Table 3.5: Recurrent (Wage) for Vote 013 <strong>Ministry</strong> of <strong>Education</strong> <strong>and</strong> <strong>Sports</strong>: Prog. Description Approved Annual Budget FY 2011/12 Cumulative Releases FY 2011/12 Cumulative Expenditures as at 31st June 2011 Comm. Release % Perf. ESSAPR FY 2011/12 to inform the 19 th ESSR – OCTOBER 2012 20 Comm. Exp. % Perf. 01 Finance <strong>and</strong> Administration 1,308,640,000 1,046,912,000 1,046,912,000 80.0% 100.0% (Headquarters) 02 Primary <strong>Education</strong> <strong>and</strong> PrePrimary 110,081,000 88,065,000 88,065,000 80.0% 100.0% 03 Secondary <strong>Education</strong> 118,910,000 95,128,000 95,128,000 80.0% 100.0% 04 Teacher <strong>Education</strong> 3,266,568,000 2,889,621,000 2,889,621,000 88.5% 100.0% 05 BTVET 7,400,117,000 6,229,534,000 6,299,534,000 84.2% 101.1% 06 Special Needs <strong>and</strong> Careers 93,804,000 75,043,000 75,043,000 80.0% 100.0% 07 Higher <strong>Education</strong> 146,002,000 116,802,000 116,802,000 80.0% 100.0% 08 <strong>Education</strong> Analysis Planning <strong>and</strong> Policy 222,408,000 177,926,000 177,926,000 80.0% 100.0% 09 Directorate of <strong>Education</strong> St<strong>and</strong>ards (DES) 827,678,000 662,142,000 662,142,000 80.0% 100.0% 10 National Health Service Training Colleges (NHSTC) 3,559,988,000 1,486,331,000 1,486,331,000 41.8% 100.0% 11 Departmental Training Institutions 615,919,000 556,031,000 566,031,000 90.3% 101.8% 12 Departmental <strong>Sports</strong> <strong>and</strong> Physical <strong>Education</strong> 77,637,000 77,633,000 77,633,000 100.0% 100.0% 13 Internal Audit 58,982,000 47,066,000 47,066,000 79.8% 100.0% 14 Private Schools Department 118,877,000 95,101,000 95,101,000 80.0% 100.0% 15 Guidance <strong>and</strong> Counseling 93,803,000 74,459,000 74,459,000 79.4% 100.0% Total 18,019,414,000 13,717,794,000 13,797,794,000 76.1% 100.6% Source: MoES (Finance <strong>and</strong> Administration) IFMS The recurrent wage performed release performed at 76.1% while its expenditure stood at 100.6%. Table 3.6: Recurrent (NonWage) for Vote 013 <strong>Ministry</strong> of <strong>Education</strong> <strong>and</strong> <strong>Sports</strong> Prog. Description Approved Annual Budget FY 2011/12 01 Finance <strong>and</strong> Administration (Headquarter) 02 Primary <strong>Education</strong> <strong>and</strong> PrePrimary Cumulative Releases FY 2011/12 Cumulative Expenditures as at 31st June 2011 Cumm. Release % Perf. Cumm. Exp. % Perf. 3,849,483,000 3,849,483,000 3,845,621,000 100.0% 99.9% 36,733,803,000 36,733,802,000 36,715,865,000 100.0% 100.0% 03 Secondary <strong>Education</strong> 26,931,183,000 25,947,870,000 25,935,545,000 96.3% 99.9% 04 Teacher <strong>Education</strong> 11,218,508,000 11,218,508,000 11,219,258,000 100.0% 100.0% 05 BTVET 27,772,651,000 27,772,650,000 27,770,635,000 100.0% 100.0% 06 Special Needs <strong>and</strong> Careers 1,115,853,000 1,114,,223,000 1,116,983,000 100.1% 100.2% 07 Higher <strong>Education</strong> 11,960,081,000 11,960,078,000 11,960,078,000 100.0% 99.2% 08 <strong>Education</strong> Analysis Planning <strong>and</strong> Policy 3,697,521,000 3,688,616,000 3,657,734,000 99.8% 100.1% 09 Directorate of <strong>Education</strong> St<strong>and</strong>ards (DES) 2,090,280,000 2,090,280,000 2,093,261,000 100.0% 100.0% 10 Nat Health Service Training 5,500,143,000 5,500,143,000 5,500,143,000 100.0% 100.0% 11 Colleges (NHSTC) Departmental Training Institutions 2,084,400,000 2,084,400,000 2,084,400,000 100.0% 100.0% 12 Departmental <strong>Sports</strong> <strong>and</strong> Physical <strong>Education</strong> 2,982,429,000 2,944,361,000 2,945,531,000 98.7% 100.0% 13 Internal Audit 216,967,000 216,967,000 216,967,000 100.0% 100.0% 14 Private Schools Department 344,131,000 344,131,000 344,131,000 100.0% 100.0% 15 Guidance <strong>and</strong> Counseling 809,957,000 809,957,000 801,823,000 100.0% 99.0% Total 137,307,390,000 136,278,469,000 136,207,975,000 99.3% 99.9% Source: MoES (Finance <strong>and</strong> Administration) IFMS
The recurrent non wage release performed at 99.3% while the absorption capacity stood at 99.9%. Table 3.7: Development Budget for Vote 013 <strong>Ministry</strong> of <strong>Education</strong> <strong>and</strong> <strong>Sports</strong> (GoU Counterpart funding) Code Approved Cumulative Cumulative % Rel= % Exp= Description Budget FY Release FY Exp. FY (Release (Cum 2011/12 2011/12 2011/12 /App Exp/ Budget) Release) 176 Child Friendly Basic <strong>Education</strong> (TRACE) 98,929,000 47,840,000 49,391,000 48.4% 103.2% 191 Reh. Nat. Health Serv. &Dept train. Inst 2,274,016,000 1,965,475,000 1,965,475,000 86.4% 100.0% 210 WFP/Karamoja 677,955,000 601,291,300 601,290,000 88.7% 100.0% 897 Development <strong>Education</strong> of Secondary 10,194,170,000 9,455,229,000 9,455,229,000 92.8% 100.0% 942 Development of BTVET 14,869,712,000 13,469,608,471 13,469,608,000 90.6% 100.0% 943 Emergency Construction &Reh. Primary Schools 1,929,986,000 1,747,762,000 1,747,761,000 90.6% 100.0% 944 Development of Primary 7,456,937,000 3,585,830,999 3,585,830,999 48.1% 100.0% Teachers' Colleges 949 ADB III Post Primary 1,069,298,000 1,005,040,000 1,005,040,000 94.0% 100.0% 971 <strong>Education</strong> & Training Development of TVET P 7 Graduate Enrolling Institutions <strong>and</strong> UVQF 3,544,473,000 3,031,135,000 3,030,205,000 85.5% 100.0% 984 Relocation <strong>Of</strong> Shimon PTC & Primary School 994,877,000 472,347,000 472,347,000 47.5% 100.0% 1091 Support to UPPET Project 2,568,428000 1,420,131,000 1,413,551,000 55.3% 99.5% 1092 ADB IV Support to USE 5,580,824,000 5,091,636,000 5,069,634,000 91.2% 99.6% 1093 Nakawa Vocational Training Institute 900,000,000 675,000,000 675,000,000 75.0% 100.0% 1136 <strong>Sports</strong> And Physical <strong>Education</strong> 1,200,000,000 570,661,000 570,661,000 47.6% 100.0% Total 53,359,605,000 43,138,986,770 43,111,022,099 80.8% 99.9% Source: MoES (Finance <strong>and</strong> Administration) IFMS The Development budget release performed at an average of 80.8% <strong>and</strong> the expenditure/absorption of funds performed at 99.9%. ESSAPR FY 2011/12 to inform the 19 th ESSR – OCTOBER 2012 21