Similar documents
GoU Development Ext. Fin

THE REPUBLIC OF UGANDA

CSBAG Position paper on Health Sector BFP FY 2016/17

Vote : 752 Entebbe Municipal Council FY 2019/20. Foreword. LG Budget Framework Paper

THE REPUBLIC OF UGANDA. To All Accounting Officers (Central and Local Governments)

2. Highlights of the Sector Budget Performance

Ministry of Justice and Constitutional Affairs. Ministerial Policy Statement. Vote: 007 Ministry of Justice and Constitutional Affairs.

Monthly Report PERFORMANCE OF THE ECONOMY SEPTEMBER 2017 MACROECONOMIC POLICY DEPARTMENT MINISTRY OF FINANCE, PLANNING AND ECONOMIC DEVELOPMENT

Effects of recent PFM reforms on public expenditure for health in Uganda

REPORT OF THE AUDITOR GENERAL ON THE FINANCIAL STATEMENTS OF MINISTRY OF TRADE, INDUSTRY AND COOPERATIVES FOR THE YEAR ENDED 30 TH JUNE 2017

INDICATIVE BUDGET AT A GLANCE FY 2018/19

INSPECTORATE OF GOVERNMENT POLICY STATEMENT PRESENTATION TO THE PARLIAMENTARY AND LEGAL AFFAIRS COMMITTEE OF PARLIAMENT

PROGRAM EXPENDITURE AND FINANCING ASSESSMENT

REPORT OF THE AUDITOR GENERAL

REPUBLIC OF UGANDA VALUE FOR MONEY AUDIT REPORT ON INSPECTION OF PRIMARY SCHOOLS BY THE MINISTRY OF EDUCATION AND SPORTS

REPORT OF THE AUDITOR GENERAL

THE REPUBLIC OF UGANDA

REPORT OF THE AUDITOR GENERAL ON THE FINANCIAL STATEMENTS OF LOCAL GOVERNMENT FINANCE COMMISSION FOR THE YEAR ENDED 30 TH JUNE, 2015

General Guide to the Local Government Budget Process for District & LLG Councillors, NGOs, CBOs & Civil Society

PERFORMANCE OF ECONOMY REPORT December 2017

The Right Priorities? What Kenya s National Government Spends Money On, 2013/ /16

Appendix 2. Standard Audit Programme Guides USE IN RELATION TO BUSINESS PROCESSES

MACROECONOMIC POLICY DEPARTMENT MINISTRY OF FINANCE, PLANNING AND ECONOMIC DEVELOPMENT

REPORT OF THE AUDITOR GENERAL

NO CODE MDA TOTAL PERSONNEL TOTAL OVERHEAD TOTAL RECURRENT TOTAL CAPITAL TOTAL ALLOCATION

BUDGET ESTIMATES 2016/17 FY: ESTIMATES OF EXPENDITURES PROJECTIONS VS. REVENUE PROJECTIONS AND PERFORMANCE

OFFICE OF THE AUDITOR GENERAL

Monthly Report PERFORMANCE OF THE ECONOMY JUNE 2018 MACROECONOMIC POLICY DEPARTMENT MINISTRY OF FINANCE, PLANNING AND ECONOMIC DEVELOPMENT

Strengthening Public Financial Management and Accountability

Budget Brief Education

TREASURY OUR VISION OUR MISSION OUR CORE VALUES. To be recognised as a modern organisation providing financial services of international standard

Mongolia: Development of State Audit Capacity

OFFICE OF THE AUDITOR GENERAL THE REPUBLIC OF UGANDA

MALAWI. 2016/17 Education Budget Brief. March 2017 KEY MESSAGES

OPERATING BUDGETS FOR FISCAL YEAR

ANALYSIS OF UGANDA S GROWING FISCAL DEFICIT AND DOMESTIC DEBT ACCUMULATION. Abstract

PROJECT PREPARATORY TECHNICAL ASSISTANCE

Reforms to Budget Formulation in Uganda

MINISTRY OF LANDS, HOUSING & URBAN DEVELOPMENT

PUBLIC EXPENDITURE REVIEW

VOLUME VIII: PROCEDURES MANUAL FOR PLANNING AND RESEARCH UNIT

Impact of the Financial Crisis on Education Sector Spending and Government Policy Responses: Case note (Mozambique)

OFFICE OF THE AUDITOR GENERAL THE REPUBLIC OF UGANDA UGANDA HIGH COMMISSION, CANBERRA

All Permanent Secretaries/Heads of Departments

ESTIMATES OF REVENUE AND EXPENDITURE (RECURRENT AND DEVELOPMENT)

REPORT OF THE AUDITOR GENERAL ON THE FINANCIAL STATEMENTS OF THE UGANDA NATIONAL EXAMINATIONS BOARD FOR THE YEAR ENDED 30 TH JUNE 2014

AUDIT REPORT ON THE IMPLEMENTATION OF THE NATIONAL BUDGET BY THE MINISTRY OF FINANCE, PLANNING AND ECONOMIC DEVELOPMENT

14587/17 ADD 4 LJP/kg 1 DG G 2A

2017 BUDGET REVIEW AND OUTLOOK PAPER

REPUBLIC OF KENYA COUNTY GOVERNMENT OF BUSIA DEPARTMENT OF FINANCE AND ECONOMIC PLANNING

Policy for the reimbursement of travel and other expenses

REPORT OF THE AUDITOR GENERAL ON THE FINANCIAL STATEMENTS OF THE MINISTRY OF TRADE, INDUSTRY AND COOPERATIVES FOR THE YEAR ENDED 30 TH JUNE 2014

OFFICE OF THE AUDITOR GENERAL

Oil for Development in South Sudan. Program Document for an Institutional Cooperation between

EXCEL PROFESSIONAL INSTITUTE LECTURE 6 BUDGETS AND BUDGETING IN THE PUBLIC SECTOR

Chapter 7 Department of Transportation and Infrastructure. Pre-mixed Asphalt Procurement

CHF Sudan 2015 Standard Allocation. Project Proposal and Budget Guidelines: SUBMISSION OF CONCEPT NOTES

APRM NATIONAL GOVERNING COUNCIL NATIONAL PLANNING AUTHORITY

THE COUNTY GOVERNMENT OF MACHAKOS THE COUNTY TREASURY PROGRAMMME BASED BUDGET FY 2015/2016

Public Financial Management

1.1 Overall revenue performance July 2014 to April 2015

INTERNAL AUDIT DIVISION REPORT 2017/136. Audit of finance and human resources management in the United Nations Disengagement Observer Force

BASELINE SURVEY ON REVENUE COLLECTION & STRATEGIES FOR IMPROVING LOCAL REVENUE IN PUNTLAND May- June 2013

PAPER 10: COST & MANAGEMENT ACCOUNTANCY

FRAMEWORK AND WORK PROGRAM FOR GEF S MONITORING, EVALUATION AND DISSEMINATION ACTIVITIES

APPROPRIATION BILL TOTAL PERSONNEL

Terms of Reference. External monitoring mission for the Project Mid-Term Review

COMMISSION ON REVENUE ALLOCATION

PEFA Handbook. Volume III: Preparing the PEFA Report FINAL VERSION

1.12 Date of budget revision submission: Enter the month and year the budget revision was submitted for approval Prepared by: Enter the name of

REPORT OF THE AUDITOR GENERAL ON THE FINANCIAL STATEMENTS OF UGANDA INVESTMENT AUTHORITY (UIA) FOR THE FINANCIAL YEAR ENDED 30 TH JUNE 2014

UGANDA HIGH COMMISSION, KIGALI

VANUATU NATIONAL INFRASTRUCTURE MASTERPLAN. Terms of Reference for Consultants

International course on PETS in education Accra, Ghana May 2006 AN OVERVIEW OF PETS

JORDAN. Terms of Reference

=N= =N= =N= =N= =N= MAIN LABOUR

THE REPUBLIC OF UGANDA

Cost Accounting. Level 3. Model Answers. Series (Code 3016) 1 ASE /2/06

Assessment of reallocation warrants in Tanzania

Chapter 6 MPRS Implementation, Monitoring and Evaluation

Strengthening Medium Term Budget Frameworks

PART I PRELIMINARY. 1. These Regulations may be cited as the Public Finance Management (Climate Change Fund) Regulations, 2018.

KAKAMEGA SOCIAL SECTOR BUDGET BRIEF

REPORT OF THE AUDITOR GENERAL ON THE FINANCIAL STATEMENTS OF UGANDA INVESTMENT AUTHORITY (UIA) FOR THE YEAR ENDED 30 TH JUNE 2015

Decision No MB/2015/8 of the Management Board of the European Union Agency for Network and Information Security

Rethinking Public Finance for Children (PF4C) MONITORING FOR RESULTS

DISBURSEMENT-LINKED INDICATORS (FY2014 FY2017)

APRIL 9-11, 2014 KAMPALA, UGANDA

Objectives of the session

Annex 1 Guidelines for the programming document

THE UNITED REPUBLIC OF TANZANIA BUDGET FOR FISCAL YEAR 2009/10 APRIL JUNE 2010 AND FULL YEAR BUDGET PERFORMANCE

Steps In Implimentation of Water and Sanitation Software Activities

FINANCIAL PLANNING AND BUDGETING - CENTRAL GOVERNMENT AND DEPARTMENTS

MEPB MANDATE OR MINISTERIAL RESPONSIBILITY

Statement of Estimates 2017 (Budget 2017) European Union Agency for Network and Information Security

Monthly Report PERFORMANCE OF THE ECONOMY. May 2017 MACROECONOMIC POLICY DEPARTMENT MINISTRY OF FINANCE, PLANNING AND ECONOMIC DEVELOPMENT

OFFICE OF THE AUDITOR GENERAL

Education Budget For 2016/2017

Rwanda. UNICEF/Gonzalo Bell. Education Budget Brief

pro-poor analysis of Kenya s 2018/19 budget estimates

Transcription:

Personnel Policy and Management Education V1: Vote Overview This section sets out the Vote Mission, Strategic Objectives, and provides a description of the vote's services (i) Snapshot of Medium Term Budget Allocations Table V1 below summarises the Medium Term Budget allocations for the Table V1.1: Overview of Vote Expenditures (UShs Billion) (i) Excluding Arrears, Taxes Wage Recurrent Non Wage 214/15 Outturn 215/16 MTEF Budget Projections Approved Spent by Budget End Sept 216/17 217/18 218/19.745 1.268.241 1.268 1.331 3.986 4.569.932 4.38 1.43 1.398 12.38 GoU Development Ext. Fin GoU Total otal GoU + Ext Fin. (MTEF).653.653..653.784..... 5.384 6.49 1.173 5.959 12.545 5.384 6.49 1.173 5.959 12.545.91. 14.67 14.67 (ii) Arrears and Taxes Arrears.... Taxes.... Total Budget 5.384 6.49 1.173 5.959 ** Non VAT taxes on capital expenditure The chart below shows total funding allocations to the Vote by Vote Function over the medium term: Chart V1.1: Medium Term Budget Projections by Vote Function (UShs Bn, Excluding Taxes, Arrears 16 14 12 1 8 6 4 2 215/16 Approved Budget Estimates 216/17 Budget Projections 217/18 Budget Projections 218/19 Budget Projections (ii) Vote Mission Statement

(ii) Vote Mission Statement The Vote's Mission Statement is: To provide an efficient, professional, accountable, transparent and motivated education service. (iii) Vote Outputs which Contribute to Priority Sector Outcomes The table below sets out the vote functions and outputs delivered by the vote which the sector considers as contributing most to priority sector outcomes. Table V1.2: Sector Outcomes, Vote Functions and Key Outputs Sector Outcome 1: Sector Outcome 2: Sector Outcome 3: Improved quality and relevancy of Improved equitable access to education education at all levels Vote Function: 7 52 Education Personnel Policy and Management V2: Past Vote Performance and Medium Term Plans This section describes past and future vote performance, in terms of key vote outputs and plans to address sector policy implementation issues. (i) Past and Future Planned Vote Outputs 214/15 Performance 2,112 Teaching and non-teaching personnel were recruited. 1,62 Personnel were confirmed. 2,394 Secondary school teachers were validated. 21 Appointments in service were regularized. 39 Personnel were granted study leave. 5 Personnel were retired on medical grounds. 1 Person was transferred within service. Preliminary 215/16 Performance 134 Teaching and non teaching personnel appointed. 413 Teaching and non teaching personnel confirmed in Education service. 18 Teaching and Non teaching personnel given study leave. 61 Regularlizations conducted on Teaching and Non teaching personnel. 143 Corrigenda cases handled. Improved effectiveness and efficiency in delivery of the education services Outputs Contributing to Outcome 1: Outputs Contributing to Outcome 2: Outputs Contributing to Outcome 3: None None Outputs Provided 7521 Management of Education Service Personnel Location at. Table V2.1: Past and 216/17 Key Vote Outputs* Vote, Vote Function Key Output Approved Budget and Planned outputs Vote Function: 752 Education Personnel Policy and Management Output: 7521 215/16 Spending and Outputs Achieved by End Sept Management of Education Service Personnel 216/17 Proposed Budget and Planned Outputs

Vote, Vote Function Key Output Description of Outputs: Approved Budget and Planned outputs Appointment of 2, teaching and non-teaching personnel; 215/16 Spending and Outputs Achieved by End Sept 134 Teaching and non teaching personnel appointed. 216/17 Proposed Budget and Planned Outputs Appointment of 1,5 teaching and non-teaching personnel; Confirmation of 2, teaching and non-teaching personnel Regularization of 5 appointments; Validation of 3, teaching and non-teaching personnel Granting study leave and reviewing disciplinary cases submitted by MoES; Supervising and guiding 112 District Service Commissions on recruitment. 413 Teaching and non teaching personnel confirmed in Education service. 18 Teaching and Non teaching personnel given study leave. 61 Regularlizations conducted on Teaching and Non teaching personnel. 143 Corrigenda cases handled. Confirmation of 1,5 teaching and non-teaching personnel Regularization of 5 appointments; Validation of 2, teaching and non-teaching personnel Granting study leave and reviewing disciplinary cases submitted by MoES; Supervising and guiding 112 District Service Commissions on recruitment. Vote Function Cost 6.49 1.173 5.959 Cost of Vote Services: 6.49 1.173 5.959 * Excluding Taxes and Arrears Location at Education Service Commission. Performance Indicators: Personnel Validated 3, 61 2 Personnel Confirmed 2, 413 15 Personnel Appointed 2, 134 15 Output Cost: 3.25.71 216/17 Planned Outputs Appoint 1,5 personnel Confirm in Service 1,5 personnel Validate appointments of 2, personnel Regularize appointments of 5 personnel Grant Study Leave Handle Disciplinary cases Offer support supervision and guidance to 111 District Service Commissions in the local governments Table V2.2: Past and Medium Term Key Vote Output Indicators* Location at Education Service Commission. 215/16 MTEF Projections Vote Function Key Output 214/15 Approved Outturn by Indicators and Costs: 218/19 Outturn Plan 216/17 217/18 End Sept Vote Function:752 Education Personnel Policy and Management Personnel Appointed 2, 134 15 15 15 Personnel Confirmed 2, 413 15 15 15 Personnel Validated 3, 61 2 2 2 Vote Function Cost (UShs bn) 5.384 6.49 1.173 5.959 12.545 14.67 Cost of Vote Services (UShs Bn) 5.384 6.49 1.173 5.959 12.545 14.67 3.2

Medium Term Plans The Medium Term Plans of the Commission are to : i) Recruit & appoint both teaching and non-teaching personnel in as per submissions received from MoES (ii) Validate appointments of education service personnel to ensure proper service delivery (iii) Confirm & regularize appointments to ensure continuity in service (iv) Grant study leave and review discipline in the service for regulatory best practices in the service. (v) Monitor, supervise & guide District Service Commissions in recruitment in order to maintain national standards (vi) Implement the Teachers' Scheme of Service in Post Primary Institutions to enhance motivation in the service (vii) Maintain the Electronic Data Management system (viii) Print and Disseminate Regulations and Code of Conduct (ii) Efficiency of Vote Budget Allocations Quarterly Budget meetings are held to Discuss key workplans where funds released can be channeled. Table V2.3: Allocations to Key Sector and Service Delivery Outputs over the Medium Term Billion Uganda Shillings Key Sector Service Delivery (i) Allocation (Shs Bn) 215/16 216/17 217/18 218/19 (ii) % Vote Budget The Key Costing Assumption is Ugx 371,175.4. The Cost drivers being Fuel, Cost of Adverts, Cost of Halls for Interviews, Meals, Allowances and Other Logistics. Table V2.4: Key Unit Costs of Services Provided and Services Funded (Shs ') Unit Cost Description Actual 214/15 Planned 215/16 215/16 216/17 217/18 218/19 3.2 3.2 3.2 3.2 49.4% 53.7% 25.5% 21.9% 3.2 3.2 3.2 3.2 49.4% 53.7% 25.5% 21.9% Actual by Sept Proposed 216/17 Costing Assumptions and Reasons for any Changes and Variations from Plan Vote Function:752 Education Personnel Policy and Management Validation Confirmation Appointment 371,175 371,175 371,175 Recruitment expenses for 1 person Ushs 371,175. There are no variations. Amount consumed in the recruitment process chain so not reflected in number of successful candidates. Recruitment expenses for 1 person Ushs 371,175. There are no variations. Amount consumed in the recruitment process chain so not reflected in number of successful candidates. Recruitment expenses for 1 person Ushs 371,175. There are no variations. Amount consumed in the recruitment process chain so not reflected in number of successful candidates. (iii) Vote Investment Plans The funding towards Development Budget remained inadequate Ugx.653bn. Land is about 13bn while the Commission continues to get.653bn, the same budget is also for retooling the Commission with Motorvehicles, Computers, etc. which almost consumes the whole budget. Table V2.5: Allocations to Capital Investment over the Medium Term Billion Uganda Shillings 3 Vehicles (i) Allocation (Shs Bn) 215/16 216/17 217/18 218/19 (ii) % Vote Budget 215/16 216/17 217/18 218/19 Consumption Expendture(Outputs Provided) 5.8 5.3 5.9 5.9 89.9% 89.% 46.9% 4.3% Investment (Capital Purchases).7.7 6.7 8.7 1.1% 11.% 53.1% 59.7% Grand Total 6.5 6. 12.5 14.6 1.% 1.% 1.% 1.%

1 Desktop Computers 5 Laptops 8 Printers 1 UPS (APC 75Va) 1 Air Conditioner 3 External Backup Disks 5 UDOs Back up Media 1 Heavy duty UPS Table V2.6: Major Capital Investments Project, Programme 215/16 216/17 Vote Function Output UShs Thousand Approved Budget, Planned Outputs (Quantity and Location) Actual Expenditure and Outputs by September (Quantity and Location) Proposed Budget, Planned Outputs (Quantity and Location) Project 1271 Support to 75275 Purchase of Motor Vehicles and Other Transport Equipment 3 Motor Vehicles Total GoU Development External Financing 549,661 549,661 (iv) Vote Actions to improve Priority Sector Outomes The Commission's performance depends on the submissions made by the Ministry of Education, Science, Technology and Sports. The Commission continues to dialogue with the ministry over timely, planned, complete and approved submissions to enhance performance. Table V2.7: Priority Vote Actions to Improve Sector Performance 215/16 Planned Actions: 215/16 Actions by Sept: 216/17 Planned Actions: MT Strategy: Sector Outcome 1: Improved quality and relevancy of education at all levels Vote Function: 7 52 Education Personnel Policy and Management VF Performance Issue: Conducting regular validation and confirmation of appointments of Education Service Personnel; Validation of 3 appointments and confirmation of 2 of Education Service Personnel; Confirmed 413 teaching and non teaching personnel; Validated 61 personnel. Continous Confirmation after probation to avoid back log cases. Immediate confirmation after probation to avoid back log cases. VF Performance Issue: To ensure quality and continous education service delivery in the sector by making appropriate appointments; Increase of motivation for personnel to work in these areas like implementation of the Teachers' Scheme of Service in all sub-sectors. The Commission appointed 134 Teaching and non teaching personnel; We also conducted an exercise of monitoring usage of the Education Service Implementation of the Teachers' Scheme of Service in all sub-sectors. Increase of motivation for personnel to work in these areas like implementation of the Teachers' Scheme of Service in all sub-sectors.

215/16 Planned Actions: 215/16 Actions by Sept: 216/17 Planned Actions: MT Strategy: Commission Regulations 212 and Code of Conduct. Sector Outcome 3: Improved effectiveness and efficiency in delivery of the education services Vote Function: 7 52 V3 Proposed Budget Allocations for 216/17 and the Medium Term This section sets out the proposed vote budget allocations for 216/17 and the medium term, including major areas of expenditures and any notable changes in allocations. Table V3.1: Past Outturns and Medium Term Projections by Vote Function* * Excluding Taxes and Arrears Education Personnel Policy and Management VF Performance Issue: Increasing the monitoring and supervision of District Service Commissions. Monitoring & guiding 111 District Service Commissions Accross 111 districts. Exercise Scheduled for Quarter 2 Annual Planned visits Monitoring & guiding 111 District Service Commissions Accross 111 districts. Continued and regulary monitoring & guidance to District Service Commissions. 752 Education Personnel Policy and Management (i) The Total Budget over the Medium Term The budget has remained the same over the medium term, except for salaries which have increased slightly to take into consideration the increments given to Specified officers. Non Wage has remained at 4.38bn and Development at.653bn. (ii) The major expenditure allocations in the Vote for 216/17 The Major expenditure allocation is towards purchase of 3 Motor Vehicles Allocated Ugx.549bn. (iii) The major planned changes in resource allocations within the Vote for 216/17 The Commission has not allocated any budget towards purchase of land, the current provision for Development Budget is too small to purchase land. The amount has been allocated towards retooling the Commission, buying 3 vehicles and ICT equipment. Table V3.2: Key Changes in Vote Resource Allocation 214/15 Outturn 215/16 MTEF Budget Projections Appr. Spent by Budget End Sept 216/17 217/18 218/19 5.384 6.49 1.173 5.959 12.545 Total for 5.384 6.49 1.173 5.959 12.545 14.67 Changes in Budget Allocations and Outputs from 215/16 Planned Levels: 216/17 217/18 218/19 Vote Function:73 Education Personnel Policy and Management Output: 752 3 Finance and Administration -.546.. The change in gratuity will be rectified as members are entittled to contract gratuity anuually. Output: 752 4 Internal Audit.23.23.23 Output: 752 71 Acquisition of Land by Government -.618 5.213 7.274 The Budget is expected to contribute to purchase of 14.67 Justification for proposed Changes in Expenditure and Outputs The reduction is in provision for Contract Gratuity, the MTEF did not capture the item.

Changes in Budget Allocations and Outputs from 215/16 Planned Levels: 216/17 217/18 218/19 Land estiamted at 2.5Bn to be purchased for Construction of Offices Output: 752 75 Purchase of Motor Vehicles and Other Transport Equipment.55.451.451 Output: 752 76 Purchase of Office and ICT Equipment, including Software.68.347.347 The Commission will be focused on sourcing for funds to build offices, this may consume all the available funds on the development budget V4: Vote Challenges for 216/17 and the Medium Term This section sets out the major challenges the vote faces in 216/17 and the medium term which the vote has been unable to address in its spending plans. Contract Gratuity for specified officers who are on contract, the provision is not in the current Medium Term Expenditure Framework. (MTEF) Pension budget has not yet been provided despite the decentralization of management and payment of existing pensioners and retiring staff. The Development Budget remains small, the Commission wishes to get adequate provision for purchase of land and subsequently constructing offices for the Commission to solve the challenge of office space. Table V4.1: Additional Output Funding Requests Additional Requirements for Funding and Justification of Requirement for Additional Outputs and Funding V5: Outputs Vote in 216/17: Cross-Cutting Policy and Other Budgetary Issues Justification for proposed Changes in Expenditure and Outputs Vote Function:73 Education Personnel Policy and Management Output: 752 3 Finance and Administration.73 Contract Gratuity for Specified officers is paid annually because Contract Gratuity in respect to Specified Officers (.29bn) they are on contract. Pension for retiring and retired staff (.444bn) Owing to the decentralization of pension management and payment to MDAs from Ministry of Public Service, the Commission requires the corresponding amount to manage the function Output: 752 75 Purchase of Motor Vehicles and Other Transport Equipment.12 The Commission is planning to buy 3 Vehicles for the Specified Taxes. Officers in FY 216/17. The budget however doesnot allow for taxes of Ugx.12bn. This section discusses how the vote's plans will address and respond to the cross-cutting policy, issues of gender and equity; HIV/AIDS; and the Environment, and other budgetary issues such as Arrears and NTR.. (i) Cross-cutting Policy Issues (i) Gender and Equity

(ii) HIV/AIDS (iii) Environment (ii) Payment Arrears The table below shows all the payment arrears outstanding for the (ii) Non Tax Revenue Collections The table below shows Non-Tax Revenues that will be collected under the