Country | Projected fiscal space for HWF (US$ million): ‘business-as-usual’ | Projected fiscal space for HWF (US$ million): ‘optimistic’ | Projected fiscal space for HWF (US$ Million) – ‘very optimistic’ | |||||||||||||||
Baseline | 2022 | 2023 | 2024 | 2025 | 2026 | Baseline | 2022 | 2023 | 2024 | 2025 | 2026 | Baseline | 2022 | 2023 | 2024 | 2025 | 2026 | |
Botswana | 370.38 | 398.29 | 427.84 | 453.35 | 481.97 | 516.35 | 370.38 | 404.26 | 440.77 | 474.06 | 511.55 | 556.26 | 370.38 | 499.85 | 544.99 | 586.15 | 632.50 | 687.78 |
Comoros | 4.56 | 4.84 | 5.10 | 5.39 | 5.68 | 6.01 | 4.56 | 4.92 | 5.25 | 5.63 | 6.03 | 6.47 | 4.56 | 4.92 | 5.25 | 5.63 | 6.03 | 6.47 |
Eritrea | 6.88 | 7.39 | 7.82 | 8.28 | 8.77 | 9.29 | 6.88 | 7.50 | 8.06 | 8.66 | 9.31 | 10.01 | 6.88 | 9.51 | 10.21 | 10.97 | 11.79 | 12.68 |
Eswatini | 77.69 | 80.28 | 82.78 | 86.31 | 90.11 | 98.51 | 77.69 | 81.48 | 85.28 | 90.25 | 95.64 | 106.13 | 77.69 | 81.48 | 85.28 | 90.25 | 95.64 | 106.13 |
Ethiopia | 360.76 | 356.70 | 391.47 | 436.22 | 481.87 | 532.91 | 360.76 | 362.05 | 403.31 | 456.14 | 511.44 | 574.10 | 360.76 | 458.59 | 510.85 | 577.78 | 647.82 | 727.19 |
Kenya | 933.46 | 992.52 | 1064.58 | 1145.78 | 1235.91 | 1334.71 | 933.46 | 1007.41 | 1096.76 | 1198.11 | 1311.75 | 1437.86 | 933.46 | 1400.54 | 1524.76 | 1665.67 | 1823.65 | 1998.98 |
Lesotho | 24.84 | 26.69 | 28.35 | 29.53 | 30.77 | 32.56 | 24.84 | 27.09 | 29.21 | 30.88 | 32.66 | 35.08 | 24.84 | 82.58 | 89.02 | 94.13 | 99.56 | 106.93 |
Madagascar | 156.35 | 169.35 | 183.25 | 196.41 | 209.69 | 223.63 | 156.35 | 171.89 | 188.79 | 205.38 | 222.55 | 240.91 | 156.35 | 217.73 | 239.13 | 260.15 | 281.90 | 305.15 |
Malawi | 131.86 | 136.56 | 141.28 | 147.13 | 153.36 | 161.96 | 131.86 | 138.61 | 145.55 | 153.85 | 162.77 | 174.47 | 131.86 | 154.91 | 162.68 | 171.95 | 181.92 | 195.00 |
Mauritius | 173.65 | 190.40 | 200.17 | 207.60 | 214.96 | 223.25 | 173.65 | 193.26 | 206.22 | 217.08 | 228.15 | 240.51 | 173.65 | 193.26 | 206.22 | 217.08 | 228.15 | 240.51 |
Mozambique | 110.18 | 117.53 | 131.32 | 150.62 | 172.99 | 186.25 | 110.18 | 119.30 | 135.29 | 157.50 | 183.60 | 200.65 | 110.18 | 151.11 | 171.36 | 199.50 | 232.57 | 254.15 |
Namibia | 128.39 | 135.63 | 141.94 | 148.10 | 154.61 | 161.57 | 128.39 | 137.67 | 146.23 | 154.86 | 164.09 | 174.05 | 128.39 | 270.59 | 287.41 | 304.39 | 322.53 | 342.11 |
Rwanda | 68.69 | 72.92 | 80.27 | 87.98 | 96.36 | 104.22 | 68.69 | 74.01 | 82.70 | 92.00 | 102.28 | 112.27 | 68.69 | 150.67 | 168.35 | 187.29 | 208.21 | 228.56 |
Seychelles | 18.82 | 20.11 | 23.81 | 27.94 | 34.07 | 40.78 | 18.82 | 20.42 | 24.53 | 29.21 | 36.16 | 43.94 | 18.82 | 21.55 | 25.89 | 30.84 | 38.17 | 46.38 |
South Africa | 8596.96 | 8978.12 | 9258.49 | 9548.05 | 9850.18 | 10 616.43 | 8596.96 | 9112.79 | 9538.33 | 9984.19 | 10 454.63 | 11 436.91 | 8596.96 | 9112.79 | 9538.33 | 9984.19 | 10 454.63 | 11 436.91 |
South Sudan | 14.02 | 16.80 | 17.78 | 18.94 | 19.07 | 21.62 | 14.02 | 17.05 | 18.32 | 19.80 | 20.24 | 23.30 | 14.02 | 21.60 | 23.21 | 25.08 | 25.63 | 29.51 |
Uganda | 271.64 | 288.73 | 306.35 | 326.54 | 349.62 | 374.26 | 271.64 | 293.06 | 315.61 | 341.46 | 371.07 | 403.18 | 271.64 | 407.43 | 438.78 | 474.71 | 515.88 | 560.52 |
United Republic of Tanzania | 372.20 | 404.29 | 415.50 | 448.49 | 493.47 | 544.50 | 372.20 | 410.36 | 428.05 | 468.97 | 523.75 | 586.59 | 372.20 | 410.36 | 428.05 | 468.97 | 523.75 | 586.59 |
Zambia | 212.22 | 213.65 | 219.30 | 227.21 | 235.48 | 244.22 | 212.22 | 216.86 | 225.93 | 237.59 | 249.93 | 263.09 | 212.22 | 216.86 | 225.93 | 237.59 | 249.93 | 263.09 |
Zimbabwe | 145.79 | 164.11 | 163.87 | 167.55 | 172.59 | 179.08 | 145.79 | 166.57 | 168.82 | 175.21 | 183.18 | 192.92 | 145.79 | 271.28 | 274.93 | 285.34 | 298.32 | 314.19 |
Total | 12 179.35 | 12 774.94 | 13 291.28 | 13 867.41 | 14 491.54 | 15 612.13 | 12 179.35 | 12 966.56 | 13 693.00 | 14 500.85 | 15 380.79 | 16 818.69 | 12 179.35 | 14 137.60 | 14 960.65 | 15 877.65 | 16 878.58 | 18 448.81 |
HWF, health workforce.