Home Page   |  Background   |   NICI Infrastructure  |  NICI Policy   |    Internet Connectivity  |    NICI Indicators
  Content Development  |  Web Resources  |  NICI Projects

rwanda1.jpg (47047 bytes)

Rwanda

rwflag.gif (1194 bytes)

diffpole.gif (7867 bytes)

THE PLAN

You see things and you say ‘Why?’ but I dream of things that never were
and I say ‘Why not?’

George Bernard Shaw              

 

The NICI-2005 Plan: Preamble
The NICI-2005 Plan: Details of Sub-Plans
The NICI-2005 Plan: The Sub-Plans
The NICI-2005 Plan: Guidelines for Making Changes
The NICI-2005 Plan: Monitoring, Evaluation and Reporting Framework
The NICI-2005 Plan: Costing and Funding Issues


The NICI-2005 Plan: Preamble

The Guiding Principles Underlying the Development of the NICI-2005 Plan

The development of the NICI-2005 Plan is based on the following guiding principles:

1. The Plan is aimed at contributing to the realization of the Vision for Rwanda (VfR) as well to the achievements of the relevant Missions and the Strategies of the Vision.

2. The various Programmes, Initiatives and the corresponding Plan-Actions of the Plan are designed to be practical, realistic and implementable with clearly stated time-bound measurable (TBM) targets.

3. The Plan took in account the fact that: the Government will continue to formulate and implement its short to medium term socio-economic development and budgetary plans during the life-span of the Plan. In this respect, the NICI-2005 Plan is not aimed at substituting this exercise. Rather it serves as a point of policy-reference and a framework for complementing and supplementing this exercise within the context of the Government’s long-term goal to transform Rwanda into an information-rich and knowledge economy by pursuing an ICT-led socio-economic development policy.

4. The Plan also incorporates a Programme Monitoring, Evaluation and Reporting Framework that allows for appropriate intervention procedures and actions with clear guidelines on how and when these can be activated and by which agency or authority. This Framework --- forming a key component of the Plan implementation process is developed to facilitate and co-ordinate an enforceable bottom-up monitoring and evaluation mechanism and reporting procedure involving a number of key players namely: the Program Execution and Co-ordination Committees (PECCs) of the Government Ministries and the PSOs; the Programme Evaluation and Monitoring Unit (PEMU) of RITA and the Plan Review Standing Committee (PRSC) of the NITC. Also to play a key role in this process is the Round Table Plan Review Meeting to be convened annually by the NITC and Chaired by H.E the President – the National ICT Champion.

5. The Plan as far as possible is flexible enough to allow for its modification, revision and adaptation as the need arises during its 5 Year implementation time-frame.

6. As part of the process of building flexibility into the implementation of the Plan, the Plan as far as possible avoids going into specific implementation-details of the programmes and initiatives identified for implementation under the Plan. The premise is that, for each major programme or initiative, these details will be developed and worked-out within the context of a Project Implementation Document or Report during the actual implementation of the Plan to take into account specific circumstances, constraints and opportunities and developments operating at the time. This approach also allow for the fine-tuning of the programme details as the need arises during the actual implementation of the Plan.

7. Finally, a key guiding principle underlying the development of the NICI-2005 Plan is the concept of decentralization-and-localization’ of the implementation, monitoring and evaluation of the Programmes and Initiatives of the Plan. Instead of centralizing the implementation of the Plan, each Programme or Initiative of the Plan is associated with an Implementation Agency who takes the responsibility for its implementation monitoring and evaluation. The Plan Execution Coordinating Committee (PECC) of the Government Ministries and Public Sector Organizations, are to play a key role in this process.


Components and the Presentation of the Details of the NICI-2005 Plan

1. The details of the NICI-2005 Plan are organized in terms of the following levels:

2. The NICI-2005 Plan is built on 8 Pillars of the Plan --- each representing a Sub-Plan, these include:

3. For each of these Sub-Plans, the relevant Government ICT Policy Commitments are documented. This is followed by the identification of a number of Programmes for implementation under the Sub-Plan. The Objectives and Goals of each of the Programmes are documented followed by the identification and description of the specific Plan-Actions to be implemented under the Programme. Each of these Plan-Specific Actions has associated with it a number of Time-Bound Measurable Targets. To complete the process, corresponding, Implementation Agencies are identified for each of the Plan Actions.

4. Some of the Plan-Actions has associated with them Plan-Action Prerequisites and Linkages. The Prerequisites defines what need to be done before a specific Plan-Action can be implemented while the Linkages links the Plan-Action with other Plan-Actions within the NICI-2005 Plan

5. Also each of the Sub-Plans is analyzed in terms of how they relate to the Vision for Rwanda (VfR) Mission Strategies and to what extent their implementation will contribute to the realization of the GOR’s multi-sectoral economic development policy and the ICT-2020 policy. The risk factors associated with the implementation of each of the Sub-Plans are also considered

6. In a nutshell; the NICI-2005 is a collection of 8 Sub-Plans representing – the 8 Pillars of the Plan. Each of the Sub-Plans constitute a collection of Programmes to which we associate a number of Plan-Actions, with corresponding specific Time-Bound Measurable Targets and Implementation Agencies.

eight-pillars.jpg (74819 bytes)

TOP


The NICI-2005 Plan: Details of Sub-Plans

structure-nici-2005.jpg (38181 bytes)

TOP


The Sub-Plans


The Sub-Plan for Human Resource Development

The Sub-Plan for Promoting ICTs in Education
The Sub- Plan for Facilitating Government Administration and Service Delivery
The Sub-Plan for Developing and Facilitating the Private Sector through ICTs
The Sub-Plan for the Deployment and Spread of ICTs in the Community
The Sub-Plan for ICT Infrastructure Development
The Sub-Plan for Legal, Regulatory and Institutional Provisions and Standards
The Sub-Plan for Foreign Direct Investment (FDI) Drive in ICTs

TOP



"….It can be no accident that there is today no wealthy, developed country that is information poor…and for that matter no information rich country that is poor and underdeveloped….."

Prime Minister Mahathir Mohammed of Malaysia     

 

The NICI-2005 Plan: Guidelines for Making Changes

Guidelines for Making Changes to the NICI-2005 Plan

The NICI-2005 Plan has in-built flexibility that allows for Plan modification and revision at various levels subject to some specific guidelines. The Guidelines provides details of which level of the Plan can be subject to changes (modification or revision); the possible types of changes, the acceptable grounds for making the required changes; who can authorize or make changes; and whether or not the changes are to be notified and if so, by whom. Presented below are the Plan modification details in relation to what is possible at each of the levels of the Plan.

  • The 8 Pillars Level

The 8 Pillars representing the Areas of Focus of the Sub-Plans provides the basis of the NICI-2005 Plan, so as a rule they are not subject to modification or revision. In other words the 8 Pillars forms the cornerstone of the Plan and as such, one cannot therefore make changes to them, either in scope or content.

  • The Government Policy Commitments Level

The Government Policy Commitments as they relate to each of the Area of Focus of the Sub-Plans are part and parcel of Government Policy approved by the Cabinet. The premise underlying the development of the NICI-2005 Plan is that: the GOR ICT Policy Document provides details of the GOR policy commitments in relation to WHAT need to be done towards the realization of the Vision for Rwanda through the exploitation and development of ICTs and that the NICI-2005 Plan which is based on these policy commitments  is intended  to  provide details of HOW these policy commitments can be translated into concrete programmes and initiatives for implementation. The NICI-2005 being the actualization of some of the Policy Commitments of Government, cannot in itself provide a framework for the modification or revision of these Policy commitments. The Flexibility of the Plan does not therefore allow for the modification or revision of the Government Policy Commitments referred to in the Plan.

  • Other Levels

The Plan Modification Details and Possibilities as they relate to the other Levels are presented in the Table below.

 

 

Programme Level

Programme Goals/Objectives Level

Plan-Action Level

Time-Bound Measurable (TBM) Targets

Plan-Action Implementation Agency

Scope for Flexibility of Action During the Actual Implementation of the Plan

A given Programme identified for implementation within the Plan could, if the need arises be enhanced, modified or scraped as dictated by prevailing circumstances and constraints during the actual implementation of the Plan

Specific Programme Goals/Objectives could be adapted or revised to meet changing circumstances as the need arise

Specific Plan- Actions as per a given Programme can be expanded-on; enhanced, revised or scraped during the actual implementation of the Plan

Every effort to should be made to meet the Time-Bound Targets.

Targets should therefore not be changed arbitrarily.

A Plan-Action assigned to a given Implementation Agency can be re-assigned to another agency if it is thought the new Agency is in a better position to implement the Plan-Action

Possible Types of Changes

Enhancement

Modification

Revision

Move to Next NICI

Scraping

Adaptation

Modification

Revision

Expansion

Enhancement

Modification

Revision

Moved to Next NICI

Scraping

Deferring

Enhancement

Modification

Revision

Move to Next NICI

Reassignment

Acceptable Grounds for making relevant changes

Need for Enhancement

Need for Modification

Need for Revision

No more Relevant

Not Implementable

Already Implemented

Note: Lack of resources cannot be an acceptable ground for scraping an entire Programme

Need for Adaptation

Need for Modification

Need for Revision

Need for Expansion

Need for Enhancement

Need for Modification

Need for Revision

No more Relevant

Not Implementable

Already Implemented

Note: Lack of resources cannot be an acceptable ground for scraping a Plan-Action

Need for Enhancement

Need for Modification

Need for Revision

No more Relevant

Not Implementable

Already Implemented

 

Note: Lack of resources cannot be an acceptable ground for not implementing and meeting a Time-Bound Target

The new Agency is in a better position to implement the Plan-Action

Who Can Make Changes

The NITC in Consultation with the Agency or Organization that Owns the Programme

The NITC in Consultation with the Agency that Owns the Programme

The Plan-Action Implementation Agency

The Implementation Agency

The Old and the New Implementation Agencies by mutual agreement

Should Authorization be Obtained

Yes

No

Yes

Yes

No

From Who Should Authorization Be Obtained

The Cabinet – The Ultimate Owner of NICI-2005 Plan

N.A

The Agency or Organization that Owns the Programme

NITC

N.A

Are Changes to be Documented

Yes

Yes

Yes

Yes

Yes

Who is to Document Changes

The Agency or Organization that Owns the Programme

The Agency or Organization that Owns the Programme The Plan-Action Implementation Agency

The Implementation Agency

The Old and the New Implementation Agencies

Should Changes be Notified

Yes

Yes

Yes

Yes

Yes

Who is to be Notified of Changes

The Cabinet

The ICT Advisor to the President

RITA

The Agency that Owns the Programme

All relevant Plan-Action Implementation Agencies

The NITC

The ICT Advisor to the President

RITA

All relevant Plan-Action Implementation Agencies

The NITC

The ICT Advisor to the President

RITA

The Agency who Owns the Programme

The NITC

The ICT Advisor to the President

RITA

The Agency who Owns the Programme

The NITC

The ICT Advisor to the President

RITA

The Agency who Owns the Programme

Notes:

  1. The ultimate owner of the NICI-2005 Plan is the Cabinet who is also the owner of the GOR ICT Policies and Strategies on which the NICI-2005 is based.

  2. The NITC through its Plan Review Standing Committee (PRSC) will be responsible for compiling all changes to the Plan and documenting this in its Annual Plan Implementation Status Report for submission to the President and the Cabinet. RITA will assist the PRSC in this exercise.

  3. The Round Table Plan Review Meeting to be convened annually by the NITC and Chaired by H.E the President will among other things discuss the details of the NITC’s Plan Implementation Status Report.

TOP


The NICI-2005 Plan: Monitoring, Evaluation and Reporting Framework

Preamble

A key component of the NICI-2005 Plan implementation process is Framework for facilitating the Monitoring and Evaluation (M&E) of the implementation of the Programmes, Initiatives and their corresponding   Action-Plans. This monitoring and evaluation process will ensure that Plan objectives and targets met as well as facilitate the taking of corrective measures if the stated targets, goals or objectives of programmes, initiatives and Plan Actions are not being met or achieved during the time-frame of the  NICI Plan. It is also possible that some of the corrective measures may involve the drawing up of new programmes, initiatives and plan-actions for implementation within the current  NICI or subsequent ones.

The NICI plan monitoring  and evaluation process will also facilitate the process of amending the details of the SUNRISE  model to guide the identification and development of suitable programmes for incorporation into subsequent NICIs. The monitoring and evaluation framework will therefore serve as the main driving force for  facilitating transition from one NICI to another. 

An outline of the Plan Monitoring, Evaluation and Reporting Framework is presented in the attached diagram; with the relevant details of the key components of  presented below.

 The Key Players of the Plan Monitoring and Evaluation Process

 To facilitate and co-ordinate the Plan M&E process, an enforceable bottom-up mechanism (detailed below) is to be adopted involving the participation of a number of key players including: the Program Execution and Co-ordination Committees (PECCs) of the Government Ministries and the PSOs; the Programme Evaluation and Monitoring Unit (PEMU) of RITA and the Plan Review Standing Committee (PRSC) of the NITC. Also to play a key role in this process is the Round Table Plan Review Meeting to be convened annually by the NITC and Chaired by H.E the President – the National ICT Champion.

Key Stages of the M&E Exercise

The actual Plan M&E exercise will involve three stages with each stage addressing a number of specific objectives.

  • Pre-Implementation M&E Exercise:

    To establish that the details and the objectives of the Programmes and the corresponding Plan-Actions are well understood by those assigned within the Plan Implementation Organisations and Agencies to execute them.

    To establish those resource mobilization issues for the implementation of the Programmes and the associated Plan-Actions has been addressed or will be addressed during the implementation of these Programmes and Plan-Actions.

    To address the issue of Programme or Plan-Action Ownership by ensuring that, (where appropriate), an Individual, a Team or a Unit, Division or Directorate has been identified within the Plan Implementation Organization to own a specific Programme or Plan-Action and be responsible for its execution and reporting on its progress and completion to the relevant PECC.

  • During-Implementation M&E Exercise:
  • To establish that the Programmes and Plan Actions are properly executed as per the programme details, objectives and goals.
  • To identify which indicators (where appropriate) to use to monitor and evaluate the implementation of the Programmes
  • Post-Implementation M&E Exercise
  • To establish that the Plan-Action Time-Bound Measurable Targets are implemented and due dates met
  • To determine what intervention actions to take at the organizational level if specific Plan-Action Time-Bound Measurable Targets were not implemented or their due dates are not met and see to it that these actions are taken.
  • To determine appropriate sanctions to impose on the Owners of Programmes or Plan-Actions in event of non-performance or non-delivering on target.


The Plan Execution and Co-ordination Committees (PECCs)

The PECCs to be set-up within each of the Government Ministries and PSOs (as per Plan-Action G1.1) will be responsible for the on-going monitoring and evaluation of the implementation of the relevant programmes, initiatives and plan-actions within the Ministries or PSOs. The PECCs will address the various objectives of the Pre-, During- and Post- Implementation M&E Exercises detailed above. For each Ministry or PSO, the PECC will undertake the following Plan Monitoring and Evaluation responsibilities:

  • Monitor and evaluate the implementation of each of the Programmes and Initiatives and their corresponding Plan-Actions by establishing and ensuring that whether they are properly co-ordinated and executed and that the stated Time-Bound Measurable Targets of the Plan-Actions has been realized;

  • Identify Programmes, Initiatives, or Plan Actions that have not been executed by the due date or whose implementation has been delayed as well as establish the reasons for the non-execution or delay in implementation of these Programmes, Initiatives, or Plan Actions

  • Identify Plan Actions whose targets have not been realised by the due date and establish the reasons for this;

  • Identify problems associated with the implementation of specific Programmes, Initiatives and corresponding Plan-Actions;

  • Recommend specific interventions and actions to take to facilitate the implementation of delayed Programmes, Initiatives, or Plan Actions

  • Collect and analyse relevant Plan M&E data and information to document the status of the implementation of the Programmes, Initiatives and their associated Plan-Actions

  • Prepare and submit to the Plan Evaluation and Monitoring Unit of RITA (RITA-PEMU) a Bi-Annual Plan Implementation Progress Report providing details of the Plan M&E exercise within the Ministry or PSO.


The Plan Evaluation and Monitoring Unit (PEMU) of RITA (RITA-PEMU)

RITA-PEMU will have the responsibility for co-ordinating the monitoring and evaluation of the implementation of the NICI-2005 on a national basis. This it will do in collaboration with the PECCs of the Government Ministries and PSOs who will facilitate it with the relevant Plan M&E data and reports as they relates to the specific Ministries and PSOs.

In addition to the Plan M&E details from the PECCs, RITA-PEMU will also on its own evaluate and monitor the implementation of all other Programmes, Initiatives and Plan-Actions being implemented by the Private Sector, Civil Society and the Academic Institutions.

RITA-PEMU as part of its responsibility will:

  • Prepare and submit a Consolidated Bi-Annual Plan Monitoring and Evaluation Report to the NITC. This Report will serve as a consolidated Report based on the details of the Bi-Annual Plan Implementation Progress Report (produced by the various PECCs) and the details of other Plan monitoring and evaluation exercises undertaken by the RITA itself. The RITA Consolidated Bi-Annual Plan Monitoring and Evaluation Report will also contained recommendations to the NITC in relation to (i) how some of the documented Plan implementation problems could be tackled or overcome and (ii) what actions the Commission should or could take to sanction non-performing Plan Implementation Agencies.

  • Produce a Quarterly NICI-2005 Plan Status Bulletin that will be used to report on (i) the status of on-going NICI-2005 Programmes and Initiatives in the various implementation Agencies and sectors of the economy (ii) details of Programmes, Initiatives or Plan-Actions started, completed (on target) completed (not on target) or delayed in the various Plan Implementation Agencies since the publication of the last Bulletin and (iii) other specific details relating to the implementation of particular Programmes, Initiatives or Plan-Actions. This Bulletin will be made available to all Government Agencies, the Private Sector organizations as well as made available to the Media and to the public at large.

  • Provide specific Plan M&E details on the status of the implementation of the Plan or a component of it (at Programme, Initiative or Plan-Action level) based on inquires made to it by any interested local or international organization, government or non-governmental.

The NITC Plan Review Standing Committee (NITC-PRSC)

The NITC in its capacity as the highest national authority on all matters relating to the formulation and implementation of National ICT policies and NICI plans, will be responsible for overseeing the monitoring and evaluation of the implementation of the NICI-2005 Plan on behalf of the Government.

To perform this role the NITC Plan Review Standing Committee (PRSC) is to be set-up with the following membership:

  • Chairman of the NITC (Chairman)
  • A Senior Cabinet Minister (Member)
  • The ICT Advisor to the President ( Member )
  • RITA Executive Secretary (Member)
  • A Head of a University/College (Member)
  • A Representative from the Private Sector
  • A Representative from the Labour Union (Civil Society)

The NITC-PRSC will through the NITC be responsible for:

  • Advising the President, Cabinet and Parliament on an on-going basis on the status of the implementation of the Plan as a whole.
  • Preparing and submitting to the President and the Cabinet an Annual Plan Implementation Status Report based on the Consolidated Bi-Annual Plan M&E Report it receives from RITA and other Plan implementation status reports or information it might have commissioned or solicited from RITA or other sources.


Cabinet Ministers: Quarterly Cabinet Briefings

Each Cabinet Minister will on a quarterly basis brief Cabinet on the progress of the implementation of the Plan within his/her Ministry and in relevant sectors within the Minister’s jurisdiction. This Cabinet Briefing Session will be organized on a quarterly basis and Ministers will be required to table a One-Pager Briefing Document detailing: new information since last briefing; programmes, initiatives and plan actions in progress and their status; problems being encountered; funding successes and problems and other plan implementation matters.

The Annual Round Table Plan Review Meeting

The Plan Implementation Status Report prepared by the NITC-PRSC will form the basis for the Annual Round Table Plan Review Meeting, which will be organized by the NITC and Chaired by H.E the President.

This Round Table Meeting which will be attended by Cabinet Ministers, member of the NITC and other Key Stakeholders form the Private Sector and the Civil Society will review all aspects of the implementation of the Plan to-date and come out with specific recommendation on how to address identified problems as well as to improve all aspects relating to the effective implementation of the Plan.

This meeting will also have the power to sanction or reprimand non-performing Plan Implementation Agencies.

monitoring-etc-diagram.jpg (98743 bytes)

TOP


The NICI-2005: Plan Costing and Funding Issues

The Rwandan ICT for Development (ICTfDev) Fund

  1. It is proposed to set up the Rwandan ICT for Development (ICTfDev) Fund to raise US$500 million in Five Years to support the implementation of the programmes and initiatives of NICI-2005 Plan. The activities of the Fund will be co-ordinated by a 5 member Committee to be chaired by H.E the President. The Fund raising initiatives will be an important and integral component of the implementation of the Plan.

  2. The premise is that although the majority of the funds for implementing the Plan is likely to come from Government sources as part of its expenditure provisions, as well as grants, tax and investment incentives to the Private Sector, the Rwanda Government alone will not be able to entirely fund the implementation of the NICI-2005. There is therefore the need to raise funding from other external and local sources to supplement Government efforts. Candidate external sources include: the International Development/Donor Agencies (IDAs), NGOs, International ICT-support Foundations (e.g. Ford Foundation, Bill & Melinda Gates Foundation etc), Bilateral Donor Countries, the UN Special Initiative for Africa, Private Donations etc.

  3. Government’s contribution to the Fund will consist of: (i) annual budgetary allocations for the implementation of various components of the Plan (ii) annual budgetary provisions for tax, investment and other incentive packages, to support the implementation of components of Sub-Plans like: Human Resource Development; Developing and Facilitating the Private Sector; ICT Infrastructure Development; and FDI Drive in ICTs. The total contribution of Government to the Fund will be stated in terms of a given percentage of GDP on an annual basis for five years

  4. It is expected that the Rwandan ICT for Development (ICTfDev) Fund Committee will vigorously promote and seek assistance from a number of external sources as well as from domestic sources. Domestic contributions to the Fund from Businesses and individuals could be made tax deductible.

  5. There will be a need to recruit a Professional fundraiser or Agency to take care of the international fund raising efforts for the Fund from external sources other than the IDAs and the Bilateral Donor Countries

  6. Contributions to the Fund could be in cash or kind (e.g. technical assistance; equipment and other ICT material donations; ICT advisors, and volunteer etc)

Costing the Implementation of the Plan

  1. It is neither possible nor realistic to cost specific programmes and the initiatives of the Plan. The premised is that a number of the capital intensive and major programmes and initiatives of the Plan will during the actual implementation of the Plan require the development a project implementation report which among other things will provide detailed cost figures. All that is possible at this level of the development of the Plan is to provide a consolidated ‘projected cost’ figures for each of the Sub-Plan within the context of the projected US$500 million Fund proposed for supporting the implementation of the Plan.

  2. Also because of the rapid technological advances in the world-wide ICT industry leading occasionally to changes in the cost of ICT-related products and services which in most cases results in lower procurement cost, it is anticipated that project costing is not likely to remain fixed over-time. There is therefore the need to continuously revise implementation cost of the programmes and initiatives of the Plan and for that matter the implementation cost of the Plan as a whole. Plan costing done at the beginning of the implementation of the Plan is not likely to hold in a year or two time. For these and other reasons the ‘projected cost’ approach adopted seems to be the most realistic method of gauging the ‘probable cost’ of the Plan. Furthermore the quoted figure of US$500 million is an ‘upper-bound’ projection, it is more likely that the actual cost of the implementation of the Plan over the 5 Year period will be substantially less.

  3. For the purpose of demonstration and illustration, a breakdown of the possible sources of the projected US$500 million funding for the Plan is presented below. Also presented is the Sub-Plan Funding Matrix and a Table summarizing possible total fund allocation per Sub-Plan

The Sub-Plan Funding Matrix

Source GOR IDAs OFDs LPS Others TOTAL

Nominal ($ milIion)

%

Nominal ($ milIion)

%

Nominal ($ milIion)

%

Nominal ($ milIion)

%

Nominal ($ milIion)

%

Nominal ($ milIion)

%

YEAR

Sub-Plan

2001

HRD

6

40%

4.5

30%

2.25

15%

1.5

10%

0.75

5%

15

3

EDUC

4

40%

3.5

35%

1.5

15%

0.5

5%

0.5

5%

10

2

GOV

5

50%

2.5

25%

1.5

15%

0.5

5%

0.5

5%

10

2

CMN

3

40%

2.25

30%

1.125

15%

0.75

10%

0.375

5%

7.5

1.5

PRS

1.75

50%

1.05

30%

0.175

5%

0.35

10%

0.175

5%

3.5

0.7

FDI

2

80%

0.125

5%

0.125

5%

0.125

5%

0.125

5%

2.5

0.5

IFR

0.8

80%

0.1

10%

0.05

5%

0.02

2%

0.03

3%

1

0.2

LRI

0.3

60%

0.1

20%

0.05

10%

0.025

5%

0.025

5%

0.5

0.1

Sub-Total

22.85

14.125

6.775

3.77

2.48

50

10%

2002

HRD

18

40%

13.5

30%

6.75

15%

4.5

10%

2.25

5%

45

9

EDUC

12

40%

10.5

35%

4.5

15%

1.5

5%

1.5

5%

30

6

GOV

15

50%

7.5

25%

4.5

15%

1.5

5%

1.5

5%

30

6

CMN

9

40%

6.75

30%

3.375

15%

2.25

10%

1.125

5%

22.5

4.5

PRS

5.25

50%

3.15

30%

0.525

5%

1.05

10%

0.525

5%

10.5

2.1

FDI

6

80%

0.375

5%

0.375

5%

0.375

5%

0.375

5%

7.5

1.5

IFR

2.4

80%

0.3

10%

0.15

5%

0.06

2%

0.09

3%

3

0.6

LRI

0.9

60%

0.3

20%

0.15

10%

0.075

5%

0.075

5%

1.5

0.3

Sub-Total

68.55

42.375

20.325

11.31

7.44

150

30%

2003

HRD

21

40%

15.75

30%

7.875

15%

5.25

10%

2.625

5%

52.5

10.5

EDUC

14

40%

12.25

35%

5.25

15%

1.75

5%

1.75

5%

35

7

GOV

17.5

50%

8.75

25%

5.25

15%

1.75

5%

1.75

5%

35

7

CMN

10.5

40%

7.875

30%

3.9375

15%

2.625

10%

1.3125

5%

26.25

5.25

PRS

6.125

50%

3.675

30%

0.6125

5%

1.225

10%

0.6125

5%

12.25

2.45

FDI

7

80%

0.4375

5%

0.4375

5%

0.4375

5%

0.4375

5%

8.75

1.75

IFR

2.8

80%

0.35

10%

0.175

5%

0.07

2%

0.105

3%

3.5

0.7

LRI

1.05

60%

0.35

20%

0.175

10%

0.0875

5%

0.0875

5%

1.75

0.35

Sub-Total

79.975

49.4375

23.713

13.195

8.68

175

35%

2004

HRD

9

40%

6.75

30%

3.375

15%

2.25

10%

1.125

5%

22.5

4.5

EDUC

6

40%

5.25

35%

2.25

15%

0.75

5%

0.75

5%

15

3

GOV

7.5

50%

3.75

25%

2.25

15%

0.75

5%

0.75

5%

15

3

CMN

4.5

40%

3.375

30%

1.6875

15%

1.125

10%

0.5625

5%

11.25

2.25

PRS

2.625

50%

1.575

30%

0.2625

5%

0.525

10%

0.2625

5%

5.25

1.05

FDI

3

80%

0.1875

5%

0.1875

5%

0.1875

5%

0.1875

5%

3.75

0.75

IFR

1.2

80%

0.15

10%

0.075

5%

0.03

2%

0.045

3%

1.5

0.3

LRI

0.45

60%

0.15

20%

0.075

10%

0.0375

5%

0.0375

5%

0.75

0.15

Sub-Total

34.275

21.1875

10.163

5.655

3.72

75

15%

2005

HRD

6

40%

4.5

30%

2.25

15%

1.5

10%

0.75

5%

15

3

EDUC

4

40%

3.5

35%

1.5