| Budget item | Description | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | |
| 61101 | Study rooms | 0 | 0 | 0 | 30000 | 27600 | 0 | 0 | 0 | 57600 |
| 61103 | Installation PV lighting for study | 0 | 0 | 0 | 0 | 2700 | 0 | 0 | 0 | 2700 |
| 61202 | Installation lighting schools | 0 | 0 | 0 | 0 | 0 | 600 | 0 | 0 | 600 |
| 61203 | Installation lighting clinics | 0 | 0 | 0 | 0 | 0 | 60 | 0 | 0 | 60 |
| 61204 | Installation refrigeration clinics | 0 | 0 | 0 | 0 | 0 | 60 | 0 | 0 | 60 |
| 61301 | Rainwater harvesting | 0 | 0 | 0 | 0 | 0 | 3500 | 5000 | 5000 | 13500 |
| 61302 | Monitoring | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 150 | 150 |
| 61401 | Workshop radio station | 0 | 19000 | 0 | 0 | 0 | 0 | 0 | 0 | 19000 |
| 61402 | Construction station buildings | 0 | 3000 | 3350 | 0 | 0 | 0 | 0 | 0 | 6350 |
| 61403 | Purchase equipment radio | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 61501 | Fund for domestic PV lighting | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 61601 | Construction ambulance structures | 0 | 0 | 0 | 0 | 6000 | 3000 | 0 | 0 | 9000 |
| 61602 | Bicycles for ambulances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 61701 | Construction 66 grain mills | 0 | 0 | 0 | 0 | 9000 | 3600 | 0 | 0 | 12600 |
| 61702 | Sets of hand mills for centres | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 61801 | Construction 66 medicine points | 0 | 0 | 0 | 0 | 14000 | 4600 | 0 | 0 | 18600 |
| 61802 | PV lighting for medicine points | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 61901 | Construction food storage centres | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 62001 | Construction first 66 nursing points | 0 | 0 | 0 | 0 | 60000 | 30000 | 13500 | 0 | 103500 |
| 62101 | Construction 66 medical centres | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 62201 | Construction first 30 primary schools | 0 | 0 | 0 | 25000 | 25000 | 25000 | 0 | 0 | 75000 |
| 62202 | 30 primary schools external purchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 62301 | Construction first 10 secondary schools | 0 | 0 | 0 | 23000 | 23000 | 23000 | 0 | 0 | 69000 |
| 62302 | Secondary schools external purchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 62401 | Trade school Kiogoro | 0 | 0 | 0 | 0 | 25000 | 24500 | 0 | 0 | 49500 |
| 62402 | External purchases trade school | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 62403 | Laboratory equipment trade school | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 70101 | Boreholes | 0 | 125000 | 200000 | 200000 | 0 | 0 | 0 | 0 | 525000 |
| 962220 | ||||||||||