Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
VOTE: 006
AND
FINANCIAL 2017/18
MARCH 2017
Abbreviation and Acronyms
ACP African Caribbean Pacific States
ACHPR African commission on Human and Peoples Rights
ADF Allied Democratic Forces
AGOA African growth and Opportunity Act
AMISOM African Mission in Somalia
ASACOF African South American Cooperation Forum
AU African Union
AUPSC African Union Peace and Security Council
BASA Bilateral Air Service Agreement
BFP Budget Framework Paper
BTVET Business, Technology and vocational Education and
Training
CAA Civil Aviation Authority
CAR Central African Republic
CEWERU Conflict Early Warning Response Unit
CFM Council of Foreign Ministers
CHOGM Common Wealth Heads of Government Meeting
COMCEC Committee for commercial and Economic Cooperation
COMESA Common Market for Eastern and Southern Africa
CBD Central Business District
CPA Comprehensive Peace Agreement
DRC Democratic Republic of Congo
EAC East African Community
EPA Economic Partnership Agreement
EU European Union
FARDC Armed Forces of the Democratic Republic of Congo
FDI Foreign Direct Investment
FOCAC Forum on China- Africa Cooperation
FY Financial Year
FSOs Foreign Service Officers
GTZ German Agency for Technical Cooperation
GIZ German International Cooperation
GoU Government of Uganda
HE His Excellence
IAEA International Atomic Energy Agency
ICAO International Convention on Air Organization
ICC International Criminal Court
ICGLR International Conference on the Great lakes Region
ICJ International Court of Justice
ICT Information and Communication Technology
IDB Islamic Development Bank
IDDRS International Drought Disaster Resilience and
Sustainability
IFAD International Fund for Agricultural Development
IFMS Integrated Financial Management Systems
IGAD Inter-Governmental Authority on Development
IMF International Monetary Fund
IOM International Organization of Migration
JICA Japan International Cooperation Agency
JMC Joint Ministerial Committee
JOC Joint Operational Center
JPC Joint Permanent Commission
KCCA Kampala Capital City Authority
KOICA Korea International Cooperation Agency
LDC Least Developed Countries
LRA Lords Resistance Army
MDAs Ministries Departments and Agencies
MFA Minister of Foreign Affairs
MoFA Ministry of Foreign Affairs
MONUSCO United Nation Organization on Stabilization of Democratic
Republic of Congo
MOT Multilateral Organization and Treaties
MoU Memorandum of Understanding
MPS Ministerial Policy Statement
MTEF Medium Term Expenditure Frame work
NAADS National Agricultural Advisory Services
NAMERA Northern Africa, Middle East and Rest of Africa
NAP National Action Plan
NARO National Agricultural Research Organization
NBI Nile Basin Initiative
NCIP Northern Corridor Integration Projects
NOC National Organizing Committee
NTR Non Tax Revenue
OIC Organization of Islamic Communities
PAM Pan African Movement
PPDA Public Procurement and Disposal of Assets
PPP Public Private Partnership
PRDP Peace Recovery Development Plan
RIMC Regional Inter Ministerial Committee
ROE Rules of Engagements
SADC Southern Africa Development Cooperation
SGBV Sexual and Gender Based Violence
SGR Standard Gauge Railway
SIP Strategic Investment Plan
TICAD Tokyo International Conference on African Development
UAE United Arabs Emirates
UK United Kingdom
UIA Uganda Investment Authority
UIDIA Uganda Institute of Diplomacy and International Affairs
UHRC Uganda Human Rights Commission
UN United Nations
UNAA Uganda North America Association
UNAMID United Nations Missions in Darfur
UNCTAD United Nations Convention on Trade and Development
UNDP United Nations Development Programme
UNGA United Nations General Assembly
UNHCR United Nations High Commission for Refugees
UNIDO United Nations Industrial Development Organization
UNMIS United Nations Missions in Sudan
UNSC United Nations Security Council
UPDF Uganda Peoples Defence Force
URA Uganda Revenue Authority
VoIP Voice over Internet Protocol
WFP World Food Programme
WIPO World Intellectual Property organization
WTO World Trade Organization
EXCUTIVE SUMMARY
Introduction
The Ministerial Policy Statement (MPS) for the FY 2017/2018 highlights the
Ministrys overview, achievements and budget Performance for FY 2016/17,
challenges faced and the proposed detailed budget estimates for the Ministry
Headquarters and Missions Abroad for FY 2017/18.
It further shows the key planned outputs, unfunded priorities, Cross cutting
issues, new staffing levels of the Ministry, recommendations of the
Parliamentary Sessional Committee on Foreign Affairs for the FY 2016/17 and
the recruitment and procurement plans.
Ministry overview
Vision
Mission
Key Stakeholders
Under its strategic objectives, the Ministry achieved the following in the FY
2016/17:
4. Coordinated the fourth high level meeting of the Joint Monitoring and
Evaluation Commission (JMEC) partners group on South Sudan on 10th
November ,2016. A number of issues were discussed such as the current
situation in South Sudan and measures that could be taken to end the
continuing escalation of violence and ensure that efforts to build peace
through the Agreement on the Resolution of the Conflict in the Republic of
South Sudan (ARCSS) are made more effective.
8. Held meetings with the United States (US) special envoy on the Great Lakes
Region at the sidelines of the United Nations General Assembly (UNGA) in
which US promised to support the African Mission in Somalia (AMISOM)
and other Peace Building Initiatives in the Great Lakes Region.
11. Participated in the 29th Extraordinary Summit of IGAD Heads of State which
concluded with a Communique highlighting key messages on further
implementation of the agreed decisions for the region.
12. Coordinated the official visit to Uganda of H.E. Benjamin Netanyahu, the
Prime Minister of Israel, on 4 July, 2016. In addition to bilateral
discussions, a Counter Terrorism summit was held with the Heads of State
of seven African countries focusing on increased cooperation and
strengthening of ties.
Regional Integration
13. Participated in the 17th Extra-Ordinary Summit of Heads of State of the
East African Community on 8th September, 2016 in Dar es Salaam where
the following reports were considered;
East African Community (EAC) Council of Ministers Report on the
European Union (EU)-EAC Economic Partnership,
President Mkapas Report on the Inter-Burundi dialogue and
The Council Report on matters relating to South Sudan.
19. Coordinated the visit of H.E Hailemariam Dessalegn, the Prime Minister of
the Federal Democratic Republic of Ethiopia from 2nd to 4th March, 2017
during which an MOU between the two Countries was signed to cooperate in
the areas of women and children as well as sports.
22. Organized and coordinated the Official Visit of the H.E Salvador Valdes
Mesa, Vice President of the Republic of Cuba, to Uganda. Important
decisions were reached by Heads of State to re-open Uganda Embassy in
Cuba as well as proposals for revitalization of bilateral relations.
23. Participated in East Africa Tourist Visa National Verification exercise for the
financial year that ended 30th June 2016 to confirm the revenues collected
and the sharing among Partner States
24. Participated in the Tokyo International Conference on African Development
(TICAD) follow up workshop to facilitate the promotion of Uganda and
Japans business relationship; and to provide Uganda Government and
private sector a platform to discuss investment and business opportunities
in transport/infrastructure with Japanese companies.
Mobilization of Bilateral and Multilateral Resources for Development
25. Through active mobilization efforts, Uganda received US$ 24.1 million
from the Green Climate Fund for a project on Building Resilient
Communities, Wetlands Ecosystems and Associated Catchments in
eastern Uganda.
26. Sourced 78 million from the EU for refugees; specifically to construct two
primary schools, two secondary schools and two vocational schools.
27. Coordinated the signing of the loan agreement for Rural Electrification for
Six Districts in Uganda Project secured from the Kuwait Fund for Arab
Economic Development October, 2016.
28. Secured a grant worth US$ 300,000 from the Government of China to
further facilitate mediation efforts of H.E president Museveni in South
Sudan, Burundi and the region.
29. Coordinated the agreement with the Government of Hungary for the
construction of;
i. Water management project for the districts of Masaka, Sembabule,
Kamuli and Amuru.
ii. Vocational training centers in refugee camps of Kyenjojo district
iii. Three (3) Vocational colleges in Kween, Kyankwanzi and Sironko
district.
30. Participated in various meetings with the Appraisal Mission from African
Development Bank (AfDB) and Nile Equatorial Lakes Subsidiary Action
Program (NELSAP) on funding for the Olwiyo-Juba power. The Feasibility
Study is being undertaken sponsored by AfDB.
31. Documents and materials were prepared for the participation by the
Minister of Foreign Affairs in a High-Level meeting of the United Nations
(UN) Central Emergency Response Fund (CERF) on 13th December, 2016
in New York. Uganda is the second largest recipient of the fund having
received US$28 million. A solidarity conference to mobilize investments
in infrastructure to support refugees sustainably is slated to take place in
2017 in Uganda.
36. Uganda ratified the Paris Climate Agreement and the instrument of
ratification was deposited at the UN on 21st September, 2016.
39. Provided Protocol Services during 2 National Days; Independence Day and
National day of Thanksgiving.
40. In liaison with the Civil Aviation Authority (CAA), processed 39 Aircraft
clearances and 14 Arms Clearances.
42. Coordinated and arranged appointments for Special envoys with H.E the
President and other Government officials.
43. Administered Privileges and Immunities for the Members of the Diplomatic
Corps and International Organisations including Customs Clearance for
their Imported Items and processing VAT refund in conjunction with
Uganda Revenue Authority; processing of their Residence, work permits
and dependent passes.
44. Coordinated the provision of security by the Very Important Persons (VIP)
Police Protection Unit to Diplomatic Missions.
47. Processed applications to access the VIP facility for entitled government
officials and other local and visiting dignitaries.
49. Uganda National Report on Human Rights was prepared and presented to
the Working Group on the Universal Periodic Review, on 3 November 2016
in Geneva.
55. The Ministry secured Land titles for 3 properties owned by the Uganda
High Commission in Dar es Salaam.
58. The Ministry made timely payment of staff salaries and also,
61. Maintained a ramp and lifts for easy access and movement by People with
Disabilities and other vulnerable groups.
62. Maintained a green belt around the building, safe garbage disposal and
management.
1. The Ministry coordinated Ugandas Participation in the 28th Ordinary African Union (AU) summit during which;
Uganda was honoured for the commitment and innovation in the fight against malaria.
H.E the President was elected as first Vice Chairman of the AU summit and also Africas Champion on Refugees and
Immigration.
2. Participated in the 17th Extra-Ordinary Summit of Heads of State of the East African Community on 8th September, 2016
in Dar es Salaam where the following reports were considered; East African Community (EAC) Council of Ministers Report on
the European Union (EU)-EAC Economic Partnership; President Mkapas Report on the Inter-Burundi dialogue and; The
Council Report on matters relating to South Sudan.
3. Attended the IGAD Summit on Migration Policy Development to address cross border migration at Munyonyo on 10th
November, 2016
4. Through active mobilization efforts, Uganda received US$ 24.1 million from the Green Climate Fund for a project on
Building Resilient Communities, Wetlands Ecosystems and Associated Catchments in eastern Uganda.
5. Sourced 78 million from the EU for refugees; specifically to construct two primary schools, two secondary schools and
two vocational schools.
6. Coordinated the signing of the loan agreement for Rural Electrification for Six Districts in Uganda secured from the
Kuwait Fund for Arab Economic Development in October, 2016.
7. Secured a grant worth US$ 300,000 from the Government of China to further facilitate mediation efforts of H.E president
Museveni in South Sudan, Burundi and the region.
8. Coordinated the agreement with the Government of Hungary for the construction of; Water management project for the
districts of Masaka, Sembabule, Kamuli and Amuru; Vocational training centers in refugee camps of Kyenjojo district; Three
(3) Vocational colleges in Kween, Kyankwanzi and Sironko district.
9. Uganda ratified the Paris Climate Agreement and the instrument of ratification was deposited at the UN on 21st September,
2016.
10. Participated in the Home is Best Summit held in December, 2016. The theme of the summit was, Diaspora investment: a
bridge to middle income economy. The summit was aimed at bringing Ugandan Diaspora together and also encourage them to
come back and invest in Uganda
11. Uganda successfully lobbied for candidates in International Organisations leading to election of; Eng. Patrick Francis
Masambu as Director General for International Telecommunications Satellite Organisation
Ministry of Foreign Affairs Ministerial Policy Statement
12.The Ministry Prepared and tabled before Parliament the International Conference on the Great Lakes Region
(ICGLR) (Implementation of the Pact on Security, Stability and Development in the Great Lakes Region) Bill,
2016. (Bill No. 16 of 2016) for consideration to enable the Domestication of the ICGLR Pact)
13.The Ministry completed the Commercial building in Kinshasa currently being rented out at UGX 700.8 million
annually.
16.The Ministry secured Land titles for 3 properties owned by the Uganda High Commission in Dar es Salaam.
Bujumbura Mission and the designs for the Chancery are ready and approved by the Bujumbura City Authorities.
Guangzhou where a consultant has been identified to undertake the preparation of designs, Project Management, and
&RQVWUXFWLRQ6XSHUYLVLRQRIWKH&KDQFHU\DQG5HVLGHQFH
2WWDZD0LVVLRQZKHUHWKLUWHHQVWXGLHVLQUHODWLRQWRKHULWDJHFRQVHUYDWLRQUHTXLUHGIRUDSSURYDORIWKH&KDQFHU\'HVLJQV
have been undertaken
18.The Ministry sourced the following training opportunities; 2 for Civil Aviation Authority, 8 for the Uganda Police
Force and Uganda 3HRSOHV'HIHQFH)RUFHVWUDLQLQJSURJUDPVIURP6LQJDSRUHEHQHILWLQJ8JDQGDQV
1. Promote Regional and International Peace and Security. Regional peace and Security promoted especially by mediating
in conflict situations developing in the region, observing peaceful elections in neighbouring countries, managing the
strategic shared natural and infrastructure resources, deepening integration; and conclude the Nile Basin Agreement; and
Demarcation Ugandas Border for regional stability.
2. Promote Commercial / Economic diplomacy (Promote Exports, Promote inward Foreign Direct Investment (FDI),
Promote Tourism, and Technology Transfer)
3. Fast track and Deepen Regional Integration.
4. 6WUHQJWKHQWKHLQVWLWXWLRQDOFDSDFLW\RIWKH0LQLVWU\DQG$IILOLDWHG,QVWLWXWLRQVDPRQJRWKHUVHQVXULQJ0LVVLRQVQHZDUH
opened in strategic locations such as, Brasilia, Seoul, Jeddah, Dubai, Tel Aviv and Asmara; Staff recruited to fill the
approved Ministry Structure and capacity of staff in post built; Arrears to International Organisations cleared; Foreign
Policy and UIDIA Bill enacted; Legislation on Acquisition, Development and Management of Ministry properties
agreed; and Properties in Brussels, Dar es Salaam, Ottawa, Kinshasa, Bujumbura, Guangzhou and Lubowa acquired and
developed
Ministry of Foreign Affairs Ministerial Policy Statement
Recurrent Wage 4.523 4.680 2.255 4.849 5.092 5.346 5.614 5.894
Non Wage 24.126 25.532 9.300 25.574 30.689 33.758 38.822 38.822
Devt. GoU 0.833 0.774 0.005 0.713 0.927 1.112 1.335 1.335
Ext. Fin. 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
GoU Total 29.482 30.986 11.561 31.136 36.708 40.217 45.770 46.051
Total GoU+Ext Fin (MTEF) 29.482 30.986 11.561 31.136 36.708 40.217 45.770 46.051
Arrears 0.212 5.022 5.047 0.720 0.000 0.000 0.000 0.000
Total Budget 29.694 36.007 16.608 31.856 36.708 40.217 45.770 46.051
A.I.A Total N/A N/A N/A N/A N/A N/A N/A N/A
Grand Total 29.694 36.007 16.608 31.856 36.708 40.217 45.770 46.051
Total Vote Budget 29.482 30.986 11.561 31.133 36.708 40.217 45.770 46.051
Excluding Arrears
211 Wages and Salaries 5.849 0.000 0.000 5.849 6.372 0.000 0.000 6.372
212 Social Contributions 3.653 0.000 0.000 3.653 4.239 0.000 0.000 4.239
213 Other Employee Costs 0.865 0.000 0.000 0.865 1.865 0.000 0.000 1.865
221 General Expenses 3.129 0.000 0.000 3.129 2.694 0.000 0.000 2.694
222 Communications 0.136 0.000 0.000 0.136 0.298 0.000 0.000 0.298
223 Utility and Property Expenses 0.387 0.000 0.000 0.387 0.387 0.000 0.000 0.387
224 Supplies and Services 0.086 0.000 0.000 0.086 0.086 0.000 0.000 0.086
225 Professional Services 0.735 0.000 0.000 0.735 0.700 0.000 0.000 0.700
227 Travel and Transport 3.837 0.000 0.000 3.837 3.621 0.000 0.000 3.621
228 Maintenance 0.402 0.000 0.000 0.402 0.472 0.000 0.000 0.472
Output Class : Outputs Funded 11.135 0.000 0.000 11.135 9.691 0.000 0.000 9.691
262 To international organisations 10.535 0.000 0.000 10.535 9.091 0.000 0.000 9.091
263 To other general government units 0.277 0.000 0.000 0.277 0.277 0.000 0.000 0.277
264 To Resident Non-government units 0.323 0.000 0.000 0.323 0.323 0.000 0.000 0.323
Ministry of Foreign Affairs Ministerial Policy Statement
312 FIXED ASSETS 0.774 0.000 0.000 0.774 0.713 0.000 0.000 0.713
Output Class : Arrears 5.022 0.000 0.000 5.022 0.720 0.000 0.000 0.720
321 DOMESTIC 5.022 0.000 0.000 5.022 0.720 0.000 0.000 0.720
Grand Total : 36.007 0.000 0.000 36.007 31.856 0.000 0.000 31.856
Total excluding Arrears 30.986 0.000 0.000 30.986 31.136 0.000 0.000 31.136
9,,%XGJHW%\3URJUDPPH$QG6XESURJUDPPH
Table V7.1: Past Expenditure Outturns and Medium Term Projections by Programme and SubProgramme
03 International Economic Cooperation 0.000 0.000 0.000 0.355 0.350 0.350 0.450 0.500
02 Regional and International Political 0.000 0.000 0.000 1.184 1.400 1.500 2.100 2.700
Affairs
01 Regional and International Political Affairs 0.000 0.000 0.000 0.111 0.200 0.200 0.500 0.600
02 Regional Peace and Security 0.000 0.000 0.000 0.412 0.500 0.600 0.700 0.900
03 International Political Cooperation 0.000 0.000 0.000 0.331 0.400 0.400 0.500 0.600
04 International Law & Social Affairs 0.000 0.000 0.000 0.330 0.300 0.300 0.400 0.600
21 Regional and International Co- 4.850 3.818 1.487 0.000 0.000 0.000 0.000 0.000
operation
02 Regional Co-operation 0.126 0.132 0.057 0.000 0.000 0.000 0.000 0.000
04 International Co-operation 0.126 0.129 0.057 0.000 0.000 0.000 0.000 0.000
07 East African Community & Rings States 2.352 1.813 0.549 0.000 0.000 0.000 0.000 0.000
08 North Africa, Middle East and Rest of 0.291 0.224 0.093 0.000 0.000 0.000 0.000 0.000
Africa
09 African Union 0.286 0.260 0.117 0.000 0.000 0.000 0.000 0.000
11 Asia and Pacific 0.272 0.246 0.096 0.000 0.000 0.000 0.000 0.000
12 Americas and Carribean 0.236 0.223 0.091 0.000 0.000 0.000 0.000 0.000
13 Multilateral Organisations and Treaties 0.695 0.323 0.231 0.000 0.000 0.000 0.000 0.000
22 Protocol and Public Diplomacy 0.756 0.448 0.198 0.668 0.429 0.700 1.000 1.300
Ministry of Foreign Affairs Ministerial Policy Statement
03 Protocol, Consular and Diplomatic 0.756 0.448 0.198 0.000 0.000 0.000 0.000 0.000
Services
04 Protocol Services 0.000 0.000 0.000 0.228 0.119 0.200 0.300 0.400
05 Consular Services 0.000 0.000 0.000 0.130 0.100 0.150 0.200 0.200
49 Policy, Planning and Support 24.088 31.741 14.923 27.884 32.814 35.852 39.605 38.686
Services
0027 Strengthening Foreign Affairs 0.833 0.774 0.005 0.713 0.927 1.112 1.335 1.335
01 Finance and Administration 22.118 30.006 14.570 14.981 20.944 17.311 24.915 28.122
05 Policy and Planning 0.539 0.486 0.195 0.327 0.500 6.000 0.700 0.800
06 Resource Centre 0.473 0.348 0.114 0.248 0.300 0.400 0.500 0.600
07 Property Managment 0.000 0.000 0.000 0.240 0.150 0.200 0.200 0.300
14 Internal Audit 0.125 0.126 0.038 0.137 0.200 0.300 0.400 0.500
16 Human Resource Managment Department 0.000 0.000 0.000 11.238 9.793 10.528 11.555 7.029
Total for the Vote 29.694 36.007 16.608 32.576 36.708 40.217 45.770 46.051
Total Excluding Arrears 29.482 30.986 11.561 31.856 36.708 40.217 45.770 46.051
VIII. 3URJUDPPH3HUIRUPDQFHDQG0HGLXP7HUP3ODQV
Table V8.1: Programme Outcome and Outcome Indicators ( Only applicable for FY 2017/18)
Coordinate foreign policy issues related to Economic and Commercial Diplomacy as well as regional
integration
To coordinate foreign policy issues related to political affairs for improved relations
N/A
FY 2016/17 FY 2017/18
Appr. Budget and Planned Outputs Expenditures and Achievements by Proposed Budget and Planned
end Dec Outputs
Vote 006 Ministry of Foreign Affairs
Assessment report on buildings for renovation and plot Serviced air conditioners for Mweya
development produced boardroom, in office of the Head/EAC/RS and
Head/PDU.
Ext Fin: 0 0 0
A.I.A: 0 0 0
Purchase of 2 Motor Vehicles and 2 motorcycles Procurement Process on going for acquiring 4 one vehicle procured
saloon motor vehicles
Total Output Cost(Ushs Thousand) 454,616 0 502,000
Ext Fin: 0 0 0
A.I.A: 0 0 0
Purchase of software and ICT equipment Procured anti-virus software. 20 computers procured
Ext Fin: 0 0 0
A.I.A: 0 0 0
Photocopiers purchased
Ext Fin: 0 0 0
A.I.A: 0 0 0
Ext Fin: 0 0 0
A.I.A: 0 0 0
The following are key challenges that have a budget implication on the delivery of services during FY
2017/18:
Participation, Coordination & follow-up on summits, State visits, conferences, symposium and
conventions
ICGLR post summit and follow-up activities
Rollout of commercial and economic diplomacy in missions abroad phase two 16 missions
Opening of new missions in Lusaka, Brasilia, Dubai & Cuba, Goma & Seoul
Acquisition, development & Management of properties abroad to purchase property in Moscow,
Geneva & Kigali
Joint cross border cooperation (Uganda-Tanzania)
Joint permanent commissions (Dr Congo, Ethiopia, south Sudan, Algeria)
Northern corridor 2nd summit budget
Contributions to International Organizations
Protocol fleet for high level delegates
Foreign service allowance
Education Allowance
Loss on poundage for missions abroad (10% budget)
i.
1. Implementation of the Ministrys approved structure
2. Capacity building for staff through training, refresher courses and mentoring.
3. Initiation of fundable project proposals for the Ministry.
4. Acquisition, Development and Maintenance of properties abroad.
5. Regular support supervision of Missions Abroad to strengthen their capacity in implementation of their charters.
6. Fast tracking of the Foreign policy legislations in Cabinet and Parliament such as. UIDIA bill, Diaspora Policy and Foreign
Service Policy.
7. Implementing a comprehensive, secure, broadband ICT system between Ministry headquarters and Missions Abroad.
8. 5HFUXLWPHQWSODQRIVWDIIGHYHORSHGWRPDWFKHPHUJLQJVRFLRHFRQRPLFDQGSROLWLFDOQHHGVRIRXUHFRQRP\
Objective : To empower the staff to appreciate access, participate in, manage and demand accountability on
HIV/AIDS based initiatives
Issue of Concern : Ensure the full realization of the economic, social, cultural and civic rights of the people
threatened, infected and affected by HIV/AIDS.
Planned Interventions : Enhance HIV/AIDS Education, information dissemination, sensitization and awareness rising and
advocacy programs.
Strengthen the capacity of the Sector to mainstream HIV/AIDS.
Support HIV/AIDS workplace programs, both in Uganda and Missions.
7DEOH9RWH6WDIILQJ3URILOHE\3RVW
Ministry of Foreign Affairs Ministerial Policy Statement
6XE3URJUDP3URILOH
Objectives: Coordinate foreign policy issues related to Economic and Commercial Diplomacy as well as
regional integration
Wage Recurrent 0 0 0
AIA 0 0 0
Wage Recurrent 0 0 0
AIA 0 0 0
Vote :006 Ministry of Foreign Affairs
SubProgramme Annual Workplan Outputs
Programme : 16 01 Regional and International Economic Affairs
6XE3URJUDP3URILOH
Objectives: To handle East African Community, regional and continental economic organisations (such as
COMESA, IGAD, SADC, NEPAD, etc)
Wage Recurrent 0 0 0
AIA 0 0 0
Wage Recurrent 0 0 0
AIA 0 0 0
Wage Recurrent 0 0 0
AIA 0 0 0
Vote :006 Ministry of Foreign Affairs
SubProgramme Annual Workplan Outputs
Programme : 16 01 Regional and International Economic Affairs
6XE3URJUDP3URILOH
Objectives: To strengthen and promote international economic initiatives which are supportive of Uganda's
development agenda
Wage Recurrent 0 0 0
AIA 0 0 0
Wage Recurrent 0 0 0
AIA 0 0 0
Vote :006 Ministry of Foreign Affairs
SubProgramme Annual Workplan Outputs
Programme : 16 02 Regional and International Political Affairs
6XE3URJUDP3URILOH
Objectives: To handle issues related to mobilisation of Ugandan Diaspora for national development
Wage Recurrent 0 0 0
AIA 0 0 0
Wage Recurrent 0 0 0
AIA 0 0 0
6XE3URJUDP3URILOH
Objectives: To coordinate foreign policy issues related to political affairs for improved relations
Wage Recurrent 0 0 0
AIA 0 0 0
Wage Recurrent 0 0 0
AIA 0 0 0
Wage Recurrent 0 0 0
AIA 0 0 0
Vote :006 Ministry of Foreign Affairs
SubProgramme Annual Workplan Outputs
Programme : 16 02 Regional and International Political Affairs
6XE3URJUDP3URILOH
Objectives: Manage issues of peace and security and other political issues in the Great lakes region, IGAD, AU and
related organisations on startegic issues (oil, Nile, Lake victoria), terrorism, small arms and light
weapons, drugs and human trafficking
Wage Recurrent 0 0 0
AIA 0 0 0
Wage Recurrent 0 0 0
AIA 0 0 0
Wage Recurrent 0 0 0
AIA 0 0 0
Wage Recurrent 0 0 0
AIA 0 0 0
Objectives: To handle foreign policy related international issues including political issues under UN,
Commonwealth, European Union, Non-aligned movement, OIC, etc
Wage Recurrent 0 0 0
AIA 0 0 0
Wage Recurrent 0 0 0
AIA 0 0 0
Wage Recurrent 0 0 0
AIA 0 0 0
6XE3URJUDP3URILOH
Vote :006 Ministry of Foreign Affairs
SubProgramme Annual Workplan Outputs
Programme : 16 02 Regional and International Political Affairs
Objectives: To handle issues related to International law (including ICC, ICJ, Law of the Sea) and global social
issues (human rights and other governance issues, gender, climate change issues, etc)
Wage Recurrent 0 0 0
AIA 0 0 0
Wage Recurrent 0 0 0
AIA 0 0 0
Wage Recurrent 0 0 0
AIA 0 0 0
6XE3URJUDP3URILOH
Responsible Officer:
Objectives:
AIA 0 0 0
4 Joint Permanent Commissions held. Attended the 17th Extra Ordinary EAC
Summit and Heads of State Summit 7th
15th Nov, 2016. Issues discussed included;
Removal of trade barriers.
Adoption of best practice in movement of
capital, services and goods.
EAC drug makers to be favoured.
EAC passport.
Wage Recurrent 0 0 0
AIA 0 0 0
Wage Recurrent 0 0 0
AIA 0 0 0
AIA 0 0 0
6XE3URJUDP3URILOH
Responsible Officer:
Objectives:
AIA 0 0 0
Wage Recurrent 0 0 0
AIA 0 0 0
Wage Recurrent 0 0 0
AIA 0 0 0
AIA 0 0 0
Responsible Officer:
Objectives:
Bilateral relations with regional member states Coordinated and participated in the Joint
enhanced meeting between Albertine Ten Border
Districts of Uganda and Ituri Province of the
Democratic Republic of the Congo as
further implementation of Ngurdoto
agreement of 2007 from 17th -19th
November 2016 that contributed to easing
tensions at the DRC/Uganda Border.
AIA 0 0 0
Uganda Exports, Tourism and Investment promoted Attended EAC common market protocol
in the region. National implementation committee (NIC)
meeting on 10th October 2016 at Imperial
Foreign students attracted to study in Uganda Royal Hotel Kampala. The purpose of the
meeting was to validate the status of
implementation of EAC Common Market
Fast tracking of Regional integration (IGAD), EAC, Protocol in Uganda in line with the
(ICGLR) facilitated. monitoring framework for the period
January June 2016 and to discuss
challenges encountered during the reporting
period and recommend measures to address
them
Wage Recurrent 0 0 0
AIA 0 0 0
Peace and Security promoted in the region Coordinated and participated in the
preparatory meetings and High-Level
meeting of the Regional Oversight
Mechanism of the Peace, security and
cooperation Framework for the Democratic
Republic of the Congo and the region held
in Luanda- Angola that culminated into a
&RPPXQLTXpLVVXHGRQ26th October 2016
highlighting the stakeholders strengthened
cooperation and commitments to promoting
Peace in DRC and the region.
Wage Recurrent 0 0 0
AIA 0 0 0
Wage Recurrent 0 0 0
AIA 0 0 0
Wage Recurrent 0 0 0
AIA 0 0 0
AIA 0 0 0
6XE3URJUDP3URILOH
Responsible Officer:
Objectives:
AIA 0 0 0
Technical cooperation in Oil and gas concluded with Participated in the 32nd Ministerial Session
Ghana of the Committee for Economic and
Commercial Cooperation (COMCEC) held
Scholarships and training opportunities sourced for in Istanbul from 21-24 November 2016
Ugandans where Uganda was represent by the Minister
of State for Finance/Micro Finance
Nile Basin initiative concluded
Coordinated the participation of Ugandas
delegation in the Turkey-Africa Economic
Business Forum held in Istanbul form the 2-
3 November 2016
Coordinated the Official Visit of High
Royal Highness Prince Sultan Bin
Mohammed Bin Saudi Alkabeer, Chairman
of Al-Marai Company to Uganda where he
met H.E. the President on 7th December
2016 at State House, Entebbe. Areas of
cooperation discussed included; Islamic
Development Banking; Trade and
Investments in Insurance, cement, travel,
communications, dairy farming and
processing; Oil and Gas; and fight against
terrorism.
Coordinated request from the government of
Israel regarding Ugandas authorization and
support in securing direct passenger flights
from Tel Aviv to Entebbe, once a week by
an Israeli Airline operator, ISRAIR
Confirmed Ugandas participation in EXPO
2020 in Dubai as a first step for Uganda to
tap the incentives being provided by the
UAE for participating Developing Countries
and continued consultations on the
formation of a responsible national
taskforce to prepare Ugandas participation
at the EXPO
Coordinated Ugandas participation in the
Algeria-Africa Investment & Business
Forum that was intended to create in-roads
into sub-saharan economies in the realm of
energy, investment financing, building and
infrastructure, agriculture and Agro-
business processing, mineral beneficiation
and human development.
Wage Recurrent 0 0 0
AIA 0 0 0
Security agreements signed During the visit the Iranian Police pledged
to train 60 Ugandan Police Officers in Iran
in the following areas; Counter-Cyber
terrorism, Health and Medical Services,
Fighting Narcotics and Traffic Management.
Total Output Cost(Ushs Thousand): 23,843 8,511 0
Wage Recurrent 0 0 0
AIA 0 0 0
AIA 0 0 0
6XE3URJUDP3URILOH
Responsible Officer:
Objectives:
AIA 0 0 0
Input made on removal of tariff barriers to increase Guided and directed Uganda Missions
Intra-African trade. abroad under the African Union in
implementing trade, tourism, education and
Channels for the promotion of intra-African trade investment promotion.
and investments negotiated Coordinated and attended preparatory
meetings in Ministry of Trade, Industry and
Joint policy positions adopted regarding promotion Cooperatives on COMESA on 28th August
of both intra-Africa and global trade and 7th September, 2016, towards
COMESA Summit meeting due to take
Wide markets place early October 2016, in Madagascar.
Studied Report on Specialized Technical
Committee (STC) on Agriculture, rural
Development, Water and Environment.
Participated in Preparatory Meetings for
Tokyo International Conference of African
Development (TICAD)
Followed up on the implementation
process of the ban on recruitment and
deployment of Ugandans as domestic
workers abroad.
Participated in engagements to Strengthen
African Inclusive Markets Excellence
Center (AIMEC) which aims at promoting
African economic integration by
strengthening regional value chains.
Coordinated the issuance of scholarships
under the African Scholarship Scheme
Wage Recurrent 0 0 0
AIA 0 0 0
Peace and Security initiatives on the African Followed up on the Central African
Continent promoted and coordinated Republic, Somalia (AMISOM) and South
Sudan peace processes.
Implementation of the continental peace keeping & Monitored the AU regional peace process,
conflict prevention frameworks supported refugee status, control and relocations of
refugees, and border demarcation process
Input made in the operationalisation of the African with stakeholders.
Standby Force Meetings held between Heads of
Intelligence and Security Services on Peace
Progress on e and Security in the region.
Coordinated meetings with MDAs to
constitute a team of relevant experts to work
closely with African Union Commission in
conducting Pre-Deployment Verification of
the serviceability and operational readiness
standards of the contingent owned
equipment for service in Somalia.
Follow up on Compensation of Equipment
lost through hostile Action (AMISOM) with
the UN.
Coordinated with MDAs on a meeting to
address the Young Peoples Rights towards
attainment of Agenda 2063.
Coordinated Preparations for the Ordinary
Meeting for the Technical Committee on
Defense, Safety and Security (STCDSS).
Participated in the Preparatory meeting for
the 595th Meeting of Peace and Security
Council (PSC) on the role of Non-African
Members.
Followed up on the Central African
Republic, Somalia (AMISOM) and South
Sudan peace processes.
Continued to monitor the AU regional
peace process.
Followed up on Ratifying the Niamey
Convention (2014) on Borders.
Held meetings between Heads of
Intelligence and Security Services on Peace
and Security in the region.
Coordinated consultations on Migration in
the region.
Wage Recurrent 0 0 0
AIA 0 0 0
Wage Recurrent 0 0 0
AIA 0 0 0
AIA 0 0 0
6XE3URJUDP3URILOH
Responsible Officer:
Objectives:
AIA 0 0 0
Wage Recurrent 0 0 0
AIA 0 0 0
Agreements Initiated, negotiated and signed Investors form Belarus and Russia are
between Uganda and EU countries expected in January and February 2017
NGOs advised on conflict sensitivity and analysis respectively.
Wage Recurrent 0 0 0
AIA 0 0 0
AIA 0 0 0
6XE3URJUDP3URILOH
Responsible Officer:
Objectives:
Framework arrangements such as extradition treaties Coordinated the the First Policy
concluded with countries in the Asia and Pacific Consultation in accordance with the MOU
region. in Seoul, Korea.
Participated in the Sixth Summit of the
Visits of Ugandan and Asian countries government Tokyo International Conference on African
officials coordinated. Development.
Coordinated the meeting between
Regional Cluster partner states.
Coordinated with the Chinese Ministry of
Commerce on financing implementation of
the Standard Gauge Railway Project.
-Cordinated with MoWT Government of
Uganda and the Exim Bank of China
regarding the Standard Gauge Railway
Followed up on the grant from China to
the government of Uganda of 2 million
RMB equivalent of US$ 300,000 .
Coordinated a 6 day visit from a
Malaysian Business Delegation.
AIA 0 0 0
More foreign markets for Ugandas products, Agreement reached regarding the donation
inward FDI and technology transfer secured. of 5,983 metric tons from China.
Coordinated 7 training programs in
Resources for National development sourced and Singapore benefiting 10 Ugandans.
secured. Coordinated 2 training programs
benefiting 3 Ugandans.
Technical advice tendered on compliance with Coordinated the visit of PROBASE Ltd
international trade and investment law. delegation.
Coordinated 5 training programs
Ugandans in Asia and pa benefiting 6 Ugandans.
Wage Recurrent 0 0 0
AIA 0 0 0
Peace and Security foreign policy positions Coordinated the Air Services Agreement
recommended between Uganda and India
Cooperated with the CAA to evacuate
Indian Nationals from Juba Delhi.
Specialised Trainings for the Officers of the Uganda Coordinated 2 training opportunities for
Police and Uganda Peoples Defence Forces and CAA benefiting 10 participants.
other security agencies secured Coordinated the visit of the delegation
from Guangdong Provincial Public Security
Department to Uganda
Coordinated between the Government of
Japan and the Uganda Police Force o
Armoured Land cruiser manufactured in
Japan.
Coordinated 8 training opportunities for
the Uganda Police Force and UPDF
Wage Recurrent 0 0 0
AIA 0 0 0
AIA 0 0 0
6XE3URJUDP3URILOH
Responsible Officer:
Objectives:
FY 2016/17 FY 2017/18
Approved Budget, Planned Outputs (Quantity and Expenditure and Prel. Outputs Proposed Budget, Planned
Location) by End Dec (Quantity and Outputs (Quantity and
Location) Location)
Output: 01 Cooperation frameworks
AIA 0 0 0
Investment flows from the Caribbean, Central and Follow up on the US Africa Business
Latin America to Uganda increased. Summit held in New York in September
2016; A report was prepared and submitted
to Senior Management; now awaiting
Bilateral Reciprocal Investment Promotion further guidance for implementation of
Agreements Negotiated and signed with Latin recommendations
American and Caribbean countries.
Followed up on the Resolutions and
Decisions of the 16th AGOA Forum held in
Number of tourists from Latin America and Cari Washington in September 2016, relevant for
Uganda. Prepared the Ministrys input on
the proposed Uganda AGOA Country
Strategy and submitted to Ministry of Trade,
Industry and Cooperatives for consideration
Wage Recurrent 0 0 0
AIA 0 0 0
Funding and support to Uganda from international No activities were carried out on peace and
partners and stakeholders (Notably the US and security due to limited funds
Canada) Sourced to promote regional peace and
security
Total Output Cost(Ushs Thousand): 2,200 207 0
Wage Recurrent 0 0 0
AIA 0 0 0
AIA 0 0 0
6XE3URJUDP3URILOH
Responsible Officer:
Objectives:
Agreements and beneficial legal instruments with Uganda successfully lobbied 2 candidates
states and international organisations signed, or in international organisations
ratified, and or assented to on behalf of Uganda. Uganda national report on Human Rights
was prepared and presented to the Working
Global Climate change agreement unanimously Group on the Universal Periodic Review, on
agreed. 3 November 2016 in Geneva.
Agreement reached by Exchange of Notes
Reports submitted on Ugandas Compliance and on the extension of the validity of
impleme Agreement establishing the legal framework
for the activities and operations of the
Country Office of the UN High
Commissioner for Human Rights in
Uganda.
Prepared instruments of appointment for
delegations representing Uganda at regional
and international fora
Prepared agreements and MOUs to be
concluded by the government and other
parties supplementary protocol between
government and Aga Khan development
networK
Prepared and deposited instruments of
Ratification pursuant to Cabinet directives
7Proposed visit of the Experts on queries
for sanctioned individuals according to UN
Resolution 2127 (2013) was approved by
Committee
8.Discussed the implementation and
challenges of Resolution 2270.
AIA 0 0 0
Support enhanced for Uganda Atomic Energy -Through active mobilization efforts
Council and related activities . Uganda received US$ 24.1 million from
the Green Climate Fund for a project on
Employment for Ugandans Sourced from Building Resilient Communities, Wetlands
international organisations. Ecosystems and Associated Catchments in
eastern Uganda;
Support Institutionalized for Exportation of -. Statements delivered at UN Day, Regional
Ugandas Education, ICTs and Health services . Consultation of Think Tanks and Model UN
to promote the implementation of the 2030
Agreements derived Agenda on Sustainable Development
particularly the 17 Sustainable Development
Goals (SDGs).
-. Legalized and authenticated all out-bound
documents.
-. Furnished legal advisory opinions
-. Handled claims by nationals against
foreign sovereignty, embassies and
international organizations
Regional Capacity Building Seminars
(WP2 & WP3) on Chemical Safety and
Security facilitated.
7. Uganda aligned its self with the G77+
China on the Post-2015 Development
Agenda during the negotiations which
resulted to a consensus and adoption of the
Nairobi consensus documents- Nairobi
Azimio and Nairobi Maafikiano.
Vote :006 Ministry of Foreign Affairs
SubProgramme Annual Workplan Outputs
Programme : 16 21 Regional and International Co-operation
Wage Recurrent 0 0 0
AIA 0 0 0
Wage Recurrent 0 0 0
AIA 0 0 0
AIA 0 0 0
Objectives: To mobilize and coordinate activities of Ugandans in the Diaspora. (Ugandans have acquired various
skills that can be instrumental for national development if tapped. They have exhibited interest in
supporting government development objectives by investing in various sectors, the Department will act
as a one stop centre for Diaspora activities).
Vote :006 Ministry of Foreign Affairs
SubProgramme Annual Workplan Outputs
Programme : 16 21 Regional and International Co-operation
AIA 0 0 0
Ugandan diaspora mobilised for development The National Diaspora Policy submitted to
Cabinet Secretariat for approval.
consular services given to distressed Ugandans
abroad Participated in the Home is Best Summit
held on 21st December 2016. The theme of
Diaspora policy implemented the summit was, Diaspora investment:
abridge to middle income economy. The
summit was aimed to bring Ugandan
Diaspora together and also encourage them
to come back and invest in Uganda.
Vote :006 Ministry of Foreign Affairs
SubProgramme Annual Workplan Outputs
Programme : 16 22 Protocol and Public Diplomacy
Wage Recurrent 0 0 0
AIA 0 0 0
AIA 0 0 0
Vote :006 Ministry of Foreign Affairs
SubProgramme Annual Workplan Outputs
Programme : 16 22 Protocol and Public Diplomacy
6XE3URJUDP3URILOH
Objectives: 7RSURYLGH3URWRFRO&RQVXODU6HUYLFHVDQGHQKDQFH8JDQGDVLPDJH
Wage Recurrent 0 0 0
AIA 0 0 0
Wage Recurrent 0 0 0
AIA 0 0 0
FY 2016/17 FY 2017/18
Approved Budget, Planned Outputs (Quantity and Expenditure and Prel. Outputs Proposed Budget, Planned
Location) by End Dec (Quantity and Outputs (Quantity and
Location) Location)
Output: 03 Diplomatic services
Wage Recurrent 0 0 0
AIA 0 0 0
Wage Recurrent 0 0 0
AIA 0 0 0
6XE3URJUDP3URILOH
Responsible Officer:
Objectives:
AIA 0 0 0
Government officials facilitated in obtaining visas 581 requests for permits, Airport passes,
Dependent passes and IDs were handled
Consular Services Provided to Ugandans abroad
Total Output Cost(Ushs Thousand): 67,760 26,772 0
Wage Recurrent 0 0 0
AIA 0 0 0
Vote :006 Ministry of Foreign Affairs
SubProgramme Annual Workplan Outputs
Programme : 16 22 Protocol and Public Diplomacy
Wage Recurrent 0 0 0
AIA 0 0 0
AIA 0 0 0
Vote :006 Ministry of Foreign Affairs
SubProgramme Annual Workplan Outputs
Programme : 16 22 Protocol and Public Diplomacy
6XE3URJUDP3URILOH
Objectives: The Department is the overall custodian and enforcer of Diplomatic etiquette.
Wage Recurrent 0 0 0
AIA 0 0 0
Wage Recurrent 0 0 0
AIA 0 0 0
6XE3URJUDP3URILOH
Objectives: 3URYLGHFRQVXODUVHUYLFHVLQDFFRUGDQFHZLWKQDWLRQDODQGLQWHUQDWLRQDOODZ
Documents authenticated.
Wage Recurrent 0 0 0
AIA 0 0 0
Wage Recurrent 0 0 0
AIA 0 0 0
6XE3URJUDP3URILOH
Responsible Officer:
Objectives:
FY 2016/17 FY 2017/18
Approved Budget, Planned Outputs (Quantity and Expenditure and Prel. Outputs Proposed Budget, Planned
Location) by End Dec (Quantity and Outputs (Quantity and
Location) Location)
Output: 21 Administrative support services
Accountability and transparency control Premises secured and security system Accountability and Transparency
strengthened strengthened. strengthened
Routine and quarterly servicing of lifts and
Monitoring and efficiency control strengthened both security gadgets done. Administrative &Support
at the headquarters and Missions Serviced and managed Ministry equipment services provided to the Ministry
and machinery.
Administrative &Support services to the ministry Logistics and facilitations offered during
provided receiving of envoys, at National and Monitoring and efficiency
Ministrys image projected and protected International functions and Accreditation of control strengthened both at the
Ambassadors headquarters and Missions
Staff efficienc Paid salaries on time, displayed payrolls and
distributed pay slips.
Recruited 20 Foreign Service Officers.
Induction of newly recruited officers.
Verification of Foreign Pensioners with the
help of the British High Commission and
Indian High Commission was done.
Inspection and support supervision visits
were done for Russia and Canberra missions
AIA 0 0 0
Property maintenance and schedule manual A draft property maintenance and schedule
developed and implemented manual was developed
Mission in Guangzhou, evaluation of bids
for provision of consultancy services for
Policies on properties developed and reviewed designs of the chancery was completed;
Bujumbura, Contract was signed for
consultancy services and work has
Capital works on strategic properties in Missions commenced. Dar es Salaam, phase I
abroad monitored and inspected renovations of the chancery are complete,
phase II of external works yet to begin;
Paris, procurement of contactor and
consultant in progress; Brussels,
procurement process is ongoing;
Washington, external works have been
completed on the chancery
Wage Recurrent 0 0 0
AIA 0 0 0
Wage Recurrent 0 0 0
AIA 0 0 0
AIA 0 0 0
6XE3URJUDP3URILOH
Responsible Officer:
Objectives:
Policies Developed Prepared and produced the Ministrys BFP Development of Policies coordinated
for 2017/18. Funds secured for different Emerging
Missions supported in Planning, budgeting and activities
performance reporting (OBT) Coordinated alignment of the Ministrys
priorities to the 23 Presidential directives. Ministrys BFP FY 2018/19 produced
Quarterly performance report, Semi Annual and the
Annual Physical performance reports Produced Aligned the new Ministry structure to the Mission charters compiled and evaluated
Programme based Budgeting System
Missions supported in planning, Budgeting
The Annual Ministerial Policy Statement 2017/18 Provided substantial input in the preparation and Performance Reporting.
Produced and submission of a cabinet memo on
Diaspora Policy
The M Operationalization of the Ministrys
Coordinated the preparation and submission Strategic Plan coordinated.
of a cabinet memo on Universal Periodic
Review on Human Rights.
Parliamentary responses prepared on BFP
Produced the Ministrys Quarter four (4) , and MPS
Annual FY 2015/16 and Quarter one(1)
performance reports Quarterly, Semi Annual and Annual
Performance reports produced.
Prepared and submitted a Cabinet Memo on
Acquisition of Very Very Important The Annual MPS 2018/19 produced
Persons (VVIP) Transport fleetfor official
functions.
AIA 0 0 0
AIA 0 0 0
6XE3URJUDP3URILOH
Responsible Officer:
Objectives:
Vote :006 Ministry of Foreign Affairs
SubProgramme Annual Workplan Outputs
Programme : 16 49 Policy, Planning and Support Services
AIA 0 0 0
AIA 0 0 0
6XE3URJUDP3URILOH
Wage Recurrent 0 0 0
AIA 0 0 0
Wage Recurrent 0 0 0
AIA 0 0 0
Wage Recurrent 0 0 0
AIA 0 0 0
Vote :006 Ministry of Foreign Affairs
SubProgramme Annual Workplan Outputs
Programme : 16 49 Policy, Planning and Support Services
6XE3URJUDP3URILOH
Objectives: To provide independent, objective assurance and consulting services designed to add value and to
improve the Ministry's operations and therefore help in accomplishment of its
objectives through a systematic and disciplined approach to evaluation of risk management, internal
controls and governance processes for effectiveness and efficiency
Follow up made on AGs recommendations FY Carried internal audit inspection of Beijing, Internal audit report on Procurement
2015/16 London missions and Guangzhou
Consulate. Payroll audit reports
Adhoc management requests reports produced
Procurement reports produced Carried out routine audits at the Ministry Report on review of Asset management
Headquarters.
Payroll audit reports produced Reports on cash advances and allowances
AIA 0 0 0
AIA 0 0 0
Vote :006 Ministry of Foreign Affairs
SubProgramme Annual Workplan Outputs
Programme : 16 49 Policy, Planning and Support Services
6XE3URJUDP3URILOH
Objectives: Building foreign service capacity through training, research and career development
AIA 0 0 0
Wage Recurrent 0 0 0
AIA 0 0 0
AIA 0 0 0
Responsible Officer:
Objectives:
Structural technical report on MOFA Headquarter Fixed door locks for Office of
produced and maintenance plan of the Building Commissioner/HRM, room 1.19 and 1.21.
carried out
Serviced air conditioners for Mweya
Assesment report on buildings, plots for renovation boardroom, in office of the Head/EAC/RS
and development produced and Head/PDU.
External Financing 0 0 0
AIA 0 0 0
Purchase of 2 Motor Vehicles and 2 motorcycles Procurement Process on going for acquiring one vehicle procured
4 saloon motor vehicles
Total Output Cost(Ushs Thousand): 454,616 0 502,000
External Financing 0 0 0
AIA 0 0 0
Purchase of software and ICT equipment Procured anti-virus software. 20 computers procured
External Financing 0 0 0
Vote :006 Ministry of Foreign Affairs
SubProgramme Annual Workplan Outputs
Programme : 16 49 Policy, Planning and Support Services
AIA 0 0 0
Photocopiers purchased
External Financing 0 0 0
AIA 0 0 0
Furniture and fittings for offices purchased Fixed curtain blinds in offices on second Furniture and fittings for office procured
floor.
External Financing 0 0 0
AIA 0 0 0
External Financing 0 0 0
AIA 0 0 0
Vote:006 Ministry of Foreign Affairs
Recurrent Budget Estimates Wage Non-Wage AIA Total Wage Non-Wage AIA Total
01 Regional and International Economic Affairs 0 0 0 0 0 120,808 0 120,808
GoU External Fin AIA Total GoU External Fin AIA Total
Total For Programme 01 0 0 0 0 2,120,584 0 0 2,120,584
Recurrent Budget Estimates Wage Non-Wage AIA Total Wage Non-Wage AIA Total
01 Regional and International Political Affairs 0 0 0 0 0 110,808 0 110,808
GoU External Fin AIA Total GoU External Fin AIA Total
Total For Programme 02 0 0 0 0 1,183,916 0 0 1,183,916
Recurrent Budget Estimates Wage Non-Wage AIA Total Wage Non-Wage AIA Total
02 Regional Co-operation 31,670 100,808 0 132,478 0 0 0 0
08 North Africa, Middle East and Rest of Africa 42,228 182,000 0 224,228 0 0 0 0
GoU External Fin AIA Total GoU External Fin AIA Total
Total For Programme 21 3,818,500 0 0 3,818,500 0 0 0 0
Recurrent Budget Estimates Wage Non-Wage AIA Total Wage Non-Wage AIA Total
01 Protocol and Public Diplomacy (Directorate) 0 0 0 0 0 120,900 0 120,900
Total Recurrent Budget Estimates for Programme 119,500 328,700 0 448,200 0 667,900 0 667,900
GoU External Fin AIA Total GoU External Fin AIA Total
Total For Programme 22 448,200 0 0 448,200 667,900 0 0 667,900
Recurrent Budget Estimates Wage Non-Wage AIA Total Wage Non-Wage AIA Total
01 Finance and Administration 3,733,321 26,273,132 0 30,006,453 0 14,980,580 0 14,980,580
Total Recurrent Budget Estimates for Programme 3,913,692 27,053,464 0 30,967,156 4,849,334 22,321,411 0 27,170,745
Development Budget Estimates GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
0027 Strengthening Foreign Affairs 773,606 0 0 773,606 712,991 0 0 712,991
Total Development Budget Estimates for Programme 773,606 0 0 773,606 712,991 0 0 712,991
GoU External Fin AIA Total GoU External Fin AIA Total
Total For Programme 49 31,740,763 0 0 31,740,763 27,883,736 0 0 27,883,736
GoU External Fin AIA Total GoU External Fin AIA Total
Employees, Goods and Services (Outputs Provided) 19,077,645 0 0 19,077,645 20,732,689 0 0 20,732,689
212102 Pension for General Civil Service 3,653,320 0 0 3,653,320 4,239,024 0 0 4,239,024
213002 Incapacity, death benefits and funeral expenses 50,000 0 0 50,000 50,000 0 0 50,000
221005 Hire of Venue (chairs, projector, etc) 1,180,000 0 0 1,180,000 1,287,836 0 0 1,287,836
221011 Printing, Stationery, Photocopying and Binding 233,509 0 0 233,509 270,458 0 0 270,458
227003 Carriage, Haulage, Freight and transport hire 60,000 0 0 60,000 60,000 0 0 60,000
Grants, Transfers and Subsides (Outputs Funded) 11,134,701 0 0 11,134,701 9,690,814 0 0 9,690,814
Table V3: Detailed Estimates by Programme, Sub Programme, Output and Item
Programmme 01 Regional and International Economic Affairs
Recurrent Budget Estimates
Outputs Provided Wage Non Wage AIA Total Wage Non Wage AIA Total
Outputs Provided Wage Non Wage AIA Total Wage Non Wage AIA Total
Outputs Provided Wage Non Wage AIA Total Wage Non Wage AIA Total
SubProgramme 04 Diaspora
Thousand Uganda Shillings 2016/17 Approved Budget 2017/18 Draft Estimates
Outputs Provided Wage Non Wage AIA Total Wage Non Wage AIA Total
Outputs Provided Wage Non Wage AIA Total Wage Non Wage AIA Total
Outputs Provided Wage Non Wage AIA Total Wage Non Wage AIA Total
Outputs Provided Wage Non Wage AIA Total Wage Non Wage AIA Total
211103 Allowances 0 0 0 0 0 30 0 30
221007 Books, Periodicals & Newspapers 0 0 0 0 0 2,000 0 2,000
221008 Computer supplies and Information Technology (IT) 0 0 0 0 0 10,000 0 10,000
Outputs Provided Wage Non Wage AIA Total Wage Non Wage AIA Total
Outputs Provided Wage Non Wage AIA Total Wage Non Wage AIA Total
Outputs Provided Wage Non Wage AIA Total Wage Non Wage AIA Total
Outputs Provided Wage Non Wage AIA Total Wage Non Wage AIA Total
Outputs Provided Wage Non Wage AIA Total Wage Non Wage AIA Total
Outputs Provided Wage Non Wage AIA Total Wage Non Wage AIA Total
Outputs Provided Wage Non Wage AIA Total Wage Non Wage AIA Total
Output 164952 Membership to International/Regional Organisations (Pan African, WFP and Others)
Outputs Provided Wage Non Wage AIA Total Wage Non Wage AIA Total
Outputs Provided Wage Non Wage AIA Total Wage Non Wage AIA Total
Outputs Provided Wage Non Wage AIA Total Wage Non Wage AIA Total
Outputs Provided Wage Non Wage AIA Total Wage Non Wage AIA Total
Outputs Provided Wage Non Wage AIA Total Wage Non Wage AIA Total
Capital Purchases GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
Recurrent Wage 1.951 1.951 1.018 1.951 1.951 1.951 1.951 1.951
Non Wage 11.526 10.705 6.428 11.051 11.051 11.051 11.051 11.051
Devt. GoU 0.080 0.846 0.043 0.258 0.846 0.846 0.846 0.846
Ext. Fin. 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
GoU Total 13.557 13.502 7.489 13.260 13.848 13.848 13.848 13.848
Total GoU+Ext Fin (MTEF) 13.557 13.502 7.489 13.260 13.848 13.848 13.848 13.848
Arrears 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total Budget 13.557 13.502 7.489 13.260 13.848 13.848 13.848 13.848
A.I.A Total 0.000 3.135 1.472 5.089 5.089 5.089 5.089 5.089
Grand Total 13.557 16.637 8.961 18.349 18.937 18.937 18.937 18.937
Total Vote Budget 13.557 16.637 8.961 18.349 18.937 18.937 18.937 18.937
Excluding Arrears
211 Wages and Salaries 4.705 0.000 0.544 5.249 5.731 0.000 0.544 6.275
213 Other Employee Costs 1.311 0.000 0.080 1.392 1.311 0.000 0.005 1.316
221 General Expenses 1.237 0.000 0.000 1.237 1.452 0.000 0.000 1.452
222 Communications 0.203 0.000 0.000 0.203 0.279 0.000 0.000 0.279
223 Utility and Property Expenses 3.571 0.000 1.474 5.045 1.964 0.000 1.329 3.293
225 Professional Services 0.000 0.000 0.000 0.000 0.150 0.000 0.000 0.150
226 Insurances and Licenses 0.027 0.000 0.134 0.161 0.027 0.000 0.134 0.161
227 Travel and Transport 1.535 0.000 0.000 1.535 2.021 0.000 0.000 2.021
228 Maintenance 0.067 0.000 0.902 0.969 0.067 0.000 1.123 1.190
Output Class : Capital Purchases 0.846 0.000 0.000 0.846 0.258 0.000 1.954 2.212
312 FIXED ASSETS 0.846 0.000 0.000 0.846 0.258 0.000 1.954 2.212
Grand Total : 13.502 0.000 3.135 16.637 13.260 0.000 5.089 18.349
Total excluding Arrears 13.502 0.000 3.135 16.637 13.260 0.000 5.089 18.349
Mission in New York Ministerial Policy Statement
Table V7.1: Past Expenditure Outturns and Medium Term Projections by Programme and SubProgramme
0398 Strengthening Mission in New York 0.080 0.846 0.043 2.212 2.800 2.800 2.800 2.800
Total for the Vote 13.557 16.637 7.489 18.349 18.937 18.937 18.937 18.937
Total Excluding Arrears 13.557 16.637 7.489 18.349 18.937 18.937 18.937 18.937
VIII. 3URJUDPPH3HUIRUPDQFHDQG0HGLXP7HUP3ODQV
Table V8.1: Programme Outcome and Outcome Indicators ( Only applicable for FY 2017/18)
-To promote Ugandas exports,Foreign Direct Investment (FDI), Tourism and Technology
Transfer.
-To promote International Law and Commitments and ensure reporting obligations on
International Treaties and Convention.s
-To mobilize and facilitate Ugandans in the diaspora to contribute towards Social-Economic
Development of Uganda.
Rating of Ugandas image abroad Very Good Very Good very Good
N/A
FY 2016/17 FY 2017/18
Appr. Budget and Planned Outputs Expenditures and Achievements by Proposed Budget and Planned
end Dec Outputs
Vote 201 Mission in New York
Gou Devt: 0 0 0
Ext Fin: 0 0 0
A.I.A: 0 0 1,954,400
Purchase of machinery
Ext Fin: 0 0 0
A.I.A: 0 0 0
N/A
1. Under staffing; The 2nd, 3rd & 5th Committee cover extensive areas that would require at least two officers to effectively
handle all areas of interest to Uganda.
2. Effective Coordination with MDAs (obtaining response on time)
3. Uganda House being an old building requires a lot of money for maintenance and upgrade to change from its current
classification to be able to charge the market rate of the area.
4. Some Ugandan procurement regulations do not apply in the US; also once a company is not awarded a contract, they decline to
participate in the bidding process in future; also amounts involved are small to attract most companies here.
Plans to improve Vote Performance
Mission in New York Ministerial Policy Statement
7DEOH9RWH6WDIILQJ3URILOHE\3RVW
Mission in England Ministerial Policy Statement
1. Organised meetings between H.E President Yoweri Museveni and investors in the United Kingdom.
2. Organised meetings between H.E Edward Kiwanuka Ssekandi, the vice President of Uganda and investors in the United
Kingdom.
3. Met with investors from Liverpool regarding investment opportunities in Uganda.
4. Visited Norbrook Industries inn Northern Ireland about the prospects of expanding their operations in Uganda.
5. Hosted an art exhibition at the chancery building, showcasing art from Uganda.
6. Participated in meetings aimed at promoting tourism in Uganda
1. Linking up Uganda tour operators with their counterparts in the United Kingdom.
2. dentifying companies in the UK to undertake professional investment promotion activities to galvanize investment in
key selected sectors in Uganda.
3. Organizing meetings with the business community in the United Kingdom about investing in Uganda.
Recurrent Wage 1.300 1.300 0.504 1.300 1.300 1.300 1.300 1.300
Non Wage 4.004 4.504 2.099 4.578 4.578 4.578 4.578 4.578
Devt. GoU 0.200 0.206 0.000 0.460 0.206 0.206 0.206 0.206
Ext. Fin. 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
GoU Total 5.504 6.010 2.603 6.338 6.084 6.084 6.084 6.084
Total GoU+Ext Fin (MTEF) 5.504 6.010 2.603 6.338 6.084 6.084 6.084 6.084
Arrears 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total Budget 5.504 6.010 2.603 6.338 6.084 6.084 6.084 6.084
A.I.A Total N/A N/A N/A N/A N/A N/A N/A N/A
Grand Total 5.504 6.010 2.603 6.338 6.084 6.084 6.084 6.084
Total Vote Budget 5.504 6.010 2.603 6.338 6.084 6.084 6.084 6.084
Excluding Arrears
211 Wages and Salaries 3.119 0.000 0.000 3.119 3.119 0.000 0.000 3.119
212 Social Contributions 0.103 0.000 0.000 0.103 0.103 0.000 0.000 0.103
213 Other Employee Costs 0.060 0.000 0.000 0.060 0.060 0.000 0.000 0.060
221 General Expenses 0.408 0.000 0.000 0.408 0.408 0.000 0.000 0.408
222 Communications 0.285 0.000 0.000 0.285 0.285 0.000 0.000 0.285
223 Utility and Property Expenses 1.291 0.000 0.000 1.291 1.291 0.000 0.000 1.291
226 Insurances and Licenses 0.070 0.000 0.000 0.070 0.144 0.000 0.000 0.144
227 Travel and Transport 0.377 0.000 0.000 0.377 0.377 0.000 0.000 0.377
228 Maintenance 0.091 0.000 0.000 0.091 0.091 0.000 0.000 0.091
Output Class : Capital Purchases 0.206 0.000 0.000 0.206 0.460 0.000 0.000 0.460
312 FIXED ASSETS 0.206 0.000 0.000 0.206 0.460 0.000 0.000 0.460
Grand Total : 6.010 0.000 0.000 6.010 6.338 0.000 0.000 6.338
Total excluding Arrears 6.010 0.000 0.000 6.010 6.338 0.000 0.000 6.338
Mission in England Ministerial Policy Statement
Table V7.1: Past Expenditure Outturns and Medium Term Projections by Programme and SubProgramme
0894 Strengthening Mission in England 0.200 0.206 0.000 0.460 0.206 0.206 0.206 0.206
Total for the Vote 5.504 6.010 2.603 6.338 6.084 6.084 6.084 6.084
Total Excluding Arrears 5.504 6.010 2.603 6.338 6.084 6.084 6.084 6.084
VIII. 3URJUDPPH3HUIRUPDQFHDQG0HGLXP7HUP3ODQV
Table V8.1: Programme Outcome and Outcome Indicators ( Only applicable for FY 2017/18)
N/A
Ext Fin: 0 0 0
A.I.A: 0 0 0
Ext Fin: 0 0 0
A.I.A: 0 0 0
Ext Fin: 0 0 0
A.I.A: 0 0 0
Ext Fin: 0 0 0
A.I.A: 0 0 0
The mission has requested the Ministry of Finance to increase its current budget ceiling.
The Mission intends to use the budget on Economic and Commercial Diplomacy to undertake the activities in this area that had
been halted due to lack of funds.
The Mission has included its budget for FY 2017/18, an officer to beef up numbers at Uganda High Commission, London.
$OVRWKH0LVVLRQKDVEXGJHWHGIRUFRQVXOWDQF\VHUYLFHVLQ)<DLPHGDWFRPLQJXSZLWKDSURSRVDOWRXQGHUWDNHUHSDLUV
on all its properties.
7DEOH9RWH6WDIILQJ3URILOHE\3RVW
Mission in Canada Ministerial Policy Statement
Recurrent Wage 0.972 0.972 0.486 0.972 0.972 0.972 0.972 0.972
Non Wage 3.669 3.553 2.472 3.553 3.553 3.553 3.553 3.553
Devt. GoU 1.504 0.150 0.150 0.060 0.150 0.150 0.150 0.150
Ext. Fin. 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
GoU Total 6.145 4.675 3.108 4.585 4.675 4.675 4.675 4.675
Total GoU+Ext Fin (MTEF) 6.145 4.675 3.108 4.585 4.675 4.675 4.675 4.675
Arrears 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total Budget 6.145 4.675 3.108 4.585 4.675 4.675 4.675 4.675
A.I.A Total N/A N/A N/A N/A N/A N/A N/A N/A
Grand Total 6.145 4.675 3.108 4.585 4.675 4.675 4.675 4.675
Total Vote Budget 6.145 4.675 3.108 4.585 4.675 4.675 4.675 4.675
Excluding Arrears
211 Wages and Salaries 2.322 0.000 0.000 2.322 2.322 0.000 0.000 2.322
213 Other Employee Costs 0.332 0.000 0.000 0.332 0.332 0.000 0.000 0.332
221 General Expenses 0.107 0.000 0.000 0.107 0.107 0.000 0.000 0.107
222 Communications 0.065 0.000 0.000 0.065 0.065 0.000 0.000 0.065
223 Utility and Property Expenses 1.471 0.000 0.000 1.471 1.471 0.000 0.000 1.471
226 Insurances and Licenses 0.019 0.000 0.000 0.019 0.019 0.000 0.000 0.019
227 Travel and Transport 0.171 0.000 0.000 0.171 0.171 0.000 0.000 0.171
228 Maintenance 0.038 0.000 0.000 0.038 0.038 0.000 0.000 0.038
Output Class : Capital Purchases 0.150 0.000 0.000 0.150 0.060 0.000 0.000 0.060
312 FIXED ASSETS 0.150 0.000 0.000 0.150 0.060 0.000 0.000 0.060
Grand Total : 4.675 0.000 0.000 4.675 4.585 0.000 0.000 4.585
Total excluding Arrears 4.675 0.000 0.000 4.675 4.585 0.000 0.000 4.585
9,,%XGJHW%\3URJUDPPH$QG6XESURJUDPPH
Mission in Canada Ministerial Policy Statement
0399 Strengthening Mission in Canada 1.504 0.150 0.150 0.060 0.150 0.150 0.150 0.150
Total for the Vote 6.145 4.675 3.108 4.585 4.675 4.675 4.675 4.675
Total Excluding Arrears 6.145 4.675 3.108 4.585 4.675 4.675 4.675 4.675
VIII. 3URJUDPPH3HUIRUPDQFHDQG0HGLXP7HUP3ODQV
Table V8.1: Programme Outcome and Outcome Indicators ( Only applicable for FY 2017/18)
FY 2016/17 FY 2017/18
Appr. Budget and Planned Outputs Expenditures and Achievements by Proposed Budget and Planned
end Dec Outputs
Vote 203 Mission in Canada
Ext Fin: 0 0 0
A.I.A: 0 0 0
Ext Fin: 0 0 0
A.I.A: 0 0 0
Under funding in recurrent budget hence some planned activities not undertaken
7DEOH9RWH6WDIILQJ3URILOHE\3RVW
Mission in India Ministerial Policy Statement
Strategic Objective
Promote Economic / commercial diplomacy
Provide diplomatic, protocol and consular services
Promote public diplomacy including enhancement of Ugandas images abroad
Mobilize the Diaspora for development
Promote public diplomacy including enhancement of Ugandas images abroad
Strengthen institutional capacity of MoFA and affiliated institutions to deliver a result oriented foreign policy for Uganda
i. Negotiate with the Ministry of External Affairs for Increase of ITEC and other scholarships for Ugandan Nationals.
ii. Met with various hospital executives and discussed future cooperation; and also visited sick Ugandans at
Medanta,BLK hospital and Apollo hospital.
iii. Coordinated protocol arrangements during the Singapore -Africa High Level Ministerial visit in Singapore, 20th to
26th August 2016 in Singapore.
iv. Visited Jailed Ugandan in Nepal
v. Issued 200 Visa and emergency certificates worth INR (1,021,722) equivalent of UGX 52,107,822.
vi. Coordinated the repatriation of Human remains of deceased Ugandans.
vii. Participated in Singapore-Africa High Level Ministerial Visit (20th to 22nd August, the Africa Singapore Business
Forum (23rd to 25th).
viii. Initiated MoU on promotion of Pulses production and export with India; Participated in the tourism and cultural
expo in Kathmandu, Nepal, and Jaipur in India.
ix. Participated in the India Africa Investment forum in Mumbai, India.
x. Participated in the Investment forum in Gujarat, India; Attended the Africa Investors forum in Coimbator, Tamil Naddu and
connected India and Ugandan entrepreneurs.
xi. Met with Engineers India, and Hindustan India Ltd and discussed investments in mineral/oil sector, and Copper mining in
Uganda.
xii. Secured one training opportunity in Singapore for Ugandan educationist and forwarded other Scholarship opportunities from
Indian Universities to Ministry of Foreign Affairs.
xiii. Negotiated the agreement for elimination of visa requirements for Ugandan holders of Diplomatic and official passports.
Working on expanding this to include visa-on- arrivals for Ugandan Nationals travelling to India.
xiv. Attended the All Ladies Leaguea subsidiary of Women Economic Forum and sought participation for Uganda Women in
May 2017 at the Annual Forum in Delhi.
xv. Worked with Indias Ministry of External Affairs to coordinate the repatriation of detained Ugandans from India.
Mission in India Ministerial Policy Statement
- Coordinated the official visits of Ugandas Chief Justice Hon. Bart Katurebe, Hon. Minister of Energy, Hon. Irene Muloni,
among others to India.
- Visited the jailed Ugandan in Nepal and participated in the Nepal Cultural show which was attended by Ugandan Performance
and literaly scholars.
- Met with and dialogued with Overseas Infrastructural Alliance company who are interested in rural electrification programme .
- Secured Pulse Importers; The Mission identified and established contacts with Pulses importers who were seriously interested.
- Participated in the Agricultural Investment meeting in Chandigarh, India and met with several company directors.
- Negotiated a Memorandum of Understanding (MoU) with the Government of India for the promotion of Pulses production and
Export.
- Participated in and made a presentation on status of Uganda cotton and textile industry to the Mumbai-based Textile Machinery
Exhibition
- Met Chalo Tours and interested them to send tourists to Uganda. Met Teleradiology team based in Bangalore and encouraged
them to go to Uganda for further collaboration.
- Met with Times of India and discussed possibility of promoting Uganda through their media; Reached out and visited the
factory and production lines of Bajaj process pack company, a subsidiary of Bajaj company, in Noida, India ; Participated in
AGROTECH and identified appropriate technology for Uganda;- Secured an Indian investor who is currently building a hospital
in Bukoto, Kampala.;- Discussing with Medanta and Apollo hospitals and other Super specialty facilities in India on expanding
collaboration with Ugandas Ministry of Health in the training and skilling of Ugandan doctors to manage medical cases that
require specialized attention in Uganda.
Mission in India Ministerial Policy Statement
- The mission also repatriated remains of fallen Ugandan who was murdered by an Indian National in Bangalore.
Further issued No Objection Certificates to Ugandan patients.
- The High Commissioner visited Mumbai where the Uganda consulate was to be established; further more visits
were made to Kerala where the Mission intends to set up another Consulate.
- Coordinated the visit to Uganda by the Vice President of India, H.E Muhammed Hammid Ansari and his delegation
form 21st-23rd March 2017.
- Further coordinated the visit by the Rt. Hon. Prime Minister Ruhakana Rugunda and his delegation plus Ugandan
business people to Mumbaiwhere they met key investors and held other bilateral meetings with the Governor of
Maharasthra State.( 6th-9th ) March 2017.
- Coordinated the Prime Minister's visit to Gujarat state where he visited farms and other factories that deal with value
addition to agriculture. (12th -13th ) March 2017.
Recurrent Wage 0.306 0.306 0.127 0.306 0.306 0.306 0.306 0.306
Non Wage 3.690 3.890 1.039 3.963 3.963 3.963 3.963 3.963
Devt. GoU 0.123 0.250 0.131 0.235 0.250 0.250 0.250 0.250
Ext. Fin. 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
GoU Total 4.118 4.446 1.297 4.503 4.518 4.518 4.518 4.518
Total GoU+Ext Fin (MTEF) 4.118 4.446 1.297 4.503 4.518 4.518 4.518 4.518
Arrears 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total Budget 4.118 4.446 1.297 4.503 4.518 4.518 4.518 4.518
A.I.A Total N/A N/A N/A N/A N/A N/A N/A N/A
Grand Total 4.118 4.446 1.297 4.503 4.518 4.518 4.518 4.518
Total Vote Budget 4.118 4.446 1.297 4.503 4.518 4.518 4.518 4.518
Excluding Arrears
211103 Allowances 1.018 0.000 0.000 1.018 1.170 0.000 0.000 1.170
211105 Missions staff salaries 0.306 0.000 0.000 0.306 0.306 0.000 0.000 0.306
212101 Social Security Contributions 0.000 0.000 0.000 0.000 0.031 0.000 0.000 0.031
212201 Social Security Contributions 0.031 0.000 0.000 0.031 0.000 0.000 0.000 0.000
213001 Medical expenses (To employees) 0.107 0.000 0.000 0.107 0.095 0.000 0.000 0.095
221001 Advertising and Public Relations 0.161 0.000 0.000 0.161 0.162 0.000 0.000 0.162
221002 Workshops and Seminars 0.015 0.000 0.000 0.015 0.015 0.000 0.000 0.015
221005 Hire of Venue (chairs, projector, etc) 0.031 0.000 0.000 0.031 0.031 0.000 0.000 0.031
221007 Books, Periodicals & Newspapers 0.002 0.000 0.000 0.002 0.005 0.000 0.000 0.005
221008 Computer supplies and Information 0.037 0.000 0.000 0.037 0.037 0.000 0.000 0.037
Technology (IT)
221009 Welfare and Entertainment 0.019 0.000 0.000 0.019 0.020 0.000 0.000 0.020
221011 Printing, Stationery, Photocopying and 0.042 0.000 0.000 0.042 0.041 0.000 0.000 0.041
Binding
222001 Telecommunications 0.032 0.000 0.000 0.032 0.032 0.000 0.000 0.032
Mission in India Ministerial Policy Statement
223001 Property Expenses 0.025 0.000 0.000 0.025 0.020 0.000 0.000 0.020
223003 Rent (Produced Assets) to private entities 1.584 0.000 0.000 1.584 1.553 0.000 0.000 1.553
223004 Guard and Security services 0.044 0.000 0.000 0.044 0.062 0.000 0.000 0.062
223005 Electricity 0.187 0.000 0.000 0.187 0.154 0.000 0.000 0.154
223006 Water 0.010 0.000 0.000 0.010 0.007 0.000 0.000 0.007
226001 Insurances 0.010 0.000 0.000 0.010 0.008 0.000 0.000 0.008
227001 Travel inland 0.158 0.000 0.000 0.158 0.158 0.000 0.000 0.158
227002 Travel abroad 0.267 0.000 0.000 0.267 0.267 0.000 0.000 0.267
227004 Fuel, Lubricants and Oils 0.053 0.000 0.000 0.053 0.043 0.000 0.000 0.043
228002 Maintenance - Vehicles 0.053 0.000 0.000 0.053 0.043 0.000 0.000 0.043
Output Class : Capital Purchases 0.250 0.000 0.000 0.250 0.235 0.000 0.000 0.235
312201 Transport Equipment 0.150 0.000 0.000 0.150 0.200 0.000 0.000 0.200
312202 Machinery and Equipment 0.000 0.000 0.000 0.000 0.035 0.000 0.000 0.035
312203 Furniture & Fixtures 0.100 0.000 0.000 0.100 0.000 0.000 0.000 0.000
Grand Total : 4.446 0.000 0.000 4.446 4.503 0.000 0.000 4.503
Total excluding Arrears 4.446 0.000 0.000 4.446 4.503 0.000 0.000 4.503
9,,%XGJHW%\3URJUDPPH$QG6XESURJUDPPH
Table V7.1: Past Expenditure Outturns and Medium Term Projections by Programme and SubProgramme
0893 Strengthening Mission in India 0.123 0.250 0.131 0.235 0.250 0.250 0.250 0.250
Total for the Vote 4.118 4.446 1.297 4.503 4.518 4.518 4.518 4.518
Total Excluding Arrears 4.118 4.446 1.297 4.503 4.518 4.518 4.518 4.518
VIII. 3URJUDPPH3HUIRUPDQFHDQG0HGLXP7HUP3ODQV
Table V8.1: Programme Outcome and Outcome Indicators ( Only applicable for FY 2017/18)
N/A
N/A
under funding for Development budget leading to failure to acquire property for Uganda in India as per the mission charter
Underfunding for the recurrent budget leading to failure to handle trafficked ugandans as per the mission charter
inadequate coordination with private sector companies for promotion of Uganda
Plans to improve Vote Performance
Mission in Egypt Ministerial Policy Statement
ii.Strategic Objective
i. Promote Economic / commercial diplomacy
ii. Provide diplomatic, protocol and consular services
iii. Promote public diplomacy including enhancement of Ugandas images abroad
iv. Mobilize the Diaspora for development
v. Promote public diplomacy including enhancement of Ugandas images abroad
vi. Strengthen institutional capacity of MoFA and affiliated institutions to deliver a result oriented foreign policy for
Uganda
Recurrent Wage 0.544 0.544 0.272 0.544 0.544 0.544 0.544 0.544
Non Wage 1.799 1.749 1.052 1.798 1.798 1.798 1.798 1.798
Devt. GoU 0.000 0.728 0.007 0.310 0.728 0.728 0.728 0.728
Ext. Fin. 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
GoU Total 2.343 3.021 1.331 2.652 3.071 3.071 3.071 3.071
Total GoU+Ext Fin (MTEF) 2.343 3.021 1.331 2.652 3.071 3.071 3.071 3.071
Arrears 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total Budget 2.343 3.021 1.331 2.652 3.071 3.071 3.071 3.071
A.I.A Total N/A N/A N/A N/A N/A N/A N/A N/A
Grand Total 2.343 3.021 1.331 2.652 3.071 3.071 3.071 3.071
Total Vote Budget 2.343 3.021 1.331 2.652 3.071 3.071 3.071 3.071
Excluding Arrears
211 Wages and Salaries 1.177 0.000 0.000 1.177 1.317 0.000 0.000 1.317
212 Social Contributions 0.157 0.000 0.000 0.157 0.047 0.000 0.000 0.047
213 Other Employee Costs 0.084 0.000 0.000 0.084 0.084 0.000 0.000 0.084
221 General Expenses 0.072 0.000 0.000 0.072 0.072 0.000 0.000 0.072
222 Communications 0.066 0.000 0.000 0.066 0.066 0.000 0.000 0.066
223 Utility and Property Expenses 0.478 0.000 0.000 0.478 0.498 0.000 0.000 0.498
226 Insurances and Licenses 0.014 0.000 0.000 0.014 0.014 0.000 0.000 0.014
227 Travel and Transport 0.222 0.000 0.000 0.222 0.222 0.000 0.000 0.222
228 Maintenance 0.023 0.000 0.000 0.023 0.023 0.000 0.000 0.023
Output Class : Capital Purchases 0.728 0.000 0.000 0.728 0.310 0.000 0.000 0.310
312 FIXED ASSETS 0.728 0.000 0.000 0.728 0.310 0.000 0.000 0.310
Grand Total : 3.021 0.000 0.000 3.021 2.652 0.000 0.000 2.652
Total excluding Arrears 3.021 0.000 0.000 3.021 2.652 0.000 0.000 2.652
Mission in Egypt Ministerial Policy Statement
Table V7.1: Past Expenditure Outturns and Medium Term Projections by Programme and SubProgramme
1064 Strengthening Mission in Egypt 0.000 0.728 0.007 0.310 0.728 0.728 0.728 0.728
Total for the Vote 2.343 3.021 1.331 2.652 3.071 3.071 3.071 3.071
Total Excluding Arrears 2.343 3.021 1.331 2.652 3.071 3.071 3.071 3.071
VIII. 3URJUDPPH3HUIRUPDQFHDQG0HGLXP7HUP3ODQV
Table V8.1: Programme Outcome and Outcome Indicators ( Only applicable for FY 2017/18)
Increased Trade ,Investment and Tourism and benefits for the use of Nile waters between Uganda and
Egypt,Syria,Israel and Lebanon
Ext Fin: 0 0 0
A.I.A: 0 0 0
Ext Fin: 0 0 0
A.I.A: 0 0 0
Machinery and equipment Purchase of Lap top for the Consular officer Purchased Machinery & Equipment
Ext Fin: 0 0 0
A.I.A: 0 0 0
Ext Fin: 0 0 0
A.I.A: 0 0 0
Volatility of the Foreign Exchanges which eats into our Vote Allocation
Lobbying for more Funding from Ministry of Finance,Planning and Economic Development
7DEOH9RWH6WDIILQJ3URILOHE\3RVW
Mission in Kenya Ministerial Policy Statement
Obtained and maintained contacts with international and regional organizations and institutions in Kenya. Attend
Engaged with key stake holders in education both Uganda and Kenya to promote Ugandan Institutions of Higher
Education.
Attended relevant meetings with stakeholders Organize and attend education expos
Attending to all education inquiries Presentations to key stakeholders participating in 2 tourism fairs & exhibitions
211 Wages and Salaries 1.416 0.000 0.000 1.416 1.446 0.000 0.000 1.446
212 Social Contributions 0.091 0.000 0.000 0.091 0.021 0.000 0.000 0.021
213 Other Employee Costs 0.107 0.000 0.000 0.107 0.117 0.000 0.000 0.117
221 General Expenses 0.372 0.000 0.000 0.372 0.401 0.000 0.000 0.401
222 Communications 0.067 0.000 0.000 0.067 0.067 0.000 0.000 0.067
223 Utility and Property Expenses 0.525 0.000 0.000 0.525 0.538 0.000 0.000 0.538
226 Insurances and Licenses 0.035 0.000 0.000 0.035 0.042 0.000 0.000 0.042
227 Travel and Transport 0.289 0.000 0.000 0.289 0.294 0.000 0.000 0.294
228 Maintenance 0.050 0.000 0.000 0.050 0.455 0.000 0.000 0.455
Output Class : Capital Purchases 0.320 0.000 0.000 0.320 0.180 0.000 0.000 0.180
312 FIXED ASSETS 0.320 0.000 0.000 0.320 0.180 0.000 0.000 0.180
Grand Total : 3.274 0.000 0.000 3.274 3.562 0.000 0.000 3.562
Total excluding Arrears 3.274 0.000 0.000 3.274 3.562 0.000 0.000 3.562
Mission in Kenya Ministerial Policy Statement
Table V7.1: Past Expenditure Outturns and Medium Term Projections by Programme and SubProgramme
0892 Strengthening Mission in Kenya 2.546 0.320 0.076 0.180 0.320 0.320 0.320 0.320
Total for the Vote 5.244 3.274 1.947 3.562 3.302 3.302 3.302 3.302
Total Excluding Arrears 5.244 3.274 1.947 3.562 3.302 3.302 3.302 3.302
FY 2016/17 FY 2017/18
Appr. Budget and Planned Outputs Expenditures and Achievements by Proposed Budget and Planned
end Dec Outputs
Vote 206 Mission in Kenya
Vehicle Procurement process for the vehicle is at the purchase of Motor vehicle for DHC
contracts committee stage
Total Output Cost(Ushs Thousand) 150,000 0 180,000
Ext Fin: 0 0 0
A.I.A: 0 0 0
Ext Fin: 0 0 0
A.I.A: 0 0 0
Ext Fin: 0 0 0
A.I.A: 0 0 0
Major changes in resource allocation over and above the Justification for proposed Changes in Expenditure
previous financial year and Outputs
Programme : 16 52 Overseas Mission Services
Output: 16 5277 Purchase of machinery
Change in Allocation (UShs Bn) : -0.070
1. Pursue additional funding from Ministry of Finance, Planning and Economic Development
211 Wages and Salaries 1.372 0.000 0.000 1.372 1.372 0.000 0.000 1.372
212 Social Contributions 0.015 0.000 0.000 0.015 0.015 0.000 0.000 0.015
213 Other Employee Costs 0.093 0.000 0.000 0.093 0.078 0.000 0.000 0.078
221 General Expenses 0.130 0.000 0.000 0.130 0.145 0.000 0.000 0.145
222 Communications 0.059 0.000 0.000 0.059 0.045 0.000 0.000 0.045
223 Utility and Property Expenses 0.750 0.000 0.000 0.750 0.667 0.000 0.000 0.667
226 Insurances and Licenses 0.018 0.000 0.000 0.018 0.018 0.000 0.000 0.018
227 Travel and Transport 0.198 0.000 0.000 0.198 0.296 0.000 0.000 0.296
228 Maintenance 0.021 0.000 0.000 0.021 0.021 0.000 0.000 0.021
Output Class : Capital Purchases 1.039 0.000 0.000 1.039 1.100 0.000 0.000 1.100
312 FIXED ASSETS 1.039 0.000 0.000 1.039 1.100 0.000 0.000 1.100
Grand Total : 3.696 0.000 0.000 3.696 3.757 0.000 0.000 3.757
Total excluding Arrears 3.696 0.000 0.000 3.696 3.757 0.000 0.000 3.757
Mission in Tanzania Ministerial Policy Statement
Table V7.1: Past Expenditure Outturns and Medium Term Projections by Programme and SubProgramme
0400 Strengthening Mission in Tanzania 1.352 1.039 1.039 1.100 1.039 1.039 1.039 1.039
Total for the Vote 3.391 3.696 2.657 3.757 3.696 3.696 3.696 3.696
Total Excluding Arrears 3.391 3.696 2.657 3.757 3.696 3.696 3.696 3.696
To Enhance National Security, development, and the Country's image in the region and well being of
Ugandans.
N/A
Official residence renovated tittle deeds for the following properties Renovation of Residential and Non-Residential
acquired;plot 25 Msasani Road oysterbay Buildings Undertaken
Chancery renovated (chancery); plot 1967 yasser arafat road and
plot 1949 kauda drive oysterbay
Ext Fin: 0 0 0
A.I.A: 0 0 0
Ext Fin: 0 0 0
A.I.A: 0 0 0
Ext Fin: 0 0 0
A.I.A: 0 0 0
Ext Fin: 0 0 0
A.I.A: 0 0 0
1. Insufficient funding to carry out key priority areas such as full renovation of the Chancery and official residence, purchase
of security equipment and furniture & fittings for the Chancery
2. No funding provided for cross cutting issues( HIV/AIDs, Gender and Environment)
Engagement with MoFPED for enhancement of budget ceiling to able the Mission to effectively deliver its mandate.
To promote and protect Uganda's interests in Nigeria and the other 14 Economic States of West African States
(ECOWAS).
Recurrent Wage 0.222 0.222 0.144 0.222 0.222 0.222 0.222 0.222
Non Wage 1.747 1.998 0.876 2.036 2.036 2.036 2.036 2.036
Devt. GoU 0.000 0.114 0.000 0.410 0.114 0.114 0.114 0.114
Ext. Fin. 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
GoU Total 1.970 2.334 1.020 2.669 2.373 2.373 2.373 2.373
Total GoU+Ext Fin (MTEF) 1.970 2.334 1.020 2.669 2.373 2.373 2.373 2.373
Arrears 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total Budget 1.970 2.334 1.020 2.669 2.373 2.373 2.373 2.373
A.I.A Total N/A N/A N/A N/A N/A N/A N/A N/A
Grand Total 1.970 2.334 1.020 2.669 2.373 2.373 2.373 2.373
Total Vote Budget 1.970 2.334 1.020 2.669 2.373 2.373 2.373 2.373
Excluding Arrears
211 Wages and Salaries 1.131 0.000 0.000 1.131 1.131 0.000 0.000 1.131
212 Social Contributions 0.072 0.000 0.000 0.072 0.072 0.000 0.000 0.072
213 Other Employee Costs 0.151 0.000 0.000 0.151 0.060 0.000 0.000 0.060
221 General Expenses 0.060 0.000 0.000 0.060 0.127 0.000 0.000 0.127
222 Communications 0.027 0.000 0.000 0.027 0.060 0.000 0.000 0.060
223 Utility and Property Expenses 0.596 0.000 0.000 0.596 0.445 0.000 0.000 0.445
226 Insurances and Licenses 0.001 0.000 0.000 0.001 0.006 0.000 0.000 0.006
227 Travel and Transport 0.156 0.000 0.000 0.156 0.291 0.000 0.000 0.291
228 Maintenance 0.025 0.000 0.000 0.025 0.066 0.000 0.000 0.066
Output Class : Capital Purchases 0.114 0.000 0.000 0.114 0.410 0.000 0.000 0.410
312 FIXED ASSETS 0.114 0.000 0.000 0.114 0.410 0.000 0.000 0.410
Grand Total : 2.334 0.000 0.000 2.334 2.669 0.000 0.000 2.669
Total excluding Arrears 2.334 0.000 0.000 2.334 2.669 0.000 0.000 2.669
Mission in Nigeria Ministerial Policy Statement
Table V7.1: Past Expenditure Outturns and Medium Term Projections by Programme and SubProgramme
0401 Strengthening Mission in Nigeria 0.000 0.114 0.000 0.410 0.114 0.114 0.114 0.114
Total for the Vote 1.970 2.334 1.020 2.669 2.373 2.373 2.373 2.373
Total Excluding Arrears 1.970 2.334 1.020 2.669 2.373 2.373 2.373 2.373
VIII. 3URJUDPPH3HUIRUPDQFHDQG0HGLXP7HUP3ODQV
Table V8.1: Programme Outcome and Outcome Indicators ( Only applicable for FY 2017/18)
Head of Mission
Programme Outcome: Enhanced National security Development,the county's image abroad and welbeing of Ugandans
Sector Outcomes contributed to by the Programme Outcome
1. Improved foreign relations for commercial diplomacy
Performance Targets
Outcome Indicators 2015/16 2016/17 2017/18 2018/19 2019/20
Actual Target Actual Target Projection Projection
number of cooperation frameworks negotiated and 3 3 3
concluded
percentage change of foreign exchange inflows. 70% 70% 70%
N/A
Ext Fin: 0 0 0
A.I.A: 0 0 0
Ext Fin: 0 0 0
A.I.A: 0 0 0
procurement and purchase of machinery and Upgrading equipment in the server room and buy
Machinery and equipment purchased equipment is almost complete a mowing machine
Total Output Cost(Ushs Thousand) 14,276 0 0
Ext Fin: 0 0 0
A.I.A: 0 0 0
Furniture and fittings purchased procurement and purchase of furniture and Purchase Furniture for Officers residences and
fittings is almost complete Offices
Total Output Cost(Ushs Thousand) 100,000 0 0
Ext Fin: 0 0 0
A.I.A: 0 0 0
Inadequate Budget allocations given the Coverage of the Mission( Accredited to 14 other Countries)
)ROORZXSZLWK0RFDDQGMLQLVWU\RI)LQDQFHIRULPSURYHPHQWRIWKH
EXGJHW
Opening of consulates in other areas of accreditation
Development of the Chancery plot
XI. Vote Cross Cutting Policy And Other Budgetary Issues
Table 11.1: Cross- Cutting Policy Issues
7DEOH9RWH6WDIILQJ3URILOHE\3RVW
Mission in South Africa Ministerial Policy Statement
ii.Strategic Objective
i. Promote Economic / commercial diplomacy
ii. Provide diplomatic, protocol and consular services
iii. Promote public diplomacy including enhancement of Ugandas images abroad
iv. Mobilize the Diaspora for development
v. Promote public diplomacy including enhancement of Ugandas images abroad
vi. Strengthen institutional capacity of MoFA and affiliated institutions to deliver a result oriented foreign policy
for Uganda
Recurrent Wage 0.370 0.370 0.185 0.370 0.370 0.370 0.370 0.370
Non Wage 1.802 2.085 1.633 2.085 2.085 2.085 2.085 2.085
Devt. GoU 0.724 0.358 0.143 0.188 0.358 0.358 0.358 0.358
Ext. Fin. 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
GoU Total 2.895 2.813 1.961 2.643 2.813 2.813 2.813 2.813
Total GoU+Ext Fin (MTEF) 2.895 2.813 1.961 2.643 2.813 2.813 2.813 2.813
Arrears 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total Budget 2.895 2.813 1.961 2.643 2.813 2.813 2.813 2.813
A.I.A Total N/A N/A N/A N/A N/A N/A N/A N/A
Grand Total 2.895 2.813 1.961 2.643 2.813 2.813 2.813 2.813
Total Vote Budget 2.895 2.813 1.961 2.643 2.813 2.813 2.813 2.813
Excluding Arrears
211 Wages and Salaries 1.241 0.000 0.000 1.241 1.266 0.000 0.000 1.266
213 Other Employee Costs 0.139 0.000 0.000 0.139 0.136 0.000 0.000 0.136
221 General Expenses 0.231 0.000 0.000 0.231 0.224 0.000 0.000 0.224
222 Communications 0.074 0.000 0.000 0.074 0.081 0.000 0.000 0.081
223 Utility and Property Expenses 0.352 0.000 0.000 0.352 0.340 0.000 0.000 0.340
226 Insurances and Licenses 0.025 0.000 0.000 0.025 0.035 0.000 0.000 0.035
227 Travel and Transport 0.339 0.000 0.000 0.339 0.319 0.000 0.000 0.319
228 Maintenance 0.054 0.000 0.000 0.054 0.054 0.000 0.000 0.054
Output Class : Capital Purchases 0.358 0.000 0.000 0.358 0.188 0.000 0.000 0.188
312 FIXED ASSETS 0.358 0.000 0.000 0.358 0.188 0.000 0.000 0.188
Grand Total : 2.813 0.000 0.000 2.813 2.643 0.000 0.000 2.643
Total excluding Arrears 2.813 0.000 0.000 2.813 2.643 0.000 0.000 2.643
9,,%XGJHW%\3URJUDPPH$QG6XESURJUDPPH
Mission in South Africa Ministerial Policy Statement
0972 Strengthening Mission in South Africa 0.724 0.358 0.143 0.188 0.358 0.358 0.358 0.358
Total for the Vote 2.895 2.813 1.961 2.643 2.813 2.813 2.813 2.813
Total Excluding Arrears 2.895 2.813 1.961 2.643 2.813 2.813 2.813 2.813
VIII. 3URJUDPPH3HUIRUPDQFHDQG0HGLXP7HUP3ODQV
Table V8.1: Programme Outcome and Outcome Indicators ( Only applicable for FY 2017/18)
N/A
Vehicle Vehicle acquired at the end of the quarter with Utility car procured
balance to be paid.
Total Output Cost(Ushs Thousand) 200,000 80,000 150,000
Ext Fin: 0 0 0
A.I.A: 0 0 0
Ext Fin: 0 0 0
A.I.A: 0 0 0
Ext Fin: 0 0 0
A.I.A: 0 0 0
Inadequate funding to carry out mission activities as the mission is in charge of other South African countries ie
Namibia,Zimbabwe,Lesotho,Botswana and Swaziland.
,QDGHTXDWHIRUHLJQVHUYLFHDOORZDQFHVIRUKRPHEDVHGVWDIIGXHWRLQDGHTXDWHEXGJHWDOORFDWLRQFHLOLQJ
Inadequate training for staff to acquire extra skills and expertise to undertake certain functions e.g Procurement and some
immigration issues.
Plans to improve Vote Performance
211 Wages and Salaries 2.494 0.000 0.000 2.494 2.494 0.000 0.000 2.494
213 Other Employee Costs 0.332 0.000 0.000 0.332 0.333 0.000 0.000 0.333
221 General Expenses 0.812 0.000 0.000 0.812 0.812 0.000 0.000 0.812
222 Communications 0.329 0.000 0.000 0.329 0.329 0.000 0.000 0.329
223 Utility and Property Expenses 1.883 0.000 0.000 1.883 1.882 0.000 0.000 1.882
226 Insurances and Licenses 0.052 0.000 0.000 0.052 0.052 0.000 0.000 0.052
227 Travel and Transport 0.871 0.000 0.000 0.871 1.001 0.000 0.000 1.001
228 Maintenance 0.305 0.000 0.000 0.305 0.329 0.000 0.000 0.329
Output Class : Capital Purchases 0.517 0.000 0.000 0.517 0.100 0.000 0.000 0.100
312 FIXED ASSETS 0.517 0.000 0.000 0.517 0.100 0.000 0.000 0.100
Grand Total : 7.595 0.000 0.000 7.595 7.332 0.000 0.000 7.332
Total excluding Arrears 7.595 0.000 0.000 7.595 7.332 0.000 0.000 7.332
0402 Strengthening Mission in Washington 0.000 0.517 0.517 0.100 0.517 0.517 0.517 0.517
Total for the Vote 7.270 7.595 5.151 7.332 7.749 7.749 7.749 7.749
Total Excluding Arrears 7.270 7.595 5.151 7.332 7.749 7.749 7.749 7.749
N/A
Ext Fin: 0 0 0
A.I.A: 0 0 0
vehicle purchased
Ext Fin: 0 0 0
A.I.A: 0 0 0
Ext Fin: 0 0 0
A.I.A: 0 0 0
Furniture and fittings procured Procured furniture for staff residences Furniture and fitments
Ext Fin: 0 0 0
A.I.A: 0 0 0
Major changes in resource allocation over and above the Justification for proposed Changes in Expenditure
previous financial year and Outputs
Programme : 16 52 Overseas Mission Services
Output: 16 5272 Government Buildings and Administrative Infrastructure
Mission in Washington Ministerial Policy Statement
Inadequate funding for activities that lead to actual performance on Mission charter
Engage Ministry of Foreign Affairs and Ministry of Finance to consider increasing funding for the Mission
1. Defended Uganda's human rights record at the 59th Session of the ACHPR in Banjul the Gambia.
2. Effectively represented Uganda at the AU Summit on Maritime Security, Safety and Development in Lome Togo 15th
Oct 2016.
3. Effectively represented Uganda at the Annual Joint meeting of the AU Peace and Security Council (PSC) dialogue with
the European Union from 23 - 26 Oct in Brussels where partnership priorities for security were concretized.
4. Effectively participated in the African Union Peace and Security Council retreat held in Lusaka Zambia from 7th to 9th
Nov to draw up a road map for Silencing of Guns in Africa" The road map was made ready for adoption by the AU
summit in January 2017.
5. Facilitated H.E. the President to attend the 2nd extra ordinary Summit on African Capacity for Rapid Deployment
(ACIRC) held in Addis Ababa on 9th November 2016 and went on to coordinate the holding of an AU High level
Summit meeting called by Uganda to discuss the situation in Libya on 8th November 2016.
6. Participated in the IGAD-Plus Summit on South Sudan which agreed on an intervention force.
7. Facilitated a meeting on 20th Dec 2016 between Uganda's Ministry of Defence and their Equatorial Guinea Counterparts
to finalize an agreement on bilateral cooperation.
8. Secured a training course for UPDF in Gender Based Sexual Violence.
9. Secured 4 Masters Degree Scholarships at the Ethiopian Civil Service University.
10. Participated in the 27th AU Summit in Kigali, Rwanda which adopted a new funding mechanism for the AU.
Recurrent Wage 0.308 0.308 0.077 0.308 0.308 0.308 0.308 0.308
Non Wage 2.041 1.998 0.626 2.012 2.012 2.012 2.012 2.012
Devt. GoU 0.544 0.299 0.120 0.027 0.299 0.299 0.299 0.299
Ext. Fin. 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
GoU Total 2.893 2.605 0.823 2.348 2.620 2.620 2.620 2.620
Total GoU+Ext Fin (MTEF) 2.893 2.605 0.823 2.348 2.620 2.620 2.620 2.620
Arrears 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total Budget 2.893 2.605 0.823 2.348 2.620 2.620 2.620 2.620
A.I.A Total N/A N/A N/A N/A N/A N/A N/A N/A
Grand Total 2.893 2.605 0.823 2.348 2.620 2.620 2.620 2.620
Total Vote Budget 2.893 2.605 0.823 2.348 2.620 2.620 2.620 2.620
Excluding Arrears
211 Wages and Salaries 1.272 0.000 0.000 1.272 1.272 0.000 0.000 1.272
213 Other Employee Costs 0.049 0.000 0.000 0.049 0.049 0.000 0.000 0.049
221 General Expenses 0.071 0.000 0.000 0.071 0.078 0.000 0.000 0.078
222 Communications 0.044 0.000 0.000 0.044 0.044 0.000 0.000 0.044
223 Utility and Property Expenses 0.520 0.000 0.000 0.520 0.520 0.000 0.000 0.520
226 Insurances and Licenses 0.003 0.000 0.000 0.003 0.003 0.000 0.000 0.003
227 Travel and Transport 0.324 0.000 0.000 0.324 0.331 0.000 0.000 0.331
228 Maintenance 0.023 0.000 0.000 0.023 0.023 0.000 0.000 0.023
Output Class : Capital Purchases 0.299 0.000 0.103 0.403 0.027 0.000 0.000 0.027
312 FIXED ASSETS 0.299 0.000 0.103 0.403 0.027 0.000 0.000 0.027
Grand Total : 2.605 0.000 0.103 2.709 2.348 0.000 0.000 2.348
Total excluding Arrears 2.605 0.000 0.103 2.709 2.348 0.000 0.000 2.348
9,,%XGJHW%\3URJUDPPH$QG6XESURJUDPPH
Mission in Ethiopia Ministerial Policy Statement
0930 Strengthening Mission in Ethiopia 0.544 0.403 0.120 0.027 0.299 0.299 0.299 0.299
Total for the Vote 2.893 2.709 0.823 2.348 2.620 2.620 2.620 2.620
Total Excluding Arrears 2.893 2.709 0.823 2.348 2.620 2.620 2.620 2.620
VIII. 3URJUDPPH3HUIRUPDQFHDQG0HGLXP7HUP3ODQV
Table V8.1: Programme Outcome and Outcome Indicators ( Only applicable for FY 2017/18)
FY 2016/17 FY 2017/18
Appr. Budget and Planned Outputs Expenditures and Achievements by Proposed Budget and Planned
end Dec Outputs
Vote 211 Mission in Ethiopia
Ext Fin: 0 0 0
A.I.A: 0 0 0
Gou Devt: 0 0 0
Ext Fin: 0 0 0
A.I.A: 103,358 0 0
Ext Fin: 0 0 0
A.I.A: 0 0 0
Ext Fin: 0 0 0
A.I.A: 0 0 0
Ext Fin: 0 0 0
A.I.A: 0 0 0
1. Need for approval of a special release to cater for AU Peace and Security Council matters
2. The ever rising rent (rent charges)
3. Inadequate staffing
Plans to improve Vote Performance
Facilitated 5 high level meetings i.e; between H.E. the Vice President of Uganda and H.E. the Vice President of China;
Hon.Mbayo and the Governor of Liaoning and Mayor of Liaoning; Meetings between H.E the Vice President and the President
of the China People's Association for Friendship with Foreign Countries; meeting with Liaoning People's Association for
Friendship with Foreign Countries.Meeting between CCTV , Star Times and China Telecommunications during the visit of
Hon. Tumwebaze.
,ssued 406 Uganda entry visas to Chinese and other nationals; Undertook 5 counseling visits to Uganda prisoners in Beijing
Women's and Men's Prisons; Organized 1 Uganda National Day ; Handled 36 Uganda citizens in China with overstay cases.
Facilitated the signing of 2 cooperation frameworks on twinning of cities (Wuhan/Jinja and Mbarara Municipal Council/Sanya
City)
Co-organized business forum in Jinja to facilitate development of business relationships between Jinja
Municipality and Wuhan province in China.
Organized 2 investment and trade promotion conferences/business forums in Chongqing and Shenyang provinces in China to
create awareness about investment opportunities and incentives aimed at attracting foreign direct investments.
Organized 1 tourism promotion event/roadshow in Beijing that promoted Uganda as a tourism destination and tap in to the
growing market of outbound tourists from China
Organized 1 student conference; 6 new additional scholarships secured; 50 new military students received on scholarship
To further relations with Uganda and china specifically in promotion of commercial diplomacy
Mission in China Ministerial Policy Statement
Recurrent Wage 0.388 0.388 0.194 0.388 0.388 0.388 0.388 0.388
Non Wage 3.360 4.874 3.281 4.482 4.882 4.882 4.882 4.882
Devt. GoU 0.155 0.352 0.001 0.380 0.352 0.352 0.352 0.352
Ext. Fin. 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
GoU Total 3.903 5.614 3.476 5.250 5.622 5.622 5.622 5.622
Total GoU+Ext Fin (MTEF) 3.903 5.614 3.476 5.250 5.622 5.622 5.622 5.622
Arrears 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total Budget 3.903 5.614 3.476 5.250 5.622 5.622 5.622 5.622
A.I.A Total N/A N/A N/A N/A N/A N/A N/A N/A
Grand Total 3.903 5.614 3.476 5.250 5.622 5.622 5.622 5.622
Total Vote Budget 3.903 5.614 3.476 5.250 5.622 5.622 5.622 5.622
Excluding Arrears
211 Wages and Salaries 1.724 0.000 0.000 1.724 1.724 0.000 0.000 1.724
212 Social Contributions 0.025 0.000 0.000 0.025 0.124 0.000 0.000 0.124
213 Other Employee Costs 0.062 0.000 0.000 0.062 0.116 0.000 0.000 0.116
221 General Expenses 1.219 0.000 0.000 1.219 0.739 0.000 0.000 0.739
222 Communications 0.101 0.000 0.000 0.101 0.117 0.000 0.000 0.117
223 Utility and Property Expenses 1.621 0.000 0.000 1.621 1.362 0.000 0.000 1.362
226 Insurances and Licenses 0.005 0.000 0.000 0.005 0.015 0.000 0.000 0.015
227 Travel and Transport 0.495 0.000 0.000 0.495 0.653 0.000 0.000 0.653
228 Maintenance 0.011 0.000 0.000 0.011 0.021 0.000 0.000 0.021
Output Class : Capital Purchases 0.352 0.000 0.000 0.352 0.380 0.000 0.000 0.380
312 FIXED ASSETS 0.352 0.000 0.000 0.352 0.380 0.000 0.000 0.380
Grand Total : 5.614 0.000 0.000 5.614 5.250 0.000 0.000 5.250
Total excluding Arrears 5.614 0.000 0.000 5.614 5.250 0.000 0.000 5.250
Mission in China Ministerial Policy Statement
Table V7.1: Past Expenditure Outturns and Medium Term Projections by Programme and SubProgramme
0403 Strengthening Mission in China 0.155 0.352 0.001 0.380 0.352 0.352 0.352 0.352
Total for the Vote 3.903 5.614 3.476 5.250 5.622 5.622 5.622 5.622
Total Excluding Arrears 3.903 5.614 3.476 5.250 5.622 5.622 5.622 5.622
VIII. 3URJUDPPH3HUIRUPDQFHDQG0HGLXP7HUP3ODQV
Table V8.1: Programme Outcome and Outcome Indicators ( Only applicable for FY 2017/18)
N/A
FY 2016/17 FY 2017/18
Appr. Budget and Planned Outputs Expenditures and Achievements by Proposed Budget and Planned
end Dec Outputs
Vote 212 Mission in China
Ext Fin: 0 0 0
A.I.A: 0 0 0
9 computers procured
Ext Fin: 0 0 0
A.I.A: 0 0 0
Ext Fin: 0 0 0
A.I.A: 0 0 0
Ext Fin: 0 0 0
A.I.A: 0 0 0
Inadequate funding to facilitate representation for commercial diplomacy activities through China and accreditated
countries.
7DEOH9RWH6WDIILQJ3URILOHE\3RVW
Mission in Rwanda Ministerial Policy Statement
Recurrent Wage 0.395 0.395 0.205 0.395 0.395 0.395 0.395 0.395
Non Wage 1.905 1.852 1.054 1.852 1.852 1.852 1.852 1.852
Devt. GoU 0.398 0.520 0.214 0.200 0.520 0.520 0.520 0.520
Ext. Fin. 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
GoU Total 2.698 2.767 1.473 2.447 2.767 2.767 2.767 2.767
Total GoU+Ext Fin (MTEF) 2.698 2.767 1.473 2.447 2.767 2.767 2.767 2.767
Arrears 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total Budget 2.698 2.767 1.473 2.447 2.767 2.767 2.767 2.767
A.I.A Total N/A N/A N/A N/A N/A N/A N/A N/A
Grand Total 2.698 2.767 1.473 2.447 2.767 2.767 2.767 2.767
Total Vote Budget 2.698 2.767 1.473 2.447 2.767 2.767 2.767 2.767
Excluding Arrears
211 Wages and Salaries 1.177 0.000 0.000 1.177 1.177 0.000 0.000 1.177
212 Social Contributions 0.033 0.000 0.000 0.033 0.027 0.000 0.000 0.027
213 Other Employee Costs 0.029 0.000 0.000 0.029 0.033 0.000 0.000 0.033
221 General Expenses 0.085 0.000 0.000 0.085 0.085 0.000 0.000 0.085
222 Communications 0.040 0.000 0.000 0.040 0.064 0.000 0.000 0.064
223 Utility and Property Expenses 0.479 0.000 0.000 0.479 0.483 0.000 0.000 0.483
226 Insurances and Licenses 0.015 0.000 0.000 0.015 0.015 0.000 0.000 0.015
227 Travel and Transport 0.362 0.000 0.000 0.362 0.344 0.000 0.000 0.344
228 Maintenance 0.028 0.000 0.000 0.028 0.020 0.000 0.000 0.020
Output Class : Capital Purchases 0.520 0.000 0.000 0.520 0.200 0.000 0.000 0.200
312 FIXED ASSETS 0.520 0.000 0.000 0.520 0.200 0.000 0.000 0.200
Grand Total : 2.767 0.000 0.000 2.767 2.447 0.000 0.000 2.447
Total excluding Arrears 2.767 0.000 0.000 2.767 2.447 0.000 0.000 2.447
Mission in Rwanda Ministerial Policy Statement
Table V7.1: Past Expenditure Outturns and Medium Term Projections by Programme and SubProgramme
0404 Strengthening Mission in Rwanda 0.398 0.520 0.214 0.300 0.520 0.520 0.520 0.520
Total for the Vote 2.698 2.767 1.473 2.547 2.767 2.767 2.767 2.767
Total Excluding Arrears 2.698 2.767 1.473 2.547 2.767 2.767 2.767 2.767
VIII. 3URJUDPPH3HUIRUPDQFHDQG0HGLXP7HUP3ODQV
Table V8.1: Programme Outcome and Outcome Indicators ( Only applicable for FY 2017/18)
0RELOL]LQJWKHGLDVSRUDIRUGHYHORSPHQWDQGSURWHFWLQJWKHZHOOEHLQJRI8JDQGDQVLQ5ZDQGD
Responsible Officer:
Accounting Officer
Programme Outcome: Enhanced national Security, Development, country's image abroad and well being of Ugandans
Sector Outcomes contributed to by the Programme Outcome
1. Improved foreign relations for commercial diplomacy
Performance Targets
Outcome Indicators 2015/16 2016/17 2017/18 2018/19 2019/20
Actual Target Actual Target Projection Projection
Number of cooperation frameworks negotiated and 2 2 2
concluded.
Percentage Change of Foreign Exchange inflow 30% 30% 30%
N/A
Additional works on the suspended ceiling done procured companies to value the purchase of Renovations
the residence and in the process of 2nd valuer
Perimeter wall lights fixed valuation
Total Output Cost(Ushs Thousand) 100,000 6,082 0
Ext Fin: 0 0 0
A.I.A: 0 0 0
Ext Fin: 0 0 0
A.I.A: 0 0 0
Automatic traffic barriers at the chancery gate purchased Procurement process undertaken for purchase Purchase of Machinery & equip and security
of security barriers.
Access control machines purchsased
Total Output Cost(Ushs Thousand) 100,000 8,000 200,000
Ext Fin: 0 0 0
A.I.A: 0 0 0
Ext Fin: 0 0 0
A.I.A: 0 0 0
N/A
1. Insufficient staffing
,QDGHTXDWHFRRUGLQDWLRQZLWKJRYHUQPHQW0'$VDQGSULYDWHVHFWRUFRPSDQLHV8JDQGD
1. Pursue additional funding from Ministry of Finance, Planning and Economic Development
7DEOH9RWH6WDIILQJ3URILOHE\3RVW
Mission in Geneva Ministerial Policy Statement
On the role of the family in the protection of the rights of persons with Disabilities
The Mission successfully campaigned for the re-election of Mr. Martin Babu to the UN Committee on the Rights
of Persons with Disabilities.
The Mission successfully defended Uganda at the annual Pre-UPR session that was held in Geneva for
representatives of NGOs and Civil Society organisations from Uganda. The organisations had raised various allegations
against Uganda aimed at impacting the UPR process.
The Mission secured a project on Capacity Building in the Use of Appropriate Technology-Specific Technical
and Scientific Information as a solution for identified development Challenges in Uganda.
Lobbied the WIPO for 3 projects: formulation of national IP policy, Study on Innovation in the Agro- Based
Industries in Uganda and technology transfer
The Mission further led negotiations on behalf of the LDC group, which resulted into the simplification of the
Rules of Origin for goods and services for LDC countries. This decision is good for the manufacturing industry at home
and for attracting foreign direct investment in industry and value addition
The mission lobbied UNCTAD to carry out two Services Policy reviews to help the country operationalise the
Trade Ministers decisions on the LDC services waiver so as to enable Uganda as an LDC to benefit from preferential
treatment through the supply of services of export interest.
The Mission lobbied UNCTAD for a Project on Value-addition in cotton by-products in to be implemented in
Uganda. It is intended to improve cotton production but most importantly, create an investment profile into which
potential investors can tap - (the project is being implemented in conjunction with the Cotton development Organisation).
Engage in negotiations with the view to operationalising the vision 2040 with the view to achieving middle income status
through inter alia structural transformation and industrialisation
Mission in Geneva Ministerial Policy Statement
Recurrent Wage 1.295 1.295 0.648 1.295 1.295 1.295 1.295 1.295
Non Wage 5.263 5.487 2.456 5.487 5.487 5.487 5.487 5.487
Devt. GoU 0.275 0.180 0.000 0.180 0.180 0.180 0.180 0.180
Ext. Fin. 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
GoU Total 6.833 6.962 3.103 6.962 6.962 6.962 6.962 6.962
Total GoU+Ext Fin (MTEF) 6.833 6.962 3.103 6.962 6.962 6.962 6.962 6.962
Arrears 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total Budget 6.833 6.962 3.103 6.962 6.962 6.962 6.962 6.962
A.I.A Total N/A N/A N/A N/A N/A N/A N/A N/A
Grand Total 6.833 6.962 3.103 6.962 6.962 6.962 6.962 6.962
Total Vote Budget 6.833 6.962 3.103 6.962 6.962 6.962 6.962 6.962
Excluding Arrears
211103 Allowances 1.537 0.000 0.000 1.537 1.869 0.000 0.000 1.869
211105 Missions staff salaries 1.295 0.000 0.000 1.295 1.295 0.000 0.000 1.295
212201 Social Security Contributions 0.500 0.000 0.000 0.500 0.000 0.000 0.000 0.000
213001 Medical expenses (To employees) 0.323 0.000 0.000 0.323 0.323 0.000 0.000 0.323
221001 Advertising and Public Relations 0.003 0.000 0.000 0.003 0.003 0.000 0.000 0.003
221003 Staff Training 0.015 0.000 0.000 0.015 0.015 0.000 0.000 0.015
221005 Hire of Venue (chairs, projector, etc) 0.024 0.000 0.000 0.024 0.024 0.000 0.000 0.024
221006 Commissions and related charges 0.000 0.000 0.000 0.000 0.189 0.000 0.000 0.189
221007 Books, Periodicals & Newspapers 0.005 0.000 0.000 0.005 0.005 0.000 0.000 0.005
221008 Computer supplies and Information 0.023 0.000 0.000 0.023 0.023 0.000 0.000 0.023
Technology (IT)
221009 Welfare and Entertainment 0.029 0.000 0.000 0.029 0.039 0.000 0.000 0.039
221011 Printing, Stationery, Photocopying and 0.028 0.000 0.000 0.028 0.028 0.000 0.000 0.028
Binding
221012 Small Office Equipment 0.001 0.000 0.000 0.001 0.005 0.000 0.000 0.005
Mission in Geneva Ministerial Policy Statement
221018 Exchange losses/ gains 0.722 0.000 0.000 0.722 0.000 0.000 0.000 0.000
222001 Telecommunications 0.065 0.000 0.000 0.065 0.068 0.000 0.000 0.068
222002 Postage and Courier 0.008 0.000 0.000 0.008 0.008 0.000 0.000 0.008
222003 Information and communications technology 0.010 0.000 0.000 0.010 0.010 0.000 0.000 0.010
(ICT)
223001 Property Expenses 0.009 0.000 0.000 0.009 0.009 0.000 0.000 0.009
223003 Rent (Produced Assets) to private entities 1.531 0.000 0.000 1.531 1.972 0.000 0.000 1.972
223004 Guard and Security services 0.029 0.000 0.000 0.029 0.029 0.000 0.000 0.029
223005 Electricity 0.100 0.000 0.000 0.100 0.100 0.000 0.000 0.100
223006 Water 0.045 0.000 0.000 0.045 0.045 0.000 0.000 0.045
226001 Insurances 0.041 0.000 0.000 0.041 0.041 0.000 0.000 0.041
227001 Travel inland 0.137 0.000 0.000 0.137 0.278 0.000 0.000 0.278
227002 Travel abroad 0.150 0.000 0.000 0.150 0.250 0.000 0.000 0.250
227003 Carriage, Haulage, Freight and transport hire 0.045 0.000 0.000 0.045 0.045 0.000 0.000 0.045
227004 Fuel, Lubricants and Oils 0.030 0.000 0.000 0.030 0.030 0.000 0.000 0.030
228002 Maintenance - Vehicles 0.068 0.000 0.000 0.068 0.068 0.000 0.000 0.068
228003 Maintenance Machinery, Equipment & 0.007 0.000 0.000 0.007 0.007 0.000 0.000 0.007
Furniture
Output Class : Capital Purchases 0.180 0.000 0.000 0.180 0.180 0.000 0.000 0.180
231005 Machinery and equipment 0.000 0.000 0.000 0.000 0.180 0.000 0.000 0.180
312201 Transport Equipment 0.180 0.000 0.000 0.180 0.000 0.000 0.000 0.000
Grand Total : 6.962 0.000 0.000 6.962 6.962 0.000 0.000 6.962
Total excluding Arrears 6.962 0.000 0.000 6.962 6.962 0.000 0.000 6.962
9,,%XGJHW%\3URJUDPPH$QG6XESURJUDPPH
Table V7.1: Past Expenditure Outturns and Medium Term Projections by Programme and SubProgramme
0973 Strengthening Mission in Geneva 0.275 0.180 0.000 0.180 0.180 0.180 0.180 0.180
Total for the Vote 6.833 6.962 3.103 6.962 6.962 6.962 6.962 6.962
Total Excluding Arrears 6.833 6.962 3.103 6.962 6.962 6.962 6.962 6.962
VIII 3URJUDPPH3HUIRUPDQFHDQG0HGLXP7HUP3ODQV
Table V8.1: Programme Outcome and Outcome Indicators
Mission in Geneva Ministerial Policy Statement
The vote receives very limited operational funds and therefore most of the funds go to paying fixed costs
The high cost of living as compared to the noncompetitive remunerative rates in terms of salaries and wages
The court case of Kalibala that has bred indiscipline among local staff who now believe that the Mission is not inviolable
and can be sued and not only that but its mission accounts can be frozen
The vote continues to be house in rented premises. This money could be allocated to procuring one property every two
years so that we avoid paying exorbitant fees in rent.
The NTR collections are likely to be reduced by 50% due to the percentage reduction in the cost of visas. This is our major
source of NTR. We would recommend a policy change
Engage Ministry of Finance, Planning and economic development on allocation of funds for operational purposes that we
can use for purpose of commercial diplomacy
Engage in enhanced commercial diplomacy
Engage the diaspora community as partners for development
7DEOH9RWH6WDIILQJ3URILOHE\3RVW
Mission in Japan Ministerial Policy Statement
- Held several meetings in the Embassy to strengthen the relationship between Uganda and Japan, Uganda and The Republic of
Korea, then Uganda and several Diplomatic Missions, International Organizations like the U.N, World Bank etc.
- Participated in the all the official activities organized by Ministry of Foreign Affairs of Japan and some organized by Ministry
of Foreign Affairs Of the Republic of Korea.
-The Head of Mission presented a paper in the Republic of Korea on a topic "Seeking a Sustainable Partnership between Korea
and Africa" in September as per the request from Ministry of Foreign Affairs
- Uganda signed 2 MOUs with Japan Organizations during the time of the TICAD VI function which took place in Kenya i.e
one in line with the establishment of a geothermal power plant in Uganda.
- The Embassy issued 762 Visas and addressed 17 consular cases as per details in the consular section reported there in.
- Held meeting with Uganda in Diaspora both in Japan and in the Republic of Korea under their respective governing
associations
- Exhibited in JATA (Japan Association of Travel Agents) with the aim of promoting Uganda as the tour destination in the world
- Lobbied for scholarship from the Republic of Korea and Government of Japan
- Held meeting with JETRO (Japan External Trade Organization) and UNIDO ITPO (United Nations
- 5 Ugandans received scholarship under the Abe Initative and have been accepted in the Japanese universities
- Collaborated with Uganda Tourism Board (UTB) in funding and holding a tourism and travel agents workshops in Japan to
expose the beauty of Uganda to the Japan travel and tour agents
-
Mission in Japan Ministerial Policy Statement
- Land was purchased in Bukomero town council in Kiboga district for the establishment of skills training projects for the youth
is expected to be constructed in three years time from now to introduce mechanics, brick laying and Japanese craftsmanship
which will be focusing on the agriculture, poultry and animal husbandry and one eco-friendly cooking stove constructed at Sinde
primary school in Kiboga district.
- Ashinaga foundation also organized a charity support project and donate bags to Terakoya kids back to Uganda and it will
continue soliciting for more donations here in Japan to support needy communities back in Uganda
-Increase the rate of Promoting Uganda's image abroad, Tourism, Investment and Scholarships
-Promote Foreign direct investment to Uganda by Organizing Investment Forums in Japan and South Korea
-Facilitate acquisition, development and maintenance of at-least two government properties in Tokyo over a period of four years
as per Mission Charter that was issued to the Mission in 2014
Mission in Japan Ministerial Policy Statement
Recurrent Wage 1.069 1.069 0.519 1.069 1.069 1.069 1.069 1.069
Non Wage 3.656 3.449 1.717 3.562 3.562 3.562 3.562 3.562
Devt. GoU 0.241 0.155 0.014 0.050 0.155 0.155 0.155 0.155
Ext. Fin. 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
GoU Total 4.965 4.672 2.251 4.681 4.786 4.786 4.786 4.786
Total GoU+Ext Fin (MTEF) 4.965 4.672 2.251 4.681 4.786 4.786 4.786 4.786
Arrears 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total Budget 4.965 4.672 2.251 4.681 4.786 4.786 4.786 4.786
A.I.A Total N/A N/A N/A N/A N/A N/A N/A N/A
Grand Total 4.965 4.672 2.251 4.681 4.786 4.786 4.786 4.786
Total Vote Budget 4.965 4.672 2.251 4.681 4.786 4.786 4.786 4.786
Excluding Arrears
211 Wages and Salaries 2.524 0.000 0.000 2.524 2.524 0.000 0.000 2.524
213 Other Employee Costs 0.189 0.000 0.000 0.189 0.114 0.000 0.000 0.114
221 General Expenses 0.104 0.000 0.000 0.104 0.107 0.000 0.000 0.107
222 Communications 0.054 0.000 0.000 0.054 0.109 0.000 0.000 0.109
223 Utility and Property Expenses 1.455 0.000 0.000 1.455 1.554 0.000 0.000 1.554
226 Insurances and Licenses 0.020 0.000 0.000 0.020 0.020 0.000 0.000 0.020
227 Travel and Transport 0.128 0.000 0.000 0.128 0.160 0.000 0.000 0.160
228 Maintenance 0.044 0.000 0.000 0.044 0.044 0.000 0.000 0.044
Output Class : Capital Purchases 0.155 0.000 0.000 0.155 0.050 0.000 0.000 0.050
312 FIXED ASSETS 0.155 0.000 0.000 0.155 0.050 0.000 0.000 0.050
Grand Total : 4.672 0.000 0.000 4.672 4.681 0.000 0.000 4.681
Total excluding Arrears 4.672 0.000 0.000 4.672 4.681 0.000 0.000 4.681
9,,%XGJHW%\3URJUDPPH$QG6XESURJUDPPH
Mission in Japan Ministerial Policy Statement
1254 Strengthening Mission in Japan 0.241 0.155 0.014 0.050 0.155 0.155 0.155 0.155
Total for the Vote 4.965 4.672 2.251 4.681 4.786 4.786 4.786 4.786
Total Excluding Arrears 4.965 4.672 2.251 4.681 4.786 4.786 4.786 4.786
VIII. 3URJUDPPH3HUIRUPDQFHDQG0HGLXP7HUP3ODQV
Table V8.1: Programme Outcome and Outcome Indicators ( Only applicable for FY 2017/18)
Ext Fin: 0 0 0
A.I.A: 0 0 0
Furniture and fittings procured The Furniture was bought for the residences Procure Furniture and Fittings
Ext Fin: 0 0 0
A.I.A: 0 0 0
-Carry out several consular visits to educate Ugandans in the diaspora about the Laws of the Host Country
- Increase the rate of Promoting Uganda's image abroad, Tourism, Investment and Scholarships
- Promote Foreign direct investment to Uganda by Organizing Investment Forums in Japan and South Korea
- Facilitate acquisition, development and maintenance of at-least two government properties in Tokyo over a period of
four years as per Mission Charter that was issued to the Mission in 2014
Objective : -Empower the females in areas of education, health, entrepreneurship, socially and politically
Issue of Concern : -Early pregnancy and sexual harassment
- educating the females
- Females take up political positions in their districts and hold top official position on government
and private sectors.
- Economic empowerment of the females
7DEOH9RWH6WDIILQJ3URILOHE\3RVW
Mission in Libya Ministerial Policy Statement
1. The Embassy facilitated the bilateral meetings between Uganda and Algeria held during the visit of a seven man high level
delegation from Uganda Police led by Gen Kale Kayihura - the Inspector General of Police
2. The Embassy further supported the reciprocity visit to Uganda of a delegation of Experts from the Algeria Police from the
7th to 14th August 2016, with the objective of enhancing cooperation between the Police Institutions of Uganda and Algeria.
3. Participated in an International Organization of Immigration (IOM) Conference from 1st to 3rd September 2016 in Tunis,
Tunisia which resulted in repatriation of five Ugandans who had been stranded in Libya for years
4. The Mission made a visit to a group of Algerian investors interested in expanding their business to Uganda and E. Africa
region.
5. The Head of Mission led the Uganda delegation comprising technocrats from the Ministry of Energy and Mineral
Development, to the 15th International Energy Ministerial Forum, held from 26th to 28th September 2016 in Algiers, Algeria.
6. The Mission continued to provide Consular Services in a Consular case of a Ugandan (Mr. Rutaro Arthur) who was
detained at Casablanca airport.
7. Actively participated in the African Investment and Business Forum started from 3rd -5th December 2016 in Algiers at the
Abdellatif-Rahal International Center of Conferences, with over 3,500 African participants, including 800 businessmen from 40
African countries.
8. The Mission organized Ugandas participation in the United Nations Framework Convention on Climate Change
otherwise known as COP 22- Conference of Parties in Marrakech, Morocco from 7th to 18th November 2016.
9. Organized Ugandas participation in the Africa Regional Preparatory meeting for COP 7 and a high-level meeting on the
implementation of World Health Organization Framework Convention on Tobacco Control - WHO FCTC, which was held in
Algiers from 10th to 13th October 2016.
Mission in Libya Ministerial Policy Statement
Mission in Libya Ministerial Policy Statement
Recurrent Wage 0.382 0.382 0.191 0.382 0.382 0.382 0.382 0.382
Non Wage 1.897 2.109 1.575 2.109 2.109 2.109 2.109 2.109
Devt. GoU 0.000 0.277 0.277 0.050 0.277 0.277 0.277 0.277
Ext. Fin. 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
GoU Total 2.279 2.768 2.043 2.541 2.768 2.768 2.768 2.768
Total GoU+Ext Fin (MTEF) 2.279 2.768 2.043 2.541 2.768 2.768 2.768 2.768
Arrears 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total Budget 2.279 2.768 2.043 2.541 2.768 2.768 2.768 2.768
A.I.A Total N/A N/A N/A N/A N/A N/A N/A N/A
Grand Total 2.279 2.768 2.043 2.541 2.768 2.768 2.768 2.768
Total Vote Budget 2.279 2.768 2.043 2.541 2.768 2.768 2.768 2.768
Excluding Arrears
211 Wages and Salaries 1.037 0.000 0.000 1.037 1.037 0.000 0.000 1.037
212 Social Contributions 0.008 0.000 0.000 0.008 0.038 0.000 0.000 0.038
213 Other Employee Costs 0.020 0.000 0.000 0.020 0.010 0.000 0.000 0.010
221 General Expenses 0.047 0.000 0.000 0.047 0.076 0.000 0.000 0.076
222 Communications 0.029 0.000 0.000 0.029 0.027 0.000 0.000 0.027
223 Utility and Property Expenses 1.086 0.000 0.000 1.086 1.075 0.000 0.000 1.075
226 Insurances and Licenses 0.013 0.000 0.000 0.013 0.004 0.000 0.000 0.004
227 Travel and Transport 0.233 0.000 0.000 0.233 0.220 0.000 0.000 0.220
228 Maintenance 0.018 0.000 0.000 0.018 0.005 0.000 0.000 0.005
Output Class : Capital Purchases 0.277 0.000 0.000 0.277 0.050 0.000 0.000 0.050
312 FIXED ASSETS 0.277 0.000 0.000 0.277 0.050 0.000 0.000 0.050
Grand Total : 2.768 0.000 0.000 2.768 2.541 0.000 0.000 2.541
Total excluding Arrears 2.768 0.000 0.000 2.768 2.541 0.000 0.000 2.541
Mission in Libya Ministerial Policy Statement
Table V7.1: Past Expenditure Outturns and Medium Term Projections by Programme and SubProgramme
0991 Strengthening Mission in Libya 0.000 0.277 0.277 0.050 0.277 0.277 0.277 0.277
Total for the Vote 2.279 2.768 2.043 2.541 2.768 2.768 2.768 2.768
Total Excluding Arrears 2.279 2.768 2.043 2.541 2.768 2.768 2.768 2.768
VIII. 3URJUDPPH3HUIRUPDQFHDQG0HGLXP7HUP3ODQV
Table V8.1: Programme Outcome and Outcome Indicators ( Only applicable for FY 2017/18)
N/A
FY 2016/17 FY 2017/18
Appr. Budget and Planned Outputs Expenditures and Achievements by Proposed Budget and Planned
end Dec Outputs
Vote 216 Mission in Libya
2 vehicles procured Furniture and fittings procured for 3 newly Purchase of a new Representation vehicle and
posted extra officers and replacement for furniture for the Chancery
damaged furniture during shipping from Tunis
to Algiers.
Total Output Cost(Ushs Thousand) 277,200 277,200 0
Ext Fin: 0 0 0
A.I.A: 0 0 0
Ext Fin: 0 0 0
A.I.A: 0 0 0
Engagement with MoFPED for budget ceiling enhancement to able the Mission to effectively deliver its mandate effectively
7DEOH9RWH6WDIILQJ3URILOHE\3RVW
Mission in Saudi Arabia Ministerial Policy Statement
To attract more tourists, trading and investments with the Gulf States. (IIHFWLYHQHVVLQWKH
SURYLVLRQRIFRQVXODUVHUYLFHVWR8JDQGDQVDQGIRUHLJQGLSORPDWV
Mission in Saudi Arabia Ministerial Policy Statement
Recurrent Wage 0.512 0.512 0.238 0.512 0.512 0.512 0.512 0.512
Non Wage 2.075 2.257 1.232 2.286 2.286 2.286 2.286 2.286
Devt. GoU 0.318 0.100 0.076 0.081 0.100 0.100 0.100 0.100
Ext. Fin. 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
GoU Total 2.904 2.869 1.547 2.879 2.898 2.898 2.898 2.898
Total GoU+Ext Fin (MTEF) 2.904 2.869 1.547 2.879 2.898 2.898 2.898 2.898
Arrears 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total Budget 2.904 2.869 1.547 2.879 2.898 2.898 2.898 2.898
A.I.A Total N/A N/A N/A N/A N/A N/A N/A N/A
Grand Total 2.904 2.869 1.547 2.879 2.898 2.898 2.898 2.898
Total Vote Budget 2.904 2.869 1.547 2.879 2.898 2.898 2.898 2.898
Excluding Arrears
211 Wages and Salaries 1.328 0.000 0.000 1.328 1.328 0.000 0.000 1.328
212 Social Contributions 0.083 0.000 0.000 0.083 0.083 0.000 0.000 0.083
213 Other Employee Costs 0.131 0.000 0.000 0.131 0.131 0.000 0.000 0.131
221 General Expenses 0.056 0.000 0.000 0.056 0.056 0.000 0.000 0.056
222 Communications 0.078 0.000 0.000 0.078 0.080 0.000 0.000 0.080
223 Utility and Property Expenses 0.816 0.000 0.000 0.816 0.820 0.000 0.000 0.820
226 Insurances and Licenses 0.013 0.000 0.000 0.013 0.013 0.000 0.000 0.013
227 Travel and Transport 0.217 0.000 0.000 0.217 0.237 0.000 0.000 0.237
228 Maintenance 0.048 0.000 0.000 0.048 0.051 0.000 0.000 0.051
Output Class : Capital Purchases 0.100 0.000 0.000 0.100 0.081 0.000 0.000 0.081
312 FIXED ASSETS 0.100 0.000 0.000 0.100 0.081 0.000 0.000 0.081
Grand Total : 2.869 0.000 0.000 2.869 2.879 0.000 0.000 2.879
Total excluding Arrears 2.869 0.000 0.000 2.869 2.879 0.000 0.000 2.879
Mission in Saudi Arabia Ministerial Policy Statement
Table V7.1: Past Expenditure Outturns and Medium Term Projections by Programme and SubProgramme
1065 Strengthening Mission in Saudi Arabia 0.318 0.100 0.076 0.081 0.100 0.100 0.100 0.100
Total for the Vote 2.904 2.869 1.547 2.879 2.898 2.898 2.898 2.898
Total Excluding Arrears 2.904 2.869 1.547 2.879 2.898 2.898 2.898 2.898
VIII. 3URJUDPPH3HUIRUPDQFHDQG0HGLXP7HUP3ODQV
Table V8.1: Programme Outcome and Outcome Indicators ( Only applicable for FY 2017/18)
Ext Fin: 0 0 0
A.I.A: 0 0 0
Purchase of Furniture and fittings at the Chancery and Officers Purchasing airconditioners for Chancery, Official
Residences Residence and 3 staff houses
Total Output Cost(Ushs Thousand) 50,000 35,795 40,739
Ext Fin: 0 0 0
A.I.A: 0 0 0
N/A
7KHUHLVQHHGWRLQFUHDVHRQWKH0LVVLRQUHVRXUFHHQYHORSHRQ9RWHLWHPVZLWKLQVXIILFLHQWIXQGVWRHDVHRXUUHVRXUFHDOORFDWLRQLQ
WKHEXGJHW
Plans to improve Vote Performance
7RHQVXUHSURSHUDQGWLPHO\EXGJHWLQJ
Recurrent Wage 0.743 0.743 0.371 0.743 0.743 0.743 0.743 0.743
Non Wage 2.777 3.161 2.244 3.161 3.161 3.161 3.161 3.161
Devt. GoU 0.445 0.490 0.196 0.180 0.490 0.490 0.490 0.490
Ext. Fin. 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
GoU Total 3.965 4.394 2.812 4.084 4.394 4.394 4.394 4.394
Total GoU+Ext Fin (MTEF) 3.965 4.394 2.812 4.084 4.394 4.394 4.394 4.394
Arrears 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total Budget 3.965 4.394 2.812 4.084 4.394 4.394 4.394 4.394
A.I.A Total N/A N/A N/A N/A N/A N/A N/A N/A
Grand Total 3.965 4.394 2.812 4.084 4.394 4.394 4.394 4.394
Total Vote Budget 3.965 4.394 2.812 4.084 4.394 4.394 4.394 4.394
Excluding Arrears
211 Wages and Salaries 2.284 0.000 0.000 2.284 2.284 0.000 0.000 2.284
212 Social Contributions 0.069 0.000 0.000 0.069 0.069 0.000 0.000 0.069
213 Other Employee Costs 0.105 0.000 0.000 0.105 0.105 0.000 0.000 0.105
221 General Expenses 0.107 0.000 0.000 0.107 0.107 0.000 0.000 0.107
222 Communications 0.096 0.000 0.000 0.096 0.096 0.000 0.000 0.096
223 Utility and Property Expenses 0.946 0.000 0.000 0.946 0.951 0.000 0.000 0.951
226 Insurances and Licenses 0.047 0.000 0.000 0.047 0.047 0.000 0.000 0.047
227 Travel and Transport 0.195 0.000 0.000 0.195 0.195 0.000 0.000 0.195
228 Maintenance 0.054 0.000 0.000 0.054 0.049 0.000 0.000 0.049
Output Class : Capital Purchases 0.490 0.000 0.000 0.490 0.180 0.000 0.000 0.180
312 FIXED ASSETS 0.490 0.000 0.000 0.490 0.180 0.000 0.000 0.180
Grand Total : 4.394 0.000 0.000 4.394 4.084 0.000 0.000 4.084
Total excluding Arrears 4.394 0.000 0.000 4.394 4.084 0.000 0.000 4.084
Mission in Denmark Ministerial Policy Statement
Table V7.1: Past Expenditure Outturns and Medium Term Projections by Programme and SubProgramme
0974 Strengthening Mission in Denmark 0.445 0.490 0.196 0.180 0.490 0.490 0.490 0.490
Total for the Vote 3.965 4.394 2.812 4.084 4.394 4.394 4.394 4.394
Total Excluding Arrears 3.965 4.394 2.812 4.084 4.394 4.394 4.394 4.394
VIII. 3URJUDPPH3HUIRUPDQFHDQG0HGLXP7HUP3ODQV
Table V8.1: Programme Outcome and Outcome Indicators ( Only applicable for FY 2017/18)
N/A
Ext Fin: 0 0 0
A.I.A: 0 0 0
vehicle procured Purchase order for van was submitted and is vehicle purchased
being assembled.
Total Output Cost(Ushs Thousand) 150,000 60,000 180,000
Ext Fin: 0 0 0
A.I.A: 0 0 0
Ext Fin: 0 0 0
A.I.A: 0 0 0
Plans to improve Vote Performance
7KH0LVVLRQKDVKDQGHGLQDSURSRVDOUHTXHVWLQJIRUIXQGLQJIRUHFRQRPLFDQGFRPPHUFLDOGLSORPDF\
Increase the frequency of travel to countries of accreditation to engage both Governments and the Diaspora.
Set realistic targets that are in line with the Nordics in terms of comparative advantage
Mission in Belgium Ministerial Policy Statement
2. Promote trade, investment, and tourism between Uganda, the EU and the Benelux Countries
3. Mobilize financial resources for Uganda from the European Union and Benelux countries.
4. Promote international law and commitments and ensuring reporting obligations on international treaties and conventions.
5. Improve Ugandas image abroad and maintaining good relations within the Benelux countries, EU
1. The mission has been able to commence the renovations of the Official residence in a phased manner.
2. The mission obtained some scholarships which were forwarded to MoFA for students to apply
3. The mission has also been able to secure funds for refugees from South sudan
4. The mission has also continuously provided consular and protocol services for all the Benelux countries.
2. 3.3% on our resources in on consular services for the period 2017/18 2022/23 31% on our planned
Recurrent Wage 0.831 0.831 0.415 0.831 0.831 0.831 0.831 0.831
Non Wage 3.836 3.800 1.930 3.870 3.870 3.870 3.870 3.870
Devt. GoU 0.800 0.884 0.483 1.500 0.884 0.884 0.884 0.884
Ext. Fin. 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
GoU Total 5.466 5.515 2.829 6.201 5.585 5.585 5.585 5.585
Total GoU+Ext Fin (MTEF) 5.466 5.515 2.829 6.201 5.585 5.585 5.585 5.585
Arrears 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total Budget 5.466 5.515 2.829 6.201 5.585 5.585 5.585 5.585
A.I.A Total N/A N/A N/A N/A N/A N/A N/A N/A
Grand Total 5.466 5.515 2.829 6.201 5.585 5.585 5.585 5.585
Total Vote Budget 5.466 5.515 2.829 6.201 5.585 5.585 5.585 5.585
Excluding Arrears
211 Wages and Salaries 2.436 0.000 0.000 2.436 2.276 0.000 0.000 2.276
212 Social Contributions 0.108 0.000 0.000 0.108 0.132 0.000 0.000 0.132
213 Other Employee Costs 0.350 0.000 0.000 0.350 0.262 0.000 0.000 0.262
221 General Expenses 0.249 0.000 0.000 0.249 0.319 0.000 0.000 0.319
222 Communications 0.133 0.000 0.000 0.133 0.196 0.000 0.000 0.196
223 Utility and Property Expenses 0.854 0.000 0.000 0.854 0.937 0.000 0.000 0.937
226 Insurances and Licenses 0.023 0.000 0.000 0.023 0.020 0.000 0.000 0.020
227 Travel and Transport 0.309 0.000 0.000 0.309 0.424 0.000 0.000 0.424
228 Maintenance 0.165 0.000 0.000 0.165 0.130 0.000 0.000 0.130
282 Miscellaneous Other Expenses 0.003 0.000 0.000 0.003 0.003 0.000 0.000 0.003
Output Class : Capital Purchases 0.884 0.000 0.000 0.884 1.500 0.000 0.000 1.500
312 FIXED ASSETS 0.884 0.000 0.000 0.884 1.500 0.000 0.000 1.500
Grand Total : 5.515 0.000 0.000 5.515 6.201 0.000 0.000 6.201
Total excluding Arrears 5.515 0.000 0.000 5.515 6.201 0.000 0.000 6.201
Mission in Belgium Ministerial Policy Statement
9,,%XGJHW%\3URJUDPPH$QG6XESURJUDPPH
Table V7.1: Past Expenditure Outturns and Medium Term Projections by Programme and SubProgramme
0975 Strengthening Mission in Belgium 0.800 0.884 0.483 1.500 0.884 0.884 0.884 0.884
Total for the Vote 5.466 5.515 2.829 6.201 5.585 5.585 5.585 5.585
Total Excluding Arrears 5.466 5.515 2.829 6.201 5.585 5.585 5.585 5.585
VIII. 3URJUDPPH3HUIRUPDQFHDQG0HGLXP7HUP3ODQV
Table V8.1: Programme Outcome and Outcome Indicators ( Only applicable for FY 2017/18)
N/A
Ext Fin: 0 0 0
A.I.A: 0 0 0
Ext Fin: 0 0 0
A.I.A: 0 0 0
Given the mandate to achieve Ugandas foreign policy priority on 8 strategic objectives in line with SIP II, as
anchored in the NDP II and Ugandas vision 2040, its a monumental task which is practically difficult given the
embassys meagre funding of 4.7bn (22.5%) with a short fall of 16.1bn (77.5%)
-We shall continue to prioritize and lobby Key stakeholders to impress upon the need to improve on funding our
key planned output budget activities in order to achieve the set targets
7DEOH9RWH6WDIILQJ3URILOHE\3RVW
Mission in Italy Ministerial Policy Statement
211 Wages and Salaries 2.316 0.000 0.000 2.316 2.320 0.000 0.000 2.320
212 Social Contributions 0.178 0.000 0.000 0.178 0.171 0.000 0.000 0.171
213 Other Employee Costs 0.047 0.000 0.000 0.047 0.094 0.000 0.000 0.094
221 General Expenses 0.280 0.000 0.000 0.280 0.273 0.000 0.000 0.273
222 Communications 0.204 0.000 0.000 0.204 0.163 0.000 0.000 0.163
223 Utility and Property Expenses 1.355 0.000 0.000 1.355 1.280 0.000 0.000 1.280
225 Professional Services 0.000 0.000 0.000 0.000 0.061 0.000 0.000 0.061
226 Insurances and Licenses 0.023 0.000 0.000 0.023 0.047 0.000 0.000 0.047
227 Travel and Transport 0.548 0.000 0.000 0.548 0.548 0.000 0.000 0.548
228 Maintenance 0.084 0.000 0.000 0.084 0.078 0.000 0.000 0.078
Output Class : Capital Purchases 0.180 0.000 0.000 0.180 0.000 0.000 0.000 0.000
312 FIXED ASSETS 0.180 0.000 0.000 0.180 0.000 0.000 0.000 0.000
Grand Total : 5.215 0.000 0.000 5.215 5.035 0.000 0.000 5.035
Total excluding Arrears 5.215 0.000 0.000 5.215 5.035 0.000 0.000 5.035
Mission in Italy Ministerial Policy Statement
Table V7.1: Past Expenditure Outturns and Medium Term Projections by Programme and SubProgramme
0977 Strengthening Mission in Italy 0.248 0.180 0.000 0.000 0.180 0.180 0.180 0.180
Total for the Vote 5.243 5.215 2.656 5.035 5.215 5.215 5.215 5.215
Total Excluding Arrears 5.243 5.215 2.656 5.035 5.215 5.215 5.215 5.215
Programme Outcome: Enhanced national security development, the country's image abroad and wellbeing of Ugandans
Sector Outcomes contributed to by the Programme Outcome
1. Improved foreign relations for commercial diplomacy
Performance Targets
Outcome Indicators 2015/16 2016/17 2017/18 2018/19 2019/20
Actual Target Actual Target Projection Projection
Number of Cooperation Frameworks negotiated 3 4 5
N/A
Mission in Italy Ministerial Policy Statement
FY 2016/17 FY 2017/18
Appr. Budget and Planned Outputs Expenditures and Achievements by Proposed Budget and Planned
end Dec Outputs
Vote 220 Mission in Italy
Ext Fin: 0 0 0
A.I.A: 0 0 0
Major changes in resource allocation over and above the Justification for proposed Changes in Expenditure
previous financial year and Outputs
Programme : 16 52 Overseas Mission Services
Output: 16 5275 Purchase of Motor Vehicles and Other Transport Equipment
Change in Allocation (UShs Bn) : -0.180
Inadequate staffing levels both for locally recruited and diplomatic staff.
Recurrent Wage 0.466 0.466 0.233 0.466 0.466 0.466 0.466 0.466
Non Wage 2.564 2.498 1.667 2.498 2.498 2.498 2.498 2.498
Devt. GoU 1.725 1.125 0.722 0.210 1.125 1.125 1.125 1.125
Ext. Fin. 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
GoU Total 4.755 4.090 2.622 3.174 4.090 4.090 4.090 4.090
Total GoU+Ext Fin (MTEF) 4.755 4.090 2.622 3.174 4.090 4.090 4.090 4.090
Arrears 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total Budget 4.755 4.090 2.622 3.174 4.090 4.090 4.090 4.090
A.I.A Total N/A N/A N/A N/A N/A N/A N/A N/A
Grand Total 4.755 4.090 2.622 3.174 4.090 4.090 4.090 4.090
Total Vote Budget 4.755 4.090 2.622 3.174 4.090 4.090 4.090 4.090
Excluding Arrears
211 Wages and Salaries 1.344 0.000 0.000 1.344 1.232 0.000 0.000 1.232
212 Social Contributions 0.109 0.000 0.000 0.109 0.109 0.000 0.000 0.109
213 Other Employee Costs 0.020 0.000 0.000 0.020 0.020 0.000 0.000 0.020
221 General Expenses 0.037 0.000 0.000 0.037 0.080 0.000 0.000 0.080
222 Communications 0.051 0.000 0.000 0.051 0.083 0.000 0.000 0.083
223 Utility and Property Expenses 1.172 0.000 0.000 1.172 1.119 0.000 0.000 1.119
226 Insurances and Licenses 0.006 0.000 0.000 0.006 0.006 0.000 0.000 0.006
227 Travel and Transport 0.206 0.000 0.000 0.206 0.264 0.000 0.000 0.264
228 Maintenance 0.018 0.000 0.000 0.018 0.050 0.000 0.000 0.050
Output Class : Capital Purchases 1.125 0.000 0.000 1.125 0.210 0.000 0.000 0.210
312 FIXED ASSETS 1.125 0.000 0.000 1.125 0.210 0.000 0.000 0.210
Grand Total : 4.090 0.000 0.000 4.090 3.174 0.000 0.000 3.174
Total excluding Arrears 4.090 0.000 0.000 4.090 3.174 0.000 0.000 3.174
Mission in DR Congo Ministerial Policy Statement
Table V7.1: Past Expenditure Outturns and Medium Term Projections by Programme and SubProgramme
1177 Strengthening Mission in DR congo 1.725 1.125 0.722 0.210 1.125 1.125 1.125 1.125
Total for the Vote 4.755 4.090 2.622 3.174 4.090 4.090 4.090 4.090
Total Excluding Arrears 4.755 4.090 2.622 3.174 4.090 4.090 4.090 4.090
VIII. 3URJUDPPH3HUIRUPDQFHDQG0HGLXP7HUP3ODQV
Table V8.1: Programme Outcome and Outcome Indicators ( Only applicable for FY 2017/18)
FY 2016/17 FY 2017/18
Appr. Budget and Planned Outputs Expenditures and Achievements by Proposed Budget and Planned
end Dec Outputs
Vote 221 Mission in DR Congo
Chancery renovated
Ext Fin: 0 0 0
A.I.A: 0 0 0
Ext Fin: 0 0 0
A.I.A: 0 0 0
Computers procured
Ext Fin: 0 0 0
A.I.A: 0 0 0
Installation of Electricity kva line with a transformer and Generators Supplied, Installed and Security equipment procured
underground cable line from KVA line. commissioned.
Ext Fin: 0 0 0
A.I.A: 0 0 0
Ext Fin: 0 0 0
A.I.A: 0 0 0
N/A
1. Facilitating for the opening of consulates in Goma and Bunia, as well in other countries of accreditation.
2. Training Mission staff in the French Language to smoothen their work.
3. Lobby GoU for allocation of more funds for the Mission.
4. Renovating the current chancery.
5. Facilitating the signing of an MOU in trade between Uganda and countries of accreditation.
6. Facilitating peace and security between Uganda and DRC/Other countries of accreditation.
7DEOH9RWH6WDIILQJ3URILOHE\3RVW
Mission in Sudan Ministerial Policy Statement
Recurrent Wage 0.297 0.297 0.074 0.297 0.297 0.297 0.297 0.297
Non Wage 2.007 1.927 1.421 1.983 1.983 1.983 1.983 1.983
Devt. GoU 0.232 0.256 0.153 0.050 0.256 0.256 0.256 0.256
Ext. Fin. 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
GoU Total 2.535 2.480 1.649 2.330 2.536 2.536 2.536 2.536
Total GoU+Ext Fin (MTEF) 2.535 2.480 1.649 2.330 2.536 2.536 2.536 2.536
Arrears 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total Budget 2.535 2.480 1.649 2.330 2.536 2.536 2.536 2.536
A.I.A Total N/A N/A N/A N/A N/A N/A N/A N/A
Grand Total 2.535 2.480 1.649 2.330 2.536 2.536 2.536 2.536
Total Vote Budget 2.535 2.480 1.649 2.330 2.536 2.536 2.536 2.536
Excluding Arrears
211 Wages and Salaries 1.002 0.000 0.000 1.002 1.033 0.000 0.000 1.033
212 Social Contributions 0.012 0.000 0.000 0.012 0.012 0.000 0.000 0.012
213 Other Employee Costs 0.028 0.000 0.000 0.028 0.028 0.000 0.000 0.028
221 General Expenses 0.066 0.000 0.000 0.066 0.066 0.000 0.000 0.066
222 Communications 0.032 0.000 0.000 0.032 0.032 0.000 0.000 0.032
223 Utility and Property Expenses 0.907 0.000 0.000 0.907 0.907 0.000 0.000 0.907
226 Insurances and Licenses 0.004 0.000 0.000 0.004 0.029 0.000 0.000 0.029
227 Travel and Transport 0.141 0.000 0.000 0.141 0.141 0.000 0.000 0.141
228 Maintenance 0.033 0.000 0.000 0.033 0.033 0.000 0.000 0.033
Output Class : Capital Purchases 0.256 0.000 0.000 0.256 0.050 0.000 0.000 0.050
312 FIXED ASSETS 0.256 0.000 0.000 0.256 0.050 0.000 0.000 0.050
Grand Total : 2.480 0.000 0.000 2.480 2.330 0.000 0.000 2.330
Total excluding Arrears 2.480 0.000 0.000 2.480 2.330 0.000 0.000 2.330
Mission in Sudan Ministerial Policy Statement
Table V7.1: Past Expenditure Outturns and Medium Term Projections by Programme and SubProgramme
0405 Strengthening Mission in Sudan 0.232 0.256 0.153 0.050 0.256 0.256 0.256 0.256
Total for the Vote 2.535 2.480 1.649 2.330 2.536 2.536 2.536 2.536
Total Excluding Arrears 2.535 2.480 1.649 2.330 2.536 2.536 2.536 2.536
VIII. 3URJUDPPH3HUIRUPDQFHDQG0HGLXP7HUP3ODQV
Table V8.1: Programme Outcome and Outcome Indicators ( Only applicable for FY 2017/18)
FY 2016/17 FY 2017/18
Appr. Budget and Planned Outputs Expenditures and Achievements by Proposed Budget and Planned
end Dec Outputs
Vote 223 Mission in Sudan
Ext Fin: 0 0 0
A.I.A: 0 0 0
Ext Fin: 0 0 0
A.I.A: 0 0 0
1. /LPLWHGUHVRXUFHVWRFDUU\RXW&RPPHUFLDODQG(FRQRPLFDFWLYLWLHV
2. Inadequate human resource. The Mission has only two Foreign Service Officers which leaves a big gap in executing
the mandate at hand
Plans to improve Vote Performance
1. 5HTXHVW+HDGTXDUWHUVWRSRVWDVXEVWDQWLYH+HDGRI0LVVLRQ
2. (QJDJHIRULQFUHDVHdEXGJHWDU\DOORFDWLRQVWRLQFOXGHIXQGLQJIRU&RPPHUFLDODQG(FRQRPLF'LSORPDF\
DFWLYLWLHV
XI. Vote Cross Cutting Policy And Other Budgetary Issues
Table 11.1: Cross- Cutting Policy Issues
7DEOH9RWH6WDIILQJ3URILOHE\3RVW
Mission in France Ministerial Policy Statement
ii.Strategic Objective
i. Promote Economic / commercial diplomacy
ii. Provide diplomatic, protocol and consular services
iii. Promote public diplomacy including enhancement of Ugandas images abroad
iv. Mobilize the Diaspora for development
v. Promote public diplomacy including enhancement of Ugandas images abroad
vi. Strengthen institutional capacity of MoFA and affiliated institutions to deliver a result oriented foreign
policy for Uganda
iii. Major Achievements in 2016/17
i. H.E. the President paid a two-day Working State Visit to France from 18-19 September 2016.
ii. Held meetings on Mutual Corporation with;
a. H.E. the French President
b. Airbus Officials and discussed briefly how Airbus can partner with Uganda on reviving Uganda Airlines
c. Total, led by Chairman and Chief Executive Officer (CEO).
d. Official Business Umbrella of France, MEDEF International (Movement of the Entrepreneurs of France)
with over 880,000 Firms.
iii. The Firs Minister of Education and Sports also met officials of Campus France, the Public Agency
Overseen by the French Ministry of Foreign Affairs and Higher Education responsible for coordination of
services for International Students in France.
iv. The Mission has continued negotiations with Campus France for Scholarships for English Masters
Degrees in France
v. Lobbied for Increased Frances support to Uganda through various projects under the Agency for French
Development (AFD).
vi. Supported and promoted Ugandas active participation in regional security mechanisms as well as in
African frameworks of strategic importance.
vii. Supported Ugandas military interventions in the greater East African region, DRC, CAR and especially
in war-wrecked Somalia
viii. Continued to lobby the French military mission in training activities and the teaching of French language
to UPDF to help prepare them for deployment in peacekeeping missions in Francophone countries
ix. Continued regular dialogue with AFD to contribute to economic and social development in Uganda by
financing and supporting development projects and programs, and linking them with the relevant MDAs in
Kampala
x. Issued 262 visas to French nationals. Of these; 99 were for business purposes, 126 were for tourism.
xi. Held High level negotiations to make Uganda a programme country in 2017 to receive increased
bilateral financial assistance from France from current 10M to 30M.
Mission in France Ministerial Policy Statement
Recurrent Wage 0.951 0.951 0.458 0.951 0.951 0.951 0.951 0.951
Non Wage 4.877 4.093 1.756 4.218 4.218 4.218 4.218 4.218
Devt. GoU 1.215 0.800 0.092 0.000 0.800 0.800 0.800 0.800
Ext. Fin. 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
GoU Total 7.044 5.844 2.306 5.170 5.970 5.970 5.970 5.970
Total GoU+Ext Fin (MTEF) 7.044 5.844 2.306 5.170 5.970 5.970 5.970 5.970
Arrears 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total Budget 7.044 5.844 2.306 5.170 5.970 5.970 5.970 5.970
A.I.A Total N/A N/A N/A N/A N/A N/A N/A N/A
Grand Total 7.044 5.844 2.306 5.170 5.970 5.970 5.970 5.970
Total Vote Budget 7.044 5.844 2.306 5.170 5.970 5.970 5.970 5.970
Excluding Arrears
211 Wages and Salaries 2.171 0.000 0.000 2.171 2.234 0.000 0.000 2.234
212 Social Contributions 0.124 0.000 0.000 0.124 0.124 0.000 0.000 0.124
213 Other Employee Costs 0.220 0.000 0.000 0.220 0.120 0.000 0.000 0.120
221 General Expenses 0.208 0.000 0.000 0.208 0.208 0.000 0.000 0.208
222 Communications 0.118 0.000 0.000 0.118 0.118 0.000 0.000 0.118
223 Utility and Property Expenses 1.784 0.000 0.000 1.784 1.724 0.000 0.000 1.724
226 Insurances and Licenses 0.100 0.000 0.000 0.100 0.100 0.000 0.000 0.100
227 Travel and Transport 0.246 0.000 0.000 0.246 0.469 0.000 0.000 0.469
228 Maintenance 0.072 0.000 0.000 0.072 0.072 0.000 0.000 0.072
Output Class : Capital Purchases 0.800 0.000 0.000 0.800 0.000 0.000 0.000 0.000
312 FIXED ASSETS 0.800 0.000 0.000 0.800 0.000 0.000 0.000 0.000
Grand Total : 5.844 0.000 0.000 5.844 5.170 0.000 0.000 5.170
Total excluding Arrears 5.844 0.000 0.000 5.844 5.170 0.000 0.000 5.170
Mission in France Ministerial Policy Statement
Table V7.1: Past Expenditure Outturns and Medium Term Projections by Programme and SubProgramme
0925 Strengthening Mission in France 1.215 0.800 0.092 0.000 0.800 0.800 0.800 0.800
Total for the Vote 7.044 5.844 2.306 5.170 5.970 5.970 5.970 5.970
Total Excluding Arrears 7.044 5.844 2.306 5.170 5.970 5.970 5.970 5.970
VIII. 3URJUDPPH3HUIRUPDQFHDQG0HGLXP7HUP3ODQV
Table V8.1: Programme Outcome and Outcome Indicators ( Only applicable for FY 2017/18)
(2)To ensure enhancement cooperation framework between Uganda and the three countries of
accreditation as well as UN Agencies to ensure that Paris Mission contributes to the
implementation of vision 2040, National Development Plan II and Ministry of Foreign Affairs
Strategic Investment Plan.
N/A
FY 2016/17 FY 2017/18
Appr. Budget and Planned Outputs Expenditures and Achievements by Proposed Budget and Planned
end Dec Outputs
Vote 224 Mission in France
Ext Fin: 0 0 0
A.I.A: 0 0 0
Ext Fin: 0 0 0
A.I.A: 0 0 0
Ext Fin: 0 0 0
A.I.A: 0 0 0
i. Operational funding is still a challenge as most of the funding caters for fixed costs (FSA, Rent, utilities)
ii. Procurement for major projects is sometimes hindered by the laws of the countries of accreditation because of
stringent guidelines
211 Wages and Salaries 1.987 0.000 0.000 1.987 1.987 0.000 0.000 1.987
212 Social Contributions 0.147 0.000 0.000 0.147 0.147 0.000 0.000 0.147
213 Other Employee Costs 0.173 0.000 0.000 0.173 0.173 0.000 0.000 0.173
221 General Expenses 0.260 0.000 0.000 0.260 0.221 0.000 0.000 0.221
222 Communications 0.146 0.000 0.000 0.146 0.146 0.000 0.000 0.146
223 Utility and Property Expenses 1.281 0.000 0.000 1.281 1.281 0.000 0.000 1.281
225 Professional Services 0.005 0.000 0.000 0.005 0.045 0.000 0.000 0.045
226 Insurances and Licenses 0.040 0.000 0.000 0.040 0.040 0.000 0.000 0.040
227 Travel and Transport 0.492 0.000 0.000 0.492 0.492 0.000 0.000 0.492
228 Maintenance 0.016 0.000 0.000 0.016 0.016 0.000 0.000 0.016
Output Class : Capital Purchases 0.300 0.000 0.000 0.300 0.200 0.000 0.000 0.200
312 FIXED ASSETS 0.300 0.000 0.000 0.300 0.200 0.000 0.000 0.200
Grand Total : 4.848 0.000 0.000 4.848 4.748 0.000 0.000 4.748
Total excluding Arrears 4.848 0.000 0.000 4.848 4.748 0.000 0.000 4.748
Mission in Germany Ministerial Policy Statement
Table V7.1: Past Expenditure Outturns and Medium Term Projections by Programme and SubProgramme
0926 Strengthening Mission in Germany 0.157 0.300 0.120 0.200 0.300 0.300 0.300 0.300
Total for the Vote 4.238 4.848 1.560 4.748 4.888 4.888 4.888 4.888
Total Excluding Arrears 4.238 4.848 1.560 4.748 4.888 4.888 4.888 4.888
Promote and strengthen the good relations between Uganda and the Federal Republic of
Germany as well as Austria, Czech Republic, Poland, Hungary, The Vatican, Slovakia,
Bulgaria, Romania, and with the United Nations Agencies in Bonn, Hamburg and Vienna.
Provide information, consular services and assistance to Foreigners and Ugandans in the
Diaspora
Responsible Officer: Head of Mission
Programme Outcome: Enhanced national security development, the country's image abroad and wellbeing of Ugandans
Sector Outcomes contributed to by the Programme Outcome
1. Improved foreign relations for commercial diplomacy
Performance Targets
Outcome Indicators 2015/16 2016/17 2017/18 2018/19 2019/20
Actual Target Actual Target Projection Projection
Number of cooperation frameworks negotiated, and 3 4 5
concluded
Percentage change of foreign exchange inflows 5% 5% 5%
N/A
vehicle procured 1 vehicle is in the process of being procured Purchasing a new car
Ext Fin: 0 0 0
A.I.A: 0 0 0
Ext Fin: 0 0 0
A.I.A: 0 0 0
None
Furniture and fittings purchased
Total Output Cost(Ushs Thousand) 50,000 20,000 0
Ext Fin: 0 0 0
A.I.A: 0 0 0
Major changes in resource allocation over and above the Justification for proposed Changes in Expenditure
previous financial year and Outputs
Programme : 16 52 Overseas Mission Services
Output: 16 5277 Purchase of machinery
Change in Allocation (UShs Bn) : -0.100
Recurrent Wage 0.407 0.407 0.204 0.407 0.407 0.407 0.407 0.407
Non Wage 2.221 2.160 1.544 2.161 2.161 2.161 2.161 2.161
Devt. GoU 0.137 0.043 0.043 0.000 0.043 0.043 0.043 0.043
Ext. Fin. 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
GoU Total 2.766 2.610 1.791 2.568 2.611 2.611 2.611 2.611
Total GoU+Ext Fin (MTEF) 2.766 2.610 1.791 2.568 2.611 2.611 2.611 2.611
Arrears 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total Budget 2.766 2.610 1.791 2.568 2.611 2.611 2.611 2.611
A.I.A Total N/A N/A N/A N/A N/A N/A N/A N/A
Grand Total 2.766 2.610 1.791 2.568 2.611 2.611 2.611 2.611
Total Vote Budget 2.766 2.610 1.791 2.568 2.611 2.611 2.611 2.611
Excluding Arrears
211 Wages and Salaries 1.121 0.000 0.000 1.121 1.122 0.000 0.000 1.122
212 Social Contributions 0.071 0.000 0.000 0.071 0.071 0.000 0.000 0.071
213 Other Employee Costs 0.035 0.000 0.000 0.035 0.035 0.000 0.000 0.035
221 General Expenses 0.036 0.000 0.000 0.036 0.036 0.000 0.000 0.036
222 Communications 0.054 0.000 0.000 0.054 0.054 0.000 0.000 0.054
223 Utility and Property Expenses 0.952 0.000 0.000 0.952 0.999 0.000 0.000 0.999
224 Supplies and Services 0.002 0.000 0.000 0.002 0.002 0.000 0.000 0.002
226 Insurances and Licenses 0.009 0.000 0.000 0.009 0.009 0.000 0.000 0.009
227 Travel and Transport 0.272 0.000 0.000 0.272 0.224 0.000 0.000 0.224
228 Maintenance 0.015 0.000 0.000 0.015 0.015 0.000 0.000 0.015
Output Class : Capital Purchases 0.043 0.000 0.000 0.043 0.000 0.000 0.000 0.000
312 FIXED ASSETS 0.043 0.000 0.000 0.043 0.000 0.000 0.000 0.000
Grand Total : 2.610 0.000 0.000 2.610 2.568 0.000 0.000 2.568
Total excluding Arrears 2.610 0.000 0.000 2.610 2.568 0.000 0.000 2.568
Mission in Iran Ministerial Policy Statement
9,,%XGJHW%\3URJUDPPH$QG6XESURJUDPPH
Table V7.1: Past Expenditure Outturns and Medium Term Projections by Programme and SubProgramme
0927 Strengthening Mission in Iran 0.137 0.043 0.043 0.000 0.043 0.043 0.043 0.043
Total for the Vote 2.766 2.610 1.791 2.568 2.611 2.611 2.611 2.611
Total Excluding Arrears 2.766 2.610 1.791 2.568 2.611 2.611 2.611 2.611
VIII. 3URJUDPPH3HUIRUPDQFHDQG0HGLXP7HUP3ODQV
Table V8.1: Programme Outcome and Outcome Indicators ( Only applicable for FY 2017/18)
N/A
FY 2016/17 FY 2017/18
Appr. Budget and Planned Outputs Expenditures and Achievements by Proposed Budget and Planned
end Dec Outputs
Vote 226 Mission in Iran
Ext Fin: 0 0 0
A.I.A: 0 0 0
N/A
Engagement with MoFPED for budget ceiling enhancement to able the Mission to effectively deliver its mandate.
7DEOH9RWH6WDIILQJ3URILOHE\3RVW
Mission in Russia Ministerial Policy Statement
211 Wages and Salaries 1.488 0.000 0.000 1.488 1.509 0.000 0.000 1.509
213 Other Employee Costs 0.041 0.000 0.000 0.041 0.065 0.000 0.000 0.065
221 General Expenses 0.049 0.000 0.000 0.049 0.049 0.000 0.000 0.049
222 Communications 0.040 0.000 0.000 0.040 0.038 0.000 0.000 0.038
223 Utility and Property Expenses 1.163 0.000 0.000 1.163 1.183 0.000 0.000 1.183
226 Insurances and Licenses 0.005 0.000 0.000 0.005 0.005 0.000 0.000 0.005
227 Travel and Transport 0.160 0.000 0.000 0.160 0.165 0.000 0.000 0.165
228 Maintenance 0.023 0.000 0.000 0.023 0.036 0.000 0.000 0.036
Output Class : Capital Purchases 0.285 0.000 0.000 0.285 0.150 0.000 0.000 0.150
312 FIXED ASSETS 0.285 0.000 0.000 0.285 0.150 0.000 0.000 0.150
Grand Total : 3.254 0.000 0.000 3.254 3.200 0.000 0.000 3.200
Total excluding Arrears 3.254 0.000 0.000 3.254 3.200 0.000 0.000 3.200
0928 Strengthening Mission in Russia 0.000 0.285 0.000 0.150 0.285 0.285 0.285 0.285
Total for the Vote 2.701 3.254 2.089 3.200 3.335 3.335 3.335 3.335
Total Excluding Arrears 2.701 3.254 2.089 3.200 3.335 3.335 3.335 3.335
N/A
Building acquired
Ext Fin: 0 0 0
A.I.A: 0 0 0
Ext Fin: 0 0 0
A.I.A: 0 0 0
Ext Fin: 0 0 0
A.I.A: 0 0 0
Furniture and fittings purchased - Not procured yet as we still wait for the new
building
-Not procured yet as we wait for new chancery
building
Total Output Cost(Ushs Thousand) 100,000 0 0
Ext Fin: 0 0 0
A.I.A: 0 0 0
Major changes in resource allocation over and above the Justification for proposed Changes in Expenditure
previous financial year and Outputs
Programme : 16 52 Overseas Mission Services
Mission in Russia Ministerial Policy Statement
1. Pursue additional funding from Ministry of Finance, Planning and Economic Development
2. Lobby Ministry of Foreign Affairs for additional staffing at the Mission
1. Promoted Tourism and Trade between Uganda and Australia as well as areas of accreditation.
2. Coordinated meetings between Uganda and Australia to strengthen Bilateral relations.
3. Provided diplomatic/protocol and consular services in Australia to Ugandans and Non-Ugandans.
4. Mobilized the Ugandans in Diaspora in Australia and New Zealand for development.
5. Participated and contributed to monthly African group meetings and Africa day celebrations all which are geared towards
promoting trade between Australia and African countries.
6. Promoted Ugandas exports, investment opportunity, educational facilities and tourism/cultural attractions.
7. Coordinated and participated in Trade exhibitions, Tourism festivals to showcase Ugandan products and Culture.
8. Coordinated Australian Government and Leaders of key institutions in Australia like ANU to lobby for Scholarships for
Ugandan Students.
9. ,VVXHGHPHUJHQF\WUDYHOGRFXPHQWVWR8JDQGDQVWKDWKDGORVWSDVVSRUWV
10. +HOGPHHWLQJVZLWKLQYHVWRUVWRQHJRWLDWHSRVVLEOHLQYHVWPHQWVLQ8JDQGD
VILOPLQGXVWU\
Recurrent Wage 0.607 0.607 0.303 0.607 0.607 0.607 0.607 0.607
Non Wage 2.988 3.125 2.036 3.224 3.224 3.224 3.224 3.224
Devt. GoU 0.113 0.140 0.000 0.113 0.140 0.140 0.140 0.140
Ext. Fin. 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
GoU Total 3.707 3.871 2.340 3.944 3.971 3.971 3.971 3.971
Total GoU+Ext Fin (MTEF) 3.707 3.871 2.340 3.944 3.971 3.971 3.971 3.971
Arrears 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total Budget 3.707 3.871 2.340 3.944 3.971 3.971 3.971 3.971
A.I.A Total N/A N/A N/A N/A N/A N/A N/A N/A
Grand Total 3.707 3.871 2.340 3.944 3.971 3.971 3.971 3.971
Total Vote Budget 3.707 3.871 2.340 3.944 3.971 3.971 3.971 3.971
Excluding Arrears
211103 Allowances 1.001 0.000 0.000 1.001 1.166 0.000 0.000 1.166
211105 Missions staff salaries 0.607 0.000 0.000 0.607 0.607 0.000 0.000 0.607
212101 Social Security Contributions 0.000 0.000 0.000 0.000 0.085 0.000 0.000 0.085
212201 Social Security Contributions 0.085 0.000 0.000 0.085 0.000 0.000 0.000 0.000
213001 Medical expenses (To employees) 0.190 0.000 0.000 0.190 0.190 0.000 0.000 0.190
221001 Advertising and Public Relations 0.016 0.000 0.000 0.016 0.016 0.000 0.000 0.016
221002 Workshops and Seminars 0.000 0.000 0.000 0.000 0.045 0.000 0.000 0.045
221005 Hire of Venue (chairs, projector, etc) 0.090 0.000 0.000 0.090 0.060 0.000 0.000 0.060
221007 Books, Periodicals & Newspapers 0.012 0.000 0.000 0.012 0.012 0.000 0.000 0.012
221008 Computer supplies and Information 0.010 0.000 0.000 0.010 0.010 0.000 0.000 0.010
Technology (IT)
221009 Welfare and Entertainment 0.057 0.000 0.000 0.057 0.073 0.000 0.000 0.073
221011 Printing, Stationery, Photocopying and 0.024 0.000 0.000 0.024 0.024 0.000 0.000 0.024
Binding
221017 Subscriptions 0.000 0.000 0.000 0.000 0.012 0.000 0.000 0.012
Mission in Canberra Ministerial Policy Statement
222002 Postage and Courier 0.024 0.000 0.000 0.024 0.020 0.000 0.000 0.020
222003 Information and communications technology 0.011 0.000 0.000 0.011 0.000 0.000 0.000 0.000
(ICT)
223003 Rent (Produced Assets) to private entities 0.961 0.000 0.000 0.961 0.811 0.000 0.000 0.811
223004 Guard and Security services 0.012 0.000 0.000 0.012 0.012 0.000 0.000 0.012
223005 Electricity 0.087 0.000 0.000 0.087 0.099 0.000 0.000 0.099
223006 Water 0.008 0.000 0.000 0.008 0.008 0.000 0.000 0.008
226001 Insurances 0.024 0.000 0.000 0.024 0.024 0.000 0.000 0.024
227001 Travel inland 0.142 0.000 0.000 0.142 0.203 0.000 0.000 0.203
227002 Travel abroad 0.107 0.000 0.000 0.107 0.107 0.000 0.000 0.107
227003 Carriage, Haulage, Freight and transport hire 0.085 0.000 0.000 0.085 0.085 0.000 0.000 0.085
227004 Fuel, Lubricants and Oils 0.068 0.000 0.000 0.068 0.058 0.000 0.000 0.058
228002 Maintenance - Vehicles 0.040 0.000 0.000 0.040 0.020 0.000 0.000 0.020
228003 Maintenance Machinery, Equipment & 0.012 0.000 0.000 0.012 0.025 0.000 0.000 0.025
Furniture
Output Class : Capital Purchases 0.140 0.000 0.000 0.140 0.113 0.000 0.000 0.113
312201 Transport Equipment 0.140 0.000 0.000 0.140 0.000 0.000 0.000 0.000
312202 Machinery and Equipment 0.000 0.000 0.000 0.000 0.050 0.000 0.000 0.050
312203 Furniture & Fixtures 0.000 0.000 0.000 0.000 0.063 0.000 0.000 0.063
Grand Total : 3.871 0.000 0.000 3.871 3.944 0.000 0.000 3.944
Total excluding Arrears 3.871 0.000 0.000 3.871 3.944 0.000 0.000 3.944
9,,%XGJHW%\3URJUDPPH$QG6XESURJUDPPH
Table V7.1: Past Expenditure Outturns and Medium Term Projections by Programme and SubProgramme
0929 Strengthening Mission in Canberra 0.113 0.140 0.000 0.113 0.140 0.140 0.140 0.140
Total for the Vote 3.707 3.871 2.340 3.944 3.971 3.971 3.971 3.971
Total Excluding Arrears 3.707 3.871 2.340 3.944 3.971 3.971 3.971 3.971
VIII. 3URJUDPPH3HUIRUPDQFHDQG0HGLXP7HUP3ODQV
Table V8.1: Programme Outcome and Outcome Indicators ( Only applicable for FY 2017/18)
N/A
1. South Sudan engaged to remain supportive of various peace-building initiatives of interest to Uganda and Great Lakes
Region
2. Deepening of Regional Integration Promoted
3. At least $500m worth of Ugandan Exports in South Sudan Market annually.
4. Consular services provided to distressed Ugandans in South Sudan
5. Ugandan Diaspora in South Sudan mobilized to contribute to National Development back at home.
6. Uganda- south Sudan boarder demarcated
7. Strengthened inter-state and institutional partnerships(IGAD,EAC,NCIP,ICGLR,AU etc)
Mission in Juba Ministerial Policy Statement
Recurrent Wage 0.321 0.321 0.161 0.423 0.321 0.321 0.321 0.321
Non Wage 2.803 3.055 2.721 3.095 3.095 3.095 3.095 3.095
Devt. GoU 0.830 2.000 2.001 0.000 2.000 2.000 2.000 2.000
Ext. Fin. 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
GoU Total 3.954 5.376 4.882 3.518 5.416 5.416 5.416 5.416
Total GoU+Ext Fin (MTEF) 3.954 5.376 4.882 3.518 5.416 5.416 5.416 5.416
Arrears 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total Budget 3.954 5.376 4.882 3.518 5.416 5.416 5.416 5.416
A.I.A Total N/A N/A N/A N/A N/A N/A N/A N/A
Grand Total 3.954 5.376 4.882 3.518 5.416 5.416 5.416 5.416
Total Vote Budget 3.954 5.376 4.882 3.518 5.416 5.416 5.416 5.416
Excluding Arrears
211 Wages and Salaries 1.295 0.000 0.000 1.295 1.397 0.000 0.000 1.397
213 Other Employee Costs 0.043 0.000 0.000 0.043 0.093 0.000 0.000 0.093
221 General Expenses 0.093 0.000 0.000 0.093 0.048 0.000 0.000 0.048
222 Communications 0.071 0.000 0.000 0.071 0.074 0.000 0.000 0.074
223 Utility and Property Expenses 1.642 0.000 0.000 1.642 1.628 0.000 0.000 1.628
226 Insurances and Licenses 0.012 0.000 0.000 0.012 0.012 0.000 0.000 0.012
227 Travel and Transport 0.174 0.000 0.000 0.174 0.220 0.000 0.000 0.220
228 Maintenance 0.046 0.000 0.000 0.046 0.046 0.000 0.000 0.046
Output Class : Capital Purchases 2.000 0.000 0.000 2.000 0.000 0.000 0.000 0.000
312 FIXED ASSETS 2.000 0.000 0.000 2.000 0.000 0.000 0.000 0.000
Grand Total : 5.376 0.000 0.000 5.376 3.518 0.000 0.000 3.518
Total excluding Arrears 5.376 0.000 0.000 5.376 3.518 0.000 0.000 3.518
9,,%XGJHW%\3URJUDPPH$QG6XESURJUDPPH
Mission in Juba Ministerial Policy Statement
0976 Strengthening Mission in Juba 0.830 2.000 2.001 0.000 2.000 2.000 2.000 2.000
Total for the Vote 3.954 5.376 4.882 3.518 5.416 5.416 5.416 5.416
Total Excluding Arrears 3.954 5.376 4.882 3.518 5.416 5.416 5.416 5.416
VIII. 3URJUDPPH3HUIRUPDQFHDQG0HGLXP7HUP3ODQV
Table V8.1: Programme Outcome and Outcome Indicators ( Only applicable for FY 2017/18)
N/A
FY 2016/17 FY 2017/18
Appr. Budget and Planned Outputs Expenditures and Achievements by Proposed Budget and Planned
end Dec Outputs
Vote 229 Mission in Juba
Ext Fin: 0 0 0
A.I.A: 0 0 0
1. Issued 260 visas, 300 travel documents, 150 Passports renewed and 600 consular requests were received.
2. Ugandans in UAE have been mobilized and 5,000 have registered with the mission
3. Scholarships to Ugandans have been sourced and many have taken up this opportunities.
4. Protocol and diplomatic services have been provided to all entitled guests and official delegations
5. Employment opportunities for Uganda Labour force in the UAE has increased by 10%.
IV. Medium Term Plans
1. Providing Consular services and educate Ugandans in Diaspora about UAE laws and regulations.
2. Promote Uganda's image abroad, tourist attractions, investment opportunities and lobby for collaborations in
the fields of technological transfer in Education institutes and Industrial sectors.
3. Make legal arrangements for Ugandans in prisons
Mission in Abu Dhabi Ministerial Policy Statement
Recurrent Wage 0.503 0.503 0.251 0.503 0.503 0.503 0.503 0.503
Non Wage 2.342 2.780 1.874 2.800 2.800 2.800 2.800 2.800
Devt. GoU 0.281 0.198 0.198 0.140 0.198 0.198 0.198 0.198
Ext. Fin. 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
GoU Total 3.127 3.481 2.323 3.443 3.501 3.501 3.501 3.501
Total GoU+Ext Fin (MTEF) 3.127 3.481 2.323 3.443 3.501 3.501 3.501 3.501
Arrears 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total Budget 3.127 3.481 2.323 3.443 3.501 3.501 3.501 3.501
A.I.A Total N/A N/A N/A N/A N/A N/A N/A N/A
Grand Total 3.127 3.481 2.323 3.443 3.501 3.501 3.501 3.501
Total Vote Budget 3.127 3.481 2.323 3.443 3.501 3.501 3.501 3.501
Excluding Arrears
211 Wages and Salaries 1.109 0.000 0.000 1.109 1.129 0.000 0.000 1.129
213 Other Employee Costs 0.166 0.000 0.000 0.166 0.166 0.000 0.000 0.166
221 General Expenses 0.101 0.000 0.000 0.101 0.089 0.000 0.000 0.089
222 Communications 0.116 0.000 0.000 0.116 0.116 0.000 0.000 0.116
223 Utility and Property Expenses 1.427 0.000 0.000 1.427 1.487 0.000 0.000 1.487
227 Travel and Transport 0.318 0.000 0.000 0.318 0.270 0.000 0.000 0.270
228 Maintenance 0.045 0.000 0.000 0.045 0.045 0.000 0.000 0.045
Output Class : Capital Purchases 0.198 0.000 0.000 0.198 0.140 0.000 0.000 0.140
312 FIXED ASSETS 0.198 0.000 0.000 0.198 0.140 0.000 0.000 0.140
Grand Total : 3.481 0.000 0.000 3.481 3.443 0.000 0.000 3.443
Total excluding Arrears 3.481 0.000 0.000 3.481 3.443 0.000 0.000 3.443
9,,%XGJHW%\3URJUDPPH$QG6XESURJUDPPH
Table V7.1: Past Expenditure Outturns and Medium Term Projections by Programme and SubProgramme
Mission in Abu Dhabi Ministerial Policy Statement
1124 Strengthening Abu Dhabi Mission 0.281 0.198 0.198 0.140 0.198 0.198 0.198 0.198
Total for the Vote 3.127 3.481 2.323 3.443 3.501 3.501 3.501 3.501
Total Excluding Arrears 3.127 3.481 2.323 3.443 3.501 3.501 3.501 3.501
VIII. 3URJUDPPH3HUIRUPDQFHDQG0HGLXP7HUP3ODQV
Table V8.1: Programme Outcome and Outcome Indicators ( Only applicable for FY 2017/18)
N/A
1. The visit of the Crown Prince has been postponed on a number of occasions.
2. Ugandans are scattered all over the emirates therefore its costly to traverse the whole Emirate looking for them.
3. In the Arabic culture it involves giving gifts and the element of reciprocity however the Embassy has no funds for
such activities.
1. Harmonization of inter-ministerial technical team with the Uganda-UAE technical team which was created by H.E.
The President.
2. Government should finalize the Islamic Banking law to tap resources from UAE Islamic banks.
4. Sensitization of Ugandan girls who wish to take up jobs in UAE to wait until government to government finalize the
agreement.
5. More funds should be provided so that other activities are attended to.
Objective : To encourage embassy staff to participate in HIV/AIDS based programs and activities
Mission in Abu Dhabi Ministerial Policy Statement
7DEOH9RWH6WDIILQJ3URILOHE\3RVW
Mission in Bujumbura Ministerial Policy Statement
Recurrent Wage 0.177 0.177 0.102 0.177 0.177 0.177 0.177 0.177
Non Wage 1.513 1.448 1.031 1.491 1.491 1.491 1.491 1.491
Devt. GoU 0.464 0.700 0.179 7.250 0.700 0.700 0.700 0.700
Ext. Fin. 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
GoU Total 2.154 2.325 1.313 8.918 2.368 2.368 2.368 2.368
Total GoU+Ext Fin (MTEF) 2.154 2.325 1.313 8.918 2.368 2.368 2.368 2.368
Arrears 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total Budget 2.154 2.325 1.313 8.918 2.368 2.368 2.368 2.368
A.I.A Total N/A N/A N/A N/A N/A N/A N/A N/A
Grand Total 2.154 2.325 1.313 8.918 2.368 2.368 2.368 2.368
Total Vote Budget 2.154 2.325 1.313 8.918 2.368 2.368 2.368 2.368
Excluding Arrears
211 Wages and Salaries 0.658 0.000 0.000 0.658 0.706 0.000 0.000 0.706
213 Other Employee Costs 0.018 0.000 0.000 0.018 0.008 0.000 0.000 0.008
221 General Expenses 0.077 0.000 0.000 0.077 0.087 0.000 0.000 0.087
222 Communications 0.019 0.000 0.000 0.019 0.029 0.000 0.000 0.029
223 Utility and Property Expenses 0.642 0.000 0.000 0.642 0.641 0.000 0.000 0.641
226 Insurances and Licenses 0.006 0.000 0.000 0.006 0.006 0.000 0.000 0.006
227 Travel and Transport 0.180 0.000 0.000 0.180 0.165 0.000 0.000 0.165
228 Maintenance 0.025 0.000 0.000 0.025 0.025 0.000 0.000 0.025
Output Class : Capital Purchases 0.700 0.000 0.000 0.700 7.250 0.000 0.000 7.250
312 FIXED ASSETS 0.700 0.000 0.000 0.700 7.250 0.000 0.000 7.250
Grand Total : 2.325 0.000 0.000 2.325 8.918 0.000 0.000 8.918
Total excluding Arrears 2.325 0.000 0.000 2.325 8.918 0.000 0.000 8.918
9,,%XGJHW%\3URJUDPPH$QG6XESURJUDPPH
Mission in Bujumbura Ministerial Policy Statement
1125 Strengthening Bujumbura Mission 0.464 0.700 0.179 7.250 0.700 0.700 0.700 0.700
Total for the Vote 2.154 2.325 1.313 8.918 2.368 2.368 2.368 2.368
Total Excluding Arrears 2.154 2.325 1.313 8.918 2.368 2.368 2.368 2.368
VIII. 3URJUDPPH3HUIRUPDQFHDQG0HGLXP7HUP3ODQV
Table V8.1: Programme Outcome and Outcome Indicators ( Only applicable for FY 2017/18)
N/A
FY 2016/17 FY 2017/18
Appr. Budget and Planned Outputs Expenditures and Achievements by Proposed Budget and Planned
end Dec Outputs
Vote 231 Mission in Bujumbura
chancery construction started Architectural Plans drawn and Handed to Plan and Initiate for Construction of a Chancery
Embassy for the Burundi Authority to Approve. on Embassy Land.
Construction expected to takeoff this FY.
Total Output Cost(Ushs Thousand) 640,084 135,700 7,080,000
Mission in Bujumbura Ministerial Policy Statement
Ext Fin: 0 0 0
A.I.A: 0 0 0
Ext Fin: 0 0 0
A.I.A: 0 0 0
Ext Fin: 0 0 0
A.I.A: 0 0 0
Recurrent Wage 0.419 0.419 0.210 0.419 0.419 0.419 0.419 0.419
Non Wage 2.535 2.639 1.886 3.130 2.730 2.730 2.730 2.730
Devt. GoU 3.129 1.000 1.000 0.300 1.000 1.000 1.000 1.000
Ext. Fin. 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
GoU Total 6.084 4.058 3.096 3.849 4.149 4.149 4.149 4.149
Total GoU+Ext Fin (MTEF) 6.084 4.058 3.096 3.849 4.149 4.149 4.149 4.149
Arrears 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total Budget 6.084 4.058 3.096 3.849 4.149 4.149 4.149 4.149
A.I.A Total N/A N/A N/A N/A N/A N/A N/A N/A
Grand Total 6.084 4.058 3.096 3.849 4.149 4.149 4.149 4.149
Total Vote Budget 6.084 4.058 3.096 3.849 4.149 4.149 4.149 4.149
Excluding Arrears
211 Wages and Salaries 1.310 0.000 0.000 1.310 1.379 0.000 0.000 1.379
212 Social Contributions 0.041 0.000 0.000 0.041 0.000 0.000 0.000 0.000
213 Other Employee Costs 0.073 0.000 0.000 0.073 0.073 0.000 0.000 0.073
221 General Expenses 0.265 0.000 0.000 0.265 0.300 0.000 0.000 0.300
222 Communications 0.032 0.000 0.000 0.032 0.102 0.000 0.000 0.102
223 Utility and Property Expenses 1.137 0.000 0.000 1.137 1.171 0.000 0.000 1.171
226 Insurances and Licenses 0.000 0.000 0.000 0.000 0.006 0.000 0.000 0.006
227 Travel and Transport 0.189 0.000 0.000 0.189 0.502 0.000 0.000 0.502
228 Maintenance 0.010 0.000 0.000 0.010 0.016 0.000 0.000 0.016
Output Class : Capital Purchases 1.000 0.000 0.000 1.000 0.300 0.000 0.000 0.300
281 Property expenses other than interest 0.000 0.000 0.000 0.000 0.140 0.000 0.000 0.140
312 FIXED ASSETS 1.000 0.000 0.000 1.000 0.160 0.000 0.000 0.160
Grand Total : 4.058 0.000 0.000 4.058 3.849 0.000 0.000 3.849
Total excluding Arrears 4.058 0.000 0.000 4.058 3.849 0.000 0.000 3.849
Consulate in Guangzhou Ministerial Policy Statement
9,,%XGJHW%\3URJUDPPH$QG6XESURJUDPPH
Table V7.1: Past Expenditure Outturns and Medium Term Projections by Programme and SubProgramme
1169 Strengthening Consulate in Guangzhou 3.129 1.000 1.000 0.300 1.000 1.000 1.000 1.000
Total for the Vote 6.084 4.058 3.096 3.849 4.149 4.149 4.149 4.149
Total Excluding Arrears 6.084 4.058 3.096 3.849 4.149 4.149 4.149 4.149
VIII. 3URJUDPPH3HUIRUPDQFHDQG0HGLXP7HUP3ODQV
Table V8.1: Programme Outcome and Outcome Indicators ( Only applicable for FY 2017/18)
FY 2016/17 FY 2017/18
Appr. Budget and Planned Outputs Expenditures and Achievements by Proposed Budget and Planned
end Dec Outputs
Vote 232 Consulate in Guangzhou
Ext Fin: 0 0 0
A.I.A: 0 0 0
Ext Fin: 0 0 0
A.I.A: 0 0 0
7DEOH9RWH6WDIILQJ3URILOHE\3RVW
Mission in Ankara Ministerial Policy Statement
Recurrent Wage 0.590 0.590 0.295 0.590 0.590 0.590 0.590 0.590
Non Wage 3.109 2.637 1.690 2.717 2.717 2.717 2.717 2.717
Devt. GoU 0.000 0.200 0.200 0.230 0.200 0.200 0.200 0.200
Ext. Fin. 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
GoU Total 3.698 3.426 2.185 3.536 3.506 3.506 3.506 3.506
Total GoU+Ext Fin (MTEF) 3.698 3.426 2.185 3.536 3.506 3.506 3.506 3.506
Arrears 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total Budget 3.698 3.426 2.185 3.536 3.506 3.506 3.506 3.506
A.I.A Total N/A N/A N/A N/A N/A N/A N/A N/A
Grand Total 3.698 3.426 2.185 3.536 3.506 3.506 3.506 3.506
Total Vote Budget 3.698 3.426 2.185 3.536 3.506 3.506 3.506 3.506
Excluding Arrears
211 Wages and Salaries 1.682 0.000 0.000 1.682 1.791 0.000 0.000 1.791
212 Social Contributions 0.144 0.000 0.000 0.144 0.122 0.000 0.000 0.122
213 Other Employee Costs 0.078 0.000 0.000 0.078 0.164 0.000 0.000 0.164
221 General Expenses 0.096 0.000 0.000 0.096 0.218 0.000 0.000 0.218
222 Communications 0.084 0.000 0.000 0.084 0.064 0.000 0.000 0.064
223 Utility and Property Expenses 0.749 0.000 0.000 0.749 0.580 0.000 0.000 0.580
226 Insurances and Licenses 0.012 0.000 0.000 0.012 0.011 0.000 0.000 0.011
227 Travel and Transport 0.281 0.000 0.000 0.281 0.273 0.000 0.000 0.273
228 Maintenance 0.100 0.000 0.000 0.100 0.083 0.000 0.000 0.083
Output Class : Capital Purchases 0.200 0.000 0.000 0.200 0.230 0.000 0.000 0.230
312 FIXED ASSETS 0.200 0.000 0.000 0.200 0.230 0.000 0.000 0.230
Grand Total : 3.426 0.000 0.000 3.426 3.536 0.000 0.000 3.536
Total excluding Arrears 3.426 0.000 0.000 3.426 3.536 0.000 0.000 3.536
Mission in Ankara Ministerial Policy Statement
Table V7.1: Past Expenditure Outturns and Medium Term Projections by Programme and SubProgramme
1237 Strengthening Mission in Ankara 0.000 0.200 0.200 0.230 0.200 0.200 0.200 0.200
Total for the Vote 3.698 3.426 2.185 3.536 3.506 3.506 3.506 3.506
Total Excluding Arrears 3.698 3.426 2.185 3.536 3.506 3.506 3.506 3.506
VIII. 3URJUDPPH3HUIRUPDQFHDQG0HGLXP7HUP3ODQV
Table V8.1: Programme Outcome and Outcome Indicators ( Only applicable for FY 2017/18)
N/A
Purchase of Utility car procurement process for the Purchase of Utility a representation car purchased
Car on going
Total Output Cost(Ushs Thousand) 150,000 150,000 200,000
Ext Fin: 0 0 0
A.I.A: 0 0 0
Ext Fin: 0 0 0
A.I.A: 0 0 0
Ext Fin: 0 0 0
A.I.A: 0 0 0
Lobby MoFPED to improve the Mission's budget ceiling in order to deliver on its mandate
7DEOH9RWH6WDIILQJ3URILOHE\3RVW
Mission in Somalia Ministerial Policy Statement
211 Wages and Salaries 1.138 0.000 0.000 1.138 1.182 0.000 0.000 1.182
213 Other Employee Costs 0.168 0.000 0.000 0.168 0.180 0.000 0.000 0.180
221 General Expenses 0.137 0.000 0.000 0.137 0.116 0.000 0.000 0.116
222 Communications 0.109 0.000 0.000 0.109 0.114 0.000 0.000 0.114
223 Utility and Property Expenses 0.282 0.000 0.000 0.282 0.264 0.000 0.000 0.264
226 Insurances and Licenses 0.071 0.000 0.000 0.071 0.057 0.000 0.000 0.057
227 Travel and Transport 0.185 0.000 0.000 0.185 0.161 0.000 0.000 0.161
228 Maintenance 0.122 0.000 0.000 0.122 0.136 0.000 0.000 0.136
Output Class : Capital Purchases 0.415 0.000 0.000 0.415 1.000 0.000 0.000 1.000
312 FIXED ASSETS 0.415 0.000 0.000 0.415 1.000 0.000 0.000 1.000
Grand Total : 2.626 0.000 0.000 2.626 3.211 0.000 0.000 3.211
Total excluding Arrears 2.626 0.000 0.000 2.626 3.211 0.000 0.000 3.211
1287 Strengthening Mission in Somalia 0.162 0.415 0.000 1.000 0.415 0.415 0.415 0.415
Total for the Vote 2.489 2.626 1.046 3.211 2.626 2.626 2.626 2.626
Total Excluding Arrears 2.489 2.626 1.046 3.211 2.626 2.626 2.626 2.626
N/A
FY 2016/17 FY 2017/18
Appr. Budget and Planned Outputs Expenditures and Achievements by Proposed Budget and Planned
end Dec Outputs
Vote 234 Mission in Somalia
Ext Fin: 0 0 0
A.I.A: 0 0 0
Purchase of Security equipment Procurement process still ongoing. Security equipment procured
Ext Fin: 0 0 0
A.I.A: 0 0 0
Ext Fin: 0 0 0
A.I.A: 0 0 0
Major changes in resource allocation over and above the Justification for proposed Changes in Expenditure
previous financial year and Outputs
Programme : 16 52 Overseas Mission Services
Output: 16 5201 Cooperation frameworks
Change in Allocation (UShs Bn) : -1.178
Insecurity in Somalia
Inadequate funding for the mission
Plans to improve Vote Performance
Support staff training in various areas.
Lobbying Ministry of Finance Planning and Economic Development for additional resources.
Mission in Malyasia Ministerial Policy Statement
b. To Promote and protect Ugandas interest in Malaysia and other countries of accreditation
d. To attend Consular issues in Malaysia and curb the vice of human trafficking
e. Mobilize Ugandan Diaspora in Malaysia and ASEAN Countries to contribute to Ugandas Development
c. Coordinated and attended meetings for Uganda's delegations with High level Officials from Malaysian Ministries of
Education, Science, Innovation and Technology, Tourism and Health to benchmark and discuss the possibility of further
cooperation and collaboration.
d. Held meetings with prominent investors (MATRADE -Malaysian Inc, LIMKOKWING University, PROBASE, AGRO
INDUS) to negotiate possible investment cooperation in Uganda.
e. Participated and contributed towards monthly African group meetings and Africa-Malaysia Business day celebrations, all
which are geared towards promotion of trade, investment and bilateral cooperation enhancement.
f. Attended meeting concerning the implementation of the Anti-trafficking and Anti-smuggling of Migrants Act 2007 organized
by Ministry of Home Affairs.
i. Consular services offered to Ugandans like issuing them with travel documents.
Recurrent Wage 0.411 0.411 0.205 0.411 0.411 0.411 0.411 0.411
Non Wage 1.838 2.404 1.670 2.404 2.404 2.404 2.404 2.404
Devt. GoU 0.000 0.200 0.200 0.035 0.200 0.200 0.200 0.200
Ext. Fin. 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
GoU Total 2.249 3.015 2.076 2.850 3.015 3.015 3.015 3.015
Total GoU+Ext Fin (MTEF) 2.249 3.015 2.076 2.850 3.015 3.015 3.015 3.015
Arrears 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total Budget 2.249 3.015 2.076 2.850 3.015 3.015 3.015 3.015
A.I.A Total N/A N/A N/A N/A N/A N/A N/A N/A
Grand Total 2.249 3.015 2.076 2.850 3.015 3.015 3.015 3.015
Total Vote Budget 2.249 3.015 2.076 2.850 3.015 3.015 3.015 3.015
Excluding Arrears
211 Wages and Salaries 1.170 0.000 0.000 1.170 1.200 0.000 0.000 1.200
213 Other Employee Costs 0.216 0.000 0.000 0.216 0.150 0.000 0.000 0.150
221 General Expenses 0.154 0.000 0.000 0.154 0.128 0.000 0.000 0.128
222 Communications 0.074 0.000 0.000 0.074 0.055 0.000 0.000 0.055
223 Utility and Property Expenses 0.984 0.000 0.000 0.984 0.976 0.000 0.000 0.976
226 Insurances and Licenses 0.000 0.000 0.000 0.000 0.014 0.000 0.000 0.014
227 Travel and Transport 0.168 0.000 0.000 0.168 0.271 0.000 0.000 0.271
228 Maintenance 0.048 0.000 0.000 0.048 0.021 0.000 0.000 0.021
Output Class : Capital Purchases 0.200 0.000 0.000 0.200 0.035 0.000 0.000 0.035
312 FIXED ASSETS 0.200 0.000 0.000 0.200 0.035 0.000 0.000 0.035
Grand Total : 3.015 0.000 0.000 3.015 2.850 0.000 0.000 2.850
Total excluding Arrears 3.015 0.000 0.000 3.015 2.850 0.000 0.000 2.850
9,,%XGJHW%\3URJUDPPH$QG6XESURJUDPPH
Mission in Malyasia Ministerial Policy Statement
1299 Strengthening Mission in Malaysia 0.000 0.200 0.200 0.035 0.200 0.200 0.200 0.200
Total for the Vote 2.249 3.015 2.076 2.850 3.015 3.015 3.015 3.015
Total Excluding Arrears 2.249 3.015 2.076 2.850 3.015 3.015 3.015 3.015
VIII. 3URJUDPPH3HUIRUPDQFHDQG0HGLXP7HUP3ODQV
Table V8.1: Programme Outcome and Outcome Indicators ( Only applicable for FY 2017/18)
FY 2016/17 FY 2017/18
Appr. Budget and Planned Outputs Expenditures and Achievements by Proposed Budget and Planned
end Dec Outputs
Vote 235 Mission in Malyasia
Ext Fin: 0 0 0
A.I.A: 0 0 0
Ext Fin: 0 0 0
A.I.A: 0 0 0
c. Human trafficking
a. Pursue for additional funding from Ministry of Finance, Planning and Economic development
E/REE\IRUDGGLWLRQDO6WDIILQJIURP0LQLVWU\RI)RUHLJQDIIDLUV
Objective : To preserve the environment by use of modern technology in Mining and Agro-Processing.
Issue of Concern : Environmental conservation
Planned Interventions : The modern Technology should be in such a way that does not spoil the environment
Budget Allocation (Billion) : 5.600
Performance Indicators: -Eco friendly Technology acquired
,Agro Forestry done countrywide
7DEOH9RWH6WDIILQJ3URILOHE\3RVW
Consulate in Mombasa Ministerial Policy Statement
Recurrent Wage 0.092 0.092 0.067 0.105 0.092 0.092 0.092 0.092
Non Wage 0.775 0.863 0.674 0.855 0.863 0.863 0.863 0.863
Devt. GoU 0.255 0.302 0.299 0.012 0.302 0.302 0.302 0.302
Ext. Fin. 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
GoU Total 1.123 1.257 1.039 0.972 1.257 1.257 1.257 1.257
Total GoU+Ext Fin (MTEF) 1.123 1.257 1.039 0.972 1.257 1.257 1.257 1.257
Arrears 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total Budget 1.123 1.257 1.039 0.972 1.257 1.257 1.257 1.257
A.I.A Total N/A N/A N/A N/A N/A N/A N/A N/A
Grand Total 1.123 1.257 1.039 0.972 1.257 1.257 1.257 1.257
Total Vote Budget 1.123 1.257 1.039 0.972 1.257 1.257 1.257 1.257
Excluding Arrears
211 Wages and Salaries 0.448 0.000 0.000 0.448 0.475 0.000 0.000 0.475
212 Social Contributions 0.002 0.000 0.000 0.002 0.002 0.000 0.000 0.002
213 Other Employee Costs 0.032 0.000 0.000 0.032 0.053 0.000 0.000 0.053
221 General Expenses 0.054 0.000 0.000 0.054 0.057 0.000 0.000 0.057
222 Communications 0.053 0.000 0.000 0.053 0.034 0.000 0.000 0.034
223 Utility and Property Expenses 0.227 0.000 0.000 0.227 0.182 0.000 0.000 0.182
226 Insurances and Licenses 0.011 0.000 0.000 0.011 0.013 0.000 0.000 0.013
227 Travel and Transport 0.112 0.000 0.000 0.112 0.124 0.000 0.000 0.124
228 Maintenance 0.016 0.000 0.000 0.016 0.020 0.000 0.000 0.020
Output Class : Capital Purchases 0.302 0.000 0.000 0.302 0.012 0.000 0.000 0.012
312 FIXED ASSETS 0.302 0.000 0.000 0.302 0.012 0.000 0.000 0.012
Grand Total : 1.257 0.000 0.000 1.257 0.972 0.000 0.000 0.972
Total excluding Arrears 1.257 0.000 0.000 1.257 0.972 0.000 0.000 0.972
Consulate in Mombasa Ministerial Policy Statement
Table V7.1: Past Expenditure Outturns and Medium Term Projections by Programme and SubProgramme
1300 Strengthening the Consulate in 0.255 0.302 0.299 0.012 0.302 0.302 0.302 0.302
Mombasa
Total for the Vote 1.123 1.257 1.039 0.972 1.257 1.257 1.257 1.257
Total Excluding Arrears 1.123 1.257 1.039 0.972 1.257 1.257 1.257 1.257
VIII. 3URJUDPPH3HUIRUPDQFHDQG0HGLXP7HUP3ODQV
Table V8.1: Programme Outcome and Outcome Indicators ( Only applicable for FY 2017/18)
Programme Outcome: Enhanced national security development, the countrys image abroad and well-being of Ugandans
Sector Outcomes contributed to by the Programme Outcome
1. Improved foreign relations for commercial diplomacy
Performance Targets
Outcome Indicators 2015/16 2016/17 2017/18 2018/19 2019/20
Actual Target Actual Target Projection Projection
Number of cooperation frameworks negotiated, and 3 3 3
concluded
Percentage change of foreign exchange inflows 15% 20% 25%
N/A
Ext Fin: 0 0 0
A.I.A: 0 0 0
Ext Fin: 0 0 0
A.I.A: 0 0 0
Ext Fin: 0 0 0
A.I.A: 0 0 0
The Consulate wrote a letter to Ministry of Finance requesting for revision in the ceiling to cover shortfalls on
under funded items.
Capacity Building through Organizing a human Resource development Consulate retreat for
all members of staff with the objective of understanding the mandate and scope of work of the
Consulate.as well as understanding the procurement procedures and guidelines.
Established committees to handle procurement and disposal, budget and finance committee
Holding regular finance committee meetings to guide on expenditures and budget execution.
The Consulate also holds weekly management meetings and monthly staff meetings with a
view to keep informed on the activities being undertaken.
There has been training for relevant officers in financial management issues by attending the
training oragnised in Kampala.
Periodic preparation of accounts and financial reporting.
7DEOH9RWH6WDIILQJ3URILOHE\3RVW
Vote:201 Mission in New York
Recurrent Budget Estimates Wage Non-Wage AIA Total Wage Non-Wage AIA Total
01 Headquarters New York 1,951,317 10,705,170 3,134,707 15,791,194 1,951,317 11,050,651 3,134,707 16,136,675
Total Recurrent Budget Estimates for Programme 1,951,317 10,705,170 3,134,707 15,791,194 1,951,317 11,050,651 3,134,707 16,136,675
Development Budget Estimates GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
0398 Strengthening Mission in New York 845,661 0 0 845,661 257,923 0 1,954,400 2,212,323
Total Development Budget Estimates for Programme 845,661 0 0 845,661 257,923 0 1,954,400 2,212,323
GoU External Fin AIA Total GoU External Fin AIA Total
Total For Programme 52 13,502,148 0 3,134,707 16,636,855 13,259,891 0 5,089,107 18,348,998
GoU External Fin AIA Total GoU External Fin AIA Total
Employees, Goods and Services (Outputs Provided) 12,656,487 0 3,134,707 15,791,194 13,001,968 0 3,134,707 16,136,675
213001 Medical expenses (To employees) 1,311,139 0 80,410 1,391,549 1,311,140 0 4,800 1,315,940
221011 Printing, Stationery, Photocopying and Binding 88,427 0 0 88,427 88,427 0 0 88,427
221014 Bank Charges and other Bank related costs 0 0 0 0 12,000 0 0 12,000
223003 Rent (Produced Assets) to private entities 2,700,092 0 0 2,700,092 1,092,749 0 0 1,092,749
223007 Other Utilities- (fuel, gas, firewood, charcoal) 392,000 0 345,091 737,091 391,699 0 345,091 736,790
227003 Carriage, Haulage, Freight and transport hire 802,708 0 0 802,708 420,300 0 0 420,300
228003 Maintenance Machinery, Equipment & 36,000 0 359,330 395,330 36,000 0 494,905 530,905
Furniture
228004 Maintenance Other 0 0 207,865 207,865 0 0 292,905 292,905
Grand Total Vote 201 13,502,148 0 3,134,707 16,636,855 13,259,891 0 5,089,107 18,348,998
Table V3: Detailed Estimates by Programme, Sub Programme, Output and Item
Programmme 52 Overseas Mission Services
Recurrent Budget Estimates
Outputs Provided Wage Non Wage AIA Total Wage Non Wage AIA Total
Capital Purchases GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
Total Cost for Programme 52 13,502,148 0 3,134,707 16,636,855 13,259,891 0 5,089,107 18,348,998
Total Excluding Arrears 13,502,148 0 3,134,707 16,636,855 13,259,891 0 5,089,107 18,348,998
GoU External Fin AIA Total GoU External AIA Total
Fin.
Grand Total for Vote 201 13,502,148 0 3,134,707 16,636,855 13,259,891 0 5,089,107 18,348,998
Total Excluding Arrears 13,502,148 0 3,134,707 16,636,855 13,259,891 0 5,089,107 18,348,998
Recurrent Budget Estimates Wage Non-Wage AIA Total Wage Non-Wage AIA Total
01 Headquarters London 1,299,723 4,504,209 0 5,803,932 1,299,723 4,578,125 0 5,877,848
Total Recurrent Budget Estimates for Programme 1,299,723 4,504,209 0 5,803,932 1,299,723 4,578,125 0 5,877,848
Development Budget Estimates GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
0894 Strengthening Mission in England 206,239 0 0 206,239 460,000 0 0 460,000
Total Development Budget Estimates for Programme 206,239 0 0 206,239 460,000 0 0 460,000
GoU External Fin AIA Total GoU External Fin AIA Total
Total For Programme 52 6,010,171 0 0 6,010,171 6,337,848 0 0 6,337,848
GoU External Fin AIA Total GoU External Fin AIA Total
Employees, Goods and Services (Outputs Provided) 5,803,932 0 0 5,803,932 5,877,848 0 0 5,877,848
221005 Hire of Venue (chairs, projector, etc) 68,254 0 0 68,254 68,254 0 0 68,254
221011 Printing, Stationery, Photocopying and Binding 99,798 0 0 99,798 99,798 0 0 99,798
223003 Rent (Produced Assets) to private entities 897,880 0 0 897,880 897,880 0 0 897,880
223007 Other Utilities- (fuel, gas, firewood, charcoal) 50,115 0 0 50,115 50,115 0 0 50,115
227003 Carriage, Haulage, Freight and transport hire 36,000 0 0 36,000 36,000 0 0 36,000
Table V3: Detailed Estimates by Programme, Sub Programme, Output and Item
Programmme 52 Overseas Mission Services
Recurrent Budget Estimates
Outputs Provided Wage Non Wage AIA Total Wage Non Wage AIA Total
Capital Purchases GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
Recurrent Budget Estimates Wage Non-Wage AIA Total Wage Non-Wage AIA Total
01 Headquarters Ottawa 971,935 3,553,479 0 4,525,414 971,935 3,553,479 0 4,525,414
Total Recurrent Budget Estimates for Programme 971,935 3,553,479 0 4,525,414 971,935 3,553,479 0 4,525,414
Development Budget Estimates GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
0399 Strengthening Mission in Canada 150,000 0 0 150,000 60,000 0 0 60,000
Total Development Budget Estimates for Programme 150,000 0 0 150,000 60,000 0 0 60,000
GoU External Fin AIA Total GoU External Fin AIA Total
Total For Programme 52 4,675,414 0 0 4,675,414 4,585,414 0 0 4,585,414
GoU External Fin AIA Total GoU External Fin AIA Total
Employees, Goods and Services (Outputs Provided) 4,525,414 0 0 4,525,414 4,525,414 0 0 4,525,414
221011 Printing, Stationery, Photocopying and Binding 27,107 0 0 27,107 27,107 0 0 27,107
221014 Bank Charges and other Bank related costs 4,000 0 0 4,000 4,000 0 0 4,000
223003 Rent (Produced Assets) to private entities 1,390,000 0 0 1,390,000 1,390,000 0 0 1,390,000
223007 Other Utilities- (fuel, gas, firewood, charcoal) 11,000 0 0 11,000 11,000 0 0 11,000
227003 Carriage, Haulage, Freight and transport hire 10,000 0 0 10,000 10,000 0 0 10,000
Table V3: Detailed Estimates by Programme, Sub Programme, Output and Item
Programmme 52 Overseas Mission Services
Recurrent Budget Estimates
Outputs Provided Wage Non Wage AIA Total Wage Non Wage AIA Total
Capital Purchases GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
Recurrent Budget Estimates Wage Non-Wage AIA Total Wage Non-Wage AIA Total
01 Headquarters New Delhi 305,552 3,890,341 0 4,195,893 305,552 3,962,584 0 4,268,136
Total Recurrent Budget Estimates for Programme 305,552 3,890,341 0 4,195,893 305,552 3,962,584 0 4,268,136
Development Budget Estimates GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
0893 Strengthening Mission in India 250,000 0 0 250,000 235,000 0 0 235,000
Total Development Budget Estimates for Programme 250,000 0 0 250,000 235,000 0 0 235,000
GoU External Fin AIA Total GoU External Fin AIA Total
Total For Programme 52 4,445,893 0 0 4,445,893 4,503,136 0 0 4,503,136
GoU External Fin AIA Total GoU External Fin AIA Total
Employees, Goods and Services (Outputs Provided) 4,195,893 0 0 4,195,893 4,268,136 0 0 4,268,136
221005 Hire of Venue (chairs, projector, etc) 30,610 0 0 30,610 30,610 0 0 30,610
221011 Printing, Stationery, Photocopying and Binding 41,745 0 0 41,745 40,656 0 0 40,656
223003 Rent (Produced Assets) to private entities 1,584,093 0 0 1,584,093 1,553,089 0 0 1,553,089
Table V3: Detailed Estimates by Programme, Sub Programme, Output and Item
Programmme 52 Overseas Mission Services
Recurrent Budget Estimates
Outputs Provided Wage Non Wage AIA Total Wage Non Wage AIA Total
Capital Purchases GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
Recurrent Budget Estimates Wage Non-Wage AIA Total Wage Non-Wage AIA Total
01 Headquarters Nairobi 305,936 2,647,593 0 2,953,529 305,936 3,076,064 0 3,382,001
Total Recurrent Budget Estimates for Programme 305,936 2,647,593 0 2,953,529 305,936 3,076,064 0 3,382,001
Development Budget Estimates GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
0892 Strengthening Mission in Kenya 320,000 0 0 320,000 180,000 0 0 180,000
Total Development Budget Estimates for Programme 320,000 0 0 320,000 180,000 0 0 180,000
GoU External Fin AIA Total GoU External Fin AIA Total
Total For Programme 52 3,273,529 0 0 3,273,529 3,562,001 0 0 3,562,001
GoU External Fin AIA Total GoU External Fin AIA Total
Employees, Goods and Services (Outputs Provided) 2,953,529 0 0 2,953,529 3,382,001 0 0 3,382,001
221011 Printing, Stationery, Photocopying and Binding 37,880 0 0 37,880 37,880 0 0 37,880
223003 Rent (Produced Assets) to private entities 293,868 0 0 293,868 293,868 0 0 293,868
227003 Carriage, Haulage, Freight and transport hire 73,617 0 0 73,617 73,617 0 0 73,617
Table V3: Detailed Estimates by Programme, Sub Programme, Output and Item
Programmme 52 Overseas Mission Services
Recurrent Budget Estimates
Outputs Provided Wage Non Wage AIA Total Wage Non Wage AIA Total
Capital Purchases GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
Recurrent Budget Estimates Wage Non-Wage AIA Total Wage Non-Wage AIA Total
01 Headquarters Dar es Salaam 291,664 2,365,252 0 2,656,915 291,664 2,365,252 0 2,656,915
Total Recurrent Budget Estimates for Programme 291,664 2,365,252 0 2,656,915 291,664 2,365,252 0 2,656,915
Development Budget Estimates GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
0400 Strengthening Mission in Tanzania 1,039,370 0 0 1,039,370 1,100,000 0 0 1,100,000
Total Development Budget Estimates for Programme 1,039,370 0 0 1,039,370 1,100,000 0 0 1,100,000
GoU External Fin AIA Total GoU External Fin AIA Total
Total For Programme 52 3,696,285 0 0 3,696,285 3,756,915 0 0 3,756,915
GoU External Fin AIA Total GoU External Fin AIA Total
Employees, Goods and Services (Outputs Provided) 2,656,915 0 0 2,656,915 2,656,915 0 0 2,656,915
221011 Printing, Stationery, Photocopying and Binding 28,806 0 0 28,806 28,806 0 0 28,806
221014 Bank Charges and other Bank related costs 8,773 0 0 8,773 8,773 0 0 8,773
223003 Rent (Produced Assets) to private entities 579,236 0 0 579,236 491,276 0 0 491,276
227003 Carriage, Haulage, Freight and transport hire 29,099 0 0 29,099 29,099 0 0 29,099
Table V3: Detailed Estimates by Programme, Sub Programme, Output and Item
Programmme 52 Overseas Mission Services
Recurrent Budget Estimates
Outputs Provided Wage Non Wage AIA Total Wage Non Wage AIA Total
Capital Purchases GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
Recurrent Budget Estimates Wage Non-Wage AIA Total Wage Non-Wage AIA Total
01 Headquarters Abuja 222,441 1,997,553 0 2,219,994 222,441 2,036,243 0 2,258,684
Total Recurrent Budget Estimates for Programme 222,441 1,997,553 0 2,219,994 222,441 2,036,243 0 2,258,684
Development Budget Estimates GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
0401 Strengthening Mission in Nigeria 114,276 0 0 114,276 410,000 0 0 410,000
Total Development Budget Estimates for Programme 114,276 0 0 114,276 410,000 0 0 410,000
GoU External Fin AIA Total GoU External Fin AIA Total
Total For Programme 52 2,334,270 0 0 2,334,270 2,668,684 0 0 2,668,684
GoU External Fin AIA Total GoU External Fin AIA Total
Employees, Goods and Services (Outputs Provided) 2,219,994 0 0 2,219,994 2,258,684 0 0 2,258,684
221011 Printing, Stationery, Photocopying and Binding 30,174 0 0 30,174 30,174 0 0 30,174
221014 Bank Charges and other Bank related costs 5,000 0 0 5,000 8,000 0 0 8,000
223003 Rent (Produced Assets) to private entities 535,547 0 0 535,547 584,962 0 0 584,962
227003 Carriage, Haulage, Freight and transport hire 32,000 0 0 32,000 57,000 0 0 57,000
Table V3: Detailed Estimates by Programme, Sub Programme, Output and Item
Programmme 52 Overseas Mission Services
Recurrent Budget Estimates
Outputs Provided Wage Non Wage AIA Total Wage Non Wage AIA Total
Capital Purchases GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
Recurrent Budget Estimates Wage Non-Wage AIA Total Wage Non-Wage AIA Total
01 Headquarters Pretoria 369,897 2,085,055 0 2,454,952 369,897 2,085,055 0 2,454,952
Total Recurrent Budget Estimates for Programme 369,897 2,085,055 0 2,454,952 369,897 2,085,055 0 2,454,952
Development Budget Estimates GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
0972 Strengthening Mission in South Africa 357,608 0 0 357,608 188,400 0 0 188,400
Total Development Budget Estimates for Programme 357,608 0 0 357,608 188,400 0 0 188,400
GoU External Fin AIA Total GoU External Fin AIA Total
Total For Programme 52 2,812,560 0 0 2,812,560 2,643,352 0 0 2,643,352
GoU External Fin AIA Total GoU External Fin AIA Total
Employees, Goods and Services (Outputs Provided) 2,454,952 0 0 2,454,952 2,454,952 0 0 2,454,952
221005 Hire of Venue (chairs, projector, etc) 23,543 0 0 23,543 23,543 0 0 23,543
221011 Printing, Stationery, Photocopying and Binding 32,657 0 0 32,657 29,657 0 0 29,657
221014 Bank Charges and other Bank related costs 0 0 0 0 2,000 0 0 2,000
227003 Carriage, Haulage, Freight and transport hire 42,310 0 0 42,310 42,310 0 0 42,310
Table V3: Detailed Estimates by Programme, Sub Programme, Output and Item
Programmme 52 Overseas Mission Services
Recurrent Budget Estimates
Outputs Provided Wage Non Wage AIA Total Wage Non Wage AIA Total
Capital Purchases GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
Recurrent Budget Estimates Wage Non-Wage AIA Total Wage Non-Wage AIA Total
01 Headquarters Washington 1,214,498 5,863,300 0 7,077,798 1,214,498 6,017,583 0 7,232,081
Total Recurrent Budget Estimates for Programme 1,214,498 5,863,300 0 7,077,798 1,214,498 6,017,583 0 7,232,081
Development Budget Estimates GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
0402 Strengthening Mission in Washington 516,738 0 0 516,738 100,000 0 0 100,000
Total Development Budget Estimates for Programme 516,738 0 0 516,738 100,000 0 0 100,000
GoU External Fin AIA Total GoU External Fin AIA Total
Total For Programme 52 7,594,536 0 0 7,594,536 7,332,081 0 0 7,332,081
GoU External Fin AIA Total GoU External Fin AIA Total
Employees, Goods and Services (Outputs Provided) 7,077,798 0 0 7,077,798 7,232,081 0 0 7,232,081
221011 Printing, Stationery, Photocopying and Binding 32,334 0 0 32,334 32,334 0 0 32,334
221014 Bank Charges and other Bank related costs 15,413 0 0 15,413 15,413 0 0 15,413
223003 Rent (Produced Assets) to private entities 1,642,031 0 0 1,642,031 1,642,031 0 0 1,642,031
223007 Other Utilities- (fuel, gas, firewood, charcoal) 49,662 0 0 49,662 49,313 0 0 49,313
227003 Carriage, Haulage, Freight and transport hire 204,702 0 0 204,702 334,702 0 0 334,702
Table V3: Detailed Estimates by Programme, Sub Programme, Output and Item
Programmme 52 Overseas Mission Services
Recurrent Budget Estimates
Outputs Provided Wage Non Wage AIA Total Wage Non Wage AIA Total
Capital Purchases GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
Recurrent Budget Estimates Wage Non-Wage AIA Total Wage Non-Wage AIA Total
01 Headquarters Adis Ababa 308,361 1,997,947 0 2,306,308 308,361 2,012,135 0 2,320,496
Total Recurrent Budget Estimates for Programme 308,361 1,997,947 0 2,306,308 308,361 2,012,135 0 2,320,496
Development Budget Estimates GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
0930 Strengthening Mission in Ethiopia 299,160 0 103,358 402,518 27,200 0 0 27,200
Total Development Budget Estimates for Programme 299,160 0 103,358 402,518 27,200 0 0 27,200
GoU External Fin AIA Total GoU External Fin AIA Total
Total For Programme 52 2,605,468 0 103,358 2,708,826 2,347,696 0 0 2,347,696
GoU External Fin AIA Total GoU External Fin AIA Total
Employees, Goods and Services (Outputs Provided) 2,306,308 0 0 2,306,308 2,320,496 0 0 2,320,496
221011 Printing, Stationery, Photocopying and Binding 13,053 0 0 13,053 13,053 0 0 13,053
223003 Rent (Produced Assets) to private entities 491,189 0 0 491,189 491,189 0 0 491,189
227003 Carriage, Haulage, Freight and transport hire 47,464 0 0 47,464 47,464 0 0 47,464
Table V3: Detailed Estimates by Programme, Sub Programme, Output and Item
Programmme 52 Overseas Mission Services
Recurrent Budget Estimates
Outputs Provided Wage Non Wage AIA Total Wage Non Wage AIA Total
Capital Purchases GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
Recurrent Budget Estimates Wage Non-Wage AIA Total Wage Non-Wage AIA Total
01 Headquarters Beijing 388,183 4,874,203 0 5,262,386 388,183 4,481,861 0 4,870,043
Total Recurrent Budget Estimates for Programme 388,183 4,874,203 0 5,262,386 388,183 4,481,861 0 4,870,043
Development Budget Estimates GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
0403 Strengthening Mission in China 351,829 0 0 351,829 380,000 0 0 380,000
Total Development Budget Estimates for Programme 351,829 0 0 351,829 380,000 0 0 380,000
GoU External Fin AIA Total GoU External Fin AIA Total
Total For Programme 52 5,614,214 0 0 5,614,214 5,250,043 0 0 5,250,043
GoU External Fin AIA Total GoU External Fin AIA Total
Employees, Goods and Services (Outputs Provided) 5,262,386 0 0 5,262,386 4,870,043 0 0 4,870,043
221005 Hire of Venue (chairs, projector, etc) 427,000 0 0 427,000 250,000 0 0 250,000
221011 Printing, Stationery, Photocopying and Binding 110,000 0 0 110,000 41,690 0 0 41,690
223007 Other Utilities- (fuel, gas, firewood, charcoal) 73,000 0 0 73,000 53,000 0 0 53,000
227003 Carriage, Haulage, Freight and transport hire 46,000 0 0 46,000 50,000 0 0 50,000
Table V3: Detailed Estimates by Programme, Sub Programme, Output and Item
Programmme 52 Overseas Mission Services
Recurrent Budget Estimates
Outputs Provided Wage Non Wage AIA Total Wage Non Wage AIA Total
Capital Purchases GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
Recurrent Budget Estimates Wage Non-Wage AIA Total Wage Non-Wage AIA Total
01 Headquarters Kigali 395,306 1,852,159 0 2,247,465 395,306 1,852,159 0 2,247,465
Total Recurrent Budget Estimates for Programme 395,306 1,852,159 0 2,247,465 395,306 1,852,159 0 2,247,465
Development Budget Estimates GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
0404 Strengthening Mission in Rwanda 520,000 0 0 520,000 200,000 0 0 200,000
Total Development Budget Estimates for Programme 520,000 0 0 520,000 200,000 0 0 200,000
GoU External Fin AIA Total GoU External Fin AIA Total
Total For Programme 52 2,767,465 0 0 2,767,465 2,447,465 0 0 2,447,465
GoU External Fin AIA Total GoU External Fin AIA Total
Employees, Goods and Services (Outputs Provided) 2,247,465 0 0 2,247,465 2,247,465 0 0 2,247,465
221011 Printing, Stationery, Photocopying and Binding 8,800 0 0 8,800 8,800 0 0 8,800
221014 Bank Charges and other Bank related costs 10,000 0 0 10,000 10,000 0 0 10,000
223003 Rent (Produced Assets) to private entities 334,004 0 0 334,004 334,004 0 0 334,004
227003 Carriage, Haulage, Freight and transport hire 43,867 0 0 43,867 43,867 0 0 43,867
Table V3: Detailed Estimates by Programme, Sub Programme, Output and Item
Programmme 52 Overseas Mission Services
Recurrent Budget Estimates
Outputs Provided Wage Non Wage AIA Total Wage Non Wage AIA Total
Capital Purchases GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
Recurrent Budget Estimates Wage Non-Wage AIA Total Wage Non-Wage AIA Total
01 Headquarters Geneva 1,295,008 4,764,171 0 6,059,178 1,295,008 5,486,602 0 6,781,610
Total Recurrent Budget Estimates for Programme 1,295,008 4,764,171 0 6,059,178 1,295,008 5,486,602 0 6,781,610
Development Budget Estimates GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
0973 Strengthening Mission in Geneva 180,000 0 0 180,000 0 0 0 0
GoU External Fin AIA Total GoU External Fin AIA Total
Total For Programme 52 6,239,178 0 0 6,239,178 6,781,610 0 0 6,781,610
GoU External Fin AIA Total GoU External Fin AIA Total
Employees, Goods and Services (Outputs Provided) 6,059,178 0 0 6,059,178 6,781,610 0 0 6,781,610
221005 Hire of Venue (chairs, projector, etc) 24,000 0 0 24,000 24,000 0 0 24,000
221011 Printing, Stationery, Photocopying and Binding 27,847 0 0 27,847 27,847 0 0 27,847
221014 Bank Charges and other Bank related costs 1,675 0 0 1,675 2,675 0 0 2,675
223003 Rent (Produced Assets) to private entities 1,530,834 0 0 1,530,834 1,972,498 0 0 1,972,498
227003 Carriage, Haulage, Freight and transport hire 45,000 0 0 45,000 45,000 0 0 45,000
Table V3: Detailed Estimates by Programme, Sub Programme, Output and Item
Programmme 52 Overseas Mission Services
Recurrent Budget Estimates
Outputs Provided Wage Non Wage AIA Total Wage Non Wage AIA Total
222003 Information and communications technology (ICT) 0 10,000 0 10,000 0 10,000 0 10,000
223001 Property Expenses 0 9,000 0 9,000 0 9,000 0 9,000
223003 Rent (Produced Assets) to private entities 0 928,234 0 928,234 0 928,234 0 928,234
223004 Guard and Security services 0 28,600 0 28,600 0 28,600 0 28,600
223005 Electricity 0 60,000 0 60,000 0 60,000 0 60,000
223006 Water 0 45,000 0 45,000 0 45,000 0 45,000
226001 Insurances 0 41,000 0 41,000 0 41,000 0 41,000
Total Cost of Output 02 0 1,121,834 0 1,121,834 0 1,121,834 0 1,121,834
Output 165204 Promotion of trade, tourism, education, and investment
Capital Purchases GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
Recurrent Budget Estimates Wage Non-Wage AIA Total Wage Non-Wage AIA Total
01 Headquarters Tokyo 1,068,667 3,448,594 0 4,517,262 1,068,667 3,562,479 0 4,631,147
Total Recurrent Budget Estimates for Programme 1,068,667 3,448,594 0 4,517,262 1,068,667 3,562,479 0 4,631,147
Development Budget Estimates GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
1254 Strengthening Mission in Japan 155,200 0 0 155,200 50,000 0 0 50,000
Total Development Budget Estimates for Programme 155,200 0 0 155,200 50,000 0 0 50,000
GoU External Fin AIA Total GoU External Fin AIA Total
Total For Programme 52 4,672,462 0 0 4,672,462 4,681,147 0 0 4,681,147
GoU External Fin AIA Total GoU External Fin AIA Total
Employees, Goods and Services (Outputs Provided) 4,517,262 0 0 4,517,262 4,631,147 0 0 4,631,147
221005 Hire of Venue (chairs, projector, etc) 4,000 0 0 4,000 4,000 0 0 4,000
221011 Printing, Stationery, Photocopying and Binding 24,600 0 0 24,600 24,600 0 0 24,600
221014 Bank Charges and other Bank related costs 3,833 0 0 3,833 7,300 0 0 7,300
223003 Rent (Produced Assets) to private entities 1,366,303 0 0 1,366,303 1,417,346 0 0 1,417,346
223007 Other Utilities- (fuel, gas, firewood, charcoal) 6,889 0 0 6,889 12,100 0 0 12,100
Table V3: Detailed Estimates by Programme, Sub Programme, Output and Item
Programmme 52 Overseas Mission Services
Recurrent Budget Estimates
Outputs Provided Wage Non Wage AIA Total Wage Non Wage AIA Total
Capital Purchases GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
Recurrent Budget Estimates Wage Non-Wage AIA Total Wage Non-Wage AIA Total
01 Headquarters Tripoli 381,588 2,109,445 0 2,491,033 381,588 2,109,445 0 2,491,033
Total Recurrent Budget Estimates for Programme 381,588 2,109,445 0 2,491,033 381,588 2,109,445 0 2,491,033
Development Budget Estimates GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
0991 Strengthening Mission in Libya 277,200 0 0 277,200 50,000 0 0 50,000
Total Development Budget Estimates for Programme 277,200 0 0 277,200 50,000 0 0 50,000
GoU External Fin AIA Total GoU External Fin AIA Total
Total For Programme 52 2,768,233 0 0 2,768,233 2,541,033 0 0 2,541,033
GoU External Fin AIA Total GoU External Fin AIA Total
Employees, Goods and Services (Outputs Provided) 2,491,033 0 0 2,491,033 2,491,033 0 0 2,491,033
221011 Printing, Stationery, Photocopying and Binding 15,803 0 0 15,803 15,803 0 0 15,803
223003 Rent (Produced Assets) to private entities 1,040,616 0 0 1,040,616 1,040,616 0 0 1,040,616
Table V3: Detailed Estimates by Programme, Sub Programme, Output and Item
Programmme 52 Overseas Mission Services
Recurrent Budget Estimates
Outputs Provided Wage Non Wage AIA Total Wage Non Wage AIA Total
Capital Purchases GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
Recurrent Budget Estimates Wage Non-Wage AIA Total Wage Non-Wage AIA Total
01 Headquarters Riyadh 511,809 2,257,293 0 2,769,101 511,809 2,286,107 0 2,797,916
Total Recurrent Budget Estimates for Programme 511,809 2,257,293 0 2,769,101 511,809 2,286,107 0 2,797,916
Development Budget Estimates GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
1065 Strengthening Mission in Saudi Arabia 100,000 0 0 100,000 81,478 0 0 81,478
Total Development Budget Estimates for Programme 100,000 0 0 100,000 81,478 0 0 81,478
GoU External Fin AIA Total GoU External Fin AIA Total
Total For Programme 52 2,869,101 0 0 2,869,101 2,879,394 0 0 2,879,394
GoU External Fin AIA Total GoU External Fin AIA Total
Employees, Goods and Services (Outputs Provided) 2,769,101 0 0 2,769,101 2,797,916 0 0 2,797,916
221005 Hire of Venue (chairs, projector, etc) 2,500 0 0 2,500 2,500 0 0 2,500
221011 Printing, Stationery, Photocopying and Binding 22,296 0 0 22,296 22,296 0 0 22,296
223003 Rent (Produced Assets) to private entities 761,795 0 0 761,795 761,795 0 0 761,795
223007 Other Utilities- (fuel, gas, firewood, charcoal) 3,344 0 0 3,344 3,344 0 0 3,344
227003 Carriage, Haulage, Freight and transport hire 6,132 0 0 6,132 26,132 0 0 26,132
Table V3: Detailed Estimates by Programme, Sub Programme, Output and Item
Programmme 52 Overseas Mission Services
Recurrent Budget Estimates
Outputs Provided Wage Non Wage AIA Total Wage Non Wage AIA Total
Capital Purchases GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
Recurrent Budget Estimates Wage Non-Wage AIA Total Wage Non-Wage AIA Total
01 Headquarters Copenhagen 742,895 3,161,127 0 3,904,023 742,895 3,161,127 0 3,904,023
Total Recurrent Budget Estimates for Programme 742,895 3,161,127 0 3,904,023 742,895 3,161,127 0 3,904,023
Development Budget Estimates GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
0974 Strengthening Mission in Denmark 490,000 0 0 490,000 500,000 0 0 500,000
Total Development Budget Estimates for Programme 490,000 0 0 490,000 500,000 0 0 500,000
GoU External Fin AIA Total GoU External Fin AIA Total
Total For Programme 52 4,394,023 0 0 4,394,023 4,404,023 0 0 4,404,023
GoU External Fin AIA Total GoU External Fin AIA Total
Employees, Goods and Services (Outputs Provided) 3,904,023 0 0 3,904,023 3,904,023 0 0 3,904,023
221011 Printing, Stationery, Photocopying and Binding 26,268 0 0 26,268 26,268 0 0 26,268
223003 Rent (Produced Assets) to private entities 739,617 0 0 739,617 744,621 0 0 744,621
223007 Other Utilities- (fuel, gas, firewood, charcoal) 116,603 0 0 116,603 116,603 0 0 116,603
227003 Carriage, Haulage, Freight and transport hire 91,566 0 0 91,566 91,566 0 0 91,566
Table V3: Detailed Estimates by Programme, Sub Programme, Output and Item
Programmme 52 Overseas Mission Services
Recurrent Budget Estimates
Outputs Provided Wage Non Wage AIA Total Wage Non Wage AIA Total
Capital Purchases GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
Recurrent Budget Estimates Wage Non-Wage AIA Total Wage Non-Wage AIA Total
01 Headquarters Brussels 830,843 3,799,803 0 4,630,646 830,843 3,869,803 0 4,700,646
Total Recurrent Budget Estimates for Programme 830,843 3,799,803 0 4,630,646 830,843 3,869,803 0 4,700,646
Development Budget Estimates GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
0975 Strengthening Mission in Belgium 884,486 0 0 884,486 1,500,000 0 0 1,500,000
Total Development Budget Estimates for Programme 884,486 0 0 884,486 1,500,000 0 0 1,500,000
GoU External Fin AIA Total GoU External Fin AIA Total
Total For Programme 52 5,515,132 0 0 5,515,132 6,200,646 0 0 6,200,646
GoU External Fin AIA Total GoU External Fin AIA Total
Employees, Goods and Services (Outputs Provided) 4,630,646 0 0 4,630,646 4,700,646 0 0 4,700,646
221011 Printing, Stationery, Photocopying and Binding 30,000 0 0 30,000 82,704 0 0 82,704
221014 Bank Charges and other Bank related costs 2,500 0 0 2,500 4,135 0 0 4,135
223003 Rent (Produced Assets) to private entities 630,576 0 0 630,576 661,570 0 0 661,570
223007 Other Utilities- (fuel, gas, firewood, charcoal) 41,392 0 0 41,392 63,467 0 0 63,467
227003 Carriage, Haulage, Freight and transport hire 120,074 0 0 120,074 154,133 0 0 154,133
Table V3: Detailed Estimates by Programme, Sub Programme, Output and Item
Programmme 52 Overseas Mission Services
Recurrent Budget Estimates
Outputs Provided Wage Non Wage AIA Total Wage Non Wage AIA Total
Capital Purchases GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
Recurrent Budget Estimates Wage Non-Wage AIA Total Wage Non-Wage AIA Total
01 Headquarters Rome 847,597 4,187,635 0 5,035,232 847,597 4,187,635 0 5,035,232
Total Recurrent Budget Estimates for Programme 847,597 4,187,635 0 5,035,232 847,597 4,187,635 0 5,035,232
Development Budget Estimates GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
0977 Strengthening Mission in Italy 180,000 0 0 180,000 0 0 0 0
GoU External Fin AIA Total GoU External Fin AIA Total
Total For Programme 52 5,215,232 0 0 5,215,232 5,035,232 0 0 5,035,232
GoU External Fin AIA Total GoU External Fin AIA Total
Employees, Goods and Services (Outputs Provided) 5,035,232 0 0 5,035,232 5,035,232 0 0 5,035,232
221005 Hire of Venue (chairs, projector, etc) 37,440 0 0 37,440 37,440 0 0 37,440
221011 Printing, Stationery, Photocopying and Binding 28,080 0 0 28,080 28,080 0 0 28,080
223003 Rent (Produced Assets) to private entities 1,028,898 0 0 1,028,898 1,056,198 0 0 1,056,198
227003 Carriage, Haulage, Freight and transport hire 93,600 0 0 93,600 93,600 0 0 93,600
Table V3: Detailed Estimates by Programme, Sub Programme, Output and Item
Programmme 52 Overseas Mission Services
Recurrent Budget Estimates
Outputs Provided Wage Non Wage AIA Total Wage Non Wage AIA Total
Capital Purchases GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
Recurrent Budget Estimates Wage Non-Wage AIA Total Wage Non-Wage AIA Total
01 Headquarters Kishansa 465,873 2,498,393 0 2,964,266 465,873 2,498,393 0 2,964,266
Total Recurrent Budget Estimates for Programme 465,873 2,498,393 0 2,964,266 465,873 2,498,393 0 2,964,266
Development Budget Estimates GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
1177 Strengthening Mission in DR congo 1,125,360 0 0 1,125,360 210,000 0 0 210,000
Total Development Budget Estimates for Programme 1,125,360 0 0 1,125,360 210,000 0 0 210,000
GoU External Fin AIA Total GoU External Fin AIA Total
Total For Programme 52 4,089,626 0 0 4,089,626 3,174,266 0 0 3,174,266
GoU External Fin AIA Total GoU External Fin AIA Total
Employees, Goods and Services (Outputs Provided) 2,964,266 0 0 2,964,266 2,964,266 0 0 2,964,266
221011 Printing, Stationery, Photocopying and Binding 13,600 0 0 13,600 16,874 0 0 16,874
221014 Bank Charges and other Bank related costs 6,304 0 0 6,304 6,304 0 0 6,304
223003 Rent (Produced Assets) to private entities 836,401 0 0 836,401 846,560 0 0 846,560
227003 Carriage, Haulage, Freight and transport hire 64,000 0 0 64,000 64,000 0 0 64,000
Table V3: Detailed Estimates by Programme, Sub Programme, Output and Item
Programmme 52 Overseas Mission Services
Recurrent Budget Estimates
Outputs Provided Wage Non Wage AIA Total Wage Non Wage AIA Total
Capital Purchases GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
Recurrent Budget Estimates Wage Non-Wage AIA Total Wage Non-Wage AIA Total
01 Headquarters Khartoum 297,117 1,927,092 0 2,224,209 297,117 1,983,148 0 2,280,264
Total Recurrent Budget Estimates for Programme 297,117 1,927,092 0 2,224,209 297,117 1,983,148 0 2,280,264
Development Budget Estimates GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
0405 Strengthening Mission in Sudan 255,614 0 0 255,614 50,000 0 0 50,000
Total Development Budget Estimates for Programme 255,614 0 0 255,614 50,000 0 0 50,000
GoU External Fin AIA Total GoU External Fin AIA Total
Total For Programme 52 2,479,823 0 0 2,479,823 2,330,264 0 0 2,330,264
GoU External Fin AIA Total GoU External Fin AIA Total
Employees, Goods and Services (Outputs Provided) 2,224,209 0 0 2,224,209 2,280,264 0 0 2,280,264
221011 Printing, Stationery, Photocopying and Binding 16,968 0 0 16,968 16,968 0 0 16,968
221014 Bank Charges and other Bank related costs 3,000 0 0 3,000 3,000 0 0 3,000
223003 Rent (Produced Assets) to private entities 864,170 0 0 864,170 864,171 0 0 864,171
Table V3: Detailed Estimates by Programme, Sub Programme, Output and Item
Programmme 52 Overseas Mission Services
Recurrent Budget Estimates
Outputs Provided Wage Non Wage AIA Total Wage Non Wage AIA Total
Capital Purchases GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
Recurrent Budget Estimates Wage Non-Wage AIA Total Wage Non-Wage AIA Total
01 Headquarters Paris 951,381 4,092,670 0 5,044,051 951,381 4,218,267 0 5,169,648
Total Recurrent Budget Estimates for Programme 951,381 4,092,670 0 5,044,051 951,381 4,218,267 0 5,169,648
Development Budget Estimates GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
0925 Strengthening Mission in France 800,000 0 0 800,000 0 0 0 0
GoU External Fin AIA Total GoU External Fin AIA Total
Total For Programme 52 5,844,051 0 0 5,844,051 5,169,648 0 0 5,169,648
GoU External Fin AIA Total GoU External Fin AIA Total
Employees, Goods and Services (Outputs Provided) 5,044,051 0 0 5,044,051 5,169,648 0 0 5,169,648
213002 Incapacity, death benefits and funeral expenses 6,000 0 0 6,000 6,000 0 0 6,000
221005 Hire of Venue (chairs, projector, etc) 6,000 0 0 6,000 6,000 0 0 6,000
221011 Printing, Stationery, Photocopying and Binding 38,000 0 0 38,000 38,000 0 0 38,000
221014 Bank Charges and other Bank related costs 8,000 0 0 8,000 8,000 0 0 8,000
223003 Rent (Produced Assets) to private entities 1,410,430 0 0 1,410,430 1,410,436 0 0 1,410,436
223007 Other Utilities- (fuel, gas, firewood, charcoal) 102,428 0 0 102,428 102,427 0 0 102,427
227003 Carriage, Haulage, Freight and transport hire 90,100 0 0 90,100 212,899 0 0 212,899
Table V3: Detailed Estimates by Programme, Sub Programme, Output and Item
Programmme 52 Overseas Mission Services
Recurrent Budget Estimates
Outputs Provided Wage Non Wage AIA Total Wage Non Wage AIA Total
Capital Purchases GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
Recurrent Budget Estimates Wage Non-Wage AIA Total Wage Non-Wage AIA Total
01 Headquarters Berlin 926,649 3,621,404 0 4,548,053 926,649 3,661,404 0 4,588,053
Total Recurrent Budget Estimates for Programme 926,649 3,621,404 0 4,548,053 926,649 3,661,404 0 4,588,053
Development Budget Estimates GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
0926 Strengthening Mission in Germany 300,000 0 0 300,000 200,000 0 0 200,000
Total Development Budget Estimates for Programme 300,000 0 0 300,000 200,000 0 0 200,000
GoU External Fin AIA Total GoU External Fin AIA Total
Total For Programme 52 4,848,053 0 0 4,848,053 4,788,053 0 0 4,788,053
GoU External Fin AIA Total GoU External Fin AIA Total
Employees, Goods and Services (Outputs Provided) 4,548,053 0 0 4,548,053 4,588,053 0 0 4,588,053
221011 Printing, Stationery, Photocopying and Binding 24,900 0 0 24,900 24,900 0 0 24,900
221014 Bank Charges and other Bank related costs 3,072 0 0 3,072 3,072 0 0 3,072
223003 Rent (Produced Assets) to private entities 1,173,657 0 0 1,173,657 1,173,658 0 0 1,173,658
227003 Carriage, Haulage, Freight and transport hire 63,000 0 0 63,000 63,000 0 0 63,000
Table V3: Detailed Estimates by Programme, Sub Programme, Output and Item
Programmme 52 Overseas Mission Services
Recurrent Budget Estimates
Outputs Provided Wage Non Wage AIA Total Wage Non Wage AIA Total
Capital Purchases GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
Recurrent Budget Estimates Wage Non-Wage AIA Total Wage Non-Wage AIA Total
01 Headquarters Tehran 407,294 2,160,217 0 2,567,510 407,294 2,160,655 0 2,567,949
Total Recurrent Budget Estimates for Programme 407,294 2,160,217 0 2,567,510 407,294 2,160,655 0 2,567,949
Development Budget Estimates GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
0927 Strengthening Mission in Iran 42,851 0 0 42,851 0 0 0 0
GoU External Fin AIA Total GoU External Fin AIA Total
Total For Programme 52 2,610,361 0 0 2,610,361 2,567,949 0 0 2,567,949
GoU External Fin AIA Total GoU External Fin AIA Total
Employees, Goods and Services (Outputs Provided) 2,567,510 0 0 2,567,510 2,567,949 0 0 2,567,949
221011 Printing, Stationery, Photocopying and Binding 11,405 0 0 11,405 11,405 0 0 11,405
223007 Other Utilities- (fuel, gas, firewood, charcoal) 5,264 0 0 5,264 5,264 0 0 5,264
224005 Uniforms, Beddings and Protective Gear 731 0 0 731 731 0 0 731
Table V3: Detailed Estimates by Programme, Sub Programme, Output and Item
Programmme 52 Overseas Mission Services
Recurrent Budget Estimates
Outputs Provided Wage Non Wage AIA Total Wage Non Wage AIA Total
Capital Purchases GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
Recurrent Budget Estimates Wage Non-Wage AIA Total Wage Non-Wage AIA Total
01 Headquarters Moscow 332,024 2,636,809 0 2,968,833 332,024 2,717,764 0 3,049,788
Total Recurrent Budget Estimates for Programme 332,024 2,636,809 0 2,968,833 332,024 2,717,764 0 3,049,788
Development Budget Estimates GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
0928 Strengthening Mission in Russia 284,800 0 0 284,800 150,000 0 0 150,000
Total Development Budget Estimates for Programme 284,800 0 0 284,800 150,000 0 0 150,000
GoU External Fin AIA Total GoU External Fin AIA Total
Total For Programme 52 3,253,633 0 0 3,253,633 3,199,788 0 0 3,199,788
GoU External Fin AIA Total GoU External Fin AIA Total
Employees, Goods and Services (Outputs Provided) 2,968,833 0 0 2,968,833 3,049,788 0 0 3,049,788
221011 Printing, Stationery, Photocopying and Binding 6,400 0 0 6,400 6,400 0 0 6,400
223003 Rent (Produced Assets) to private entities 1,129,000 0 0 1,129,000 1,149,000 0 0 1,149,000
227003 Carriage, Haulage, Freight and transport hire 63,000 0 0 63,000 63,000 0 0 63,000
Table V3: Detailed Estimates by Programme, Sub Programme, Output and Item
Programmme 52 Overseas Mission Services
Recurrent Budget Estimates
Outputs Provided Wage Non Wage AIA Total Wage Non Wage AIA Total
Capital Purchases GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
Recurrent Budget Estimates Wage Non-Wage AIA Total Wage Non-Wage AIA Total
01 Headquarters Canberra 606,783 3,124,603 0 3,731,386 606,783 3,224,296 0 3,831,079
Total Recurrent Budget Estimates for Programme 606,783 3,124,603 0 3,731,386 606,783 3,224,296 0 3,831,079
Development Budget Estimates GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
0929 Strengthening Mission in Canberra 140,096 0 0 140,096 83,000 0 0 83,000
Total Development Budget Estimates for Programme 140,096 0 0 140,096 83,000 0 0 83,000
GoU External Fin AIA Total GoU External Fin AIA Total
Total For Programme 52 3,871,482 0 0 3,871,482 3,914,079 0 0 3,914,079
GoU External Fin AIA Total GoU External Fin AIA Total
Employees, Goods and Services (Outputs Provided) 3,731,386 0 0 3,731,386 3,831,079 0 0 3,831,079
221005 Hire of Venue (chairs, projector, etc) 90,000 0 0 90,000 60,000 0 0 60,000
221011 Printing, Stationery, Photocopying and Binding 24,000 0 0 24,000 24,000 0 0 24,000
227003 Carriage, Haulage, Freight and transport hire 85,000 0 0 85,000 85,000 0 0 85,000
Table V3: Detailed Estimates by Programme, Sub Programme, Output and Item
Programmme 52 Overseas Mission Services
Recurrent Budget Estimates
Outputs Provided Wage Non Wage AIA Total Wage Non Wage AIA Total
Capital Purchases GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
Recurrent Budget Estimates Wage Non-Wage AIA Total Wage Non-Wage AIA Total
01 Headquarters Juba 321,200 3,055,175 0 3,376,375 423,024 3,095,175 0 3,518,199
Total Recurrent Budget Estimates for Programme 321,200 3,055,175 0 3,376,375 423,024 3,095,175 0 3,518,199
Development Budget Estimates GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
0976 Strengthening Mission in Juba 2,000,000 0 0 2,000,000 0 0 0 0
GoU External Fin AIA Total GoU External Fin AIA Total
Total For Programme 52 5,376,375 0 0 5,376,375 3,518,199 0 0 3,518,199
GoU External Fin AIA Total GoU External Fin AIA Total
Employees, Goods and Services (Outputs Provided) 3,376,375 0 0 3,376,375 3,518,199 0 0 3,518,199
213002 Incapacity, death benefits and funeral expenses 2,000 0 0 2,000 52,000 0 0 52,000
221011 Printing, Stationery, Photocopying and Binding 25,000 0 0 25,000 25,000 0 0 25,000
221014 Bank Charges and other Bank related costs 10,000 0 0 10,000 5,000 0 0 5,000
223003 Rent (Produced Assets) to private entities 1,444,485 0 0 1,444,485 1,444,484 0 0 1,444,484
227003 Carriage, Haulage, Freight and transport hire 17,000 0 0 17,000 4,000 0 0 4,000
Table V3: Detailed Estimates by Programme, Sub Programme, Output and Item
Programmme 52 Overseas Mission Services
Recurrent Budget Estimates
Outputs Provided Wage Non Wage AIA Total Wage Non Wage AIA Total
Recurrent Budget Estimates Wage Non-Wage AIA Total Wage Non-Wage AIA Total
01 Headquarters Abu Dhabi 502,709 2,780,164 0 3,282,873 502,709 2,800,448 0 3,303,157
Total Recurrent Budget Estimates for Programme 502,709 2,780,164 0 3,282,873 502,709 2,800,448 0 3,303,157
Development Budget Estimates GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
1124 Strengthening Abu Dhabi Mission 197,717 0 0 197,717 140,000 0 0 140,000
Total Development Budget Estimates for Programme 197,717 0 0 197,717 140,000 0 0 140,000
GoU External Fin AIA Total GoU External Fin AIA Total
Total For Programme 52 3,480,590 0 0 3,480,590 3,443,157 0 0 3,443,157
GoU External Fin AIA Total GoU External Fin AIA Total
Employees, Goods and Services (Outputs Provided) 3,282,873 0 0 3,282,873 3,303,157 0 0 3,303,157
221011 Printing, Stationery, Photocopying and Binding 20,955 0 0 20,955 20,955 0 0 20,955
221014 Bank Charges and other Bank related costs 4,565 0 0 4,565 4,565 0 0 4,565
223003 Rent (Produced Assets) to private entities 947,986 0 0 947,986 963,284 0 0 963,284
223901 Rent (Produced Assets) to other govt. units 370,521 0 0 370,521 414,908 0 0 414,908
227003 Carriage, Haulage, Freight and transport hire 35,298 0 0 35,298 15,000 0 0 15,000
Table V3: Detailed Estimates by Programme, Sub Programme, Output and Item
Programmme 52 Overseas Mission Services
Recurrent Budget Estimates
Outputs Provided Wage Non Wage AIA Total Wage Non Wage AIA Total
221011 Printing, Stationery, Photocopying and Binding 0 20,955 0 20,955 0 20,955 0 20,955
221012 Small Office Equipment 0 2,434 0 2,434 0 2,434 0 2,434
221014 Bank Charges and other Bank related costs 0 4,565 0 4,565 0 4,565 0 4,565
222001 Telecommunications 0 40,711 0 40,711 0 40,711 0 40,711
222002 Postage and Courier 0 17,200 0 17,200 0 17,200 0 17,200
223001 Property Expenses 0 12,734 0 12,734 0 12,734 0 12,734
223003 Rent (Produced Assets) to private entities 0 432,216 0 432,216 0 447,514 0 447,514
223005 Electricity 0 58,670 0 58,670 0 58,670 0 58,670
223006 Water 0 12,303 0 12,303 0 12,303 0 12,303
227001 Travel inland 0 50,000 0 50,000 0 50,000 0 50,000
227002 Travel abroad 0 74,023 0 74,023 0 74,023 0 74,023
227003 Carriage, Haulage, Freight and transport hire 0 20,298 0 20,298 0 5,000 0 5,000
228004 Maintenance Other 0 7,565 0 7,565 0 7,565 0 7,565
Total Cost of Output 02 0 753,673 0 753,673 0 753,674 0 753,674
Capital Purchases GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
Recurrent Budget Estimates Wage Non-Wage AIA Total Wage Non-Wage AIA Total
01 Headquarters Bujumbura 176,736 1,448,415 0 1,625,151 176,736 1,490,940 0 1,667,676
Total Recurrent Budget Estimates for Programme 176,736 1,448,415 0 1,625,151 176,736 1,490,940 0 1,667,676
Development Budget Estimates GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
1125 Strengthening Bujumbura Mission 700,084 0 0 700,084 7,250,000 0 0 7,250,000
Total Development Budget Estimates for Programme 700,084 0 0 700,084 7,250,000 0 0 7,250,000
GoU External Fin AIA Total GoU External Fin AIA Total
Total For Programme 52 2,325,235 0 0 2,325,235 8,917,676 0 0 8,917,676
GoU External Fin AIA Total GoU External Fin AIA Total
Employees, Goods and Services (Outputs Provided) 1,625,151 0 0 1,625,151 1,667,676 0 0 1,667,676
221011 Printing, Stationery, Photocopying and Binding 13,806 0 0 13,806 3,806 0 0 3,806
223003 Rent (Produced Assets) to private entities 599,751 0 0 599,751 599,751 0 0 599,751
227003 Carriage, Haulage, Freight and transport hire 31,311 0 0 31,311 31,312 0 0 31,312
Table V3: Detailed Estimates by Programme, Sub Programme, Output and Item
Programmme 52 Overseas Mission Services
Recurrent Budget Estimates
Outputs Provided Wage Non Wage AIA Total Wage Non Wage AIA Total
Capital Purchases GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
Recurrent Budget Estimates Wage Non-Wage AIA Total Wage Non-Wage AIA Total
01 Consulate Guangzhou 419,124 2,638,529 0 3,057,653 419,124 3,129,710 0 3,548,833
Total Recurrent Budget Estimates for Programme 419,124 2,638,529 0 3,057,653 419,124 3,129,710 0 3,548,833
Development Budget Estimates GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
1169 Strengthening Consulate in Guangzhou 1,000,000 0 0 1,000,000 300,000 0 0 300,000
Total Development Budget Estimates for Programme 1,000,000 0 0 1,000,000 300,000 0 0 300,000
GoU External Fin AIA Total GoU External Fin AIA Total
Total For Programme 52 4,057,653 0 0 4,057,653 3,848,833 0 0 3,848,833
GoU External Fin AIA Total GoU External Fin AIA Total
Employees, Goods and Services (Outputs Provided) 3,057,653 0 0 3,057,653 3,548,833 0 0 3,548,833
221005 Hire of Venue (chairs, projector, etc) 90,000 0 0 90,000 40,000 0 0 40,000
221011 Printing, Stationery, Photocopying and Binding 66,000 0 0 66,000 18,000 0 0 18,000
223003 Rent (Produced Assets) to private entities 1,043,043 0 0 1,043,043 1,149,636 0 0 1,149,636
223007 Other Utilities- (fuel, gas, firewood, charcoal) 27,000 0 0 27,000 5,000 0 0 5,000
281503 Engineering and Design Studies & Plans for 0 0 0 0 100,000 0 0 100,000
capital works
281504 Monitoring, Supervision & Appraisal of capital 0 0 0 0 40,000 0 0 40,000
works
312101 Non-Residential Buildings 1,000,000 0 0 1,000,000 90,000 0 0 90,000
Table V3: Detailed Estimates by Programme, Sub Programme, Output and Item
Programmme 52 Overseas Mission Services
Recurrent Budget Estimates
Outputs Provided Wage Non Wage AIA Total Wage Non Wage AIA Total
Capital Purchases GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
281503 Engineering and Design Studies & Plans for capital 0 0 0 0 100,000 0 0 100,000
works
281504 Monitoring, Supervision & Appraisal of capital 0 0 0 0 40,000 0 0 40,000
works
312101 Non-Residential Buildings 1,000,000 0 0 1,000,000 90,000 0 0 90,000
Total Cost Of Output 165272 1,000,000 0 0 1,000,000 230,000 0 0 230,000
Output 165278 Purchase of Furniture and fictures
Recurrent Budget Estimates Wage Non-Wage AIA Total Wage Non-Wage AIA Total
01 Headquarters Ankara 589,654 2,636,556 0 3,226,210 589,654 2,716,556 0 3,306,210
Total Recurrent Budget Estimates for Programme 589,654 2,636,556 0 3,226,210 589,654 2,716,556 0 3,306,210
Development Budget Estimates GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
1237 Strengthening Mission in Ankara 200,000 0 0 200,000 230,000 0 0 230,000
Total Development Budget Estimates for Programme 200,000 0 0 200,000 230,000 0 0 230,000
GoU External Fin AIA Total GoU External Fin AIA Total
Total For Programme 52 3,426,210 0 0 3,426,210 3,536,210 0 0 3,536,210
GoU External Fin AIA Total GoU External Fin AIA Total
Employees, Goods and Services (Outputs Provided) 3,226,210 0 0 3,226,210 3,306,210 0 0 3,306,210
221011 Printing, Stationery, Photocopying and Binding 24,000 0 0 24,000 22,992 0 0 22,992
221014 Bank Charges and other Bank related costs 6,000 0 0 6,000 6,606 0 0 6,606
223003 Rent (Produced Assets) to private entities 663,681 0 0 663,681 501,689 0 0 501,689
223007 Other Utilities- (fuel, gas, firewood, charcoal) 37,446 0 0 37,446 39,578 0 0 39,578
227003 Carriage, Haulage, Freight and transport hire 46,132 0 0 46,132 53,150 0 0 53,150
Table V3: Detailed Estimates by Programme, Sub Programme, Output and Item
Programmme 52 Overseas Mission Services
Recurrent Budget Estimates
Outputs Provided Wage Non Wage AIA Total Wage Non Wage AIA Total
Capital Purchases GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
Recurrent Budget Estimates Wage Non-Wage AIA Total Wage Non-Wage AIA Total
01 Headquarters Mogadishu 119,406 2,091,725 0 2,211,131 119,406 2,091,725 0 2,211,131
Total Recurrent Budget Estimates for Programme 119,406 2,091,725 0 2,211,131 119,406 2,091,725 0 2,211,131
Development Budget Estimates GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
1287 Strengthening Mission in Somalia 415,216 0 0 415,216 1,000,000 0 0 1,000,000
Total Development Budget Estimates for Programme 415,216 0 0 415,216 1,000,000 0 0 1,000,000
GoU External Fin AIA Total GoU External Fin AIA Total
Total For Programme 52 2,626,347 0 0 2,626,347 3,211,131 0 0 3,211,131
GoU External Fin AIA Total GoU External Fin AIA Total
Employees, Goods and Services (Outputs Provided) 2,211,131 0 0 2,211,131 2,211,131 0 0 2,211,131
221011 Printing, Stationery, Photocopying and Binding 46,232 0 0 46,232 39,588 0 0 39,588
223003 Rent (Produced Assets) to private entities 126,086 0 0 126,086 131,962 0 0 131,962
Table V3: Detailed Estimates by Programme, Sub Programme, Output and Item
Programmme 52 Overseas Mission Services
Recurrent Budget Estimates
Outputs Provided Wage Non Wage AIA Total Wage Non Wage AIA Total
Capital Purchases GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
Recurrent Budget Estimates Wage Non-Wage AIA Total Wage Non-Wage AIA Total
01 Headquarters Kuala Lumpur 410,867 2,404,186 0 2,815,053 410,867 2,404,186 0 2,815,053
Total Recurrent Budget Estimates for Programme 410,867 2,404,186 0 2,815,053 410,867 2,404,186 0 2,815,053
Development Budget Estimates GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
1299 Strengthening Mission in Malaysia 200,000 0 0 200,000 35,000 0 0 35,000
Total Development Budget Estimates for Programme 200,000 0 0 200,000 35,000 0 0 35,000
GoU External Fin AIA Total GoU External Fin AIA Total
Total For Programme 52 3,015,053 0 0 3,015,053 2,850,053 0 0 2,850,053
GoU External Fin AIA Total GoU External Fin AIA Total
Employees, Goods and Services (Outputs Provided) 2,815,053 0 0 2,815,053 2,815,053 0 0 2,815,053
221011 Printing, Stationery, Photocopying and Binding 24,000 0 0 24,000 20,000 0 0 20,000
221014 Bank Charges and other Bank related costs 2,400 0 0 2,400 2,000 0 0 2,000
Table V3: Detailed Estimates by Programme, Sub Programme, Output and Item
Programmme 52 Overseas Mission Services
Recurrent Budget Estimates
Outputs Provided Wage Non Wage AIA Total Wage Non Wage AIA Total
Capital Purchases GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
Recurrent Budget Estimates Wage Non-Wage AIA Total Wage Non-Wage AIA Total
01 Headquarters Mombasa 92,089 862,631 0 954,719 105,241 862,631 0 967,871
Total Recurrent Budget Estimates for Programme 92,089 862,631 0 954,719 105,241 862,631 0 967,871
Development Budget Estimates GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
1300 Strengthening the Consulate in Mombasa 302,200 0 0 302,200 12,000 0 0 12,000
Total Development Budget Estimates for Programme 302,200 0 0 302,200 12,000 0 0 12,000
GoU External Fin AIA Total GoU External Fin AIA Total
Total For Programme 52 1,256,919 0 0 1,256,919 979,871 0 0 979,871
GoU External Fin AIA Total GoU External Fin AIA Total
Employees, Goods and Services (Outputs Provided) 954,719 0 0 954,719 967,871 0 0 967,871
221005 Hire of Venue (chairs, projector, etc) 5,000 0 0 5,000 3,000 0 0 3,000
221011 Printing, Stationery, Photocopying and Binding 9,573 0 0 9,573 8,103 0 0 8,103
221014 Bank Charges and other Bank related costs 2,000 0 0 2,000 3,000 0 0 3,000
Table V3: Detailed Estimates by Programme, Sub Programme, Output and Item
Programmme 52 Overseas Mission Services
Recurrent Budget Estimates
Outputs Provided Wage Non Wage AIA Total Wage Non Wage AIA Total
Capital Purchases GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
Recurrent Budget Estimates Wage Non-Wage AIA Total Wage Non-Wage AIA Total
01 Headquarters Cairo 544,097 1,748,679 0 2,292,776 544,097 1,798,399 0 2,342,496
Total Recurrent Budget Estimates for Programme 544,097 1,748,679 0 2,292,776 544,097 1,798,399 0 2,342,496
Development Budget Estimates GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
1064 Strengthening Mission in Egypt 728,296 0 0 728,296 310,000 0 0 310,000
Total Development Budget Estimates for Programme 728,296 0 0 728,296 310,000 0 0 310,000
GoU External Fin AIA Total GoU External Fin AIA Total
Total For Programme 52 3,021,072 0 0 3,021,072 2,652,496 0 0 2,652,496
GoU External Fin AIA Total GoU External Fin AIA Total
Employees, Goods and Services (Outputs Provided) 2,292,776 0 0 2,292,776 2,342,496 0 0 2,342,496
221011 Printing, Stationery, Photocopying and Binding 15,000 0 0 15,000 15,000 0 0 15,000
223003 Rent (Produced Assets) to private entities 375,216 0 0 375,216 405,216 0 0 405,216
227003 Carriage, Haulage, Freight and transport hire 80,000 0 0 80,000 80,000 0 0 80,000
Table V3: Detailed Estimates by Programme, Sub Programme, Output and Item
Programmme 52 Overseas Mission Services
Recurrent Budget Estimates
Outputs Provided Wage Non Wage AIA Total Wage Non Wage AIA Total
Capital Purchases GoU Dev't External Fin AIA Total GoU Dev't External Fin AIA Total
No Data Found
MINISTER
MINISTER OF STATE FOR MINISTER OF STATE FOR
REGIONAL COOPERATION INTERNATIONAL COOPERATION
PERMANENT
SECRETARY
MISSIONS ABROAD
DIRECTORATE OF 1) NEW YORK DIRECTORATE OF REGIONAL DIRECTORATE OF REGIONAL &
PROTOCOL AND 2) LONDON & INTERNATIONAL POLITICAL INTERNATIONAL ECONOMIC
PUBLIC DIPLOMACY 3) ADDIS ABABA
AFFAIRS AFFAIRS
4) GENEVA
5) WASHINGTON
PUBLIC DIPLOMACY
6) BRUSSELS
DEPARTMNET REGIONAL PEACE & FINANCE & REGIONAL ECONOMIC
7) PRETORIA
SECURITY ADMINISTRATION COOPERATION
8) ROME PLANNING AND POLICY
DEPARTMNET DEPARTMENT DEPARTMENT
9) NEW DELHI ANALYSIS DIVISION
PROTOCOL 10) COPEN HAGEN
SERVICES 11) NAIROBI HUMAN INTERNATIONAL
12) DAR ES SALAAM ICT & COMMUNICATIONS ECONOMIC COOPERATION
DEPARTMNET INTERNATIONAL RESOURCES
13) RIYADH DIVISION DEPARTMENT
POLITICAL DEPARTMNET
14) BEIJING COOPERATION
CONSULAR SERVICES 15) CAIRO DEPARTMNET
16) TOKYO INTERNAL AUDIT DIASPORA DEPARTMENT
DEPARTMENT
17) OTTAWA UINT
18) KINSHASHA INTERNATIONAL
19) TRIPOLI/Algiers LAW & SOCIAL
20) ABUJJA AFFAIRS PROCUREMENT
21) KIGALI DEPARTMNET UINT
22) KHARTOUM
23) BERLIN
PROPERTY
24) TEHRAN
MANAGEMENT UINT
25) MOSCOW
26) PARIS
27) JUBA
28) ABUDHABI
29) GHANGZHOU
30) MOMBASA
31) ANKARA
32) KUALA LUMPUR
33) CANBERRA
34) BUJUMBURA
35) MOGADISHU
Act Gross
Salary
According
StaffNames Title Classification FileNumber ComputerNo Act Gross Salary SalaryScale Authority National ID
MUGOYA M Permanent
PATRICK Secretary Contract Staff XE639 885268 15,400,000 U1SE 15,400,000 CM57060101A5RF
MASOLO ROBERT Amb. Special Duties Permanent Staff XE 1316 729883 3,768,858 U1SE 3,768,858 CM600511029C8A
KINTU JAMES Under Secretary Permanent Staff XE 1315 060693 1,859,451 U1SE 1,859,451 CM7307107T9RF
Ndinyenka Busho FSO Gr. I Permanent Staff XE 1179 069182 1,859,451 U1SE 1,859,451 CM23552525E3W5
Steven Nkayivu
Senabulya FSO Gr. III Permanent Staff XE 2007 069191 1,624,934 U1E 1,624,934 CM2464585614GDA
Opio-Okiror
Stephen Asst.Commissioner Permanent Staff XE 1428 15037 1,859,451 U1SE 1,859,451 CM66108103P8DG
Rukare Benon Principal Human
Beyunga Resource Officer Permanent Staff XE 1353 069406 1,527,241 U2 1,527,241 CM620271020NJF
Muteesa Betty Principal Ass.
Cwinya-ai Secretary Permanent Staff XE 1391 60900 1,212,620 U2 1,212,620 CF780081034VAG
Nsubuga Principal
Lawrence Accountant Permanent Staff XE 1478 078268 1,527,241 U2 1,527,241 CF72037107Y24H
Principal Personal
Annet N Kabuye Secretary Permanent Staff XE 0710 069105 1,259,083 U3 1,259,083 CF64052105DUHK
Nyangoma Princ.Procurement
Yerusa Officer Permanent Staff XE 1398 63273 1,322,109 U2 1,322,109 CM2556222222CVD
Senior Procurement
Kiwanuka Robert Officer Permanent Staff XE 1406 9302 990,589 U3 990,589 CM720321048L9J
Mbatya Ayazika Sen.Human Res.
Phillip Officer Permanent Staff XE 1388 820522 990,589 U3 990,589 CM760411038WNC
Jane Frances Principal Personal
Onega O. Secretary Permanent Staff XE 1086 09301 1,291,880 U3 1,291,880 CM256455658145K
Kizza Mariam Senior Accountant Permanent Staff XE 1386 035567 979,805 U3 979,805 CM15645612524VF
Senior Assistant
Kasoga Sylivia Secretary Permanent Staff XE 1394 6271 900,535 U3 900,535 CF7907510142RD
Ahimbisibwe Senior Assistant
Evarist Secretary Permanent Staff XE 1380 064277 912,771 U3 912,771 CM791091017KYH
Senior Assistant
Wadada Daniel Secretary Permanent Staff XE 1364 797786 902,612 U3 902,612 CF25365589JFK
Kalebo Joshua FSO Gr.V Permanent Staff XE 2136 069241 902,612 U3 902,612 CM800721046WNC
Santa Laker FSO Gr. II Permanent Staff XE 1074 069174 1,800,687 UISE 1,800,687 CF68005101T95J
Kente Patricia Personal Secretary Permanent Staff XE 2156 069095 601,341 U4 601,341 CF7700910KLWNJ
Muramira Nick
Chiles FSO Gr. VI Permanent Staff XE 1221 069350 623,063 U4 623,063 CM254556E2233K
Marjorie E.O Procurement
Nalubega Officer Permanent Staff XE 1306 706965 798,667 U4 798,667 CM15455632256L
Achen Agnes Personal Secretary Permanent Staff XE 2115 069314 672,792 U4 672,792 CF25122455278QJ
Human Resource
Matovu Charles Officer Permanent Staff XE 1265 017017 834,959 U4 834,959 CM7605210DHGFF
Nakawombe Ruth Records Officer Permanent Staff XE 1390 860755 623,063 U4 623,063 CF85052105U7WA
Personal Asst/FSO
Malinga Julius Gr. VI. Permanent Staff XE 1283 0676126 601,341 U4 601,341 CM79021109CTC
Nsiimenta Senior Principal
Anatole Stores Assistant Permanent Staff XE 1320 730206 798,667 U4 798,667 CM81006102LN5G
Semakula Tobias Accountant Permanent Staff XE 1425 713939 876,222 U4 876,222 CM255451425254XR
Namatende
Evelyne Personal Secretary Permanent Staff XE 1255 69371 644,785 U4 644,785 CM23564556554EFE
Kisalu Gladys Personal Secretary Permanent Staff XE 1362 802137 744,866 U4 744,866 CM14454455FE45
Principal Personal
Ann Harriet Zziwa Secretary Permanent Staff XE 0954 069097 1,291,880 U3 1,291,880 CF55052105ATTK
Nambooze Sylivia Personal Secretary Permanent Staff XE 1257 069392 601,341 U4 601,341 CM41251455634F
Nakibuuka
Damalie Personal Secretary Permanent Staff XE 2114 069295 794,014 U4 794,014 CF69008100PGHJ
Birungi Sophie FSO Gr. VI Permanent Staff XE 2158 069244 798,535 U4 798,535 CF79066103V6KA
Opio Joseph Senior Accounts
Stanslaus Assistant Permanent Staff XE 2077 069090 519,948 U5 519,948 CM63035101DRYL
Senior Officer
Kwesiga Amos Supervisor Permanent Staff XE 1420 13937 601,341 U5 601,341 CM68037102ATQD
Komakech Ronald Accounts Assistant Permanent Staff XE 2175 069315 377,781 U6 377,781 CM69087101AFCG
Mwanje Ismail Accounts Assistant Permanent Staff XE 1001 069288 377,781 U6 377,781 CM590821019XGE
Senior Assistant
Agaba Milton Secretary Permanent Staff XE 1426 971201 902,612 U3 902,612 CM6603710348ZL
Lwanga John Accounts Assistant Permanent Staff XE 20501 0692961 377,781 U6 377,781 CM69052ZT100V
Nalwanga Lydia Accounts Assistant Permanent Staff XE 1371 60827 377,781 U6 377,781 CF65052102XNVG
Agileo Mugisa Telephone Operator Permanent Staff XE 1163 069294 369,419 U6 369,419 CM65006101ZELL
Bashaija Eddie Records Assistant Permanent Staff XE 1382 13677 377,781 U7 377,781 CM66010100K9XD
Joseph Sentongo Records Assistant Permanent Staff XE 1417 963453 321,527 U7 321,527 CM91098100RKZA
Robert Mulo Receptionist Permanent Staff XE 2023 069199 268,143 U7 268,143 CM69100102HT4J
Douglas
Dranimva Comm. Asst. Permanent Staff XE 2024 069200 268,143 U7 268,143 CM6007710489PC
Hellen Akello Office Attendant Permanent Staff XE 0701 069162 228,316 U8 228,316 CF67001100YCPE
Saidi Binalaba Office Attendant Permanent Staff XE 0684 069309 228,316 U8 228,316 CM53099101QT8C
Fualal Sharon Personal Secretary Permanent Staff XE 1421 966153 601,341 U4 601,341 CF64097Q100ZZQH
Sarah Nakyejwe Office Attendant Permanent Staff XE 0846 069222 209,859 U8 209,859 CF68032101GN1H
Nasanairi Junior
Kamudoli FSO Gr. IV Permanent Staff XE 2069 069212 1,201,688 U2 1,201,688 CM80010109C8QC
Nakalembe
Immaculate Office Attendant Permanent Staff XE 1356 797321 209,859 U8 209,859 CF91052102952J
Karuma Birungi
Emily Pool Sten Sec Permanent Staff XE 1408 60840 434,273 U6 434,273 CF850551016JRK
Kazibwe Joseph Office Attendant Permanent Staff XE 0355 943663 209,859 U8 209,859 CM85045100XVHF
Sanya Ali Office Attendant Permanent Staff XE 0356 943665 209,859 U8 209,859 CM87042101QUKE
Nambuya
Moreen Office Attendant Permanent Staff XE 1305 706956 209,859 U8 209,859 CF84067101F86G
Rukundo
Gregoria Office Attendant Permanent Staff XE 1208 069344 284,417 U8 284,417 CF840181011L9L
Bonny Ogwang Driver Permanent Staff XE 0849 069214 209,859 U8 209,859 CM78022100VTFL
Robert Mooli Driver Permanent Staff XE 1200 069175 232,657 U8 232,657 CM25835565FGD
Okwi Francis Driver Permanent Staff XE 1217 069342 209,859 U8 209,859 CM78043101WQF
Ssejje Abdul
Ramadhan Driver Permanent Staff XE 0850 069217 209,859 U8 209,859 CM74105101T3PK
Namukhiyi
Wambaya
Emmanuel Driver Permanent Staff XE 1269 797318 209,859 U8 209,859 CM654825645FDG
Kitumba Twaha Driver Permanent Staff XE 1352 797316 209,859 U8 209,859 CM85032101KD2J
Engwau
Rosemary Senior Copy Typist Permanent Staff XE 2160 069302 333,444 U7 333,444 CF56054104E6EH
Akiim Kigenyi Office Attendant Permanent Staff XE 0353 069121 228,316 U8 228,316 CM59026101ZZ2H
Thorach Juliet Office Attendant Permanent Staff XE 0851 069328 224,066 U8 224,066 CF77087100RUEF
Victor Acellam FSO Gr. IV Permanent Staff XE 1196 069196 1,201,688 U2 1,201,688 CM255648252HDY
Michael Bulwaka FSO Gr. IV Permanent Staff XE 2066 069211 1,201,688 U2 1,201,688 CM80015101GLDF
Benjamin
Mukabire FSO GR. V Permanent Staff XE 2068 069207 902,612 U3 902,612 CM135534725DSJ
Anne Nabaasa FSO Gr. IV Permanent Staff XE 2005 069186 1,201,688 U2 1,201,688 CM254556996FRD
Tusubira Eriya FSO Gr. VI Permanent Staff XE 1234 069370 601,341 U4 601,341 CM8003Y5106EXXJ
Namulinda
Tabitha FSO Gr. VI Permanent Staff XE 1290 680799 601,341 U4 601,341 CF86041106VLEJ
Beatrice
Pacunega FSO Gr. I Permanent Staff XE 1075 069173 1,859,451 U1SE 1,859,451 CM254681225FD
Rose Mary
Semafumu D/Head of
Mukasa Mission/FSO Gr. I Permanent Staff XE 0805 069134 1,859,451 U1SE 1,859,451 CM86425252SGF
Assistant Records
Namuddu Jesca officer Permanent Staff XE 1271 707039 601,341 U5 601,341 CM4578545512RG
Mwanika Brian
Phenox FSO Gr. IV Permanent Staff XE 2143 069234 1,201,688 U2 1,201,688 CM8003H5106EXXJ
Aggrey
Dhamuzungu FSO GR. V Permanent Staff XE 2148 069232 902,612 U3 902,612 CM82094104XX3E
Balaamu
Mwijukye Asst.Commissioner Permanent Staff XE 1427 843153 1,728,007 U1SE 1,728,007 CM650041050NJE
Kabusere Julius Princ.Policy Analyst Permanent Staff XE 1375 747152 1,282,315 U2 1,282,315 CM71008103M9DA
David Balinda Sen. Economist Permanent Staff XE 1328 729886 1,004,232 U3 1,004,232 CM63048107RM1L
Senior Policy
Nimbaasa Boaz Analyst Permanent Staff XE 2159 069318 990,589 U3 990,589 CM72065100HVHH
Ndoboli Samuel Economist Permanent Staff XE 1301 0683603 1,089,533 U4 1,089,533 CM83060104UDQC
Mukarwego
Pheab Economist Permanent Staff XE 1332 963294 1,089,533 U4 1,089,533 CF86018102263H
Bukenya Anne Personal Secretary Permanent Staff XE1429 730747 767,538 U4 767,538 CF82012100VGJC
Nimusiima
Sheilah Office Attendant Permanent Staff XE 0354 943664 209,859 U8 209,859 CF90065100VQJF
Sam Omara FSO Gr. III Permanent Staff XE 2009 69185 1,645,733 U1E 1,645,733 CM74076100YJ3L
Principal
Information
Nabimara Charles Scientist Permanent Staff XE 1359 735569 1,201,688 U2 1,201,688 CM67037107MTDG
Carol Lwabi FSO Gr. IV Permanent Staff XE 2127 069297 1,201,688 U2 1,201,688 CM2545782896FD
Senior Personal
Ichemu Margaret Secretary Permanent Staff XE 2088 069101 943,991 U3 943,991 CF57097100EFRA
Dusabe Patrick System Analyst Permanent Staff XE 1202 69336 1,089,533 U4 1,089,533 CM87018108KKLA
Senior Internal
Bob Kagaba Auditor Permanent Staff XE1476 60894 1,046,396 U3 1,046,396 CM740551089DL
Apio Rose Internal Auditor Permanent Staff XE 1383 60800 798,667 U4 798,667 CM255145652FHG
Rossette Director RC/ FSO Gr.
Nyirinkindi K I Permanent Staff XE 0823 69131 2,081,031 U1SE 2,081,031 CF63018100THEK
Cosmas Odoi Office Attendant Permanent Staff XE 0527 069128 228,316 U8 228,316 CM6703910315LA
Itero Emiro Jane
F Personal secretary Permanent Staff XE 1384 57654 700,306 U4 700,306 CF64054104E54D
David Etuket DIrector IC/ FSO Gr.
Emunyu I Permanent Staff XE 0471 069153 2,369,300 U1SE 2,369,300 CM570791011Q5A
Senior Personal
Esther Imede Secretary Permanent Staff XE 2113 069096 912,771 U3 912,771 CF7609710111Q5A
J J Kivuna FSO Gr. III Permanent Staff XE 1069 069165 1,645,733 U1E 1,645,733 CF478445847584J
Hatega
Emmanuel Amb. Special Duties Contract Staff XE 1311 955058 1,859,451 U1SE 1,859,451 CM54018101YR1H
Kyasimiire
Florence FSO Gr. IV Permanent Staff XE2083 69215 1,201,688 U2 1,201,688 CF79062101GCJD
Baiga Jeffrey FSO Gr. VI Contract Staff XE2164 69247 601,341 U4 601,341 CM25614522552F
Nelson Kasigaire
Rukuuta FSO Gr. IV Permanent Staff XE 2082 069219 1,201,688 U2 1,201,688 CM80037108W2WC
Fred Tushabe FSO Gr. III Permanent Staff XE 0904 069091 1,690,780 U1E 1,690,780 CM591121011H3J
Assistant
Drani Anjelo Commissioner/FSO
Dradriga Gr. III Permanent Staff XE 2166 080436 2,290,455 U1E 2,290,455 CM56002102XW3A
Anthony Agama
Woling FSO Gr. IV Permanent Staff XE 2161 069299 1,201,688 U2 1,201,688 CM70108100L54G
Tabingwa
Christine Office Attendant Permanent Staff XE 1214 069339 284,417 U8 284,417 CF870081023KLG
Sekitoleko Juliet FSO Gr. III Contract Staff XE 1396 874343 1,624,934 U1E 1,624,934 CF77016108LX0E
Mwesigwa Brian FSO GR. V Permanent Staff XE 2145 069237 902,612 U3 902,612 CM810371034P2D
Kambabazi Lydia FSO Gr. VI Permanent Staff XE 1376 838586 601,341 U4 601,341 CF780341043JLL
Sarah Nakamya FSO GR. V Permanent Staff XE 2123 069224 902,612 U3 902,612 CF74023109WTRJ
Oliaka Susan Senior Personal
Abeso Secretary Permanent Staff XE 2131 069228 902,612 U3 902,612 CF8003810559LG
Aisha Bogere Office Attendant Permanent Staff XE 0504 069124 209,859 U8 209,859 CF65052109A8LA
Angundua Ajiku
Peter FSO Gr. II Permanent Staff XE 1066 069172 1,800,687 UISE 1,800,687 CM6700210ECEVJ
Wanaswa Principal Personal
Florence Secretary Permanent Staff XE 0599 069118 1,201,688 U3 1,201,688 CF56060100U8OE
Godfrey Kwoba FSO Gr. III Permanent Staff XE 1024 069159 1,645,733 U1E 1,645,733 CM6581452555DF
Agnes Birungi FSO Gr.V Permanent Staff XE 2137 069240 902,612 U3 902,612 CF7505210EY0FK
Serapiyo
Tumwesigye FSO Gr. IV Permanent Staff XE 2073 069213 1,212,620 U2 1,212,620 CM640041077KCL
Kayondo Samson Office Attendant Permanent Staff XE 0589 069154 228,316 U8 228,316 CM63052106FF5H
Isaac B Sebulime FSO Gr. I Permanent Staff XE 0404 069116 1,859,451 U1SE 1,859,451 CM570241075PLE
Akao Engola
Eunice FSO Gr. VI Permanent Staff XE 1377 838584 601,341 U4 601,341 CF82022101PEJL
Musubika Jackie FSO Gr. VI Permanent Staff XE 1285 706953 644,785 U4 644,785 CM2564254525GD
M.Katungye FSO Gr. III Permanent Staff XE 0917 069144 1,624,934 U1E 1,624,934 CM59106105NHDK
Najjuma Janat FSO Gr. VI Permanent Staff XE 1286 680804 601,341 U4 601,341 CF850821053JUA
Kasasira Solomon FSO Gr. VI Contract Staff XE 1405 955059 601,341 U4 601,341 CM83004105ZNVA
Nyapendi Angella Office Attendant Permanent Staff XE 1209 069345 209,859 U8 209,859 CF82039102XEQL
Philip Odida FSO Gr. II Permanent Staff XE 0801 069135 1,800,687 UISE 1,800,687 CM62005101WP5C
Ndagire Irene FSO Gr. III Permanent Staff XE 20507 0692691 1,645,733 U1E 1,645,733 CF6101VV2102NUFK
Jaqueline
Wabyona FSO Gr. III Permanent Staff XE 2013 069189 1,645,733 U1E 1,645,733 CF77006107C66E
Nabirye Zaina Personal Secretary Permanent Staff XE 1412 057153 601,341 U4 601,341 CF77025101WEPJ
Asiimwe Rose
Mary Office Attendant Permanent Staff XE 1207 069346 209,859 U8 209,859 CF77018102GZ0D
Muhindo
Muthahi Johnny FSO Gr. I Permanent Staff XE 1022 683556 1,859,451 U1SE 1,859,451 CM56015102LXAH
Wafula James
Bichachi FSO Gr. III Permanent Staff XE 2014 069187 1,645,733 U1E 1,645,733 CM71042105L8DD
Nuwamanya John FSO Gr. III Permanent Staff XE 0914 69139 1,645,733 U1E 1,645,733 CM571011058VIF
Senior Personal
Nalwanga Jascent Secretary Permanent Staff XE 2061 069205 912,771 U3 912,771 CM81012101LYCA
Denis Manana FSO Gr. II Permanent Staff XE 0924 069147 1,624,934 UISE 1,624,934 CM60051105WMAF
Eunice Kigenyi FSO Gr. II Permanent Staff XE 1079 069170 1,800,687 UISE 1,800,687 CF69007107YVFJ
Susan Okodi FSO Gr. IV Permanent Staff XE 2081 069218 1,201,688 U2 1,201,688 CM5596894759D
Nyanduri
Daphine Teddy FSO Gr. VI Permanent Staff XE 1293 680800 601,341 U4 601,341 CM25845712DFS
Nyakato
Kakwano Lucy FSO Gr. VI Permanent Staff XE 2154 069246 798,535 U4 798,535 CM245155712VD
Onghetich Bob
Rawlings FSO Gr. VI Permanent Staff XE 1295 680796 700,306 U4 700,306 CM524645585FD
Namubiru Jessica Personal Secretary Permanent Staff XE 1385 67439 672,792 U4 672,792 CM2545587122FS
Anyango Harriet Office Attendant Permanent Staff XE 1206 069347 209,859 U8 209,859 CF83042101JXFC
Moses Fred
Mukhooli FSO Gr. III Permanent Staff XE 2087 069216 1,624,934 U1E 1,624,934 CF256456825GDF
Namirimu Juliet
Kiggundu FSO Gr. VI Permanent Staff XE 1289 676207 601,341 U4 601,341 CF810521059H0G
Ankunda Julius FSO Gr. IV Contract Staff XE 2133 69238 1,201,688 U2 1,201,688 CM562565148CF
James Mugagga Personal Secretary Permanent Staff XE 2039 069204 744,866 U4 744,866 CM2566589IJK5
Nalumansi
Priscilla Office Attendant Permanent Staff XE 1331 797319 209,859 U8 209,859 CF82010100DMEF
Charles Chief of
Ssentongo Protocol/FSO Gr. I Permanent Staff XE 0929 069279 1,859,451 U1SE 1,859,451 CM64952102RG5D
Aisa Ismail FSO Gr. II Permanent Staff XE 1028 069159 1,800,687 UISE 1,800,687 CF68025101FATH
Habib Migadde FSO Gr. IV Permanent Staff XE 2067 706963 1,201,688 U2 1,201,688 CM2566788458SD
Opio Quinoscars
Innocent FSO GR. V Permanent Staff XE 2126 069227 902,612 U3 902,612 CM9585564258D
Nakawombe
Georgina FSO Gr. VI Permanent Staff XE 1287 680816 601,341 U4 601,341 CM564582825GD
Sam Male FSO Gr. I Contract Staff XE 2128 069298 1,859,451 U1SE 1,859,451 CM865294456FT
Adhiambo Claire FSO Gr. VI Contract Staff XE 1369 797553 601,341 U4 601,341 CF88106102LH9K
Sanyu Nakiganda Personal Secretary Permanent Staff XE 1409 77815 601,341 U4 601,341 CF76017101H4PK
Kirunda Joy FSO Gr. VI Permanent Staff XE 1282 680802 601,341 U4 601,341 CM8254647588HG
Assumpter
Nakanjako Personal Secretary Permanent Staff XE 1274 065392 601,341 U4 601,341 CM6791824543FD
Wejuli Joseph
Humphrey Office Attendant Permanent Staff XE 1304 683613 209,859 U8 209,859 CM7982821562GL
Ssagala Pheobe
Namusoke Steno/Secretary Permanent Staff XE 1228 69223 455,804 U5 455,804 CF73069100ZDFD
L M Kiwanuka Office Attendant Permanent Staff XE 0333 069120 224,066 U8 224,066 CM61052102977D
Head of
Nduhura Richard Mission/FSO Gr. I Contract Staff XE 1333 733893 11,180,000 U1SE 11,180,000 CM56004106FG2G
Dancun
Muhumuza Laki FSO Gr. I Permanent Staff XE 2036 069248 1,859,451 U1SE 1,859,451 CM62027102XGWJ
D/Head of
Kintu Nyango Mission/FSO Gr. I Permanent Staff XE 1350 838580 1,859,451 U1SE 1,859,451 CM73007107T9RF
John Mugerwa FSO Gr. II Permanent Staff XE 1019 069157 1,800,687 UISE 1,800,687 CM67045104X7XD
Onyai Manano
Tom FSO Gr. III Permanent Staff XE 1372 802495 1,645,733 U1E 1,645,733 CM86455125362GD
Arthur Kafeero FSO Gr. I Permanent Staff XE 0977 069303 1,859,451 U1SE 1,859,451 CM66069104Y93A
Mayanja Principal Personal
Zipporah Secretary Permanent Staff XE 1181 069107 1,212,620 U3 1,212,620 CF54060104YVXE
Mwesige
Bernaddette
Rumbuye FSO Gr. IV Permanent Staff XE 2135 069230 1,201,688 U2 1,201,688 CM2585456452DQ
Reuben Byereta FSO Gr. III Permanent Staff XE 2018 069197 1,645,733 U1E 1,645,733 CM70037103ATUD
Caroline
Nalwanga FSO Gr. IV Permanent Staff XE 2071 069208 1,212,620 U2 1,212,620 CF77023104EEML
Margaret Awino
Kafeero FSO Gr. III Permanent Staff XE 2002 069188 1,645,733 U1E 1,645,733 CF7603910AZ6PE
Robert Mugimba FSO Gr. VI Permanent Staff XE 2194 069324 798,535 U4 798,535 CM830451036HOJ
Head of
Kikafunda Joyce Mission/FSO Gr. I Contract Staff XE 1337 661478 1,859,451 U1SE 1,859,451 CM15145553655FD
Mpungu Moses FSO Gr. VI Permanent Staff XE 1233 069366 601,341 U4 601,341 CM87012104CQ8C
Mugerwa Juliet FSO Gr. III Permanent Staff XE 2072 069337 1,645,733 U1E 1,645,733 CF65030103GG2G
Asiimwe Judith
Nyangoma FSO Gr. IV Permanent Staff XE 2144 069235 1,201,688 U2 1,201,688 CF7900910KLYQF
Muzoora Sam
Muhwezi FSO GR. V Permanent Staff XE 1276 735593 902,612 U3 902,612 CM96481225KJW
Luyiga Irene Personal Secretary Permanent Staff XE 1261 69353 601,341 U4 601,341 CM564682823SCG
Head of
Alintuma Nsambu Mission/FSO Gr. I Contract Staff XE 21841 7338997 11,180,000 U1SE 11,180,000 CM5564X518834C
Margaret Kyogire FSO Gr. I Permanent Staff XE 2092 069265 1,800,687 U1SE 1,800,687 CF44027108Z88A
Wamanga
Elizabeth FSO Gr. II Permanent Staff XE 0825 69129 1,800,687 UISE 1,800,687 CM5145226146D2
Allan Tazenya FSO Gr. IV Permanent Staff XE 2070 069210 1,259,083 U2 1,259,083 CM81072104E6CL
Margaret Kedisi FSO Gr. II Permanent Staff XE 0768 069126 1,800,687 UISE 1,800,687 CM654582815FDS
Head of
E. Napeyok Mission/FSO Gr. I Contract Staff XE 1106 069276 1,859,451 U1SE 1,859,451 CM3645588171QU
Opio Richard Bob FSO Gr. VI Permanent Staff XE 1296 680797 601,341 U4 601,341 CM78074103RTPJ
Francis Mutungi FSO Gr. IV Permanent Staff XE 0845 069273 1,201,688 U2 1,201,688 CM59037108Z5NA
Kembabazi
Deborah Personal Secretary Permanent Staff XE 1236 069357 601,341 U4 601,341 CM4565812231FT
Oundo Charles
Mukaga FSO Gr. III Permanent Staff XE 2010 069193 1,645,733 U1E 1,645,733 CM75042105KWDC
Arthur Katsigazi FSO Gr. III Permanent Staff XE 1189 69313 1,624,934 U1E 1,624,934 CM46065101TVML
Adakun Stella Personal Secretary Permanent Staff XE 1327 057692 700,306 U4 700,306 CF64097C100ZZQH
Kemirembe
Jackie FSO Gr. VI Permanent Staff XE 1210 069348 601,341 U4 601,341 CF84065105993C
Angelina Head of
Wapakhabulo Mission/FSO Gr. I Contract Staff XE 2183 069323 1,859,451 U1SE 1,859,451 NF49733103Y1CL
Job Elogu
Emmanuel FSO Gr. III Permanent Staff XE 1078 069168 1,645,733 U1E 1,645,733 CM6703810109VA
Nathan Ndoboli FSO Gr. I Permanent Staff XE 0925 069146 1,859,451 U1SE 1,859,451 CM60102103NC6A
Akello Susan FSO Gr. VI Permanent Staff XE 1323 729881 601,341 U4 601,341 CM64585514475SW
E.Bwomono
Olobo FSO Gr. III Permanent Staff XE 0822 069130 1,645,733 U1E 1,645,733 CM65480225588DF
Linda Ijang. Oder FSO Gr. IV Permanent Staff XE 1199 069183 1,201,688 U2 1,201,688 CF71103193JMPG
Namugoji Senior Personal
Jennipher Secretary Permanent Staff XE 1090 069163 912,771 U3 912,771 CF68060101UDYK
Hyuha Samali Head of
Dorothy Mission/FSO Gr. I Contract Staff XE 1341 697411 1,859,451 U1SE 1,859,451 CF62061013RTF
Katabarwa Norah FSO Gr. I Contract Staff XE 0835 069127 1,859,451 U1SE 1,859,451 CF557331058D9D
Oscar Edule FSO Gr. III Permanent Staff XE 1198 069184 1,624,934 U1E 1,624,934 CM7707610348KL
Mulijjo
Shadraque
Wasike FSO Gr. IV Permanent Staff XE 2146 069229 1,201,688 U2 1,201,688 CM79042106D6WD
Nyiransanziyera
Fredah Personal Secretary Permanent Staff XE 1260 69380 672,792 U4 672,792 CF67018101XJ4J
Ocheger Nelson FSO Gr. II Permanent Staff XE 2206 69333 1,800,687 UISE 1,800,687 CM67079101VU20
Nuruh Byarufu FSO Gr. III Permanent Staff XE 1070 069171 1,624,934 U1E 1,624,934 CM6800610187OG
Kalinaki Hajarah FSO Gr. VI Permanent Staff XE 1239 69374 601,341 U4 601,341 CM894558171FG
Najjuma Joyce Steno/Secretary Permanent Staff XE 2202 071360 455,804 U5 455,804 CF80023104QADA
Head of
Moto Julius Mission/FSO Gr. I Contract Staff XE 1339 733879 1,859,451 U1SE 1,859,451 CM66076104XWUL
Hellen Kasozi
Kayiza FSO Gr. III Permanent Staff XE 0921 069145 1,645,733 U1E 1,645,733 CM45545871266F
Martha Okumu
Ringa FSO Gr. VI Permanent Staff XE 2179 069283 798,535 U4 798,535 CM2356645885GH
Wamono David FSO Gr. VI Permanent Staff XE 1246 69378 601,341 U4 601,341 CM76051105XUVG
Natukunda
Charity FSO Gr. VI Permanent Staff XE 1291 683561 601,341 U4 601,341 CF85112100XZNK
Senior Personal
Magoba Jesca Secretary Permanent Staff XE 2041 069203 902,612 U3 902,612 CF7201313036EWD
Head of
Wonekha Oliver Mission/FSO Gr. I Contract Staff XE 1343 735656 1,859,451 U1SE 1,859,451 CM56458282FSF
D/Head of
Alfred. Nnam Mission/FSO Gr. I Permanent Staff XE 0163 069138 1,859,451 U1SE 1,859,451 CM255858155FH
Luwemba Grace FSO Gr. VI Permanent Staff XE 1273 683612 601,341 U4 601,341 CM254541564GKL
Ogwang Dickson FSO Gr. II Permanent Staff XE 1219 069355 1,800,687 UISE 1,800,687 CM5647812582DF
Patrick Muganda
Guma FSO Gr. III Permanent Staff XE 0926 069141 1,624,934 U1E 1,624,934 CM65084103ET9G
Kirungi Rosebell FSO Gr. VI Permanent Staff XE 2178 069285 798,535 U4 798,535 CM25884548236DS
Muhwezi Stilson FSO Gr. VI Permanent Staff XE 1237 069365 672,792 U4 672,792 CM6845252245DFE
Senior Personal
Namara Justine Secretary Permanent Staff XE 2167 069310 902,612 U3 902,612 CM68245142151GH
Head of
Mull S Katende Mission/FSO Gr. I Permanent Staff XE 0237 069149 1,859,451 U1SE 1,859,451 CM57062107EEHC
D/Head of
Idule Amoko Mission/FSO Gr. I Contract Staff XE 0271 069322 1,859,451 U1SE 1,859,451 CM48040102VUDG
Michael. A .
Karugaba FSO Gr. IV Permanent Staff XE 2001 069194 1,212,620 U2 1,212,620 CM700841028HFH
E P Aryabaha FSO Gr. III Permanent Staff XE 1197 069351 1,645,733 U1E 1,645,733 CM700621011AD
Namono Mary FSO Gr. VI Permanent Staff XE 1251 069373 601,341 U4 601,341 CF85067100XFWK
Senior Personal
Joyce C. Kyeyune Secretary Permanent Staff XE 0376 069108 902,612 U3 902,612 CF5700610Y4ZH
Head of
M. Wagidoso Mission/FSO Gr. I Contract Staff XE 2104 069338 1,859,451 U1SE 1,859,451 CM65474782555DD
Mayega Henry FSO Gr. I Contract Staff XE 131 955458 1,859,451 U1SE 1,859,451 CM65044100R1WD
Principal Personal
Sunday Evelyn Secretary Permanent Staff XE 0687 069379 1,259,083 U3 1,259,083 CM5647812658JD
Tiisa Susan
Mugwanya FSO Gr. VI Permanent Staff XE 2173 069278 798,535 U4 798,535 CF790301040A4F
Kahuga Laura FSO Gr. VI Permanent Staff XE 1252 069358 601,341 U4 601,341 CF88010109E6KK
Isingoma
Kusemererwa
Joseph FSO Gr. VI Permanent Staff XE 1201 69334 706,668 U4 706,668 CM564781851UY
Richard
Tumusiime
Kabonero FSO Gr. I Permanent Staff XE 0864 069256 1,859,451 U1SE 1,859,451 CM45581245145G
Anne Katusiime FSO Gr. II Contract Staff XE 2103 069257 1,800,687 UISE 1,800,687 CF63027101YA3A
Ngalonsa Evelyn FSO GR. V Permanent Staff XE 2124 069226 902,612 U3 902,612 CF79036102P4L
Atuhairwe Joan Office Typist Permanent Staff XE 2186 69321 377,781 U7 377,781 CF7603410A37HJ
Head of
Onyang Aparr Mission/FSO Gr. I Contract Staff XE 1116 069221 1,859,451 U1SE 1,859,451 CM48086102E2HA
Benedict
Lawrence
Lukwiya FSO Gr. I Permanent Staff XE 0473 069152 1,859,451 U1SE 1,859,451 CM5457825585JG
Michael Wamai FSO Gr. III Permanent Staff XE 2015 069195 1,645,733 U1E 1,645,733 CM76026107ZUJE
Tebagana George FSO Gr. VI Permanent Staff XE 1242 69375 601,341 U4 601,341 CM83031108MV9K
Frankman Twaha
Matata FSO Gr. IV Permanent Staff XE 2140 069242 1,201,688 U2 1,201,688 CM76053101TRRK
Asiimwe Jennifer Personal Secretary Permanent Staff XE 1256 69352 601,341 U4 601,341 CM55785562122G
Betty Akech FSO Gr. I Permanent Staff XE 2172 069284 1,859,451 U1SE 1,859,451 CM895525236122I
Musinguzi Jesse FSO Gr. VI Permanent Staff XE 1284 680809 601,341 U4 601,341 CM88010101K8HD
Kabahweza
Teopista Personal Secretary Permanent Staff XE 1254 69391 551,383 U4 551,383 CM2568181255FE
Namutebi Edith FSO Gr. IV Permanent Staff XE 2006 069190 1,201,688 U2 1,201,688 CF7405210HAOVD
Moses K. Head of
Sebunya Mission/FSO Gr. I Contract Staff XE 12243 0692728 1,859,451 U1SE 1,859,451 CM4703B2104TFHD
Kalikola Dennis
Lugemye FSO Gr. VI Permanent Staff XE 1281 680793 601,341 U4 601,341 CM5645821526HG
Ssemuddu Head of
Yahaya Rashid Mission/FSO Gr. I Contract Staff XE 1340 735557 1,859,451 U1SE 1,859,451 CM72047107692J
Ahmed D/Head of
Ssenyomo Mission/FSO Gr. I Permanent Staff XE 0030 69114 1,859,451 U1SE 1,859,451 CM52036109RRUK
Hirome Abubakar
Magulu FSO Gr. VI Permanent Staff XE 1243 069367 601,341 U4 601,341 CM83026102CX8G
Mulekezi Daniel FSO Gr. VI Permanent Staff XE 1248 069361 601,341 U4 601,341 CM83018101RHPL
Head of
Kibedi Zake Mission/FSO Gr. I Contract Staff XE 1342 0733885 1,859,451 U1SE 1,859,451 CM5658512822GM
D/Head of
Danny SSozi Mission/FSO Gr. I Permanent Staff XE 1046 069274 1,859,451 U1SE 1,859,451 CM256457223SDF
Alex Hope
Mukubwa FSO Gr. III Permanent Staff XE 1021 69160 1,690,780 U1E 1,690,780 CM124558286TE
J. Nabachwa Personal Secretary Permanent Staff XE 1100 069290 744,866 U4 744,866 CM14752536623HS
Asinde Esther FSO Gr. VI Permanent Staff XE 1253 069369 601,341 U4 601,341 CM25614582582SD
Head of
Mirjam Blaak Mission/FSO Gr. I Contract Staff XE 2026 69280 1,859,451 U1SE 1,859,451 CM236233566623F
Katungwe D/Head of
Franklin Mission/FSO Gr. I Permanent Staff XE 1351 735562 1,859,451 U1SE 1,859,451 CM52004105V6VC
Asaba Winyi
Amooti FSO Gr. II Permanent Staff XE 0813 069132 1,800,687 UISE 1,800,687 CM61048102TMOL
Otiti Catherine FSO Gr. I Permanent Staff XE 1071 069169 1,859,451 U1SE 1,859,451 CF52564562255FY
Akello Annet Personal Secretary Permanent Staff XE 1263 069089 601,341 U4 601,341 CF73033101NDEC
Turyasingura
Tarsis FSO Gr. VI Permanent Staff XE 1247 069377 601,341 U4 601,341 CM800101028UGD
Lugwaro
Catherine FSO Gr. VI Permanent Staff XE 1267 731640 601,341 U4 601,341 CF25365436694TY
Head of
Akello Grace Mission/FSO Gr. I Contract Staff XE 1334 735715 1,859,451 U1SE 1,859,451 CF86455256242TG
D/Head of
Mumtaz Kassim Mission/FSO Gr. I Permanent Staff XE 1152 069259 1,859,451 U1SE 1,859,451 CF35124512225YF
Principal Personal
Norah E. Mugoya Secretary Permanent Staff XE 0709 706954 1,291,880 U3 1,291,880 CF53060101ARMD
Basiimwa Ronald FSO Gr. VI Permanent Staff XE 1240 069360 601,341 U4 601,341 CM86004101874J
Mwijusya Julius FSO Gr.V Permanent Staff XE 2139 069233 902,612 U3 902,612 CM77037108RD1K
Head of
James Kinobe Mission/FSO Gr. I Contract Staff XE 21849 0692874 3,174,397 U1SE 3,174,397 CM5602C3108YLOF
Julius Chihandae FSO Gr. II Permanent Staff XE 1098 069277 1,800,687 UISE 1,800,687 CM4179455XZQYX
Nanyonjo Mai Steno/Secretary Permanent Staff XE 2201 069329 455,804 U5 455,804 CF84098100PNRA
Kayemba Benon FSO Gr. III Permanent Staff XE 2019 069198 1,645,733 U1E 1,645,733 CM2358145141FY
Joyce Badaru
Onek FSO Gr. II Permanent Staff XE 0411 069112 1,800,687 UISE 1,800,687 CM35654588125GF
Tugume Robert FSO Gr. VI Permanent Staff XE 1250 069362 601,341 U4 601,341 CM84112100X1UJ
Joyce
Kabwimukya Office Typist Contract Staff XE 1091 069123 340,282 U7 340,282 CF580841006UJA
J Nimisha Head of
Madhvani Mission/FSO Gr. I Permanent Staff XE 1047 069271 1,859,451 U1SE 1,859,451 CM2564568282X
Dora Kutesa FSO Gr. II Permanent Staff XE 1092 069181 1,800,687 UISE 1,800,687 CF61065100D2FD
Elly Kamahungye FSO Gr. II Permanent Staff XE 0927 069142 1,800,687 UISE 1,800,687 CM66101101H9GA
Nakawuma Juliet
Magala FSO Gr. VI Permanent Staff XE 1241 069364 672,792 U4 672,792 CF84105105869F
Phoebe Katusabe Senior Copy Typist Permanent Staff XE 1134 069300 377,781 U7 377,781 CF64010101UKPL
Head of
Tibaleka Marcel Mission/FSO Gr. I Contract Staff XE 1344 733885 1,859,451 U1SE 1,859,451 CM49016105J9VC
Rwankene Connie
Nuwagaba FSO Gr.V Permanent Staff XE 2142 069231 1,201,688 U3 1,201,688 CF79027108ML7G
Margaret
.M.Otteskov FSO Gr. IV Permanent Staff XE 2153 069319 990,589 U2 990,589 CF5602710A37VE
Mangusho Arapta FSO Gr. I Permanent Staff XE 0799 069125 1,859,451 U1SE 1,859,451 CM61059100DZPE
Nakibowa Sanyu
Hope Pool Sten Sec Permanent Staff XE 2199 069330 416,617 U6 416,617 CM255455612HDQ
Head of
Ahmed M. Kisule Mission/FSO Gr. I Contract Staff XE 1111 069252 1,859,451 U1SE 1,859,451 CM6455825515DH
Tumukunde
Dennis FSO Gr. VI Permanent Staff XE 1244 069363 601,341 U4 601,341 CM254554782FRY
Bwambale Crissy
Muthahi FSO Gr. VI Permanent Staff XE 1218 069343 700,306 U4 700,306 CM60015102ZRXD
Kyokutamba
Jennifer Personal Secretary Permanent Staff XE 1325 13765 672,792 U4 672,792 CM5565478125TY
Head of
Moses Ebuk Mission/FSO Gr. I Contract Staff XE 2098 69327 1,859,451 U1SE 1,859,451 CF2645815823FG
Rutazindwa
Mwebaze FSO Gr. I Contract Staff XE 1319 957037 1,859,451 U1SE 1,859,451 CM225554525TY
Kasangaki Everlyn FSO Gr. VI Permanent Staff XE 1245 069372 601,341 U4 601,341 CF3515881454TYD
Violet Tusiime Personal Secretary Permanent Staff XE 1016 069102 723,868 U4 723,868 CM25664558255F
Enoch Nkuruho FSO Gr. I Contract Staff XE 2208 069332 1,859,451 U1SE 1,859,451 CM48004105X1KH
Florence Principal Personal
Kemigisa Secretary Contract Staff XE 0859 069106 1,201,688 U3 1,201,688 CM2365525215FD
Bert N Kawooya FSO Gr. III Contract Staff XE 0175 069133 1,624,934 U1E 1,624,934 CF53032109X1LG
Okunia Juliet FSO Gr. VI Permanent Staff XE 1294 680806 601,341 U4 601,341 CM25554785GHD
Maj. Gen. Rusoke Head of
Robert Mission/FSO Gr. I Contract Staff XE 1336 735712 1,859,451 U1SE 1,859,451 CM560101010QRD
Kwitonda Alex
Bigira FSO Gr. IV Permanent Staff XE 2134 069236 1,201,688 U2 1,201,688 CM74018102QZ8K
Wekiya Irene Head of
Florence Mission/FSO Gr. I Contract Staff XE 1345 733875 1,859,451 U1SE 1,859,451 CM35458258GFDG
Mbabazi Araali FSO Gr. I Permanent Staff XE 0818 069161 1,859,451 U1SE 1,859,451 CM8546152IOFPJ
Ssekabembe
Daniel FSO Gr. VI Permanent Staff XE 1235 069376 672,792 U4 672,792 CM8205211043G2C
Matayo Head of
Kyaligonza Mission/FSO Gr. I Contract Staff XE 2033 069262 1,859,451 U1SE 1,859,451 CM45006106MPQL
Charles Mugabi
Kabuye FSO Gr. III Permanent Staff XE 0956 069143 1,645,733 U1E 1,645,733 CM59052107TZHA
Norah Nadimo Personal Secretary Permanent Staff XE 2040 069201 700,306 U4 700,306 CF75095100LCTH
Solomon Ruteega FSO Gr. I Permanent Staff XE 2094 069281 1,859,451 U1SE 1,859,451 CM6837107NWAJ
Paul. Mukumbya FSO Gr. I Permanent Staff XE 1073 069167 1,859,451 U1SE 1,859,451 CM6505210EMYYA
Nandhego Joy FSO Gr. VI Permanent Staff XE 1288 676133 601,341 U4 601,341 CF84008104HZTC
Rebecca
Mwesigwa Personal Secretary Permanent Staff XE 2043 069202 700,306 U4 700,306 CF780361018WXF
Olwa Johnson Head of
Agara Mission/FSO Gr. I Contract Staff XE 1347 735410 1,859,451 U1SE 1,859,451 CM68005106DJCF
D/Head of
Kasujja Moses Mission/FSO Gr. I Contract Staff XE 12241 693547 1,859,451 U1SE 1,859,451 CM245563C8B9YR
Gweneth
Nkwanzi Office Typist Permanent Staff XE 1130 069307 354,493 U7 354,493 CF64004100Q1LA
Nasikye Tolofaina FSO Gr. VI Permanent Staff XE 1238 069368 601,341 U4 601,341 CF84026101AG8C
Prof. Sam Head of
Turymuhika Mission/FSO Gr. I Contract Staff XE 2176 67852 1,859,451 U1SE 1,859,451 CM65902452FQZC
Gen. Mugisha D/Head of
Nathan Mission/FSO. Gr. I Contract Staff XE 1317 57917 1,750,655 U1SE 1,750,655 CM5458871782ZW
Abigaba Jackson FSO Gr. IV Permanent Staff XE 2149 69239 1,201,688 U2 1,201,688 CM681247125POO
Frank Musoke Personal Secretary Permanent Staff XE 2038 069317 766,589 U4 766,589 CM72052182PWF
Amb. Mubiru Head of
Stephen Mission/FSO Gr. I Contract Staff XE 1349 733887 1,859,451 U1SE 1,859,451 CM65013104P3PJ
Karuhanga Agnes Personal Secretary Permanent Staff XE 1326 060902 644,785 U4 644,785 CF810651010D9C
Samantha
Sherurah
Mbabazi FSO Gr. IV Permanent Staff XE 2012 069192 1,201,688 U2 1,201,688 CF72065101GQGJ
Tayebwa.P.Katur
eebe FSO Gr. II Permanent Staff XE 1077 069166 1,800,687 UISE 1,800,687 CM680341023E4C
Nabbanja Ashah FSO Gr. IV Permanent Staff XE 1249 069359 601,341 U2 601,341 CM355621521RT
DOROTHY HYUHA FSO Gr. I Contract Staff XE1341 40298 1,859,451 U1SE 1,859,451 CF620601013RTF
RONNIE BALYA FSO Gr. I Permanent Staff XE2561 47814 1,859,451 U1SE 1,859,451 CM325551112DF
BABINAGA ANNE FSO Gr. I Contract Staff XE 1438 124276 8,000,000 U1SE 8,000,000 CF6500910HC270
AKUGIZIBWE
RICHARD
BIRIBONWOHOH
A FSO Gr. IV Permanent Staff XE1418 980332 601,341 U2 601,341 CM1015030006CYU
VIOLA KAGUJJE FSO Gr. VI Contract Staff XE 1444 997139 601,341 U4 601,341 CF93100104X1XF
SEKYEWA BRIAN FSO Gr. IV Permanent Staff XE 14669 99714 601,341 U2 601,341 CM9104B5101A1WA
SARAH MBABAZI FSO Gr. IV Permanent Staff XE 1445 997168 601,341 U2 601,341 CF910251004CEJ
AINOMUGISHA
MEDARD FSO Gr. IV Permanent Staff XE 1447 997172 601,341 U2 601,341 CM88027107V9LH
ESAMAJI AKWI FSO Gr. IV Permanent Staff XE 1453 997220 601,341 U2 601,341 CF92043102K9DF
JOANITA AMONG FSO Gr. IV Permanent Staff XE 1451 997222 601,341 U2 601,341 CF890761019V6L
JEREMIAH GUMA FSO Gr. IV Permanent Staff XE 1450 997226 601,341 U2 601,341 CM90009101W4QF
MIKE WANDERA FSO Gr. IV Permanent Staff XE 1448 997230 601,341 U2 601,341 CM7604210404EA
BYONABYE
BRENDA FSO Gr. IV Permanent Staff XE 1449 997232 601,341 U2 601,341 CF920731009TRK
NDAGIJE ALLAN
MUGARURA FSO Gr. IV Permanent Staff XE 1443 1122910 601,341 U2 601,341 CM8501810A5N8J
KAKAMA IVAN FSO Gr. IV Permanent Staff XE 1452 621697 601,341 U2 601,341 CM91065106E5AD
MWONDHA
PRISCILLA FSO Gr. IV Permanent Staff XE 1436 625749 601,341 U2 601,341 CF84041102F4CH
LWAMAFA
RICHARD
BUHANYA Personal Secretary Permanent Staff XE 14667 6245303 601,341 U4 601,341 CM82009104CEKH
NSAMBA
RICHARD Personal Secretary Permanent Staff XE 1467 625280 601,341 U4 601,341 CM82044100YHZC
NANIKNGA
PEACE Personal Secretary Permanent Staff XE 1435 624542 601,341 U4 601,341 CF800321052JWC
Kyakusimire
Janepher Personal Secretary Permanent Staff XE1432 63373 672,792 U4 672,792 CF8100610167DA
VEHICAL UTILISATION REPORT FOR MINISTRY OF FOREIGN AFFAIRS AS AT 14TH MARCH, 2017
GX
Duties.
RECOMMENDATION RESPONSE
1. Outstanding Arrears on a) A Meeting was held with Ministry of
Contributions to International Finance on how best to settle
Organizations outstanding arrears and the following
a) The Committee strongly recommended strategies were devised:-
that the MoFPED takes over and offsets i. Provision of annual assessment budget
the UGX. 46.31 bn arrears and in FY 2017/18 totaling to 19bn Ugx
increase the annual budgetary ii. Settle outstanding arrears in three
allocation to this line item to forestall years starting with FY 2017/18.
any further accrual of arrears. b) The arrears in question are for
b) The Committee also recommended that Organisations which Ministry of
each of the MDAs budgets for Foreign Affairs subscribes to on behalf
contribution(s) to International of the Government of Uganda.
Organizations they are affiliated to.
AUSTRALIA CANBERRA
High Commission of the Republic of Uganda
7 Dunoon Street,
P.O.Box 34 Wooden, ACT 2606, Australia
Tel: 61 26286 1243/61 26290 7300/7301/7303
Fax 61 26286 1243
Email: ugandahc@velocitynet.com.au
Website: www.ugandahighcommission.org
High Commissioner
H.E Prof. Joyce Kakuramatsi Kikafunda
BELGIUM BRUSSELS
Embassy of the Republic of Uganda and Permanent Mission to the European
Union
Avenue De Tervuren 317, 1150 Brussels
Tel: +322 7625825
Fax: +322 7630438
Email: contactugandaembassy@gmail.com
Website: www.ugandamission-banelux.org
Ambassador
H.E Mirjam Blaak
Mobile: +324 7701552/+316 24339043
BURUNDI BUJUMBURA
Embassy of the Republic of Uganda
White Stone Building, 1st Floor, North Wing
P.O.Box 5155 Mutanga, Bujumbura
Tel: + 257 792 49476
Email:ugembu@hotmail.com/ugembu@ugandaembassyburundi.or
Website:www.ugandaembassyburundi.org
Ambassador
H.E Maj. Gen. Matayo Kyaligonza
Mobile: +257 79 566743
CANADA OTTAWA
The High Commission for the Republic of Uganda
350 Sparks Street, suite 1210; Ottawa,
ON KIR 7S8 Canada
Tel: +1 613 789 7797/0110/0133
Fax: +1 613 789 8909
Email:uhc@ugandahighcommission.com
Website: www.ugandahighcommission.ca
High Commissioner
H.E Ruth Aceng
DENMARK COPENHAGEN
Embassy of the Republic of Uganda
Sofievej 15, DK -2900,
Hellerup, Denmark
Tel: +45 39 620966
Fax: +45 39 610148
Email: info@ugandaembassy.dk
Ambassador
H.E, Kibedi Zake Wanume
Mobile: +45 50 346323
EGYPT CAIRO
Embassy of the Republic of Uganda
66 Road 10 Maadi, Cairo
Tel: +20 2 3802514/3802489
Fax: +20 2 3802504
Email; ugembco@link.net
Website: www.uganda-embassy.com
Ambassador
H.E Sam Male
ETHIOPIA ADDIS ABABA
Embassy of the Republic of Uganda
Kirkos Kifle Ketema,
Kebele 35, H. No. 031
Addis Abasa
Tel: +251 1 5513114/5513088
Fax: +251 1 5514355
Email:Uganda.emb@ethionet.et
Ambassador Extraordinary and Plenipotentiary
H.E Rebecca Otengo
FRANCE PARIS
Embassy of the Republic of Uganda
13 Avenue Raymond Poincare
751 16 Paris
Tel: +33 1 56902120
Fax: +33 1 45052122
Email:Uganda.embassy@club-internet.fr
Website: www.ugandaembassyparis.net
Ambassador Extraordinary and Plenipotentiary
And Permanent Delegate to UNESCO
H.E. Richard Nduhura
GERMANY BERLIN
Embassy of the Republic of Uganda
Axel Springer Strasse 54a
10117 Berlin, Germany
Tel: +49 30 20609900
Amb: +49 30 20609911
Fax: +49 30 24047557
Email: office@ugaembassyberlin.de/ugembassy@yahoo.de
Website: www.uganda.de
Ambassador
H.E. Marcel Robert Tibaleka
IRAN TEHRAN
Embassy of the Republic of Uganda
Plot No. 59 Taheri St. Africa Blud
Tehran, Iran
Fax: +98 21 22658516
Tel: +98 21 22658506/09/12
Email:info@ugandaemb.com
Ambassador Extraordinary and Plenipotentiary
H.E. Dr. Semuddu Yahaya
ITALY ROME
Embassy of the Republic of Uganda
Salipa-Del-Poggio-Laurentino N07
00144 ROMA
Tel: +39 06 3225220/3207232
Fax: +39 06 3213688
Email: rome@mofa.go.ug/ugandaembassyroe@hotmail.com
www.ugandaembassy.it
Ambassador Extraordinary and Plenipotentiary
H.E. Elizabeth Napeyok Paula
JAPAN TOKYO
Embassy of the Republic of Uganda
9-23 Hachiyama-cho
Shibuya-ku, Tokyo
150-0035 Japan
Tel: -81-3-3462-7107
Fax: -81-3-3462-7108
Email: tokyo@mofa.go.ug/ugabassy@hpo.net
www.uganda-embassy.jp
Ambassador
H.E. Betty Aketch Okullu
Mobile: +81 80 68647010
KENYA NAIROBI
The High Commission of the Republic of Uganda
Riverside Paddocks, Off Riverside Drive
Tel: +254 20 4445420/4449096/2651516
Fax: +254 20 4443772
Email: nairobi@mofa.go.ug/ugahicom@gmail.com/info@ugahicom.co.ke
Commercial and Consular Section
Uganda House 1st Floor
Kenyatta Avenue, Nairobi
Tel: 254 20 2217447/5
Fax: +254 20 2217234
Website: www.ugandahighcommission.co.ke
High Commissioner
H.E. Phoebe Otaala
ALGERIA ALGIERS
Embassy of the Republic of Uganda
Email: tripoli@mofa.go.ug/ugembatp60@hotmail.com
Website: www.ugembasylibya.org
Ambassador Extraordinary and Plenipotentiary
H.E. Nsambu Alintuma
NIGERIA ABUJA
The High Commission of the Republic of Uganda
Plot 28 Ontario Crescent, Off Mississippi Street,
Ministers Hill Maitama, Abuja
Tel: +234 941 38069
Fax: +234 941 38070
Email:Abuja@mofa.go.ug/ugandabuja@surichtech.com
Ambassador
H.E. Nelson Ocheger
RWANDA KIGALI
The High Commission of the Republic of Uganda
Plot 721. KG 569 St. Kacyiru
P O BOX 656, Kigali
Tel: +250 503537/8
Fax: +250 503537
Email; kigali@mofa.go.ug/embassy@ugandaembassy.rw
High Commissioner
H.E. Oliver Woneka
RUSSIA MOSCOW
Embassy of the Republic of Uganda
119049, Moscow
Mytnaya Ulitsa 3, Office 1
Entrance No.1, 4th Floor
119049 Moscow
Tel: +7 499 230 2276/+7 499 238 0068
Fax: +7 499 230 2131
Email: Moscow@mofa.go.ug/info@uganda.ru
Website: www.uganda.ru
Ambassador Extraordinary and Plenipotentiary
H.E. Olwa Johnson Agara
SUDAN KHARTOUM
Embassy of the Republic of Uganda
Chancery Building
Block 12, House No.4
East off Al Jazzar Road
Al Riyadh, Khartoum
Tel: +249 912 158571
Fax: +249 912 797868
Email: khartoum@mofa.go.ug/ugembkht@hotmail.com
Ambassador
H.E. James Kinobe
TURKEY ANKARA
Embassy of the Republic of Uganda
Ugur Mumcu Sokak No: 59
GOP/Ankara
Tel: +90 312 437 01 94/+90 312 437 01 95
Fax: +90 312 437 01 78
Email:
info@ugandaembassyankara.org/consular@ugandaembassyankara.org/ugandaembas
syturkery@gmail.com
Ambassador
H.E. Stephen Mubiru
GUANGZHOU CHINA
Consulate General of the Republic of Uganda
Unit 2812, No. 28. Hua Xia Lu
Tianhe District, Guangzhou
Tel: +86 2038686506/+86 2038686561
Fax: +86 2038686561
Email: info@ugandaconsgz.org
Consul General
Ambassador
H.E. Solomon Rutega
Mobile: +86 13910607761