STATEMENT OF ALLOTMENT, OBLIGATION AND BALANCES |
||||||||||||||
PARTICULARS |
FY
2012 APPROPRIATIONS (Full Year) |
BMB SUBMISSION |
OBLIGATION RATE (In %)
| |||||||||||
ALLOTMENT |
OBLIGATIONS
INCURRED |
UNOBLIGATED
BALANCES |
||||||||||||
PS |
MOOE |
CO |
Total |
PS |
MOOE |
CO |
Total |
PS |
MOOE |
CO |
Total |
|||
10,127,480
|
4,334,107
|
5,418,915
|
167,424
|
9,920,446
|
417,675
|
371,002
|
1,865
|
790,542
|
3,916,432
|
5,047,913
|
165,559
|
9,129,904
|
7.97%
|
|
Current Year
Budget |
9,607,261
|
4,334,107
|
4,914,770
|
151,350
|
9,400,227
|
417,675
|
316,094
|
1,745
|
735,514
|
3,916,432
|
4,598,676
|
149,605
|
8,664,713
|
|
Agency
Specific Budget |
9,370,140
|
4,096,986
|
4,914,770
|
151,350
|
9,163,106
|
372,614
|
316,094
|
1,745
|
690,453
|
3,724,372
|
4,598,676
|
149,605
|
8,472,653
|
|
Special
Purpose Funds |
-
|
-
|
-
|
-
|
-
|
20,867
|
-
|
-
|
20,867
|
(20,867)
|
-
|
-
|
(20,867)
|
|
Automatic
Appropriation |
237,121
|
237,121
|
-
|
-
|
237,121
|
24,194
|
-
|
-
|
24,194
|
212,927
|
-
|
-
|
212,927
|
|
Continuing Appropriation |
520,219
|
-
|
504,145
|
16,074
|
520,219
|
-
|
54,908
|
120
|
55,028
|
-
|
449,237
|
15,954
|
465,191
|
|
Unobligated
Allotment as of 12/31/11 |
520,219
|
-
|
504,145
|
16,074
|
520,219
|
-
|
54,908
|
120
|
55,028
|
-
|
449,237
|
15,954
|
465,191
|
|
Allotment
Releases in FY 2012 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
3,759,006
|
520,053
|
3,036,924
|
303,122
|
3,860,099
|
113,431
|
442,051
|
481
|
555,963
|
406,622
|
2,594,873
|
302,641
|
3,304,136
|
14.40%
|
|
Current Year
Budget |
2,621,817
|
520,053
|
1,992,820
|
210,037
|
2,722,910
|
113,431
|
90,000
|
-
|
203,431
|
406,622
|
1,902,820
|
210,037
|
2,519,479
|
|
Agency
Specific Budget |
2,595,422
|
487,542
|
1,957,243
|
135,037
|
2,579,822
|
106,337
|
90,000
|
-
|
196,337
|
381,205
|
1,867,243
|
135,037
|
2,383,485
|
|
Special
Purpose Funds |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Automatic
Appropriation |
26,395
|
32,511
|
35,577
|
75,000
|
143,088
|
7,094
|
-
|
-
|
7,094
|
25,417
|
35,577
|
75,000
|
135,994
|
|
Continuing Appropriation |
1,137,189
|
-
|
1,044,104
|
93,085
|
1,137,189
|
-
|
352,051
|
481
|
352,532
|
-
|
692,053
|
92,604
|
784,657
|
|
Unobligated
Allotment as of 12/31/11 |
1,132,189
|
-
|
1,039,104
|
93,085
|
1,132,189
|
-
|
352,051
|
481
|
352,532
|
-
|
687,053
|
92,604
|
779,657
|
|
Allotment
Releases in FY 2012 |
5,000
|
-
|
5,000
|
-
|
5,000
|
-
|
-
|
-
|
-
|
-
|
5,000
|
-
|
5,000
|
|
427,420
|
42,169
|
177,026
|
2,463
|
221,658
|
13,667
|
36,873
|
673
|
51,213
|
28,502
|
140,153
|
1,790
|
170,445
|
23.10%
|
|
Current Year
Budget |
404,802
|
42,169
|
156,871
|
-
|
199,040
|
13,667
|
27,400
|
-
|
41,067
|
28,502
|
129,471
|
-
|
157,973
|
|
Agency
Specific Budget |
401,786
|
39,153
|
156,871
|
-
|
196,024
|
12,682
|
27,400
|
-
|
40,082
|
26,471
|
129,471
|
-
|
155,942
|
|
Special
Purpose Funds |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Automatic
Appropriation |
3,016
|
3,016
|
-
|
-
|
3,016
|
985
|
-
|
-
|
985
|
2,031
|
-
|
-
|
2,031
|
|
Continuing Appropriation |
22,618
|
-
|
20,155
|
2,463
|
22,618
|
-
|
9,473
|
673
|
10,146
|
-
|
10,682
|
1,790
|
12,472
|
|
Unobligated
Allotment as of 12/31/11 |
22,618
|
-
|
20,155
|
2,463
|
22,618
|
-
|
9,473
|
673
|
10,146
|
-
|
10,682
|
1,790
|
12,472
|
|
Allotment
Releases in FY 2012 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
20,930,251
|
4,871,423
|
13,479,505
|
2,576,966
|
20,927,894
|
1,267,285
|
1,071,208
|
822,801
|
3,161,294
|
3,604,138
|
12,408,297
|
1,754,165
|
17,766,600
|
15.11%
|
|
Current Year
Budget |
17,100,670
|
4,871,423
|
9,903,514
|
2,323,376
|
17,098,313
|
1,267,285
|
431,744
|
13,101
|
1,712,130
|
3,604,138
|
9,471,770
|
2,310,275
|
15,386,183
|
|
Agency
Specific Budget |
16,692,339
|
4,463,092
|
9,903,514
|
2,323,376
|
16,689,982
|
1,054,141
|
431,744
|
13,101
|
1,498,986
|
3,408,951
|
9,471,770
|
2,310,275
|
15,190,996
|
|
Special
Purpose Funds |
45,675
|
45,675
|
-
|
-
|
45,675
|
119,195
|
-
|
-
|
119,195
|
(73,520)
|
-
|
-
|
(73,520)
|
|
Automatic
Appropriation |
362,656
|
362,656
|
-
|
-
|
362,656
|
93,949
|
-
|
-
|
93,949
|
268,707
|
-
|
-
|
268,707
|
|
Continuing Appropriation |
3,829,581
|
-
|
3,575,991
|
253,590
|
3,829,581
|
-
|
639,464
|
809,700
|
1,449,164
|
-
|
2,936,527
|
(556,110)
|
2,380,417
|
|
Unobligated
Allotment as of 12/31/11 |
2,829,581
|
-
|
2,575,991
|
253,590
|
2,829,581
|
-
|
629,739
|
809,700
|
1,439,439
|
-
|
1,946,252
|
(556,110)
|
1,390,142
|
|
Allotment
Releases in FY 2012 |
1,000,000
|
-
|
1,000,000
|
-
|
1,000,000
|
-
|
9,725
|
-
|
9,725
|
-
|
990,275
|
-
|
990,275
|
|
64,486,810
|
3,329,031
|
18,565,877
|
33,498,140
|
55,393,048
|
842,497
|
2,613,756
|
7,054,948
|
10,511,201
|
2,486,534
|
15,952,121
|
26,443,192
|
44,881,847
|
18.98%
|
|
Current Year
Budget |
53,284,114
|
3,329,031
|
14,116,385
|
26,744,936
|
44,190,352
|
842,497
|
1,732,010
|
5,944,839
|
8,519,346
|
2,486,534
|
12,384,375
|
20,800,097
|
35,671,006
|
|
Agency
Specific Budget |
52,932,023
|
3,030,159
|
14,116,385
|
26,744,936
|
43,891,480
|
756,240
|
1,732,010
|
5,944,839
|
8,433,089
|
2,273,919
|
12,384,375
|
20,800,097
|
35,458,391
|
|
Special
Purpose Funds |
28,294
|
28,294
|
-
|
-
|
28,294
|
21,599
|
-
|
-
|
21,599
|
6,695
|
-
|
-
|
6,695
|
|
Automatic
Appropriation |
323,797
|
270,578
|
-
|
-
|
270,578
|
64,658
|
-
|
-
|
64,658
|
205,920
|
-
|
-
|
205,920
|
|
Continuing Appropriation |
11,202,696
|
-
|
4,449,492
|
6,753,204
|
11,202,696
|
-
|
881,746
|
1,110,109
|
1,991,855
|
-
|
3,567,746
|
5,643,095
|
9,210,841
|
|
Unobligated
Allotment as of 12/31/11 |
11,161,740
|
-
|
4,408,536
|
6,753,204
|
11,161,740
|
-
|
881,746
|
1,110,109
|
1,991,855
|
-
|
3,526,790
|
5,643,095
|
9,169,885
|
|
Allotment
Releases in FY 2012 |
40,956
|
-
|
40,956
|
-
|
40,956
|
-
|
-
|
-
|
-
|
-
|
40,956
|
-
|
40,956
|
|
1,395,931 |
629,006 |
640,450 |
123,875 |
1,393,331 |
364,944 |
71,022 |
2,949 |
438,915 |
264,062 |
569,428 |
120,926 |
954,416 |
31.50% |
|
Current Year Budget |
1,151,082 |
629,006 |
428,478 |
90,998 |
1,148,482 |
364,944 |
45,135 |
2,849 |
412,928 |
264,062 |
383,343 |
88,149 |
735,554 |
|
Agency Specific
Budget |
953,025 |
445,050 |
414,899 |
90,476 |
950,425 |
201,386 |
43,988 |
2,823 |
248,197 |
243,664 |
370,911 |
87,653 |
702,228 |
|
Special Purpose
Funds |
301 |
301 |
- |
- |
301 |
301 |
- |
- |
301 |
- |
- |
- |
- |
|
Automatic Appropriation |
197,756 |
183,655 |
13,579 |
522 |
197,756 |
163,257 |
1,147 |
26 |
164,430 |
20,398 |
12,432 |
496 |
33,326 |
|
Continuing Appropriation |
244,849 |
- |
211,972 |
32,877 |
244,849 |
- |
25,887 |
100 |
25,987 |
- |
186,085 |
32,777 |
218,862 |
|
Unobligated Allotment
as of 12/31/11 |
244,849 |
- |
211,972 |
32,877 |
244,849 |
- |
25,887 |
100 |
25,987 |
- |
186,085 |
32,777 |
218,862 |
|
Allotment Releases
in FY 2012 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
231,303,631 |
170,738,324 |
33,489,535 |
18,035,348 |
222,263,207 |
35,272,061 |
2,783,346 |
732,257 |
38,787,664 |
135,466,263 |
30,706,189 |
17,303,091 |
183,475,543 |
17.45% |
|
Current Year Budget |
217,347,491 |
170,738,324 |
26,402,477 |
11,166,266 |
208,307,067 |
35,268,451 |
1,929,521 |
21,338 |
37,219,310 |
135,469,873 |
24,472,956 |
11,144,928 |
171,087,757 |
|
Agency Specific
Budget |
201,821,472 |
155,212,583 |
26,402,199 |
11,166,266 |
192,781,048 |
35,266,542 |
1,929,521 |
21,338 |
37,217,401 |
119,946,041 |
24,472,678 |
11,144,928 |
155,563,647 |
|
Special Purpose
Funds |
938,823 |
938,823 |
- |
- |
938,823 |
- |
- |
- |
- |
938,823 |
- |
- |
938,823 |
|
Automatic Appropriation |
14,587,196 |
14,586,918 |
278 |
- |
14,587,196 |
1,909 |
- |
- |
1,909 |
14,585,009 |
278 |
- |
14,585,287 |
|
Continuing Appropriation |
13,956,140 |
- |
7,087,058 |
6,869,082 |
13,956,140 |
3,610 |
853,825 |
710,919 |
1,568,354 |
(3,610) |
6,233,233 |
6,158,163 |
12,387,786 |
|
Unobligated Allotment
as of 12/31/11 |
13,385,542 |
- |
7,027,800 |
6,357,742 |
13,385,542 |
3,610 |
853,825 |
710,919 |
1,568,354 |
(3,610) |
6,173,975 |
5,646,823 |
11,817,188 |
|
Allotment Releases
in FY 2012 |
570,598 |
- |
59,258 |
511,340 |
570,598 |
- |
- |
- |
- |
- |
59,258 |
511,340 |
570,598 |
|
24,413,713 |
21,026,492 |
3,183,767 |
21,028 |
24,231,287 |
5,378,729 |
724,700 |
244 |
6,103,673 |
15,647,763 |
2,459,067 |
20,784 |
18,127,614 |
25.19% |
|
Current Year Budget |
24,195,594 |
21,026,492 |
2,986,676 |
- |
24,013,168 |
5,378,729 |
684,329 |
- |
6,063,058 |
15,647,763 |
2,302,347 |
- |
17,950,110 |
|
Agency Specific
Budget |
22,097,645 |
18,899,928 |
2,986,676 |
- |
21,886,604 |
4,806,870 |
683,279 |
- |
5,490,149 |
14,093,058 |
2,303,397 |
- |
16,396,455 |
|
Special Purpose
Funds |
381,630 |
381,630 |
- |
- |
381,630 |
175,806 |
1,050 |
- |
176,856 |
205,824 |
(1,050) |
- |
204,774 |
|
Automatic Appropriation |
1,716,319 |
1,744,934 |
- |
- |
1,744,934 |
396,053 |
- |
- |
396,053 |
1,348,881 |
- |
- |
1,348,881 |
|
Continuing Appropriation |
218,119 |
- |
197,091 |
21,028 |
218,119 |
- |
40,371 |
244 |
40,615 |
- |
156,720 |
20,784 |
177,504 |
|
Unobligated Allotment
as of 12/31/11 |
186,119 |
- |
168,191 |
17,928 |
186,119 |
- |
40,371 |
244 |
40,615 |
- |
127,820 |
17,684 |
145,504 |
|
Allotment Releases
in FY 2012 |
32,000 |
- |
28,900 |
3,100 |
32,000 |
- |
- |
- |
- |
- |
28,900 |
3,100 |
32,000 |
|
9,512,016 |
253,195 |
1,691,195 |
87,234 |
2,032,353 |
70,016 |
223,309 |
946 |
294,271 |
183,179 |
1,468,615 |
86,288 |
1,738,082 |
14.48% |
|
Current Year Budget |
8,814,727 |
253,195 |
1,001,424 |
80,445 |
1,335,064 |
70,016 |
75,335 |
- |
145,351 |
183,179 |
926,089 |
80,445 |
1,189,713 |
|
Agency Specific
Budget |
1,243,621 |
231,178 |
931,998 |
80,445 |
1,243,621 |
63,830 |
75,335 |
- |
139,165 |
167,348 |
856,663 |
80,445 |
1,104,456 |
|
Special Purpose
Funds |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
Automatic Appropriation |
7,571,106 |
22,017 |
69,426 |
- |
91,443 |
6,186 |
- |
- |
6,186 |
15,831 |
69,426 |
- |
85,257 |
|
Continuing Appropriation |
697,298 |
- |
690,500 |
6,789 |
697,289 |
- |
147,974 |
946 |
148,920 |
- |
542,526 |
5,843 |
548,369 |
|
Unobligated Allotment
as of 12/31/11 |
697,289 |
- |
690,500 |
6,789 |
697,289 |
- |
147,974 |
946 |
148,920 |
- |
542,526 |
5,843 |
548,369 |
|
Allotment Releases
in FY 2012 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
19,781,409 |
5,339,854 |
9,266,267 |
4,012,928 |
18,619,049 |
1,412,609 |
850,114 |
313,303 |
2,576,026 |
3,927,245 |
8,416,153 |
3,699,625 |
16,043,023 |
13.84% |
|
Current Year Budget |
17,504,443 |
5,339,854 |
7,823,328 |
3,178,901 |
16,342,083 |
1,412,609 |
722,314 |
218,364 |
2,353,287 |
3,927,245 |
7,101,014 |
2,960,537 |
13,988,796 |
|
Agency Specific
Budget |
16,990,868 |
4,886,779 |
7,822,962 |
3,178,901 |
15,888,642 |
1,280,429 |
722,267 |
218,364 |
2,221,060 |
3,606,350 |
7,100,695 |
2,960,537 |
13,667,582 |
|
Special Purpose
Funds |
24,923 |
24,923 |
- |
- |
24,923 |
24,401 |
- |
- |
24,401 |
522 |
- |
- |
522 |
|
Automatic Appropriation |
488,652 |
428,652 |
366 |
- |
428,518 |
107,779 |
47 |
- |
107,826 |
320,373 |
319 |
- |
320,692 |
|
Continuing Appropriation |
2,276,966 |
- |
1,442,939 |
834,027 |
2,276,966 |
- |
127,800 |
94,939 |
222,739 |
- |
1,315,139 |
739,088 |
2,054,227 |
|
Unobligated Allotment
as of 12/31/11 |
2,276,966 |
- |
1,442,939 |
834,027 |
2,276,966 |
- |
127,800 |
94,939 |
222,739 |
- |
1,315,139 |
739,088 |
2,054,227 |
|
Allotment Releases
in FY 2012 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
27,899,898
|
5,781,762
|
6,524,769
|
3,885,236
|
16,191,767
|
1,574,198
|
1,224,701
|
98,213
|
2,897,112
|
4,207,564
|
5,300,068
|
3,787,023
|
13,294,655
|
17.89%
|
|
Current Year
Budget |
26,641,289
|
5,781,762
|
5,603,456
|
3,547,940
|
14,933,158
|
1,574,198
|
1,124,293
|
22,630
|
2,721,121
|
4,207,564
|
4,479,163
|
3,525,310
|
12,212,037
|
|
Agency
Specific Budget |
13,250,457
|
5,232,466
|
4,148,619
|
2,586,202
|
11,967,287
|
1,437,751
|
750,099
|
21,373
|
2,209,223
|
3,794,715
|
3,398,520
|
2,564,829
|
9,758,064
|
|
Special
Purpose Funds |
1,277,465
|
61,922
|
328,248
|
887,295
|
1,277,465
|
58,807
|
328,248
|
-
|
387,055
|
3,115
|
-
|
887,295
|
890,410
|
|
Automatic
Appropriation |
12,113,367
|
487,374
|
1,126,589
|
74,443
|
1,688,406
|
77,640
|
45,946
|
1,257
|
124,843
|
409,734
|
1,080,643
|
73,186
|
1,563,563
|
|
Continuing Appropriation |
1,258,609
|
-
|
921,313
|
337,296
|
1,258,609
|
-
|
100,408
|
75,583
|
175,991
|
-
|
820,905
|
261,713
|
1,082,618
|
|
Unobligated
Allotment as of 12/31/11 |
1,246,859
|
-
|
909,563
|
337,296
|
1,246,859
|
-
|
100,408
|
75,583
|
175,991
|
-
|
809,155
|
261,713
|
1,070,868
|
|
Allotment
Releases in FY 2012 |
11,750
|
-
|
11,750
|
-
|
11,750
|
-
|
-
|
-
|
-
|
-
|
11,750
|
-
|
11,750
|
|
14,167,552
|
5,570,559
|
7,126,319
|
265
|
12,697,143
|
1,433,881
|
1,022,132
|
20,775
|
2,476,788
|
4,136,678
|
6,104,187
|
(20,510)
|
10,220,355
|
19.51%
|
|
Current Year
Budget |
12,387,137
|
5,570,559
|
5,345,914
|
255
|
10,916,728
|
1,433,881
|
1,021,435
|
20,775
|
2,476,091
|
4,136,678
|
4,324,479
|
(20,520)
|
8,440,637
|
|
Agency
Specific Budget |
10,912,081
|
5,363,248
|
4,078,895
|
255
|
9,442,398
|
1,259,200
|
531,691
|
20,775
|
1,811,666
|
4,104,048
|
3,547,204
|
(20,520)
|
7,630,732
|
|
Special
Purpose Funds |
1,398,990
|
131,971
|
1,267,019
|
-
|
1,398,990
|
153,337
|
489,744
|
-
|
643,081
|
(21,366)
|
777,275
|
-
|
755,909
|
|
Automatic
Appropriation |
76,066
|
75,340
|
-
|
-
|
75,340
|
21,344
|
-
|
-
|
21,344
|
53,996
|
-
|
-
|
53,996
|
|
Continuing Appropriation |
1,780,415
|
-
|
1,780,405
|
10
|
1,780,415
|
-
|
697
|
-
|
697
|
-
|
1,779,708
|
10
|
1,779,718
|
|
Unobligated
Allotment as of 12/31/11 |
1,780,415
|
-
|
1,780,405
|
10
|
1,780,415
|
-
|
697
|
-
|
697
|
-
|
1,779,708
|
10
|
1,779,718
|
|
Allotment
Releases in FY 2012 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
36,274,895
|
8,494,880
|
17,386,223
|
2,093,953
|
27,975,056
|
2,246,546
|
2,081,561
|
1,243,842
|
5,571,949
|
6,248,334
|
15,304,662
|
850,111
|
22,403,107
|
19.92%
|
|
Current Year
Budget |
31,565,629
|
8,494,880
|
14,510,061
|
260,849
|
23,265,790
|
2,246,546
|
1,636,228
|
608
|
3,883,382
|
6,248,334
|
12,873,833
|
260,241
|
19,382,408
|
|
Agency
Specific Budget |
30,741,378
|
7,757,648
|
14,423,042
|
260,849
|
22,441,539
|
2,009,415
|
1,627,032
|
608
|
3,637,055
|
5,748,233
|
12,796,010
|
260,241
|
18,804,484
|
|
Special
Purpose Funds |
63,544
|
63,544
|
-
|
-
|
63,544
|
56,905
|
4,211
|
-
|
61,116
|
6,639
|
(4,211)
|
-
|
2,428
|
|
Automatic
Appropriation |
760,707
|
673,688
|
87,019
|
-
|
760,707
|
180,226
|
4,985
|
-
|
185,211
|
493,462
|
82,034
|
-
|
575,496
|
|
Continuing Appropriation |
4,709,266
|
-
|
2,876,162
|
1,833,104
|
4,709,266
|
-
|
445,333
|
1,243,234
|
1,688,567
|
-
|
2,430,829
|
589,870
|
3,020,699
|
|
Unobligated
Allotment as of 12/31/11 |
4,352,562
|
-
|
2,846,112
|
1,506,450
|
4,352,562
|
-
|
442,570
|
1,242,237
|
1,684,807
|
-
|
2,403,542
|
264,213
|
2,667,755
|
|
Allotment
Releases in FY 2012 |
356,704
|
-
|
30,050
|
326,654
|
356,704
|
-
|
7,763
|
997
|
3,760
|
-
|
27,287
|
325,657
|
352,944
|
|
102,143,793
|
82,183,675
|
13,084,023
|
3,574,812
|
98,842,510
|
24,976,539
|
3,508,339
|
102,425
|
28,587,303
|
57,207,136
|
9,575,684
|
3,472,387
|
70,255,207
|
28.92%
|
|
Current Year
Budget |
97,497,929
|
82,183,675
|
10,991,973
|
1,020,998
|
94,196,646
|
24,976,539
|
3,099,007
|
43,619
|
28,119,165
|
57,207,136
|
7,892,966
|
977,379
|
66,077,481
|
|
Agency
Specific Budget |
92,879,820
|
78,371,934
|
10,985,605
|
1,020,998
|
90,378,537
|
20,959,906
|
3,048,907
|
43,619
|
24,052,432
|
57,412,028
|
7,936,698
|
977,379
|
66,326,105
|
|
Special
Purpose Funds |
3,496,390
|
3,490,022
|
6,368
|
-
|
3,496,390
|
3,818,287
|
50,100
|
-
|
3,868,387
|
(328,265)
|
(43,732)
|
-
|
(371,997)
|
|
Automatic
Appropriation |
1,121,719
|
321,719
|
-
|
-
|
321,719
|
198,346
|
-
|
-
|
198,346
|
123,373
|
-
|
-
|
123,373
|
|
Continuing Appropriation |
4,645,864
|
-
|
2,092,050
|
2,553,814
|
4,645,864
|
409,332
|
58,806
|
468,138
|
1,682,718
|
2,495,008
|
4,177,726
|
|||
Unobligated
Allotment as of 12/31/11 |
3,670,154
|
1,849,050
|
1,821,104
|
3,670,154
|
409,332
|
58,806
|
468,138
|
1,439,718
|
1,762,298
|
3,202,016
|
||||
Allotment
Releases in FY 2012 |
975,710
|
243,000
|
732,710
|
975,710
|
243,000
|
732,710
|
975,710
|
|||||||
9,961,260 |
6,592,272 |
2,462,242 |
376,272 |
9,430,786 |
1,613,611 |
614,203 |
7,534 |
2,235,348 |
4,978,661 |
1,848,039 |
368,738 |
7,195,438 |
23.70% |
|
Current Year Budget |
9,577,625 |
6,592,272 |
2,298,905 |
155,974 |
9,047,151 |
1,613,502 |
542,903 |
1,470 |
2,157,875 |
4,978,770 |
1,756,002 |
154,504 |
6,889,276 |
|
Agency Specific
Budget |
8,656,728 |
6,108,681 |
2,208,905 |
155,974 |
8,473,560 |
1,403,407 |
542,903 |
1,470 |
1,947,780 |
4,705,274 |
1,666,002 |
154,504 |
6,525,780 |
|
Special Purpose
Funds |
69,569 |
69,569 |
- |
- |
69,569 |
118,694 |
- |
- |
118,694 |
(49,125) |
- |
- |
(49,125) |
|
Automatic Appropriation |
851,328 |
414,022 |
90,000 |
- |
504,022 |
91,401 |
- |
- |
91,401 |
322,621 |
90,000 |
- |
412,621 |
|
Continuing Appropriation |
383,635 |
- |
163,337 |
220,298 |
383,635 |
109 |
71,300 |
6,064 |
77,473 |
(109) |
92,037 |
214,234 |
306,162 |
|
Unobligated Allotment
as of 12/31/11 |
312,266 |
- |
161,337 |
150,929 |
312,266 |
109 |
71,300 |
6,064 |
77,473 |
(109) |
90,037 |
144,865 |
234,793 |
|
Allotment Releases
in FY 2012 |
71,369 |
- |
2,000 |
69,369 |
71,369 |
- |
- |
- |
- |
- |
2,000 |
69,369 |
71,369 |
|
8,181,107
|
3,368,462
|
4,375,940
|
386,205
|
8,130,607
|
629,800
|
735,301
|
3,288
|
1,368,389
|
2,738,662
|
3,640,639
|
382,917
|
6,762,218
|
16.83%
|
|
Current Year
Budget |
7,292,689
|
3,368,462
|
3,536,003
|
337,724
|
7,242,189
|
629,800
|
460,411
|
2,363
|
1,092,574
|
2,738,662
|
3,075,592
|
335,361
|
6,149,615
|
|
Agency
Specific Budget |
6,988,041
|
3,063,814
|
3,536,003
|
337,724
|
6,937,541
|
556,654
|
460,411
|
2,363
|
1,019,428
|
2,507,160
|
3,075,592
|
335,361
|
5,918,113
|
|
Special
Purpose Funds |
52,718
|
52,718
|
-
|
-
|
52,718
|
35,615
|
-
|
-
|
35,615
|
17,103
|
-
|
-
|
17,103
|
|
Automatic
Appropriation |
251,930
|
251,930
|
-
|
-
|
251,930
|
37,531
|
-
|
-
|
37,531
|
214,399
|
-
|
-
|
214,399
|
|
Continuing Appropriation |
888,418
|
-
|
839,937
|
48,481
|
888,418
|
-
|
274,890
|
925
|
275,815
|
-
|
565,047
|
47,556
|
612,603
|
|
Unobligated
Allotment as of 12/31/11 |
865,855
|
-
|
817,374
|
48,481
|
865,855
|
-
|
273,342
|
925
|
274,267
|
-
|
544,032
|
47,556
|
591,588
|
|
Allotment
Releases in FY 2012 |
22,563
|
-
|
22,563
|
-
|
22,563
|
-
|
1,548
|
-
|
1,548
|
-
|
21,015
|
-
|
21,015
|
|
114,931,741
|
83,537,387
|
19,881,740
|
6,221,217
|
109,640,344
|
24,409,034
|
3,025,506
|
42,721
|
27,477,261
|
59,128,353
|
16,856,234
|
6,178,496
|
82,163,083
|
25.06%
|
|
Current Year
Budget |
108,834,089
|
83,537,387
|
19,201,427
|
803,878
|
103,542,692
|
24,409,034
|
2,846,489
|
38,086
|
27,293,609
|
59,128,353
|
16,354,938
|
765,792
|
76,249,083
|
|
Agency
Specific Budget |
106,905,022
|
81,919,360
|
18,890,387
|
803,878
|
101,613,625
|
22,923,765
|
2,631,959
|
38,086
|
25,593,810
|
58,995,595
|
16,258,428
|
765,792
|
76,019,815
|
|
Special
Purpose Funds |
1,453,744
|
1,453,744
|
-
|
-
|
1,453,744
|
1,432,859
|
105,484
|
-
|
1,538,343
|
20,885
|
(105,484)
|
-
|
(84,599)
|
|
Automatic
Appropriation |
475,323
|
164,283
|
311,040
|
-
|
475,323
|
52,410
|
109,046
|
-
|
161,456
|
111,873
|
201,994
|
-
|
313,867
|
|
Continuing Appropriation |
6,097,652
|
-
|
680,313
|
5,417,339
|
6,097,652
|
-
|
179,017
|
4,635
|
183,652
|
-
|
501,296
|
5,412,704
|
5,914,000
|
|
Unobligated
Allotment as of 12/31/11 |
6,081,562
|
-
|
664,223
|
5,417,339
|
6,081,562
|
-
|
179,017
|
4,635
|
183,652
|
-
|
485,206
|
5,412,704
|
5,897,910
|
|
Allotment
Releases in FY 2012 |
16,090
|
-
|
16,090
|
-
|
16,090
|
-
|
-
|
-
|
-
|
-
|
16,090
|
-
|
16,090
|
-
|
178,292,014
|
4,937,156
|
15,384,427
|
136,658,587
|
156,980,170
|
1,159,902
|
856,830
|
54,547,286
|
56,564,018
|
3,777,254
|
14,527,597
|
82,111,301
|
100,416,152
|
36.03%
|
|
Current Year
Budget |
126,226,989
|
4,937,156
|
7,226,452
|
92,751,537
|
104,915,145
|
1,159,902
|
480,723
|
42,253,590
|
43,894,215
|
3,777,254
|
6,745,729
|
50,497,947
|
61,020,930
|
|
Agency
Specific Budget |
109,833,405
|
4,122,347
|
6,005,960
|
92,020,712
|
102,149,019
|
837,988
|
426,701
|
39,812,702
|
41,077,391
|
3,284,359
|
5,579,259
|
52,208,010
|
61,071,628
|
|
Special
Purpose Funds |
485,133
|
427,343
|
-
|
57,970
|
485,133
|
238,851
|
-
|
-
|
238,851
|
188,492
|
-
|
57,790
|
246,282
|
|
Automatic
Appropriation |
15,908,451
|
387,466
|
1,220,492
|
673,035
|
2,280,993
|
83,063
|
54,022
|
2,440,888
|
2,577,973
|
304,403
|
1,166,470
|
(1,767,853)
|
(296,980)
|
|
Continuing Appropriation |
52,065,025
|
-
|
8,157,975
|
43,907,050
|
52,065,025
|
-
|
376,107
|
12,293,696
|
12,669,803
|
-
|
7,781,868
|
31,613,354
|
39,395,222
|
|
Unobligated
Allotment as of 12/31/11 |
47,241,018
|
-
|
7,862,301
|
39,378,717
|
47,241,018
|
-
|
367,548
|
11,959,759
|
12,327,307
|
-
|
7,494,753
|
27,418,958
|
34,913,711
|
|
Allotment
Releases in FY 2012 |
4,824,007
|
-
|
295,674
|
4,528,333
|
4,824,007
|
-
|
8,559
|
333,937
|
342,496
|
-
|
287,115
|
4,194,396
|
4,481,511
|
|
10,889,349
|
2,650,960
|
6,559,935
|
1,670,654
|
10,881,549
|
735,721
|
1,487,084
|
99,130
|
2,321,935
|
1,915,239
|
5,072,851
|
1,571,524
|
8,559,614
|
21.34%
|
|
Current Year
Budget |
9,845,975
|
2,650,960
|
5,904,735
|
1,282,480
|
9,838,175
|
735,721
|
1,303,822
|
13,821
|
2,053,364
|
1,915,239
|
4,600,913
|
1,268,659
|
7,784,811
|
|
Agency
Specific Budget |
9,139,458
|
2,423,791
|
5,729,215
|
978,652
|
9,131,658
|
649,230
|
1,302,950
|
13,821
|
1,966,001
|
1,774,561
|
4,426,265
|
964,831
|
7,165,657
|
|
Special
Purpose Funds |
496,644
|
18,168
|
174,648
|
303,828
|
496,644
|
32,955
|
872
|
-
|
33,827
|
(14,787)
|
173,776
|
303,828
|
462,817
|
|
Automatic
Appropriation |
209,873
|
209,001
|
872
|
-
|
209,873
|
53,536
|
-
|
-
|
53,536
|
155,465
|
872
|
-
|
156,337
|
|
Continuing Appropriation |
1,043,374
|
-
|
655,200
|
388,174
|
1,043,374
|
-
|
183,262
|
85,309
|
268,571
|
-
|
471,938
|
302,865
|
774,803
|
|
Unobligated
Allotment as of 12/31/11 |
1,039,274
|
-
|
655,200
|
384,074
|
1,039,274
|
-
|
183,262
|
85,309
|
268,571
|
-
|
471,938
|
298,765
|
770,703
|
|
Allotment
Releases in FY 2012 |
4,100
|
-
|
-
|
4,100
|
4,100
|
-
|
-
|
-
|
-
|
-
|
-
|
4,100
|
4,100
|
|
51,798,707
|
933,461
|
50,653,537
|
377,986
|
51,964,984
|
249,208
|
6,402,591
|
13,093
|
6,664,892
|
684,253
|
44,250,946
|
364,893
|
45,300,092
|
12,83%
|
|
Current Year
Budget |
48,849,275
|
933,461
|
47,897,440
|
184,651
|
49,015,552
|
249,208
|
6,401,963
|
13,057
|
6,664,228
|
684,253
|
41,495,477
|
171,594
|
42,351,324
|
|
Agency
Specific Budget |
48,772,175
|
856,361
|
47,710,978
|
184,651
|
48,751,990
|
229,512
|
6,401,963
|
13,057
|
6,664,532
|
626,849
|
41,309,015
|
171,594
|
42,107,458
|
|
Special
Purpose Funds |
2,324
|
2,324
|
-
|
-
|
2,324
|
-
|
-
|
-
|
-
|
2,324
|
2,324
|
|||
Automatic
Appropriation |
74,776
|
74,776
|
186,462
|
-
|
261,238
|
19,696
|
-
|
-
|
19,696
|
55,080
|
186,462
|
-
|
241,542
|
|
Continuing Appropriation |
2,949,432
|
-
|
2,756,097
|
193,335
|
2,949,432
|
-
|
628
|
36
|
664
|
-
|
2,755,469
|
193,299
|
2,948,768
|
|
Unobligated
Allotment as of 12/31/11 |
2,878,230
|
-
|
2,684,895
|
193,335
|
2,878,230
|
-
|
628
|
36
|
664
|
-
|
2,684,267
|
193,299
|
2,877,566
|
|
Allotment
Releases in FY 2012 |
71,202
|
-
|
71,202
|
-
|
71,202
|
-
|
-
|
-
|
-
|
-
|
71,202
|
-
|
71,202
|
|
1,797,471
|
326,363
|
1,381,108
|
90,000
|
1,797,471
|
99,964
|
393,922
|
89,780
|
583,666
|
226,399
|
987,186
|
220
|
1,213,805
|
32.47%
|
|
Current Year
Budget |
1,659,231
|
326,363
|
1,242,868
|
90,000
|
1,659,231
|
99,964
|
276,735
|
89,780
|
466,479
|
226,399
|
966,133
|
220
|
1,192,752
|
|
Agency
Specific Budget |
1,631,763
|
289,895
|
1,242,868
|
90,000
|
1,631,763
|
90,342
|
276,735
|
89,780
|
456,857
|
208,553
|
966,133
|
220
|
1,174,906
|
|
Special
Purpose Funds |
5,033
|
5,033
|
-
|
-
|
5,033
|
3,727
|
-
|
-
|
3,727
|
1,306
|
-
|
-
|
1,306
|
|
Automatic
Appropriation |
22,435
|
22,435
|
-
|
-
|
22,435
|
5,895
|
-
|
-
|
5,895
|
16,540
|
-
|
-
|
16,540
|
|
Continuing Appropriation |
138,240
|
-
|
138,240
|
-
|
138,240
|
-
|
117,187
|
-
|
117,187
|
-
|
21,053
|
-
|
21,053
|
|
Unobligated
Allotment as of 12/31/11 |
138,240
|
-
|
138,240
|
-
|
138,240
|
-
|
117,187
|
-
|
117,187
|
-
|
21,053
|
-
|
21,053
|
|
Allotment
Releases in FY 2012 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,222,740
|
1,154,468
|
1,627,712
|
355,845
|
3,138,025
|
324,816
|
496,569
|
18,476
|
839,861
|
829,652
|
1,131,143
|
337,369
|
2,298,164
|
26.76%
|
|
Current Year
Budget |
2,815,663
|
1,154,468
|
1,493,164
|
83,316
|
2,730,948
|
324,816
|
441,406
|
13,161
|
779,383
|
829,652
|
1,051,758
|
70,155
|
1,951,565
|
|
Agency
Specific Budget |
2,604,563
|
1,041,869
|
1,480,214
|
82,480
|
2,604,563
|
272,240
|
441,406
|
13,161
|
726,807
|
769,629
|
1,038,808
|
69,319
|
1,877,756
|
|
Special
Purpose Funds |
31,002
|
29,432
|
1,570
|
-
|
31,002
|
29,432
|
-
|
-
|
29,432
|
-
|
1,570
|
-
|
1,570
|
|
Automatic
Appropriation |
180,098
|
83,167
|
11,380
|
836
|
95,383
|
23,144
|
-
|
-
|
23,144
|
60,023
|
11,380
|
836
|
72,239
|
|
Continuing Appropriation |
407,077
|
-
|
134,548
|
272,529
|
407,077
|
-
|
55,163
|
5,315
|
60,478
|
-
|
79,385
|
267,214
|
346,599
|
|
Unobligated
Allotment as of 12/31/11 |
405,577
|
-
|
133,048
|
272,529
|
407,577
|
-
|
55,163
|
5,315
|
60,478
|
-
|
77,885
|
267,214
|
345,099
|
|
Allotment
Releases in FY 2012 |
1,500
|
-
|
1,500
|
-
|
1,500
|
-
|
-
|
-
|
-
|
-
|
1,500
|
-
|
1,500
|
|
40,663,100
|
3,827,167
|
10,448,712
|
13,451,158
|
27,727,037
|
1,026,656
|
2,015,146
|
18,056
|
3,059,858
|
2,800,511
|
8,433,566
|
13,433,102
|
24,667,179
|
11.04%
|
|
Current Year
Budget |
34,616,992
|
3,827,167
|
9,181,640
|
8,672,122
|
21,680,929
|
1,026,656
|
1,306,230
|
9,839
|
2,342,725
|
2,800,511
|
7,875,410
|
8,662,283
|
19,338,204
|
|
Agency
Specific Budget |
33,242,378
|
3,482,071
|
8,974,060
|
8,622,122
|
21,078,253
|
879,003
|
1,166,482
|
8,996
|
2,054,481
|
2,603,068
|
7,807,578
|
8,613,126
|
19,023,772
|
|
Special
Purpose Funds |
45,466
|
45,466
|
-
|
-
|
45,466
|
63,823
|
-
|
-
|
63,823
|
(18,357)
|
-
|
-
|
(18,357)
|
|
Automatic
Appropriation |
1,329,148
|
299,630
|
207,580
|
50,000
|
557,210
|
83,830
|
139,748
|
843
|
224,421
|
215,800
|
67,832
|
49,157
|
332,789
|
|
Continuing Appropriation |
6,046,108
|
-
|
1,267,072
|
4,779,036
|
6,046,108
|
-
|
708,916
|
8,217
|
717,133
|
-
|
558,156
|
4,770,819
|
5,328,975
|
|
Unobligated
Allotment as of 12/31/11 |
6,046,108
|
-
|
1,267,072
|
4,779,036
|
6,046,108
|
-
|
708,916
|
8,217
|
717,133
|
-
|
558,156
|
4,770,819
|
5,328,975
|
|
Allotment
Releases in FY 2012 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,177,153
|
1,327,907
|
1,807,975
|
42,371
|
3,178,253
|
384,208
|
192,072
|
170,955
|
747,235
|
943,699
|
1,615,903
|
(128,584)
|
2,431,018
|
23.51%
|
|
Current Year
Budget |
2,979,018
|
1,327,907
|
1,611,202
|
41,009
|
2,980,118
|
384,208
|
156,065
|
170,240
|
710,513
|
943,699
|
1,455,137
|
(129,231)
|
2,269,605
|
|
Agency
Specific Budget |
2,836,893
|
1,186,922
|
1,608,962
|
41,009
|
2,836,893
|
330,924
|
155,550
|
12,377
|
498,851
|
855,998
|
1,453,412
|
28,632
|
2,338,042
|
|
Special
Purpose Funds |
42,556
|
42,556
|
-
|
-
|
42,556
|
26,435
|
-
|
-
|
26,435
|
16,121
|
-
|
-
|
16,121
|
|
Automatic
Appropriation |
99,569
|
98,429
|
2,240
|
-
|
100,669
|
26,849
|
515
|
157,863
|
185,227
|
71,580
|
1,725
|
(157,863)
|
(84,558)
|
|
Continuing Appropriation |
198,135
|
-
|
196,773
|
1,362
|
198,135
|
-
|
36,007
|
715
|
36,722
|
-
|
160,766
|
647
|
161,413
|
|
Unobligated
Allotment as of 12/31/11 |
198,135
|
-
|
196,773
|
1,362
|
198,135
|
-
|
36,007
|
715
|
36,722
|
-
|
160,766
|
647
|
161,413
|
|
Allotment
Releases in FY 2012 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,063,262
|
594,684
|
424,030
|
35,509
|
1,054,223
|
165,977
|
96,402
|
-
|
262,379
|
428,707
|
327,628
|
35,509
|
791,844
|
24,89%
|
|
Current Year
Budget |
1,052,453
|
594,684
|
413,221
|
35,509
|
1,043,414
|
162,175
|
94,839
|
-
|
257,014
|
432,509
|
318,382
|
35,509
|
786,400
|
|
Agency
Specific Budget |
997,439
|
539,670
|
413,221
|
35,509
|
988,400
|
141,748
|
94,839
|
-
|
236,587
|
397,922
|
318,382
|
35,509
|
751,813
|
|
Special
Purpose Funds |
4,507
|
4,507
|
-
|
-
|
4,507
|
7,300
|
-
|
-
|
7,300
|
(2,793)
|
-
|
-
|
(2,793)
|
|
Automatic
Appropriation |
50,507
|
50,507
|
-
|
-
|
50,507
|
13,127
|
-
|
-
|
13,127
|
37,380
|
-
|
-
|
37,380
|
|
Continuing Appropriation |
10,809
|
-
|
10,809
|
-
|
10,809
|
3,802
|
1,563
|
-
|
5,365
|
(3,802)
|
9,246
|
-
|
5,444
|
|
Unobligated
Allotment as of 12/31/11 |
10,809
|
-
|
10,809
|
-
|
10,809
|
598
|
1,563
|
-
|
2,161
|
(598)
|
9,246
|
-
|
8,648
|
|
Allotment
Releases in FY 2012 |
-
|
-
|
-
|
-
|
-
|
3,204
|
-
|
-
|
3,204
|
(3,204)
|
-
|
-
|
(3,204)
|
-
|
9,177,893
|
3,058,189
|
4,812,148
|
449,936
|
8,320,273
|
686,800
|
676,772
|
32,394
|
1,395,966
|
2,371,389
|
4,135,376
|
417,542
|
6,924,307
|
16.78%
|
|
Current Year
Budget |
8,234,746
|
3,058,189
|
3,946,614
|
372,323
|
7,377,126
|
686,547
|
446,497
|
27,152
|
1,160,196
|
2,371,642
|
3,500,117
|
345,171
|
6,216,930
|
|
Agency
Specific Budget |
6,700,992
|
2,795,734
|
2,834,015
|
367,844
|
5,997,593
|
625,190
|
438,181
|
27,152
|
1,090,523
|
2,170,544
|
2,395,834
|
340,692
|
4,907,070
|
|
Special
Purpose Funds |
18,024
|
12,524
|
5,500
|
-
|
18,024
|
7,808
|
-
|
-
|
7,808
|
4,716
|
5,500
|
-
|
10,216
|
|
Automatic
Appropriation |
1,515,730
|
249,931
|
1,107,099
|
4,479
|
1,361,509
|
53,549
|
8,316
|
-
|
61,865
|
196,382
|
1,098,783
|
4,479
|
1,299,644
|
|
Continuing Appropriation |
943,147
|
-
|
865,534
|
77,613
|
943,147
|
253
|
230,275
|
5,242
|
235,770
|
(253)
|
635,259
|
72,371
|
707,377
|
|
Unobligated
Allotment as of 12/31/11 |
925,847
|
-
|
848,234
|
77,613
|
925,847
|
253
|
225,275
|
5,242
|
230,770
|
(253)
|
622,959
|
72,371
|
695,077
|
|
Allotment
Releases in FY 2012 |
17,300
|
-
|
17,300
|
-
|
17,300
|
-
|
5,000
|
-
|
5,000
|
-
|
12,300
|
-
|
12,300
|
|
12,556,873 |
7,947,110 |
1,943,899 |
375,791 |
10,266,800 |
296,097 |
176,701 |
156,611 |
629,409 |
7,651,013 |
1,767,198 |
219,180 |
9,637,391 |
6.13% |
|
Current Year Budget |
12,375,032 |
7,947,110 |
1,771,950 |
365,899 |
10,084,959 |
296,097 |
157,163 |
2,668 |
455,928 |
7,651,013 |
1,614,787 |
363,231 |
9,629,031 |
|
Agency Specific
Budget |
11,601,459 |
7,755,342 |
1,771,950 |
365,899 |
9,893,191 |
273,024 |
157,163 |
2,668 |
432,855 |
7,482,318 |
1,614,787 |
363,231 |
9,460,336 |
|
Special Purpose
Funds |
22,659 |
22,659 |
22,657 |
(2,708) |
(2,708) |
25,365 |
25,365 |
|||||||
Automatic Appropriation |
750,916 |
169,111 |
169,111 |
25,781 |
25,781 |
143,330 |
143,330 |
|||||||
Continuing Appropriation |
181,841 |
171,949 |
9,892 |
181,841 |
19,538 |
153,943 |
173,481 |
152,411 |
(144,051) |
8,360 |
||||
Unobligated Allotment
as of 12/31/11 |
178,991 |
169,099 |
9,892 |
178,991 |
19,538 |
153,943 |
173,481 |
149,561 |
(144,051) |
5,510 |
||||
Allotment Releases
in FY 2012 |
2,850 |
2,850 |
2,850 |
2,850 |
2,850 |
|||||||||
2,251 |
1,625
|
607 |
19 |
2,251 |
431 |
91 |
522 |
1,194 |
516 |
19 |
1,729 |
23.19% |
||
Current Year Budget |
2,137 |
1,625 |
512 |
2,137 |
431 |
41 |
472 |
1,194 |
471 |
1,665 |
||||
Agency Specific
Budget |
2,137 |
1,625 |
512 |
2,137 |
431 |
41 |
472 |
1,194 |
471 |
1,665 |
||||
Special Purpose
Funds |
||||||||||||||
Automatic Appropriation |
||||||||||||||
Continuing Appropriation |
114 |
95 |
19 |
114 |
50 |
50 |
45 |
19 |
64 |
|||||
Unobligated Allotment
as of 12/31/11 |
114 |
95 |
19 |
114 |
50 |
50 |
45 |
19 |
64 |
|||||
Allotment Releases
in FY 2012 |
||||||||||||||
16,802,446 |
12,060,189 |
4,058,489 |
683,768 |
16,802,446 |
282,957 |
170,643 |
27,555 |
481,155 |
11,777,232 |
3,887,846 |
656,213 |
16,321,291 |
2.86% |
|
Current Year Budget |
16,000,769 |
12,060,189 |
3,661,950 |
278,630 |
16,000,769 |
282,957 |
154,740 |
21,276 |
458,973 |
11,777,232 |
3,507,210 |
257,254 |
15,541,796 |
|
Agency Specific
Budget |
15,075,891 |
11,135,311 |
3,661,950 |
278,630 |
15,075,891 |
210,868 |
154,740 |
21,276 |
386,884 |
10,924,443 |
3,507,210 |
257,354 |
14,689,007 |
|
Special Purpose
Funds |
286,473 |
286,473 |
286,473 |
58,631 |
58,631 |
227,842 |
227,842 |
|||||||
Automatic Appropriation |
638,405 |
638,405 |
638,405 |
13,458 |
13,458 |
624,947 |
624,947 |
|||||||
Continuing Appropriation |
801,677 |
396,539 |
405,138 |
801,677 |
15,903 |
6,279 |
22,182 |
380,636 |
398,859 |
779,495 |
||||
Unobligated Allotment
as of 12/31/11 |
801,677 |
396,539 |
405,138 |
801,677 |
15,903 |
6,279 |
22,182 |
380,636 |
398,859 |
779,495 |
||||
Allotment Releases
in FY 2012 |
||||||||||||||
830,097 |
658,556 |
156,841 |
14,700 |
830,097 |
193,595 |
24,298 |
26 |
217,919 |
464,961 |
132,543 |
14,674 |
612,178 |
26.25% |
|
Current Year Budget |
823,262 |
856,556 |
155,806 |
8,900 |
823,626 |
193,595 |
23,458 |
26 |
217,079 |
464,961 |
132,348 |
8,874 |
606,183 |
|
Agency Specific
Budget |
777,248 |
612,542 |
155,806 |
8,900 |
777,248 |
181,093 |
23,458 |
26 |
204,577 |
431,449 |
132,348 |
8,874 |
572,671 |
|
Special Purpose
Funds |
1,484 |
1,484 |
1,484 |
1,484 |
1,484 |
|||||||||
Automatic Appropriation |
44,530 |
44,530 |
44,530 |
12,502 |
12,502 |
32,028 |
32,028 |
|||||||
Continuing Appropriation |
6,835 |
1,035 |
5,800 |
6,835 |
840 |
840 |
195 |
5,800 |
5,995 |
|||||
Unobligated Allotment
as of 12/31/11 |
6,835 |
1,035 |
5,800 |
6,835 |
840 |
840 |
195 |
5,800 |
5,995 |
|||||
Allotment Releases
in FY 2012 |
||||||||||||||
7,210,844 |
6,473,248 |
328,243 |
409,353 |
7,210,844 |
1,310,775 |
58,974 |
45 |
1,369,794 |
5,162,473 |
269,269 |
409,308 |
5,841,050 |
19.00% |
|
Current Year Budget |
7,055,743 |
6,473,248 |
312,719 |
269,776 |
7,055,743 |
1,310,775 |
55,837 |
45 |
1,366,657 |
5,162,473 |
256,882 |
269,731 |
5,689,086 |
|
Agency Specific
Budget |
6,634,662 |
6,052,167 |
312,719 |
269,776 |
6,634,662 |
1,064,351 |
55,837 |
45 |
1,120,233 |
4,987,816 |
256,882 |
269,731 |
5,514,429 |
|
Special Purpose
Funds |
53,719 |
53,719 |
53,719 |
157,731 |
157,731 |
(104,012) |
(104,012) |
|||||||
Automatic Appropriation |
367,362 |
367,362 |
367,362 |
88,693 |
88,693 |
278,669 |
278,669 |
|||||||
Continuing Appropriation |
155,101 |
15,524 |
139,577 |
155,101 |
3,137 |
3,137 |
12,387 |
139,577 |
151,964 |
|||||
Unobligated Allotment
as of 12/31/11 |
155,101 |
15,524 |
139,577 |
155,101 |
3,137 |
3,137 |
12,387
|
139,577 |
151,964 |
|||||
Allotment Releases
in FY 2012 |
||||||||||||||
14,913,778 |
2,208,508 |
10,333,104 |
2,372,166 |
14,913,778 |
491,364 |
184,751 |
1,111,312 |
1,787,427 |
1,717,144 |
10,148,353 |
1,260,854 |
13,126,351 |
11.99% |
|
Current Year Budget |
10,180,485 |
2,004,167 |
8,164,318 |
12,000 |
10,180,485 |
448,303 |
43,607 |
491,910 |
1,555,864 |
8,120,711 |
12,000 |
9,688,575 |
||
Agency Specific
Budget |
10,026,978 |
1,850,660 |
8,164,318 |
12,000 |
10,026,978 |
387,302 |
43,607 |
430,909 |
1,463,358 |
8,120,711 |
12,000 |
9,596,069 |
||
Special Purpose
Funds |
27,310 |
27,310 |
27,310 |
26,180 |
26,180 |
1,130 |
1,130 |
|||||||
Automatic Appropriation |
126,197 |
126,197 |
126,197 |
34,821 |
34,821 |
91,376 |
91,376 |
|||||||
Continuing Appropriation |
4,733,293 |
204,341 |
2,168,786 |
2,360,166 |
4,733,293 |
43,061 |
141,144 |
1,111,312 |
1,295,517 |
161,280 |
2,027,642
|
1,248,854 |
3,437,776 |
|
Unobligated Allotment
as of 12/31/11 |
4,733,293 |
204,341 |
2,168,786 |
2,360,166 |
4,733,293 |
43,061 |
141,144 |
1,111,312 |
1,295,517 |
161,280 |
2,027,642 |
1,248,854 |
3,437,776 |
|
Allotment Releases
in FY 2012 |
||||||||||||||
1,977,403 |
1,145,081 |
520,973 |
311,349
|
1,977,403 |
299,799 |
63,719 |
18,558 |
382,076 |
845,282 |
457,254 |
292,791 |
1,595,327 |
19.32%
|
|
Current Year Budget |
1,356,860 |
1,145,081 |
192,490 |
19,289 |
1,356,860 |
299,799 |
46,695 |
16,122 |
362,616 |
845,282 |
145,795 |
3,167 |
994,244 |
|
Agency Specific
Budget |
1,308,746 |
1,100,134 |
192,490 |
16,122 |
1,308,746 |
298,938 |
46,695 |
16,122 |
361,755 |
801,196 |
145,795 |
946,991
|
||
Special Purpose
Funds |
||||||||||||||
Automatic Appropriation |
48,114 |
44,947 |
3,167 |
48,114 |
861 |
861 |
44,086 |
3,167 |
47,253
|
|||||
Continuing Appropriation |
620,543
|
328,483 |
292,060 |
620,543 |
17,024 |
2,436 |
19,460 |
311,459 |
289,624 |
601,083
|
||||
Unobligated Allotment
as of 12/31/11 |
620,543 |
328,483 |
292,060 |
620,543 |
17,024 |
2,436 |
19,460 |
311,459 |
289,624 |
601,083
|
||||
Allotment Releases
in FY 2012 |
||||||||||||||
297,446
|
198,577
|
86,169
|
12,700
|
297,446
|
53,329
|
18,898
|
91
|
72,318
|
145,248
|
67,271
|
12,609
|
225,128
|
24,31%
|
|
Current Year Budget |
290,074
|
198,577
|
78,797
|
12,700
|
290,074
|
53,329
|
13,436
|
91
|
66,856
|
145,248
|
65,361
|
12,609
|
223,218
|
|
Agency Specific
Budget |
273,100
|
181,603
|
78,797
|
12,700
|
273,100
|
44,640
|
13,436
|
91
|
58,167
|
136,963
|
65,361
|
12,609
|
214,933
|
|
Special Purpose
Funds |
291
|
291
|
291
|
4,496
|
4,496
|
(4,205)
|
(4,205)
|
|||||||
Automatic Appropriation |
16,683
|
16,683
|
16,683
|
4,193
|
4,193
|
12,490
|
12,490
|
|||||||
Continuing Appropriation |
7,372
|
7,372
|
7,372
|
5,462
|
5,462
|
1,910
|
1,910
|
|||||||
Unobligated Allotment
as of 12/31/11 |
7,372
|
7,372
|
7,372
|
5,462
|
5,462
|
1,910
|
1,910
|
|||||||
Allotment Releases
in FY 2012 |
||||||||||||||
Grand Total |
1,054,370,740
|
456,115,900
|
270,319,355
|
232,678,380
|
959,113,635
|
109,798,124
|
34,714,767
|
66,752,634
|
211,265,525
|
346,317,776
|
235,604,588
|
165,925,746
|
747,848,110
|
22.03%
|
Current Year Budget |
930,193,092
|
455,911,559
|
224,470,360
|
154,544,068
|
834,935,987
|
109,747,289
|
28,188,085
|
48,962,656
|
186,898,030
|
346,164,270
|
196,282,275
|
105,591,412
|
648,037,957
|
|
Agency Specific
Budget |
856,891,155
|
425,046,645
|
218,217,008
|
152,423,673
|
795,687,326
|
100,989,259
|
26,844,604
|
46,361,779
|
174,195,642
|
324,057,386
|
191,372,404
|
106,061,894
|
621,491,684
|
|
Special Purpose
Funds |
10,754,689
|
7,722,423
|
1,783,353
|
1,248,913
|
10,754,689
|
6,690,069
|
979,709
|
7,669,778
|
1,032,354
|
803,644
|
1,248,913
|
3,084,991
|
||
Automatic Appropriation |
62,547,248
|
23,142,491
|
4,469,999
|
881,482
|
28,493,972
|
2,067,961
|
363,772
|
2,600,877
|
5,032,610
|
21,074,530
|
4,106,227
|
(1,719,395)
|
23,461,362
|
|
Continuing Appropriation |
124,177,648
|
204,341
|
45,848,995
|
78,124,312
|
124,177,648
|
50,835
|
6,526,682
|
17,789,978
|
24,367,495
|
153,506
|
39,322,313
|
60,334,334
|
99,810,153
|
|
Unobligated Allotment
as of 12/31/11 |
116,153,949
|
204,341
|
44,000,902
|
71,948,706
|
116,153,949
|
47,631
|
6,499,087
|
17,455,044
|
24,001,762
|
156,710
|
37,501,815
|
54,493,662
|
92,152,187
|
|
Allotment Releases
in FY 2012 |
8,023,699
|
1,848,093
|
6,175,606
|
8,023,699
|
3,204
|
27,595
|
334,934
|
365,733
|
(3,204)
|
1,820,498
|
5,840,672
|
7,657,966
|
||
Notes: |
||||||||||||||
1) Sources of Data: DBM Report on Allotments and Department/Agencies' Reports on Obligations. The veracity and accuracy of data on actual obligations is the full responsibility of departments/agencies concerned. |
||||||||||||||
2) Financial Performance ratios are used to depict the performance of an enity i.e. as a tool to measure is obligation rate (or absorptive capacity) which is derived by comparing actual obligations against allotments. If calculated using straight-line method (i.e., without considering variable factors and seasonality of program and project implementation), the average obligation rate during Quarter 1 will approximate to 25% of the annual releases. The derived obligations rate may also be compared to past performances e.g. same period in the previous years (trend analysis) to be able to obtain a more conclusive gauge of the first quarter performance. |
||||||||||||||
3) Except National Commission on Indigenous Peoples, House of Representatives, Supreme Court of the Philippines and the Lower Courts, and Presidential Electoral Tribunal. |