STATEMENT OF ALLOTMENT, OBLIGATION AND BALANCES |
||||||||||||||
PARTICULARS |
FY 2013 ADJUSTED Appros |
AS OF SEPTEMBER
30, 2013 |
OBLIGATION RATE (In %) | |||||||||||
ALLOTMENT |
OBLIGATIONS
INCURRED |
UNOBLIGATED
BALANCES |
||||||||||||
PS |
MOOE |
CO |
Total |
PS |
MOOE |
CO |
Total |
PS |
MOOE |
CO |
Total |
|||
11,516,574 |
5,158,333 |
5,976,796 |
60,488 |
11,195,617 |
1,378,884 |
1,116,882 |
16,637 |
2,512,403 |
3,779,449 |
4,859,914 |
43,851 |
8,683,214 |
22.44% |
|
Current Year
Budget |
10,708,373 |
5,158,333 |
5,168,595 |
60,488 |
10,387,416 |
1,378,884 |
866,465 |
13,554 |
2,258,903 |
3,779,449 |
4,302,130 |
46,934 |
8,128,513 |
|
Agency
Specific Budget |
10,414,394 |
4,864,354 |
5,168,595 |
60,488 |
10,093,437 |
1,294,256 |
866,465 |
13,554 |
2,174,275 |
3,570,098 |
4,302,130 |
46,934 |
7,919,162 |
|
Special
Purpose Funds |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
Automatic
Appro |
293,979 |
293,979 |
- |
- |
293,979 |
84,628 |
- |
- |
84,628 |
209,351 |
- |
- |
209,351 |
|
Continuing Appro |
808,201 |
- |
808,201 |
- |
808,201 |
- |
250,417 |
3,083 |
253,500 |
- |
557,784 |
(3,083) |
554,701 |
|
Unobligated
Allotment as of 12/31/12 |
808,201 |
- |
808,201 |
- |
808,201 |
- |
250,417 |
3,083 |
253,500 |
- |
557,784 |
(3,083) |
554,701 |
|
Allotment
Releases in FY 2013 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
4,419,112 |
579,568 |
3,144,773 |
468,284 |
4,192,625 |
589,741 |
1,860,916 |
301,454 |
2,752,111 |
(10,173) |
1,283,857 |
166,830 |
1,440,514 |
65.64% |
|
Current Year
Budget |
3,035,525 |
579,568 |
1,931,929 |
297,541 |
2,809,038 |
589,741 |
1,327,402 |
216,001 |
2,133,144 |
(10,173) |
604,527 |
81,540 |
675,894 |
|
Agency
Specific Budget |
2,700,651 |
515,838 |
1,668,173 |
290,153 |
2,474,164 |
547,868 |
1,321,506 |
215,926 |
2,085,300 |
(32,030) |
346,667 |
74,227 |
388,864 |
|
Special
Purpose Funds |
77,104 |
26,602 |
50,414 |
88 |
77,104 |
9,565 |
- |
- |
9,565 |
17,037 |
50,414 |
88 |
67,539 |
|
Automatic
Appro |
257,770 |
37,128 |
213,342 |
7,300 |
257,770 |
32,308 |
5,896 |
75 |
38,279 |
4,820 |
207,446 |
7,225 |
219,491 |
|
Continuing Appro |
1,383,587 |
- |
1,212,844 |
170,743 |
1,383,587 |
- |
533,514 |
85,453 |
618,967 |
- |
679,330 |
85,290 |
764,620 |
|
Unobligated
Allotment as of 12/31/12 |
1,383,587 |
- |
1,212,844 |
170,743 |
1,383,587 |
- |
533,514 |
85,453 |
618,967 |
- |
679,330 |
85,290 |
764,620 |
|
Allotment
Releases in FY 2013 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
583,858 |
53,361 |
279,169 |
151,328 |
483,858 |
43,673 |
126,724 |
97,577 |
267,974 |
9,688 |
152,445 |
53,751 |
215,884 |
55.38% |
|
Current Year
Budget |
421,938 |
53,361 |
214,827 |
53,750 |
321,938 |
43,673 |
117,728 |
- |
161,401 |
9,688 |
97,099 |
53,750 |
160,537 |
|
Agency
Specific Budget |
416,575 |
47,998 |
214,827 |
53,750 |
316,575 |
39,440 |
117,728 |
- |
157,168 |
8,558 |
97,099 |
53,750 |
159,407 |
|
Special
Purpose Funds |
1,390 |
1,390 |
- |
- |
1,390 |
1,390 |
- |
- |
1,390 |
- |
- |
- |
- |
|
Automatic
Appro |
3,973 |
3,973 |
- |
- |
3,973 |
2,843 |
- |
- |
2,843 |
1,130 |
- |
- |
1,130 |
|
Continuing Appro |
161,920 |
- |
64,342 |
97,578 |
161,920 |
- |
8,996 |
97,577 |
106,573 |
- |
55,346 |
1 |
55,347 |
|
Unobligated
Allotment as of 12/31/12 |
61,920 |
- |
14,342 |
47,578 |
61,920 |
- |
8,996 |
47,577 |
56,573 |
- |
5,346 |
1 |
5,347 |
|
Allotment
Releases in FY 2013 |
100,000 |
- |
50,000 |
50,000 |
100,000 |
- |
- |
50,000 |
50,000 |
- |
50,000 |
- |
50,000 |
|
26,457,787 |
5,130,219 |
11,330,821 |
2,397,318 |
18,858,358 |
3,680,323 |
3,766,482 |
1,013,944 |
8,460,749 |
1,449,896 |
7,564,339 |
1,383,374 |
10,397,609 |
44.86% |
|
Current Year
Budget |
21,724,546 |
5,130,219 |
8,112,195 |
882,703 |
14,125,117 |
3,680,323 |
3,077,552 |
146,039 |
6,903,914 |
1,449,896 |
5,034,643 |
736,664 |
7,221,203 |
|
Agency
Specific Budget |
21,038,824 |
4,444,497 |
8,112,195 |
882,703 |
13,439,395 |
3,141,279 |
3,077,552 |
146,039 |
6,364,870 |
1,303,218 |
5,034,643 |
736,664 |
7,074,525 |
|
Special
Purpose Funds |
291,152 |
291,152 |
- |
- |
291,152 |
269,798 |
- |
- |
269,798 |
21,354 |
- |
- |
21,354 |
|
Automatic
Appro |
394,570 |
394,570 |
- |
- |
394,570 |
269,246 |
- |
- |
269,246 |
125,324 |
- |
- |
125,324 |
|
Continuing Appro |
4,733,241 |
- |
3,218,626 |
1,514,615 |
4,733,241 |
- |
688,930 |
867,905 |
1,556,835 |
- |
2,529,696 |
646,710 |
3,176,406 |
|
Unobligated
Allotment as of 12/31/12 |
4,733,241 |
- |
3,218,626 |
1,514,615 |
4,733,241 |
- |
688,930 |
867,905 |
1,556,835 |
- |
2,529,696 |
646,710 |
3,176,406 |
|
Allotment
Releases in FY 2013 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
||
73,482,492 |
3,903,290 |
22,244,284 |
42,163,222 |
68,310,796 |
2,826,764 |
16,073,011 |
34,464,655 |
53,364,430 |
1,076,526 |
6,171,273 |
7,698,567 |
14,946,366 |
78.12% |
|
Current Year
Budget |
65,613,568 |
3,903,290 |
20,446,452 |
36,092,130 |
60,441,872 |
2,826,764 |
14,972,010 |
30,301,602 |
48,100,376 |
1,076,526 |
5,474,442 |
5,790,528 |
12,341,496 |
|
Agency
Specific Budget |
64,474,099 |
3,481,412 |
19,960,674 |
36,017,537 |
59,459,623 |
2,506,884 |
14,757,941 |
30,232,841 |
47,497,666 |
974,528 |
5,202,733 |
5,784,696 |
11,961,957 |
|
Special
Purpose Funds |
419,330 |
109,026 |
300,304 |
10,000 |
419,330 |
105,887 |
171,531 |
10,000 |
287,418 |
3,139 |
128,773 |
- |
131,912 |
|
Automatic
Appro |
720,139 |
312,852 |
185,474 |
64,593 |
562,919 |
213,993 |
42,538 |
58,761 |
315,292 |
98,859 |
142,936 |
5,832 |
247,627 |
|
Continuing Appro |
7,868,924 |
- |
1,797,832 |
6,071,092 |
7,868,924 |
- |
1,101,001 |
4,163,053 |
5,264,054 |
- |
696,831 |
1,908,039 |
2,604,870 |
|
Unobligated
Allotment as of 12/31/12 |
5,367,320 |
- |
1,772,578 |
3,594,742 |
5,367,320 |
- |
1,076,474 |
2,292,140 |
3,368,614 |
- |
696,104 |
1,302,602 |
1,998,706 |
|
Allotment
Releases in FY 2013 |
2,501,604 |
- |
25,254 |
2,476,350 |
2,501,604 |
- |
24,527 |
1,870,913 |
1,895,440 |
- |
727 |
605,437 |
606,164 |
|
2,219,299 |
1,374,407 |
664,342 |
180,550 |
2,219,299 |
1,252,945 |
346,207 |
23,148 |
1,622,300 |
121,462 |
318,135 |
157,402 |
596,999 |
73.10% |
|
Current Year
Budget |
1,927,084 |
1,374,407 |
447,752 |
104,925 |
1,927,084 |
1,252,320 |
214,052 |
12,302 |
1,478,674 |
122,087 |
233,700 |
92,623 |
448,410 |
|
Agency
Specific Budget |
1,341,020 |
805,006 |
431,174 |
104,840 |
1,341,020 |
695,063 |
214,052 |
12,302 |
921,417 |
109,943 |
217,122 |
92,538 |
419,603 |
|
Special
Purpose Funds |
17,881 |
17,881 |
- |
- |
17,881 |
15,481 |
- |
- |
15,481 |
2,400 |
- |
- |
2,400 |
|
Automatic
Appro |
568,183 |
551,520 |
16,578 |
85 |
568,183 |
541,776 |
- |
- |
541,776 |
9,744 |
16,578 |
85 |
26,407 |
|
Continuing Appro |
292,215 |
- |
216,590 |
75,625 |
292,215 |
625 |
132,155 |
10,846 |
143,626 |
(625) |
84,435 |
64,779 |
148,589 |
|
Unobligated
Allotment as of 12/31/12 |
292,215 |
- |
216,590 |
75,625 |
292,215 |
625 |
132,155 |
10,846 |
143,626 |
(625) |
84,435 |
64,779 |
148,589 |
|
Allotment
Releases in FY 2013 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
294,542,593 |
222,071,495 |
46,001,056 |
20,989,241 |
289,061,792 |
147,398,446 |
15,795,459 |
19,175,810 |
182,369,715 |
74,673,049 |
30,205,597 |
1,813,431 |
106,692,077 |
63.09% |
|
Current Year
Budget |
268,190,232 |
222,071,495 |
30,315,920 |
10,322,016 |
262,709,431 |
147,372,588 |
13,521,671 |
3,324,967 |
164,219,226 |
74,698,907 |
16,794,249 |
6,997,049 |
98,490,205 |
|
Agency
Specific Budget |
232,595,221 |
187,135,389 |
30,065,378 |
9,913,653 |
227,114,420 |
129,275,853 |
13,514,547 |
3,284,966 |
146,075,366 |
57,859,536 |
16,550,831 |
6,628,687 |
81,039,054 |
|
Special
Purpose Funds |
16,264,566 |
16,167,939 |
19,770 |
76,857 |
16,264,566 |
6,289,379 |
7,124 |
40,001 |
6,336,504 |
9,878,560 |
12,646 |
36,856 |
9,928,062 |
|
Automatic
Appro |
19,330,445 |
18,768,167 |
230,772 |
331,506 |
19,330,445 |
11,807,356 |
- |
- |
11,807,356 |
6,960,811 |
230,772 |
331,506 |
7,523,089 |
|
Continuing Appro |
26,352,361 |
- |
15,685,136 |
10,667,225 |
26,352,361 |
25,858 |
2,273,788 |
15,850,843 |
18,150,489 |
(25,858) |
13,411,348 |
(5,183,618) |
8,201,872 |
|
Unobligated
Allotment as of 12/31/12 |
24,975,535 |
- |
15,664,027 |
9,311,508 |
24,975,535 |
25,858 |
2,264,837 |
15,802,032 |
18,092,727 |
(25,858) |
13,399,190 |
(6,490,524) |
6,882,808 |
|
Allotment
Releases in FY 2013 |
1,376,826 |
- |
21,109 |
1,355,717 |
1,376,826 |
- |
8,951 |
48,811 |
57,762 |
- |
12,158 |
1,306,906 |
1,319,064 |
|
36,589,548 |
26,155,757 |
6,968,662 |
3,451,561 |
36,575,980 |
14,142,245 |
2,913,697 |
354,437 |
17,410,379 |
12,013,512 |
4,054,965 |
3,097,124 |
19,165,601 |
47.60% |
|
Current Year
Budget |
36,186,969 |
26,155,757 |
6,613,462 |
3,404,182 |
36,173,401 |
14,130,338 |
2,794,505 |
323,190 |
17,248,033 |
12,025,419 |
3,818,957 |
3,080,992 |
18,925,368 |
|
Agency
Specific Budget |
32,809,515 |
22,963,885 |
6,430,861 |
3,401,182 |
32,795,928 |
12,333,980 |
2,629,400 |
319,925 |
15,283,305 |
10,629,905 |
3,801,461 |
3,081,257 |
17,512,623 |
|
Special
Purpose Funds |
1,200,875 |
1,015,393 |
182,482 |
3,000 |
1,200,875 |
753,221 |
163,155 |
3,265 |
919,641 |
262,172 |
19,327 |
(265) |
281,234 |
|
Automatic
Appro |
2,176,579 |
2,176,479 |
119 |
- |
2,176,598 |
1,043,137 |
1,950 |
- |
1,045,087 |
1,133,342 |
(1,831) |
- |
1,131,511 |
|
Continuing Appro |
402,579 |
- |
355,200 |
47,379 |
402,579 |
11,907 |
119,192 |
31,247 |
162,346 |
(11,907) |
236,008 |
16,132 |
240,233 |
|
Unobligated
Allotment as of 12/31/12 |
203,136 |
- |
189,257 |
13,879 |
203,136 |
11,605 |
70,090 |
31,247 |
112,942 |
(11,605) |
119,167 |
(17,368) |
90,194 |
|
Allotment
Releases in FY 2013 |
199,443 |
- |
165,943 |
33,500 |
199,443 |
302 |
49,102 |
- |
49,404 |
(302) |
116,841 |
33,500 |
150,039 |
|
4,916,426 |
319,752 |
1,056,435 |
202,735 |
1,578,922 |
235,301 |
414,438 |
62,613 |
712,352 |
84,451 |
641,997 |
140,122 |
866,570 |
45.12% |
|
Current Year
Budget |
4,377,016 |
319,752 |
609,753 |
110,007 |
1,039,512 |
235,301 |
255,177 |
36,781 |
527,259 |
84,451 |
354,576 |
73,226 |
512,253 |
|
Agency
Specific Budget |
3,254,847 |
284,760 |
330,300 |
59,777 |
674,837 |
210,619 |
225,547 |
1,471 |
437,637 |
74,141 |
104,753 |
58,306 |
237,200 |
|
Special
Purpose Funds |
26,349 |
6,349 |
- |
20,000 |
26,349 |
6,159 |
- |
20,000 |
26,159 |
190 |
- |
- |
190 |
|
Automatic
Appro |
1,095,820 |
28,643 |
279,453 |
30,230 |
338,326 |
18,523 |
29,630 |
15,310 |
63,463 |
10,120 |
249,823 |
14,920 |
274,863 |
|
Continuing Appro |
539,410 |
- |
446,682 |
92,728 |
539,410 |
- |
159,261 |
25,832 |
185,093 |
- |
287,421 |
66,896 |
354,317 |
|
Unobligated
Allotment as of 12/31/12 |
539,410 |
- |
446,682 |
92,728 |
539,410 |
- |
159,261 |
25,832 |
185,093 |
- |
287,421 |
66,896 |
354,317 |
|
Allotment
Releases in FY 2013 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
28,171,398 |
6,229,904 |
14,188,412 |
7,020,412 |
27,438,728 |
4,598,124 |
8,782,462 |
5,073,075 |
18,453,661 |
1,631,780 |
5,405,950 |
1,947,337 |
8,985,067 |
67.25% |
|
Current Year
Budget |
24,149,091 |
6,229,904 |
11,354,891 |
5,969,790 |
23,554,585 |
4,598,124 |
7,052,581 |
4,300,156 |
15,950,861 |
1,631,780 |
4,302,310 |
1,669,634 |
7,603,724 |
|
Agency
Specific Budget |
23,135,850 |
5,475,158 |
11,141,784 |
5,959,402 |
22,576,344 |
3,987,309 |
7,009,219 |
4,296,640 |
15,293,168 |
1,487,849 |
4,132,565 |
1,662,762 |
7,283,176 |
|
Special
Purpose Funds |
269,875 |
266,955 |
2,920 |
- |
269,875 |
264,614 |
699 |
- |
265,313 |
2,341 |
2,221 |
- |
4,562 |
|
Automatic
Appro |
743,366 |
487,791 |
210,187 |
10,388 |
708,366 |
346,201 |
42,663 |
3,516 |
392,380 |
141,590 |
167,524 |
6,872 |
315,986 |
|
Continuing Appro |
4,022,307 |
- |
2,833,521 |
1,050,622 |
3,884,143 |
- |
1,729,881 |
772,919 |
2,502,800 |
- |
1,103,640 |
277,703 |
1,381,343 |
|
Unobligated
Allotment as of 12/31/12 |
2,955,081 |
- |
1,929,299 |
1,025,782 |
2,955,081 |
- |
1,729,881 |
772,919 |
2,502,800 |
- |
199,418 |
252,863 |
452,281 |
|
Allotment
Releases in FY 2013 |
1,067,226 |
- |
904,222 |
24,840 |
929,062 |
- |
- |
- |
- |
- |
904,222 |
24,840 |
929,062 |
|
39,065,522 |
6,808,659 |
10,325,158 |
4,366,674 |
21,500,491 |
2,905,305 |
5,888,959 |
1,100,084 |
9,894,348 |
3,903,354 |
4,436,199 |
3,266,590 |
11,606,143 |
46.02% |
|
Current Year
Budget |
35,551,732 |
6,808,659 |
8,982,648 |
2,195,394 |
17,986,701 |
2,905,305 |
5,715,958 |
1,024,743 |
9,646,006 |
3,903,354 |
3,266,690 |
1,170,651 |
8,340,695 |
|
Agency
Specific Budget |
11,753,939 |
5,849,288 |
4,719,577 |
868,858 |
11,437,723 |
2,407,266 |
1,635,826 |
63,909 |
4,107,001 |
3,442,022 |
3,083,751 |
804,949 |
7,330,722 |
|
Special
Purpose Funds |
1,605,929 |
302,884 |
29,250 |
1,273,795 |
1,605,929 |
184,185 |
21,625 |
960,834 |
1,166,644 |
118,699 |
7,625 |
312,961 |
439,285 |
|
Automatic
Appro |
22,191,864 |
656,487 |
4,233,821 |
52,741 |
4,943,049 |
313,854 |
4,058,507 |
- |
4,372,361 |
342,633 |
175,314 |
52,741 |
570,688 |
|
Continuing Appro |
3,513,790 |
- |
1,342,510 |
2,171,280 |
3,513,790 |
- |
173,001 |
75,341 |
248,342 |
- |
1,169,509 |
2,095,939 |
3,265,448 |
|
Unobligated
Allotment as of 12/31/12 |
3,404,098 |
- |
1,324,285 |
2,079,813 |
3,404,098 |
- |
167,847 |
75,341 |
243,188 |
- |
1,156,438 |
2,004,472 |
3,160,910 |
|
Allotment
Releases in FY 2013 |
109,692 |
- |
18,225 |
91,467 |
109,692 |
- |
5,154 |
- |
5,154 |
- |
13,071 |
91,467 |
104,538 |
|
14,054,144 |
5,769,750 |
6,457,306 |
897,905 |
13,124,961 |
4,003,328 |
4,620,546 |
632,838 |
9,256,712 |
1,766,422 |
1,836,760 |
265,067 |
3,868,249 |
70.53% |
|
Current Year
Budget |
12,960,881 |
5,769,750 |
6,297,418 |
590,590 |
12,657,758 |
4,003,328 |
3,783,622 |
325,589 |
8,112,539 |
1,766,422 |
2,513,796 |
265,001 |
4,545,219 |
|
Agency
Specific Budget |
11,613,793 |
5,615,013 |
5,105,067 |
590,590 |
11,310,670 |
3,877,219 |
2,794,638 |
325,589 |
6,997,446 |
1,737,794 |
2,310,429 |
265,001 |
4,313,224 |
|
Special
Purpose Funds |
1,248,447 |
56,096 |
1,192,351 |
- |
1,248,447 |
53,347 |
988,984 |
- |
1,042,331 |
2,749 |
203,367 |
- |
206,116 |
|
Automatic
Appro |
98,641 |
98,641 |
- |
- |
98,641 |
72,762 |
- |
- |
72,762 |
25,879 |
- |
- |
25,879 |
|
Continuing Appro |
1,093,263 |
- |
159,888 |
307,315 |
467,203 |
- |
836,924 |
307,249 |
1,144,173 |
- |
(677,036) |
66 |
(676,970) |
|
Unobligated
Allotment as of 12/31/12 |
5,117 |
- |
5,055 |
62 |
5,117 |
- |
384 |
62 |
446 |
- |
4,671 |
- |
4,671 |
|
Allotment
Releases in FY 2013 |
1,088,146 |
- |
154,833 |
307,253 |
462,086 |
- |
836,540 |
307,187 |
1,143,727 |
- |
(681,707) |
66 |
(681,641) |
|
58,785,247 |
10,356,931 |
21,000,306 |
14,800,127 |
46,157,364 |
7,646,558 |
13,348,733 |
5,744,020 |
26,739,311 |
2,710,373 |
7,651,573 |
9,056,107 |
19,418,053 |
57.93% |
|
Current Year
Budget |
53,148,286 |
10,356,931 |
18,999,037 |
11,164,435 |
40,520,403 |
7,646,558 |
12,066,539 |
4,628,292 |
24,341,389 |
2,710,373 |
6,932,498 |
6,536,143 |
16,179,014 |
|
Agency
Specific Budget |
51,074,586 |
9,008,972 |
18,338,598 |
11,099,133 |
38,446,703 |
6,548,179 |
11,711,594 |
4,628,292 |
22,888,065 |
2,460,793 |
6,627,004 |
6,470,841 |
15,558,638 |
|
Special
Purpose Funds |
825,336 |
534,850 |
263,513 |
26,973 |
825,336 |
506,561 |
182,404 |
- |
688,965 |
28,289 |
81,109 |
26,973 |
136,371 |
|
Automatic
Appro |
1,248,364 |
813,109 |
396,926 |
38,329 |
1,248,364 |
591,818 |
172,541 |
- |
764,359 |
221,291 |
224,385 |
38,329 |
484,005 |
|
Continuing Appro |
5,636,961 |
- |
2,001,269 |
3,635,692 |
5,636,961 |
- |
1,282,194 |
1,115,728 |
2,397,922 |
- |
719,075 |
2,519,964 |
3,239,039 |
|
Unobligated
Allotment as of 12/31/12 |
3,386,931 |
- |
1,837,239 |
1,549,692 |
3,386,931 |
- |
871,955 |
1,054,812 |
1,926,767 |
- |
965,284 |
494,880 |
1,460,164 |
|
Allotment
Releases in FY 2013 |
2,250,030 |
- |
164,030 |
2,086,000 |
2,250,030 |
- |
410,239 |
60,916 |
471,155 |
- |
(246,209) |
2,025,084 |
1,778,875 |
|
132,874,999 |
107,374,689 |
18,593,232 |
5,395,712 |
131,363,633 |
81,386,558 |
9,282,477 |
300,416 |
90,969,451 |
25,988,131 |
9,310,755 |
5,095,296 |
40,394,182 |
69.25% |
|
Current Year
Budget |
129,813,817 |
107,374,689 |
18,137,516 |
2,790,246 |
128,302,451 |
81,386,558 |
9,071,184 |
88,730 |
90,546,472 |
25,988,131 |
9,066,332 |
2,701,516 |
37,755,979 |
|
Agency
Specific Budget |
93,880,638 |
72,280,970 |
18,011,328 |
2,779,826 |
93,072,124 |
53,905,795 |
9,047,652 |
78,849 |
63,032,296 |
18,375,175 |
8,963,676 |
2,700,977 |
30,039,828 |
|
Special
Purpose Funds |
34,750,155 |
34,710,695 |
29,040 |
10,420 |
34,750,155 |
27,206,410 |
23,532 |
9,881 |
27,239,823 |
7,504,285 |
5,508 |
539 |
7,510,332 |
|
Automatic
Appro |
1,183,024 |
383,024 |
97,148 |
- |
480,172 |
274,353 |
- |
- |
274,353 |
108,671 |
97,148 |
- |
205,819 |
|
Continuing Appro |
3,061,182 |
- |
455,716 |
2,605,466 |
3,061,182 |
- |
211,293 |
211,686 |
422,979 |
- |
244,423 |
2,393,780 |
2,638,203 |
|
Unobligated
Allotment as of 12/31/12 |
2,972,218 |
- |
453,209 |
2,519,009 |
2,972,218 |
- |
210,079 |
209,044 |
419,123 |
- |
243,130 |
2,309,965 |
2,553,095 |
|
Allotment
Releases in FY 2013 |
88,964 |
- |
2,507 |
86,457 |
88,964 |
- |
1,214 |
2,642 |
3,856 |
- |
1,293 |
83,815 |
85,108 |
|
12,556,762 |
8,693,133 |
3,324,141 |
505,636 |
12,522,910 |
6,389,784 |
2,115,184 |
52,048 |
8,557,016 |
2,303,349 |
1,208,957 |
453,588 |
3,965,894 |
68.33% |
|
Current Year Budget |
11,977,225 |
8,693,133 |
2,955,197 |
297,401 |
11,945,731 |
6,381,953 |
1,863,082 |
6,189 |
8,251,224 |
2,311,180 |
1,092,115 |
291,212 |
3,694,507 |
|
Agency Specific
Budget |
10,449,246 |
7,516,263 |
2,644,127 |
257,412 |
10,417,802 |
5,478,755 |
1,543,201 |
6,119 |
7,028,075 |
2,037,508 |
1,100,926 |
251,293 |
3,389,727 |
|
Special Purpose
Funds |
757,809 |
730,691 |
27,118 |
- |
757,809 |
669,233 |
81,069 |
- |
750,302 |
61,458 |
(53,951) |
- |
7,507 |
|
Automatic Appro |
770,170 |
446,179 |
283,952 |
39,989 |
770,120 |
233,965 |
238,812 |
70 |
472,847 |
212,214 |
45,140 |
39,919 |
297,273 |
|
Continuing Appro |
579,537 |
- |
368,944 |
208,235 |
577,179 |
7,831 |
252,102 |
45,859 |
305,792 |
(7,831) |
116,842 |
162,376 |
271,387 |
|
Unobligated Allotment
as of 12/31/12 |
473,429 |
- |
334,944 |
138,485 |
473,429 |
7,831 |
252,102 |
45,859 |
305,792 |
(7,831) |
82,842 |
92,626 |
167,637 |
|
Allotment Releases
in FY 2012 |
106,108 |
- |
34,000 |
69,750 |
103,750 |
- |
- |
- |
- |
- |
34,000 |
69,750 |
103,750 |
|
9,373,039 |
4,266,815 |
4,602,216 |
503,996 |
9,373,027 |
2,996,978 |
3,202,752 |
180,565 |
6,380,295 |
1,269,837 |
1,399,464 |
323,431 |
2,992,732 |
68.07% |
|
Current Year
Budget |
8,667,919 |
4,266,815 |
4,074,675 |
326,417 |
8,667,907 |
2,996,721 |
2,705,185 |
145,380 |
5,847,286 |
1,270,094 |
1,399,490 |
181,037 |
2,820,621 |
|
Agency
Specific Budget |
7,834,074 |
3,567,190 |
3,949,399 |
317,473 |
7,834,062 |
2,572,629 |
2,533,542 |
145,380 |
5,251,551 |
994,561 |
1,415,857 |
172,093 |
2,582,511 |
|
Special
Purpose Funds |
516,678 |
401,743 |
114,935 |
- |
516,678 |
236,582 |
156,393 |
- |
392,975 |
165,161 |
(41,458) |
- |
123,703 |
|
Automatic
Appro |
317,167 |
297,882 |
10,341 |
8,944 |
317,167 |
187,510 |
15,250 |
- |
202,760 |
110,372 |
(4,909) |
8,944 |
114,407 |
|
Continuing Appro |
705,120 |
- |
527,541 |
177,579 |
705,120 |
257 |
497,567 |
35,185 |
533,009 |
(257) |
29,974 |
142,394 |
172,111 |
|
Unobligated
Allotment as of 12/31/12 |
423,441 |
- |
291,082 |
132,359 |
423,441 |
257 |
433,827 |
35,185 |
469,269 |
(257) |
(142,745) |
97,174 |
(45,828) |
|
Allotment
Releases in FY 2013 |
281,679 |
- |
236,459 |
45,220 |
281,679 |
- |
63,740 |
- |
63,740 |
- |
172,719 |
45,220 |
217,939 |
|
157,230,386 |
100,733,027 |
22,918,025 |
28,557,720 |
152,208,772 |
85,215,102 |
16,202,635 |
267,572 |
101,685,309 |
15,517,925 |
6,715,390 |
28,290,148 |
50,523,463 |
66.81% |
|
Current Year
Budget |
136,745,970 |
100,733,027 |
21,181,473 |
9,831,470 |
131,745,970 |
85,215,102 |
15,304,311 |
132,745 |
100,652,158 |
15,517,925 |
5,877,162 |
9,698,725 |
31,098,812 |
|
Agency
Specific Budget |
80,420,311 |
55,143,916 |
19,848,285 |
428,110 |
75,420,311 |
41,915,076 |
14,504,365 |
132,745 |
56,552,186 |
13,228,840 |
5,343,920 |
295,365 |
18,868,125 |
|
Special
Purpose Funds |
45,411,321 |
45,397,321 |
6,000 |
8,000 |
45,411,321 |
43,158,271 |
6,000 |
- |
43,164,271 |
2,239,050 |
- |
8,000 |
2,247,050 |
|
Automatic
Appro |
10,914,338 |
191,790 |
1,327,188 |
9,395,360 |
10,914,338 |
141,755 |
793,946 |
- |
935,701 |
50,035 |
533,242 |
9,395,360 |
9,978,637 |
|
Continuing Appro |
20,484,416 |
- |
1,736,552 |
18,726,250 |
20,462,802 |
- |
898,324 |
134,827 |
1,033,151 |
- |
838,228 |
18,591,423 |
19,429,651 |
|
Unobligated
Allotment as of 12/31/12 |
20,449,660 |
- |
1,731,796 |
18,717,864 |
20,449,660 |
- |
898,324 |
134,827 |
1,033,151 |
- |
833,472 |
18,583,037 |
19,416,509 |
|
Allotment
Releases in FY 2013 |
34,756 |
- |
4,756 |
8,386 |
13,142 |
- |
- |
- |
- |
- |
4,756 |
8,386 |
13,142 |
|
227,856,083 |
6,053,321 |
11,604,775 |
198,412,037 |
216,070,133 |
4,300,529 |
5,960,634 |
140,376,842 |
150,638,005 |
1,752,792 |
5,644,141 |
58,035,195 |
65,432,128 |
69.72% |
|
Current Year
Budget |
177,137,339 |
6,053,321 |
8,676,918 |
150,621,150 |
165,351,389 |
4,300,529 |
4,920,746 |
107,329,704 |
116,550,979 |
1,752,792 |
3,756,172 |
43,291,446 |
48,800,410 |
|
Agency
Specific Budget |
155,517,533 |
4,163,189 |
6,365,707 |
139,987,170 |
150,516,066 |
3,481,501 |
4,583,022 |
100,937,615 |
109,002,138 |
681,688 |
1,782,685 |
39,049,555 |
41,513,928 |
|
Special
Purpose Funds |
7,810,452 |
1,363,952 |
- |
6,446,500 |
7,810,452 |
420,009 |
- |
3,071,783 |
3,491,792 |
943,943 |
- |
3,374,717 |
4,318,660 |
|
Automatic
Appro |
13,809,354 |
526,180 |
2,311,211 |
4,187,480 |
7,024,871 |
399,019 |
337,724 |
3,320,306 |
4,057,049 |
127,161 |
1,973,487 |
867,174 |
2,967,822 |
|
Continuing Appro |
50,718,744 |
- |
2,927,857 |
47,790,887 |
50,718,744 |
- |
1,039,888 |
33,047,138 |
34,087,026 |
- |
1,887,969 |
14,743,749 |
16,631,718 |
|
Unobligated
Allotment as of 12/31/12 |
39,286,923 |
- |
2,927,857 |
36,359,066 |
39,286,923 |
- |
1,039,888 |
26,961,591 |
28,001,479 |
- |
1,887,969 |
9,397,475 |
11,285,444 |
|
Allotment
Releases in FY 2013 |
11,431,821 |
- |
- |
11,431,821 |
11,431,821 |
- |
- |
6,085,547 |
6,085,547 |
- |
- |
5,346,274 |
5,346,274 |
|
12,197,848 |
3,023,010 |
7,516,961 |
1,651,700 |
12,191,671 |
2,401,230 |
4,827,745 |
908,939 |
8,137,914 |
621,780 |
2,689,216 |
742,761 |
4,053,757 |
66.75% |
|
Current Year
Budget |
10,932,027 |
3,023,010 |
6,773,247 |
1,129,593 |
10,925,850 |
2,401,230 |
4,646,458 |
344,209 |
7,391,897 |
621,780 |
2,126,789 |
785,384 |
3,533,953 |
|
Agency
Specific Budget |
9,915,265 |
2,038,639 |
6,741,168 |
1,129,281 |
9,909,088 |
1,531,440 |
4,584,997 |
344,209 |
6,460,646 |
507,199 |
2,156,171 |
785,072 |
3,448,442 |
|
Special
Purpose Funds |
762,903 |
762,903 |
- |
- |
762,903 |
696,328 |
32,848 |
- |
729,176 |
66,575 |
(32,848) |
- |
33,727 |
|
Automatic
Appro |
253,859 |
221,468 |
32,079 |
312 |
253,859 |
173,462 |
28,613 |
- |
202,075 |
48,006 |
3,466 |
312 |
51,784 |
|
Continuing Appro |
1,265,821 |
- |
743,714 |
522,107 |
1,265,821 |
- |
181,287 |
564,730 |
746,017 |
- |
562,427 |
(42,623) |
519,804 |
|
Unobligated
Allotment as of 12/31/12 |
1,261,721 |
- |
743,714 |
518,007 |
1,261,721 |
- |
166,174 |
564,730 |
730,904 |
- |
577,540 |
(46,723) |
530,817 |
|
Allotment
Releases in FY 2013 |
4,100 |
- |
- |
4,100 |
4,100 |
- |
15,113 |
- |
15,113 |
- |
(15,113) |
4,100 |
(11,013) |
|
62,779,619 |
1,240,411 |
60,648,510 |
271,972 |
62,160,893 |
885,256 |
39,482,570 |
87,154 |
40,454,980 |
355,155 |
21,165,940 |
184,818 |
21,705,913 |
65.08% |
|
Current Year
Budget |
58,246,885 |
1,240,411 |
56,378,161 |
9,587 |
57,628,159 |
885,117 |
36,346,242 |
3,535 |
37,234,894 |
355,294 |
20,031,919 |
6,052 |
20,393,265 |
|
Agency
Specific Budget |
56,333,858 |
1,077,638 |
54,631,880 |
5,614 |
55,715,132 |
762,504 |
35,090,578 |
2,817 |
35,855,899 |
315,134 |
19,541,302 |
2,797 |
19,859,233 |
|
Special
Purpose Funds |
1,496,573 |
69,039 |
1,425,827 |
1,707 |
1,496,573 |
54,812 |
1,015,255 |
- |
1,070,067 |
14,227 |
410,572 |
1,707 |
426,506 |
|
Automatic
Appro |
416,454 |
93,734 |
320,454 |
2,266 |
416,454 |
67,801 |
240,409 |
718 |
308,928 |
25,933 |
80,045 |
1,548 |
107,526 |
|
Continuing Appro |
4,532,734 |
- |
4,270,349 |
262,385 |
4,532,734 |
139 |
3,136,328 |
83,619 |
3,220,086 |
(139) |
1,134,021 |
178,766 |
1,312,648 |
|
Unobligated
Allotment as of 12/31/12 |
3,819,606 |
- |
3,699,771 |
119,835 |
3,819,606 |
139 |
3,061,578 |
46,362 |
3,108,079 |
(139) |
638,193 |
73,473 |
711,527 |
|
Allotment
Releases in FY 2013 |
713,128 |
- |
570,578 |
142,550 |
713,128 |
- |
74,750 |
37,257 |
112,007 |
- |
495,828 |
105,293 |
601,121 |
|
3,282,853 |
362,433 |
2,418,618 |
499,189 |
3,280,240 |
263,065 |
1,728,340 |
260,196 |
2,251,601 |
99,368 |
690,278 |
238,993 |
1,028,639 |
68.64% |
|
Current Year
Budget |
3,065,738 |
362,433 |
2,279,143 |
421,549 |
3,063,125 |
263,065 |
1,654,412 |
150,053 |
2,067,530 |
99,368 |
624,731 |
271,496 |
995,595 |
|
Agency
Specific Budget |
3,033,546 |
332,854 |
2,279,143 |
421,549 |
3,033,546 |
241,550 |
1,654,412 |
150,053 |
2,046,015 |
91,304 |
624,731 |
271,496 |
987,531 |
|
Special
Purpose Funds |
2,571 |
2,571 |
- |
- |
2,571 |
2,253 |
- |
- |
2,253 |
318 |
- |
- |
318 |
|
Automatic
Appro |
29,621 |
27,008 |
- |
- |
27,008 |
19,262 |
- |
- |
19,262 |
7,746 |
- |
- |
7,746 |
|
Continuing Appro |
217,115 |
- |
139,475 |
77,640 |
217,115 |
- |
73,928 |
110,143 |
184,071 |
- |
65,547 |
(32,503) |
33,044 |
|
Unobligated
Allotment as of 12/31/12 |
217,115 |
- |
139,475 |
77,640 |
217,115 |
- |
73,928 |
110,143 |
184,071 |
- |
65,547 |
(32,503) |
33,044 |
|
Allotment
Releases in FY 2013 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
4,099,563 |
1,376,186 |
1,838,944 |
807,851 |
4,022,981 |
1,011,507 |
1,086,436 |
212,383 |
2,310,326 |
364,679 |
752,508 |
595,468 |
1,712,655 |
57.43% |
|
Current Year
Budget |
3,904,265 |
1,376,186 |
1,710,635 |
740,862 |
3,827,683 |
1,011,507 |
1,013,735 |
181,259 |
2,206,501 |
364,679 |
696,900 |
559,603 |
1,621,182 |
|
Agency
Specific Budget |
3,651,510 |
1,238,481 |
1,672,167 |
740,862 |
3,651,510 |
902,528 |
981,420 |
180,985 |
2,064,933 |
335,953 |
690,747 |
559,877 |
1,586,577 |
|
Special
Purpose Funds |
53,596 |
37,546 |
16,050 |
- |
53,596 |
36,283 |
1,090 |
274 |
37,647 |
1,263 |
14,960 |
(274) |
15,949 |
|
Automatic
Appro |
199,159 |
100,159 |
22,418 |
- |
122,577 |
72,696 |
31,225 |
- |
103,921 |
27,463 |
(8,807) |
- |
18,656 |
|
Continuing Appro |
195,298 |
- |
128,309 |
66,989 |
195,298 |
- |
72,701 |
31,124 |
103,825 |
- |
55,608 |
35,865 |
91,473 |
|
Unobligated
Allotment as of 12/31/12 |
171,934 |
- |
104,945 |
66,989 |
171,934 |
- |
69,561 |
31,124 |
100,685 |
- |
35,384 |
35,865 |
71,249 |
|
Allotment
Releases in FY 2013 |
23,364 |
- |
23,364 |
- |
23,364 |
- |
3,140 |
- |
3,140 |
- |
20,224 |
- |
20,224 |
|
50,352,787 |
5,202,676 |
13,280,659 |
19,086,546 |
37,569,881 |
4,153,287 |
8,019,187 |
3,325,205 |
15,497,679 |
1,049,389 |
5,261,472 |
15,761,341 |
22,072,202 |
41.25% |
|
Current Year
Budget |
37,381,543 |
5,202,676 |
11,680,044 |
7,716,717 |
24,599,437 |
4,153,287 |
7,451,719 |
357,006 |
11,962,012 |
1,049,389 |
4,228,325 |
7,359,711 |
12,637,425 |
|
Agency
Specific Budget |
34,185,121 |
3,844,334 |
9,971,964 |
7,616,717 |
21,433,015 |
3,321,113 |
5,838,502 |
257,006 |
9,416,621 |
523,221 |
4,133,462 |
7,359,711 |
12,016,394 |
|
Special
Purpose Funds |
952,489 |
952,489 |
- |
- |
952,489 |
527,041 |
108 |
- |
527,149 |
425,448 |
(108) |
- |
425,340 |
|
Automatic
Appro |
2,243,933 |
405,853 |
1,708,080 |
100,000 |
2,213,933 |
305,133 |
1,613,109 |
100,000 |
2,018,242 |
100,720 |
94,971 |
- |
195,691 |
|
Continuing Appro |
12,971,244 |
- |
1,600,615 |
11,369,829 |
12,970,444 |
- |
567,468 |
2,968,199 |
3,535,667 |
- |
1,033,147 |
8,401,630 |
9,434,777 |
|
Unobligated
Allotment as of 12/31/12 |
10,929,271 |
- |
1,449,442 |
9,479,829 |
10,929,271 |
- |
567,468 |
2,968,199 |
3,535,667 |
- |
881,974 |
6,511,630 |
7,393,604 |
|
Allotment
Releases in FY 2013 |
2,041,973 |
- |
151,173 |
1,890,000 |
2,041,173 |
- |
- |
- |
- |
- |
151,173 |
1,890,000 |
2,041,173 |
|
6,689,862 |
1,638,493 |
4,677,700 |
373,669 |
6,689,862 |
982,265 |
2,206,388 |
72,374 |
3,261,027 |
656,288 |
2,471,312 |
301,295 |
3,428,835 |
48.75% |
|
Current Year
Budget |
5,256,320 |
1,638,493 |
3,457,172 |
160,655 |
5,256,320 |
981,885 |
1,684,819 |
72,278 |
2,738,982 |
656,288 |
1,772,353 |
88,377 |
2,517,338 |
|
Agency
Specific Budget |
4,959,736 |
1,394,219 |
3,405,305 |
160,212 |
4,959,736 |
849,239 |
1,684,819 |
72,278 |
2,606,336 |
544,980 |
1,720,486 |
87,934 |
2,353,400 |
|
Special
Purpose Funds |
123,704 |
123,704 |
- |
- |
123,704 |
66,301 |
- |
- |
66,301 |
57,403 |
- |
- |
57,403 |
|
Automatic
Appro |
172,880 |
120,570 |
51,867 |
443 |
172,880 |
66,345 |
- |
- |
66,345 |
54,225 |
51,867 |
443 |
106,535 |
|
Continuing Appro |
1,433,542 |
- |
1,220,528 |
213,014 |
1,433,542 |
380 |
521,569 |
96 |
522,045 |
(380) |
698,959 |
212,918 |
911,497 |
|
Unobligated
Allotment as of 12/31/12 |
1,083,190 |
- |
1,077,072 |
6,118 |
1,083,190 |
380 |
352,820 |
- |
353,200 |
(380) |
724,252 |
6,118 |
729,990 |
|
Allotment
Releases in FY 2013 |
350,352 |
- |
143,456 |
206,896 |
350,352 |
- |
168,749 |
96 |
168,845 |
- |
(25,293) |
206,800 |
181,507 |
|
1,595,720 |
679,576 |
495,136 |
377,598 |
1,552,310 |
522,698 |
373,526 |
259,183 |
1,155,407 |
156,878 |
121,610 |
118,415 |
396,903 |
74.43% |
|
Current Year
Budget |
1,348,118 |
679,576 |
471,164 |
153,968 |
1,304,708 |
522,698 |
349,540 |
36,501 |
908,739 |
156,878 |
121,624 |
117,467 |
395,969 |
|
Agency
Specific Budget |
1,252,238 |
591,846 |
466,164 |
153,968 |
1,211,978 |
452,081 |
348,839 |
36,501 |
837,421 |
139,765 |
117,325 |
117,467 |
374,557 |
|
Special
Purpose Funds |
35,985 |
30,985 |
5,000 |
- |
35,985 |
28,562 |
701 |
- |
29,263 |
2,423 |
4,299 |
- |
6,722 |
|
Automatic
Appro |
59,895 |
56,745 |
- |
- |
56,745 |
42,055 |
- |
- |
42,055 |
14,690 |
- |
- |
14,690 |
|
Continuing Appro |
247,602 |
- |
23,972 |
223,630 |
247,602 |
- |
23,986 |
222,682 |
246,668 |
- |
(14) |
948 |
934 |
|
Unobligated
Allotment as of 12/31/12 |
247,602 |
- |
23,972 |
223,630 |
247,602 |
- |
23,986 |
222,682 |
246,668 |
- |
(14) |
948 |
934 |
|
Allotment
Releases in FY 2013 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
14,039,430 |
3,854,750 |
8,022,073 |
1,897,164 |
13,773,987 |
2,859,153 |
3,482,119 |
1,162,668 |
7,503,940 |
995,597 |
4,539,954 |
734,496 |
6,270,047 |
54.48% |
|
Current Year
Budget |
11,527,731 |
3,854,750 |
6,081,322 |
1,326,216 |
11,262,288 |
2,852,765 |
2,583,664 |
993,435 |
6,429,864 |
1,001,985 |
3,497,658 |
332,781 |
4,832,424 |
|
Agency
Specific Budget |
9,455,661 |
3,353,476 |
4,547,077 |
1,309,331 |
9,209,884 |
2,475,509 |
1,884,413 |
981,335 |
5,341,257 |
877,967 |
2,662,664 |
327,996 |
3,868,627 |
|
Special
Purpose Funds |
367,717 |
231,702 |
134,615 |
1,400 |
367,717 |
156,039 |
126,544 |
- |
282,583 |
75,663 |
8,071 |
1,400 |
85,134 |
|
Automatic
Appro |
1,704,353 |
269,572 |
1,399,630 |
15,485 |
1,684,687 |
221,217 |
572,707 |
12,100 |
806,024 |
48,355 |
826,923 |
3,385 |
878,663 |
|
Continuing Appro |
2,511,699 |
- |
1,940,751 |
570,948 |
2,511,699 |
6,388 |
898,455 |
169,233 |
1,074,076 |
(6,388) |
1,042,296 |
401,715 |
1,437,623 |
|
Unobligated
Allotment as of 12/31/12 |
2,030,094 |
- |
1,467,473 |
562,621 |
2,030,094 |
6,388 |
591,902 |
165,216 |
763,506 |
(6,388) |
875,571 |
397,405 |
1,266,588 |
|
Allotment
Releases in FY 2013 |
481,605 |
- |
473,278 |
8,327 |
481,605 |
- |
306,553 |
4,017 |
310,570 |
- |
166,725 |
4,310 |
171,035 |
|
17,394,601 |
9,318,442 |
3,987,575 |
3,404,458 |
16,710,475 |
4,589,217 |
1,233,196 |
1,536,889 |
7,359,302 |
4,729,225 |
2,754,379 |
1,867,569 |
9,351,173 |
44.04% |
|
Current Year
Budget |
16,721,264 |
9,318,442 |
3,881,771 |
2,836,925 |
16,037,138 |
4,589,217 |
1,233,196 |
1,514,571 |
7,336,984 |
4,729,225 |
2,648,575 |
1,322,354 |
8,700,154 |
|
Agency
Specific Budget |
15,220,733 |
8,982,070 |
3,416,138 |
2,822,525 |
15,220,733 |
4,492,666 |
1,176,646 |
1,514,571 |
7,183,883 |
4,489,404 |
2,239,492 |
1,307,954 |
8,036,850 |
|
Special
Purpose Funds |
612,634 |
132,601 |
465,633 |
14,400 |
612,634 |
- |
56,550 |
- |
56,550 |
132,601 |
409,083 |
14,400 |
556,084 |
|
Automatic
Appro |
887,897 |
203,771 |
- |
- |
203,771 |
96,551 |
- |
- |
96,551 |
107,220 |
- |
- |
107,220 |
|
Continuing Appro |
673,337 |
- |
105,804 |
567,533 |
673,337 |
- |
- |
22,318 |
22,318 |
- |
105,804 |
545,215 |
651,019 |
|
Unobligated
Allotment as of 12/31/12 |
353,828 |
- |
72,903 |
280,925 |
353,828 |
- |
- |
22,318 |
22,318 |
- |
72,903 |
258,607 |
331,510 |
|
Allotment
Releases in FY 2013 |
319,509 |
- |
32,901 |
286,608 |
319,509 |
- |
- |
- |
- |
- |
32,901 |
286,608 |
319,509 |
|
2,408 |
1,625 |
782 |
1 |
2,408 |
1,097 |
247 |
- |
1,344 |
528 |
535 |
1 |
1,064 |
55.81% |
|
Current Year
Budget |
2,137 |
1,625 |
512 |
- |
2,137 |
1,097 |
154 |
- |
1,251 |
528 |
358 |
- |
886 |
|
Agency
Specific Budget |
2,137 |
1,625 |
512 |
- |
2,137 |
1,097 |
154 |
- |
1,251 |
528 |
358 |
- |
886 |
|
Special
Purpose Funds |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Automatic
Appro |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Continuing Appro |
271 |
- |
270 |
1 |
271 |
93 |
- |
93 |
- |
177 |
1 |
178 |
||
Unobligated
Allotment as of 12/31/12 |
271 |
- |
270 |
1 |
271 |
93 |
- |
93 |
- |
177 |
1 |
178 |
||
Allotment
Releases in FY 2013 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
21,376,437 |
14,435,188 |
6,680,231 |
261,018 |
21,376,437 |
10,655,179 |
2,261,756 |
110,528 |
13,027,463 |
3,780,009 |
4,418,475 |
150,490 |
8,348,974 |
60.94% |
|
Current Year
Budget |
18,442,609 |
14,435,188 |
3,746,403 |
261,018 |
18,442,609 |
10,655,179 |
2,189,286 |
78,825 |
12,923,290 |
3,780,009 |
1,557,117 |
182,193 |
5,519,319 |
|
Agency
Specific Budget |
17,016,240 |
13,008,819 |
3,746,403 |
261,018 |
17,016,240 |
10,012,725 |
2,189,286 |
78,825 |
12,280,836 |
2,996,094 |
1,557,117 |
182,193 |
4,735,404 |
|
Special
Purpose Funds |
661,620 |
661,620 |
- |
- |
661,620 |
39,099 |
- |
- |
39,099 |
622,521 |
- |
- |
622,521 |
|
Automatic
Appro |
764,749 |
764,749 |
- |
- |
764,749 |
603,355 |
- |
- |
603,355 |
161,394 |
- |
- |
161,394 |
|
Continuing Appro |
2,933,828 |
- |
2,933,828 |
- |
2,933,828 |
- |
72,470 |
31,703 |
104,173 |
- |
2,861,358 |
(31,703) |
2,829,655 |
|
Unobligated
Allotment as of 12/31/12 |
2,933,828 |
- |
2,933,828 |
-
|
2,933,828 |
- |
72,470 |
31,703 |
104,173 |
- |
2,861,358 |
(31,703) |
2,829,655 |
|
Allotment
Releases in FY 2013 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
1,016,123 |
837,876 |
172,208 |
6,039 |
1,016,123 |
683,616 |
88,946 |
1,762 |
774,324 |
154,260 |
83,262 |
4,277 |
241,799 |
76.20% |
|
Current Year
Budget |
1,016,123 |
837,876 |
172,208 |
6,039 |
1,016,123 |
682,922 |
88,946 |
223 |
772,091 |
154,954 |
83,262 |
5,816 |
244,032 |
|
Agency
Specific Budget |
934,679 |
756,432 |
172,208 |
6,039 |
934,679 |
631,558 |
88,946 |
223 |
720,727 |
124,874 |
83,262 |
5,816 |
213,952 |
|
Special
Purpose Funds |
23,187 |
23,187 |
- |
- |
23,187 |
16,348 |
- |
- |
16,348 |
6,839 |
- |
- |
6,839 |
|
Automatic
Appro |
58,257 |
58,257 |
- |
- |
58,257 |
35,016 |
- |
- |
35,016 |
23,241 |
- |
- |
23,241 |
|
Continuing Appro |
- |
- |
- |
- |
- |
694 |
- |
1,539 |
2,233 |
(694) |
- |
(1,539) |
(2,233) |
|
Unobligated
Allotment as of 12/31/12 |
- |
- |
- |
- |
- |
694 |
- |
1,539 |
2,233 |
(694) |
- |
(1,539) |
(2,233) |
|
Allotment
Releases in FY 2013 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
9,119,144 |
7,833,588 |
867,828 |
417,728 |
9,119,144 |
3,993,537 |
172,599 |
81,073 |
4,247,209 |
3,840,051 |
695,229 |
336,655 |
4,871,935 |
46.57% |
|
Current Year
Budget |
8,349,637 |
7,833,588 |
312,719 |
203,330 |
8,349,637 |
3,993,537 |
134,360 |
42,710 |
4,170,607 |
3,840,051 |
178,359 |
160,620 |
4,179,030 |
|
Agency
Specific Budget |
7,645,389 |
7,129,340 |
312,719 |
203,330 |
7,645,389 |
3,595,355 |
134,360 |
42,710 |
3,772,425 |
3,533,985 |
178,359 |
160,620 |
3,872,964 |
|
Special
Purpose Funds |
246,561 |
246,561 |
- |
- |
246,561 |
142,040 |
- |
- |
142,040 |
104,521 |
- |
- |
104,521 |
|
Automatic
Appro |
457,687 |
457,687 |
- |
- |
457,687 |
256,142 |
- |
- |
256,142 |
201,545 |
- |
- |
201,545 |
|
Continuing Appro |
769,507 |
- |
555,109 |
214,398 |
769,507 |
- |
38,239 |
38,363 |
76,602 |
- |
516,870 |
176,035 |
692,905 |
|
Unobligated
Allotment as of 12/31/12 |
769,507 |
- |
555,109 |
214,398 |
769,507 |
- |
38,239 |
38,363 |
76,602 |
- |
516,870 |
176,035 |
692,905 |
|
Allotment
Releases in FY 2013 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
18,803,432 |
5,054,333 |
13,747,099 |
2,000 |
18,803,432 |
3,212,972 |
5,619,960 |
4,121,979 |
12,954,911 |
1,841,361 |
8,127,139 |
(4,119,979) |
5,848,521 |
68.90% |
|
Current Year
Budget |
8,482,923 |
5,054,333 |
3,426,590 |
2,000 |
8,482,923 |
2,866,567 |
1,576,911 |
- |
4,443,478 |
2,187,766 |
1,849,679 |
2,000 |
4,039,445 |
|
Agency
Specific Budget |
8,265,743 |
4,837,153 |
3,426,590 |
2,000 |
8,265,743 |
2,696,509 |
1,576,911 |
- |
4,273,420 |
2,140,644 |
1,849,679 |
2,000 |
3,992,323 |
|
Special
Purpose Funds |
66,425 |
66,425 |
- |
- |
66,425 |
67,004 |
- |
- |
67,004 |
(579) |
- |
- |
(579) |
|
Automatic
Appro |
150,755 |
150,755 |
- |
- |
150,755 |
103,054 |
- |
- |
103,054 |
47,701 |
- |
- |
47,701 |
|
Continuing Appro |
10,320,509 |
- |
10,320,509 |
- |
10,320,509 |
346,405 |
4,043,049 |
4,121,979 |
8,511,433 |
(346,405) |
6,277,460 |
(4,121,979) |
1,809,076 |
|
Unobligated
Allotment as of 12/31/12 |
10,320,509 |
- |
10,320,509 |
- |
10,320,509 |
346,405 |
4,043,049 |
4,121,979 |
8,511,433 |
(346,405) |
6,277,460 |
(4,121,979) |
1,809,076 |
|
Allotment
Releases in FY 2013 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
1,992,970 |
1,448,586 |
459,268 |
85,116 |
1,992,970 |
1,111,657 |
125,375 |
32,327 |
1,269,359 |
336,929 |
333,893 |
52,789 |
723,611 |
63.69% |
|
Current Year
Budget |
1,729,431 |
1,448,586 |
195,729 |
85,116 |
1,729,431 |
1,109,972 |
119,694 |
22,664 |
1,252,330 |
338,614 |
76,035 |
62,452 |
477,101 |
|
Agency
Specific Budget |
1,666,400 |
1,386,570 |
195,729 |
84,101 |
1,666,400 |
1,052,861 |
119,694 |
19,427 |
1,191,982 |
333,709 |
76,035 |
64,674 |
474,418 |
|
Special
Purpose Funds |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
Automatic
Appro |
63,031 |
62,016 |
- |
1,015 |
63,031 |
57,111 |
- |
3,237 |
60,348 |
4,905 |
- |
(2,222) |
2,683 |
|
Continuing Appro |
263,539 |
- |
263,539 |
- |
263,539 |
1,685 |
5,681 |
9,663 |
17,029 |
(1,685) |
257,858 |
(9,663) |
246,510 |
|
Unobligated
Allotment as of 12/31/12 |
263,539 |
- |
263,539 |
- |
263,539 |
1,685 |
5,681 |
9,663 |
17,029 |
(1,685) |
257,858 |
(9,663) |
246,510 |
|
Allotment
Releases in FY 2013 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
324,428 |
249,761 |
73,023 |
1,644 |
324,428 |
182,255 |
61,089 |
565 |
243,909 |
67,506 |
11,934 |
1,079 |
80,519 |
75.18% |
|
Current Year
Budget |
321,068 |
249,761 |
69,663 |
1,644 |
321,068 |
182,255 |
58,240 |
565 |
241,060 |
67,506 |
11,423 |
1,079 |
80,008 |
|
Agency
Specific Budget |
298,188 |
226,881 |
69,663 |
1,644 |
298,188 |
164,714 |
58,240 |
565 |
223,519 |
62,167 |
11,423 |
1,079 |
74,669 |
|
Special
Purpose Funds |
2,164 |
2,164 |
- |
- |
2,164 |
2,164 |
- |
- |
2,164 |
- |
- |
- |
- |
|
Automatic
Appro |
20,716 |
20,716 |
- |
- |
20,716 |
15,377 |
- |
- |
15,377 |
5,339 |
- |
- |
5,339 |
|
Continuing Appro |
3,360 |
- |
3,360 |
- |
3,360 |
- |
2,849 |
- |
2,849 |
- |
511 |
- |
511 |
|
Unobligated
Allotment as of 12/31/12 |
3,360 |
- |
3,360 |
- |
3,360 |
- |
2,849 |
- |
2,849 |
- |
511 |
- |
511 |
|
Allotment
Releases in FY 2013 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
GRAND TOTAL |
1,359,762,494 |
577,589,345 |
335,566,524 |
359,668,639 |
1,272,824,508 |
408,498,579 |
182,587,677 |
221,410,960 |
812,497,216 |
169,090,766 |
152,978,847 |
138,257,679 |
460,327,292 |
63.83% |
Current Year
Budget |
1,189,065,330 |
577,589,345 |
275,157,141 |
250,169,854 |
1,102,916,340 |
408,096,410 |
160,761,146 |
156,153,798 |
725,011,354 |
169,492,935 |
114,395,995 |
940,016,056 |
377,904,986 |
|
Agency
Specific Budget |
988,561,560 |
443,363,475 |
257,560,879 |
227,990,248 |
928,914,602 |
307,402,420 |
149,500,014 |
148,523,667 |
605,426,101 |
135,961,055 |
108,060,865 |
79,466,581 |
323,488,501 |
|
Special
Purpose Funds |
116,902,778 |
104,744,416 |
4,265,222 |
7,893,140 |
116,902,778 |
81,984,366 |
3,035,612 |
4,116,038 |
89,136,016 |
22,760,050 |
1,229,610 |
3,777,102 |
27,766,762 |
|
Automatic
Appro |
83,600,992 |
29,481,454 |
13,331,040 |
14,286,466 |
57,098,960 |
18,709,624 |
8,225,520 |
3,514,093 |
30,449,237 |
10,771,830 |
5,105,520 |
10,772,373 |
26,649,723 |
|
Continuing Appro |
170,697,164 |
- |
60,409,383 |
109,498,785 |
169,908,168 |
402,169 |
21,826,531 |
65,257,162 |
87,485,862 |
(402,169) |
38,582,852 |
44,241,623 |
82,422,306 |
|
Unobligated
Allotment as of 12/31/12 |
146,126,838 |
- |
57,233,295 |
88,893,543 |
146,126,838 |
401,867 |
19,858,759 |
56,789,776 |
77,050,402 |
(401,867) |
37,374,536 |
32,103,767 |
69,076,436 |
|
Allotment
Releases in FY 2013 |
24,570,326 |
- |
3,176,088 |
20,605,242 |
23,781,330 |
302 |
1,967,772 |
8,467,386 |
10,435,460 |
(302) |
1,208,316 |
12,137,856 |
13,345,870 |
|
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 entity i.e., as a tool to measure
the progress for achieving targeted goals. One of these measures 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 as of September
30 will approximate to 75% of the annual releases. The derived obligation
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 semester performance. |
||||||||||||||
3) For agencies without SAOB as of September 30, latest submission were still posted, as follows: COP-House of Representatives; SUCs in Region VIII who were affected by typhoon "Yolanda"; SUCS -University of the Philippines System;
SUCS - Basilan State College; SUCS-Sulu State College; DOF-Bureau of Internal Revenue; DOF-Securities and Exchange Commission; DFA-UNESCO National Commission of the Philippines; DFA-Technical Cooperation Council
of the Philippines; DILG-National Police Commission; NEDA-National Statistical Coordination Board; PCOO-News and Informations Bureau; OEO-Climate Change Commission; OEO-National Anti-Poverty Commission;
OEO-National Commission on Muslim Filipinos; Autonomous Region in Muslim Mindanao; Commission on Audit
|