Key Benefits:
[| General Explanatory Memorandum |]
The development of the 2009 Finance Bill is taking place in the first year of implementation of the "Economic Policy Support Initiative" programme. Supported by the IMF; This program without disbursement requires an emphasis on internal budgetary discipline efforts.
It is also taking place in a difficult international context marked by the continuing rise in the cost of the barrel of oil, despite a slight decline in recent days, and the rise in prices of basic necessiveness. The State to suspend the collection of certain import duties and taxes.
This adverse economic situation was reflected in the level of revenue collection in 2008. Indeed, significant losses have been recorded, forcing the state to reduce the budgetary appropriations granted to the various ministries, public authorities and parapublic structures.
In response to this situation, the 2009 Finance Law will be marked in particular by:
Confirmation of the implementation of the Second Generation Poverty Reduction Strategy (PRSP II), which is the basis for national economic and social development strategies and policies;
Staying the course for the implementation of the Accelerated Growth Strategy;
The direction of actions towards achieving the Millennium Development Goals;
The conduct of the Great Agricultural Offensive for Food and Abundance (Goana), whose objectives are relative to satisfaction, of all food needs.
The use of the results-based budgeting approach for 12 departments, as in 2008.
Support for expenditure on education and health, respectively 42.59 % and 10.57 % for research
Efficiency;
REVENUE
I.-TAX REVENUES:
Tax revenues are projected at 1302 billion CFA francs compared to 1137.5 billion CFA francs in 2008, a rise of 164.5 billion CFA francs in absolute value and 14.46 percent in relative terms.
These revenues are marked, despite the economic slowdown due to the high cost of the barrel of oil and the instability of the supply of electricity, by the good behaviour of the personal income tax, the Tax on the Companies (IS) driven by the dynamism of the telecommunications sector, and the good behavior of income from the import of oil.
II. -NON-TAX REVENUE:
Non-tax revenues are estimated at 35 billion CFA francs compared to 35.2 billion CFA francs in 2008, a decrease of 200 million CFA francs in absolute value and 0.57 percent in relative value.
III. -EXCEPTIONAL REVENUES:
They are constituted by the HIPC and MDRI resources at 70,080 billion CFA francs.
IV. -REFUNDS OF LOANS AND ADVANCES
As regards repayments of loans and advances, they are valued at 8 billion CFA francs.
V. - EXTERNAL RESOURCES
External resources for which the Treasury is non-accountable are arrested at 260 billion CFA francs against 323.264 billion CFA francs in 2008, a decrease of 63.264 billion in absolute value and -19.57 % in relative terms.
THE EXPENSES
A.-OPERATING EXPENSES
I.-Public Debt:
It is projected to rise to 150 billion CFA francs from 83.2 billion in 2008, an increase of 66.750 billion CFA francs in absolute value and 80.18 percent in relative terms.
This amount is characterized by the option of forecasting the gross amount of the charge and the revenue of the expected products of the HIPCs and the MDRI which amount to 70.08 billion.
This amount is decomposed into external debt for 97.17 billion CFA francs (including Main $69.43 billion and interest $27.74 billion)
And domestic debt for 52.83 billion CFA francs (of which principal 42.57 and interest 10.26 billion CFA francs).
II. -Staff costs:
They are projected to rise to 389 billion CFA francs from 358 billion CFA in 2008, an increase of 31 billion CFA francs in absolute terms, and a relative change of 8.65 percent.
The new budget preparation system on SIGFIP made it possible to begin grooming the personnel file by updating the budget allocations by agent and specifying the jobs held; it also allowed for the updating of all the staff files. Allowances paid to each employee.
III. -Other operating expenses:
Other operating expenses are projected to be 540
Billion CFA francs compared to 458.3 billion CFA francs in 2008, an increase of 82.7 billion CFA francs, in absolute value and 18.06 % in relative terms.
The new measures are agreed to the sum of 83.447 billion CFA francs on the basis of a number of constraints.
These constraints include:
Education and Health expenditure, which is projected at 42.59 % and 10.57 % of total expenditure on current expenditure excluding public and non-public debt. They are in sharp progression, due to the assumption of costs, in particular, by securing the open budgetary allocations under the outsourcing agreement to Ecobank of certain public expenditure Recurring.
These operating expenses will primarily facilitate:
For education, universal schooling, the increase in the rate of passage, the maintenance of schools and classrooms, the payment of sums due to emerging bodies and students through their scholarships, the mass of which has been Increased;
For health, the consolidation of programmes and projects already started, the payment, on a good date, of incentives to pay health workers and support for free health care for the elderly.
Expenditure on agriculture and livestock farming, as part of the improvement of food security, crop diversification and the introduction of species for the production of renewable energies and milk production. -expenditure on new regional, departmental or even local services;
The smooth running of local elections;
Strengthening other program budgets;
Oil price support;
B.-INVESTMENT BUDGET 2009
The total amount of the internal resources of the Finance Law 2009 allocated to public investment (capital expenditure) amounts to 437 billion 750 million CFA francs distributed as follows:
255 billion 319 million 500 thousand million CFA francs in capital expenditures that contribute to the realization of the DSRP2 Priority Action Plan. In fact, the PRSP amount for each sector objective is the minimum budget allocation reference in the investment portion of the 2009 PMQ.
38 billion 945 million FCFA of state counterparties to external financing granted to our country by development partners. Of this amount, 36 billion 292 million CFA francs are eligible expenditure in the PRSP and $2 billion 653 billion not eligible for the PRSP;
EUR 113 billion 289 million for priority projects, of which 69 billion 429 million CFA francs of commitments under way, namely projects that started before 2009 and which must continue;
64 billion 588 million 500 thousand CFA francs for the financing of projects and programmes of secondary priority.
The total resources allocated to capital expenditure on own resources of the State increased from 429 billion CFA francs in 2008 to 437 billion 750 million CFA in 2009, an increase of € 8 billion 750 million. CFA francs in absolute value and 2.04 % in relative value.
The order of priority for the allocation of these internal budgetary resources has met the following criteria:
Contribution to the achievement of the PRSP objectives
II integrating the Accelerated Growth Strategy;
External financing counterparties and other commitments by the State;
Ongoing commitments;
Continuation of ongoing projects;
Financial contributions and taxes on contracts financed from external resources;
New projects.
I-SECTORAL REPARTITION OF RESOURCES
INTERNAL
The sectoral breakdown of the internal resources of the investment budget is as follows:
Sectors |
CFA Francs Amount
|
%
|
PRIMARY |
66.854.000.000
|
15
|
SECONDARY |
19.843.000.000
|
5
|
TERM |
112.427.000.000
|
26
|
QUATERNARY |
238.626.000.000
|
55
|
TOTAL
|
437.750.000.000
|
100
|
1) - Counterparties to external financing The distribution by sector of the main counterparties is recorded in the following tables: PRIMARY Matam Agricultural Development Project, Phase II (PRODAM 2) ............................ 1.000.000.000 SECONDARY Plates Multifunctional forms ........... 3 7 5.000.000 TERM Project Linguère-Matam Project ................ QUATERNARY Remediation of the Quartier Darou Saint-Louis .......................... 295.000.000 2) - endowments to different funds 3) - Projects and actions wholly financed by the State, outside the counterparties and its financial commitments relating in particular to the allocation to the various funds, mission letters, financial contributions, taxes on Procurement and expropriation and preemption allowances), provides funding for the following major projects and actions on its own resources: Program Independence ..................... 15,000,000,000 |
Section #
|
MINISTERES OR INSTITUTIONS
|
BCI 2009
|
Including DSRP
|
21
|
Secretariat General of the Presidency of the Republic |
27.710.000.000
|
700.000.000
|
22
|
NATIONAL ASSEMBLY |
500.000.000
|
0
|
28
|
Court of Auditors |
2.125.000.000
|
0
|
29
|
SENATE |
2.300.000.000
|
0
|
30
|
Primatory |
7.484.000.000
|
4.009.000.000
|
31
|
Ministry of Foreign Affairs |
10.466.000.000
|
0
|
32
|
Department of Armed Forces |
17.109.000.000
|
0
|
33
|
Ministry of the Interior |
6.601.630.000
|
200.000.000
|
34
|
Department of Justice |
4.411.000.000
|
0
|
35
|
Ministry of Public Service, Employment, Labour and Professional Organizations |
1.044.000.000
|
356.000.000
|
37
|
Ministry of Spatial Planning and Decentralized Cooperation |
110.000.000
|
0
|
39
|
Ministry of Foreign Affairs, Crafts and Tourism |
1.313.000.000
|
1.203.000.000
|
40
|
Ministry of Maritime Economy, Maritime Transport, Fishing and Fish Farming |
9.142.000.000
|
2.160.000.000
|
41
|
Ministry of Infrastructure, Transport Terrestrial and Transport Aériens |
74.185.000.000
|
71.809.000.000
|
42
|
Ministry of Agriculture |
40.985.000.000
|
38.720.000.000
|
43
|
Ministry of Economy and Finance |
16.347.070.000
|
60.000.000
|
44
|
Department of Mines, Industry and SMEs |
5.149.000.000
|
3.592.000.000
|
45
|
Ministry of Commerce |
2.540.000.000
|
2.300.000.000
|
46
|
Ministry of Town Planning, Habitat, Urbaine Hydraulic, Public Hygiene and Sanitation |
38.891.000.000
|
29.440.000.000
|
47
|
Ministry of Energy |
10.718.000.000
|
10. 427.000.000
|
50
|
Ministry of Education in charge of Pre-school, Elementary and Middle Education |
25.203.000.000
|
25.203.000.000
|
51
|
Ministry of Biofuels, Renewable Energies and Scientific Research |
871.000.000
|
500.000.000
|
52
|
Ministry of Sports and Recreation |
1.700.000.000
|
600.000.000
|
53
|
Ministère de la Culture, du Patrimoine Historique, des Langues Nationales et de la Francophonie |
12.349.000.000
|
1.849.000.000
|
54
|
Ministry of Health and Prevention |
14.184.500.000
|
8.443.500.000
|
55
|
Ministry of Youth and Youth Employment |
1.020.000.000
|
950.000.000
|
56
|
Ministère de l' Environnement, de la Protection de la Nature, des Bassins de Retention et des Lacs Artificiels |
6. 790.000.000
|
5.093.000.000
|
58
|
Ministry of Family, National Solidarity, Women's Entrepreneurship and Microfinance |
7.107.000.000
|
6.980.000.000
|
59
|
Ministry of Technical Education and Training |
9.167.000.000
|
9.067.000.000
|
62
|
Ministry of Livestock |
5.999.000.000
|
5.999.000.000
|
63
|
Ministry of Information, Telecommunications, TICS, NEPAD and Relations with Institutions |
6.025.000.000
|
100.000.000
|
65
|
Ministry of Decentralization and Local Communities |
16.399.000.000
|
15.299.000.000
|
72
|
Ministry of Rural Hydraulics and National Hydrographic Network |
5.692.000.000
|
5.674.000.000
|
75
|
Ministry of Secondary Education, Regional University Centres (CUR) and Universities |
8.211.000.000
|
6.586.000.000
|
Common investment expenditure managed by the MEF |
37.901.800.000
|
0
|
|
|
GRAND TOTAL
|
437.750.000.000
|
257.319.500.000
|
The external resources made available to Senegal by development partners in the form of 2009 management draw estimates are for an amount of 260 billion CFA francs. Thus, the public investments provided for in the Finance Act 2009 amounting to 697.75 billion CFA francs will be financed out of internal resources of 62.7 % and external resources for 37.3 %.
II-SECTORAL DISTRIBUTION OF EXTERNAL RESOURCES.
The 2008 estimates of external resources for management are as follows by sector:
SECTORS |
BORROWINGS
|
GRANT
|
TOTAL
|
PRIMARY |
55.955.000.000
|
26.157.000.000
|
82.112.000.000
|
SECONDARY |
13.380.000.000
|
14.128.000.000
|
27.508.000.000
|
TERM |
38.877.000.000
|
31.479.000.000
|
70.356.000.000
|
QUATERNARY |
24.085.000.000
|
55.939.000.000
|
80.024.000.000
|
TOTAL |
132.297.000.000
|
127.703.000.000
|
260.000.000.000
|
III-SECTORAL REPARTITION OF INTERNAL AND EXTERNAL RESOURCES.
In total, the breakdown of the payment appropriations on the internal financing of the State and the estimates of the draw on external resources is as follows:
SECTORS
|
RESOURCES
|
INTERNAL RESOURCES
|
EXTERNAL TOTAL
|
%
|
PRIMARY |
66.854.000.000
|
82.112.000.000
|
148.966.000.000
|
21
|
SECONDARY |
19.843.000.000
|
27.508.000.000
|
47.351.000.000
|
7
|
TERM |
112.427.000.000
|
70.356.000.000
|
182.783.000.000
|
26
|
QUATERNARY |
238.626.000.000
|
80.024.000.000
|
318.650.000.000
|
46
|
TOTAL 4 |
37.750.000.000
|
260.000.000.000
|
697.750.000.000
|
100
|
C.-THE SPECIAL ACCOUNTS OF THE TRESOR
They were arrested, in resources and spending, at 58.160 billion CFA francs, down from 61.285 billion CFA francs in 2008 or a decrease of 2.525 billion CFA francs.
These decreases follow the non-renewal of the endowment of the Guarantees and Avals Account and the elimination of the business accounts of the DPS and the Penitentiary Administration which do not work.
Continuing for six years, support for the account " Loans to various individuals ", it will be allocated this year, also, a grant of 6 billion CFA from the state budget to continue to support the policy of access to housing for state agents in order to take account of the very high number Large number of applicants eligible for this programme.
Compared to the 2006 Finance Act and the Financial Amendment Act 2006, the Finance Act 2007 and the Financial Amendment Act 2007, the 2008 Finance Act and the 2008 Financial Amendment Act, the main selected flows In this Finance Law for the year 2009 are presented in the following table:
Billions of CFA francs
|
||||||||
2006
|
2006
|
2007
|
2007
|
2008
|
2008
|
2009
|
DEVIATIONS
|
|
LF |
LEN
|
LF
|
LEN
|
LFI
|
LEN
|
LFI
|
LF08-LF07
|
|
GENERAL BUDGET % | ||||||||
Revenue from the general budget |
1344.1
|
1398,0
|
1452.4
|
1558.7
|
1579.0
|
1647.5
|
1755.5
|
11.18 %
|
Internal Revenue |
1001.5
|
1021.0
|
1126.9
|
1201.9
|
1255.8
|
1307.6
|
1495.5
|
19.09 %
|
Non-donation regular income |
918.4
|
937.9
|
1048,0
|
1057.5
|
1172.7
|
1087.5
|
1337.0
|
14.01 %
|
Exceptional revenue |
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
137.1
|
70.1
|
70000,00 %
|
Other income |
8.0
|
8.0
|
0.0
|
0.5
|
8.0
|
8.0
|
8.0
|
|
Bond Borrow |
75.0
|
75.0
|
78.8
|
143.8
|
75.0
|
75.0
|
61.8
|
-17.60 %
|
Fiscal Donations |
|
|
|
|
|
|
18.6
|
|
External Revenue |
342.6
|
377.0
|
325.5
|
356.8
|
323.2
|
339.9
|
260.0
|
-19.55 %
|
Fiscal Donations |
12.6
|
12.6
|
13.7
|
39.7
|
14.0
|
14.0
|
0.0
|
-100.00 %
|
Program Borrow |
37.0
|
37.0
|
50.2
|
50.2
|
34.2
|
34.2
|
0.0
|
-100.00 %
|
Assigned Resources |
293.0
|
327.4
|
261.6
|
266.9
|
275.0
|
291.7
|
260.0
|
-5.45 %
|
Expenses of the general budget outside the CST |
1360.6
|
1414.5
|
1465.9
|
1575.7
|
1591.5
|
1663.3
|
1776.8
|
11.64 %
|
Operating expenditures |
747.3
|
742.1
|
814.3
|
825.1
|
887.5
|
966.2
|
1079.0
|
21.58 %
|
Public debt |
119.5
|
97.5
|
88.2
|
88.2
|
83.2
|
83.2
|
150.0
|
80.29 %
|
Salaries and wages |
266.3
|
266.3
|
310.0
|
310.0
|
347.0
|
347.0
|
389.0
|
12.10 %
|
Other current expenses |
361.5
|
378.3
|
416.1
|
426.9
|
457.3
|
536.0
|
540.0
|
18.08 %
|
Capital Expenditures |
613.3
|
672.4
|
651.6
|
750.6
|
704.0
|
697.1
|
697.8
|
-0.88 %
|
-on internal resources |
320.3
|
345.0
|
390.0
|
483.7
|
429,0
|
405.4
|
437.8
|
2.05 %
|
-on external resources |
293.0
|
327.4
|
261.6
|
266.9
|
275.0
|
291.7
|
260.0
|
-5.45 %
|
General Budget Balance |
-16.5
|
-16.5
|
-13.5
|
-17.0
|
-12.5
|
-15.8
|
-21.3
|
70.40 %
|
SPECIAL ACCOUNTS TRESOR |
|
|
|
|
|
|
|
|
Own resources |
41.7
|
41.7
|
44.8
|
44.8
|
51.8
|
51.8
|
52.2
|
0.77 %
|
Expenses |
47.2
|
47.2
|
53.3
|
49.8
|
61.3
|
61.3
|
58.2
|
-5.06 %
|
Special Account Balance |
-5.5
|
-5.5
|
-8.5
|
-5.0
|
-9.5
|
-9.5
|
-6.0
|
-36.84 %
|
Including Avals and warranties +/ - log loans |
5.5
|
5.5
|
8.5
|
5.0
|
9.5
|
9.5
|
9.5
|
0.00 %
|
OVERALL BALANCE |
|
|
|
|
|
|
|
|
Including donations |
-22.0
|
-22.0
|
-22.0
|
-22.0
|
-22.0
|
-25.3
|
-27.3
|
24.09 %
|
ACT No. 2008-70 OF 11 DECEMBER 2008, Law of Finance for the year 2009.
The National Assembly adopted, at its meeting on Sunday, 18 November 2008;
The Senate adopted, at its meeting on Thursday, 3 December 2008;
The President of the Republic enacts the following legislation:
A.-RESOURCE PROVISIONS.
Article 1. -The collection of taxes, products and income allocated to the State, the local authorities and the various bodies authorised to collect them, continues to be carried out during the year 2009 in accordance with the laws and regulations in force and the Provisions of this Law of Finance.
II-Internal resources of the general budget are
Assessed in the financial law of the year 2009, to the sum of 1,522,750,000,000 CFA francs in accordance with Annex 1 to this Law.
III-The external resources of the general budget shall be assessed in the financial law of the year 2009, to the sum of 260.000.000,000,000 CFA francs in accordance with Annex 1 to this Law.
Art. 2. The expenses of the general budget shall be assessed in the financial law of the year 2009, to the sum of 1,776,750,000,000 CFA francs in accordance with Annexes III, IV and V to this Law.
TITLE II. -PROVISIONS RELATING TO BALANCE
RESOURCES AND EXPENSES.
A.-RESOURCE PROVISIONS.
Article 3. -I.-For the financial law of the year 2009, the resources assessed in Annex I to this Law, the ceilings of the State's expenses and the resulting balance, shall be fixed in the following amounts:
RESOURCES
|
Amount
|
EXPENSES
|
Amount
|
Balance
|
I-GENERAL BUDGET |
||||
A-OPERATIONS WHOSE TRESOR IS ASSIGNABLE | ||||
A1-Internal Revenues |
A1 Expenditures financed from internal revenues | |||
A1-Receipts from borrowings | ||||
Tax revenues |
1.302.000
|
Public debt |
150.000
|
|
Non-tax revenue |
35.000
|
Personnel Expenses |
389.000
|
|
Exceptional revenue |
70.080
|
Other current expenses |
540.000
|
|
Refunds Loans and Advances |
8.000
|
Capital expenditures on internal resources |
437.750
|
|
Fiscal Donations |
18.600
|
|
|
|
Total Non-Borrowing Internal Revenues |
1.433.680
|
Total Internal Recover Expenses |
1.516.750
|
83.070
|
A1-2. -Borrowing |
|
|
|
|
Borrowings |
61.810
|
|
|
|
Total Checkout |
61.810
|
|
|
|
Total A = (A-1-1 + A1-2) |
1.495490
|
Total A = (A-1-1) |
1.516.750
|
-21.260
|
B-OPERATIONS WHERE THE TRESOR IS NOT A ASSIGNABLE ACCOUNTING OFFICER. | ||||
B-External Revenue |
|
|
|
|
Dons and Borrowings |
260.000
|
Out-of-band capital expenditures |
260.000
|
|
TOTAL B |
260.000
|
Total B |
260.000
|
|
TOTAL I = (A + B) |
1.755.490
|
TOTAL 1 = (A + B) |
1.776.750
|
-21.260
|
2-SPECIAL ACCOUNTS FOR TRESOR |
|
|
||
Revenue |
52.160
|
Title 7 Expenses |
58.160
|
-6.000
|
TOTAL C = (1 + 2) |
1.807.650
|
TOTAL C = (1 + 2) |
1.834.910
|
-27.260
|
II. -For the financial law of the year 2009, the President of the Republic is authorized to borrow and receive donations on behalf of the State of Senegal in the amount of 367,670,000,000 CFA francs.
These loans may be borrowed either on the domestic market or on the foreign market from foreign countries or bodies and from international bodies, subject to conditions laid down by decree or by convention.
III. -The President of the Republic is authorized to carry out, under conditions fixed by decree, short-and medium-term debt issuance, long-term and short-term borrowings to cover all cash flows.
SECOND PART MEANS OF SERVICES AND OTHER PROVISIONS TITLE I.-means of services. A.-EXPENDITURE ON INTER-COUNTRY RESOURCES. Article 4 - The amount of appropriations opened for the financial law of the year 2009, in respect of the revised A-base of the operating budget, shall be fixed at the sum of 964,550,665,200 CFA francs in accordance with Annex III and according to the breakdown by title Next: -Title 1 Amortization and charges of public debt 150,000. 000,000 CFA francs -Title 2 staff expenditure 358,000.000.000 CFA francs -Title 3 operating expenses 219.976,141,200 CFA francs -Title 4 current transfers 236,574,524,000 CFA francs Article 5 - It is open, for the financial law of 2009, for new measures on ordinary expenditure, for appropriations in the amount of 114,449,334,800 CFA francs, distributed as follows: -Title 2 staff costs 31.000.000.000 CFA francs -Title 3 operating expenses 49.163,858,800 CFA francs -Title 4 current transfers 34.285.476,000 CFA francs These appropriations shall be allocated by ministry in accordance with Annex IV to this Law. Art. 6-I. It is open to the financial law of the year 2009, as part of the capital expenditure of the general budget, the payment appropriations for the amount of 437,750.000.000 CFA distributed as follows: -Title 5 Investment by the state 169,956,100,000 CFA francs -Title 6 Transfer of capital 267,793,900,000 CFA francs II. -It is open to the financial law of the year 2009, as part of the capital expenditure of the general budget, of the programme authorisations of 437,750.000.000 CFA francs. These Program Authorizations (PA) are set out in accordance with Annex V attached to this Act. These entries include appropriations for the following funds: -Road fund 21,000. 000,000 CFA francs -National Hydraulic Fund 650. 000,000 CFA francs -Local Community Equipment Fund 12,500 000.000 CFA francs -Guarantee Fund for agricultural projects 3,000,000,000 CFA francs -Agricultural project calamity fund 1,500.000.000 CFA francs -Fund to improve agricultural projects 700.000.000 CFA francs -National Development Fund agro-sylvo-pastorall 500 000.000 CFA francs -Support fund for the Stabulation 800. 000,000 CFA francs -National Solidarity Fund 500.000.000 CFA francs -Special flood control fund 2,000,000,000 CFA francs -Craft Support Fund 300.000.000 CFA francs -Fonds d' appui à l' Investissement des Senegalese de l' Extérieur 250,000,000 CFA B-INVESTMENTS ON EXTERNAL RESOURCES. Art. 7-I. For the financial law 2009, the circulation forecasts (loans and grants) allocated to capital expenditure on external resources are estimated at 260,000,000 CFA francs distributed as follows: -Borrowing 132,297,000,000 CFA francs -Grant 127,703,000,000 CFA francs II. -Acquired financing allocated to capital expenditure shall be valued at 1.977.096.000.000 CFA francs distributed as follows: -Borrowing 1,253,390,000 CFA francs -Grant 723.706,000 CFA francs These estimates of draw (PT) and acquired financing (FA) shall be included in accordance with Annex V to this Law. C. - TREASURY SPECIAL ACCOUNTS. Article 8. -I. - In accordance with the development set out in annex II attached to this Act, the resources of the trust accounts for the financial law of the year 2009 are estimated at 42,410,000,000 CFA francs. II. -The ceilings for the special allocation accounts for the financial law of the year 2009 amount to 44,410,000,000 CFA francs. III. -authorizes the direct payment of staff allowances and salaries that contribute to the achievement of the following special assignment account objectives: -Caisse d' Incentive à la pêche et aux industries annexes; -Supervisory fees for public participation companies. Article 9. - For the year 2009, the balances of the trust accounts, as at 31 December 2009, are not deferred except for " National Retreat Fund ". Art. 10. -I. - In accordance with the development set out in Annex II attached to this Law, the resources of the trade accounts for the financial law of the year 2009 are estimated at 150,000,000 CFA francs. II. -The credit limits applicable to the trade accounts, for the financial law of the year 2009, amount to 150.000.000 CFA francs. Article 11. - Monetary transaction accounts are deleted. Art. 12. -I. - In accordance with the development set out in Annex II attached to this Law, the resources of the loan accounts, for the financial law of the year 2009, are estimated at 12,800.000,000 CFA francs. II. -The credit limits applicable to the loan accounts for the financial law of the year 2009 amount to 12,800.000,000 CFA francs. Art. 13. -I. - In accordance with the development set out in Annex II attached to this Law, the resources of the advance accounts for the year 2009 are estimated at 800.000,000 CFA francs. II. -The credit limits applicable to the imprest accounts for the financial law of the year 2009 amount to 800.000,000 CFA francs. Art. 14. - I.-The account of guarantees and avals is suspended. Article 15. - In the light of the provisions of Articles 8 to 14, the revenue forecasts for all the special accounts of the Treasury amount to 58.160.000.000 CFA francs as set out in Annex II attached to this Law. The expenses of the special accounts of the Treasury for the financial law of the year 2009 are estimated at the sum of 58.160.000.000 CFA francs. TITLE II. -MISCELLANEOUS PROVISIONS A-TAXES PARAFISCAL. Art. 16. - The collection of the parafiscal fees listed in Annex VI attached to this Law will continue to be made during the year 2009 B.-EVALUATIVE CREDITS. Article 17. - In accordance with Article 11 of the Organic Law on Laws of Finance, the list of Chapter or Special Accounts of the Consolidated Revenue Fund with evaluation credits is given in Annex VII. C.-compliance with the rules governing public expenditure. Article 18. - Any act of expenditure which incurs the finances of a legal person governed by public law shall be subject to the existence of sufficient appropriations and to compliance with the rules governing public expenditure: commitment, control, certification of the Service does, the confirmation of its regularity and its assumption of responsibility by the authorising officer, liquidation, scheduling and payment. Any contract concluded in violation of these obligations shall be null and void. Similarly, the provisions of Article 45 of the Code of Obligations of the Administration relating to financial compensation for the supply of goods or services shall apply only to work of an amount less than or equal to 50 million CFA francs, or work whose contracts, whatever the amount, are approved by the Minister for Finance. This Law shall be enforced as the law of the State. Done at Dakar, 11 December 2008. Abdoulaye WADE. By the President of the Republic: The Prime Minister, Cheikh Hadjibou SOUMARE.
|
ANNEX I
Forecast Revenue by Item and Paragraph |
|||||||
Article Parag.
|
RECIPE NOMENCLATURE
|
PREVISIONS BIA 2008 au
|
REALIZATIONS 31-08-08
|
REAALIS RATE
|
2009 PLFI PREVISIONS
|
LF 2008 LF 2009
|
PROG RATE.
|
INTERNAL REVENUE | |||||||
71 DIRECT TAX REVENUES | |||||||
7 1 1
|
Income taxes, Profits and gains Capital stock |
120 500 000 000 | 203 900 000 000 | 169.21 % | 141 800 000 000 | 21 300 000 000 | 17.68 % |
7 1 2
|
Taxes on wages and other remuneration | 143 500 000 000 | 0.00 % | 173 200 000 000 | 29 700 000 000 | 20.70 % | |
7 1 3
|
Taxes on heritage | 19 000 000 000 | 20 000 000 000 | 1 000 000 000 | |||
71 4
|
Other direct taxes CGI | 4 500 000 000 | 0.00 % | 2 700 000 000 | -1 800 000 000 | -40.00 % | |
Total direct taxes.
|
287 500 000 000 | 203 900 000 000 | 70.92 % | 337 700 000 000 | 50 200 000 000 | 17.46 % | |
71 INDIRECT TAXES
|
|||||||
71 5
|
Domestic taxes on goods and services6 | 43 600 000 000 | 366 700 000 000 | 56.98 % | 689 600 000 000 | 46 000 000 000 | 7.15 % |
71 6
|
Stamp Duty And registration |
30 000 000 000 | 30 400 000 000 | 101.33 % | 33 500 000 000 | 3 500 000 000 | 11.67 % |
71 7
|
Import Duties and Taxes | 176 400 000 000 | 96 500 000 000 | 54.71 % | 189 000 000 000 | 12 600 000 000 | 7.14 % |
71 9
|
Other tax revenues |
12 600 000 000 | 52 200 000 000 | 52 200 000 000 | |||
Total indirect taxes |
850 000 000 000 | 506 200 000 000 | 59.55 % | 964 300 000 000 | 114 300 000 000 | 13.45 % | |
71
|
TOTAL REVENUES |
1,137 500 000 000 | 710 100 000 000 | 62.43 % | 1 302 000 000 000 | 164 500 000 000 | 14.46 % |
72
|
NON-TAX REVENUE | ||||||
72
|
Business and domain income | 3 900 000 000 | 2 900 000 000 | 74.36 % | 4 300 000 000 | 400 000 000 | 10.26 % |
72
|
Fees and Charges Administrative |
700 000 000 0 | 0 | 0.00 % | 800 000 000 | 100 000 000 | 14.29 % |
72
|
Fines and Convictions Financial |
3 100 000 000 | 0 | 0.00 % | 100 000 000 | -3 000 000 000 | -96.77 % |
72 4
|
Financial products | 26 300 000 000 | 20 600 000 000 | 78.33 % | 26 800 000 000 | 500 000 000 | 1.90 % |
72
|
Other income Non-tax |
1 200 000 000 | 1 100 000 000 | 91.67 % | 3 000 000 000 | 1 800 000 000 | |
72
|
TOTAL REVENUES NON-TAX |
35 200 000 000 | 24 600 000 000 | 69.89 % | 35 000 000 000 | -200,000,000 | -0.57 % |
TOTAL REVENUES |
1,172 700 000 000 | 734 700 000 000 | 62.65 % | 1 337 000 000 000 | 164 300 000 000 | 14.01 % |
Article Parag. | RECIPE NOMENCLATURENAME | THE 2008 PREVISIONS | REALISATIONSau 31-08-08 | REAALIS RATE | 2009 PLFI PREVISIONS | LF 2008 LF 2009 | PROG RATE. |
74
|
Fiscal Donations
|
|
0
|
0.00 %
|
18 600 000 000
|
18 600 000 000
|
#DIV/0!
|
76
|
Exceptional revenue
(including PPTE/IADM) |
|
100 000 000
|
0.00 %
|
70 080 000 000
|
69 980 000 000
|
69980.0
|
|
|
|
|
|
|
0.00 %
|
|
29
|
Repayment Loans
Reoceanic |
8 000 000 000
|
0
|
0.00 %
|
8 000 000 000
|
0
|
0.00 %
|
0176
|
Borrowings
|
97 000 000 000
|
|
|
89 070 000 000
|
-7 930 000 000
|
-8.18 %
|
OTHER TOTAL INCOME S 74 - 76- |
29 105 100 000 000
|
0
|
0.00 %
|
185 750 000 000
|
62 050 000 000
|
59.04 %
|
|
TOTAL INTERNAL REVENUE s 71-72-74-76-29 1
|
277 800 000 000
|
734 700 000 000
|
57.50 %
|
1,522 750 000 000
|
226 350 000 000
|
17.71 %
|
|
|
EXTERNAL REVENUE
|
|
|
|
|
|
|
12
|
Donations Project and leg
|
109 060 000 000
|
|
0.00 %
|
126 375 000 000
|
17 315 000 000
|
15.88 %
|
15
|
Drawing on Gifts and Borrowing Projects
|
166 004 000 000
|
|
0.00 %
|
133 625 000 000
|
-32 379 000 000
|
-19.50 %
|
16
|
Program Borrow
|
34 200 000 000
|
|
0.00 %
|
0
|
-34 200 000 000
|
-100.00 %
|
74
|
Donations Programs
|
14 000 000 000
|
0
|
0.00 %
|
0
|
-14 000 000 000
|
-100.00 %
|
TOTAL REVENUES EXTERNAL art12-15-74 |
323 264 000 000
|
0
|
0.00 %
|
260 000 000 000
|
-63 264 000 000
|
-19.57 %
|
|
GRAND TOTAL REVENUE |
1,601 064 000 000
|
734 700 000 000
|
45.89 %
|
1,782 750 000 000
|
181 686 000 000
|
11.35 %
|
ANNEX 2 Special Accounts of the Treasury |
||
LIBELS
|
Revenue
|
Expenditures
|
SPECIAL ASSIGNMENT ACCOUNTS |
||
National Retirement Fund |
43.000.000.000
|
43.000.000.000
|
Fire Fighting Fund |
300.000.000
|
300.000.000
|
Fund for Encouragement of Fisheries and Related Industries |
900.000.000
|
900.000.000
|
Control costs for public participation companies |
210.000.000
|
210.000.000
|
Sub/total |
44.410.000.000
|
44.410.000.000
|
TRADE ACCOUNTS |
|
|
Industrial Operations and Trade in Armies |
150.000.000
|
150.000.000
|
Industrial Operations and Commercial DPS |
0
|
0
|
Industrial Operations and Com. Establishment of penitentiaries |
0
|
0
|
Sub/total |
150.000.000
|
150.000.000
|
ACCOUNTS OF MONETARY OPERATIONS | ||
Loss and Profit of Change Accounts |
0
|
0
|
Sub/total |
0
|
0
|
PRETS ACCOUNTS |
|
|
Consolidation of advances in loans from public institutions to public sector particpation. |
0
|
0
|
Loans to Local Communities |
800.000.000
|
800.000.000
|
Loans to various organizations |
0
|
0
|
Loans to various individuals |
12.000.000.000
|
12.000.000.000
|
Sub/total |
12.800.000.000
|
12.800.000.000
|
ADVANCE ACCOUNTS |
|
|
Advances public corporations corporations to participate in public participation. |
0
|
0
|
Advances to 1 year various organizations |
0
|
0
|
Advance to 1 year for various public officials |
0
|
0
|
1 Year Advance to Local Communities |
800.000.000
|
800.000.000
|
Sub/total |
800.000.000
|
800.000.000
|
WARRANTIES AND ALS ACCOUNTS Guarantees and Avals |
0
|
0
|
Sub/total |
3.500.000
|
3.500.000
|
GENERAL RECAPITULATION |
|
|
SPECIAL ASSIGNMENT ACCOUNTS |
44.410.000
|
44.410.000
|
TRADE ACCOUNTS |
150.000.000
|
150.000.000
|
ACCOUNTS OF MONETARY OPERATIONS |
0
|
0
|
PRETS ACCOUNTS |
12.800.000.000
|
12.800.000.000
|
ADVANCE ACCOUNTS |
800.000.000
|
800.000.000
|
WARRANTIES AND ALS ACCOUNTS |
0
|
0
|
TOTAL |
58.160.000.000
|
58.160.000.000
|
Summary of Voted Services by Public Authority or Department and by Title In operating expenditures |
||
Public authorities or departments
|
Open Credits LF 2008
|
LF for 2009 Reevaluation A-base |
10 Public Debt |
||
PUBLIC DEBT | ||
Public Debt | ||
Title 1-10 Depreciation and expense of public debt and expenditure |
83.250.000.000
|
150.000.000.000
|
Total Public Debt |
83.250.000.000
|
150.000.000.000
|
TOTAL PUBLIC DEBT |
83.250.000.000
|
150.000.000.000
|
Total General Section |
10 83.250.000.000
|
150.000.000.000
|
21 Presidency of the Republic | ||
GENERAL BUDGET |
|
|
Operating Budget |
|
|
Title 2-21 Personnel Expenses |
3.161.233.180
|
3.984.032.540
|
Title 3-21 Operating expenditures |
9.011.045.000
|
9.210.171.000
|
Title 4-21 Current Transfers |
4.721.516.000
|
4.697.516.000
|
Total Operating Budget |
16.893.794.180
|
17.891.719.540
|
TOTAL BUDGET GENERAL |
16.893.794.180
|
17.891.719.540
|
Total General Section 21 |
16.893.794.180
|
17.891.719.540
|
22 National Assembly |
|
|
General budget |
|
|
Operating Budget |
|
|
Title 2-22 Personnel Expenses |
4.130.795.540
|
6.294.381.860
|
Title 3-22 Operating expenditures |
6.107.847.000
|
4.760.500.000
|
Title 4-22 Current transfers |
96.800.000
|
96.800.000
|
Total Operating Budget |
10.335.442.540
|
11.151.681.860
|
TOTAL BUDGET GENERAL |
10.335.442.540
|
10.335.442.540
|
Total General Section 22 |
10.335.442.540
|
11.151.681.860
|
23 National Election Commission |
|
|
GENERAL BUDGET |
|
|
Operating Budget |
|
|
Title 4-23 Current transfers |
1.600.000.000
|
1.000.000.000
|
Total Operating Budget |
1.600.000.000
|
1.000.000.000
|
TOTAL BUDGET GENERAL |
1.600.000.000
|
1.000.000.000
|
Total General Section 23 |
1.600.000.000
|
1.000.000.000
|
Public authorities or departments
|
Open Credits LF 2008
|
LF for 2009 Reevaluation A-base |
25 Constitutional Council |
|
|
GENERAL BUDGET |
|
|
Operating Budget |
|
|
Title 2-25 Personnel Expenses |
119.084.000
|
127.704.800
|
Title 3-25 Operating expenditures |
73.761.000
|
73.761.000
|
Total Operating Budget |
192.845.000
|
201.465.800
|
TOTAL BUDGET GENERAL |
192.845.000
|
201.465.800
|
Total General Section 25 |
192.845.000
|
201.465.800
|
26 Council of State |
|
|
GENERAL BUDGET |
|
|
Operating Budget |
|
|
Title 2-26 Personnel Expenses |
225.210.960
|
0
|
Title 3-26 Operating expenditures |
140.003.000
|
0
|
Total Operating Budget |
365.213.960
|
0
|
TOTAL BUDGET GENERAL |
365.213.960
|
0
|
Total General Section 26 |
365.213.960
|
0
|
27 Supreme Court |
|
|
GENERAL BUDGET |
|
|
Operating Budget |
|
|
Title 2-27 Personnel Expenses |
514.972.940
|
918.030.400
|
Title 3-27 Operating expenditures |
264.358.000
|
224.148.000
|
Title 4-27 Current Transfer |
2.100.000
|
2.100.000
|
Total Operating Budget |
781.430.940
|
1.144.278.400
|
TOTAL BUDGET GENERAL |
781.430.940
|
1.144.278.400
|
Total General Section 27 |
781.430.940
|
1.144.278.400
|
28 Court of Auditors |
|
|
GENERAL BUDGET |
|
|
Operating Budget |
|
|
Title 2-28 Personnel Expenses |
671.544.000
|
702.340.520
|
Title 3-28 Operating expenditures |
314.250.000
|
314.250.000
|
Total Operating Budget |
985.794.000
|
1.016.590.520
|
TOTAL BUDGET GENERAL |
985.794.000
|
1.016.590.520
|
Total General Section 28 |
985.794.000
|
1.016.590.520
|
29 SENATE |
|
|
GENERAL BUDGET |
|
|
Operating Budget |
|
|
Title 2-29 Personnel Expenses |
1.200.000.000
|
3.062.777.000
|
Title 3-29 Operating expenditures |
2.000.000.000
|
1.033.492.000
|
Total Operating Budget |
3.200.000.000
|
4.096.269.000
|
TOTAL BUDGET GENERAL |
3.200.000.000
|
4.096.269.000
|
Total General Section 29 |
3.200.000.000
|
4.096.269.000
|
Public authorities or departments
|
Open Credits LF 2008
|
LF for 2009 Reevaluation A-base |
30 Mature |
|
|
GENERAL BUDGET | ||
Operating Budget | ||
Title 2-30 Personnel Expenses |
1.209.022.440
|
1.453.340.180
|
Title 3-30 Operating expenditures |
3.453.573.00
|
3.472.359.000
|
Title 4-30 Current Transfers |
2.942.979.000
|
3.076.979.000
|
Total Operating Budget |
7.605.574.440
|
8.002.678.180
|
TOTAL BUDGET GENERAL |
7.605.574.440
|
8.002.678.180
|
Total General Section 30 |
7.605.574.440
|
8.002.678.180
|
31 Ministry of Foreign Affairs |
|
|
GENERAL BUDGET |
|
|
Operating Budget |
|
|
Title 2-31 Personnel Expenses |
14.482.179.260
|
16.457.535.680
|
Title 3-31 Operating expenditures |
12.274.722.131
|
12.710.313.558
|
Title 4-31 Current Transfers |
4.529.336.000
|
4.529.336.000
|
Total Operating Budget |
31.286.137.391
|
33.697.185.238
|
TOTAL BUDGET GENERAL |
31.286.137.391
|
33.697.185.238
|
Total General Section 31 |
31.286.137.391
|
33.697.185.238
|
32 Ministry of Armed Forces |
|
|
GENERAL BUDGET |
|
|
Operating Budget |
|
|
Title 2-32 Personnel Expenses |
57.656.448.160
|
59.509.778.220
|
Title 3-32 Operating expenditures |
19.851.228.000
|
19.499.826.000
|
Title 4-32 Current transfers |
2.482.879.000
|
2.005.279.000
|
Total Operating Budget |
79.990.555.160
|
81.014.883.220
|
TOTAL BUDGET GENERAL |
79.990.555.160
|
81.014.883.220
|
Total General Section 32 |
79.990.555.160
|
81.014.883.220
|
33 Ministry of the Interior |
|
|
GENERAL BUDGET |
|
|
Operating Budget |
|
|
Title 2-33 Personnel Expenses |
22.315.006.040
|
22.909.667.320
|
Title 3-33 Operating expenditures |
10.542.412.700
|
5.325.481.600
|
Title 4-33 Current transfers |
32.857.418.740
|
28.235.148.920
|
Total Operating Budget |
32.857.418.740
|
28.235.148.920
|
TOTAL BUDGET GENERAL |
32.857.418.740
|
28.235.148.920
|
Total General Section 33 |
32.857.418.740
|
28.235.148.920
|
Public authorities or departments
|
Open Credits LF 2008
|
LF for 2009 Reevaluation A-base |
34 Department of Justice and Custody of the Seals |
|
|
GENERAL BUDGET |
|
|
Operating Budget |
|
|
Title 2-34 Personnel Expenses |
13.998.052.340
|
14.990.267.680
|
Title 3-34 Operating expenditures |
5.499.957.000
|
5.394.372.000
|
Title 4-34 Current Transfers |
885.700.000
|
885.700.000
|
Total Operating Budget |
20.383.709.340
|
21.270.339.680
|
TOTAL BUDGET GENERAL |
20.383.709.340
|
21.270.339.680
|
Total General Section 34 |
20.383.709.340
|
21.270.339.680
|
35 Min. Pub. Trav. Employment and Org. Profess.
|
||
GENERAL BUDGET |
|
|
Operating Budget |
|
|
Title 2-35 Personnel Expenses |
1.122.272.480
|
1.414.565.020
|
Title 3-35 Operating expenditures |
564.869.000
|
379.230.000
|
Title 4-35 Current Transfers |
178..000.000
|
178.000.000
|
Total Operating Budget |
1.865.141.480
|
1.971.795.020
|
TOTAL BUDGET GENERAL |
1.865.141.480
|
1.971.795.020
|
Total General Section 35 |
1.865.141.480
|
1.971.795.020
|
37 Min of Micro-Finance and Decentralized Cooperation |
||
GENERAL BUDGET |
|
|
Operating Budget |
|
|
Title 2-37 Personnel Expenses |
223.829.300
|
0
|
Title 3-37 Operating expenditures |
193.755.000
|
0
|
Total Operating Budget |
417.584.300
|
0
|
TOTAL BUDGET GENERAL |
417.584.300
|
0
|
Total General Section 37 |
417.584.300
|
0
|
38 Department of National Languages and La Francophonie |
|
|
GENERAL BUDGET |
|
|
Operating Budget |
|
|
Title 2-38 Personnel Expenses |
327.037.780
|
0
|
Title 3-38 Operating expenditures |
251.239.000
|
0
|
Total Operating Budget |
578.276.780
|
0
|
TOTAL BUDGET GENERAL |
578.276.780
|
0
|
Total General Section 38 |
578.276.780
|
0
|
Public authorities or departments
|
Open Credits LF 2008
|
LF for 2009 Reevaluation A-base |
43 Ministry of Economy and Finance | ||
44 Department of Industry and SME Mines | ||
GENERAL BUDGET | ||
Operating Budget | ||
Title 2-44 Personnel Expenses |
411.132.120
|
491.331.880
|
Title 3-44 Operating expenditures |
473.967.000
|
282.312.000
|
Title 4-44 Current transfers |
1.532.137.000
|
1.532.137.000
|
GENERAL BUDGET |
|
|
Operating Budget |
|
|
Total General Section 43 |
25.432.889.120
|
26.609.862.540
|
Title 3-43 Operating expenditures |
6.722.165.680
|
6.396.605.680
|
Title 4-43 Current transfers |
3.240.480.000
|
3.240.480.000
|
Total Operating Budget |
25.432.889.120
|
26.609.862.540
|
TOTAL BUDGET GENERAL |
25.432.889.120
|
26.609.862.540
|
Title 2-43 Personnel Expenses |
15.470.243.440
|
16.972.776.860
|
Total Operating Budget |
2.417.236.120
|
2.305.780.880
|
TOTAL BUDGET GENERAL |
2.417.236.120
|
2.305.780.880
|
45 Ministry of Commerce |
|
|
GENERAL BUDGET |
|
|
Operating Budget |
|
|
Title 2-45 Personnel Expenses |
1.157.044.660
|
1.280.613.780
|
Title 3-45 Operating expenditures |
335.810.000
|
399.810.000
|
Title 4-45 Current transfers
|
814.620.000
|
814.620.000
|
Total Operating Budget |
2.307.474.660
|
2.495.043.780
|
TOTAL BUDGET GENERAL |
2.307.474.660
|
2.495.043.780
|
Total General Section 45 |
2.307.474.660
|
2.495.043.780
|
46 Ministry of Town Planning, Urban Hydraulics, Public Hygiene and Sanitation | ||
GENERAL BUDGET |
|
|
Operating Budget |
|
|
Title 2-46 Personnel Expenses |
1.291.203.080
|
1.770074.640
|
Title 3-46 Operating expenditures |
1.194.481.000
|
1.279.638.000
|
Title 4-45 Current transfers |
0
|
300.000.000
|
Total Operating Budget |
2.485.684.080
|
3.349.712.640
|
TOTAL BUDGET GENERAL |
2.485.684.080
|
3.349.712.640
|
Total General Section 46 |
2.485.684.080
|
3.349.712.640
|
Public authorities or departments
|
Open Credits LF 2008
|
LF for 2009 Reevaluation A-base |
47 Ministry of Energy | ||
GENERAL BUDGET | ||
Operating Budget |
|
|
Title 2-47 Personnel Expenses |
224.811.820
|
192.403.040
|
Title 3-47 Operating expenditures |
232.201.000
|
126.841.000
|
Title 4-47 Current Transfers |
20.000.000
|
20.000.000
|
Total Operating Budget |
477.012.820
|
339.244.040
|
TOTAL BUDGET GENERAL |
477.012.820
|
339.244.040
|
Total General Section 47 |
477.012.820
|
339.244.040
|
48 Mininistère de l' Aménagement du Territoire et de la Coopération decentralized | ||
GENERAL BUDGET |
|
|
Operating Budget |
|
|
Title 2-48 Personnel Expenses |
0
|
405.075.120
|
Title 3-48 Operating expenditures |
0
|
199.036.000
|
Total Operating Budget |
0
|
604.111.120
|
TOTAL BUDGET GENERAL |
0
|
604.111.120
|
Total General Section 48 |
0
|
604.111.120
|
49 Department of Crafts and Air Transport
|
|
|
GENERAL BUDGET |
|
|
Operating Budget |
|
|
Title 2-49 Personnel Expenses |
593.063.520
|
0
|
Title 3-49 Operating expenditures |
347.593.438
|
0
|
Title 4-49 Current transfers |
547.776.000
|
0
|
Total Operating Budget |
1.488.432.958
|
0
|
TOTAL BUDGET GENERAL |
1.488.432.958
|
0
|
Total General Section 49 |
1.488.432.958
|
0
|
50 Ministry of Education in charge of Pre-school, Elementary and Middle School Education | ||
GENERAL BUDGET |
|
|
Operating Budget |
|
|
Title 2-50 Personnel Expenses |
118.787.234.140
|
91.412.767.280
|
Title 3-50 Operating expenditures |
60.253.737.460
|
56.292.997.712
|
Title 4-50 Current transfers |
61.422.727.000
|
2.016.035.000
|
Total Operating Budget |
240.463.698.600
|
151.721.799.992
|
TOTAL BUDGET GENERAL |
240.463.698.600
|
151.721.799.992
|
Total General Section 50 |
240.463.698.600
|
151.721.799.992
|
Public authorities or departments
|
Open Credits LF 2008
|
LF for 2009 Reevaluation A-base |
51 Ministry of Biofuels, Renewable Energies and Scientific Research | ||
GENERAL BUDGET | ||
Operating Budget |
|
|
Title 2-51 Personnel Expenses |
190.094.640
|
242.607.740
|
Title 3-51 Operating expenditures |
170.838.000
|
140.057.000
|
Title 4-51 Current transfers |
1.386.055.000
|
1.385.055.000
|
Total Operating Budget |
1.746.987.640
|
1.767.719.740
|
TOTAL BUDGET GENERAL |
1.746.987.640
|
1.767.719.740
|
Total General Section 51 |
1.746.987.640
|
1.767.719.740
|
52 Ministry of Sports and Recreation |
|
|
GENERAL BUDGET |
|
|
Operating Budget |
|
|
Title 2-52 Personnel Expenses |
1.156.932.480
|
1.190.258.480
|
Title 3-52 Operating expenditures |
4.151.405.000
|
2.056.691.000
|
Title 4-52 Current transfers |
121.115.000
|
121.115.000
|
Total Operating Budget |
5.429.452.480
|
3.368.064.480
|
TOTAL BUDGET GENERAL |
5.429.452.480
|
3.368.064.480
|
Total General Section 52 |
5.429.452.480
|
3.368.064.480
|
53 Minstère de la Culture Heritage Histo. Classed, National Language and La Francophonie | ||
GENERAL BUDGET |
|
|
Operating Budget |
|
|
Title 2-53 Personnel Expenses |
767.689.500
|
1.044.240.760
|
Title 3-53 Operating expenditures |
527.672.000
|
386.453.000
|
Title 4-53 Current Transfers |
2.912.010.000
|
2.912.010.000
|
Total Operating Budget |
4.207.371.500
|
4.342.703.760
|
TOTAL BUDGET GENERAL |
4.207.371.500
|
4.342.703.760
|
Total General Section 53 |
4.207.371.500
|
4.342.703.760
|
54 Ministry of Health and Prevention
|
|
|
GENERAL BUDGET |
|
|
Operating Budget |
|
|
Title 2-54 Personnel Expenses |
28.553.822.620
|
29.191.061.580
|
Title 3-54 Operating expenditures |
13.136.910.000
|
13.062.110.000
|
Title 4-54 Current transfers |
20.640.631.000
|
20.915.431.000
|
Total Operating Budget |
62.331.363.620
|
63.168.602.580
|
TOTAL BUDGET GENERAL |
62.331.363.620
|
63.168.602.580
|
Total General Section 54 |
62.331.363.620
|
63.168.602.580
|
Public authorities or departments
|
Open Credits LF 2008
|
LF for 2009 Reevaluation A-base |
55 Ministry of Youth and Youth Employment | ||
GENERAL BUDGET | ||
Operating Budget | ||
Title 2-55 Personnel Expenses |
1.117.235.020
|
1.138.435.860
|
Title 3-55 Operating expenditures |
1.155.541.000
|
1.020.555.000
|
Title 4-55 Current Transfers |
231.000.000
|
231.000.000.
|
Total Operating Budget |
2.503.776.020
|
2.389.990.860
|
TOTAL BUDGET GENERAL |
2.503.776.020
|
2.389.990.860
|
Total General Section 55 |
2.503.776.020
|
2.389.990.860
|
56 Department of the Environment, Nature Conservation, Retention Basins and Artificial Lakes | ||
GENERAL BUDGET |
|
|
Operating Budget |
|
|
Title 2-56 Personnel Expenses |
3.173.298.560
|
3.998.670.960
|
Title 3-56 Operating expenditures |
3.512.295.926
|
3.523.168.926
|
Title 4-Current Transfers |
33.620.000
|
33.620.000
|
Total Operating Budget |
6.719.214.486
|
7.725.459.886
|
TOTAL BUDGET GENERAL |
6.719.214.486
|
7.725.459.886
|
Total General Section 56 |
6.719.214.486
|
7.725.459.886
|
57 Ministry of National Solidarity
|
|
|
GENERAL BUDGET |
|
|
Operating Budget |
|
|
Title 2-57 Personnel Expenses |
1.405.588.780
|
0
|
Title 3-57 Operating expenditures |
1.374.912.000
|
0
|
Title 4-57 Current transfers |
657.353.000
|
0
|
Total Operating Budget |
3.437.853.780
|
0
|
TOTAL BUDGET GENERAL |
3.437.853.780
|
0
|
Total General Section 57 |
3.437.853.780
|
0
|
58 Ministry of the Family of the Women's Entrepreneurship of Microfinance
|
||
GENERAL BUDGET |
|
|
Operating Budget |
|
|
Title 2-58 Personnel Expenses |
424.269.000
|
2.127.879.680
|
Title 3-58 Operating expenditures |
828.817.000
|
1.385.193.000
|
Title 4-58 Current transfers |
356.000.000
|
1.009.353.000
|
Total Operating Budget |
1.609.086.000
|
4.522.425.680
|
TOTAL BUDGET GENERAL |
1.609.086.000
|
4.522.425.680
|
Total General Section 58 |
1.609.086.000
|
4.522.425.680
|
Public authorities or departments
|
Open Credits LF 2008
|
LF for 2009 Reevaluation A-base |
59 Min. Technical Education and Professional Training | ||
GENERAL BUDGET | ||
Operating Budget |
|
|
Title 2-59 Personnel Expenses |
7.560.169.000
|
8.595.996.600
|
Title 3-59 Operating expenditures |
3.845.820.000
|
3.845.819.500
|
Title 4-59 Current transfers |
760.384.000
|
835.384.000
|
Total Operating Budget |
12.166.373.000
|
13.277.200.100
|
TOTAL BUDGET GENERAL |
12.166.373.000
|
13.277.200.100
|
Total General Section 59 |
12.166.373.000
|
13.277.200.100
|
60 Unallocated expenses | ||
GENERAL BUDGET |
|
|
Operating Budget |
|
|
Title 2-60 Personnel Expenses |
33.778.707.440
|
13.632.126.960
|
Title 3-60 Operating expenditures |
68.152.951.665
|
59.129.976.764
|
Title 4-60 Current transfers |
84.570.727.000
|
101.431.527.000
|
Total Operating Budget |
186.502.386.105
|
174.193.630.724
|
TOTAL BUDGET GENERAL |
186.502.386.105
|
174.193.630.724
|
Total General Section 60 |
186.502.386.105
|
174.193.630.724
|
62 Ministry of Livestock |
|
|
GENERAL BUDGET |
|
|
Operating Budget |
|
|
Title 2-62 Personnel Expenses |
1.311.566.000
|
1.468.561.240
|
Title 3-62 Operating expenditures |
618.313.000
|
542.205.000
|
Title 4-62 Current transfers |
23.142.000
|
23.142.000
|
Total Operating Budget |
1.953.021.000
|
2.033.908.240
|
TOTAL BUDGET GENERAL |
1.953.021.000
|
2.033.908.240
|
Total General Section 62 |
1.953.021.000
|
2.033.908.240
|
63 Ministry of Information, Telecommunications, TICS, NEPAD, Institutions Relations and Government Spokesman | ||
GENERAL BUDGET |
|
|
Operating Budget |
|
|
Title 2-63 Personnel Expenses |
249.803.240
|
356.739.320
|
Title 3-63 Operating expenditures |
1.087.729.000
|
628.106.000
|
Title 4-63 Current transfers |
721.370.000
|
721.370.000
|
Total Operating Budget |
2.058.902.240
|
1.706.215.320
|
TOTAL BUDGET GENERAL |
2.058.902.240
|
1.706.215.320
|
Total General Section 63 |
2.058.902.240
|
1.706.215.320
|