14
0.60
0.00
7.68
7.68
0.82
0.60
0.05
0.00
1.47
1.47
19.1%
2.79
1.89
0.90
0.00
5.58
5.58
0.70
0.43
0.18
0.00
1.30
1.30
23.3%
2.79
1.89
0.90
0.00
5.58
5.58
0.70
0.43
0.18
0.00
1.30
1.30
23.3%
2.69
1.78
0.60
0.00
5.07
5.07
0.63
0.30
0.00
0.00
0.92
0.92
18.2%
2.69
1.78
0.60
0.00
5.07
5.07
0.63
0.30
0.00
0.00
0.92
0.92
18.2%
3.40
1.88
1.21
0.00
6.49
6.49
0.67
0.23
0.16
0.00
1.06
1.06
16.3%
3.40
1.88
1.21
0.00
6.49
6.49
0.67
0.23
0.16
0.00
1.06
1.06
16.3%
2.54
1.39
1.80
0.00
5.72
5.72
0.50
0.32
0.45
0.00
1.27
1.27
22.3%
2.54
1.39
1.80
0.00
5.72
5.72
0.50
0.32
0.45
0.00
1.27
1.27
22.3%
2.13
1.31
0.66
0.00
4.11
4.11
0.37
0.27
0.09
0.00
0.72
0.72
17.5%
2.13
1.31
0.66
0.00
4.11
4.11
0.37
0.27
0.09
0.00
0.72
0.72
17.5%
3.77
1.23
1.39
0.00
6.39
6.39
0.66
0.17
0.02
0.00
0.86
0.86
13.5%
3.77
1.23
1.39
0.00
6.39
6.39
0.66
0.17
0.02
0.00
0.86
0.86
13.5%
244.52
43.68
26.28
4.68
314.48
319.16
57.13
10.92
5.26
0.00
73.31
73.31
23.3%
244.52
43.68
26.28
4.68
314.48
319.16
57.13
10.92
5.26
0.00
73.31
73.31
23.3%
14.53
34.89
229.01
233.28
278.43
511.70
3.37
7.24
48.76
54.71
59.37
114.08
21.3%
5.36
22.67
165.66
233.28
193.68
426.96
1.14
4.44
36.30
54.71
41.87
96.58
21.6%
0.38
0.13
43.41
20.72
43.92
64.64
0.03
0.04
8.86
0.00
8.94
8.94
20.3%
0.29
3.12
49.51
160.08
52.92
213.01
0.00
0.48
10.79
53.50
11.27
64.77
21.3%
0.25
0.07
31.65
10.20
31.97
42.17
0.07
0.02
7.09
0.00
7.17
7.17
22.4%
0.89
0.31
5.52
34.83
6.71
41.54
0.18
0.05
0.93
1.21
1.16
2.37
17.3%
361
(i)Approved Estimates
Recurrent
Wage
Billion Uganda Shillings
Development
NonWage
GoU
Dev
Donor
Dev
GoU
Total
Total
GoU +
Donor
Recurrent
Wage
Development
NonWage
GoU
Dev
Donor
Dev
(iii) Performance
GoU
Total
Total
GoU +
Donor
% GoU
Budget
Spent
0.57
0.99
23.31
0.00
24.88
24.88
0.09
0.31
6.20
0.00
6.60
6.60
26.5%
1.04
11.76
0.80
1.08
13.60
14.68
0.25
2.60
0.12
0.00
2.98
2.98
21.9%
1.93
6.29
11.46
6.36
19.68
26.04
0.51
0.93
2.32
0.00
3.76
3.76
19.1%
0.00
0.01
0.00
0.00
0.01
0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.00
0.01
0.00
0.00
0.01
0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
3.78
4.22
1.05
0.00
9.05
9.05
0.88
0.81
0.10
0.00
1.79
1.79
19.8%
3.78
4.22
1.05
0.00
9.05
9.05
0.88
0.81
0.10
0.00
1.79
1.79
19.8%
5.40
0.13
1.93
0.00
7.46
7.46
1.35
0.03
0.28
0.00
1.67
1.67
22.4%
5.40
0.13
1.93
0.00
7.46
7.46
1.35
0.03
0.28
0.00
1.67
1.67
22.4%
0.00
7.86
60.37
0.00
68.23
68.23
0.00
1.96
12.07
0.00
14.04
14.04
20.6%
0.00
2.00
60.37
0.00
62.37
62.37
0.00
0.50
12.07
0.00
12.57
12.57
20.2%
0.00
2.50
0.00
0.00
2.50
2.50
0.00
0.63
0.00
0.00
0.63
0.63
25.0%
0.00
3.35
0.00
0.00
3.35
3.35
0.00
0.84
0.00
0.00
0.84
0.84
25.0%
Social Development
4.89
35.67
50.67
0.00
91.23
91.23
1.04
7.39
11.09
0.00
19.52
19.52
21.4%
2.38
26.98
48.64
0.00
77.99
77.99
0.56
5.30
10.77
0.00
16.63
16.63
21.3%
0.34
2.90
0.00
0.00
3.24
3.24
0.08
0.67
0.00
0.00
0.76
0.76
23.4%
0.41
3.62
1.00
0.00
5.03
5.03
0.09
0.64
0.20
0.00
0.92
0.92
18.3%
0.64
2.69
2.00
0.00
5.33
5.33
0.15
0.48
0.44
0.00
1.06
1.06
19.9%
0.56
9.22
40.00
0.00
49.78
49.78
0.14
1.90
8.77
0.00
10.81
10.81
21.7%
0.44
8.54
5.64
0.00
14.62
14.62
0.10
1.62
1.37
0.00
3.09
3.09
21.1%
0.00
0.17
1.73
0.00
1.90
1.90
0.00
0.04
0.27
0.00
0.31
0.31
16.5%
0.00
0.17
1.73
0.00
1.90
1.90
0.00
0.04
0.27
0.00
0.31
0.31
16.5%
2.52
1.38
0.30
0.00
4.20
4.20
0.48
0.26
0.05
0.00
0.79
0.79
18.8%
2.52
1.38
0.30
0.00
4.20
4.20
0.48
0.26
0.05
0.00
0.79
0.79
18.8%
0.00
7.14
0.00
0.00
7.14
7.14
0.00
1.79
0.00
0.00
1.79
1.79
25.0%
0.00
7.14
0.00
0.00
7.14
7.14
0.00
1.79
0.00
0.00
1.79
1.79
25.0%
427.57
506.22
140.04
106.54
189.40
27.54
0.00
323.49
323.49
30.1%
29.48
21.19
0.65
0.00
51.32
51.32
7.37
5.40
0.34
0.00
13.11
13.11
25.5%
29.48
21.19
0.65
0.00
51.32
51.32
7.37
5.40
0.34
0.00
13.11
13.11
25.5%
388.82
470.25
138.99
562.32
998.07 1,560.39
96.86
178.81
27.12
0.00
302.79
302.79
30.3%
387.62
373.76
138.99
562.32
900.37 1,462.69
96.59
164.70
27.12
0.00
288.41
288.41
32.0%
1.20
96.49
0.00
0.00
97.70
97.70
0.27
14.11
0.00
0.00
14.38
14.38
14.7%
9.26
14.78
0.39
0.00
24.43
24.43
2.32
5.19
0.08
0.00
7.59
7.59
31.1%
9.26
14.78
0.39
0.00
24.43
24.43
2.32
5.19
0.08
0.00
7.59
7.59
31.1%
305.16
441.41
282.38
72.36
102.74
24.19
0.00
199.29
199.29
19.4%
4.25
31.83
31.32
0.85
8.38
4.71
0.00
13.93
13.93
20.7%
Security
0.00
67.40
362
67.40
(i)Approved Estimates
Recurrent
Wage
Billion Uganda Shillings
Development
NonWage
GoU
Dev
Donor
Dev
GoU
Total
Total
GoU +
Donor
Recurrent
Wage
Development
NonWage
GoU
Dev
Donor
Dev
(iii) Performance
GoU
Total
Total
GoU +
Donor
% GoU
Budget
Spent
1.93
5.79
0.00
0.00
7.72
7.72
0.40
1.11
0.00
0.00
1.50
1.50
19.4%
0.51
1.04
0.00
0.00
1.55
1.55
0.03
0.17
0.00
0.00
0.20
0.20
13.0%
0.21
0.98
0.00
0.00
1.19
1.19
0.03
0.19
0.00
0.00
0.22
0.22
18.4%
0.00
0.00
30.60
0.00
30.60
30.60
0.00
0.00
4.71
0.00
4.71
4.71
15.4%
0.00
9.35
0.00
0.00
9.35
9.35
0.00
5.07
0.00
0.00
5.07
5.07
54.2%
1.60
14.66
0.72
0.00
16.98
16.98
0.39
1.85
0.00
0.00
2.24
2.24
13.2%
2.43
8.84
2.08
0.00
13.35
13.35
0.59
1.76
0.16
0.00
2.51
2.51
18.8%
0.00
2.23
0.49
0.00
2.73
2.73
0.00
0.42
0.05
0.00
0.47
0.47
17.1%
0.75
1.24
1.31
0.00
3.30
3.30
0.17
0.24
0.04
0.00
0.46
0.46
13.9%
0.21
0.36
0.00
0.00
0.58
0.58
0.05
0.06
0.00
0.00
0.11
0.11
19.9%
0.14
0.20
0.00
0.00
0.34
0.34
0.04
0.03
0.00
0.00
0.07
0.07
20.3%
1.33
4.80
0.28
0.00
6.41
6.41
0.33
1.00
0.07
0.00
1.40
1.40
21.9%
25.88
60.73
5.95
0.00
92.56
92.56
6.22
15.41
0.46
0.00
22.08
22.08
23.9%
25.88
60.73
5.95
0.00
92.56
92.56
6.22
15.41
0.46
0.00
22.08
22.08
23.9%
4.15
5.54
0.20
0.00
9.89
9.89
0.92
1.21
0.00
0.00
2.13
2.13
21.6%
4.15
5.54
0.20
0.00
9.89
9.89
0.92
1.21
0.00
0.00
2.13
2.13
21.6%
5.59
7.41
0.70
0.00
13.70
13.70
1.25
1.15
0.00
0.00
2.40
2.40
17.5%
5.59
7.41
0.70
0.00
13.70
13.70
1.25
1.15
0.00
0.00
2.40
2.40
17.5%
3.80
1.50
0.87
0.00
6.18
6.18
0.95
0.30
0.13
0.00
1.38
1.38
22.4%
3.80
1.50
0.87
0.00
6.18
6.18
0.95
0.30
0.13
0.00
1.38
1.38
22.4%
7.06
6.66
0.00
0.00
13.72
13.72
1.59
1.08
0.00
0.00
2.67
2.67
19.4%
7.06
6.66
0.00
0.00
13.72
13.72
1.59
1.08
0.00
0.00
2.67
2.67
19.4%
4.11
10.48
112.19
0.00
126.78
126.78
0.57
1.58
5.98
0.00
8.14
8.14
6.4%
4.11
10.48
112.19
0.00
126.78
126.78
0.57
1.58
5.98
0.00
8.14
8.14
6.4%
6.04
14.57
6.98
0.00
27.59
27.59
1.51
3.08
0.01
0.00
4.60
4.60
16.7%
6.04
14.57
6.98
0.00
27.59
27.59
1.51
3.08
0.01
0.00
4.60
4.60
16.7%
195.05
231.22
101.66
0.00
527.93
527.93
47.47
54.17
10.24
0.00
111.88
111.88
21.2%
195.05
231.22
101.66
0.00
527.93
527.93
47.47
54.17
10.24
0.00
111.88
111.88
21.2%
46.02
60.48
20.19
0.00
126.69
126.69
10.25
14.14
2.50
0.00
26.89
26.89
21.2%
46.02
60.48
20.19
0.00
126.69
126.69
10.25
14.14
2.50
0.00
26.89
26.89
21.2%
0.78
2.16
0.24
0.00
3.18
3.18
0.19
0.48
0.00
0.00
0.67
0.67
21.2%
0.78
2.16
0.24
0.00
3.18
3.18
0.19
0.48
0.00
0.00
0.67
0.67
21.2%
227.79
412.31
175.57
105.37
815.66
921.04
55.95
108.17
30.60
4.02
194.72
198.75
23.9%
2.50
48.89
71.97
20.46
123.35
143.81
0.51
10.92
12.73
4.02
24.16
28.18
19.6%
1.00
11.20
2.21
0.00
14.41
14.41
0.19
2.70
0.67
0.00
3.56
3.56
24.7%
0.41
7.11
13.01
0.00
20.53
20.53
0.07
1.86
1.32
0.00
3.26
3.26
15.9%
363
(i)Approved Estimates
Recurrent
Wage
Billion Uganda Shillings
Development
NonWage
GoU
Dev
Donor
Dev
GoU
Total
Total
GoU +
Donor
Recurrent
Wage
Development
NonWage
GoU
Dev
Donor
Dev
(iii) Performance
GoU
Total
Total
GoU +
Donor
% GoU
Budget
Spent
0.39
28.28
54.55
20.46
83.22
103.68
0.08
5.87
10.34
4.02
16.28
20.30
19.6%
0.70
2.30
2.21
0.00
5.20
5.20
0.17
0.50
0.40
0.00
1.06
1.06
20.4%
3.95
24.02
6.88
0.00
34.85
34.85
0.81
4.42
0.43
0.00
5.66
5.66
16.2%
VF:1312 HR Management
2.13
6.54
0.00
0.00
8.67
8.67
0.47
0.82
0.00
0.00
1.28
1.28
14.8%
0.41
0.76
0.00
0.00
1.17
1.17
0.05
0.13
0.00
0.00
0.18
0.18
15.3%
0.20
0.62
0.00
0.00
0.81
0.81
0.00
0.15
0.00
0.00
0.15
0.15
18.8%
0.00
9.84
0.00
0.00
9.84
9.84
0.00
2.21
0.00
0.00
2.21
2.21
22.4%
0.12
0.58
0.00
0.00
0.70
0.70
0.02
0.08
0.00
0.00
0.11
0.11
15.2%
1.09
5.69
6.88
0.00
13.65
13.65
0.27
1.04
0.43
0.00
1.73
1.73
12.7%
6.74
8.87
17.12
84.92
32.74
117.66
0.00
1.62
1.98
0.00
3.60
3.60
11.0%
4.98
0.66
2.18
80.99
7.82
88.80
0.00
0.11
0.11
0.00
0.21
0.21
2.7%
0.14
0.48
0.40
3.93
1.02
4.95
0.00
0.08
0.07
0.00
0.14
0.14
14.0%
0.59
0.35
0.00
0.00
0.94
0.94
0.00
0.07
0.00
0.00
0.07
0.07
7.2%
0.51
0.84
0.00
0.00
1.35
1.35
0.00
0.13
0.00
0.00
0.13
0.13
9.9%
0.52
6.55
14.55
0.00
21.62
21.62
0.00
1.24
1.81
0.00
3.05
3.05
14.1%
0.84
25.91
0.54
0.00
27.29
27.29
0.14
5.30
0.00
0.00
5.45
5.45
20.0%
0.35
0.82
0.00
0.00
1.17
1.17
0.06
0.14
0.00
0.00
0.20
0.20
17.2%
0.00
18.81
0.00
0.00
18.81
18.81
0.00
4.72
0.00
0.00
4.72
4.72
25.1%
0.49
6.28
0.54
0.00
7.31
7.31
0.09
0.44
0.00
0.00
0.52
0.52
7.2%
5.76
9.94
0.41
0.00
16.10
16.10
0.25
2.30
0.10
0.00
2.65
2.65
16.5%
5.76
9.94
0.41
0.00
16.10
16.10
0.25
2.30
0.10
0.00
2.65
2.65
16.5%
24.10
20.34
1.20
0.00
45.63
45.63
11.27
13.64
0.11
0.00
25.02
25.02
54.8%
24.10
20.34
1.20
0.00
45.63
45.63
11.27
13.64
0.11
0.00
25.02
25.02
54.8%
1.50
3.35
0.70
0.00
5.56
5.56
0.33
0.66
0.02
0.00
1.01
1.01
18.2%
1.50
3.35
0.70
0.00
5.56
5.56
0.33
0.66
0.02
0.00
1.01
1.01
18.2%
1.12
3.49
0.57
0.00
5.18
5.18
0.27
0.68
0.00
0.00
0.96
0.96
18.5%
1.12
3.49
0.57
0.00
5.18
5.18
0.27
0.68
0.00
0.00
0.96
0.96
18.5%
181.29
267.49
76.18
0.00
524.96
524.96
42.36
68.61
15.24
0.00
126.21
126.21
24.0%
166.05
248.73
0.00
0.00
414.79
414.79
42.36
65.47
0.00
0.00
107.83
107.83
26.0%
15.23
15.77
0.00
0.00
31.00
31.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.00
2.99
76.18
0.00
79.17
79.17
0.00
3.14
15.24
0.00
18.38
18.38
23.2%
161.62
290.14
455.34
97.62
907.10 1,004.72
39.45
63.98
39.47
9.80
142.91
152.71
15.8%
4.36
110.36
366.31
94.67
481.03
575.70
0.89
22.99
23.69
9.80
47.57
57.37
9.9%
0.85
21.74
266.38
35.05
288.98
324.02
0.19
4.63
4.58
0.38
9.40
9.78
3.3%
0.71
11.83
5.19
0.35
17.74
18.09
0.15
1.93
1.00
0.00
3.07
3.08
17.3%
0.67
22.72
20.60
20.56
44.00
64.55
0.16
4.51
3.41
4.79
8.08
12.86
18.4%
Accountability
364
(i)Approved Estimates
Recurrent
Wage
Billion Uganda Shillings
Development
NonWage
GoU
Dev
Donor
Dev
GoU
Total
Total
GoU +
Donor
Recurrent
Wage
Development
NonWage
GoU
Dev
Donor
Dev
(iii) Performance
GoU
Total
Total
GoU +
Donor
% GoU
Budget
Spent
0.17
17.88
16.14
0.00
34.19
34.19
0.04
4.04
4.03
0.00
8.12
8.12
23.7%
0.17
16.51
15.06
15.53
31.74
47.27
0.04
3.40
3.65
1.44
7.10
8.54
22.4%
VF:1408 Microfinance
0.18
5.29
4.49
22.22
9.96
32.18
0.04
1.32
1.07
3.11
2.43
5.54
24.4%
1.60
14.38
38.45
0.96
54.43
55.39
0.27
3.15
5.94
0.09
9.36
9.45
17.2%
17.76
17.82
2.93
1.30
38.51
39.81
4.28
3.04
0.11
0.00
7.44
7.44
19.3%
17.76
17.82
2.93
1.30
38.51
39.81
4.28
3.04
0.11
0.00
7.44
7.44
19.3%
0.48
4.67
0.21
0.00
5.36
5.36
0.13
0.87
0.00
0.00
1.00
1.00
18.7%
0.48
4.67
0.21
0.00
5.36
5.36
0.13
0.87
0.00
0.00
1.00
1.00
18.7%
0.00
0.43
0.00
0.00
0.43
0.43
0.02
0.04
0.00
0.00
0.06
0.06
13.8%
0.00
0.43
0.00
0.00
0.43
0.43
0.02
0.04
0.00
0.00
0.06
0.06
13.8%
0.00
7.14
0.00
0.00
7.14
7.14
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.00
7.14
0.00
0.00
7.14
7.14
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
19.59
22.29
4.83
0.00
46.70
46.70
4.30
7.06
0.02
0.00
11.38
11.38
24.4%
19.59
22.29
4.83
0.00
46.70
46.70
4.30
7.06
0.02
0.00
11.38
11.38
24.4%
107.13
84.09
45.66
1.65
236.88
238.53
26.78
21.03
11.83
0.00
59.64
59.64
25.2%
107.13
84.09
45.66
1.65
236.88
238.53
26.78
21.03
11.83
0.00
59.64
59.64
25.2%
8.63
23.31
33.18
0.00
65.12
65.12
2.16
4.27
3.83
0.00
10.25
10.25
15.7%
8.63
23.31
33.18
0.00
65.12
65.12
2.16
4.27
3.83
0.00
10.25
10.25
15.7%
3.68
4.79
2.22
0.00
10.69
10.69
0.90
0.86
0.00
0.00
1.75
1.75
16.4%
3.68
4.79
2.22
0.00
10.69
10.69
0.90
0.86
0.00
0.00
1.75
1.75
16.4%
0.00
15.24
0.00
0.00
15.24
15.24
0.00
3.81
0.00
0.00
3.81
3.81
25.0%
0.00
15.24
0.00
0.00
15.24
15.24
0.00
3.81
0.00
0.00
3.81
3.81
25.0%
Legislature
74.04
282.37
14.89
0.00
371.30
371.30
18.46
82.38
0.00
0.00
100.84
100.84
27.2%
74.04
282.37
14.89
0.00
371.30
371.30
18.46
82.38
0.00
0.00
100.84
100.84
27.2%
VF:1551 Parliament
74.04
282.37
14.89
0.00
371.30
371.30
18.46
82.38
0.00
0.00
100.84
100.84
27.2%
Public Administration
50.23
622.11
81.30
0.00
753.65
753.65
11.55
164.41
13.83
0.00
189.79
189.79
25.2%
10.79
40.57
4.61
0.00
55.97
55.97
2.05
7.14
0.22
0.00
9.41
9.41
16.8%
0.18
1.89
0.00
0.00
2.07
2.07
0.03
0.45
0.00
0.00
0.48
0.48
23.2%
0.33
2.13
0.00
0.00
2.46
2.46
0.01
0.42
0.00
0.00
0.43
0.43
17.4%
0.06
19.76
0.00
0.00
19.82
19.82
0.00
3.00
0.00
0.00
3.00
3.00
15.1%
0.00
3.94
0.00
0.00
3.94
3.94
0.00
1.30
0.00
0.00
1.30
1.30
33.0%
10.21
12.86
4.61
0.00
27.68
27.68
2.01
1.97
0.22
0.00
4.20
4.20
15.2%
10.58
228.36
15.49
0.00
254.43
254.43
2.03
115.03
9.58
0.00
126.64
126.64
49.8%
10.58
228.36
15.49
0.00
254.43
254.43
2.03
115.03
9.58
0.00
126.64
126.64
49.8%
4.15
23.18
0.71
0.00
28.05
28.05
1.27
5.02
0.05
0.00
6.35
6.35
22.6%
0.97
3.47
0.00
0.00
4.44
4.44
0.21
0.85
0.00
0.00
1.06
1.06
23.8%
365
(i)Approved Estimates
Recurrent
Wage
Billion Uganda Shillings
Development
NonWage
GoU
Dev
Donor
Dev
GoU
Total
Total
GoU +
Donor
Recurrent
Wage
Development
NonWage
GoU
Dev
Donor
Dev
(iii) Performance
GoU
Total
Total
GoU +
Donor
% GoU
Budget
Spent
0.43
0.33
0.00
0.00
0.76
0.76
0.11
0.08
0.00
0.00
0.19
0.19
24.5%
2.76
19.39
0.71
0.00
22.86
22.86
0.96
4.10
0.05
0.00
5.10
5.10
22.3%
8.30
242.72
44.56
0.00
295.58
295.58
2.07
13.72
0.00
0.00
15.79
15.79
5.3%
8.30
227.22
44.56
0.00
280.08
280.08
2.07
13.61
0.00
0.00
15.69
15.69
5.6%
0.00
15.50
0.00
0.00
15.50
15.50
0.00
0.10
0.00
0.00
0.10
0.10
0.7%
16.42
87.28
15.93
0.00
119.62
119.62
4.12
23.51
3.98
0.00
31.61
31.61
26.4%
16.42
87.28
15.93
0.00
119.62
119.62
4.12
23.51
3.98
0.00
31.61
31.61
26.4%
459.71 1,089.76
792.41
21.4%
Grand Total
366
Annex 3: Allocation of Central Government Votes by Major Economic/Output Classification FY2015/16 - FY2018/19 UGX
Bn (excluding Arrears and Taxes)
Billion Uganda Shillings
Agriculture
Investment (Capital Purchases)
Grants and Subsidies (Outputs Funded)
Consumption Expendture(Outputs Provided)
Lands, Housing and Urban Development
Investment (Capital Purchases)
Grants and Subsidies (Outputs Funded)
Consumption Expendture(Outputs Provided)
Energy and Mineral Development
Investment (Capital Purchases)
Grants and Subsidies (Outputs Funded)
Consumption Expendture(Outputs Provided)
Works and Transport
Investment (Capital Purchases)
Grants and Subsidies (Outputs Funded)
Consumption Expendture(Outputs Provided)
Information and Communications Technology
Investment (Capital Purchases)
Grants and Subsidies (Outputs Funded)
Consumption Expendture(Outputs Provided)
Tourism, Trade and Industry
Investment (Capital Purchases)
Grants and Subsidies (Outputs Funded)
Consumption Expendture(Outputs Provided)
Education
Investment (Capital Purchases)
Grants and Subsidies (Outputs Funded)
Consumption Expendture(Outputs Provided)
Health
Investment (Capital Purchases)
Grants and Subsidies (Outputs Funded)
Consumption Expendture(Outputs Provided)
Water and Environment
Investment (Capital Purchases)
Grants and Subsidies (Outputs Funded)
Consumption Expendture(Outputs Provided)
Social Development
Investment (Capital Purchases)
Grants and Subsidies (Outputs Funded)
Consumption Expendture(Outputs Provided)
Security
Investment (Capital Purchases)
Consumption Expendture(Outputs Provided)
Justice, Law and Order
Investment (Capital Purchases)
Grants and Subsidies (Outputs Funded)
Consumption Expendture(Outputs Provided)
Public Sector Management
Investment (Capital Purchases)
Grants and Subsidies (Outputs Funded)
Consumption Expendture(Outputs Provided)
Accountability
Investment (Capital Purchases)
Grants and Subsidies (Outputs Funded)
Consumption Expendture(Outputs Provided)
Legislature
Investment (Capital Purchases)
Grants and Subsidies (Outputs Funded)
Consumption Expendture(Outputs Provided)
475.31
71.15
4.71
399.45
101.17
18.97
0.00
82.19
2,857.79
2,517.16
183.21
157.42
3,287.51
2,447.44
676.08
163.99
93.44
46.44
0.00
47.01
157.12
21.19
81.85
54.08
1,004.59
187.26
102.28
715.05
964.65
285.40
16.88
662.37
472.69
320.56
41.35
110.78
84.56
5.89
49.53
29.13
1,636.54
54.62
1,581.92
1,045.36
220.65
27.18
797.53
469.40
129.32
23.21
316.87
1,000.22
107.39
433.64
459.19
371.30
14.89
11.58
344.83
626.44
85.68
4.60
536.17
116.89
33.04
0.00
83.85
2,388.55
2,187.00
110.63
90.92
3,762.04
3,093.59
540.01
128.44
60.62
0.84
0.00
59.78
144.50
22.11
62.39
60.00
1,187.50
372.44
103.90
711.16
1,091.48
381.47
16.19
693.82
484.09
324.69
22.56
136.84
184.28
5.52
150.39
28.38
1,504.33
109.19
1,395.13
1,047.33
157.78
26.04
863.50
530.56
142.88
39.09
348.59
1,120.75
90.75
574.84
455.16
318.90
14.89
11.72
292.30
675.57
13.39
79.39
582.79
266.67
84.47
263.83
12.23
54.03
197.57
149.86
78.41
182.20
2,831.89
2,647.89
85.74
98.26
5,431.94
4,650.18
661.07
120.69
75.81
1.16
71.46
2,606.41
2,424.57
75.74
106.10
5,927.84
5,043.99
750.43
133.41
58.86
1.89
74.65
165.21
33.20
65.43
66.59
1,184.49
335.36
108.58
740.55
1,057.77
367.83
6.38
683.56
293.03
178.12
1.29
113.61
218.39
6.85
177.47
34.07
1,605.95
56.40
1,549.56
1,164.81
218.97
36.45
909.39
654.43
182.24
20.38
451.82
1,098.38
106.97
398.42
592.99
366.30
13.91
15.69
336.70
56.97
182.94
42.52
71.05
69.37
1,060.02
277.51
97.29
685.21
1,138.88
223.79
3.40
911.69
301.56
191.90
10.21
99.46
246.12
7.21
204.43
34.48
1,434.13
56.59
1,377.54
1,320.91
263.25
53.23
1,004.43
749.92
228.69
24.09
497.14
1,102.61
124.12
423.95
554.54
421.68
28.79
18.69
374.21
367
13.7%
0.7%
85.6%
2.0%
11.8%
86.3%
4.6%
20.5%
74.9%
18.8%
0.0%
81.2%
28.3%
0.0%
71.7%
31.7%
52.3%
68.3%
47.7%
88.1%
6.4%
5.5%
91.6%
4.6%
3.8%
93.5%
3.0%
3.5%
93.0%
2.9%
4.1%
74.4%
20.6%
5.0%
82.2%
14.4%
3.4%
85.6%
12.2%
2.2%
85.1%
12.7%
2.3%
49.7%
0.0%
50.3%
1.4%
0.0%
98.6%
1.5%
3.2%
98.5%
96.8%
13.5%
52.1%
34.4%
15.3%
43.2%
41.5%
20.1%
39.6%
40.3%
23.2%
38.8%
37.9%
18.6%
10.2%
71.2%
31.4%
8.7%
59.9%
28.3%
9.2%
62.5%
26.2%
9.2%
64.6%
29.6%
1.8%
68.7%
34.9%
1.5%
63.6%
34.8%
0.6%
64.6%
19.6%
0.3%
80.1%
67.8%
8.7%
23.4%
67.1%
4.7%
28.3%
60.8%
0.4%
38.8%
63.6%
3.4%
33.0%
7.0%
58.6%
34.5%
3.0%
81.6%
15.4%
3.1%
81.3%
15.6%
2.9%
83.1%
14.0%
3.3%
96.7%
7.3%
92.7%
3.5%
96.5%
3.9%
96.1%
21.1%
2.6%
76.3%
15.1%
2.5%
82.4%
18.8%
3.1%
78.1%
19.9%
4.0%
76.0%
27.6%
4.9%
67.5%
26.9%
7.4%
65.7%
27.8%
3.1%
69.0%
30.5%
3.2%
66.3%
10.7%
43.4%
45.9%
8.1%
51.3%
40.6%
9.7%
36.3%
54.0%
11.3%
38.4%
50.3%
4.0%
3.1%
92.9%
4.7%
3.7%
91.7%
3.8%
4.3%
91.9%
6.8%
4.4%
88.7%
589.44
686.94
108.13
137.03
21.02
25.61
460.29
524.30
17,680.09 17,652.51
368
10.1%
4.6%
85.3%
18.3%
3.6%
78.1%
19.9%
3.7%
76.3%
Annex 4: Poverty Action Fund Allocations by Programme and Project FY 2015/16 and FY 2016/17 (UGX Bn
2015/16 Approved Budget
Sector: Agriculture
Vote: 010 Ministry of Agriculture, Animal & Fisheries
VF: 0101 Crops
Programmes
02
Directorate of Crop Resources
04
Crop Protection Department
05
Crop Production Department
14
Department of Crop Regulation and Certification
Projects
0104
Support for Tea Cocoa Seedlings
0970
Crop disease and Pest Control
1195
Vegetable Oil Development Project-Phase 2
1238
Rice Development Project
1263
Agriculture Cluster Development Project
1264
Commercialization of Agriculture in Northern Uganda
1265
Agriculture Techonology Transfer (AGITT) Cassava
Value Chain Project
1316
Enhancing National Food Security through increased
Rice production in Eastern Uganda
1361
Uganda-China South-South Coperation Phase 2
1364
The Potato Commercialisation Project
VF: 0102 Animal Resources
Programmes
06
Directorate of Animal Resources
07
Animal Production Department
08
Livestock Health and Entomology
09
Fisheries Resources Department
17
Department of Entomology
18
Department of Aquaculture Management and
Development
19
Department of Fisheries Control, Regulation and
Quality Assurance
Projects
1324
Nothern Uganda Farmers Livelihood Improvement
Project
1326
Farm-Based Bee Reserves Establishment Project
1329
The Goat Export Project in Sembule District
1330
Livestock Diseases Control Project Phase 2
1358
Meat Export Support Services
1363
Regional Pastoral Livelihood Improvement Project
1365
Support to Sustainable Fisheries Development Project
VF: 0149 Policy, Planning and Support Services
Programmes
15
Department of Agricultural Infrastructure and Water
for Agricultural Production
Projects
1323
The Project on Irrigation Scheme Development in
Central and Eastern Uganda (PISD)-JICA Supported
Project
Vote: 121 Dairy Development Authority
VF: 0155 Dairy Development
Projects
1268
Dairy Market Acess and Value Addition
Vote: 152 NAADS Secretariat
VF: 0154 Agriculture Advisory Services
Programmes
01
Headquarters
Projects
0903
Government Purchases
Vote: 155 Uganda Cotton Development Organisation
VF: 0152 Cotton Development
Programmes
01
Headquarters
Rec
68.45
Dev
203.75
Total
272.20
Rec
66.59
Dev
301.96
Total
368.56
20.81
4.772
26.42
16.632
47.23
21.404
19.46
5.008
24.14
14.672
43.60
19.680
0.548
1.724
1.000
1.500
0.000
0.000
0.000
0.000
0.548
1.724
1.000
1.500
0.648
2.160
0.700
1.500
0.000
0.000
0.000
0.000
0.648
2.160
0.700
1.500
0.000
0.000
0.000
0.000
0.000
0.000
0.000
2.100
2.244
9.633
0.705
0.100
0.700
0.250
2.100
2.244
9.633
0.705
0.100
0.700
0.250
0.000
0.000
0.000
0.000
0.000
0.000
0.000
2.100
2.343
7.629
0.600
0.200
0.350
0.200
2.100
2.343
7.629
0.600
0.200
0.350
0.200
0.000
0.300
0.300
0.000
0.650
0.650
0.000
0.000
13.791
0.300
0.300
9.393
0.300
0.300
23.183
0.000
0.000
13.281
0.300
0.300
8.918
0.300
0.300
22.200
0.400
1.000
2.100
2.065
1.800
3.200
0.000
0.000
0.000
0.000
0.000
0.000
0.400
1.000
2.100
2.065
1.800
3.200
0.400
0.900
2.812
2.269
1.300
2.900
0.000
0.000
0.000
0.000
0.000
0.000
0.400
0.900
2.812
2.269
1.300
2.900
3.226
0.000
3.226
2.700
0.000
2.700
0.000
0.300
0.300
0.000
0.300
0.300
0.000
0.000
0.000
0.000
0.000
0.000
2.247
0.300
1.200
5.532
0.500
0.400
1.161
0.400
0.300
1.200
5.532
0.500
0.400
1.161
2.647
0.000
0.000
0.000
0.000
0.000
0.000
1.167
0.300
1.200
4.818
0.500
0.400
1.400
0.550
0.300
1.200
4.818
0.500
0.400
1.400
1.717
2.247
0.000
2.247
1.167
0.000
1.167
0.000
0.400
0.400
0.000
0.550
0.550
0.00
0.000
1.00
1.000
1.00
1.000
0.00
0.000
1.00
1.000
1.00
1.000
0.000
4.09
4.085
1.000
172.41
172.413
1.000
176.50
176.498
0.000
4.09
4.085
1.000
272.41
272.413
1.000
276.50
276.498
4.085
0.000
4.085
4.085
0.000
4.085
0.000
1.39
1.390
172.413
3.91
3.911
172.413
5.30
5.301
0.000
0.89
0.890
272.413
4.41
4.411
272.413
5.30
5.301
0.000
1.390
0.890
0.000
0.890
369
1.390
Rec
Dev
Total
Rec
Dev
Total
0.000
27.91
27.912
3.911
0.00
0.000
3.911
27.91
27.912
0.000
27.91
27.912
4.411
0.00
0.000
4.411
27.91
27.912
27.912
14.25
14.250
0.000
0.00
0.000
27.912
14.25
14.250
27.912
14.25
14.250
0.000
0.00
0.000
27.912
14.25
14.250
14.250
10.05
0.000
46.49
14.250
56.54
14.250
9.08
0.000
15.91
14.250
24.99
9.45
6.425
31.81
0.000
41.27
6.425
8.56
6.465
1.12
0.000
9.68
6.465
0.019
0.162
0.731
0.249
5.264
1.448
0.000
0.000
0.000
0.000
0.000
31.465
0.019
0.162
0.731
0.249
5.264
32.912
0.020
0.251
0.545
0.215
5.434
1.176
0.000
0.000
0.000
0.000
0.000
1.120
0.020
0.251
0.545
0.215
5.434
2.296
0.017
0.656
0.259
0.514
0.000
0.000
0.000
0.000
0.017
0.656
0.259
0.514
0.020
0.551
0.251
0.354
0.000
0.000
0.000
0.000
0.020
0.551
0.251
0.354
0.000
0.000
1.110
30.345
1.110
30.345
0.000
0.000
1.110
0.000
1.110
0.000
0.000
1.581
0.010
0.346
0.010
1.928
0.000
0.920
0.010
0.000
0.010
0.920
0.513
1.048
0.020
0.000
0.000
0.000
0.513
1.048
0.020
0.450
0.450
0.020
0.000
0.000
0.000
0.450
0.450
0.020
0.000
0.59
0.594
0.346
14.68
14.676
0.346
15.27
15.270
0.000
0.52
0.517
0.000
14.79
14.789
0.000
15.31
15.306
0.594
0.000
0.594
0.517
0.000
0.517
0.000
2.83
14.676
123.10
14.676
125.93
0.000
2.83
14.789
140.52
14.789
143.35
2.83
0.635
76.13
30.574
78.96
31.208
2.83
0.635
93.55
30.574
96.38
31.208
0.189
0.159
0.185
0.102
0.000
0.000
0.000
0.000
0.189
0.159
0.185
0.102
0.189
0.159
0.185
0.102
0.000
0.000
0.000
0.000
0.189
0.159
0.185
0.102
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
370
0.000
2.414
4.957
0.500
0.004
1.500
1.449
2.337
1.000
3.850
1.000
2.414
4.957
0.500
0.004
1.500
1.449
2.337
1.000
3.850
1.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
2.414
4.957
0.500
0.004
1.500
1.449
2.337
4.000
3.850
1.000
2.414
4.957
0.500
0.004
1.500
1.449
2.337
4.000
3.850
1.000
Rec
0.000
0.000
0.000
Dev
1.040
10.523
22.159
Total
1.040
10.523
22.159
Rec
0.000
0.000
0.000
Dev
1.040
7.523
38.649
Total
1.040
7.523
38.649
0.000
0.000
0.000
0.000
0.930
20.079
0.100
1.070
0.910
0.000
20.079
0.100
1.070
0.910
0.930
0.000
0.000
0.000
0.000
0.930
23.569
2.727
3.943
8.410
0.000
23.569
2.727
3.943
8.410
0.930
0.200
0.530
0.000
0.000
0.200
0.530
0.200
0.530
0.000
0.000
0.200
0.530
0.200
0.699
0.000
12.500
0.200
13.199
0.200
0.699
0.000
12.430
0.200
13.129
0.699
0.000
0.000
0.000
0.699
0.000
0.000
0.699
0.000
0.000
0.000
0.699
0.000
0.565
12.500
10.896
12.500
11.461
0.000
0.565
12.430
11.896
12.430
12.461
0.180
0.165
0.100
0.120
0.000
0.000
0.000
0.000
0.180
0.165
0.100
0.120
0.102
0.145
0.198
0.120
0.000
0.000
0.000
0.000
0.102
0.145
0.198
0.120
0.000
0.000
4.297
6.599
4.297
6.599
0.000
0.000
4.297
7.599
4.297
7.599
0.00
0.000
46.98
46.976
46.98
46.976
0.00
0.000
46.98
46.976
46.98
46.976
0.000
0.000
0.000
1.500
45.476
0.000
1.500
45.476
0.000
0.000
0.000
0.000
1.190
43.370
2.416
1.190
43.370
2.416
459.66
1,502.26
1,961.92
459.44
1,452.56
1,912.00
25.49
2.143
166.93
4.204
192.42
6.347
25.27
2.229
167.80
5.000
193.07
7.229
2.143
0.000
2.143
2.229
0.000
2.229
0.000
10.340
4.204
127.100
4.204
137.440
0.000
13.542
5.000
126.200
5.000
139.742
10.340
0.000
10.340
13.542
0.000
13.542
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.700
8.900
1.000
2.000
113.500
1.000
0.000
0.700
8.900
1.000
2.000
113.500
1.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
8.900
0.000
0.100
100.000
16.400
0.500
0.000
8.900
0.000
0.100
100.000
16.400
0.500
0.000
0.000
0.000
0.000
0.300
0.300
5.762
7.500
13.262
4.200
8.500
12.700
1.409
2.846
371
1.507
0.000
0.000
0.000
1.409
2.846
1.507
0.945
2.148
1.107
0.000
0.000
0.000
0.945
2.148
1.107
Rec
Dev
Total
Rec
Dev
Total
0.000
0.000
0.000
0.000
1.500
1.000
5.000
19.629
1.500
1.000
5.000
19.629
0.000
0.000
0.000
0.000
0.100
1.400
7.000
18.700
0.100
1.400
7.000
18.700
0.000
0.000
0.000
0.000
0.000
0.000
7.247
3.000
4.000
5.129
2.300
4.200
1.000
8.500
3.000
4.000
5.129
2.300
4.200
1.000
15.747
0.000
0.000
0.000
0.000
0.000
0.000
5.300
5.000
3.700
5.000
0.000
4.000
1.000
9.400
5.000
3.700
5.000
0.000
4.000
1.000
14.700
7.247
0.000
7.247
5.300
0.000
5.300
0.000
6.500
6.500
0.000
2.000
2.000
0.000
0.000
0.000
18.23 1,299.76 1,317.99
18.229 1,299.761 1,317.990
0.000
7.200
7.200
0.000
2.000
2.000
0.000
0.200
0.200
18.23 1,249.20 1,267.43
18.229 1,249.198 1,267.427
18.000
0.229
0.000
0.000
18.000
0.229
18.000
0.229
0.000
0.000
18.000
0.229
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
1.000
18.628
10.000
12.000
13.000
60.000
10.000
30.000
5.000
13.000
18.000
40.000
50.000
30.000
15.000
0.200
40.000
30.000
40.000
296.363
50.000
35.500
40.000
27.000
90.000
50.000
100.000
40.000
40.000
10.598
1.000
1.000
1.000
18.628
10.000
12.000
13.000
60.000
10.000
30.000
5.000
13.000
18.000
40.000
50.000
30.000
15.000
0.200
40.000
30.000
40.000
296.363
50.000
35.500
40.000
27.000
90.000
50.000
100.000
40.000
40.000
10.598
1.000
1.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
20.000
20.000
2.000
10.000
25.000
10.000
30.000
0.000
3.000
0.000
50.000
50.000
0.000
15.000
12.000
40.000
30.000
40.000
296.000
50.000
20.598
20.000
60.000
70.000
50.000
140.000
40.000
20.000
30.000
2.000
2.000
0.000
20.000
20.000
2.000
10.000
25.000
10.000
30.000
0.000
3.000
0.000
50.000
50.000
0.000
15.000
12.000
40.000
30.000
40.000
296.000
50.000
20.598
20.000
60.000
70.000
50.000
140.000
40.000
20.000
30.000
2.000
2.000
0.000
10.000
0.000
8.000
0.000
10.000
0.000
372 10.000
10.000
8.000
10.000
10.000
0.000
0.000
0.000
0.000
10.000
8.000
10.000
10.000
10.000
8.000
10.000
10.000
Rec
0.000
Dev
0.600
Total
0.600
Rec
0.000
Dev
0.600
Total
0.600
0.000
0.000
0.000
415.94
415.936
30.000
10.872
3.000
0.00
0.000
30.000
10.872
3.000
415.94
415.936
0.000
0.000
0.000
415.94
415.936
30.000
20.000
3.000
0.00
0.000
30.000
20.000
3.000
415.94
415.936
415.936
0.00
0.000
0.000
35.57
35.566
415.936
35.57
35.566
415.936
0.00
0.000
0.000
35.57
35.566
415.936
35.57
35.566
0.000
1.56
35.566
0.00
35.566
1.56
0.000
1.26
35.566
0.00
35.566
1.26
1.56
0.918
0.00
0.000
1.56
0.918
1.26
0.630
0.00
0.000
1.26
0.630
0.271
0.647
0.645
0.000
0.000
0.000
0.271
0.647
0.645
0.315
0.315
0.630
0.000
0.000
0.000
0.315
0.315
0.630
0.340
0.305
20.30
0.000
0.000
27.78
0.340
0.305
48.08
0.315
0.315
21.00
0.000
0.000
23.24
0.315
0.315
44.24
6.03
1.507
11.34
10.971
17.36
12.478
6.03
1.507
11.34
10.971
17.36
12.478
1.507
0.000
1.507
1.507
0.000
1.507
0.000
0.000
1.189
10.483
0.488
0.000
10.483
0.488
1.189
0.000
0.000
1.189
10.483
0.488
0.000
10.483
0.488
1.189
1.189
3.331
0.000
0.367
1.189
3.698
1.189
3.331
0.000
0.367
1.189
3.698
3.009
0.238
0.084
0.000
0.000
0.000
3.009
0.238
0.084
3.009
0.238
0.084
0.000
0.000
0.000
3.009
0.238
0.084
0.000
0.000
0.100
0.167
0.100
0.167
0.000
0.000
0.100
0.167
0.100
0.167
0.000
0.100
0.100
0.000
0.100
0.100
3.08
3.081
7.57
7.571
10.65
10.652
3.78
3.783
3.03
3.029
6.81
6.812
1.560
0.255
1.201
0.065
0.000
0.000
0.000
0.000
1.560
0.255
1.201
0.065
1.660
0.255
1.353
0.515
0.000
0.000
0.000
0.000
1.660
0.255
1.353
0.515
0.000
0.864
0.864
0.000
1.125
1.125
0.000
0.687
0.687
0.000
0.674
0.674
0.000
0.000
0.000
0.300
0.680
5.040
0.300
0.680
5.040
0.000
0.000
0.000
0.300
0.530
0.400
0.300
0.530
0.400
2.20
373
2.197
8.32
8.323
10.52
10.520
2.20
2.197
8.32
8.323
10.52
10.520
Sector: Education
Vote: 013 Ministry of Education and Sports
VF: 0701 Pre-Primary and Primary Education
Programmes
02
Basic Education
Projects
1232
Karamoja Primary Education Project
1296
Uganda Teacher and School Effectiveness Project
1339
Emergency Construction of Primary Schools Phase II
VF: 0702 Secondary Education
Programmes
03
Secondary Education
14
Private Schools Department
Projects
0897
Development of Secondary Education (0897)
VF: 0704 Higher Education
Programmes
07
Higher Education
Projects
1241
Development of Uganda Petroleum Institute Kigumba
1273
Support to Higher Education, Science & Technology
VF: 0705 Skills Development
Programmes
05
BTVET
10
NHSTC
11
Dept. Training Institutions
Projects
0942
Development of BTVET
0971
Development of TVET P7 Graduate
1093
Nakawa Vocational Training Institute (1093)
1270
Support to National Health & Departmental Training
Institutions
1310
Albertine Region Sustainable Development Project
1338
Skills Development Project
1368
John Kale Institute of Science and Technology (JKIST)
1378
Support to the Implementation of Skilling Uganda
Strategy (BTC)
VF: 0706 Quality and Standards
Programmes
04
Teacher Education
09
Education Standards Agency
Projects
0984
Relocation of Shimoni PTC (0984)
1233
Improving the Training of BTVET Technical
Instructors, Health Tutors & Secondary Teachers in
Uganda
1340
Development of PTCs Phase II
VF: 0707 Physical Education and Sports
Programmes
12
Sports and PE
Projects
1369
Akii Bua Olympic Stadium
1370
National High Altitude Training Centre (NHATC)
VF: 0710 Special Needs Education
Programmes
Rec
2.197
Dev
0.000
Total
2.197
Rec
2.197
Dev
0.000
Total
2.197
0.000
8.99
8.995
8.323
0.55
0.553
8.323
9.55
9.548
0.000
8.99
8.995
8.323
0.55
0.553
8.323
9.55
9.548
8.995
0.000
8.995
8.995
0.000
8.995
0.000
377.30
0.553
125.94
0.553
503.24
0.000
377.26
0.553
125.94
0.553
503.20
113.65
24.045
62.23
5.025
175.88
29.070
114.15
23.567
62.23
3.856
176.37
27.423
24.045
0.000
24.045
23.567
0.000
23.567
0.000
0.000
0.000
2.201
1.100
2.060
1.865
7.352
1.100
2.060
1.865
9.554
0.000
0.000
0.000
2.201
0.200
1.791
1.865
8.337
0.200
1.791
1.865
10.539
1.353
0.848
0.000
0.000
1.353
0.848
1.353
0.848
0.000
0.000
1.353
0.848
0.000
30.799
7.352
12.899
7.352
43.697
0.000
30.799
8.337
12.899
8.337
43.697
30.799
0.000
30.799
30.799
0.000
30.799
0.000
0.000
33.157
8.000
4.899
21.838
8.000
4.899
54.995
0.000
0.000
33.631
8.000
4.899
22.664
8.000
4.899
56.294
18.887
11.585
2.685
0.000
0.000
0.000
18.887
11.585
2.685
18.887
11.585
3.158
0.000
0.000
0.000
18.887
11.585
3.158
0.000
0.000
0.000
0.000
13.802
1.100
0.702
2.848
13.802
1.100
0.702
2.848
0.000
0.000
0.000
0.000
13.693
0.000
0.000
2.848
13.693
0.000
0.000
2.848
0.000
0.000
0.000
0.000
2.372
0.300
0.614
0.100
2.372
0.300
0.614
0.100
0.000
0.000
0.000
0.000
2.272
0.300
1.687
1.864
2.272
0.300
1.687
1.864
16.290
6.223
22.513
16.290
5.581
21.871
13.201
3.089
0.000
0.000
13.201
3.089
13.201
3.089
0.000
0.000
13.201
3.089
0.000
0.000
0.642
0.203
0.642
0.203
0.000
0.000
0.000
0.203
0.000
0.203
0.000
5.183
5.378
6.830
5.378
12.013
0.000
5.183
5.378
6.830
5.378
12.013
5.183
0.000
5.183
5.183
0.000
5.183
0.000
0.000
374
1.017
1.000
5.830
2.061
1.000
5.830
3.078
0.000
0.000
1.517
1.000
5.830
2.061
1.000
5.830
3.578
Sector: Health
Vote: 014 Ministry of Health
VF: 0801 Sector Monitoring and Quality Assurance
Programmes
03
Quality Assurance
VF: 0802 Health systems development
Projects
0216
District Infrastructure Support Programme
1027
Insitutional Support to MoH
1123
Health Systems Strengthening
1185
Italian Support to HSSP and PRDP
1187
Support to Mulago Hospital Rehabilitation
1315
Construction of Specialised Neonatal and Maternal
Unit in Mulago Hospital
1344
Renovation and Equiping of Kayunga and Yumbe
General Hospitals
VF: 0803 Health Research
Programmes
04
Research Institutions
05
JCRC
VF: 0804 Clinical and public health
Programmes
06
Community Health
07
Clinical Services
08
National Disease Control
09
Shared National Services
Rec
1.017
Dev
0.000
Total
1.017
Rec
1.517
Dev
0.000
Total
1.517
0.000
2.061
2.061
0.000
2.061
2.061
0.958
0.000
0.958
0.958
0.000
0.958
0.958
27.50
27.504
0.000
0.00
0.000
0.958
27.50
27.504
0.958
27.50
27.504
0.000
0.00
0.000
0.958
27.50
27.504
27.504
4.57
4.569
0.000
0.65
0.653
27.504
5.22
5.222
27.504
4.04
4.038
0.000
0.65
0.653
27.504
4.69
4.691
4.569
0.000
4.569
4.038
0.000
4.038
0.000
231.58
67.842
0.653
63.06
54.199
0.653
294.63
122.040
0.000
231.58
67.842
0.653
63.06
54.199
0.653
294.63
122.040
67.842
0.000
67.842
67.842
0.000
67.842
0.000
127.053
54.199
8.858
54.199
135.911
0.000
127.053
54.199
8.858
54.199
135.911
127.053
0.000
127.053
127.053
0.000
127.053
0.000
31.990
8.858
0.000
8.858
31.990
0.000
31.990
8.858
0.000
8.858
31.990
4.494
1.876
2.910
11.121
11.590
4.692
0.000
0.000
0.000
0.000
0.000
0.000
4.494
1.876
2.910
11.121
11.590
4.692
4.494
1.876
2.910
11.121
11.589
4.692
0.000
0.000
0.000
0.000
0.000
0.000
4.494
1.876
2.910
11.121
11.589
4.692
4.692
361.78
0.000
84.62
4.692
446.41
4.692
355.40
0.000
85.12
4.692
440.53
36.88
0.704
24.18
0.000
61.05
0.704
37.19
1.004
24.68
0.000
61.86
1.004
0.704
0.000
0.000
11.275
0.704
11.275
1.004
0.000
0.000
11.775
1.004
11.775
0.000
0.000
0.000
0.000
0.000
0.000
8.298
0.928
0.300
0.100
0.950
0.700
8.298
0.928
0.300
0.100
0.950
0.700
0.000
0.000
0.000
0.000
0.000
0.000
8.098
0.928
0.300
0.100
0.950
1.100
8.098
0.928
0.300
0.100
0.950
1.100
0.000
0.000
0.000
0.000
0.300
0.300
1.751
0.000
1.751
1.661
0.000
1.661
1.509
0.242
34.422
0.000
0.000
0.500
1.509
0.242
34.922
1.419
0.242
34.522
0.000
0.000
0.500
1.419
0.242
35.022
2.165
16.390
375
5.777
9.930
0.000
0.000
0.000
0.000
2.165
16.390
5.777
9.930
2.165
16.390
5.877
9.930
0.000
0.000
0.000
0.000
2.165
16.390
5.877
9.930
Rec
0.160
Dev
0.000
Total
0.160
Rec
0.160
Dev
0.000
Total
0.160
0.000
0.000
0.000
0.350
0.150
12.400
0.350
0.150
12.400
0.000
0.000
0.000
0.350
0.150
12.400
0.350
0.150
12.400
0.000
0.000
2.05
2.055
5.000
7.400
8.40
8.400
5.000
7.400
10.45
10.455
0.000
0.000
2.05
2.055
5.000
7.400
8.40
8.400
5.000
7.400
10.45
10.455
1.470
0.488
0.012
0.085
0.000
0.000
0.000
0.000
1.470
0.488
0.012
0.085
1.034
0.868
0.026
0.126
0.000
0.000
0.000
0.000
1.034
0.868
0.026
0.126
0.000
0.000
4.70
4.703
8.400
0.000
4.50
4.500
8.400
0.000
9.20
9.203
0.000
0.000
4.48
4.476
8.400
0.000
4.50
4.500
8.400
0.000
8.98
8.976
0.350
4.340
0.012
0.000
0.000
0.000
0.350
4.340
0.012
0.350
4.114
0.012
0.000
0.000
0.000
0.350
4.114
0.012
0.000
218.61
218.614
4.500
0.00
0.000
4.500
218.61
218.614
0.000
218.61
218.614
4.500
0.00
0.000
4.500
218.61
218.614
218.614
2.77
2.772
0.000
0.35
0.347
218.614
3.12
3.119
218.614
2.77
2.772
0.000
0.35
0.347
218.614
3.12
3.119
1.586
1.176
0.010
0.000
0.000
0.000
1.586
1.176
0.010
1.586
1.176
0.010
0.000
0.000
0.000
1.586
1.176
0.010
0.000
6.10
6.105
0.347
0.37
0.370
0.347
6.47
6.475
0.000
6.10
6.105
0.347
0.37
0.370
0.347
6.47
6.475
0.632
5.433
0.040
0.000
0.000
0.000
0.632
5.433
0.040
0.632
5.433
0.040
0.000
0.000
0.000
0.632
5.433
0.040
0.000
16.70
16.703
0.370
5.02
5.020
0.370
21.72
21.723
0.000
15.06
15.059
0.370
5.02
5.020
0.370
20.08
20.079
8.304
8.299
0.099
0.000
0.000
0.000
8.304
8.299
0.099
6.660
8.299
0.099
0.000
0.000
0.000
6.660
8.299
0.099
0.000
3.66
3.663
5.020
1.81
1.808
5.020
5.47
5.471
0.000
3.66
3.663
5.020
1.81
1.808
5.020
5.47
5.471
3.658
0.005
0.000
0.000
3.658
0.005
3.658
0.005
0.000
0.000
3.658
0.005
0.000
1.78
376
1.775
1.808
0.75
0.750
1.808
2.53
2.525
0.000
1.78
1.775
1.808
0.98
0.980
1.808
2.76
2.755
Rec
Dev
Total
Rec
Dev
Total
1.527
0.016
0.232
0.000
0.000
0.000
1.527
0.016
0.232
1.527
0.016
0.232
0.000
0.000
0.000
1.527
0.016
0.232
0.000
1.89
1.894
0.750
0.60
0.600
0.750
2.49
2.494
0.000
1.73
1.731
0.980
0.98
0.980
0.980
2.71
2.711
1.670
0.012
0.211
0.000
0.000
0.000
1.670
0.012
0.211
1.508
0.012
0.211
0.000
0.000
0.000
1.508
0.012
0.211
0.000
2.15
2.151
0.600
1.40
1.400
0.600
3.55
3.551
0.000
1.59
1.588
0.980
0.98
0.980
0.980
2.57
2.568
1.973
0.011
0.168
0.000
0.000
0.000
1.973
0.011
0.168
1.409
0.011
0.168
0.000
0.000
0.000
1.409
0.011
0.168
0.000
2.09
2.087
1.400
1.40
1.400
1.400
3.49
3.487
0.000
1.37
1.372
0.980
0.98
0.980
0.980
2.35
2.352
1.966
0.008
0.113
0.000
0.000
0.000
1.966
0.008
0.113
1.251
0.008
0.113
0.000
0.000
0.000
1.251
0.008
0.113
0.000
2.28
2.279
1.400
0.60
0.600
1.400
2.88
2.879
0.000
1.50
1.503
0.980
0.98
0.980
0.980
2.48
2.483
2.268
0.011
0.000
0.000
2.268
0.011
1.492
0.011
0.000
0.000
1.492
0.011
0.000
1.82
1.824
0.600
0.60
0.600
0.600
2.42
2.424
0.000
1.69
1.691
0.980
0.98
0.980
0.980
2.67
2.670
1.392
0.005
0.426
0.000
0.000
0.000
1.392
0.005
0.426
1.259
0.005
0.426
0.000
0.000
0.000
1.259
0.005
0.426
0.000
2.00
1.998
0.600
1.20
1.200
0.600
3.20
3.198
0.000
1.51
1.507
0.980
0.98
0.980
0.980
2.49
2.487
1.990
0.008
0.000
0.000
1.990
0.008
1.499
0.008
0.000
0.000
1.499
0.008
0.000
3.14
3.135
1.200
0.60
0.600
1.200
3.74
3.735
0.000
2.32
2.321
0.980
0.98
0.980
0.980
3.30
3.301
2.759
0.015
0.361
0.000
0.000
0.000
2.759
0.015
0.361
1.939
0.020
0.361
0.000
0.000
0.000
1.939
0.020
0.361
0.000
1.89
1.893
0.600
0.90
0.900
0.600
2.79
2.793
0.000
1.53
1.535
0.980
0.98
0.980
0.980
2.51
2.515
377
Rec
1.747
0.005
0.141
Dev
0.000
0.000
0.000
Total
1.747
0.005
0.141
Rec
1.389
0.005
0.141
Dev
0.000
0.000
0.000
Total
1.389
0.005
0.141
0.000
1.78
1.780
0.900
0.60
0.600
0.900
2.38
2.380
0.000
1.51
1.514
0.980
0.98
0.980
0.980
2.49
2.493
1.643
0.008
0.128
0.000
0.000
0.000
1.643
0.008
0.128
1.377
0.008
0.128
0.000
0.000
0.000
1.377
0.008
0.128
0.000
1.88
1.878
0.600
1.21
1.210
0.600
3.09
3.088
0.000
1.63
1.626
0.980
0.98
0.980
0.980
2.61
2.605
1.862
0.016
0.000
0.000
1.862
0.016
1.609
0.016
0.000
0.000
1.609
0.016
0.000
1.39
1.386
1.210
1.80
1.800
1.210
3.19
3.186
0.000
1.21
1.208
0.980
0.98
0.980
0.980
2.19
2.188
0.888
0.010
0.487
0.000
0.000
0.000
0.888
0.010
0.487
0.951
0.010
0.247
0.000
0.000
0.000
0.951
0.010
0.247
0.000
1.31
1.310
1.800
0.66
0.664
1.800
1.97
1.974
0.000
1.22
1.217
0.980
0.98
0.980
0.980
2.20
2.197
1.179
0.007
0.125
0.000
0.000
0.000
1.179
0.007
0.125
1.085
0.007
0.125
0.000
0.000
0.000
1.085
0.007
0.125
0.000
1.23
1.227
0.664
1.39
1.394
0.664
2.62
2.621
0.000
1.21
1.209
0.980
0.98
0.980
0.980
2.19
2.189
1.205
0.022
0.000
0.000
1.205
0.022
1.183
0.027
0.000
0.000
1.183
0.027
0.000
43.68
43.677
1.394
26.28
26.284
1.394
69.96
69.960
0.000
43.68
43.677
0.980
26.28
26.284
0.980
69.96
69.960
20.539
5.943
17.195
0.000
0.000
0.000
20.539
5.943
17.195
20.539
5.943
17.195
0.000
0.000
0.000
20.539
5.943
17.195
0.000
0.000
24.37
18.084
8.200
216.50
18.084
8.200
240.87
0.000
0.000
24.37
18.084
8.200
216.50
18.084
8.200
240.87
16.38
0.131
154.20
43.412
170.58
43.543
16.38
0.131
154.20
43.912
170.58
44.043
0.131
0.000
0.131
0.131
0.000
0.131
0.000
0.000
25.937
0.510
25.937
0.510
0.000
0.000
14.977
0.510
14.977
0.510
0.100
0.100
0.000
11.600
11.600
0.000
378
Rec
0.000
Dev
0.100
Total
0.100
Rec
0.000
Dev
0.060
Total
0.060
0.000
3.120
16.765
49.513
16.765
52.633
0.000
3.120
16.765
49.313
16.765
52.433
3.100
0.020
0.000
0.000
3.100
0.020
3.100
0.020
0.000
0.000
3.100
0.020
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.195
4.040
2.644
1.967
1.778
3.916
20.863
0.195
4.040
2.644
1.967
1.778
3.916
20.863
0.000
0.000
0.000
0.000
0.000
0.000
0.000
1.195
4.040
2.644
1.767
1.779
3.916
19.063
1.195
4.040
2.644
1.767
1.779
3.916
19.063
0.000
3.553
3.553
0.000
3.553
3.553
0.000
7.374
7.374
0.000
7.374
7.374
0.000
0.000
0.000
0.630
0.900
1.654
0.630
0.900
1.654
0.000
0.000
0.000
0.630
1.700
1.653
0.630
1.700
1.653
0.071
31.650
31.721
0.071
31.450
31.521
0.071
0.000
0.071
0.071
0.000
0.071
0.000
0.305
31.650
5.516
31.650
5.821
0.000
0.305
31.450
5.516
31.450
5.821
0.041
0.044
0.201
0.020
0.000
0.000
0.000
0.000
0.041
0.044
0.201
0.020
0.041
0.044
0.201
0.020
0.000
0.000
0.000
0.000
0.041
0.044
0.201
0.020
0.000
0.000
0.000
0.000
0.000
0.000
0.821
0.582
2.486
0.139
0.619
0.500
0.821
0.582
2.486
0.139
0.619
0.500
0.000
0.000
0.000
0.000
0.000
0.000
0.821
0.582
2.486
0.139
0.619
0.500
0.821
0.582
2.486
0.139
0.619
0.500
0.000
0.992
0.370
23.312
0.370
24.304
0.000
0.992
0.370
23.212
0.370
24.204
0.065
0.623
0.304
0.000
0.000
0.000
0.065
0.623
0.304
0.065
0.623
0.304
0.000
0.000
0.000
0.065
0.623
0.304
0.000
0.000
0.000
0.000
11.761
2.592
18.457
0.863
1.400
0.799
2.592
18.457
0.863
1.400
12.560
0.000
0.000
0.000
0.000
11.761
2.992
17.342
0.878
2.000
0.799
2.992
17.342
0.878
2.000
12.560
11.736
0.025
0.000
0.000
11.736
0.025
11.736
0.025
0.000
0.000
11.736
0.025
0.000
0.13
0.133
0.799
1.93
1.925
0.799
2.06
2.059
0.000
0.13
0.133
0.799
1.93
1.925
0.799
2.06
2.059
379
Rec
0.133
Dev
0.000
Total
0.133
Rec
0.133
Dev
0.000
Total
0.133
0.000
7.86
2.000
1.925
60.37
60.372
1.925
68.23
62.372
0.000
7.86
2.000
1.925
60.37
60.372
1.925
68.23
62.372
2.000
0.000
2.000
2.000
0.000
2.000
0.000
2.504
60.372
0.000
60.372
2.504
0.000
2.504
60.372
0.000
60.372
2.504
2.504
3.353
0.000
0.000
2.504
3.353
2.504
3.353
0.000
0.000
2.504
3.353
3.353
25.58
0.000
43.30
3.353
68.88
3.353
26.22
0.000
143.30
3.353
169.52
18.43
2.900
43.00
0.000
61.43
2.900
19.08
2.900
143.00
0.000
162.08
2.900
0.949
1.951
3.623
0.000
0.000
1.000
0.949
1.951
4.623
0.949
1.951
3.623
0.000
0.000
51.000
0.949
1.951
54.623
3.529
0.094
0.000
0.000
3.529
0.094
3.529
0.094
0.000
0.000
3.529
0.094
0.000
2.690
1.000
2.000
1.000
4.690
0.000
3.337
51.000
2.000
51.000
5.337
1.506
0.339
0.420
0.425
0.000
0.000
0.000
0.000
1.506
0.339
0.420
0.425
1.506
0.339
1.068
0.425
0.000
0.000
0.000
0.000
1.506
0.339
1.068
0.425
0.000
1.800
1.800
0.000
1.800
1.800
0.000
0.200
0.200
0.000
0.200
0.200
9.222
40.000
49.222
9.222
90.000
99.222
2.780
6.442
0.000
0.000
2.780
6.442
2.780
6.442
0.000
0.000
2.780
6.442
0.000
0.000
0.00
0.000
7.000
33.000
0.30
0.300
7.000
33.000
0.30
0.300
0.000
0.000
0.00
0.000
7.000
83.000
0.30
0.300
7.000
83.000
0.30
0.300
0.000
0.300
0.300
0.000
0.300
0.300
7.14
7.141
0.00
0.000
7.14
7.141
7.14
7.141
0.00
0.000
7.14
7.141
1.575
0.330
0.799
1.437
3.000
295.09
0.000
0.000
0.000
0.000
0.000
123.40
1.575
0.330
0.799
1.437
3.000
418.50
1.575
0.330
0.799
1.437
3.000
295.09
0.000
0.000
0.000
0.000
0.000
123.43
1.575
0.330
0.799
1.437
3.000
418.53
1.24
1.237
1.31
1.314
2.55
2.551
1.24
1.237
1.34
1.344
2.58
2.581
0.000
0.624
0.624
0.000
0.624
380
0.624
Rec
0.349
0.264
Dev
0.000
0.000
Total
0.349
0.264
Rec
0.349
0.264
Dev
0.000
0.000
Total
0.349
0.264
0.000
231.22
231.218
1.314
101.66
101.664
1.314
332.88
332.882
0.000
231.22
231.218
1.344
101.66
101.664
1.344
332.88
332.882
37.731
1.247
23.339
2.053
8.774
4.573
76.337
2.378
4.040
7.088
0.772
1.857
60.615
0.415
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
37.731
1.247
23.339
2.053
8.774
4.573
76.337
2.378
4.040
7.088
0.772
1.857
60.615
0.415
37.788
1.480
23.168
2.145
8.816
4.666
73.021
2.496
4.133
7.131
0.884
1.949
63.060
0.482
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
37.788
1.480
23.168
2.145
8.816
4.666
73.021
2.496
4.133
7.131
0.884
1.949
63.060
0.482
0.000
60.48
60.479
101.664
20.19
20.187
101.664
80.67
80.665
0.000
60.48
60.479
101.664
20.19
20.187
101.664
80.67
80.665
7.185
0.290
0.649
1.225
1.069
1.198
41.783
0.815
6.015
0.251
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
7.185
0.290
0.649
1.225
1.069
1.198
41.783
0.815
6.015
0.251
9.451
0.290
0.620
1.225
1.365
1.198
39.251
0.815
6.015
0.251
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
9.451
0.290
0.620
1.225
1.365
1.198
39.251
0.815
6.015
0.251
0.000
2.16
2.161
20.187
0.24
0.239
20.187
2.40
2.399
0.000
2.16
2.161
20.187
0.24
0.239
20.187
2.40
2.399
1.571
0.257
0.303
0.030
0.000
0.000
0.000
0.000
1.571
0.257
0.303
0.030
1.552
0.276
0.307
0.026
0.000
0.000
0.000
0.000
1.552
0.276
0.307
0.026
0.000
18.89
0.239
90.46
0.239
109.35
0.000
15.51
0.239
90.46
0.239
105.97
7.11
7.113
13.01
13.008
20.12
20.121
7.11
7.113
13.01
13.008
20.12
20.121
5.871
1.242
0.000
0.000
5.871
1.242
5.871
1.242
0.000
0.000
5.871
1.242
0.000
0.000
0.000
3.35
3.352
3.626
9.199
0.183
0.70
0.702
3.626
9.199
0.183
4.05
4.054
0.000
0.000
0.000
2.97
2.969
3.626
9.199
0.183
0.70
0.702
3.626
9.199
0.183
3.67
3.671
1.811
381
0.511
1.020
0.000
0.000
0.000
1.811
0.511
1.020
1.597
0.453
0.904
0.000
0.000
0.000
1.597
0.453
0.904
Sector: Accountability
Vote: 008 Ministry of Finance, Planning & Economic Dev.
VF: 1408 Microfinance
Programmes
17
Microfinance
Projects
0997
Support to Microfinance
1288
Financial Inclusion in Rural Areas [PROFIRA] of
Uganda
Vote: 143 Uganda Bureau of Statistics
VF: 1455 Statistical production and Services
Programmes
01
Population and Social Statistics
02
Macro economic statistics
03
Business and Industry Statistics
04
Statistical Coordination Services
05
District Statistics and Capacity Building
06
Information Technology Services
07
Administrative Services
08
Communication and Public Relations
09
Financial Services
10
Internal Audit Services
11
Social Economic Surveys
12
Agriculture and Environmental Statistics
13
Geo - Information Services
Projects
0045
Support to UBOS
1213
Population and Housing Census 2012
Vote: 500 501-850 Local Governments
VF: 1481 Financial Management and Accountability(LG)
Programmes
321422 Boards and Commissions
321427 PAF Monitoring and Accountability
321439 DSC Chairperson Operational Costs
Rec
0.010
Dev
0.000
Total
0.010
Rec
0.015
Dev
0.000
Total
0.015
0.000
3.49
3.493
0.702
0.57
0.572
0.702
4.06
4.065
0.000
3.49
3.493
0.702
0.57
0.572
0.702
4.06
4.065
3.493
0.000
3.493
3.493
0.000
3.493
0.000
4.93
1.937
0.572
76.18
0.000
0.572
81.11
1.937
0.000
1.94
1.937
0.572
76.18
0.000
0.572
78.12
1.937
1.337
0.600
2.994
0.000
0.000
76.181
1.337
0.600
79.175
1.337
0.600
0.000
0.000
0.000
76.181
1.337
0.600
76.181
2.994
0.000
2.994
0.000
0.000
0.000
0.000
0.000
43.85
6.172
70.008
37.66
6.172
70.008
81.51
0.000
0.000
43.85
6.172
70.008
24.96
6.172
70.008
68.81
5.29
5.293
4.49
4.487
9.78
9.780
5.29
5.293
4.49
4.487
9.78
9.780
5.293
0.000
5.293
5.293
0.000
5.293
0.000
0.000
2.487
2.000
2.487
2.000
0.000
0.000
2.487
2.000
2.487
2.000
23.31
23.312
33.18
33.177
56.49
56.489
23.31
23.312
20.48
20.477
43.79
43.789
0.481
6.407
3.093
0.938
1.296
0.983
2.502
0.153
1.696
0.354
1.172
4.075
0.161
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.481
6.407
3.093
0.938
1.296
0.983
2.502
0.153
1.696
0.354
1.172
4.075
0.161
1.797
3.600
2.043
1.144
1.196
1.104
4.012
0.428
1.596
0.456
3.327
2.348
0.261
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
1.797
3.600
2.043
1.144
1.196
1.104
4.012
0.428
1.596
0.456
3.327
2.348
0.261
0.000
0.000
15.24
15.240
14.992
18.185
0.00
0.000
14.992
18.185
15.24
15.240
0.000
0.000
15.24
15.240
14.897
5.580
0.00
0.000
14.897
5.580
15.24
15.240
4.533
6.679
4.028
1,709.70
0.000
0.000
0.000
2,625.27
4.533
6.679
4.028
4,334.98
4.533
6.679
4.028
1,697.91
0.000
0.000
0.000
2,743.92
4.533
6.679
4.028
4,441.83
382
Annex 5: Overall Allocations to Service Delivery by Sector FY 2015/16 - FY 2018/19 UGX Bn (excluding Taxes and Arrears)
Billion Uganda Shillings
Agriculture
Non-Service Delivery
Service Delivery
Lands, Housing and Urban Development
Non-Service Delivery
Service Delivery
Energy and Mineral Development
Non-Service Delivery
Service Delivery
Works and Transport
Non-Service Delivery
Service Delivery
Information and Communications Technology
Non-Service Delivery
Service Delivery
Tourism, Trade and Industry
Non-Service Delivery
Service Delivery
Education
Non-Service Delivery
Service Delivery
Health
Non-Service Delivery
Service Delivery
Water and Environment
Non-Service Delivery
Service Delivery
Social Development
Non-Service Delivery
Service Delivery
Security
Non-Service Delivery
Service Delivery
Justice, Law and Order
Non-Service Delivery
Service Delivery
Public Sector Management
Non-Service Delivery
Service Delivery
Accountability
Non-Service Delivery
Service Delivery
Legislature
Non-Service Delivery
Service Delivery
Public Administration
Non-Service Delivery
Service Delivery
Grand Total
505.84
656.98
709.63
301.79
339.56
566.27
98.49
416.50
166.28
143.36
203.30
240.47
169.59
226.15
266.67
149.86
145.53
193.63
99.20
165.20
24.06
73.03
50.66
60.95
2,857.79 2,388.55 2,831.89 2,606.41
2,518.63 1,992.30 2,300.37 1,947.37
339.16
531.51
659.04
396.25
3,323.08 3,797.61 5,474.62 5,976.92
1,090.28
808.34
981.67
737.61
2,232.79 3,060.00 4,666.27 4,995.24
93.44
60.62
75.81
58.86
55.01
12.82
11.74
10.22
38.43
62.99
47.13
50.40
157.12
144.50
165.21
182.94
70.04
87.36
101.50
75.25
87.08
77.85
81.44
69.24
2,296.76 2,479.67 2,588.85 2,566.50
1,800.58 1,950.54 2,081.69 2,086.71
496.18
507.16
479.79
529.12
1,283.81 1,407.79 1,398.03 1,506.06
566.72
642.17
883.35
687.26
717.09
755.87
622.71
720.53
540.92
552.32
293.03
301.56
230.86
100.27
109.23
236.62
310.06
192.76
192.33
315.70
91.70
191.43
226.89
256.15
32.24
37.76
38.21
30.40
59.46
189.13
217.94
161.02
1,636.54 1,504.33 1,605.95 1,434.13
166.48
202.58
76.49
228.03
1,470.06 1,276.30 1,403.37 1,357.64
1,045.36 1,047.33 1,164.81 1,320.91
437.35
415.65
479.71
372.18
608.01
749.16
841.19
675.15
994.36 1,055.52
654.43
749.92
916.65
615.66
727.78
979.54
77.71
38.77
22.14
75.98
1,015.46 1,135.99 1,098.38 1,102.61
831.31
903.60
877.55
942.15
184.14
194.78
225.06
193.85
371.30
318.90
366.30
421.68
358.24
347.68
401.06
305.84
13.07
18.62
20.62
13.07
758.74
506.38
589.44
686.94
550.98
564.94
655.17
492.84
207.77
24.50
31.77
13.54
17,141.82 17,474.05 19,509.94 19,623.25
383
63.4%
36.6%
79.8%
20.2%
32.6%
67.4%
85.8%
14.2%
73.0%
27.0%
72.6%
27.4%
66.2%
33.8%
88.1%
11.9%
83.4%
16.6%
81.2%
18.8%
74.7%
25.3%
32.8%
67.2%
19.4%
80.6%
14.8%
85.2%
16.4%
83.6%
58.9%
41.1%
16.9%
83.1%
16.9%
83.1%
19.9%
80.1%
44.6%
55.4%
52.1%
47.9%
52.9%
47.1%
55.5%
44.5%
78.4%
21.6%
78.7%
21.3%
80.4%
19.6%
81.3%
18.7%
44.1%
55.9%
48.8%
51.2%
45.9%
54.1%
58.7%
41.3%
42.7%
57.3%
42.8%
57.2%
34.2%
65.8%
36.2%
63.8%
35.2%
64.8%
15.9%
84.1%
16.6%
83.4%
14.9%
85.1%
10.2%
89.8%
15.2%
84.8%
12.6%
87.4%
5.3%
94.7%
41.8%
58.2%
35.5%
64.5%
35.7%
64.3%
36.3%
63.7%
92.2%
7.8%
92.8%
7.2%
94.1%
5.9%
97.0%
3.0%
81.9%
18.1%
82.9%
17.1%
82.3%
17.7%
79.6%
20.4%
96.5%
3.5%
95.9%
4.1%
94.9%
5.1%
95.1%
4.9%
72.6%
27.4%
97.3%
2.7%
95.8%
4.2%
95.4%
4.6%
384
Forecast
Disbursement
2020/21
Loan/Grant
26.16
12.60
17.61
11.56
3.62
15.41
31.65
26.47
1.89
0.38
2.14
2.09
92.80
41.16
17.61
Agriculture Cluster Development Project
52.32
50.41
105.64
Agriculture Technology and Agribusiness Advisory Services
8.95
1.73
Agriculture Technology and Agribusiness Advisory Services
31.26
12.86
Agro-Processing and Marketing Strategy
Enhancement of National Food Security Through Increased Rice Production
14.65
26.47
Farm Income Enhancement and Forest Conservation II
25.94
52.82
Northern Uganda Farmer Livelihood Improvement Project
3.03
29.55
3.03
Project on Irrigation Scheme Development in Central and Eastern UgandaPromotion of Rice Development Project in Uganda
2.24
Regional Pastoral Livelihood Resilience Project
31.39
20.17
14.09
Technical Assistance to MAAIF
U-Growth-Agribusiness Development Initiative
Vegetable Oil Development Project II
2.62
3.78
146.46
170.90
175.59
Albertine Region Sustainable Development
10.46
8.82
10.56
Construction and Refurbishment of 2 Uganda Technical Institutes and 11.46
1 NTC
Construction of 5 Regional Technical Institutes
9.29
Construction of Nakaseke Technical Institute
2.57
Construction of Technical Institutes
20.54
Contribution to the Youth Entrepreneurship Facility, Uganda
Expansion and Refurbishment of 9 Technical Institutes
10.42
Improving the Training of BTVET Technical Teachers/Instructors and17.33
Health Tutors, and Secondary
Teachers in
- Uganda
Nakawa TVET Lead Project
4.54
4.43
4.55
Program/Project Support to Improve the Quality of Teaching and Learning
11.56
11.29
7.75
Rehabilitation of the National Teacher Training Centre Kaliro
9.63
14.30
Rehabilitation of the National Teacher Training Centre Muni
9.63
14.30
Sesemat National Expansion Plan III
2.66
1.30
Support to Higher Education, Science and Technology Project
91.56
50.41
52.82
Support to the Implementation of Skilling Uganda
17.33
15.05
11.63
Uganda Skills Development Project
52.32
75.62
70.43
Uganda Teacher and School Effectiveness Project
107.40
86.45
388.73
281.98
157.75
Ayago Hydro Power Plant
Bujagali Interconnection Project
0.63
Construction of the 33Kv Distribution Lines in Kayunga, Kamuli and Kalungu
0.58 Service Stations
2.77
15.49
Construction of the 33Kv Distribution Lines in Kayunga, Kamuli and Kalungu
0.78 Service Stations
3.78
21.13
Construction of the 33Kv Distribution Lines in Kayunga, Kamuli and Kalungu
0.78 Service Stations
3.78
21.13
Electricity Sector Development Project
26.16
Energy for Rural Transformation II
8.37
Energy for Rural Transformation III
4.40
5.67
8.66
Energy for Rural Transformation III
17.66
34.03
95.08
GET FiT
Grid Based OBA Facility
Grid Based OBA Facility
1.07
Grid Rural Electrification Project
25.42
49.10
73.95
Hoima Oil Refinery
119.34
115.27
234.77
Improvement of Queensway Substation
24.95
Industrial Substations
71.30
86.52
88.11
Interconnection of Electric Grids of Nile Equatorial Lakes Countries 11.95
Isimba Hydro Power Plant
562.43
384.70
Kabale-Mirama Transmission Line
89.95
101.36
58.98
Karuma Hydro Power Plant
823.83
1,230.83
1,086.63
Masaka-Mbarara Transmission Line
21.44
43.67
Mbarara-Nkenda/Tororo-Lira Transmission Lines Project
2.38
Muzizi Hydropower Plant
6.26
27.27
60.36
Muzizi Hydropower Plant
7.62
33.25
53.66
Nile Equatorial Lakes Countries Project
7.27
Nkenda-Hoima Transmission Line
11.47
Promotion of Renewable Energy and Energy Efficiency 3
3.85
7.53
Promotion of Renewable Energy and Energy Efficiency 4
11.56
18.82
Rural Electrification in Three Territories
6.44
35.99
Rural Electrification Project in Mid Western, North and South Western,1.85
and Rwenzori Territories
8.10
13.06
Rural Electrification Project in Mid Western, North and South Western,7.04
and Rwenzori Territories
30.68
67.91
UETCL/Statnett Twinning Arrangement III
Uganda Rural Electricity Access Project
13.68
11.10
8.13
Uganda Rural Electricity Acess Project (UREAP)
107.77
164.64
70.83
Uganda Rural Electricity Acess Project (UREAP)
13.68
11.10
8.13
West Nile Electrification Program
4.72
1,988.75
2,358.19
2,065.69
Centres of Excellence-Regional Project
4.32
16.64
46.48
Construction of Itojo and Kawolo Hospitals
10.07
Construction of Maternal and Neonatal Heath Care Unit At Mulago Hospital
13.08
East Africa Public Health Laboratory Networking Project
5.23
7.56
Gavi Vaccines and HSSP
77.55
Health System Development Project
88.95
Health Systems Strengthening for HIV/AIDS
284.83
Improvement of Health Service Through Health Infrastructure Management
4.54
4.43
4.55
Institutional Capacity Building in Planning, Leadership and Management- in the Ugandan Health
- Sector-I
Institutional Capacity Building in Planning, Leadership and Management
5.78
in the Ugandan Health
5.65 Sector-II
3.88
Institutional Support for the Private-Non-for Profit
7.70
7.53
5.82
Italian Support to HSSP and PRDP
5.01
Kayunga and Muyembe Hospitals
5.23
7.56
Rehabilitation of Hospitals and Supply of Medical Equipment in the Western
7.88 Region in Uganda
Skills Development for Higher Medical and Health Science Project 25.90
29.11
23.24
Support to Mulago Hospital and Health Facilities in Kla
30.76
Uganda Sanitation Fund Project
1.90
Uganda Sanitation Fund Project
1.83
580.55
78.47
83.97
Forecast
Disbursement
2019/20
Forecast
Disbursement
2018/19
Project name
Competitiveness and Enterprise Development Project
Financial Sector Programme
FINMAP III
FINMAP III
FINMAP III
FINMAP III
Project for Financial Inclusion in Rural Areas
Support to Micro Finance
Support to the National Authorising Officer
Support to the Reform of the Tax System
Forecast
Disbursement
2017/18
SECTOR
GOU
Donor
PROJECT Code VOTE
Accountability
World Bank
1289
008
Accountability
Germany
008
Accountability
Denmark
1290
008
Accountability
Germany
1290
008
Accountability
Norway
1290
008
Accountability
UK
1290
008
Accountability
IFAD
1288
008
Accountability
AfDB
997
008
Accountability
EU
008
Accountability
Germany
653
141
Accountability Total
Agriculture
World Bank
1263
010
Agriculture
GEF
1139
142
Agriculture
World Bank
1139
142
Agriculture
South Korea
010
Agriculture
IDB
1316
010
Agriculture
AfDB
010
Agriculture
Japan
010
Agriculture
Japan
010
Agriculture
Japan
1238
010
Agriculture
World Bank
010
Agriculture
Denmark
1239
010
Agriculture
Denmark
181
010
Agriculture
IFAD
1195
010
Agriculture Total
Education
World Bank
1310
013
Education
OFID
942
013
Education
Saudi Arabia
942
013
Education
BADEA
942
013
Education
South Korea
942
013
Education
EU
013
Education
IDB
942
013
Education
Belgium
013
Education
Japan
013
Education
Belgium
013
Education
Belgium
013
Education
Belgium
013
Education
Japan
897
013
Education
AfDB
1273
013
Education
Belgium
013
Education
World Bank
013
Education
World Bank
1296
013
Education Total
Energy & Mineral Development
China
017
Energy & Mineral Development
AfDB
1024
017
Energy & Mineral Development
Abu Dhabi
123
Energy & Mineral Development
BADEA
123
Energy & Mineral Development
OFID
123
Energy & Mineral Development
World Bank
1212
017
Energy & Mineral Development
World Bank
325
123
Energy & Mineral Development
GEF
123
Energy & Mineral Development
World Bank
123
Energy & Mineral Development
Germany
017
Energy & Mineral Development
Germany
331
017
Energy & Mineral Development
World Bank
331
123
Energy & Mineral Development
IDB
1353
123
Energy & Mineral Development
016
Energy & Mineral Development
Japan
017
Energy & Mineral Development
China
017
Energy & Mineral Development
Japan
1140
017
Energy & Mineral Development
China
1143
017
Energy & Mineral Development
IDB
017
Energy & Mineral Development
China
1183
017
Energy & Mineral Development
AfDB
017
Energy & Mineral Development
AfDB
1137
017
Energy & Mineral Development
France
1350
017
Energy & Mineral Development
Germany
1350
017
Energy & Mineral Development
AfDB
1140
017
Energy & Mineral Development
Norway
017
Energy & Mineral Development
Germany
331
017
Energy & Mineral Development
Germany
331
017
Energy & Mineral Development
Germany
123
Energy & Mineral Development
France
1262
123
Energy & Mineral Development
France
1262
123
Energy & Mineral Development
Norway
017
Energy & Mineral Development
EU
123
Energy & Mineral Development
AfDB
123
Energy & Mineral Development
Germany
123
Energy & Mineral Development
Germany
331
123
Energy & Mineral Development Total
Health
AfDB
014
Health
Spain
014
Health
IDB
014
Health
World Bank
1148
014
Health
Gavi
1141
014
Health
World Bank
1123
014
Health
Global Fund
014
Health
Japan
014
Health
Belgium
014
Health
Belgium
014
Health
Belgium
014
Health
Italy
1185
014
Health
IDB
014
Health
Japan
014
Health
AfDB
114
Health
AfDB
1187
161
Health
UN
1218
014
Health
UN
1218
501-850
Health Total
Forecast
Disbursement
2016/17
107.91
80.93
3.13
191.97
12.02
71.94
83.96
11.87
16.19
16.19
145.67
101.79
239.79
90.00
30.12
577.32
66.90
48.97
43.53
73.52
10.60
55.09
10.93
6.69
1,545.18
41.54
3.13
11.87
56.54
82.66
82.66
843.56
7.27
9.92
9.92
124.00
68.34
18.41
16.37
65.71
3.98
20.71
1,188.19
42.43
42.43
L
G
G
G
G
G
L
L
G
G
L
G
L
G
L
L
G
G
G
L
G
G
L
L
L
L
L
L
G
L
G
G
G
G
G
G
L
G
L
G
L
L
L
L
L
L
L
G
L
G
G
G
L
L
G
L
L
L
L
L
L
L
L
L
L
G
G
G
L
G
L
G
G
L
G
G
L
G
L
L
G
L
G
G
G
G
G
G
L
G
L
L
G
G
Forecast
Disbursement
2020/21
Loan/Grant
012
012
012
011
011
003
011
011
011
003
003
011
122
003
004
004
015
015
019
019
019
019
019
019
019
019
019
019
019
019
019
019
019
019
019
019
019
016
113
113
113
113
016
016
016
113
113
113
113
113
113
113
016
016
016
113
113
016
016
016
113
113
113
113
113
55.11
55.11
91.85
12.86
104.71
9.77
9.77
4.01
153.92
692.23
0.78
850.95
2,333.82
L
L
385
Forecast
Disbursement
2018/19
Forecast
Disbursement
2019/20
101
101
Forecast
Disbursement
2017/18
2.62
12.60
31.69
53.95
2.62
12.60
31.69
53.95
Alternative Dispute Resolution
UGOGO
Albertine Region Sustainable Development
18.04
15.21
21.25
Competitiveness and Enterprise Development Project
52.32
37.81
88.04
Municipal Infrastructure Development Project
120.86
115.01
191.23
168.04
109.29
Community Agriculture and Infrastructure Programme II
Community Agriculture Infrastructure Improvement Project III
14.36
Dry Lands Integration Project
33.39
12.89
Markets and Agriculture Trade Improvement (MATIP II)
70.11
86.26
62.93
Markets and Agriculture Trade Improvement I
11.25
Millennium Villages Project
5.23
5.04
NUSAF II
NUSAF III
26.16
75.62
105.64
107.91
Programme for the Restoration of Livelihood in the Northern Region 9.16
35.29
98.60
88.12
Second Kla Institutional and Infrastructure Devt
96.22
21.10
4.23
Technical Cooperation Facility
265.88
236.20
271.40
196.03
Classified
161.10
138.32
UPDF Peace Keeping Mission in Somalia
304.31
242.06
246.51
251.79
465.41
380.38
246.51
251.79
District Commercial Services Support
Great Lakes Trade Facilitation Project
1.39
8.04
11.23
15.94
1.39
8.04
11.23
15.94
Additional Funds to Water Supply and Sanitation Programme
16.27
3.86
Catchment Based Integrated Water Resources Management for Climate Change
Adaptation in
- Uganda
Clean Development Mechanism Capacity Development Project
0.88
Integrated Fisheries and Water Resources Management
0.98
3.78
10.56
9.44
Joint Water and Sanitation Sector Programme Support
8.29
Joint Water and Sanitation Sector Programme Support
14.42
14.13
Kla Sanitation Programme 2
3.61
Kla Water L.Vict Water Sanitation Program
0.52
Kla Water L.Vict Water Sanitation Program
0.52
Kla Water-Lake Victoria Watsan Programme
4.81
Lake Victoria Envirn Mgt Project
6.07
Lake Victoria Water and Sanitation
7.85
Protection of Lake Victoria-Kla Sanitation Programme
34.23
Support to Rural Watsan
8.37
Support to Sector Program Support
1.40
Support to Small Towns Water and Sanitation
10.82
Support to the Water and Sanitation Development Facilities North and East
5.78
Support to the Water Supply and Sanitation Development in Small Towns
- and Rural Growth- Centres Under the -EU MDG InitiativeWater Management and Development Project
118.77
243.59
21.77
10.56
9.44
Albertine Region Airport
160.80
491.25
167.26
Albertine Region Sustainable Development
68.56
57.80
80.75
Capacity Improvement to the Kla Northern Bypass
40.83
Construction of A New Bridge Across River Nile At Jinja Project
40.62
19.75
27.85
Duelling Kla Northern Bypass
4.19
Earth Moving Equipment
East African Trade and Transportation Facilitation Project
0.60
Entebbe Airport Rehabilitation
109.91
139.70
141.21
35.97
Kibuye-Busega-Mpigi Expressway
130.22
425.12
408.59
313.98
Kla Flyover Construction and Road Upgrading Project
194.66
146.60
97.52
24.81
Kla-Entebbe Express Highway
222.36
Kla-Jinja Highway
320.68
619.48
110.17
Muyembe-Nakapiripirit Road
118.14
114.12
77.47
39.57
North Eastern Road-Corridor Asset Management Project
99.41
95.79
49.30
50.36
Northern Corridor Project: Mbarara-Ntungamo-Katuna
2.31
Preparatory Survey Project for Improvement of Gulu Municipal Council-Roads
Project for Capacity Enhancement of KCCA in Management of Traffic 3.63
Flow in Kla City 1.77
Project for formulation of Master Plan on Logistics in Northern Economic
- Corridor
Road Infrastructure for Delivery of First Oil
238.26
121.14
123.73
Rwenkunye-Apac-Lira-Kitgum-Musingo Road
37.89
144.87
222.07
226.83
SGR Feasibility Study
Standard-Gauge Railway
558.47
1,137.44
2,033.15
Transport System Development Project
1.41
Upgrading of Atiak-Nimule Road Project
13.73
Upgrading of Kapchorwa-Suam Road
83.23
115.79
105.15
71.34
Upgrading of Kigumba-Masindi-Hoima-Kabwoya Road
114.48
82.73
Upgrading of Ntungamo-Mirama Hills Road
15.84
Upgrading of Rukungiri-Ishasha and Bumbobi-Lwakhakha Roads
56.25
105.87
110.93
1,678.95
3,026.93
3,180.84
3,087.00
6,046.36
6,784.65
6,362.12
5,491.79
Forecast
Disbursement
2016/17
SECTOR
GOU
Donor
PROJECT Code
ICT
China
1014
ICT
World Bank
ICT Total
JLOS
Austria
890
JLOS
Denmark
JLOS Total
Lands, Housing & Urban Development
World Bank
1310
Lands, Housing & Urban Development
World Bank
1289
Lands, Housing & Urban Development
World Bank
1255
Lands, Housing & Urban Development Total
Public Sector Management AfDB
1087
Public Sector Management AfDB
1236
Public Sector Management IDB
1317
Public Sector Management AfDB
1360
Public Sector Management AfDB
1088
Public Sector Management IDB
Public Sector Management World Bank
1113
Public Sector Management World Bank
Public Sector Management IFAD
Public Sector Management World Bank
1295
Public Sector Management EU
Public Sector Management Total
Security
Security
AU
1178
Security Total
Tourism, Trade & IndustryUN
1246
Tourism, Trade & IndustryWorld Bank
Tourism, Trade & Industry Total
Water & Environment
AfDB
1188
Water & Environment
Austria
420
Water & Environment
Belgium
Water & Environment
AfDB
Water & Environment
Austria
420
Water & Environment
Denmark
420
Water & Environment
Germany
1192
Water & Environment
EU
1193
Water & Environment
France
1193
Water & Environment
Germany
1193
Water & Environment
World Bank
137
Water & Environment
AfDB
1192
Water & Environment
AfDB
1188
Water & Environment
AfDB
1283
Water & Environment
AfDB
163
Water & Environment
AfDB
164
Water & Environment
Germany
158
Water & Environment
Austria
420
Water & Environment
World Bank
1231
Water & Environment Total
Works & Transport
Works & Transport
World Bank
1310
Works & Transport
EU
Works & Transport
Japan
957
Works & Transport
EU
Works & Transport
Japan
1321
Works & Transport
World Bank
951
Works & Transport
China
1373
Works & Transport
AfDB
Works & Transport
Japan
Works & Transport
China
1180
Works & Transport
Works & Transport
IDB
1322
Works & Transport
World Bank
1313
Works & Transport
EU
Works & Transport
Japan
Works & Transport
Japan
Works & Transport
Japan
Works & Transport
UK
Works & Transport
Works & Transport
China
Works & Transport
China
1097
Works & Transport
World Bank
1103
Works & Transport
Japan
1031
Works & Transport
Works & Transport
AfDB
997
Works & Transport
UK
1038
Works & Transport
AfDB
164
Works & Transport Total
Grand Total
G
G
L
L
L
L
L
L
L
L
L
L
L
L
L
G
L
G
G
L
L
G
G
L
G
G
G
L
L
G
L
L
L
L
L
L
G
G
L
L
L
G
L
L
L
L
L
L
L
L
L
L
L
G
G
G
G
L
L
G
L
L
L
L
L
G
L
DANIDA
Private Sector
DANIDA
Education
EU
Education
EU
Education
EU
Education
EU
Education
EU
Education
EU
IIZ DVV
SWISS CONTACT
GERMANY
Education
EU
AVSI
Education
EU
SWISS CONTACT
Education
EU
PLAN
Education
EU
BROEDERLIJK
Education
EU
ZOA
ASSOCIAZIONE
CENTRO AIUTI
VOLONTARI
COOPERAZIONE
SVILUPPO TERZO
MONDO
UGANDA
ASSOCIATION OF
PRIVATE
VOCATIONAL
INSTITUTIONS
NONGOVERNMENTAL
ORGANISATION
STICHTING ZOA
VOLUNTARY
SERVICE
OVERSEAS LBG
Education
EU
Education
EU
Education
EU
ADRA DENMARK
WORLD VISION
UK
CONCERN
WORLDWIDE
1.73
2.18
2.21
0.70
1.06
1.07
0.04
0.07
0.08
0.09
0.07
0.24
0.08
0.13
0.05
0.21
0.06
0.16
0.16
0.16
Education
EU
LIVING EARTH
FOUNDATION LBG
STICHTING WAR
CHILD
THE ROYAL
COMMONWEALTH
SOCIETY FORTHE
BLIND ROYAL
CHARTER
0.20
0.21
0.21
0.18
0.18
0.18
0.09
0.12
0.11
Education
EU
RED BARNET
FORENING
0.17
0.17
Education
EU
Education
EU
Education
EU
Education
EU
Education
EU
CONCERN
WORLDWIDE LBG
STICHTING SNV
NEDERLANDSE
ONTWIKKELINGS
ORGANISATIE
RESTLESS
DEVELOPMENT
LBG
LEONARD
CHESHIRE
DISABILITY LBG
PLAN
INTERNATIONAL
(UK) LBG
0.15
0.15
0.15
0.10
0.20
0.20
0.20
0.17
0.14
0.15
0.15
0.10
0.20
0.20
0.20
0.11
0.23
0.23
0.23
386
Forecast Disbursement
2019/20
Accountability
Forecast Disbursement
2018/19
DANIDA
Forecast Disbursement
2017/18
EU
EU
3.35
CSO
HIV/AIDS Programme-Phase 2- CSF
Climate Change Unit,
MWE
Bridging support to the Climate Change Unit
UGOGO- Component 1-Democratic
NGO /CSOs
Governance Facility
TradeMark East
Africa - Uganda
Electronic Single Window
DCICLOSED: Skills Empowerment for
NSAPVD/2009/208Alternative Livelihood in Karamoja Region
513
Forecast Disbursement
2016/17
Donor
DANIDA
Education
Education
Forecast Disbursement
2015/16
SECTOR
EU
6.09
Counterpart /
Implementing
Partner Project name
Health
Education
Forecast Disbursement
2014/15
Annex 7: Off Budget Donor projects over the Medium Term FY 2014/15 - FY 2019/20
Annex 7: Off Budget Donor projects over the Medium Term FY 2014/15 - FY 2019/20
Health
EU
MAKERERE
UNIVERSITY
EU
AAH
EU
UNHCR
EU
EU
EU
EU
EU
EU
EU
EU
EU
EU
EU
ACTION ON
DISABILITY AND
DEVELOPMENT
LBG
COOPERATIE
ICCO UA
IDAY
INTERNATIONAL
AISBL
ACTION AID
INTERNATIONAL
UGANDA NON
GOVERNMENTAL
ORGANIZATION
PLAN SUOMI
SAATIO
AFRICAN CENTRE
FOR TREATMENT
AND
REHABILITATION
OF TORTURE
VICTIMS NON
GOVERNMENTAL
ORGANISATION
FOUNDATION FOR
HUMAN RIGHTS
INITIATIVE (FHRI)
NGO
THE BRITISH
COUNCIL ROYAL
CHARTER
FOLKEKIRKENS
NODHJAELP
FOND
THE
WESTMINSTER
FOUNDATION FOR
DEMOCRACY LBG
TROSSAMFUNDET
SVENSKA
KYRKAN
REGISTRERADE
TROSSAMFUND
EU
PLAN
INTERNATIONAL
(UK) LBG
EU
ENCLUDE BV
EU
WATERAID LBG
DIE
INTERNATIONALE
ARBEITSGEMEINS
CHAFT DER
WASSERWERKE
IM
DONAUEINZUGSG
EBIET VEREIN
VITENS EVIDES
INTERNATIONAL
BV
UNITED NATIONS
EDUCATIONAL
SCIENTIFIC AND
CULTURAL
ORGANIZATION
STICHTING
AFRICAN
MEDICAL AND
RESEARCH
FOUNDATION
NEDERLAND
EU
EU
EU
EU
0.69
1.08
0.85
0.86
0.15
0.51
0.11
0.11
0.11
0.11
0.26
0.26
0.26
0.27
0.21
0.21
0.21
0.21
0.36
0.36
0.36
0.37
0.06
0.31
0.13
0.13
0.07
0.03
0.03
0.03
0.03
0.11
0.11
0.12
0.03
0.13
0.03
0.16
0.13
0.16
0.07
0.38
0.39
0.39
0.40
0.40
0.16
0.23
0.21
0.22
0.22
0.22
0.30
0.30
0.31
0.31
387
Annex 7: Off Budget Donor projects over the Medium Term FY 2014/15 - FY 2019/20
EU
FAO
EU
WWF
Agriculture
EU
FAO
Agriculture
EU
TRIAS VZW
Agriculture
Multisector - Infrastructure (water, rodas,
education) count
EU
IFAD
Trademark East
Africa
DFID
DFID
DFID
DFID
Health/HIV/AIDS
DFID
DFID
0.58
0.59
0.59
0.47
0.47
0.48
0.51
0.14
0.14
0.14
0.08
3.23
3.43
3.47
3.52
1.78
5.07
11.48
11.27
9.18
7.22
6.00
3.10
4.13
16.20
9.12
0.47
IMC Worldwide,
Adam Smith
International, Crown
Agents, Sion Haworth Creating Opportunities for Sustainable
and World Bank
Spending on ROADS
Refugee Law Project,
International Alert
Post-Conflict Development in Northern
Safer World
Uganda
Support to the UN Joint Programme on
UN agencies
Gender Equality
Expanding
Social protection
in Uganda
Maxwell Stamp, MTN and
Min of Gender,
Labour and
Social devpt
World Bank Trust Fund: Support to the
National
Development
Plan
World Bank
HIVAIDS Prevention Programme
DFID
Health
DFID
USAID
DFID
Uganda Redcross
DFID
KPMG
DFID
DFID
Democratic
Governance Facility
DFID
DFID
DFID
Health/malaria count
DFID
Multisector
DFID
DFID
DFID
Health/malaria countrol
DFID
DFID
Agriculture
DFID
Accountability count
Social Development Count
Health/nutrition/family planning count
Education Count
DFID
DFID
DFID
DFID
Multisector
DFID
Health count
DFID
Min Of Health
Mulitsector
Mulitsector
Accountability
388
16.80
1.78
10.25
2.25
1.50
2.14
0.27
3.95
6.66
4.82
0.33
0.99
4.02
7.88
5.46
2.23
0.85
1.56
4.11
3.23
0.64
1.91
0.56
17.94
0.07
20.14
20.40
17.30
11.52
6.97
7.83
9.47
8.87
1.62
1.29
0.28
1.28
5.71
7.89
0.87
2.62
10.52
16.62
8.29
3.34
2.40
9.67
11.08
11.29
14.94
16.12
3.14
0.75
1.87
-
8.47
3.00
8.06
1.50
9.23
3.01
11.27
8.83
7.89
2.26
11.86
12.99
6.95
-
4.25
-
17.84
0.75
6.00
18.07
20.62
18.98
13.59
1.60
0.64
-
1.61
0.54
-
1.63
0.54
-
1.26
-
0.91
0.21
-
14.51
19.80
39.16
Annex 7: Off Budget Donor projects over the Medium Term FY 2014/15 - FY 2019/20
Accountability
3.71
4.25
4.30
Accountability
2.65
2.66
1.51
2.65
2.66
1.94
2.12
2.13
1.08
Social Development
Germany (GIZ/ZFD)
0.16
0.16
0.16
Social Development
1.06
1.06
Social Development
1.27
1.28
Social Development
Health
Norway
DII
0.59
0.52
0.28
Social Development
Social Development
Water & Environment
Norway
Norway
Norway
9.82
2.07
0.56
0.56
0.12
Norway
2.90
4.57
3.59
2.35
Norway
0.86
0.49
Social Development
JLOS
Norway
Norway
0.74
0.74
Social Development
Energy & Minerals
Norway
Norway
1.48
3.63
6.54
2.91
JLOS
Social Development
Norway
Norway
0.12
1.73
Social Development
Norway
7.77
Social Development
Social Development
Social Development
Norway
Norway
Norway
0.03
4.88
9.69
Norway
2.90
0.80
Social development
Norway
0.37
Social Development
Health
Health
Norway
Sweden
Sweden
0.43
-
Social Development
Social Development
Sweden
Sweden
0.74
0.04
0.62
0.93
2.91
JLOS
Sweden
DIAKONIA
0.12
JLOS
JLOS
Sweden
Sweden
0.06
-
Social Development
Sweden
0.76
Social Development
Social Development
Social Development
Agriculture
Health
Health
Health
Sweden
Sweden
Sweden
Sweden
Sweden
Sweden
Sweden
0.15
1.17
0.07
4.66
0.58
0.59
2.36
-
0.36
-
Sweden
Sweden
USAID
2.33
0.42
12.79
1.55
0.28
12.79
0.90
19.03
0.52
-
Environment
USAID
2.00
1.99
Education
USAID
Health/HIV/AIDS/Social Development
USAID
USAID
Health/HIV/AIDS
USAID
Agriculture
USAID
Agriculture
USAID
Agriculture
USAID
Health/HIV/AIDS/TB
USAID
USAID
KfW
Entwicklungsbank
Denmark
International Women's
Rights and
Empowerment
Women's rights and empowerment
Northern Uganda Livelihood Programme,
Int Rescue Committee IRC
International Alert
Northern Economy and Peace, IA
NOGAMU
Organic Sector Development
U-GROWTH
U-GROWTH
Centenary Bank
Health Guarantee
World Bank
Maternal Health Voucher Programme
UNICEF
Maternal and newborn Care in Karamoja
Strengthening Private Sector Engagement in
IRC
Enterprise Development (SPEED)
TechnoServe
Conservation Cotton TechnoServe
ABT Associates Inc. Uganda Indoor Residual Spraying Project Phase II
African Wildlife
Biodiversity Tourism
Foundation
Agile Learning
EMIS-GIS Database Solution roll out
Company, Inc
AVSI Foundation
Sustainable Responses for Improving Lives of
vulnerable children and their households
Cardno Emerging
Markets USA
Cardno Emerging
Markets USA, Ltd
Chemonics
Chemonics
International Inc
Chemonics
International Inc.
Cornell University
Elizabeth Glaser
Pediatric AIDS
Foundation
1.99
2.86
2.86
2.86
3.75
3.75
3.75
6.72
6.72
6.72
0.20
0.20
0.20
2.43
3.15
3.15
1.21
1.21
1.21
3.24
3.24
3.24
389
Annex 7: Off Budget Donor projects over the Medium Term FY 2014/15 - FY 2019/20
Agriculture - Nutrition
USAID
Health - Nutrition
USAID
Health/HIV/AIDS
USAID
Health/HIV/AIDS
USAID
Agriculture
USAID
Health/HIV/AIDS
USAID
Family Health
International
FHI360
Hospice Africa
Uganda
Inter Religious
Research Council
International Food
Policy Research
Institute
International
HIV/AIDS Alliance
Community Connector
2.22
2.22
2.22
11.01
11.01
11.01
0.45
0.45
0.45
1.50
1.50
1.50
0.27
0.28
0.69
0.69
0.69
0.83
0.83
3.20
3.40
11.25
10.20
International
Republican Insititute
Health/HIV/AIDS
USAID
Joint Clinical
Research Centre
Health
USAID
Health
USAID
Health/TB
USAID
Management Sciences
for Health
Management Services
for Health
Marie Stopes
Uganda Health
delivery of Integrated HIV Counseling and
Marketing Group Ltd Testing Services
University Research
Co., LLC
Health
MoH
Pentecostal
Assemblies of God
(PAG) Health Unit
Lira
Health
Japan
Japan
Health
Japan
Health
Japan
Agriculture
Japan
Education
Japan
St. Josephs
Hospital
Voiceless Orphan
Taskforce Uganda
Mesopotamia Notre
The Construction of a Maize Storage in
Dame Rural
Kasese District
Development
Association
The Construction of a Girls Dormitory for
Mutanywana
Mutanywana Secondary School in
Secondary School Kasese District
Adumi Health
Centre IV
Health
Japan
Bishop Comboni
College Kambuga
JLOS
Austria
HumaneAfrica
JLOS
Austria
UWONET
Austria
EcoSan Club
Austria
Austria
CONCERN
Worldwide
SNV-The
Netherlands
Development
Organisation
2.45
2.45
2.45
6.49
2.17
2.17
2.17
2.17
10.17
10.17
10.17
4.44
4.44
4.44
11.01
11.01
11.01
3.00
0.90
-
0.90
-
0.90
-
1.55
1.55
1.55
1.55
1.55
2.17
2.17
11.09
0.51
0.09
0.10
0.08
0.09
0.08
0.04
0.04
0.05
0.05
0.03
0.04
0.04
0.02
0.03
0.06
0.27
0.27
0.22
0.11
0.21
0.20
0.05
Japan
Education
6.38
390
Annex 7: Off Budget Donor projects over the Medium Term FY 2014/15 - FY 2019/20
JLOS
Health
Austria
Austria
CARE Austria
391
0.16
0.08
0.11
460.71
0.11
331.20
0.05
273.27
0.03
0.05
146.60
109.41
37.44
501
502
503
504
505
506
507
508
509
510
511
512
513
514
515
517
518
519
520
521
522
523
524
525
526
527
528
529
530
531
532
533
534
535
536
537
538
539
540
541
542
543
544
545
546
547
548
549
550
551
552
553
554
Adjumani District
Apac District
Arua District
Bugiri District
Bundibugyo District
Bushenyi District
Busia District
Gulu District
Hoima District
Iganga District
Jinja District
Kabale District
Kabarole District
Kaberamaido District
Kalangala District
Kamuli District
Kamwenge District
Kanungu District
Kapchorwa District
Kasese District
Katakwi District
Kayunga District
Kibaale District
Kiboga District
Kisoro District
Kitgum District
Kotido District
Kumi District
Kyenjojo District
Lira District
Luwero District
Masaka District
Masindi District
Mayuge District
Mbale District
Mbarara District
Moroto District
Moyo District
Mpigi District
Mubende District
Mukono District
Nakapiripiriti District
Nakasongola District
Nebbi District
Ntungamo District
Pader District
Pallisa District
Rakai District
Rukungiri District
Sembabule District
Sironko District
Soroti District
Tororo District
District
Unconditional
Grant - Wage
321451
1,578,925,365
1,992,289,937
2,373,797,886
1,422,071,503
1,582,464,008
1,761,783,060
1,079,109,927
1,051,925,628
1,510,145,568
1,567,377,589
1,416,327,558
1,750,944,176
2,693,961,785
1,472,637,519
938,698,639
2,025,822,235
1,479,440,193
1,674,600,907
1,303,303,058
2,591,441,697
1,349,503,062
1,243,679,926
589,062,820
1,234,083,992
1,571,466,023
1,452,775,381
969,429,935
794,477,897
1,439,648,382
1,361,230,944
1,755,246,587
1,094,545,087
1,462,075,284
1,306,895,898
1,603,226,964
1,667,345,354
932,171,342
1,211,046,339
1,363,966,433
1,838,779,815
1,955,100,875
1,313,894,430
1,787,393,276
1,818,793,355
1,827,976,483
956,156,811
2,225,198,648
2,633,857,807
1,751,218,588
1,422,876,409
1,460,516,506
1,316,251,935
2,003,940,201
District
Unconditional
Grant - Non Wage
Recurrent
321401
1,627,937,744
1,072,808,191
2,201,521,059
1,096,012,005
1,749,671,639
806,387,712
943,444,166
1,535,149,027
1,292,939,804
1,250,156,710
1,048,392,739
1,063,628,017
1,156,736,760
741,637,934
689,862,444
1,355,404,781
1,241,489,240
2,193,844,307
594,002,100
1,687,486,369
650,543,278
1,096,165,120
506,126,480
529,727,635
1,885,920,831
1,795,084,928
911,798,417
580,659,037
1,058,357,932
981,180,242
1,151,508,496
743,185,135
676,615,953
1,492,084,653
1,263,282,761
1,222,281,868
724,983,521
561,338,562
770,000,292
1,868,297,091
1,760,149,903
1,264,260,682
801,564,268
1,044,013,365
1,489,064,492
1,852,377,634
1,136,386,318
1,690,084,651
968,451,269
840,160,176
890,709,239
814,017,670
1,356,089,361
District
Unconditional
Grant - Non Wage
Recurrent District
o/w
1,377,314,887
682,923,252
1,305,479,339
684,201,060
1,454,633,710
550,831,955
576,369,925
1,354,925,448
805,324,147
742,587,688
728,084,040
711,176,845
765,173,288
455,389,006
592,015,451
826,379,592
764,566,892
1,873,334,823
384,374,016
999,031,103
427,608,051
718,087,349
341,729,206
372,574,863
1,610,415,951
1,533,966,785
719,315,032
389,901,272
698,593,532
630,007,379
738,841,663
517,245,224
489,624,813
972,389,890
762,234,511
845,125,883
611,657,011
380,998,511
531,259,346
1,134,153,872
1,252,817,049
1,082,212,044
589,137,284
623,795,558
1,011,616,536
1,585,630,352
658,392,531
1,086,862,515
654,539,734
575,909,497
531,768,633
530,226,642
798,036,806
392
Page 1 of 18
Urban
Unconditional
Grant - Non
Wage Recurrent
321402
131,174,410
101,408,221
134,825,256
70,547,501
69,955,512
357,687,735
117,876,217
398,035,650
34,750,920
40,040,115
73,660,934
247,278,197
235,456,173
43,786,897
94,000,887
68,762,730
144,540,634
293,447,095
316,417,935
66,780,146
89,094,214
70,897,388
145,455,748
53,714,918
138,613,514
163,233,976
189,277,022
69,086,293
109,124,658
166,576,633
101,021,312
145,344,690
127,589,919
Urban
Unconditional
Grant - Non
Wage Recurrent
Municipality
o/w
-
555
556
557
558
559
560
561
562
563
564
565
566
567
568
569
570
571
572
573
574
575
576
577
578
579
580
581
582
583
584
585
586
587
588
589
590
591
592
593
594
595
596
597
598
599
600
601
602
603
604
605
606
607
Wakiso District
Yumbe District
Butaleja District
Ibanda District
Kaabong District
Isingiro District
Kaliro District
Kiruhura District
Koboko District
Amolatar District
Amuria District
Manafwa District
Bukwo District
Mityana District
Nakaseke District
Amuru District
Budaka District
Oyam District
Abim District
Namutumba District
Dokolo District
Buliisa District
Maracha District
Bukedea District
Bududa District
Lyantonde District
Amudat District
Buikwe District
Buyende District
Kyegegwa District
Lamwo District
Otuke District
Zombo District
Alebtong District
Bulambuli District
Buvuma District
Gomba District
Kiryandongo District
Luuka District
Namayingo District
Ntoroko District
Serere District
Kyankwanzi District
Kalungu District
Lwengo District
Bukomansimbi District
Mitooma District
Rubirizi District
Ngora District
Napak District
Kibuku District
Nwoya District
Kole District
District
Unconditional
Grant - Wage
321451
1,669,117,205
1,343,551,186
1,333,016,215
1,081,528,938
1,214,082,504
1,167,963,661
780,550,860
1,229,291,120
371,751,001
892,742,291
996,513,731
1,956,445,056
1,354,456,434
1,322,151,306
1,449,825,531
2,217,614,131
1,150,342,564
1,225,538,110
1,179,875,160
908,966,597
1,138,535,115
563,003,180
926,188,934
949,319,687
865,520,002
1,044,434,067
462,407,545
758,408,876
1,177,994,255
1,111,508,736
942,933,368
1,021,826,312
712,831,201
1,051,329,223
1,173,171,711
1,386,574,661
766,981,685
838,064,112
869,954,091
1,098,798,807
1,082,008,004
954,366,508
777,463,418
652,604,974
902,340,568
836,237,663
1,412,005,012
1,278,281,509
665,859,320
1,256,834,860
1,040,234,066
804,868,659
989,136,314
District
Unconditional
Grant - Non Wage
Recurrent
321401
1,946,340,115
1,316,417,023
732,861,549
605,561,313
1,299,686,125
1,419,477,721
672,206,770
1,158,660,763
319,783,227
562,869,771
884,201,926
1,256,579,130
1,227,882,695
817,016,694
684,375,697
1,279,275,462
674,733,268
1,051,412,894
1,208,681,364
708,348,775
629,825,144
457,090,431
643,504,300
608,149,209
853,866,209
417,378,796
614,575,953
756,627,598
843,695,564
767,159,602
1,354,142,123
470,659,649
691,077,326
705,769,022
731,695,721
829,022,988
563,665,303
653,359,362
720,589,318
1,474,254,918
761,009,921
816,060,742
722,806,517
573,643,496
817,150,896
536,981,850
693,814,187
553,372,038
499,048,978
896,636,478
657,991,043
809,590,738
681,917,044
District
Unconditional
Grant - Non Wage
Recurrent District
o/w
1,081,630,557
811,696,753
455,505,862
422,490,232
1,038,767,419
909,351,886
431,142,845
784,856,974
218,563,091
373,433,160
513,360,896
708,022,568
1,055,098,452
517,482,490
452,544,566
1,130,629,355
401,342,559
637,076,376
1,083,255,584
445,381,929
397,111,489
320,268,557
427,697,794
400,363,712
535,037,261
299,854,000
505,840,159
470,940,121
534,002,537
493,392,772
1,182,355,989
322,115,841
436,750,880
457,908,795
433,504,704
684,867,301
396,093,765
476,913,228
451,524,186
1,217,043,845
670,835,736
500,580,012
472,094,875
402,486,816
545,422,737
374,949,614
490,387,183
369,038,795
349,439,552
721,043,404
403,496,268
710,340,217
468,481,625
393
Page 2 of 18
Urban
Unconditional
Grant - Non
Wage Recurrent
321402
664,799,318
100,362,137
142,577,275
237,999,208
59,217,315
226,035,020
74,457,957
172,454,586
137,150,903
49,288,493
116,067,106
56,707,179
237,632,257
73,888,897
89,702,587
59,294,929
64,547,418
68,379,403
69,013,482
59,890,415
55,793,550
43,997,159
47,877,886
59,321,440
68,785,133
261,055,882
80,697,442
102,507,215
117,777,295
46,812,678
143,417,438
59,109,035
90,192,504
47,434,305
53,200,868
261,830,740
57,781,914
70,469,847
154,245,433
74,944,973
104,826,052
126,338,148
129,960,319
47,158,561
101,618,057
96,849,095
58,984,936
47,235,806
44,523,668
66,200,791
65,247,341
Urban
Unconditional
Grant - Non
Wage Recurrent
Municipality
o/w
-
608
609
610
611
612
613
614
615
616
751
752
753
754
755
757
758
759
760
761
762
763
764
770
771
772
773
774
775
776
777
778
779
780
781
782
783
784
785
786
787
788
789
790
791
792
793
794
795
796
797
Butambala District
Sheema District
Buhweju District
Agago District
Kween District
Kagadi District
Kakumiro District
Omoro District
Rubanda District
Arua Municipal Council
Entebbe Municipal Council
Fort-Portal Municipal Council
Gulu Municipal Council
Jinja Municipal Council
Kabale Municipal Council
Lira Municipal Council
Masaka Municipal Council
Mbale Municipal Council
Mbarara Muninicipal Council
Moroto Municipal Council
Soroti Municipal Council
Tororo Municipal Council
Kasese Municipal Council
Hoima Municipal Council
Mukono Municipal Council
Iganga Municipal Council
Masindi Municipal Council
Ntungamo Municipal Council
Busia Municipal Council
Bushenyi- Ishaka Municipal Council
Rukungiri Municipal Council
Nansana Municipal Council
Makindye-Ssabagabo Municipal Council
Kira Municipal Council
Kisoro Municipal Council
Mityana Municipal Council
Kitgum Municipal Council
Koboko Municipal Council
Mubende Municipal Council
Kumi Municipal Council
Lugazi Municipal Council
Kamuli Municipal Council
Kapchorwa Municipal Council
Ibanda Municipal Council
Njeru Municipal Council
Apac Municipal Council
Nebbi Municipal Council
Bugiri Municipal Council
Sheema Municipal Council
Kotido Municipal Council
Total
District
Unconditional
Grant - Wage
321451
774,588,305
969,487,051
779,013,862
1,165,505,379
972,974,694
1,030,505,467
754,147,252
1,074,562,649
970,964,273
146,830,000,000
District
Unconditional
Grant - Non Wage
Recurrent
321401
422,031,515
543,491,896
524,084,150
1,901,521,560
540,697,727
1,011,777,497
746,386,923
1,572,680,643
619,839,337
113,240,000,000
District
Unconditional
Grant - Non Wage
Recurrent District
o/w
300,699,615
365,524,709
352,054,021
1,614,058,775
358,608,806
577,684,552
451,798,214
1,383,744,583
429,217,611
79,268,000,000
394
Page 3 of 18
Urban
Unconditional
Grant - Non
Wage Recurrent
321402
59,225,665
125,685,050
45,002,099
167,425,584
33,795,895
116,032,519
88,346,243
69,362,102
339,773,633
391,207,821
318,886,735
553,998,465
674,053,304
317,744,148
513,423,523
420,868,389
420,556,826
687,713,936
161,497,272
276,713,547
234,167,722
446,490,823
431,111,921
682,375,911
332,230,243
411,124,253
210,164,415
254,612,759
330,289,216
292,535,096
909,412,694
697,607,120
764,033,939
1,194,579,883
336,001,367
195,385,150
474,719,033
181,071,525
302,882,742
301,727,072
106,091,841
113,031,522
328,188,823
298,122,239
102,170,064
117,698,548
135,520,070
272,838,959
157,377,449
26,550,000,000
Urban
Unconditional
Grant - Non
Wage Recurrent
Municipality
o/w
339,773,633
391,207,821
318,886,735
553,998,465
674,053,304
317,744,148
513,423,523
420,868,389
420,556,826
687,713,936
161,497,272
276,713,547
234,167,722
446,490,823
431,111,921
682,375,911
332,230,243
411,124,253
210,164,415
254,612,759
330,289,216
292,535,096
909,412,694
697,607,120
764,033,939
1,194,579,883
336,001,367
195,385,150
474,719,033
181,071,525
302,882,742
301,727,072
106,091,841
113,031,522
328,188,823
298,122,239
102,170,064
117,698,548
135,520,070
272,838,959
157,377,449
15,690,000,000
501
502
503
504
505
506
507
508
509
510
511
512
513
514
515
517
518
519
520
521
522
523
524
525
526
527
528
529
530
531
532
533
534
535
536
537
538
539
540
541
542
543
544
545
546
547
548
549
550
551
552
553
554
Adjumani District
Apac District
Arua District
Bugiri District
Bundibugyo District
Bushenyi District
Busia District
Gulu District
Hoima District
Iganga District
Jinja District
Kabale District
Kabarole District
Kaberamaido District
Kalangala District
Kamuli District
Kamwenge District
Kanungu District
Kapchorwa District
Kasese District
Katakwi District
Kayunga District
Kibaale District
Kiboga District
Kisoro District
Kitgum District
Kotido District
Kumi District
Kyenjojo District
Lira District
Luwero District
Masaka District
Masindi District
Mayuge District
Mbale District
Mbarara District
Moroto District
Moyo District
Mpigi District
Mubende District
Mukono District
Nakapiripiriti District
Nakasongola District
Nebbi District
Ntungamo District
Pader District
Pallisa District
Rakai District
Rukungiri District
Sembabule District
Sironko District
Soroti District
Tororo District
o/w
208,572,862
47,497,827
131,814,707
251,058,359
172,811,083
64,208,527
14,314,614
273,067,838
109,392,779
54,608,908
37,081,997
51,490,082
30,275,810
264,682,199
74,744,225
34,370,810
91,046,231
81,187,955
62,338,526
41,191,048
-
321463
146,351,266
24,972,496
66,651,150
71,737,546
37,584,183
242,067,896
92,079,231
240,832,460
12,794,203
10,886,980
30,290,880
131,423,755
119,072,715
20,463,818
52,349,847
48,332,092
67,230,046
222,323,948
187,845,248
44,230,400
71,379,659
61,149,016
80,359,262
125,305,719
53,660,861
96,253,929
143,484,055
72,638,191
87,664,997
66,622,426
34,651,406
102,861,667
81,475,300
395
Page 4 of 18
Municipal DDEG
(USMID)
o/w
Municipal DDEG
(non USMID)
o/w
01 Agriculture
Town DDEG
o/w
146,351,266
24,972,496
66,651,150
71,737,546
37,584,183
242,067,896
92,079,231
240,832,460
12,794,203
10,886,980
30,290,880
131,423,755
119,072,715
20,463,818
52,349,847
48,332,092
67,230,046
222,323,948
187,845,248
44,230,400
71,379,659
61,149,016
80,359,262
125,305,719
53,660,861
96,253,929
143,484,055
72,638,191
87,664,997
66,622,426
34,651,406
102,861,667
81,475,300
Conditional wage
grant
321466
136,145,650
115,730,541
121,209,656
93,347,069
124,307,170
92,988,480
134,557,174
88,163,363
148,402,334
136,321,190
147,369,274
120,415,893
134,092,841
96,784,729
166,595,455
316,228,425
154,324,803
226,243,456
97,029,914
285,891,613
106,061,259
101,814,684
39,266,540
121,367,308
78,408,773
132,823,599
158,220,601
92,700,045
177,500,151
124,941,491
186,873,505
115,364,146
164,568,659
286,407,049
207,464,173
245,774,521
137,186,364
119,302,603
179,758,996
212,697,078
177,144,898
186,872,193
140,900,123
115,059,425
145,279,580
92,988,480
106,061,259
233,104,153
106,061,259
173,678,156
149,510,509
162,643,210
160,494,476
Development Grant
321470
492,388,960
253,276,048
512,002,688
512,001,813
553,398,273
472,342,338
349,628,582
512,001,813
512,002,063
512,002,438
-
555
556
557
558
559
560
561
562
563
564
565
566
567
568
569
570
571
572
573
574
575
576
577
578
579
580
581
582
583
584
585
586
587
588
589
590
591
592
593
594
595
596
597
598
599
600
601
602
603
604
605
606
607
Wakiso District
Yumbe District
Butaleja District
Ibanda District
Kaabong District
Isingiro District
Kaliro District
Kiruhura District
Koboko District
Amolatar District
Amuria District
Manafwa District
Bukwo District
Mityana District
Nakaseke District
Amuru District
Budaka District
Oyam District
Abim District
Namutumba District
Dokolo District
Buliisa District
Maracha District
Bukedea District
Bududa District
Lyantonde District
Amudat District
Buikwe District
Buyende District
Kyegegwa District
Lamwo District
Otuke District
Zombo District
Alebtong District
Bulambuli District
Buvuma District
Gomba District
Kiryandongo District
Luuka District
Namayingo District
Ntoroko District
Serere District
Kyankwanzi District
Kalungu District
Lwengo District
Bukomansimbi District
Mitooma District
Rubirizi District
Ngora District
Napak District
Kibuku District
Nwoya District
Kole District
o/w
33,512,083
100,170,593
129,892,659
73,718,901
137,866,090
18,451,874
57,995,201
174,653,023
23,819,649
27,877,432
135,546,755
124,069,508
26,331,787
41,836,045
25,177,319
33,673,842
31,166,743
-
321463
203,751,022
42,223,527
95,566,636
111,973,743
61,320,326
156,558,026
43,362,971
112,022,922
174,037,708
20,774,572
61,735,390
21,600,973
85,660,332
121,808,267
62,104,159
66,061,799
79,866,626
48,103,287
55,947,632
64,154,140
64,936,029
18,046,786
19,203,088
26,269,058
160,351,314
52,883,051
58,617,505
68,439,648
181,702,358
56,612,134
98,011,332
97,970,404
45,196,004
20,777,050
24,254,424
292,376,930
27,580,649
40,993,230
49,515,254
31,011,862
50,115,257
61,860,428
59,387,522
19,387,927
82,805,262
50,918,543
40,162,007
80,711,840
23,587,506
87,497,468
104,785,354
396
Page 5 of 18
Municipal DDEG
(USMID)
o/w
Municipal DDEG
(non USMID)
o/w
01 Agriculture
Town DDEG
o/w
203,751,022
42,223,527
95,566,636
111,973,743
61,320,326
156,558,026
43,362,971
112,022,922
174,037,708
20,774,572
61,735,390
21,600,973
85,660,332
121,808,267
62,104,159
66,061,799
79,866,626
48,103,287
55,947,632
64,154,140
64,936,029
18,046,786
19,203,088
26,269,058
160,351,314
52,883,051
58,617,505
68,439,648
181,702,358
56,612,134
98,011,332
97,970,404
45,196,004
20,777,050
24,254,424
292,376,930
27,580,649
40,993,230
49,515,254
31,011,862
50,115,257
61,860,428
59,387,522
19,387,927
82,805,262
50,918,543
40,162,007
80,711,840
23,587,506
87,497,468
104,785,354
Conditional wage
grant
321466
104,282,009
92,988,480
121,913,694
79,046,354
114,154,366
289,876,994
185,721,195
176,311,142
46,044,820
121,872,691
190,549,878
92,988,480
136,901,899
83,071,559
101,114,301
92,988,480
106,061,259
187,342,869
92,988,480
126,680,415
114,598,967
128,473,482
106,061,259
128,530,421
138,088,034
107,108,426
92,988,480
96,439,811
106,061,259
92,988,480
92,988,480
119,134,030
166,611,062
130,055,779
119,471,168
154,441,992
157,409,765
184,423,544
126,227,253
128,701,986
107,094,319
129,556,638
145,580,106
146,383,443
120,871,174
119,134,030
92,988,480
107,597,186
189,826,264
92,988,480
122,017,048
107,597,186
143,418,311
Development Grant
321470
5,169,295,709
512,002,563
512,002,313
512,002,563
512,002,750
512,002,688
512,002,313
403,777,250
403,777,000
403,776,813
403,777,000
403,776,844
403,776,563
403,776,375
608
609
610
611
612
613
614
615
616
751
752
753
754
755
757
758
759
760
761
762
763
764
770
771
772
773
774
775
776
777
778
779
780
781
782
783
784
785
786
787
788
789
790
791
792
793
794
795
796
797
Butambala District
Sheema District
Buhweju District
Agago District
Kween District
Kagadi District
Kakumiro District
Omoro District
Rubanda District
Arua Municipal Council
Entebbe Municipal Council
Fort-Portal Municipal Council
Gulu Municipal Council
Jinja Municipal Council
Kabale Municipal Council
Lira Municipal Council
Masaka Municipal Council
Mbale Municipal Council
Mbarara Muninicipal Council
Moroto Municipal Council
Soroti Municipal Council
Tororo Municipal Council
Kasese Municipal Council
Hoima Municipal Council
Mukono Municipal Council
Iganga Municipal Council
Masindi Municipal Council
Ntungamo Municipal Council
Busia Municipal Council
Bushenyi- Ishaka Municipal Council
Rukungiri Municipal Council
Nansana Municipal Council
Makindye-Ssabagabo Municipal Council
Kira Municipal Council
Kisoro Municipal Council
Mityana Municipal Council
Kitgum Municipal Council
Koboko Municipal Council
Mubende Municipal Council
Kumi Municipal Council
Lugazi Municipal Council
Kamuli Municipal Council
Kapchorwa Municipal Council
Ibanda Municipal Council
Njeru Municipal Council
Apac Municipal Council
Nebbi Municipal Council
Bugiri Municipal Council
Sheema Municipal Council
Kotido Municipal Council
Total
780,431,429
283,420,462
482,246,235
41,300,000,000
o/w
18,439,475
34,099,219
32,741,372
91,017,040
72,856,294
37,030,711
3,577,700,000
321463
29,106,820
40,719,803
38,883,168
149,305,455
11,292,075
70,337,960
66,495,086
62,231,706
4,717,958,640
4,026,807,066
3,003,958,323
11,159,701,654
5,010,347,033
2,989,036,533
6,662,848,640
4,943,534,158
5,427,763,476
6,373,401,421
2,149,367,279
3,735,680,655
3,130,970,173
221,632,150
5,088,624,948
283,965,027
151,693,520
201,568,257
68,303,532
158,447,533
74,419,339
108,886,832
560,350,496
433,921,287
478,282,885
190,491,377
173,286,502
78,942,895
595,752,844
89,023,171
249,103,723
144,855,399
56,311,191
44,608,673
124,938,475
146,842,510
64,580,928
95,353,662
86,098,872
106,943,460
161,395,461
80,770,000,000
397
Page 6 of 18
Municipal DDEG
(USMID)
o/w
4,717,958,640
4,026,807,066
3,003,958,323
11,159,701,654
5,010,347,033
2,989,036,533
6,662,848,640
4,943,534,158
5,427,763,476
6,373,401,421
2,149,367,279
3,735,680,655
3,130,970,173
5,088,624,948
68,420,000,000
Municipal DDEG
(non USMID)
o/w
221,632,150
283,965,027
151,693,520
201,568,257
68,303,532
158,447,533
74,419,339
108,886,832
560,350,496
433,921,287
478,282,885
190,491,377
173,286,502
78,942,895
595,752,844
89,023,171
249,103,723
144,855,399
56,311,191
44,608,673
124,938,475
146,842,510
64,580,928
95,353,662
86,098,872
106,943,460
161,395,461
5,150,000,000
Town DDEG
o/w
29,106,820
40,719,803
38,883,168
149,305,455
11,292,075
70,337,960
66,495,086
62,231,706
7,200,000,000
01 Agriculture
Conditional wage
grant
321466
139,551,306
101,430,737
92,988,480
92,988,480
92,988,480
68,692,818
50,270,960
90,060,609
66,775,134
35,570,792
14,998,142
29,108,730
14,998,142
14,998,142
23,678,635
22,498,018
14,998,142
14,998,142
14,998,142
14,998,142
14,998,142
14,998,142
14,998,142
14,998,142
50,095,380
14,998,142
28,070,918
20,662,387
24,352,376
14,998,142
14,998,142
33,326,590
25,677,077
28,361,144
44,465,534
33,550,305
11,152,392
86,448,501
15,007,931
43,051,452
27,156,706
11,617,491
12,654,739
28,941,878
27,555,492
4,609,871
6,313,352
7,233,901
36,794,903
23,118,513
16,280,000,000
Development Grant
321470
403,776,813
968,114,001
708,487,750
258,726,453
1,652,010,751
1,272,821,626
1,405,871,876
39,659,727
162,373,360
19,613,229
22,640,249,344
501
502
503
504
505
506
507
508
509
510
511
512
513
514
515
517
518
519
520
521
522
523
524
525
526
527
528
529
530
531
532
533
534
535
536
537
538
539
540
541
542
543
544
545
546
547
548
549
550
551
552
553
554
Adjumani District
Apac District
Arua District
Bugiri District
Bundibugyo District
Bushenyi District
Busia District
Gulu District
Hoima District
Iganga District
Jinja District
Kabale District
Kabarole District
Kaberamaido District
Kalangala District
Kamuli District
Kamwenge District
Kanungu District
Kapchorwa District
Kasese District
Katakwi District
Kayunga District
Kibaale District
Kiboga District
Kisoro District
Kitgum District
Kotido District
Kumi District
Kyenjojo District
Lira District
Luwero District
Masaka District
Masindi District
Mayuge District
Mbale District
Mbarara District
Moroto District
Moyo District
Mpigi District
Mubende District
Mukono District
Nakapiripiriti District
Nakasongola District
Nebbi District
Ntungamo District
Pader District
Pallisa District
Rakai District
Rukungiri District
Sembabule District
Sironko District
Soroti District
Tororo District
Conditional wage
grant
321466
5,409,613,310
10,575,688,133
24,673,968,743
9,063,895,624
7,866,377,655
8,448,298,706
9,184,662,445
6,108,341,627
8,115,358,193
17,455,199,232
12,853,147,967
15,759,849,216
11,215,521,638
5,661,994,098
1,372,519,368
14,763,881,426
10,601,572,193
10,427,236,540
4,228,871,557
20,798,339,136
4,999,083,644
11,509,204,444
3,347,498,179
5,238,316,798
7,130,457,444
7,608,621,711
1,634,696,001
4,632,156,806
7,650,940,366
10,896,848,747
19,116,947,051
5,964,660,086
6,163,641,331
11,247,761,234
12,194,124,560
14,681,828,419
3,031,719,986
5,141,200,418
8,274,038,411
12,300,270,640
14,434,792,357
4,365,769,094
7,392,155,410
10,346,272,144
15,612,308,142
6,254,286,597
10,584,376,218
18,842,864,673
12,599,344,300
9,710,581,970
8,493,943,596
6,229,064,440
13,979,374,574
Secondary
Education - Wage
o/w
831,087,243
1,458,192,621
4,090,259,640
877,239,769
774,481,834
1,660,582,990
1,526,582,479
1,032,614,614
1,162,097,344
3,314,668,497
4,122,348,303
2,707,621,022
2,021,664,759
737,006,748
283,221,637
2,091,150,882
2,047,146,565
2,189,686,053
1,209,887,425
3,702,558,443
685,310,264
2,379,230,538
438,902,266
480,444,851
1,227,819,871
1,179,876,217
157,713,949
658,355,558
875,265,186
2,164,490,621
4,623,559,942
1,226,073,920
700,861,221
1,407,543,552
2,763,291,495
2,700,424,415
107,870,105
699,297,851
2,098,610,800
2,520,303,739
4,566,013,098
391,183,625
1,328,883,766
1,174,992,144
2,861,438,728
814,744,537
1,465,018,271
2,702,549,410
2,622,031,378
728,893,145
1,501,032,298
874,636,499
2,452,160,340
321467
1,438,755,220
2,036,353,113
4,114,946,494
2,355,138,898
1,617,884,731
1,521,214,115
2,057,257,239
870,201,485
2,303,950,715
4,107,382,366
3,123,959,241
2,489,594,689
2,863,519,529
1,413,641,552
416,122,019
3,959,030,314
2,104,126,128
2,201,333,115
933,096,030
4,548,613,202
1,202,983,929
2,550,964,023
1,008,065,473
1,047,443,204
1,355,266,003
2,390,261,924
702,214,694
1,135,070,787
2,265,593,445
2,604,921,853
4,246,395,105
1,431,709,668
1,171,538,585
3,171,331,705
3,416,282,062
2,194,359,602
413,267,073
1,208,995,037
2,002,266,613
3,764,526,990
3,912,073,203
747,461,399
1,528,686,452
2,234,315,476
3,360,466,502
1,199,352,263
3,174,605,885
4,298,570,884
2,516,304,107
1,454,586,566
2,091,582,625
1,683,286,946
4,013,758,401
398
Page 7 of 18
o/w
518,202,297
750,317,883
1,694,563,247
1,258,149,624
695,028,130
892,941,984
1,135,361,719
335,164,245
1,108,932,308
2,483,969,749
1,749,971,001
1,189,392,457
1,572,281,536
676,606,779
152,729,878
2,464,235,450
1,062,601,391
1,222,191,292
474,239,652
2,455,083,966
441,291,944
1,381,016,387
531,431,079
490,514,487
600,011,341
1,480,179,213
322,321,548
512,415,687
1,179,424,820
1,603,606,967
2,598,464,635
848,662,761
453,566,605
1,900,102,774
2,134,389,843
1,190,118,829
125,521,578
509,314,595
1,223,560,364
2,186,652,728
2,580,575,585
270,402,058
841,937,037
986,829,751
1,875,357,809
485,916,900
1,857,854,121
2,307,038,541
1,589,257,718
680,779,176
1,176,588,339
994,161,593
2,247,761,928
Skills Development
- Non Wage
Development Grant
Recurrent
o/w
430,545,711
385,678,265
541,844,319
306,785,374
405,507,728
152,584,371
192,066,339
173,889,290
307,184,515
593,445,672
645,436,083
439,560,601
486,556,778
196,773,267
198,804,707
425,217,896
247,793,568
410,067,995
243,127,963
798,061,519
327,300,288
348,284,711
96,177,190
240,926,086
293,489,361
418,087,658
130,805,673
176,226,630
294,108,708
270,892,673
531,403,802
215,714,982
348,804,927
232,946,069
496,601,925
287,443,278
138,574,858
377,924,271
244,104,062
321,996,458
321,359,921
149,342,354
250,577,564
328,393,365
450,735,142
126,879,364
474,028,269
846,444,143
293,256,739
154,665,707
294,402,325
156,602,279
512,075,891
321470
347,245,188
339,002,454
691,133,908
433,240,709
294,030,223
181,188,138
254,342,511
195,241,078
558,044,015
515,684,471
422,667,686
272,351,837
424,811,686
207,173,844
89,910,613
505,904,924
442,589,944
283,236,216
124,104,941
610,177,461
176,425,423
387,798,834
350,309,855
189,583,531
244,718,013
294,278,999
322,478,796
208,480,577
518,412,390
320,014,609
421,960,837
221,024,957
235,394,724
594,782,554
403,049,360
179,682,322
274,047,035
138,473,257
300,797,892
830,654,193
553,743,296
359,343,454
184,771,187
393,769,063
363,795,901
255,532,091
415,973,199
488,760,534
217,131,046
194,616,342
238,266,129
298,801,790
494,927,757
Transitional
Development Presidential
Pledges
(Education)
321472
o/w
-
Transitional
development
grant
555
556
557
558
559
560
561
562
563
564
565
566
567
568
569
570
571
572
573
574
575
576
577
578
579
580
581
582
583
584
585
586
587
588
589
590
591
592
593
594
595
596
597
598
599
600
601
602
603
604
605
606
607
Wakiso District
Yumbe District
Butaleja District
Ibanda District
Kaabong District
Isingiro District
Kaliro District
Kiruhura District
Koboko District
Amolatar District
Amuria District
Manafwa District
Bukwo District
Mityana District
Nakaseke District
Amuru District
Budaka District
Oyam District
Abim District
Namutumba District
Dokolo District
Buliisa District
Maracha District
Bukedea District
Bududa District
Lyantonde District
Amudat District
Buikwe District
Buyende District
Kyegegwa District
Lamwo District
Otuke District
Zombo District
Alebtong District
Bulambuli District
Buvuma District
Gomba District
Kiryandongo District
Luuka District
Namayingo District
Ntoroko District
Serere District
Kyankwanzi District
Kalungu District
Lwengo District
Bukomansimbi District
Mitooma District
Rubirizi District
Ngora District
Napak District
Kibuku District
Nwoya District
Kole District
Conditional wage
grant
321466
13,391,996,425
10,923,827,761
7,809,835,456
6,433,573,956
2,968,951,508
11,180,803,573
7,278,433,884
7,082,694,434
2,030,155,116
4,724,810,712
6,858,689,859
12,320,934,968
4,428,474,676
7,181,408,259
6,427,958,553
4,600,726,785
6,212,466,663
12,031,981,799
3,873,912,640
6,939,570,136
5,126,296,053
2,163,183,113
7,019,161,769
8,741,173,361
5,436,022,152
2,593,893,663
775,820,539
6,600,498,677
6,028,061,414
4,295,359,931
4,130,640,046
3,307,038,288
6,786,257,843
6,706,950,805
4,148,952,316
728,674,295
5,657,690,359
5,418,261,269
7,964,939,440
6,029,179,339
2,119,240,369
7,200,809,157
6,838,658,800
6,809,794,979
8,200,590,836
5,126,941,770
8,028,800,363
3,211,356,923
5,273,025,648
2,043,892,690
6,145,919,052
3,290,304,214
8,354,951,736
Secondary
Education - Wage
o/w
4,601,427,913
634,586,339
1,314,954,303
1,497,582,802
216,308,959
1,880,646,142
1,266,624,435
1,018,257,922
369,491,381
818,529,465
861,234,661
2,159,219,385
1,010,682,005
1,591,611,349
1,136,206,539
790,399,666
1,300,040,219
1,399,700,698
447,134,317
825,186,384
872,141,069
259,441,076
1,005,380,082
919,531,440
792,711,222
513,769,199
91,831,782
1,205,239,707
497,457,055
1,070,341,093
374,697,545
565,029,528
663,438,948
862,305,283
571,510,448
111,748,930
787,719,798
543,439,962
763,303,365
526,409,383
167,964,372
1,205,391,101
879,764,423
1,261,401,324
1,079,865,067
857,581,546
1,580,976,456
468,777,665
1,134,868,293
230,444,968
684,071,955
639,431,138
1,256,905,711
321467
4,695,845,000
2,499,405,537
1,870,255,628
1,095,760,685
797,076,942
2,323,591,519
2,084,678,752
1,682,369,978
446,062,283
819,101,277
1,796,665,685
3,282,092,273
1,227,203,706
1,873,842,449
1,519,166,875
990,377,001
1,855,725,693
1,819,191,639
761,164,095
2,272,222,176
1,070,854,555
652,787,337
1,313,297,438
1,444,593,529
1,469,396,709
773,773,932
392,705,677
1,923,742,934
1,844,024,645
1,229,976,449
879,015,629
693,512,276
1,164,149,994
1,135,997,393
1,377,671,862
370,027,361
1,005,430,114
1,397,588,190
2,055,603,792
1,224,215,928
402,653,353
1,880,074,303
1,073,857,831
1,923,794,545
2,181,302,925
1,301,599,610
1,753,532,475
818,113,835
1,143,274,658
693,001,180
1,489,239,991
684,487,594
1,329,296,097
399
Page 8 of 18
o/w
2,764,645,504
1,133,813,508
900,006,738
586,464,935
294,899,601
1,065,222,947
1,373,873,354
751,914,165
238,418,213
352,614,841
904,963,883
2,013,035,004
730,619,133
1,032,652,973
654,196,090
424,202,589
1,142,178,821
721,119,404
363,752,681
1,522,614,662
485,855,242
332,608,141
509,275,941
771,162,840
741,572,857
376,993,343
136,164,035
1,169,248,354
1,035,120,221
540,031,003
284,277,775
290,740,468
481,729,510
448,760,636
802,435,565
162,398,048
521,550,438
672,894,157
1,314,617,230
580,715,040
189,043,682
998,391,937
486,594,367
1,261,820,108
1,369,404,352
786,713,028
1,151,850,382
488,504,301
620,915,997
258,749,271
927,089,326
271,522,102
635,147,425
Skills Development
- Non Wage
Development Grant
Recurrent
o/w
335,148,594
372,269,442
235,439,587
159,056,758
166,434,990
361,993,608
186,203,031
329,502,463
46,270,730
136,673,913
246,218,154
326,174,719
208,434,859
368,428,949
384,742,348
137,898,660
181,397,964
208,593,197
181,150,759
163,764,686
161,927,627
112,427,725
223,183,435
131,325,865
252,816,436
205,229,279
58,203,932
226,720,223
136,576,886
183,613,221
190,362,613
122,616,582
177,172,885
115,268,280
207,276,141
89,779,119
120,570,046
212,618,988
163,674,822
158,781,019
75,168,881
191,183,166
163,327,303
175,300,960
193,645,890
97,261,089
150,590,806
96,357,090
154,481,906
170,182,814
149,836,436
148,157,371
155,147,736
321470
1,446,656,587
824,542,016
279,751,185
173,928,293
281,862,786
421,552,214
262,576,489
292,722,246
102,912,800
155,727,788
269,864,696
337,766,689
159,490,081
291,647,101
222,812,390
282,626,110
236,886,169
345,884,159
171,756,265
315,378,773
196,093,832
164,770,312
209,022,497
194,256,193
249,011,803
112,536,730
345,361,005
280,320,089
462,433,146
366,918,258
198,386,249
128,560,064
266,749,909
264,010,874
211,774,511
156,813,307
198,121,017
345,702,853
334,617,964
337,969,563
127,749,370
308,433,936
256,374,496
209,187,090
319,136,262
178,632,593
156,083,878
137,355,704
160,070,111
245,267,657
251,180,754
167,971,466
285,773,618
Transitional
Development Presidential
Pledges
(Education)
321472
o/w
-
Transitional
development
grant
608
609
610
611
612
613
614
615
616
751
752
753
754
755
757
758
759
760
761
762
763
764
770
771
772
773
774
775
776
777
778
779
780
781
782
783
784
785
786
787
788
789
790
791
792
793
794
795
796
797
Butambala District
Sheema District
Buhweju District
Agago District
Kween District
Kagadi District
Kakumiro District
Omoro District
Rubanda District
Arua Municipal Council
Entebbe Municipal Council
Fort-Portal Municipal Council
Gulu Municipal Council
Jinja Municipal Council
Kabale Municipal Council
Lira Municipal Council
Masaka Municipal Council
Mbale Municipal Council
Mbarara Muninicipal Council
Moroto Municipal Council
Soroti Municipal Council
Tororo Municipal Council
Kasese Municipal Council
Hoima Municipal Council
Mukono Municipal Council
Iganga Municipal Council
Masindi Municipal Council
Ntungamo Municipal Council
Busia Municipal Council
Bushenyi- Ishaka Municipal Council
Rukungiri Municipal Council
Nansana Municipal Council
Makindye-Ssabagabo Municipal Council
Kira Municipal Council
Kisoro Municipal Council
Mityana Municipal Council
Kitgum Municipal Council
Koboko Municipal Council
Mubende Municipal Council
Kumi Municipal Council
Lugazi Municipal Council
Kamuli Municipal Council
Kapchorwa Municipal Council
Ibanda Municipal Council
Njeru Municipal Council
Apac Municipal Council
Nebbi Municipal Council
Bugiri Municipal Council
Sheema Municipal Council
Kotido Municipal Council
Total
Conditional wage
grant
321466
6,562,602,911
7,882,379,258
2,847,965,679
6,820,194,963
2,956,411,674
5,856,107,426
4,285,632,102
6,239,790,801
8,739,428,190
3,376,655,522
2,706,403,489
3,224,056,370
6,010,895,144
4,921,456,636
4,471,507,959
3,690,903,918
3,110,764,858
5,578,936,894
5,771,354,127
764,618,118
3,489,958,241
3,384,014,004
3,303,381,066
3,538,260,607
4,639,509,268
1,553,497,329
3,282,239,898
653,544,165
1,221,501,914
3,329,548,038
2,502,608,872
4,279,832,991
3,297,475,055
3,642,165,655
4,043,675,211
2,900,372,312
638,849,879
3,811,587,575
867,908,580
2,151,251,021
1,858,649,449
542,390,387
551,533,683
2,355,576,122
1,885,943,085
421,259,188
567,703,650
702,403,654
2,859,403,359
238,854,731
997,530,000,000
Secondary
Education - Wage
o/w
2,553,077,066
2,492,243,109
341,633,603
805,357,501
502,987,665
767,814,853
561,904,287
1,054,836,135
1,501,477,547
1,199,405,367
1,253,020,847
1,472,470,251
1,642,679,038
1,969,046,777
2,059,463,031
1,019,864,293
1,718,138,458
2,415,184,190
3,197,923,564
240,402,113
1,217,639,068
1,704,457,245
1,135,512,291
1,197,074,374
1,778,757,919
444,132,044
1,041,773,420
215,970,179
211,206,285
1,368,430,533
1,387,687,731
1,470,530,756
1,132,997,173
1,251,431,226
696,295,422
642,807,817
99,067,059
693,714,866
177,832,939
305,751,326
339,386,203
76,823,979
157,794,743
548,322,011
344,369,971
58,083,885
64,472,239
67,981,417
904,083,419
23,044,482
189,530,000,000
321467
1,524,795,222
1,528,800,557
596,449,712
1,401,600,793
1,018,257,327
1,766,157,557
1,294,441,173
888,453,054
1,379,477,240
642,739,664
562,766,041
752,591,062
1,147,822,685
578,561,270
410,276,180
874,703,043
798,391,120
1,914,563,215
859,463,958
190,063,314
1,039,940,105
303,271,782
844,447,962
1,249,421,534
883,364,058
954,806,015
977,003,452
230,747,531
532,460,911
339,041,731
308,348,157
1,489,424,605
1,145,786,998
1,265,803,987
747,859,913
753,766,724
196,900,321
836,940,372
259,737,306
526,521,284
539,709,569
145,027,688
121,655,037
400,251,495
547,412,337
80,487,060
122,034,953
181,282,436
554,211,313
93,232,698
231,580,295,531
400
Page 9 of 18
o/w
1,078,674,130
971,689,427
273,247,433
525,835,816
591,548,845
930,623,494
681,734,240
342,083,118
658,851,827
437,630,340
320,836,220
586,933,816
806,013,524
261,796,023
261,636,148
662,912,872
635,977,156
1,585,897,310
511,442,584
145,534,846
840,492,956
130,848,717
434,986,748
1,053,142,069
553,019,410
848,750,468
781,417,632
165,847,250
403,765,720
199,205,714
183,300,639
879,153,037
676,673,803
747,503,085
327,368,944
415,969,547
121,859,700
447,276,713
152,209,986
237,585,579
328,536,152
90,271,468
61,825,552
214,381,631
333,281,034
29,492,202
53,792,843
97,075,896
352,245,304
43,721,533
127,050,000,000
Skills Development
- Non Wage
Development Grant
Recurrent
o/w
191,292,949
192,659,683
72,126,733
193,497,168
196,957,133
168,252,211
123,130,779
177,631,316
243,752,863
59,119,845
140,907,749
68,504,052
65,805,514
141,594,316
50,072,904
40,536,615
29,680,878
116,777,927
67,640,913
19,570,178
90,840,418
54,949,458
255,412,395
37,622,120
88,823,262
27,324,347
48,030,612
34,722,716
39,182,235
51,294,265
61,587,193
107,107,259
82,522,727
91,148,974
166,437,524
148,798,262
35,104,288
86,872,642
22,720,109
81,842,595
63,842,661
15,621,508
31,708,994
58,236,730
64,780,173
15,362,642
18,019,062
23,774,234
69,889,021
19,112,762
31,990,295,531
321470
119,893,030
129,081,782
148,074,158
300,793,821
144,173,943
399,424,594
320,260,399
184,115,790
173,176,260
86,319,734
89,197,270
79,366,774
162,071,189
82,957,558
70,126,078
135,010,975
141,290,456
102,979,462
154,117,135
59,896,771
74,040,656
72,396,845
125,704,620
121,472,782
170,796,393
105,316,753
115,145,319
60,059,030
103,970,445
67,728,611
121,016,267
646,462,282
823,454,525
1,029,344,429
127,929,980
163,422,635
61,559,688
179,312,176
97,885,465
113,798,606
159,351,275
69,228,773
61,781,576
81,514,155
190,833,215
60,637,125
65,053,526
80,012,056
106,594,797
64,975,077
41,370,000,000
Transitional
Development Presidential
Pledges
(Education)
321472
o/w
-
Transitional
development
grant
501
502
503
504
505
506
507
508
509
510
511
512
513
514
515
517
518
519
520
521
522
523
524
525
526
527
528
529
530
531
532
533
534
535
536
537
538
539
540
541
542
543
544
545
546
547
548
549
550
551
552
553
554
Adjumani District
Apac District
Arua District
Bugiri District
Bundibugyo District
Bushenyi District
Busia District
Gulu District
Hoima District
Iganga District
Jinja District
Kabale District
Kabarole District
Kaberamaido District
Kalangala District
Kamuli District
Kamwenge District
Kanungu District
Kapchorwa District
Kasese District
Katakwi District
Kayunga District
Kibaale District
Kiboga District
Kisoro District
Kitgum District
Kotido District
Kumi District
Kyenjojo District
Lira District
Luwero District
Masaka District
Masindi District
Mayuge District
Mbale District
Mbarara District
Moroto District
Moyo District
Mpigi District
Mubende District
Mukono District
Nakapiripiriti District
Nakasongola District
Nebbi District
Ntungamo District
Pader District
Pallisa District
Rakai District
Rukungiri District
Sembabule District
Sironko District
Soroti District
Tororo District
Conditional wage
grant
321466
3,290,862,000
2,947,919,146
4,141,712,730
2,344,923,243
3,099,485,000
1,166,292,737
1,468,079,194
1,329,117,076
2,348,033,853
4,535,982,500
4,933,369,500
3,359,767,011
3,718,980,750
1,504,030,000
1,519,557,250
3,250,149,285
1,894,070,285
3,134,341,250
1,858,340,598
6,099,957,000
2,501,709,000
2,662,102,750
735,144,589
1,841,510,625
2,243,276,291
3,195,639,278
999,854,752
1,346,982,460
2,248,049,152
2,070,574,072
4,061,767,500
1,648,810,375
2,666,079,000
1,780,638,104
3,795,760,500
2,197,069,281
1,059,192,375
2,888,651,750
1,865,801,375
2,461,303,081
2,456,375,825
1,141,527,571
1,915,281,375
2,510,102,488
3,445,179,250
969,857,914
3,623,219,500
6,469,768,000
2,241,498,250
1,182,229,191
2,250,254,500
1,197,019,749
3,914,035,250
Primary Health
Conditional nonCare - Non Wage
wage grant
Recurrent
321467
443,038,598
368,880,411
999,156,406
411,953,422
318,853,746
818,900,542
369,474,230
462,776,710
315,863,173
526,760,598
422,071,142
509,685,538
681,252,886
343,264,223
87,343,004
940,893,688
301,212,482
507,505,042
188,605,348
1,234,260,418
280,999,612
393,492,083
157,719,222
251,396,070
435,773,587
761,282,506
230,446,406
381,793,615
427,251,189
240,772,323
425,910,449
545,514,540
279,176,581
490,007,086
401,766,636
528,843,243
125,795,895
347,504,182
441,104,868
410,883,244
450,496,459
165,936,492
146,398,974
739,220,708
479,068,866
150,380,528
474,136,126
660,987,655
901,028,473
195,117,448
186,904,557
189,029,803
912,609,160
o/w
311,417,098
242,301,302
541,656,857
271,047,286
176,239,009
308,726,995
200,155,694
192,132,768
315,863,173
359,484,485
297,669,956
287,149,168
366,869,745
194,218,379
87,343,004
421,127,256
301,212,482
230,919,638
66,912,982
527,785,842
171,759,995
261,870,975
125,056,041
119,774,961
190,347,101
151,489,790
230,446,406
276,899,726
318,011,572
240,772,323
425,910,449
210,402,367
131,962,671
323,313,917
281,778,032
259,078,864
125,795,895
216,345,670
235,868,360
410,883,244
321,784,683
165,936,492
146,398,974
287,397,029
317,735,250
150,380,528
261,911,672
455,679,529
399,500,105
195,117,448
186,904,557
189,029,803
383,148,445
Primary
Healthcare Hospital Non
Wage Recurrent
o/w
131,621,499
126,579,109
457,499,550
140,906,137
142,614,736
510,173,547
169,318,536
270,643,942
167,276,113
124,401,185
222,536,370
314,383,142
149,045,845
519,766,432
276,585,404
121,692,366
706,474,576
109,239,617
131,621,108
32,663,181
131,621,108
245,426,486
609,792,717
104,893,889
109,239,617
335,112,173
147,213,910
166,693,169
119,988,604
269,764,379
131,158,512
205,236,508
128,711,776
451,823,679
161,333,616
212,224,453
205,308,126
501,528,368
529,460,715
401
Page 10 of 18
Development Grant
321470
105,359,891
126,462,141
273,127,606
115,895,435
92,445,732
38,346,666
88,072,041
56,549,145
125,086,422
135,180,575
104,002,056
61,251,356
88,282,612
61,437,857
14,917,647
155,719,668
137,348,846
93,481,468
17,466,428
131,139,038
39,554,786
133,597,145
46,838,801
30,179,563
73,369,902
84,584,356
93,272,253
63,679,808
160,981,376
103,432,927
98,424,136
43,953,676
38,822,630
227,488,789
98,988,458
65,548,143
46,888,138
33,465,126
55,331,709
237,653,475
175,696,758
90,423,573
35,826,795
130,401,763
151,141,306
85,733,391
109,160,085
100,775,282
48,974,998
65,677,312
57,874,161
82,838,063
125,926,437
Transitional
development
grant
321472
25,493,864
22,497,854
47,980,339
17,717,622
90,545,126
21,023,003
14,998,569
52,494,992
99,409,081
47,986,985
41,152,997
25,181,914
50,432,689
41,477,231
24,091,452
37,356,215
37,496,423
27,714,354
84,366,952
16,543,234
56,244,635
17,810,801
Transitional
Development Sanitation
(Health)
o/w
25,493,864
22,497,854
47,980,339
17,717,622
90,545,126
21,023,003
14,998,569
52,494,992
99,409,081
47,986,985
41,152,997
25,181,914
50,432,689
41,477,231
24,091,452
37,356,215
37,496,423
27,714,354
84,366,952
16,543,234
56,244,635
17,810,801
o/w
48,349,983
42,272,437
46,295,013
38,216,795
42,207,539
35,304,347
36,157,210
42,439,716
43,653,847
38,279,304
36,188,979
36,825,795
37,688,343
37,201,421
35,381,950
39,821,084
40,542,367
44,290,047
33,422,122
40,484,631
39,167,129
38,952,148
35,758,059
36,995,901
40,946,185
47,974,517
45,586,540
35,449,155
40,209,923
37,842,657
40,632,486
34,291,488
39,649,926
39,271,837
36,351,242
38,951,557
42,987,320
37,660,091
36,811,468
48,829,320
54,138,483
45,426,120
41,666,539
39,596,035
40,125,111
48,745,870
37,619,306
44,338,507
37,239,984
39,823,325
34,617,415
39,295,570
38,792,335
Natural Resources
& Environment Non Wage
Recurrent
o/w
12,145,419
17,562,035
37,540,227
16,732,196
9,923,272
8,296,897
12,425,404
8,244,711
19,840,790
20,167,668
14,191,008
11,718,229
12,662,462
9,946,759
2,460,724
21,823,033
16,785,023
11,342,094
4,243,327
23,197,377
8,007,935
14,776,041
5,162,860
5,358,918
10,289,041
11,887,259
11,255,974
8,112,892
12,802,671
14,858,154
15,840,724
7,884,744
7,538,251
21,402,842
16,970,107
13,485,169
6,442,529
6,744,271
8,828,354
28,090,973
21,366,279
9,936,126
7,678,711
17,595,320
16,633,661
11,501,631
16,485,941
20,762,687
11,208,899
10,368,659
9,740,981
11,907,013
21,056,844
555
556
557
558
559
560
561
562
563
564
565
566
567
568
569
570
571
572
573
574
575
576
577
578
579
580
581
582
583
584
585
586
587
588
589
590
591
592
593
594
595
596
597
598
599
600
601
602
603
604
605
606
607
Wakiso District
Yumbe District
Butaleja District
Ibanda District
Kaabong District
Isingiro District
Kaliro District
Kiruhura District
Koboko District
Amolatar District
Amuria District
Manafwa District
Bukwo District
Mityana District
Nakaseke District
Amuru District
Budaka District
Oyam District
Abim District
Namutumba District
Dokolo District
Buliisa District
Maracha District
Bukedea District
Bududa District
Lyantonde District
Amudat District
Buikwe District
Buyende District
Kyegegwa District
Lamwo District
Otuke District
Zombo District
Alebtong District
Bulambuli District
Buvuma District
Gomba District
Kiryandongo District
Luuka District
Namayingo District
Ntoroko District
Serere District
Kyankwanzi District
Kalungu District
Lwengo District
Bukomansimbi District
Mitooma District
Rubirizi District
Ngora District
Napak District
Kibuku District
Nwoya District
Kole District
Conditional wage
grant
321466
2,562,021,497
2,845,496,529
1,799,574,750
1,215,752,169
1,272,172,732
2,766,945,328
1,423,256,938
2,518,541,250
353,692,947
1,044,683,772
1,881,960,375
2,493,105,750
1,593,165,000
2,816,074,568
2,940,765,500
1,054,053,295
1,386,511,506
1,594,463,603
1,384,619,875
1,251,771,226
1,237,694,838
859,338,168
1,705,895,250
1,003,805,296
1,932,394,125
1,568,663,250
444,938,379
1,732,936,661
1,044,012,452
1,403,474,273
1,455,030,375
937,215,813
1,354,256,548
881,109,569
1,584,308,375
686,225,501
921,590,240
1,625,174,299
1,251,078,227
1,213,678,416
574,550,875
1,461,336,145
1,248,400,311
1,339,907,125
1,480,163,043
743,437,238
1,151,041,354
736,522,968
1,180,777,375
1,300,795,794
1,145,286,710
1,132,436,000
1,185,896,839
Primary Health
Conditional nonCare - Non Wage
wage grant
Recurrent
321467
779,364,057
442,328,978
335,662,447
320,810,226
376,782,114
341,744,361
178,168,819
422,980,329
77,052,797
286,419,405
250,854,736
245,190,206
201,433,791
339,501,102
421,465,335
191,315,600
171,987,417
602,148,957
336,692,042
232,094,556
165,149,981
140,982,673
442,612,715
156,009,233
277,273,738
230,431,103
290,190,300
464,209,741
269,808,479
176,959,391
117,099,425
91,001,599
473,407,414
158,598,793
120,340,833
78,711,464
122,425,257
336,475,956
196,424,625
165,557,796
74,292,396
202,634,152
169,417,079
379,387,261
237,496,078
145,399,621
134,718,575
105,061,156
563,807,468
726,319,967
150,739,618
235,410,427
158,542,209
o/w
525,950,029
310,764,801
165,767,629
174,440,675
245,217,937
341,744,361
178,168,819
263,013,522
55,508,256
133,879,893
250,854,736
245,190,206
91,944,197
234,491,323
142,645,206
191,315,600
153,117,209
255,139,913
199,128,435
232,094,556
165,149,981
98,976,663
166,435,944
156,009,233
144,652,725
101,187,003
88,526,453
173,201,440
269,808,479
176,959,391
117,099,425
91,001,599
237,704,799
158,598,793
120,340,833
78,711,464
122,425,257
195,791,005
196,424,625
165,557,796
74,292,396
202,634,152
169,417,079
192,418,019
237,496,078
145,399,621
134,718,575
105,061,156
114,118,176
139,974,655
150,739,618
104,251,883
158,542,209
Primary
Healthcare Hospital Non
Wage Recurrent
o/w
253,414,028
131,564,177
169,894,817
146,369,551
131,564,177
159,966,807
21,544,541
152,539,513
109,489,593
105,009,780
278,820,128
18,870,208
347,009,043
137,563,607
42,006,011
276,176,770
132,621,013
129,244,100
201,663,847
291,008,301
235,702,614
140,684,952
186,969,243
449,689,291
586,345,313
131,158,543
-
402
Page 11 of 18
Development Grant
321470
492,666,503
251,488,197
64,180,059
43,290,185
92,636,248
124,954,638
85,083,948
85,059,834
33,422,773
65,545,241
67,610,220
118,682,642
31,613,573
38,986,080
46,641,341
69,445,793
50,646,993
197,915,805
57,066,054
82,706,727
70,385,278
35,857,682
72,811,853
66,936,088
64,030,379
17,154,006
89,977,813
77,716,728
119,907,484
111,466,143
55,980,322
33,985,773
93,399,720
102,512,910
41,495,542
34,152,070
39,187,530
97,690,157
71,510,597
97,695,989
25,194,406
91,965,454
66,636,674
34,985,239
80,956,129
35,444,297
42,311,313
43,992,612
38,294,886
78,193,265
54,433,691
53,380,926
111,704,904
Transitional
development
grant
321472
44,995,708
3,126,512
37,138,641
17,154,614
14,998,569
30,231,491
28,122,317
13,123,748
36,383,546
18,748,212
67,118,598
29,997,139
28,122,317
11,248,927
18,748,212
24,747,639
15,319,797
34,809,979
32,109,066
30,934,549
29,402,008
33,919,785
20,748,479
31,654,668
8,219,966
23,621,468
60,631,904
18,748,212
15,411,030
32,327,113
Transitional
Development Sanitation
(Health)
o/w
44,995,708
3,126,512
37,138,641
17,154,614
14,998,569
30,231,491
28,122,317
13,123,748
36,383,546
18,748,212
67,118,598
29,997,139
28,122,317
11,248,927
18,748,212
24,747,639
15,319,797
34,809,979
32,109,066
30,934,549
29,402,008
33,919,785
20,748,479
31,654,668
8,219,966
23,621,468
60,631,904
18,748,212
15,411,030
32,327,113
o/w
42,833,235
40,475,237
35,469,352
34,973,574
53,495,192
42,022,098
35,887,810
44,924,561
34,034,635
36,013,299
40,725,797
36,022,701
36,289,883
37,269,235
42,049,575
46,182,975
34,656,645
40,463,028
42,302,125
36,054,078
35,916,286
35,094,611
37,431,141
36,185,604
34,276,596
34,971,879
40,532,893
36,772,535
38,032,776
38,327,841
50,423,928
36,734,810
36,033,408
37,532,867
34,811,123
36,499,231
37,493,745
37,880,494
35,641,978
42,345,889
36,369,738
36,297,335
39,779,603
34,800,300
39,474,672
34,765,312
34,499,392
33,896,295
34,754,761
47,273,840
34,919,934
42,962,353
36,253,586
Natural Resources
& Environment Non Wage
Recurrent
o/w
35,384,856
22,615,435
9,880,508
5,460,513
12,326,830
17,975,875
10,279,709
12,601,715
4,258,069
6,588,583
12,841,483
15,185,396
4,365,323
10,134,608
7,803,736
8,440,663
8,601,682
17,727,212
6,852,313
10,944,507
8,055,859
4,235,314
9,127,857
8,640,617
9,354,112
3,594,824
6,997,808
10,708,219
14,005,502
10,132,932
7,911,288
5,207,929
10,603,763
10,129,191
7,552,900
3,997,147
6,567,882
7,054,963
10,694,124
11,008,270
2,370,498
12,655,584
8,727,981
6,356,126
10,657,110
5,936,395
5,469,616
4,910,770
6,055,441
9,586,246
8,979,113
5,235,488
9,133,620
608
609
610
611
612
613
614
615
616
751
752
753
754
755
757
758
759
760
761
762
763
764
770
771
772
773
774
775
776
777
778
779
780
781
782
783
784
785
786
787
788
789
790
791
792
793
794
795
796
797
Butambala District
Sheema District
Buhweju District
Agago District
Kween District
Kagadi District
Kakumiro District
Omoro District
Rubanda District
Arua Municipal Council
Entebbe Municipal Council
Fort-Portal Municipal Council
Gulu Municipal Council
Jinja Municipal Council
Kabale Municipal Council
Lira Municipal Council
Masaka Municipal Council
Mbale Municipal Council
Mbarara Muninicipal Council
Moroto Municipal Council
Soroti Municipal Council
Tororo Municipal Council
Kasese Municipal Council
Hoima Municipal Council
Mukono Municipal Council
Iganga Municipal Council
Masindi Municipal Council
Ntungamo Municipal Council
Busia Municipal Council
Bushenyi- Ishaka Municipal Council
Rukungiri Municipal Council
Nansana Municipal Council
Makindye-Ssabagabo Municipal Council
Kira Municipal Council
Kisoro Municipal Council
Mityana Municipal Council
Kitgum Municipal Council
Koboko Municipal Council
Mubende Municipal Council
Kumi Municipal Council
Lugazi Municipal Council
Kamuli Municipal Council
Kapchorwa Municipal Council
Ibanda Municipal Council
Njeru Municipal Council
Apac Municipal Council
Nebbi Municipal Council
Bugiri Municipal Council
Sheema Municipal Council
Kotido Municipal Council
Total
Conditional wage
grant
321466
1,462,141,375
1,472,587,959
551,333,358
1,479,029,597
1,505,435,375
1,286,122,423
941,224,062
1,357,719,125
1,863,117,000
451,881,290
1,077,023,750
523,608,469
503,019,373
1,082,271,500
382,732,827
309,855,826
226,899,738
892,588,250
517,060,630
149,586,901
694,335,750
420,004,375
1,952,236,250
287,588,019
678,943,128
208,863,530
367,144,674
265,401,938
299,492,016
392,066,031
470,739,688
818,793,876
630,854,566
696,798,916
1,272,159,750
1,137,334,625
268,318,469
664,035,083
173,669,449
625,561,188
487,980,661
119,402,484
242,366,656
445,131,771
495,146,525
117,423,852
137,729,093
181,718,339
534,194,438
146,090,011
244,520,000,000
Primary Health
Conditional nonCare - Non Wage
wage grant
Recurrent
321467
222,649,591
212,367,356
101,811,148
707,727,182
81,496,455
282,029,038
210,311,557
473,536,472
282,141,507
53,040,308
58,583,831
47,366,478
91,812,581
68,388,991
47,761,439
60,130,621
67,631,032
62,963,519
96,127,897
28,994,883
45,605,465
45,903,324
65,304,665
59,706,286
91,199,438
37,833,310
59,258,328
32,882,075
39,477,042
29,196,389
30,165,447
254,178,640
193,584,806
213,674,861
239,531,770
133,612,844
64,228,819
142,679,730
33,087,486
181,223,146
130,608,524
38,897,921
29,099,406
115,626,218
132,506,007
19,145,537
44,814,719
36,150,284
75,461,707
37,089,935
43,680,000,000
o/w
91,028,483
115,782,775
101,811,148
156,930,493
81,496,455
224,888,125
168,494,544
197,068,385
158,736,735
53,040,308
58,583,831
47,366,478
91,812,581
68,388,991
47,761,439
60,130,621
67,631,032
62,963,519
96,127,897
28,994,883
45,605,465
45,903,324
65,304,665
59,706,286
91,199,438
37,833,310
59,258,328
32,882,075
39,477,042
29,196,389
30,165,447
173,192,233
131,187,357
144,754,899
100,350,660
91,202,298
13,028,218
102,230,158
33,087,486
132,508,671
48,662,836
19,802,921
13,228,166
62,034,760
49,356,968
14,103,537
20,022,992
25,230,808
40,424,788
37,089,935
26,980,000,000
Primary
Healthcare Hospital Non
Wage Recurrent
o/w
131,621,108
96,584,581
550,796,689
57,140,913
41,817,012
276,468,087
123,404,772
80,986,406
62,397,449
68,919,962
139,181,109
42,410,546
51,200,600
40,449,572
48,714,475
81,945,688
19,094,999
15,871,241
53,591,457
83,149,039
5,042,000
24,791,726
10,919,476
35,036,918
16,700,000,000
403
Page 12 of 18
Development Grant
321470
17,956,141
36,667,381
39,762,618
94,871,978
17,144,020
122,690,025
96,747,381
59,534,650
33,401,910
63,041,765
38,322,227
11,608,010
119,919,122
17,306,132
13,740,513
47,536,574
73,485,987
37,509,001
108,014,938
6,525,675
11,787,681
8,436,809
50,972,826
31,155,515
115,408,170
30,273,389
36,700,642
7,984,887
47,769,413
24,439,864
11,354,119
141,397,850
137,843,057
110,454,381
22,286,850
19,158,359
4,769,066
48,842,828
16,306,930
19,743,923
27,435,155
6,109,034
2,592,731
17,425,330
16,239,811
4,353,173
5,816,930
7,897,907
12,504,307
7,684,548
11,370,000,000
Transitional
development
grant
321472
24,372,675
24,372,675
9,374,106
1,770,000,000
Transitional
Development Sanitation
(Health)
o/w
24,372,675
24,372,675
9,374,106
1,770,000,000
o/w
33,775,237
34,518,485
34,397,901
47,548,928
34,569,052
38,201,398
38,236,515
42,046,588
34,807,623
4,500,000,000
Natural Resources
& Environment Non Wage
Recurrent
o/w
3,595,145
5,530,228
5,243,420
11,705,021
4,415,435
14,112,125
11,071,273
8,649,068
6,158,718
223,640
11,911
43,670
447,691
151,024
24,340
233,927
16,226
192,292
78,056
162,154
103,507
91,031
71,338
60,394
104,309
103,404
66,972
29,951
109,381
24,784
25,655
103,534
23,728
33,781
96,469
113,938
56,882
582,860
20,889
245,506
75,531
34,480
25,290
105,558
41,293
51,450
88,058
57,210
74,831
158,003
1,290,000,000
501
502
503
504
505
506
507
508
509
510
511
512
513
514
515
517
518
519
520
521
522
523
524
525
526
527
528
529
530
531
532
533
534
535
536
537
538
539
540
541
542
543
544
545
546
547
548
549
550
551
552
553
554
Adjumani District
Apac District
Arua District
Bugiri District
Bundibugyo District
Bushenyi District
Busia District
Gulu District
Hoima District
Iganga District
Jinja District
Kabale District
Kabarole District
Kaberamaido District
Kalangala District
Kamuli District
Kamwenge District
Kanungu District
Kapchorwa District
Kasese District
Katakwi District
Kayunga District
Kibaale District
Kiboga District
Kisoro District
Kitgum District
Kotido District
Kumi District
Kyenjojo District
Lira District
Luwero District
Masaka District
Masindi District
Mayuge District
Mbale District
Mbarara District
Moroto District
Moyo District
Mpigi District
Mubende District
Mukono District
Nakapiripiriti District
Nakasongola District
Nebbi District
Ntungamo District
Pader District
Pallisa District
Rakai District
Rukungiri District
Sembabule District
Sironko District
Soroti District
Tororo District
Support
Services nonwage grant
321469
231,218,499
15,975,015
13,978,138
11,981,261
14,131,916
10,908,790
375,412,855
349,453,455
65,896,937
369,422,224
243,618,980
11,191,582
30,288,111
77,878,199
35,943,784
-
Development
Grant
321470
225,008,495
305,049,526
777,979,107
521,216,533
473,233,381
225,457,944
290,284,277
263,255,854
757,465,654
353,678,553
583,661,294
519,457,768
468,327,752
254,557,288
237,049,503
548,580,310
316,435,177
607,584,643
246,344,246
758,853,032
239,413,917
589,850,625
734,503,444
218,566,277
748,930,607
274,941,029
387,574,421
274,883,334
536,489,973
280,270,599
379,350,978
309,102,203
221,909,821
767,329,253
492,733,207
709,940,928
407,697,108
221,233,192
226,957,200
774,271,846
703,789,029
484,511,091
361,396,493
727,097,471
548,214,275
265,014,812
421,393,165
798,733,486
290,234,682
787,224,750
261,964,160
219,050,429
717,261,925
Transitional
development
grant
321472
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
Transitional
Development Conditional non- Support Services
Sanitation (Water wage grant
non-wage grant
& Environment)
o/w
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
404
321467
59,814,091
62,559,207
171,575,129
75,971,987
55,573,395
48,596,136
69,506,544
35,957,022
105,722,694
77,666,329
68,725,524
55,506,720
80,158,266
43,371,210
30,230,674
92,197,597
65,983,875
59,625,478
24,462,884
149,439,188
42,299,122
67,266,785
43,967,100
40,424,491
42,375,748
64,519,888
41,932,355
30,538,767
92,034,687
51,821,558
79,602,546
37,104,343
42,680,910
89,298,316
73,361,332
68,171,053
29,200,019
66,626,282
41,226,844
109,297,137
95,672,180
43,692,926
48,286,907
75,152,024
84,502,043
55,001,132
97,509,276
97,007,985
50,814,747
42,968,015
62,173,408
46,759,400
109,527,490
Page 13 of 18
321469
857,376,923
4,197,249,857
3,590,552,115
951,972,139
1,268,583,790
354,134,323
789,639,793
1,183,451,506
3,056,827,220
3,303,507,605
2,094,405,614
4,348,122,532
2,874,211,957
897,519,679
257,518,249
2,948,091,139
800,933,175
483,521,689
1,123,598,619
3,379,286,015
1,223,298,095
418,539,333
196,363,070
472,851,554
467,829,414
1,617,933,132
205,524,444
1,780,494,787
1,214,225,030
3,608,882,124
2,544,795,264
3,052,118,259
1,785,488,687
1,379,532,518
5,006,527,151
3,142,819,829
199,381,651
859,179,112
1,188,910,573
1,617,014,518
2,738,028,153
140,167,720
281,576,173
1,674,976,097
1,711,902,563
121,015,556
2,327,372,522
2,080,339,079
2,547,692,056
269,311,907
724,738,137
2,030,445,702
4,855,835,315
Total
TOTAL GRANTS
18,291,140,680
27,830,779,624
51,334,672,310
19,669,245,895
19,764,877,367
15,705,777,276
18,612,047,484
14,996,178,253
21,522,508,276
35,148,863,759
28,882,587,136
31,128,334,184
28,528,376,740
14,969,852,140
6,089,485,166
31,872,844,145
20,323,500,310
23,012,257,493
11,615,962,516
45,580,457,097
14,813,167,148
22,764,306,144
8,661,378,289
12,259,587,704
16,556,315,588
22,402,616,216
9,422,823,715
12,913,637,396
20,581,273,267
26,427,381,288
37,074,550,635
15,427,050,515
15,998,360,212
24,083,099,849
32,135,762,841
27,280,872,686
9,301,945,888
14,678,192,427
17,237,534,068
29,177,682,637
31,031,574,862
12,880,346,605
15,765,401,224
25,589,265,922
30,257,049,453
15,097,509,109
27,603,506,216
39,658,307,539
24,565,752,033
16,849,800,269
19,100,666,677
16,708,012,684
35,958,653,626
555
556
557
558
559
560
561
562
563
564
565
566
567
568
569
570
571
572
573
574
575
576
577
578
579
580
581
582
583
584
585
586
587
588
589
590
591
592
593
594
595
596
597
598
599
600
601
602
603
604
605
606
607
Wakiso District
Yumbe District
Butaleja District
Ibanda District
Kaabong District
Isingiro District
Kaliro District
Kiruhura District
Koboko District
Amolatar District
Amuria District
Manafwa District
Bukwo District
Mityana District
Nakaseke District
Amuru District
Budaka District
Oyam District
Abim District
Namutumba District
Dokolo District
Buliisa District
Maracha District
Bukedea District
Bududa District
Lyantonde District
Amudat District
Buikwe District
Buyende District
Kyegegwa District
Lamwo District
Otuke District
Zombo District
Alebtong District
Bulambuli District
Buvuma District
Gomba District
Kiryandongo District
Luuka District
Namayingo District
Ntoroko District
Serere District
Kyankwanzi District
Kalungu District
Lwengo District
Bukomansimbi District
Mitooma District
Rubirizi District
Ngora District
Napak District
Kibuku District
Nwoya District
Kole District
Support
Services nonwage grant
321469
211,832,914
11,981,261
4,857,761
9,984,384
7,987,508
17,971,892
17,971,892
15,975,015
19,968,769
-
Development
Grant
321470
760,361,849
758,539,531
438,485,119
645,056,943
409,520,436
772,205,135
303,128,227
779,118,128
242,587,714
255,802,131
289,872,126
744,115,621
293,761,588
516,542,861
267,041,139
219,331,760
226,916,624
756,720,813
241,011,593
359,745,165
327,754,608
300,074,424
223,476,961
251,086,890
368,539,318
401,317,030
487,620,921
248,091,033
759,210,114
715,923,824
223,077,744
346,323,285
242,160,880
249,434,563
301,133,554
355,212,198
248,872,362
548,554,619
249,675,026
700,743,490
230,856,516
304,520,154
323,766,073
214,478,129
273,526,395
221,245,676
215,151,131
383,232,163
234,128,227
423,586,027
327,685,256
457,599,188
259,767,339
Transitional
development
grant
321472
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
23,000,000
23,000,000
23,000,000
23,000,000
23,000,000
23,000,000
23,000,000
23,000,000
23,000,000
23,000,000
23,000,000
23,000,000
23,000,000
23,000,000
23,000,000
23,000,000
-
Transitional
Development Conditional non- Support Services
Sanitation (Water wage grant
non-wage grant
& Environment)
o/w
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
23,000,000
23,000,000
23,000,000
23,000,000
23,000,000
23,000,000
23,000,000
23,000,000
23,000,000
23,000,000
23,000,000
23,000,000
23,000,000
23,000,000
23,000,000
23,000,000
-
405
321467
126,110,727
87,294,601
60,873,642
44,556,868
71,260,576
86,383,723
45,658,516
65,903,488
15,683,396
30,255,379
67,323,790
93,910,169
30,044,311
43,787,773
63,520,500
38,189,139
45,315,005
66,934,827
28,206,401
42,505,682
41,985,762
19,048,816
42,142,387
35,691,263
50,514,868
21,166,427
26,279,732
54,943,745
64,998,765
46,511,783
47,292,403
23,345,221
49,739,746
58,262,997
46,243,346
28,179,836
37,411,238
65,728,013
40,594,543
43,235,677
22,813,164
26,413,962
36,980,388
31,682,010
46,282,652
25,456,119
54,309,276
45,195,913
29,033,424
43,764,606
50,443,088
23,341,751
39,828,647
Page 14 of 18
321469
1,752,024,350
121,871,581
684,569,410
529,399,651
241,638,055
1,058,394,494
1,202,311,742
368,167,808
31,210,611
407,566,109
110,911,148
467,920,044
237,370,861
1,339,344,321
84,014,471
55,503,934
1,293,273,930
320,615,526
34,212,063
405,267,463
415,669,240
155,920,725
990,604,635
754,692,625
508,258,779
43,162,718
70,568,642
37,129,125
65,931,410
1,257,085,320
511,727,818
77,819,838
571,121,898
255,157,403
23,387,418
378,375,876
220,080,566
588,810,611
139,124,167
149,442,894
510,171,037
502,735,783
436,776,492
84,732,656
165,100,869
341,328,241
147,667,285
560,879,690
2,000,628
909,735,555
188,095,740
111,229,376
Total
TOTAL GRANTS
38,481,618,639
26,209,920,888
17,304,344,780
12,942,373,557
12,312,743,365
23,226,138,147
15,267,085,663
16,924,043,446
4,959,539,042
11,689,054,322
16,638,396,155
26,113,176,640
11,914,831,292
17,649,017,500
15,948,928,721
13,474,361,076
15,093,926,096
24,354,435,735
11,335,082,065
14,413,039,755
13,039,064,855
6,558,928,974
15,788,644,472
16,328,361,620
13,917,199,891
7,600,462,316
5,927,873,792
14,117,448,202
13,659,701,456
11,668,549,139
12,979,865,778
9,509,588,857
14,638,320,063
14,698,986,228
11,640,478,736
5,213,776,473
10,462,249,647
13,758,450,007
15,134,115,966
13,431,353,011
6,508,343,253
16,508,305,703
13,454,217,727
13,279,553,440
15,475,918,939
9,673,680,574
14,462,369,213
7,969,560,071
12,210,083,873
10,240,329,085
13,930,638,496
9,623,682,739
16,053,057,059
608
609
610
611
612
613
614
615
616
751
752
753
754
755
757
758
759
760
761
762
763
764
770
771
772
773
774
775
776
777
778
779
780
781
782
783
784
785
786
787
788
789
790
791
792
793
794
795
796
797
Butambala District
Sheema District
Buhweju District
Agago District
Kween District
Kagadi District
Kakumiro District
Omoro District
Rubanda District
Arua Municipal Council
Entebbe Municipal Council
Fort-Portal Municipal Council
Gulu Municipal Council
Jinja Municipal Council
Kabale Municipal Council
Lira Municipal Council
Masaka Municipal Council
Mbale Municipal Council
Mbarara Muninicipal Council
Moroto Municipal Council
Soroti Municipal Council
Tororo Municipal Council
Kasese Municipal Council
Hoima Municipal Council
Mukono Municipal Council
Iganga Municipal Council
Masindi Municipal Council
Ntungamo Municipal Council
Busia Municipal Council
Bushenyi- Ishaka Municipal Council
Rukungiri Municipal Council
Nansana Municipal Council
Makindye-Ssabagabo Municipal Council
Kira Municipal Council
Kisoro Municipal Council
Mityana Municipal Council
Kitgum Municipal Council
Koboko Municipal Council
Mubende Municipal Council
Kumi Municipal Council
Lugazi Municipal Council
Kamuli Municipal Council
Kapchorwa Municipal Council
Ibanda Municipal Council
Njeru Municipal Council
Apac Municipal Council
Nebbi Municipal Council
Bugiri Municipal Council
Sheema Municipal Council
Kotido Municipal Council
Total
Support
Services nonwage grant
321469
128,219,340
67,697,855
52,159,044
57,611,318
9,120,377
789,679
5,066,224
1,843,099
1,661,919
2,500,000,000
Development
Grant
321470
211,501,532
226,910,792
338,638,207
294,848,400
418,738,846
882,727,153
678,319,921
219,374,201
355,935,265
48,440,000,000
Transitional
development
grant
321472
23,000,000
23,000,000
23,000,000
23,000,000
2,000,000,000
Transitional
Development Conditional non- Support Services
Sanitation (Water wage grant
non-wage grant
& Environment)
o/w
23,000,000
23,000,000
23,000,000
23,000,000
2,000,000,000
321467
22,373,534
40,688,487
35,277,556
70,092,852
30,086,217
81,184,032
60,367,151
36,982,762
30,693,963
18,334,702
20,041,248
26,017,519
35,491,993
30,665,165
20,468,963
28,609,289
24,789,203
32,265,930
27,962,999
14,960,304
22,043,163
15,997,015
19,914,559
33,691,222
19,479,602
10,101,997
28,072,517
7,423,501
17,007,364
10,482,562
10,451,111
42,000,317
32,310,280
35,694,434
22,831,018
17,510,284
5,126,220
27,146,611
7,600,991
13,845,987
15,380,541
3,292,092
3,129,500
16,252,812
15,575,097
2,369,920
3,929,227
5,676,000
14,760,268
5,509,072
7,140,000,000
406
Page 15 of 18
321469
297,387,737
917,818,806
349,312,953
32,956,060
257,387,210
343,517,198
251,393,676
1,208,918,932
2,411,197,264
3,524,009
113,492,922
125,272,501
21,897,487
46,348,709
140,432,769
128,808,309
164,887,210
531,165,970
218,744,204
5,193,399
212,064,395
314,156,016
7,004,108
10,743,715
647,901,023
408,722,432
559,914,386
431,396,195
476,490,792
265,305,592
540,924,151
135,848,037
58,597,485
114,096,738
826,891,558
19,871,590
108,305,953
146,540,862
193,833,345
20,163,398
167,188,187
91,906,543
73,772,773
332,946,972
30,030,338
127,930,000,000
Total
TOTAL GRANTS
12,111,734,021
14,642,753,372
6,671,505,629
17,703,644,045
9,127,531,004
14,740,406,037
10,905,178,610
15,184,748,828
17,393,871,837
10,329,560,510
9,841,866,330
8,860,217,611
20,567,273,691
13,568,168,728
9,590,601,364
13,106,211,138
10,403,063,080
15,456,902,805
15,822,113,796
4,095,201,396
10,059,692,891
8,361,548,766
7,889,352,484
11,343,246,886
8,162,737,677
3,873,509,598
5,969,622,352
1,964,853,689
3,184,534,900
5,701,926,328
4,765,816,576
12,099,834,319
9,667,982,511
10,736,408,091
9,097,219,181
6,769,828,882
1,914,892,533
7,680,391,652
2,085,015,796
5,653,804,758
4,103,569,776
1,386,824,984
1,571,500,060
4,590,860,946
4,156,984,965
1,246,930,718
1,464,309,146
1,706,629,048
5,384,181,152
1,197,631,258
2,344,772,544,875
501
502
503
504
505
506
507
508
509
510
511
512
513
514
515
517
518
519
520
521
522
523
524
525
526
527
528
529
530
531
532
533
534
535
536
537
538
539
540
541
542
543
544
545
546
547
548
549
550
551
552
553
554
Adjumani District
Apac District
Arua District
Bugiri District
Bundibugyo District
Bushenyi District
Busia District
Gulu District
Hoima District
Iganga District
Jinja District
Kabale District
Kabarole District
Kaberamaido District
Kalangala District
Kamuli District
Kamwenge District
Kanungu District
Kapchorwa District
Kasese District
Katakwi District
Kayunga District
Kibaale District
Kiboga District
Kisoro District
Kitgum District
Kotido District
Kumi District
Kyenjojo District
Lira District
Luwero District
Masaka District
Masindi District
Mayuge District
Mbale District
Mbarara District
Moroto District
Moyo District
Mpigi District
Mubende District
Mukono District
Nakapiripiriti District
Nakasongola District
Nebbi District
Ntungamo District
Pader District
Pallisa District
Rakai District
Rukungiri District
Sembabule District
Sironko District
Soroti District
Tororo District
Total
Total
Total
Total
TOTAL WAGE
GRANTS
Unconditional
wage grants
10,540,172,574
15,648,976,725
31,310,689,015
12,924,237,439
12,725,088,421
11,469,362,983
11,866,408,741
8,577,547,694
12,229,414,573
23,826,153,625
19,749,931,045
21,021,112,823
17,844,268,913
8,807,995,877
4,034,375,655
20,356,081,370
14,273,783,840
15,873,916,868
7,487,545,128
30,296,274,858
9,006,353,676
15,629,019,103
4,730,434,421
8,638,555,885
11,023,608,530
12,389,859,970
3,762,201,289
6,866,317,207
12,077,763,805
14,453,595,253
25,627,412,978
8,823,379,694
10,456,364,275
14,764,958,109
17,916,441,835
18,792,017,576
5,160,270,066
9,516,819,359
11,765,052,047
16,813,050,615
19,023,413,955
7,047,773,278
11,369,735,416
14,925,794,258
21,264,982,471
8,312,254,090
16,599,553,561
28,642,893,082
16,698,122,396
12,569,506,534
12,634,749,959
8,904,979,334
20,118,973,983
o/w
1,703,551,614
2,009,638,905
2,373,797,886
1,422,071,503
1,634,918,596
1,761,783,060
1,079,109,927
1,051,925,628
1,617,620,194
1,698,650,703
1,816,044,305
1,781,080,703
2,775,673,684
1,545,187,050
975,703,581
2,025,822,235
1,623,816,559
2,086,095,622
1,303,303,058
3,112,087,109
1,399,499,773
1,355,897,224
608,525,113
1,437,361,154
1,571,466,023
1,452,775,381
969,429,935
794,477,897
2,001,274,135
1,361,230,944
2,261,824,922
1,094,545,087
1,462,075,284
1,450,151,722
1,719,092,602
1,667,345,354
932,171,342
1,367,664,588
1,445,453,265
1,838,779,815
1,955,100,875
1,353,604,420
1,921,398,508
1,954,360,201
2,062,215,499
995,121,098
2,285,896,585
3,097,156,256
1,751,218,588
1,503,017,218
1,741,041,354
1,316,251,935
2,065,069,683
o/w
8,836,620,960
13,639,337,819
28,936,891,129
11,502,165,936
11,090,169,825
9,707,579,923
10,787,298,814
7,525,622,066
10,611,794,379
22,127,502,922
17,933,886,741
19,240,032,120
15,068,595,229
7,262,808,827
3,058,672,074
18,330,259,136
12,649,967,282
13,787,821,246
6,184,242,070
27,184,187,749
7,606,853,903
14,273,121,878
4,121,909,308
7,201,194,731
9,452,142,508
10,937,084,589
2,792,771,354
6,071,839,311
10,076,489,669
13,092,364,309
23,365,588,056
7,728,834,607
8,994,288,991
13,314,806,387
16,197,349,233
17,124,672,222
4,228,098,724
8,149,154,771
10,319,598,782
14,974,270,800
17,068,313,080
5,694,168,858
9,448,336,908
12,971,434,056
19,202,766,972
7,317,132,992
14,313,656,976
25,545,736,826
14,946,903,808
11,066,489,316
10,893,708,605
7,588,727,399
18,053,904,300
4,719,686,103
8,023,585,954
11,427,594,513
5,054,737,335
5,262,829,270
3,655,543,598
4,376,573,923
4,221,567,097
7,380,150,638
9,533,798,446
7,269,819,665
8,950,980,036
8,234,573,289
3,597,096,233
1,644,754,328
9,498,715,851
4,777,374,299
5,837,114,785
2,940,061,697
11,509,375,516
3,558,874,267
4,779,979,625
2,073,095,188
2,574,822,117
4,296,404,144
6,789,066,854
2,235,627,142
4,015,036,502
5,875,524,643
8,020,209,318
9,004,341,866
5,926,396,130
4,103,993,181
6,900,427,692
10,789,116,439
7,316,306,699
1,852,220,696
3,216,047,502
4,694,142,102
8,039,133,254
9,173,152,801
2,566,493,847
3,058,697,365
6,149,437,023
7,492,172,826
3,595,796,198
7,490,840,459
9,288,126,176
7,111,008,965
3,063,743,675
4,205,571,206
4,903,128,598
11,585,152,454
Total
o/w
1,759,112,154
1,174,216,412
2,201,521,059
1,096,012,005
1,884,496,895
806,387,712
943,444,166
1,535,149,027
1,363,487,305
1,320,112,222
1,406,080,474
1,181,504,234
1,554,772,409
776,388,854
729,902,559
1,355,404,781
1,315,150,174
2,441,122,504
594,002,100
1,922,942,541
694,330,175
1,190,166,007
574,889,210
674,268,268
1,885,920,831
1,795,084,928
911,798,417
580,659,037
1,351,805,027
981,180,242
1,467,926,430
743,185,135
676,615,953
1,558,864,799
1,352,376,975
1,222,281,868
724,983,521
632,235,951
915,456,040
1,868,297,091
1,760,149,903
1,317,975,600
940,177,781
1,207,247,341
1,678,341,514
1,921,463,927
1,245,510,976
1,856,661,284
968,451,269
941,181,488
1,036,053,928
814,017,670
1,483,679,280
407
Page 16 of 18
Total
o/w
2,103,197,027
2,652,119,685
5,635,521,340
3,006,753,192
2,109,748,585
2,495,021,563
2,643,489,964
1,502,966,564
2,959,836,113
4,910,178,619
3,769,333,578
3,190,134,771
3,805,588,923
1,923,187,700
641,358,505
5,195,219,931
2,647,312,811
2,900,489,330
1,208,329,063
6,207,146,960
1,641,245,997
3,171,274,285
1,301,842,908
1,427,702,295
1,942,653,899
3,376,048,794
1,118,304,280
1,642,973,888
2,934,081,731
3,080,693,497
4,925,723,234
2,131,092,737
1,641,888,541
3,962,030,375
4,060,790,089
2,951,205,003
684,236,544
1,724,632,439
2,589,775,488
4,542,630,063
4,674,974,746
1,108,350,526
1,836,943,410
3,236,925,475
4,101,928,749
1,553,316,714
3,917,956,961
5,273,247,614
3,594,865,639
1,817,306,496
2,444,779,141
2,058,665,226
5,245,637,859
Total
Total
Total
Total
Total
Support Services
non-wage
recurrent grants
TOTAL
DEVELOPMENT
GRANTS
Discretionary
Development
Grants
Sector
Development
Grants
Transitional
Development
Grants
o/w
857,376,923
4,197,249,857
3,590,552,115
951,972,139
1,268,583,790
354,134,323
789,639,793
1,183,451,506
3,056,827,220
3,303,507,605
2,094,405,614
4,579,341,031
2,874,211,957
897,519,679
273,493,264
2,948,091,139
814,911,313
495,502,950
1,137,730,535
3,379,286,015
1,223,298,095
418,539,333
196,363,070
472,851,554
467,829,414
1,617,933,132
205,524,444
1,791,403,577
1,589,637,884
3,958,335,579
2,610,692,201
3,052,118,259
1,785,488,687
1,379,532,518
5,375,949,376
3,142,819,829
443,000,632
859,179,112
1,188,910,573
1,628,206,100
2,738,028,153
140,167,720
281,576,173
1,705,264,207
1,711,902,563
121,015,556
2,327,372,522
2,158,217,278
2,547,692,056
305,255,691
724,738,137
2,030,445,702
4,855,835,315
3,031,282,003
4,158,216,946
8,596,388,781
1,690,271,120
1,776,959,676
580,870,695
2,369,064,820
2,197,063,462
1,912,943,064
1,788,911,689
1,862,836,425
1,156,241,326
2,449,534,538
2,564,760,029
410,355,184
2,018,046,923
1,272,342,171
1,301,225,841
1,188,355,691
3,774,806,722
2,247,939,206
2,355,307,417
1,857,848,680
1,046,209,702
1,236,302,913
3,223,689,392
3,424,995,285
2,032,283,687
2,627,984,820
3,953,576,717
2,442,795,791
677,274,691
1,438,002,756
2,417,714,049
3,430,204,566
1,172,548,411
2,289,455,125
1,945,325,566
778,339,919
4,325,498,768
2,835,008,106
3,266,079,480
1,336,968,443
4,514,034,641
1,499,894,155
3,189,458,821
3,513,112,196
1,727,288,282
756,620,672
1,216,550,060
2,260,345,513
2,899,904,752
4,254,527,189
o/w
2,306,174,565
2,872,816,011
6,784,167,822
597,918,443
895,250,340
135,877,947
1,696,648,369
1,316,196,211
450,346,974
762,368,090
730,505,390
281,180,364
1,446,112,488
1,529,588,352
46,477,421
785,842,021
353,968,205
294,923,514
757,417,074
2,252,637,190
1,265,544,697
1,222,060,813
150,798,307
585,880,331
147,284,391
2,023,047,678
2,500,260,733
1,087,624,401
1,390,101,082
2,674,703,772
1,521,059,841
81,193,855
894,693,667
806,113,453
2,363,000,853
217,377,018
1,497,345,614
1,506,062,539
173,253,119
2,460,919,254
1,379,779,024
2,272,445,146
732,973,969
3,203,269,920
414,742,673
2,021,462,110
2,482,218,795
317,018,980
178,279,945
147,031,657
1,663,697,828
1,730,967,396
2,876,600,269
o/w
677,613,575
1,262,903,081
1,742,240,621
1,070,352,677
859,709,337
444,992,748
632,698,828
768,322,125
1,440,596,090
1,004,543,599
1,110,331,036
853,060,961
981,422,050
1,035,171,677
341,877,763
1,210,204,902
896,373,966
984,302,327
387,915,615
1,500,169,531
967,395,939
1,111,246,604
1,685,050,373
438,329,371
1,067,018,522
1,126,146,722
803,325,470
896,672,300
1,215,883,739
1,215,719,949
899,735,951
574,080,836
496,127,175
1,589,600,596
994,771,024
955,171,392
728,632,280
393,171,575
583,086,801
1,842,579,514
1,433,229,082
934,278,119
581,994,475
1,251,268,298
1,063,151,482
1,118,282,357
946,526,448
1,388,269,302
556,340,727
1,047,518,404
558,104,450
1,112,692,721
1,338,116,120
o/w
47,493,864
22,497,854
69,980,339
22,000,000
22,000,000
39,717,622
112,545,126
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
22,000,000
43,023,003
22,000,000
14,998,569
22,000,000
22,000,000
22,000,000
22,000,000
74,494,992
121,409,081
47,986,985
22,000,000
63,152,997
22,000,000
22,000,000
47,181,914
22,000,000
72,432,689
63,477,231
46,091,452
22,000,000
22,000,000
22,000,000
59,356,215
22,000,000
59,496,423
22,000,000
49,714,354
84,366,952
22,000,000
22,000,000
22,000,000
38,543,234
56,244,635
39,810,801
555
556
557
558
559
560
561
562
563
564
565
566
567
568
569
570
571
572
573
574
575
576
577
578
579
580
581
582
583
584
585
586
587
588
589
590
591
592
593
594
595
596
597
598
599
600
601
602
603
604
605
606
607
Wakiso District
Yumbe District
Butaleja District
Ibanda District
Kaabong District
Isingiro District
Kaliro District
Kiruhura District
Koboko District
Amolatar District
Amuria District
Manafwa District
Bukwo District
Mityana District
Nakaseke District
Amuru District
Budaka District
Oyam District
Abim District
Namutumba District
Dokolo District
Buliisa District
Maracha District
Bukedea District
Bududa District
Lyantonde District
Amudat District
Buikwe District
Buyende District
Kyegegwa District
Lamwo District
Otuke District
Zombo District
Alebtong District
Bulambuli District
Buvuma District
Gomba District
Kiryandongo District
Luuka District
Namayingo District
Ntoroko District
Serere District
Kyankwanzi District
Kalungu District
Lwengo District
Bukomansimbi District
Mitooma District
Rubirizi District
Ngora District
Napak District
Kibuku District
Nwoya District
Kole District
Total
Total
Total
Total
TOTAL WAGE
GRANTS
Unconditional
wage grants
17,727,417,137
15,344,400,144
11,116,127,592
8,938,735,125
5,650,198,118
15,799,129,274
9,804,066,271
11,378,704,692
2,801,643,883
7,005,143,477
10,113,772,046
16,994,681,454
7,648,537,360
11,402,705,691
11,456,695,010
8,059,349,744
8,988,253,450
15,150,952,202
6,604,349,718
9,352,428,262
7,744,500,112
3,799,684,894
9,896,605,576
10,939,741,320
8,522,210,312
5,347,374,881
1,776,154,943
9,635,002,780
8,458,256,848
7,013,368,106
6,663,697,022
5,515,916,257
9,241,217,826
8,850,717,889
7,150,715,986
3,058,628,515
7,607,054,138
8,427,077,439
10,274,171,187
8,612,242,813
4,137,072,521
9,991,569,118
9,255,190,759
9,115,541,217
10,966,880,118
6,835,768,643
10,684,835,209
5,381,071,391
7,498,563,458
4,716,798,081
8,593,352,795
5,404,760,729
10,794,607,880
o/w
1,669,117,205
1,482,087,374
1,384,803,693
1,210,362,645
1,294,919,512
1,561,503,378
916,654,253
1,601,157,867
371,751,001
1,113,776,302
1,182,571,934
2,087,652,256
1,489,995,785
1,322,151,306
1,986,856,656
2,311,581,185
1,283,214,022
1,337,163,931
1,252,828,722
1,034,406,485
1,265,910,254
648,690,131
1,065,487,298
1,066,232,242
1,015,706,001
1,077,709,542
462,407,545
1,205,127,632
1,280,121,724
1,221,545,422
985,038,121
1,152,528,125
934,092,372
1,132,601,736
1,297,984,126
1,489,286,727
870,363,773
1,199,218,329
931,926,266
1,240,683,072
1,336,186,958
1,199,867,178
1,022,551,542
819,455,669
1,165,255,065
846,255,605
1,412,005,012
1,325,594,314
854,934,171
1,279,121,117
1,180,129,986
874,423,329
1,110,340,994
o/w
16,058,299,931
13,862,312,770
9,731,323,900
7,728,372,479
4,355,278,605
14,237,625,896
8,887,412,017
9,777,546,825
2,429,892,882
5,891,367,175
8,931,200,111
14,907,029,198
6,158,541,575
10,080,554,385
9,469,838,355
5,747,768,560
7,705,039,427
13,813,788,271
5,351,520,996
8,318,021,777
6,478,589,858
3,150,994,763
8,831,118,278
9,873,509,078
7,506,504,311
4,269,665,339
1,313,747,399
8,429,875,148
7,178,135,124
5,791,822,684
5,678,658,901
4,363,388,131
8,307,125,454
7,718,116,154
5,852,731,860
1,569,341,789
6,736,690,365
7,227,859,111
9,342,244,921
7,371,559,740
2,800,885,562
8,791,701,940
8,232,639,216
8,296,085,548
9,801,625,053
5,989,513,038
9,272,830,196
4,055,477,077
6,643,629,287
3,437,676,964
7,413,222,809
4,530,337,400
9,684,266,886
10,457,865,899
4,799,439,637
3,936,984,909
2,913,296,697
3,034,739,131
5,630,584,526
4,382,880,442
4,032,663,665
958,382,577
2,342,990,125
3,304,922,837
5,600,649,688
3,047,351,356
4,523,816,014
3,127,035,912
2,775,210,554
4,244,108,962
4,105,338,223
2,538,368,194
3,844,082,884
2,507,901,200
1,573,102,322
3,593,497,987
3,145,259,616
3,302,214,533
1,628,225,536
1,496,422,180
3,639,216,295
3,287,402,289
2,503,615,138
3,918,289,502
1,923,609,148
2,721,731,413
2,817,272,917
2,710,885,665
1,498,793,434
2,251,071,049
3,060,272,833
3,769,766,449
3,265,879,857
1,627,445,621
3,668,123,271
2,727,501,399
3,554,228,338
3,638,809,414
2,297,226,919
3,159,975,464
1,860,771,951
2,938,306,014
2,559,566,263
3,405,417,826
2,134,699,717
2,506,391,874
Total
o/w
2,611,139,433
1,416,779,159
875,438,824
843,560,520
1,358,903,440
1,645,512,742
746,664,727
1,331,115,349
319,783,227
700,020,674
933,490,420
1,372,646,236
1,284,589,874
817,016,694
922,007,953
1,353,164,360
764,435,855
1,110,707,823
1,273,228,782
776,728,178
698,838,626
516,980,846
699,297,850
652,146,368
901,744,095
476,700,236
683,361,086
1,017,683,481
924,393,006
869,666,816
1,471,919,418
517,472,327
834,494,764
764,878,056
821,888,225
876,457,293
616,866,171
915,190,102
778,371,232
1,544,724,765
915,255,355
891,005,715
827,632,569
699,981,644
947,111,215
584,140,411
795,432,244
650,221,134
558,033,913
943,872,284
702,514,711
875,791,529
747,164,385
408
Page 17 of 18
Total
o/w
5,882,869,203
3,260,788,897
2,376,976,675
1,540,336,526
1,434,197,636
2,926,677,291
2,421,922,712
2,333,380,508
602,530,979
1,235,403,342
2,260,521,270
3,760,083,409
1,525,390,621
2,367,455,000
2,121,013,488
1,366,542,260
2,186,399,177
2,674,014,873
1,230,927,349
2,662,087,242
1,383,408,950
892,213,244
1,903,595,502
1,738,420,622
1,892,211,659
1,090,390,690
813,061,094
2,550,964,172
2,325,880,159
1,568,016,911
1,189,284,764
894,409,003
1,809,416,811
1,481,272,963
1,633,840,036
598,948,723
1,255,829,001
1,925,002,165
2,402,584,606
1,582,030,925
562,747,372
2,248,974,627
1,397,133,048
2,417,470,201
2,590,990,528
1,547,985,638
2,023,214,980
1,042,914,764
1,819,392,411
1,613,693,350
1,793,167,559
1,070,812,448
1,647,998,114
Total
Total
Total
Total
Total
Support Services
non-wage
recurrent grants
TOTAL
DEVELOPMENT
GRANTS
Discretionary
Development
Grants
Sector
Development
Grants
Transitional
Development
Grants
o/w
1,963,857,263
121,871,581
684,569,410
529,399,651
241,638,055
1,058,394,494
1,214,293,003
368,167,808
36,068,372
407,566,109
110,911,148
467,920,044
237,370,861
1,339,344,321
84,014,471
55,503,934
1,293,273,930
320,615,526
34,212,063
405,267,463
425,653,625
163,908,232
990,604,635
754,692,625
508,258,779
61,134,610
70,568,642
37,129,125
65,931,410
1,257,085,320
511,727,818
77,819,838
571,121,898
255,157,403
23,387,418
378,375,876
220,080,566
588,810,611
139,124,167
149,442,894
528,142,929
502,735,783
436,776,492
100,707,671
165,100,869
341,328,241
167,636,054
560,879,690
2,000,628
909,735,555
188,095,740
111,229,376
10,296,335,603
6,066,081,107
2,251,232,278
1,090,341,735
3,627,806,116
1,796,424,347
1,080,138,950
1,512,675,089
1,199,512,581
2,340,920,719
3,219,701,272
3,517,845,498
1,218,942,577
1,722,495,794
1,365,197,799
2,639,800,778
1,861,563,685
5,098,145,310
2,192,364,154
1,216,528,608
2,786,663,543
1,186,141,759
2,298,540,909
2,243,360,684
2,092,775,046
624,861,899
2,655,296,669
843,229,126
1,914,042,319
2,151,565,895
2,397,879,253
2,070,063,453
2,675,370,824
3,030,995,422
1,778,877,086
656,354,524
604,124,460
2,271,099,734
1,090,178,330
1,553,230,341
743,825,112
2,848,613,314
1,471,525,570
609,783,886
870,229,407
540,685,013
617,558,539
727,716,728
1,773,214,401
2,963,964,741
1,931,867,875
2,084,222,293
2,752,057,305
o/w
2,405,354,955
4,164,515,655
1,465,689,403
206,066,313
2,784,648,007
455,712,359
407,350,285
333,774,882
781,434,680
1,336,844,426
2,050,120,426
2,267,158,227
698,953,587
853,319,753
806,702,929
1,498,011,006
1,306,365,687
3,196,503,186
1,670,533,103
436,697,943
1,652,304,819
652,190,413
1,752,481,386
1,194,331,562
1,373,873,750
71,854,132
1,675,526,951
215,101,276
550,491,575
935,257,670
1,461,548,622
1,126,482,782
2,020,658,307
1,977,340,476
1,203,725,000
87,176,950
94,943,551
1,224,497,437
411,374,743
393,821,300
337,024,820
1,731,696,804
801,748,327
128,133,428
173,610,620
82,362,446
181,012,218
140,136,250
913,322,865
2,133,285,888
1,279,819,963
963,083,121
1,658,707,956
o/w
7,868,980,648
1,834,569,744
782,416,364
862,275,421
784,019,469
1,318,711,988
650,788,665
1,156,900,207
378,923,288
989,077,724
1,139,349,355
1,200,564,953
484,865,242
847,176,042
536,494,870
1,083,406,227
514,449,786
1,812,523,526
469,833,912
757,830,665
1,106,236,406
500,702,418
505,311,312
1,024,281,483
681,581,500
531,007,767
922,959,739
606,127,850
1,341,550,744
1,194,308,225
881,221,565
912,646,122
602,310,509
1,019,735,160
554,403,607
546,177,574
486,180,909
991,947,629
655,803,587
1,136,409,041
383,800,292
1,108,696,545
646,777,242
458,650,458
673,618,787
435,322,566
413,546,321
564,580,478
836,270,068
747,046,949
633,299,700
1,082,728,142
1,061,022,236
o/w
22,000,000
66,995,708
3,126,512
22,000,000
59,138,641
22,000,000
22,000,000
22,000,000
39,154,614
14,998,569
30,231,491
50,122,317
35,123,748
22,000,000
22,000,000
58,383,546
40,748,212
89,118,598
51,997,139
22,000,000
28,122,317
33,248,927
40,748,212
24,747,639
37,319,797
22,000,000
56,809,979
22,000,000
22,000,000
22,000,000
55,109,066
30,934,549
52,402,008
33,919,785
20,748,479
23,000,000
23,000,000
54,654,668
23,000,000
23,000,000
23,000,000
8,219,966
23,000,000
23,000,000
23,000,000
23,000,000
23,000,000
23,000,000
23,621,468
83,631,904
18,748,212
38,411,030
32,327,113
608
609
610
611
612
613
614
615
616
751
752
753
754
755
757
758
759
760
761
762
763
764
770
771
772
773
774
775
776
777
778
779
780
781
782
783
784
785
786
787
788
789
790
791
792
793
794
795
796
797
Butambala District
Sheema District
Buhweju District
Agago District
Kween District
Kagadi District
Kakumiro District
Omoro District
Rubanda District
Arua Municipal Council
Entebbe Municipal Council
Fort-Portal Municipal Council
Gulu Municipal Council
Jinja Municipal Council
Kabale Municipal Council
Lira Municipal Council
Masaka Municipal Council
Mbale Municipal Council
Mbarara Muninicipal Council
Moroto Municipal Council
Soroti Municipal Council
Tororo Municipal Council
Kasese Municipal Council
Hoima Municipal Council
Mukono Municipal Council
Iganga Municipal Council
Masindi Municipal Council
Ntungamo Municipal Council
Busia Municipal Council
Bushenyi- Ishaka Municipal Council
Rukungiri Municipal Council
Nansana Municipal Council
Makindye-Ssabagabo Municipal Council
Kira Municipal Council
Kisoro Municipal Council
Mityana Municipal Council
Kitgum Municipal Council
Koboko Municipal Council
Mubende Municipal Council
Kumi Municipal Council
Lugazi Municipal Council
Kamuli Municipal Council
Kapchorwa Municipal Council
Ibanda Municipal Council
Njeru Municipal Council
Apac Municipal Council
Nebbi Municipal Council
Bugiri Municipal Council
Sheema Municipal Council
Kotido Municipal Council
Total
Total
Total
Total
Total
TOTAL WAGE
GRANTS
Unconditional
wage grants
9,056,386,634
10,675,273,450
4,271,301,379
9,969,175,389
5,698,324,818
8,275,475,435
6,056,190,963
8,762,133,184
11,656,996,433
4,402,400,230
4,539,339,217
4,493,451,842
7,268,999,635
7,056,981,005
5,579,171,272
4,642,881,960
3,929,949,151
7,290,072,638
6,978,776,626
1,263,993,630
4,846,950,923
4,336,854,669
5,797,127,591
4,318,137,000
5,900,286,642
2,249,397,744
4,137,479,051
1,346,172,103
2,028,855,859
4,177,229,310
3,472,553,523
5,716,891,991
4,401,031,019
4,848,231,765
6,258,069,946
4,609,187,841
1,124,974,672
5,265,191,721
1,274,016,844
3,230,220,777
2,749,320,621
848,858,870
1,044,350,767
3,299,660,992
2,773,902,310
721,879,368
909,417,210
1,092,573,126
3,897,616,086
629,097,177
1,439,610,000,000
o/w
892,091,042
1,218,875,496
779,013,862
1,576,962,348
1,143,489,289
1,064,552,769
779,063,839
1,074,562,649
987,676,110
538,292,625
740,913,836
716,678,273
740,086,977
1,038,254,727
701,251,852
619,624,199
577,286,413
803,549,352
675,363,727
334,790,470
647,658,790
517,838,148
526,512,133
477,290,232
531,738,867
472,038,742
460,023,561
406,563,612
483,509,554
440,617,099
484,206,821
584,938,533
447,024,321
480,906,049
897,769,450
537,930,599
206,653,932
703,120,562
217,430,884
410,357,116
375,533,806
175,448,508
237,795,689
470,011,221
365,257,207
178,586,457
197,671,115
201,217,232
467,223,386
221,033,921
181,280,000,000
o/w
8,164,295,592
9,456,397,954
3,492,287,517
8,392,213,040
4,554,835,529
7,210,922,666
5,277,127,124
7,687,570,535
10,669,320,323
3,864,107,605
3,798,425,381
3,776,773,569
6,528,912,658
6,018,726,278
4,877,919,420
4,023,257,761
3,352,662,738
6,486,523,286
6,303,412,899
929,203,161
4,199,292,133
3,819,016,521
5,270,615,458
3,840,846,768
5,368,547,775
1,777,359,002
3,677,455,491
939,608,490
1,545,346,305
3,736,612,211
2,988,346,702
5,131,953,458
3,954,006,698
4,367,325,715
5,360,300,496
4,071,257,242
918,320,740
4,562,071,159
1,056,585,960
2,819,863,661
2,373,786,816
673,410,361
806,555,078
2,829,649,771
2,408,645,103
543,292,911
711,746,096
891,355,894
3,430,392,700
408,063,255
1,258,330,000,000
2,608,340,217
3,440,156,171
1,721,781,672
4,442,361,763
2,043,614,909
3,748,635,543
2,772,172,509
4,316,541,906
5,009,810,580
1,059,840,142
1,148,200,550
1,271,832,662
1,856,582,091
1,400,577,001
938,526,969
1,608,558,883
1,314,803,328
2,598,578,229
2,207,803,676
615,418,040
1,391,232,975
812,890,269
1,693,915,298
1,783,856,642
1,692,281,445
1,336,828,192
1,478,729,083
482,334,138
845,491,650
1,358,109,205
1,052,005,834
3,382,720,949
2,598,910,996
2,864,222,755
2,498,441,028
1,804,773,545
604,986,485
1,591,292,083
607,783,387
1,878,564,369
1,022,607,326
406,317,117
418,166,313
1,067,321,994
1,029,167,119
375,866,894
388,667,817
440,047,087
1,260,522,502
334,478,995
568,580,295,531
Total
o/w
481,257,180
669,176,947
569,086,248
2,068,947,144
574,493,621
1,127,810,016
834,733,166
1,572,680,643
689,201,440
339,773,633
391,207,821
318,886,735
553,998,465
674,053,304
317,744,148
513,423,523
420,868,389
420,556,826
687,713,936
161,497,272
276,713,547
234,167,722
446,490,823
431,111,921
682,375,911
332,230,243
411,124,253
210,164,415
254,612,759
330,289,216
292,535,096
909,412,694
697,607,120
764,033,939
1,194,579,883
336,001,367
195,385,150
474,719,033
181,071,525
302,882,742
301,727,072
106,091,841
113,031,522
328,188,823
298,122,239
102,170,064
117,698,548
135,520,070
272,838,959
157,377,449
139,790,000,000
409
Page 18 of 18
Total
o/w
1,829,695,301
1,853,160,418
803,382,471
2,340,458,560
1,211,734,078
2,277,308,329
1,686,045,667
1,534,942,332
1,781,192,537
716,542,500
643,499,807
827,673,427
1,280,686,138
680,174,988
480,350,052
966,327,050
893,934,939
2,013,134,192
988,923,770
235,176,564
1,109,326,030
366,658,153
933,268,459
1,345,740,613
999,161,820
1,004,597,950
1,067,604,829
272,169,723
590,878,890
379,918,966
350,748,306
1,845,696,014
1,417,748,637
1,566,086,706
1,038,555,553
927,848,027
273,753,299
1,048,855,188
311,825,444
743,723,845
701,008,664
191,919,322
156,750,831
545,299,826
710,881,482
106,508,644
177,400,807
230,754,243
654,736,571
147,071,208
298,360,295,531
Total
Total
Total
Total
Total
Support Services
non-wage
recurrent grants
TOTAL
DEVELOPMENT
GRANTS
Discretionary
Development
Grants
Sector
Development
Grants
Transitional
Development
Grants
o/w
297,387,737
917,818,806
349,312,953
32,956,060
257,387,210
343,517,198
251,393,676
1,208,918,932
2,539,416,604
3,524,009
113,492,922
125,272,501
21,897,487
46,348,709
140,432,769
128,808,309
164,887,210
531,165,970
218,744,204
5,193,399
212,064,395
314,156,016
7,004,108
10,743,715
647,901,023
408,722,432
627,612,241
483,555,239
534,102,109
265,305,592
540,924,151
135,848,037
67,717,862
114,886,418
831,957,782
19,871,590
108,305,953
148,383,960
193,833,345
20,163,398
167,188,187
93,568,462
73,772,773
332,946,972
30,030,338
130,430,000,000
447,007,170
527,323,751
678,422,578
3,292,106,892
1,385,591,277
2,716,295,058
2,076,815,138
2,106,073,738
727,064,823
4,867,320,139
4,154,326,563
3,094,933,106
11,441,691,965
5,110,610,722
3,072,903,123
6,854,770,295
5,158,310,602
5,568,251,939
6,635,533,494
2,215,789,725
3,821,508,993
3,211,803,828
398,309,595
5,241,253,244
570,169,589
287,283,662
353,414,218
136,347,449
310,187,391
166,587,814
241,257,219
3,000,221,379
2,668,040,495
3,023,953,571
340,708,207
355,867,496
184,931,375
823,907,847
203,215,566
545,019,612
331,641,829
131,648,997
108,982,980
223,877,960
353,915,536
149,184,455
166,224,118
174,008,835
226,042,564
234,055,086
336,582,249,344
o/w
74,656,466
134,663,796
128,947,595
2,150,443,206
758,161,794
343,339,285
272,999,687
1,384,322,643
164,551,388
4,717,958,640
4,026,807,066
3,003,958,323
11,159,701,654
5,010,347,033
2,989,036,533
6,662,848,640
4,943,534,158
5,427,763,476
6,373,401,421
2,149,367,279
3,735,680,655
3,130,970,173
221,632,150
5,088,624,948
283,965,027
151,693,520
201,568,257
68,303,532
158,447,533
74,419,339
108,886,832
560,350,496
433,921,287
478,282,885
190,491,377
173,286,502
78,942,895
595,752,844
89,023,171
249,103,723
144,855,399
56,311,191
44,608,673
124,938,475
146,842,510
64,580,928
95,353,662
86,098,872
106,943,460
161,395,461
208,992,000,000
o/w
349,350,704
392,659,955
526,474,983
1,094,291,012
580,056,808
2,372,955,773
1,803,815,451
721,751,095
562,513,435
149,361,499
127,519,497
90,974,783
281,990,311
100,263,690
83,866,591
182,547,549
214,776,443
140,488,463
262,132,073
66,422,446
85,828,337
80,833,655
176,677,445
152,628,296
286,204,562
135,590,143
151,845,962
68,043,917
151,739,858
92,168,475
132,370,386
2,439,870,883
2,234,119,208
2,545,670,686
150,216,830
182,580,994
105,988,480
228,155,004
114,192,395
295,915,889
186,786,429
75,337,807
64,374,307
98,939,485
207,073,026
84,603,527
70,870,456
87,909,963
119,099,104
72,659,625
123,820,249,344
o/w
23,000,000
23,000,000
47,372,675
47,372,675
9,374,106
3,770,000,000
The design of allocation formulae within a set of common principles; and conditions for
the release of consolidated grants; and
Reduction in earmarking and replacement of transfer conditions with sector budget and
management requirements.
ii).
The Indicative Planning Figures (IPFs) FY 2016/17 were generated off the Online Transfer
Information System (OTIMS) and was sent to all Local Government Accounting Officers for
preparation of their Budget Framework Papers FY 2016/17. The final Sector Grant and Budget
Information Papers were also sent accompanying the IPFs following consultations on the new
grant allocation formula and the variables and budget requirements with Sector Line Ministries
and Agencies.
This annex provides the allocation criteria for Indicative Planning Figures (IPFs) provided in
Annex 8 for other Central Government transfers to local governments in FY 2016/17 as well as
the corresponding parameters and the allocation formulae.
This note sets out the Policy Priorities, Roles, Responsibilities and Mandates of Local
Governments for LG Councils, Administration, Human Resources and Financial Management. It
also sets out the purpose and structure of the Unconditional grant and allocation formulae. There
are several NDP priorities which relate to Local Governments in these areas:
2.
Increase public demand for accountability and strengthen compliance with accountability
rules;
Enhance public contract management and performance;
Improve citizen participation and contribution in promoting rule of law, transparency and
accountability in the provision of services to achieve equitable and sustainable
development;
Improve the National M&E systems for increased service delivery, efficiency, and
effectiveness;
Improve coordination, and harmonization of policy, planning, budgeting, and M&E at
National and Local Government levels;
Improve democracy and governance for increased stability and development;
Improve public service management, operational structures and systems for effective and
efficient service delivery;
Enhancing the performance of the public sector and strengthening service delivery; and
The Decentralisation of the Payroll, the Human Resources Function through the IPPS.
Roles, Responsibilities and Mandate of Local Governments
The departments of Administration, Finance, Internal Audit, the Planning Unit and statutory
Bodies are responsible for political and technical oversight and coordination of the Local
Government in these areas. Their Vote Functions and associated mandates are set out below:
Vote Function
Associated LG Mandate
District and Urban - Coordination of LG activities, Monitoring, Organisation
Administration
- Human Resource Management, IPPS, Coordination of Capacity Devt
- Records Management, Public Relations
Financial Management - Revenue Mobilisation, Budgeting, Financial Management and Accountability
and Accountability
Local Statutory Bodies - Council, DEC/MEC, Standing Committees: Policy Formulation and Direction,
Approval of Plans and Budgets, Monitoring of Administration,
- PAC: accountability and oversight of administration revenues and
expenditures
- DSC: staff recruitment, discipline, promotion.
- Land Board: processing land rights / land administration issues
- Contracts Committees: procurement and disposal of goods and services
Local
Government - Coordination of Planning Function, Data Management (MIS, surveys etc.),
Planning Services
Reporting, M&E.
Internal Audit
- Oversight of PFM / management of Internal Controls, Reporting and
Recommendations to Council.
3.
Transfer Details
Purpose
To fund the salaries of staff paid from the traditional Local
Government payroll (i.e. all staff except teachers, health workers,
411
Non Wage
o/w District
o/w Sub-county
o/w Municipality
o/w Town Council
Support Services
o/w Pension and Gratuity
It is important to note that the following grant allocations have been folded into the Unconditional Grants:
4.
Weighting
W
Constant
65
Number of Lower 25
Local Governments
District
NW
D
SC
41
0
0
30
Justification
Urban
W
M
68
22
NW
T
0
30
M
28
10
T
0
90
Population
(Rural/Urban)
10
40
10
60
10
Land Area
15
70
70
Population in Hard to 0
reach and to stay
areas
Distance
From 0
Kampala
Allocations under the support services grant would remain ad hoc, and not formula based. The
support services grant is current comprised of:
412
Item
o/w Pension and Gratuity
o/w Urban Ad Hoc
o/w Rural Ad Hoc
Allocation Basis
2015/16 allocations
Ad hoc
Ad hoc
The Medium Term phase in Plan for the allocation formulae, in line with the 1st Budget Call
Circular is as follows:
2015/16
2016/17
2017/18
2018/19
2019/20
2020/21
321.1
321.1
353.0
386.4
415.0
456.3
59.1
61.0
67.1
73.4
78.8
86.7
25.8
26.6
30.9
35.4
39.0
44.8
o/w Municipality
14.9
15.7
18.3
20.9
23.0
26.5
% formula usage
o/w Town Councils
% formula usage
Wage Recurrent
o/w Municipality
% formula usage
30%
70%
100%
100%
100%
10.9
10.9
12.6
14.5
15.9
18.3
30%
70%
100%
100%
100%
33.4
34.5
36.2
38.0
39.9
41.9
19.2
20.3
21.3
22.4
23.5
24.7
0%
10%
20%
30%
40%
14.1
14.1
14.8
15.6
16.4
17.2
0%
10%
20%
30%
40%
261.9
260.1
286.0
313.0
336.2
369.6
Wage Recurrent
147.9
146.8
154.2
161.9
170.0
178.5
% formula usage
0%
10%
20%
30%
40%
114.0
113.2
131.8
151.1
166.2
191.1
114.0
79.3
92.3
105.8
116.3
133.8
30%
70%
100%
100%
100%
0.0
34.0
39.5
45.3
49.9
57.3
30%
70%
100%
100%
100%
136.6
136.6
127.9
127.9
140.7
161.8
136.6
136.6
127.9
127.9
140.7
161.8
127.9
127.9
127.9
127.9
140.7
161.8
100%
100%
100%
100%
100%
6.3
6.3
0.0
0.0
0.0
0.0
% formula usage
o/w Sub County
% formula usage
o/w Pension
% formula usage
o/w District Ad Hoc
% formula usage
o/w Urban Ad Hoc
% formula usage
100%
100%
100%
100%
100%
2.3
2.3
0.0
0.0
0.0
0.0
100%
100%
100%
100%
100%
413
In order to ensure equitable subnational development across the country, Article 193 (4) of the
Constitution provides for subsidies or special provisions for the least developed districts based on
the degree to which a Local Government unit is lagging behind the national average standard for a
particular service. One of the objectives of the reform to fiscal transfers is therefore to distribute
resources more equitably to Local Governments, so that those Local Governments which are less
well-off are able to catch up with other areas. To this effect, special regional programmes such as
the PRDP and the LRDP which are intended to support areas of the country with specific
development needs will use harmonised country systems. In addition, the National Development
Plan (NDP) underscores the need to review modalities for central government transfers to Local
Governments to ensure greater equity and flexibility/more discretion. The reform to fiscal
transfers therefore also builds in greater flexibility and discretion for local governments to allocate
resources to local priorities, in line with their District Development Plans.
2.
Schedule 2 of the LG Act Chapter 243 stipulates the functions and services for which the LGs are
responsible for (mandated) including: Primary Education; Primary Health Care; Water and
Sanitation; Feeder Roads and Production. The implementation of these mandates requires
spending on operation costs, capacity development and investments in services and facilities.
Operation costs are catered for in the Recurrent Budget, which will be funded by Conditional and
Unconditional Grants and Locally Raised Revenues. Investment in services and facilities and
capacity development are catered for in the development budget. The development budget shall
be funded by: (i) sector development conditional grants (ii) discretionary development equalisation
grants; (iii) contributions from unconditional transfers and locally raised revenues; and (iv) OffBudget donor, Development Partners and NGO programmes.
3.
The district discretionary development equalisation grant shall have 4 windows for: (i) PRDP and
LRDP Districts (allocated to PRDP III and LRDP districts only); (ii) PRDP and LRDP subcounties (allocated to PRDP III and LRDP sub-counties only); (iii) other districts (allocated to the
remaining districts only); and (iv) other sub-counties (allocated to the remaining sub-counties
only).
Similarly the urban discretion development equalisation grant shall have 3 windows: (i) Municipal
USMID (allocated to USMID municipalities only); (ii) Municipal non USMID (allocated to the
remaining municipalities only); and (iii) Town Councils (allocated to Town Councils only).
Additional windows will be created to cater for any other regional development programmes that
may be introduced.
Grant
Purpose
District Discretionary Development
- Address development needs of rural areas
Equalisation Grant
- Provide discretion to LGs to fund priorities
o/w PRDP and LRDP Districts
- Increase adequacy of funding whilst giving
preferential treatment to LGs that are lagging
o/w PRDP and LRDP Sub-counties
behind
o/w Other Districts
o/w Other Sub-counties
Urban Discretionary Development
- Address development needs of urban areas
Equalisation Grant
- Provide discretion to LGs to fund priorities
o/w Municipal USMID
- Increase adequacy of funding whilst giving
preferential treatment to LGs that are lagging
o/w Municipal Non USMID
behind
o/w Town Councils
4.
The proposal is for both grants (district and urban) to have two components: (i) the basic
component allocated based on the allocation criteria; and (ii) the performance component based on
the performance of the LG.
Basic component allocated based on the allocation criteria
The proposed grant allocation formula for the basic component (albeit with different weighting
applicable to both district and urban LGs) is described in the table below.
Variable name
PRDP &
LRDP
Districts
Weighting
District DDEG
Other
PRDP
Other
district and
Subs
LRDP
counti
Subes
counties
415
Urban DDEG
USMID Non
Town
Munici USMID Coun
palities Munici cils
palities
Justification
Variable name
Conflict
PRDP &
LRDP
Districts
Weighting
District DDEG
Other
PRDP
Other
district and
Subs
LRDP
counti
Subes
counties
Urban DDEG
USMID Non
Town
Munici USMID Coun
palities Munici cils
palities
Constant (fixed
allocation
for
higher/ LLGs)
10
10
10
10
Rural/Urban
Population
30
30
30
30
72
72
72
Poverty
count
50
50
50
50
20
20
20
Land Area
Head
Justification
Allocate
more
resources to LGs
severely affected by
conflict
Ensure that Higher
and Lower LGs have
minimum allocations
for construction of
meaningful
infrastructure
Provide
for
demand/scale
of
delivering services
Equalizing variables to allocate greater
resources to districts
that lag behind as per
article 193 (4) of the
Constitution.
Provide for costs of
delivering services
The global PRDP and LRDP allocation will be maintained, thereby maintaining the
additionality of the PRDP and LRDP to the relevant groups of districts. For example, LGs
under PRDP will continue to get relatively higher per capital allocations compared to those
that are not covered thereby maintaining the additionality to the PRDP districts.
Similarly, globally, the USMID municipalities will not get a lower per capita allocation.
Instead the non-USMID urban LGs will get a higher per capita allocation2.
However, in application of the allocation formulae, some individuals LGs within these
groups may get less than the existing allocations, some may get more.
Overall, the intent of the allocation formula is that it should: be objective, simple and easy to
understand; be (politically) acceptable; use reliable information from official sources; not
introduce pervasive incentives at sector level and is above all equalizing. During FY 2016/17 all
the grants will be allocated entirely based on the basic allocation criteria and the performance
component will not apply except for municipalities under USMID (see below).
The conflict variable is calculated as follows: (i) 60 points to category 1 districts (severely conflict or cattle-rustling
affected); (ii) 30 points to category 2 districts (sporadically conflict and/or cattle-rustling affected); (iii) 10 points to
category 3 districts (conflict spill-overs); and (iv) 0 points to districts without immediate conflict impact in the last 35
years. The MoLG, OPM and LGFC will develop the criteria and determine the districts that follow with in the
respective categories.
416
The medium term phase in plan for the allocation formulae, in line with the 1st Budget Call
Circular is as follows:
2015/16
2016/17
2017/18
2018/19
2019/20
2020/21
209
210
251
289
339
408
129
129
155
178
208
251
18
11
13
15
17
21
18
100%
100%
100%
100%
100%
10
11
14
Discretionary
Development
Equalisation Grants (UShs Bn.)
District Discretionary Development
Equalisation Grant
100%
100%
100%
100%
100%
111
118
142
163
191
230
77
92
106
124
150
100%
100%
100%
100%
100%
111
41
50
57
67
81
50%
100%
100%
100%
100%
81
81
97
111
131
157
74
68
82
94
111
133
50%
100%
100%
100%
100%
10
100%
100%
100%
100%
100%
10
12
14
100%
100%
100%
100%
100%
Development
The overall strategic thrust of the agriculture sector is to ensure sustainable and market oriented
production, food security and household incomes in the country (NDP II pg.157). The National
Development Plan II includes objectives to enhance agricultural production and productivity,
increasing access to critical farm inputs; improving agricultural markets and value addition by the
12 prioritised commodities and strengthen institutional capacity of MAAIF and public agricultural
agencies. Under the NDP II period, the target is the increase agricultural exports to USD 4 billion
by 2020 from the current USD 1.3 billion and reducing the number of labour force in subsistence
production from 6 million in 2012/13 to 3 million by 2019/2020 (NDP II page 157).
In addition, under the NDP II period, the trade and cooperatives sector will aspire to ensure the
promotion of sustainable industrialization and appropriate technology and development to ensure
availability of goods and services by expanding and diversifying domestic and export markets. The
objectives of the trade and cooperatives sector are to: increase the share of manufactured goods
and services in total exports; improve private sector competiveness; increase market access for
Uganda goods services in the regional and national markets; improve the stock and quality of trade
infrastructure; promote the formation and growth of cooperatives; enhance the capacity of
417
cooperatives to compete in the domestic regional and international markets; and increase in
diversity in type and range of enterprises undertaken by cooperatives.
2.
The Local Government Act (Chapter 243) specifies that the Local Government has the
responsibility for all decentralised services and activities which include but are not limited to crop, animal and fisheries husbandry extension services as well as entomological services and
vermin control3. The services provided by Local Government include responsibilities for
controlling diseases, enforcing agricultural laws and regulations, inspection and certification of
inputs, supporting extension services and agricultural statistics.
Services are budgeted under two vote functions for district production and commercial services.
Production services provide for agricultural extension and the control of diseases in agriculture,
overseen by the Ministry of Agriculture. Commercial services aim to connect local markets and
encourage investment to support the trade of agricultural produce, overseen by the Ministry of
Trade and Industry.
Vote Function
0182 District Production Services
0183 District Commercial Services
3.
Transfer Details
Purpose
Conditional At the district level, the proposal is to ensure office based on with an
agricultural officer, veterinary officer and fisheries officer (where
applicable). In as much as the NAADS grant is now ended, extension
services are still required. A proposal is before cabinet to have 1 extension
worker per sub county.
Non-Wage Recurrent Supports increased input use of fertilizer and improved seed; water for
(NWR)
Conditional production; disease control, and; and to collect agriculture and trade
statistics and others as per the PMG guidelines. The allocation is earmarked
Grant
to Production and Marketing Grant.
In the Local Government Act it is noted that Government is responsible for Agricultural Policy. For more
information see Functions and Services of the Government and Local government (second schedule 30,31), page 103
of the Local Government Act.
418
Overall, the purpose of transfers to Local Governments for agriculture services aim to support
services that increase the level of production and productivity of priority agricultural commodities.
Wage allocations for extension services are provided to all Districts and Municipalities, while the
allocations for Production and Marketing are targeted at Districts only, except where a
Municipality has opted to allocate resources through under the DDEG. Both grants are fully
funded by the Government of Uganda. Allocations to the National Agricultural Advisory Services
(NAADS) programme have been phased out since 2014/15.
4.
The proposed grant allocation formula is described in the table below for both production and
commercial services.
Variable
Land Area (Hectares)
Weighting
NWR Wage
10
10
Population
48
48
Population in Hard to 2
Reach Hard to Stay
Areas
Poverty Headcount
10
Rural Population
30
30
Justification
10
The medium term phase in plan for the allocation formulae, in line with the 1st Budget Call
Circular is as follows:
Agriculture
Services
and
2015/16
2016/17
2017/18
2018/19
2019/20
2020/21
26
26
29
32
34
37
16
16
17
18
19
20
0%
10%
20%
30%
40%
10
10
12
14
15
17
20%
40%
70%
100%
100%
Commercial
419
Works and Transport is identified as a key enabler of structural transformation in the National
Development Plan (NDP) II. The NDP Objective 2 is to increase the stock and quality of strategic
infrastructure to accelerate the countrys competitiveness.
The NDP II emphasizes the importance of the road network which accounts for about 90 percent
of the volume of freight and human movement, and is by far the commonest mode of transport. It
targets an average paved road density of 100 KM per 1000 square kilometers by the year 2040. For
this Plan period 2,205KM of gravel roads will be upgraded to tarmac, 700KM of old paved roads
will be rehabilitated and 2,500KM of paved roads and 10,000KMs of unpaved roads will be
maintained. In line with this Plans prioritization framework strategic roads to support exploitation
of minerals, oil and gas, as well as, tourism activities will be targeted. Focus will also be on
opening community access roads to link farmers to markets and social services.
2.
The Local Government Act (Chapter 243) specifies that Local Governments have the
responsibility to deliver road services the construction, rehabilitation and maintenance of roads
not under the Central Government4. Roads that are the responsibility of Local Government are
classified as District, Urban, or Community Access Roads (together referred to as DUCAR).
District roads link communities to trading centres and national roads, and are the responsibility of
District Councils. Urban roads are in the boundaries of Municipalities and Town Councils and are
the responsibility of Municipal and Town Councils. Community Access Roads are smaller link
roads that are the responsibility of Sub-County Governments. National roads are managed by the
Uganda National Road Authority (UNRA).
Vote Function
District, Urban and
Access Roads
Engineering Services
3.
Associated LG Mandate
Community Responsibility to deliver road services namely the construction,
rehabilitation and maintenance of roads not under the government.
Responsibility for the maintenance of the physical assets directly
under the control of local governments, including buildings.
Transfer Details
For more information see Functions and Services of the Central Government and Local government (ss30,31), page
103 of the Local Government Act.
420
Grant
Non-Wage
Conditional
Grant
(Uganda Road Fund)
Development Conditional Grant
4.
Purpose
To conduct maintenance of district, urban and community
access roads
To maintain and rehabilitate District, Urban and Community
Access Roads
One formula will be used to allocate grants to local governments. The Uganda Road Fund Act
2008 stipulates in section 22 (2) that Allocations from the Fund to the designated agencies shall
be based among other factors, on the conditions of the public roads, maintenance requirements, the
length of the road network and the relevant volume of traffic or derived from an approved
maintenance management tool.
The transfer to local governments for maintaining roads is allocated in three stages, which results
in the overall shares in the table below.
a)
b)
c)
The first stage allocates the budget to road type (paved, gravel, earth). These give greater
resources to paved roads, followed by gravel roads, and the least to earth roads, reflecting
mainly the maintenance cost and asset value, but also other variables (traffic, road length).
This is then allocated to the road network (national, district, urban, municipal, community)
based on traffic and road length. Weights are adjusted for the perceived contribution of
each road hierarchy and functional class to the overall national objective of promoting
economic efficiency for the road network.
The allocation is then distributed to designated authorities (Districts, Town Councils,
Municipalities, KCCA) based on (i) traffic volume and road length; (ii) rainfall and unit
cost factors; and (iii) population and equity coefficients.
In addition, USh 15 billion is allocated for mechanical imprest. A flat figure is allocated to the
districts, the same for each town council and a flat figure for sub-county. There is uplift for
KCCA, Nansana and Kiira Town Council, which are allocated imprest budgets equivalent to
districts.
The medium term allocations for the development grant, in line with the 1st Budget Call
Circular is as follows:
Works and Transport
Works and Transport - Development
Conditional Grant
2015/16 2016/17
23
23
23
421
23
31
37
44
07 Education Sector
1.
The overall sector objective is to provide for, support, guide, coordinate, regulate and promote
quality in delivery of Education, Science, Technology and Sports to all persons in Uganda for
national integration, individual and national development.
The National Development Plan (NDP) II indicates that the Education and Sports sector priorities
over the next five years are aimed at:
Achieve equitable access to relevant and quality education and training;
Ensure delivery of relevant and quality education and training.
Enhance efficiency and effectiveness of education and sports service delivery at all levels.
The NDP II, aware of the key sector challenges, specifies that the sector will focus on introduction
of ECD programmes and improvement of quality, equity, retention, relevance and efficiency in
basic education. In addition, access to skills in the education system will be expanded particularly
beyond the primary level. The sector will also prioritize the enhancement of the inspection
function.
2.
According to Schedule 2 of the Local Government Act, the education and sports functions and
services for which the district councils are responsible for, subject to article 176(2) of the
Constitution and sections 96 and 97 of the LG Act include but are not limited to, provision of
Education services, which cover pre-primary (nursery), primary, secondary, teacher education,
science technology innovation, special needs and technical and vocational education.
The functions of Vote Function at the LG level are explained in the matrix below:
Vote Function
Institutions
Associated LG Mandate/Functions of Vote
Function at LG level
Pre-primary and Primary Schools
Delivery of primary education.
Primary
Secondary
Secondary Schools
Delivery of secondary education.
Education
Skills
Technical Institutes
Delivery of different types of skill
Development
development
Technical Farm
Schools
Empowering individuals through provision of
employable practical skills.
Community
Polytechnics
To retain and motivate lecturers in tertiary
institutions towards better services to the
Health Training
economy.
Institutions
PTCs
Quality
District
The Municipal/District Education Office
(Education
Education/Municipal
provides support supervision, monitor and
Inspection
and Education Department
inspect education service provision.
Monitoring)
They are also responsible for playing an
oversight role over primary teachers.
Special
Needs Primary and Secondary Recruitment, training and purchase of
Education
and schools
specialised equipment and equipping the
422
Vote Function
Institutions
career guidance
Transfer Details
To pay salaries of education staff in pre-primary, primary, secondary and tertiary and
vocational institutions
To fund operation costs of running pre-primary, primary, secondary and tertiary and
vocational institutions
To facilitate inspection, monitoring and support supervision of all institutions
To finance capital development works of pre-primary, primary and secondary schools
4.
The proposed allocation formula will integrate the following variables: Population of school going age
(Primary and Pre Primary / Secondary), proficiency in English at S2 (NAPE), proficiency in Maths at S2
(NAPE), PLE results, number children of school going age per classroom (primary/secondary), population
in Hard to Reach, Hard to Stay Areas, land area, enrolment in tertiary education institutions. It was
recommended during sector consolations that the allocation formula should use exam results as a variable.
While this is not possible to enter UACE and UCE results for this round of IPFs, it is anticipated that by
423
February next year in time for the 2016/17 final IPFs, exams results will be integrated in the formula and
updated school age population will be available.
The table below shows the variables to be used in the allocation formula and their corresponding weights:
Variable
Pre Primary,
Primary &
Management
W
NW
Population of school 92
88
going age (Primary &
Pre
Primary
/
Secondary)
Proficiency in English at 0
0
P3/S2 (NAPE)
Proficiency in Maths at 0
0
P3/S2 (NAPE)
Percentage of children 4
8
passing PLE grade 1 to
3
Number children of 0
0
school going age per
classroom
(primary/secondary)
Population in Hard to 2
2
Reach, Hard to Stay
Areas
Weighting
Secondary
Justification
Skills
Dev
Educ
Devt
W
92
NW
88
NW
0
20
25/ 14
Land area
Fixed Allocation
20
2015/16 Allocations
Education allocations under the support services grant would remain ad hoc, and not formula
based. The support services grant is current comprised of:
Item
Presidential pledges
Current allocation
4.58 bn
424
Allocation Principles
Ad hoc
The medium term phase in plan for the allocation formulae, in line with the Budget Call Circular
was as follows:
Education
Education
Wage
Conditional Grant
2015/16
2016/17
2017/18
2018/19
2019/20
2020/21
1,270
1,270
1,367
1,466
1,562
1,684
998
998
1,047
1,100
1,155
1,213
779
779
818
859
902
947
0%
10%
20%
30%
40%
190
190
199
209
219
230
0%
10%
20%
30%
40%
29
29
30
31
33
35
100%
100%
100%
100%
100%
232
232
270
309
340
391
Recurrent
68
73
84
97
106
122
20%
40%
70%
100%
100%
132
127
148
170
186
214
20%
40%
70%
100%
100%
32
32
37
43
47
54
100%
100%
100%
100%
100%
41
41
50
57
67
81
100%
100%
100%
100%
100%
4.5
4.5
4.5
4.5
4.5
4.5
08 Health Sector
1.
Overall, according to the National Development Plan (NDP II ) the health sector efforts will be
geared towards attainment of universal health coverage through: strengthening of the national
health system including governance; disease prevention, mitigation and control; health education,
promotion and control; contributing to early childhood development; curative services;
rehabilitation services; palliative services; and health infrastructure development.
2.
In order to contribute to the achievement of the overall health sector objectives, local governments
are charged with operational planning, management and delivery of health services by carrying
out:
- Health service delivery
- Supervision
- Monitoring
- Resource mobilisation and allocation and
425
The Local Government Act (Schedule 2) specifies that Local Governments have the responsibility
of delivering on the national health policy. This includes responsibilities for medical and health
services such as: Hospitals, but not Regional Referral Hospitals; All Health Centers; Private not
for profit Health facilities; Maternity and Child Welfare services; Communicable disease control,
especially Malaria, HIV/AIDS, TB and Leprosy; Control of other diseases; Ambulance services;
Vector Control; Environmental Sanitation; Health Education; Quality monitoring of water
supplies; Supervision and Monitoring of the private sector; and Implementation/Enforcement of
the various Health Acts.
The responsibility centers for implementation of these activities are at four levels: the District
Local Government level, the Health Sub-District (HSD) level (Health Centre IVs), Lower Level
Health Facilities level5 and the Community level.The District Health Officer, under the
supervision of the Chief Administrative Officer and Ministry of Health, provides overall
leadership in the delivery of health services.
Vote Function
Associated LG Mandate
General (District) Hospital Provision of curative and preventive health services, health
education and promotion and rehabilitation.
Primary Health Care
To provide preventive and curative health services, health
education and promotion; rehabilitative health services, hygiene
and Sanitation and Health Sub District (HSD) management.
District
Health To carry out the oversight function to health facilities and general
Office/Management
health service delivery including: Coordination, Planning,
monitoring and supervision, health promotion, epidemic and
disaster preparedness and response, capacity building and
regulation.
3.
Transfer Details
Purpose
To pay salaries for all health workers in the district health service
including health facilities and hospitals.
o/w PHC
Fund service delivery operations by the health department,
Non-Wage
hospitals and health centres, both government and private non for
Conditional
Grant
o/w Hospital profit - prevention, promotion, supervision, management, curative,
epidemic preparedness
To construct and rehabilitate general hospitals and health facilities,
Development Grant
carry out maintenance of health infrastructure, procure medical
equipment, service delivery vehicles and IT equipment
Transitional Development Funds software activities such community sensitisations and
5
The Lower Level Health Facilities are Health Centres IIs and IIIs
426
Sanitation
4.
The variables and weightings for use in the grant allocation formulae are described in the table
below.
Variable
Constant
(Public
PNFP
Hospitals)
Fixed
Allocation
Weighting
Wage NWR Hospital
NWR
0
0
6
Dev
Justification
or
Infant
Mortality
10
10
Population
84
70
25
Population
0
(HLGs
with
Public or PNFP
Hospitals)
Infant
10
Mortality
82
10
Poverty
Headcount
10
Fixed
0
Allocation
Number
of 0
Health
Sub
Districts
14
427
Variable
Weighting
Wage NWR Hospital
NWR
Population in 2
2
0
Hard to Reach
Hard to Stay
Areas
Population per 0
0
0
HCIII, HCIV
or Hospital
Population per 0
0
0
health facility
Dev
Justification
25
25
The medium term phase in plan for the allocation formulae, in line with the 1st Budget Call
Circular is as follows:
Health
Wage Conditional Grant
% formula usage
NWR Conditional Grant
o/w Primary Health Care
% formula usage
o/w Primary Healthcare Hospital
% formula usage
Development
Conditional
Grant
% formula usage
Transitional Development
Sanitation
% formula usage
2015/16
2016/17
2017/18
2018/19
2019/20
2020/21
304
301
321
344
366
393
245
245
257
270
283
297
0%
10%
20%
30%
40%
33
44
51
58
64
74
21
28
32
37
41
47
20%
40%
70%
100%
100%
12
16
19
21
23
27
0%
20%
40%
70%
100%
22
11
14
16
18
22
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
428
The overall policy objectives of the Government for the sector according to the National
Development Plan (NDP) are:
-
2.
Increase water supply coverage in rural areas from 65% (2012/13) to 79% (2019/20) while
ensuring that at least each village has a clean and safe water source.
Increase urban water supply from 77% (2012/13) to 95% (100% NWSC towns) 2019/20).
Increase access to improved sanitation from in rural areas from 69% (2012/13) to 77%
(2019/20) and in urban areas from 77% (2012/13) to 100% (2019/20) for urban areas.
Increase wet land ecosystem coverage from 10.9% (2013/14) to 12% (2019/20); increase forest
cover from 14% (2012/13) to 18% (2019/20); and enhance environmental compliance from
70% (2013/14) to 90% (2019/20).
Roles, responsibilities and mandate of Local Government
The Local Government Act (Cap 243) specifies that Local Governments have the responsibility to
deliver water services the provision and maintenance of water supplies in liaison with the
Ministry responsible for natural resources, where applicable and forests and wetlands. Two
vote functions are used to distinguish in the budget between the responsibilities for water and for
environmental management.
In the Water sub-sector, districts have primary responsibility for the construction of water
facilities/points in rural areas and to support the operation and maintenance of water services by
community-based organisations such as Water User Committees. Municipalities and urban
councils and districts are also responsible for the development, management and operation of
urban water services, apart from those managed by the National Water and Sewerage Corporation,
although construction of facilities is typically funded from central government projects, such as the
Water and Sanitation Development Facility. Other activities include providing water for
production and the promotion of rainwater harvesting. Mandates for sanitation and hygiene are
shared between the Water, Education and Health sectors. Under the Water sub-sector, Districts are
responsible for hygiene and sanitation interventions around water points.
Responsibilities in the Environment sub-sector include monitoring and oversight of environmental
compliance, including forestry, river and wetlands management. Vote Functions are summarised
in the table below.
Vote Function
Rural Water Supply and Sanitation
Urban Water Supply and Sanitation
Associated LG Mandate
Promotes access to safe water, through rehabilitation and
increasing coverage; and funds sanitation and hygiene
outreach and informational dissemination around water
points for rural and urban areas respectively.
Monitoring and oversight of environmental compliance,
including forestry, river and wetlands management.
429
3.
Transfer Details
o/w
Natural
Resources
Environment
Development Conditional Grant
Water and Environment
The proposed grant allocation variables are outlined in the table below. These are different for the
two vote functions in recognition of the very different objectives they serve.
For the Water Supply and Sanitation Vote Function, the proposed water variables and weightings
for use in the allocation formula are:
Variable
Weighting
RWS
NRM
NW
NW
Devt.
Justification
Fixed Allocation
82
50
Rural Population
83
Estimated
Providing
Capita
Land Area
Cost
Water
of 0
Per
10
430
Variable
Population in Hard to
Reach Hard to Stay
Areas
Rural
Unserved
Population for SCs with
Coverage
below
77
percent capped at 50,000
Rural
Unserved
Population for SCs with
Coverage below National
Average
capped
at
50,000
Poverty Headcount
Weighting
RWS
NRM
NW
NW
Devt.
Justification
15
30
10
Allocations under the support services grant would remain ad hoc, and not formula based. The
support services grant is current comprised of:
Item
o/w Support Services Non-Wage Recurrent - Urban Water
o/w Transitional Development - Sanitation
Allocation Basis
2015/16 allocations
2015/16 allocations
The medium term phase in plan for the allocation formulae, in line with the 1st Budget Call
Circular was as follows:
2015/16
2016/17
2017/18
2018/19
2019/20
2020/21
59
59
70
81
94
113
10
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
53
48
58
67
78
94
50%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
431
The Social Development Sector provides community level activities to reduce poverty and plays a
pivotal role that creates the necessary conducive environment for the other sectors to effectively
deliver services to all sections of the population. The overall planning framework is the Social
Development Sector Strategic Investment Plan (SDIP) that directly contributes to the National
Development Plan II6. The SDIP restates governments commitment to achieve growth with
equity.
2.
The Local Government Act (Chapter 243) specifies that Local Government has the responsibility
to deliver (s) social rehabilitation, (t) labour matters, (u) probation and welfare, (v) street children
and orphans, (w) women in development, (x) community development, (y) youth affairs, (z)
cultural affairs. Given this, the Social Development sector aims to promote gender equality,
womens empowerment, increase protection of workers, and expand social protection.
Specific functions include adult learning (Functional Adult Literacy) and support to public
libraries, probation and welfare support and social rehabilitation, children and youth services,
community development, support for womens, youth and disability councils, labour dispute
settlement and work-based inspections. In terms of mandates of the local government, the
decentralized services for the sector are divided under the Community Mobilization and
Community Empowerment Vote Functions (there are 4 other vote functions in the sector, but the
rest are not implemented through local government).
Occupational Health and Safety (OHS) services have yet to be decentralized. Similarly, there are
no current plans to decentralize SAGE, which is managed via a Secretariat, with direct transfers
using mobile money.
Vote Function
Community
Mobilisation
Empowerment
Associated LG Mandate
& LG facilitates and mobilises at community level to take
action towards reducing poverty amongst target populations.
This includes a proportion of the existing grants for:
Community Based Rehabilitation (CBR)7; and
Women, Youth and Disability Councils
LG supports community empowerment and incomegenerating activities (draft)
This includes the existing grants for:
Functional Adult Literacy (FAL);
Public Libraries;
Community Based Rehabilitation (CBR);
Special Grants for PWDs.
NDP II was also informed by the Sector Issues Paper. This paper will also inform the update of the sector plan which
is currently under development as the last year of SIDP II is 2015/16
7
For Community Development Workers
432
3.
Transfer Details
4.
Purpose
To support decentralized services and communitylevel action to reduce poverty
The proposed variables and weightings for use in the allocation formula are described in the table
below:
Variable
Hard to Reach, Hard to Stay
Weighting
NWR
1
Population
Poverty Headcount
80
15
Justification
Proxy for cost of providing services far in hart to
reach areas
Proxy for cost of providing services in a larger
district.
Estimates the need
Promotes equalisation, recognising that the poorest
regions may benefit most from the services
provided
The medium term phase in plan for the allocation formulae, in line with the 1st Budget Call
Circular is as follows:
Social Development
NWR Conditional Grant
% formula usage
2015/16
7
7
-
2016/17
7
7
20%
433
2017/18
8
8
40%
2018/19
10
10
70%
2019/20
10
10
100%
2020/21
12
12
100%
ERRATUM
1. Page 14:
1.5 STATEMENT OF THE RESOURCE FOR THE ANNUAL BUDGET FOR NEXT YEAR
The second paragraph will now read:
Table 4 below provides a summary of the FY2016/17 Budget Framework. The total resources
available for spending (excl. debt repayments and arrears) is projected to rise from Shs. 12,713.7
billion in FY2015/16 to Shs. 13,440.5 billion during FY2016/17. The largest component of the
resource envelope is domestic resources (comprising of domestic revenue and net domestic
financing), which comprises close to 70% of next years projected resources.
2. Page 30:
Sector MTEF Allocations For FY 2016/17
The paragraph has been replaced as below:
The total additional resources available for the FY 2016/17 is Ushs. 750.82 billion. This has been
allocated as follows:
i)
Salary Enhancement
o/w Teaching and Non-Teaching Staff of Public Universities -Ushs 78.5 billion
ii) Salary, Pension and Gratuity Shortfalls
-Ushs 50 billion;
v) Women Fund
-Ushs 2 billion
viii)
-Ushs5 billion
Agriculture Insurance
ix) Judiciary
-Ushs 10 billion
Total
-Ushs750.82 billion
Table 6: Showing the Sectoral Nominal Allocations in Ushs Billion and Percentage Shares
for the FY 2015/16 and FY 2016/17 (Excluding External Debt Repayments and Arrears)
The table has been replaced as follows:
SECTOR
2015/16
Approved
Budget
3,328.8
2,826.4
2,352.6
15%
12%
Education
2,029.1
2,195.1
11%
11%
1,656.2
2,014.0
9%
10%
Security
1,636.1
1,503.9
9%
8%
Health
1,270.8
1,385.4
7%
7%
Accountability
1,005.5
1,130.9
5%
6%
1,051.3
1,035.0
6%
5%
948.1
981.1
5%
5%
Agriculture
480.0
632.7
3%
3%
547.3
519.9
3%
3%
Public Administration
757.7
503.8
4%
3%
383.9
0%
2%
371.3
318.9
2%
2%
230.0
0%
1%
164.8
224.8
1%
1%
Social Development
90.2
189.3
0%
1%
81.2
76.6
0%
0.4%
ICT
66.7
22.1
0%
0.1%
100%
100%
Grand Total
18,311.4
2016/17
Budget
Projection
3,786.9
18%
Budget
FY
2016/17
19%
19,486.8
% of Budget
FY 2015/16