STATEMENT OF ALLOTMENT, OBLIGATION AND BALANCES ( FINAL ) |
|||||||||||||||
PARTICULARS |
FY 2013 ADJUSTED Appros |
AS OF DECEMBER,
2013 |
OBLIGATION RATE (In %) | ||||||||||||
ALLOTMENT |
OBLIGATIONS
INCURRED |
UNOBLIGATED
BALANCES |
|||||||||||||
PS |
MOOE |
CO |
Total |
PS |
MOOE |
CO |
Total |
PS |
MOOE |
CO |
Total |
||||
11,013,704 |
5,213,397 |
5,447,904 |
166,139 |
10,827,440 |
5,120,677 |
4,988,509 |
139,375 |
10,248,561 |
92,720 |
459,395 |
26,764 |
578,879 |
94.65% |
||
Current Year
Budget |
10,738,943 |
5,213,397 |
5,178,794 |
160,488 |
10,552,679 |
5,120,677 |
4,719,401 |
128,527 |
9,968,605 |
92,720 |
459,393 |
31,961 |
584,074 |
||
Agency
Specific Budget |
10,414,394 |
4,888,848 |
5,178,794 |
160,488 |
10,228,130 |
4,814,207 |
4,719,401 |
128,527 |
9,662,135 |
74,641 |
459,393 |
31,961 |
565,995 |
||
Special
Purpose Funds |
30,570 |
30,570 |
- |
- |
30,570 |
29,057 |
- |
- |
29,057 |
1,513 |
- |
- |
1,513 |
||
Automatic
Appro |
293,979 |
293,979 |
- |
- |
293,979 |
277,413 |
- |
- |
277,413 |
16,566 |
- |
- |
16,566 |
||
Continuing Appro |
274,761 |
- |
269,110 |
5,651 |
274,761 |
- |
269,108 |
10,848 |
279,956 |
- |
2 |
-5,197 |
-5,195 |
||
Unobligated
Allotment as of 12/31/12 |
274,761 |
- |
269,110 |
5,651 |
274,761 |
- |
269,108 |
10,848 |
279,956 |
- |
2 |
-5,197 |
-5,195 |
||
Allotment
Releases in FY 2013 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
||
4,240,854 |
604,677 |
3,165,621 |
470,556 |
4,240,854 |
610,522 |
1,601,296 |
115,464 |
2,327,282 |
-5,845 |
1,564,325 |
355,092 |
1,913,572 |
54.88% |
||
Current Year
Budget |
2,863,913 |
604,677 |
1,959,782 |
299,454 |
2,863,913 |
610,522 |
1,307,270 |
92,941 |
2,010,733 |
-5,845 |
652,512 |
206,513 |
853,180 |
||
Agency
Specific Budget |
2,697,651 |
520,045 |
1,880,153 |
297,453 |
2,697,651 |
525,890 |
1,236,561 |
92,139 |
1,854,590 |
-5,845 |
643,592 |
205,314 |
843,061 |
||
Special
Purpose Funds |
131,714 |
51,711 |
78,002 |
2,001 |
131,714 |
51,711 |
69,083 |
802 |
121,596 |
- |
8,919 |
1,199 |
10,118 |
||
Automatic
Appro |
34,548 |
32,921 |
1,627 |
- |
34,548 |
32,921 |
1,626 |
- |
34,547 |
- |
1 |
- |
1 |
||
Continuing Appro |
<1,376,941 |
- |
1,205,839 |
171,102 |
1,376,941 |
- |
294,026 |
22,523 |
316,549 |
- |
911,813 |
148,579 |
1,060,392 |
||
Unobligated
Allotment as of 12/31/12 |
1,376,941 |
- |
1,205,839 |
171,102 |
1,376,941 |
- |
294,026 |
22,523 |
316,549 |
- |
911,813 |
148,579 |
1,060,392 |
||
Allotment
Releases in FY 2013 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
||
484,387 |
57,906 |
275,153 |
151,328 |
484,387 |
57,745 |
172,022 |
100,772 |
330,539 |
161 |
103,131 |
50,556 |
153,848 |
68.24% |
||
Current Year
Budget |
322,467 |
57,906 |
210,811 |
53,750 |
322,467 |
57,745 |
160,274 |
3,195 |
221,214 |
161 |
50,537 |
50,555 |
101,253 |
||
Agency
Specific Budget |
316,575 |
52,014 |
210,811 |
53,750 |
316,575 |
52,014 |
160,274 |
3,195 |
215,483 |
- |
50,537 |
50,555 |
101,092 |
||
Special
Purpose Funds |
1,919 |
1,919 |
- |
- |
1,919 |
1,916 |
- |
- |
1,916 |
3 |
- |
- |
3 |
||
Automatic
Appro |
3,973 |
3,973 |
- |
- |
3,973 |
3,815 |
- |
- |
3,815 |
158 |
- |
- |
158 |
||
Continuing Appro |
161,920 |
- |
64,342 |
97,578 |
161,920 |
- |
11,748 |
97,577 |
109,325 |
- |
52,594 |
1 |
52,595 |
||
Unobligated
Allotment as of 12/31/12 |
61,920 |
- |
14,342 |
47,578 |
61,920 |
- |
11,748 |
47,577 |
59,325 |
- |
2,594 |
1 |
2,595 |
||
Allotment
Releases in FY 2013 |
100,000 |
- |
50,000 |
50,000 |
100,000 |
- |
- |
50,000 |
50,000 |
- |
50,000 |
- |
50,000 |
||
19,072,053 |
5,341,557 |
11,330,821 |
2,397,318 |
19,069,696 |
5,299,520 |
6,863,119 |
1,269,528 |
13,432,167 |
42,037 |
4,467,702 |
1,127,790 |
5,637,529 |
70.44% |
||
Current Year
Budget |
14,338,812 |
5,341,557 |
8,112,195 |
882,703 |
14,336,455 |
5,299,520 |
5,757,496 |
169,857 |
11,226,873 |
42,037 |
2,354,699 |
712,846 |
3,109,582 |
||
Agency
Specific Budget |
13,441,752 |
4,444,497 |
8,112,195 |
882,703 |
13,439,395 |
4,440,507 |
5,757,496 |
169,857 |
10,367,860 |
3,990 |
2,354,699 |
712,846 |
3,071,535 |
||
Special
Purpose Funds |
502,490 |
502,490 |
- |
- |
502,490 |
506,480 |
- |
- |
506,480 |
-3,990 |
- |
- |
-3,990 |
||
Automatic
Appro |
394,570 |
394,570 |
- |
- |
394,570 |
352,533 |
- |
- |
352,533 |
42,037 |
- |
- |
42,037 |
||
Continuing Appro |
4,733,241 |
- |
3,218,626 |
1,514,615 |
4,733,241 |
- |
1,105,623 |
1,099,671 |
2,205,294 |
- |
2,113,003 |
414,944 |
2,527,947 |
||
Unobligated
Allotment as of 12/31/12 |
4,733,241 |
- |
3,218,626 |
1,514,615 |
4,733,241 |
- |
1,105,623 |
1,099,671 |
2,205,294 |
- |
2,113,003 |
414,944 |
2,527,947 |
||
Allotment
Releases in FY 2013 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
||
74,531,961 |
4,150,913 |
22,546,447 |
45,727,438 |
72,424,798 |
4,054,608 |
19,955,052 |
42,368,628 |
66,378,288 |
96,305 |
2,591,395 |
3,358,810 |
6,046,510 |
91.65% |
||
Current Year
Budget |
67,405,133 |
4,150,913 |
21,151,410 |
39,995,647 |
65,297,970 |
4,054,608 |
18,741,866 |
36,723,613 |
59,520,087 |
96,305 |
2,409,544 |
3,272,034 |
5,777,883 |
||
Agency
Specific Budget |
64,262,781 |
3,485,873 |
19,557,302 |
39,269,663 |
62,312,838 |
3,421,272 |
18,419,784 |
36,595,862 |
58,436,918 |
64,601 |
1,137,518 |
2,673,801 |
3,875,920 |
||
Special
Purpose Funds |
2,368,111 |
352,087 |
1,408,984 |
607,040 |
2,368,111 |
348,020 |
180,438 |
10,000 |
538,458 |
4,067 |
1,228,546 |
597,040 |
1,829,653 |
||
Automatic
Appro |
774,241 |
312,953 |
185,124 |
118,944 |
617,021 |
285,316 |
141,644 |
117,751 |
544,711 |
27,637 |
43,480 |
1,193 |
72,310 |
||
Continuing Appro |
7,126,828 |
- |
1,395,037 |
5,731,791 |
7,126,828 |
- |
1,213,186 |
5,645,015 |
6,858,201 |
- |
181,851 |
86,776 |
268,627 |
||
Unobligated
Allotment as of 12/31/12 |
4,624,924 |
- |
1,369,783 |
3,255,141 |
4,624,924 |
- |
1,213,186 |
3,242,039 |
4,455,225 |
- |
156,597 |
13,102 |
169,699 |
||
Allotment
Releases in FY 2013 |
2,501,904 |
- |
25,254 |
2,476,650 |
2,501,904 |
- |
- |
2,402,976 |
2,402,976 |
- |
25,254 |
73,674 |
98,928 |
||
2,877,860 |
1,705,217 |
603,559 |
569,084 |
2,877,860 |
1,037,362 |
481,657 |
597,479 |
2,116,498 |
667,855 |
121,902 |
-28,395 |
761,362 |
73.54% |
||
Current Year
Budget |
2,585,645 |
1,705,217 |
386,969 |
493,459 |
2,585,645 |
1,037,362 |
352,657 |
491,437 |
1,881,456 |
667,855 |
34,312 |
2,022 |
704,189 |
||
Agency
Specific Budget |
1,465,911 |
953,249 |
369,344 |
143,318 |
1,465,911 |
948,499 |
335,032 |
141,308 |
1,424,839 |
4,750 |
34,312 |
2,010 |
41,072 |
||
Special
Purpose Funds |
383,778 |
33,778 |
- |
350,000 |
383,778 |
33,059 |
- |
350,000 |
383,059 |
719 |
- |
- |
719 |
||
Automatic
Appro |
735,956 |
718,190 |
17,625 |
141 |
735,956 |
55,804 |
17,625 |
129 |
73,558 |
662,386 |
- |
12 |
662,398 |
||
Continuing Appro |
292,215 |
- |
216,590 |
75,625 |
292,215 |
- |
129,000 |
106,042 |
235,042 |
- |
87,590 |
-30,417 |
57,173 |
||
Unobligated
Allotment as of 12/31/12 |
292,215 |
- |
216,590 |
75,625 |
292,215 |
- |
129,000 |
106,042 |
235,042 |
- |
87,590 |
-30,417 |
57,173 |
||
Allotment
Releases in FY 2013 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
||
299,820,300 |
231,704,127 |
45,049,623 |
22,095,407 |
298,849,157 |
229,569,000 |
27,528,555 |
23,690,000 |
280,787,555 |
2,135,127 |
17,521,068 |
-1,594,593 |
18,061,602 |
93.96% |
||
Current Year
Budget |
273,467,749 |
231,704,127 |
29,364,297 |
11,428,182 |
272,496,606 |
229,569,000 |
23,218,555 |
10,894,690 |
263,682,245 |
2,135,127 |
6,145,742 |
533,492 |
8,814,361 |
||
Agency
Specific Budget |
227,991,588 |
187,131,609 |
28,901,775 |
10,987,061 |
227,020,445 |
186,473,712 |
22,757,044 |
10,736,774 |
219,967,530 |
657,897 |
6,144,731 |
250,287 |
7,052,915 |
||
Special
Purpose Funds |
25,471,406 |
25,349,321 |
19,770 |
102,315 |
25,471,406 |
25,347,344 |
18,813 |
85,490 |
25,451,647 |
1,977 |
957 |
16,825 |
19,759 |
||
Automatic
Appro |
20,004,755 |
19,223,197 |
442,752 |
338,806 |
20,004,755 |
17,747,944 |
442,698 |
72,426 |
18,263,068 |
1,475,253 |
54 |
266,380 |
1,741,687 |
||
Continuing Appro |
26,352,551 |
- |
15,685,326 |
10,667,225 |
26,352,551 |
- |
4,310,000 |
12,795,310 |
17,105,310 |
- |
11,375,326 |
-2,128,085 |
9,247,241 |
||
Unobligated
Allotment as of 12/31/12 |
24,975,725 |
- |
15,664,217 |
9,311,508 |
24,975,725 |
- |
4,288,891 |
11,439,593 |
15,728,484 |
- |
11,375,326 |
-2,128,085 |
9,247,241 |
||
Allotment
Releases in FY 2013 |
1,376,826 |
- |
21,109 |
1,355,717 |
1,376,826 |
- |
21,109 |
1,355,717 |
1,376,826 |
- |
- |
- |
- |
||
37,845,200 |
27,291,202 |
6,883,817 |
3,655,463 |
37,830,482 |
27,182,493 |
6,603,948 |
3,510,604 |
37,297,045 |
108,709 |
279,869 |
144,859 |
533,437 |
98.59% |
||
Current Year
Budget |
37,236,554 |
27,291,202 |
6,539,326 |
3,406,037 |
37,236,565 |
27,182,493 |
6,346,796 |
3,279,219 |
36,808,508 |
108,709 |
192,530 |
126,818 |
428,057 |
||
Agency
Specific Budget |
32,795,933 |
23,034,981 |
6,357,915 |
3,403,037 |
32,795,933 |
23,004,739 |
6,177,765 |
3,277,525 |
32,460,029 |
30,242 |
180,150 |
125,512 |
335,904 |
||
Special
Purpose Funds |
2,236,358 |
2,051,958 |
181,411 |
3,000 |
2,236,369 |
2,016,524 |
169,031 |
1,694 |
2,187,249 |
35,434 |
12,380 |
1,306 |
49,120 |
||
Automatic
Appro |
2,204,263 |
2,204,263 |
- |
- |
2,204,263 |
2,161,230 |
- |
- |
2,161,230 |
43,033 |
- |
- |
43,033 |
||
Continuing Appro |
608,646 |
- |
344,491 |
249,426 |
593,917 |
- |
257,152 |
231,385 |
488,537 |
- |
87,339 |
18,041 |
105,380 |
||
Unobligated
Allotment as of 12/31/12 |
219,203 |
- |
178,548 |
25,926 |
204,474 |
- |
117,722 |
14,087 |
131,809 |
- |
60,826 |
11,839 |
72,665 |
||
Allotment
Releases in FY 2013 |
389,443 |
- |
165,943 |
223,500 |
389,443 |
- |
139,430 |
217,298 |
356,728 |
- |
26,513 |
6,202 |
32,715 |
||
4,919,556 |
336,075 |
1,042,392 |
203,585 |
1,582,052 |
334,874 |
773,218 |
122,832 |
1,230,924 |
1,201 |
269,174 |
80,753 |
351,128 |
77.81% |
||
Current Year
Budget |
4,380,146 |
336,075 |
595,710 |
110,857 |
1,042,642 |
334,874 |
595,710 |
87,861 |
1,018,445 |
1,201 |
- |
22,996 |
24,197 |
||
Agency
Specific Budget |
3,254,847 |
297,953 |
317,107 |
59,777 |
674,837 |
297,952 |
317,107 |
55,674 |
670,733 |
1 |
- |
4,103 |
4,104 |
||
Special
Purpose Funds |
29,479 |
9,479 |
- |
20,000 |
29,479 |
9,265 |
- |
5,932 |
15,197 |
214 |
- |
14,068 |
14,282 |
||
Automatic
Appro |
1,095,820 |
28,643 |
278,603 |
31,080 |
338,326 |
27,657 |
278,603 |
26,255 |
332,515 |
986 |
- |
4,825 |
5,811 |
||
Continuing Appro |
539,410 |
- |
446,682 |
92,728 |
539,410 |
- |
177,508 |
34,971 |
212,479 |
- |
269,174 |
57,757 |
326,931 |
||
Unobligated
Allotment as of 12/31/12 |
539,410 |
- |
446,682 |
92,728 |
539,410 |
- |
177,508 |
34,971 |
212,479 |
- |
269,174 |
57,757 |
326,931 |
||
Allotment
Releases in FY 2013 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
||
29,122,484 |
6,693,214 |
13,867,652 |
7,163,214 |
27,724,080 |
6,658,354 |
12,015,989 |
6,583,738 |
25,258,081 |
34,860 |
1,851,663 |
579,476 |
2,465,999 |
91.11% |
||
Current Year
Budget |
25,073,246 |
6,693,214 |
11,035,452 |
6,101,984 |
23,830,650 |
6,658,354 |
9,681,850 |
5,582,364 |
21,922,568 |
34,860 |
1,353,602 |
519,620 |
1,908,082 |
||
Agency
Specific Budget |
23,844,191 |
5,741,004 |
10,809,213 |
6,051,378 |
22,601,595 |
5,729,172 |
9,528,892 |
5,540,435 |
20,798,499 |
11,832 |
1,280,321 |
510,943 |
1,803,096 |
||
Special
Purpose Funds |
469,164 |
464,414 |
3,425 |
1,325 |
469,164 |
455,564 |
3,382 |
1,194 |
460,140 |
8,850 |
43 |
131 |
9,024 |
||
Automatic
Appro |
759,891 |
487,796 |
222,814 |
49,281 |
759,891 |
473,618 |
149,576 |
40,735 |
663,929 |
14,178 |
73,238 |
8,546 |
95,962 |
||
Continuing Appro |
4,049,238 |
- |
2,832,200 |
1,061,230 |
3,893,430 |
- |
2,334,139 |
1,001,374 |
3,335,513 |
- |
498,061 |
59,856 |
557,917 |
||
Unobligated
Allotment as of 12/31/12 |
2,982,012 |
- |
1,945,622 |
1,036,390 |
2,982,012 |
- |
1,504,765 |
976,534 |
2,481,299 |
- |
440,857 |
59,856 |
500,713 |
||
Allotment
Releases in FY 2013 |
1,067,226 |
- |
886,578 |
24,840 |
911,418 |
- |
829,374 |
24,840 |
854,214 |
- |
57,204 |
- |
57,204 |
||
41,254,605 |
6,976,125 |
14,038,989 |
5,214,620 |
26,229,734 |
6,843,443 |
11,940,445 |
4,350,852 |
23,134,740 |
132,682 |
2,098,544 |
863,768 |
3,094,994 |
88.2% |
||
Current Year
Budget |
37,724,892 |
6,976,125 |
12,642,036 |
3,081,860 |
22,700,021 |
6,843,443 |
11,421,344 |
2,622,328 |
20,887,115 |
132,682 |
1,220,692 |
459,532 |
1,812,906 |
||
Agency
Specific Budget |
12,888,457 |
5,851,129 |
4,717,734 |
1,751,996 |
12,320,859 |
5,759,017 |
3,541,782 |
1,643,425 |
10,944,224 |
92,112 |
1,175,952 |
108,571 |
1,376,635 |
||
Special
Purpose Funds |
1,755,346 |
448,762 |
29,461 |
1,277,123 |
1,755,346 |
431,372 |
20,300 |
954,773 |
1,406,445 |
17,390 |
9,161 |
322,350 |
348,901 |
||
Automatic
Appro |
23,081,089 |
676,234 |
7,894,841 |
52,741 |
8,623,816 |
653,054 |
7,859,262 |
24,130 |
8,536,446 |
23,180 |
35,579 |
28,611 |
87,370 |
||
Continuing Appro |
3,529,713 |
- |
1,396,953 |
2,132,760 |
3,529,713 |
- |
519,101 |
1,728,524 |
2,247,625 |
- |
877,852 |
404,236 |
1,282,088 |
||
Unobligated
Allotment as of 12/31/12 |
3,420,021 |
- |
1,321,261 |
2,098,760 |
3,420,021 |
- |
458,272 |
1,694,524 |
2,152,796 |
- |
862,989 |
404,236 |
1,267,225 |
||
Allotment
Releases in FY 2013 |
109,692 |
- |
75,692 |
34,000 |
109,692 |
- |
60,829 |
34,000 |
94,829 |
- |
14,863 |
- |
14,863 |
||
14,848,677 |
5,793,477 |
7,796,189 |
1,180,388 |
14,770,054 |
5,566,385 |
6,693,093 |
1,073,837 |
13,333,315 |
227,092 |
1,103,096 |
106,551 |
1,436,739 |
90.27% |
||
Current Year
Budget |
12,984,921 |
5,793,477 |
6,297,618 |
815,203 |
12,906,298 |
5,566,385 |
5,556,626 |
708,718 |
11,831,729 |
227,092 |
740,992 |
106,485 |
1,074,569 |
||
Agency
Specific Budget |
11,613,793 |
5,614,758 |
5,105,267 |
815,145 |
11,535,170 |
5,388,149 |
4,408,876 |
708,660 |
10,505,685 |
226,609 |
696,391 |
106,485 |
1,029,485 |
||
Special
Purpose Funds |
1,272,429 |
80,078 |
1,192,351 |
- |
1,272,429 |
80,068 |
1,147,750 |
- |
1,227,818 |
10 |
44,601 |
- |
44,611 |
||
Automatic
Appro |
98,699 |
98,641 |
- |
58 |
98,699 |
98,168 |
- |
58 |
98,226 |
473 |
- |
- |
473 |
||
Continuing Appro |
1,863,756 |
- |
1,498,571 |
365,185 |
1,863,756 |
- |
1,136,467 |
365,119 |
1,501,586 |
- |
362,104 |
66 |
362,170 |
||
Unobligated
Allotment as of 12/31/12 |
1,344,670 |
- |
1,343,738 |
932 |
1,344,670 |
- |
981,634 |
932 |
982,566 |
- |
362,104 |
- |
362,104 |
||
Allotment
Releases in FY 2013 |
519,086 |
- |
154,833 |
364,253 |
519,086 |
- |
154,833 |
364,187 |
519,020 |
- |
- |
66 |
66 |
||
48,970,868 |
11,463,896 |
21,079,830 |
16,427,141 |
48,970,867 |
11,322,997 |
18,658,026 |
11,269,727 |
41,250,750 |
140,899 |
2,421,804 |
5,157,414 |
7,720,117 |
84.24% |
||
Current Year
Budget |
42,257,234 |
11,463,896 |
18,871,931 |
11,921,406 |
42,257,233 |
11,322,997 |
16,992,757 |
7,972,051 |
36,287,805 |
140,899 |
1,879,174 |
3,949,355 |
5,969,428 |
||
Agency
Specific Budget |
39,446,703 |
9,379,273 |
18,189,886 |
11,877,543 |
39,446,702 |
9,300,422 |
16,545,865 |
7,971,189 |
33,817,476 |
78,851 |
1,644,021 |
3,906,354 |
5,629,226 |
||
Special
Purpose Funds |
1,558,741 |
1,269,105 |
284,102 |
5,534 |
1,558,741 |
1,234,863 |
255,603 |
862 |
1,491,328 |
34,242 |
28,499 |
4,672 |
67,413 |
||
Automatic
Appro |
1,251,790 |
815,518 |
397,943 |
38,329 |
1,251,790 |
787,712 |
191,289 |
- |
979,001 |
27,806 |
206,654 |
38,329 |
272,789 |
||
Continuing Appro |
6,713,634 |
- |
2,207,899 |
4,505,735 |
6,713,634 |
- |
1,665,269 |
3,297,676 |
4,962,945 |
- |
542,630 |
1,208,059 |
1,750,689 |
||
Unobligated
Allotment as of 12/31/12 |
3,539,604 |
- |
1,943,869 |
1,595,735 |
3,539,604 |
- |
1,401,239 |
387,676 |
1,788,915 |
- |
542,630 |
1,208,059 |
1,750,689 |
||
Allotment
Releases in FY 2013 |
3,174,030 |
- |
264,030 |
2,910,000 |
3,174,030 |
- |
264,030 |
2,910,000 |
3,174,030 |
- |
- |
- |
- |
||
141,204,961 |
114,091,928 |
16,649,851 |
9,877,569 |
140,619,348 |
113,996,791 |
15,074,989 |
2,431,724 |
131,503,504 |
95,137 |
1,574,862 |
7,445,845 |
9,115,844 |
93.52% |
||
Current Year
Budget |
137,942,028 |
114,091,928 |
16,031,433 |
7,233,054 |
137,356,415 |
113,996,791 |
14,601,874 |
547,517 |
129,146,182 |
95,137 |
1,429,559 |
6,685,537 |
8,210,233 |
||
Agency
Specific Budget |
95,399,830 |
72,451,986 |
15,843,033 |
7,104,810 |
95,399,829 |
72,443,149 |
14,510,930 |
537,052 |
87,491,131 |
8,837 |
1,332,103 |
6,567,758 |
7,908,698 |
||
Special
Purpose Funds |
41,357,393 |
41,255,721 |
91,252 |
10,420 |
41,357,393 |
41,192,749 |
90,944 |
9,881 |
41,293,574 |
62,972 |
308 |
539 |
63,819 |
||
Automatic
Appro |
1,184,805 |
384,221 |
97,148 |
117,824 |
599,193 |
360,893 |
- |
584 |
361,477 |
23,328 |
97,148 |
117,240 |
237,716 |
||
Continuing Appro |
3,262,933 |
- |
618,418 |
2,644,515 |
3,262,933 |
- |
473,115 |
1,884,207 |
2,357,322 |
- |
145,303 |
760,308 |
905,611 |
||
Unobligated
Allotment as of 12/31/12 |
3,173,969 |
- |
615,911 |
2,558,058 |
3,173,969 |
- |
471,844 |
1,884,207 |
2,356,051 |
- |
144,067 |
673,851 |
817,918 |
||
Allotment
Releases in FY 2013 |
88,964 |
- |
2,507 |
86,457 |
88,964 |
- |
1,271 |
- |
1,271 |
- |
1,236 |
86,457 |
87,693 |
||
13,192,982 |
9,369,383 |
3,289,532 |
531,154 |
13,190,069 |
9,203,510 |
3,098,598 |
285,090 |
12,587,198 |
165,873 |
190,934 |
246,064 |
602,871 |
95.43% |
||
Current Year Budget |
12,613,445 |
9,369,383 |
2,920,588 |
320,769 |
12,610,740 |
9,203,510 |
2,757,210 |
165,041 |
12,125,761 |
165,873 |
163,378 |
155,728 |
484,979 |
||
Agency Specific
Budget |
10,427,707 |
7,618,233 |
2,539,502 |
267,317 |
10,425,052 |
7,591,030 |
2,388,945 |
143,685 |
10,123,660 |
27,203 |
150,557 |
123,632 |
301,392 |
||
Special Purpose
Funds |
1,359,302 |
1,298,849 |
60,453 |
- |
1,359,302 |
1,187,190 |
52,255 |
- |
1,239,445 |
111,659 |
8,198 |
- |
119,857 |
||
Automatic Appro |
826,436 |
452,301 |
320,633 |
53,452 |
826,386 |
425,290 |
316,010 |
21,356 |
762,656 |
27,011 |
4,623 |
32,096 |
63,730 |
||
Continuing Appro |
579,537 |
- |
368,944 |
210,385 |
579,329 |
- |
341,388 |
120,049 |
461,437 |
- |
27,556 |
90,336 |
117,892 |
||
Unobligated Allotment
as of 12/31/12 |
473,429 |
- |
334,944 |
138,485 |
473,429 |
- |
307,388 |
52,292 |
359,680 |
- |
27,556 |
86,193 |
113,749 |
||
Allotment Releases
in FY 2013 |
106,108 |
- |
34,000 |
71,900 |
105,900 |
- |
34,000 |
67,757 |
101,757 |
- |
- |
4,143 |
4,143 |
||
9,555,513 |
4,443,087 |
4,606,763 |
505,648 |
9,555,498 |
4,371,935 |
4,294,560 |
471,146 |
9,137,641 |
71,152 |
312,203 |
34,502 |
417,857 |
95.63% |
||
Current Year
Budget |
8,850,393 |
4,443,087 |
4,079,222 |
328,069 |
8,850,378 |
4,371,935 |
3,857,433 |
305,741 |
8,535,109 |
71,152 |
221,789 |
22,328 |
315,269 |
||
Agency
Specific Budget |
7,833,904 |
3,560,833 |
3,953,946 |
319,125 |
7,833,904 |
3,564,461 |
3,714,890 |
296,797 |
7,576,148 |
-3,628 |
239,056 |
22,328 |
257,756 |
||
Special
Purpose Funds |
695,837 |
580,902 |
114,935 |
- |
695,837 |
485,910 |
121,793 |
- |
607,703 |
94,992 |
-6,858 |
- |
88,134 |
||
Automatic
Appro |
320,652 |
301,352 |
10,341 |
8,944 |
320,637 |
321,564 |
20,750 |
8,944 |
351,258 |
-20,212 |
-10,409 |
- |
-30,621 |
||
Continuing Appro |
705,120 |
- |
527,541 |
177,579 |
705,120 |
- |
437,127 |
165,405 |
602,532 |
- |
90,414 |
12,174 |
102,588 |
||
Unobligated
Allotment as of 12/31/12 |
423,441 |
- |
291,082 |
132,359 |
423,441 |
- |
271,394 |
120,185 |
391,579 |
- |
19,688 |
12,174 |
31,862 |
||
Allotment
Releases in FY 2013 |
281,679 |
- |
236,459 |
45,220 |
281,679 |
- |
165,733 |
45,220 |
210,953 |
- |
70,726 |
- |
70,726 |
||
168,008,730 |
111,831,665 |
23,829,843 |
32,325,607 |
167,987,115 |
111,400,227 |
22,609,583 |
9,332,188 |
143,341,998 |
431,438 |
1,220,260 |
22,993,419 |
24,645,117 |
85.33% |
||
Current Year
Budget |
147,524,314 |
111,831,665 |
22,156,291 |
13,536,357 |
147,524,313 |
111,400,227 |
21,089,642 |
4,039,652 |
136,529,521 |
431,438 |
1,066,649 |
9,496,705 |
10,994,792 |
||
Agency
Specific Budget |
79,832,001 |
55,131,861 |
20,567,142 |
4,132,997 |
79,832,000 |
54,722,193 |
19,827,772 |
4,034,749 |
78,584,714 |
409,668 |
739,370 |
98,248 |
1,247,286 |
||
Special
Purpose Funds |
56,521,972 |
56,507,972 |
6,000 |
8,000 |
56,521,972 |
56,489,039 |
6,000 |
4,903 |
56,499,942 |
18,933 |
- |
3,097 |
22,030 |
||
Automatic
Appro |
11,170,341 |
191,832 |
1,583,149 |
9,395,360 |
11,170,341 |
188,995 |
1,255,870 |
- |
1,444,865 |
2,837 |
327,279 |
9,395,360 |
9,725,476 |
||
Continuing Appro |
20,484,416 |
- |
1,673,552 |
18,789,250 |
20,462,802 |
- |
1,519,941 |
5,292,536 |
6,812,477 |
- |
153,611 |
13,496,714 |
13,650,325 |
||
Unobligated
Allotment as of 12/31/12 |
20,449,660 |
- |
1,668,796 |
18,780,864 |
20,449,660 |
- |
1,519,941 |
5,284,150 |
6,804,091 |
- |
148,855 |
13,496,714 |
13,645,569 |
||
Allotment
Releases in FY 2013 |
34,756 |
- |
4,756 |
8,386 |
13,142 |
- |
- |
8,386 |
8,386 |
- |
4,756 |
- |
4,756 |
||
230,536,981 |
6,887,315 |
14,818,405 |
199,735,322 |
221,441,042 |
6,672,872 |
10,283,881 |
183,652,818 |
200,609,571 |
214,443 |
4,534,524 |
16,082,504 |
20,831,471 |
90.59% |
||
Current Year
Budget |
181,408,893 |
6,887,315 |
9,425,734 |
155,999,905 |
172,312,954 |
6,672,872 |
9,111,762 |
147,161,774 |
162,946,408 |
214,443 |
313,972 |
8,838,131 |
9,366,546 |
||
Agency
Specific Budget |
158,367,803 |
4,163,189 |
6,365,707 |
143,473,095 |
154,001,991 |
4,163,189 |
6,051,735 |
136,261,495 |
146,476,419 |
- |
313,972 |
7,211,600 |
7,525,572 |
||
Special
Purpose Funds |
9,231,736 |
2,188,742 |
- |
7,042,994 |
9,231,736 |
1,980,369 |
- |
5,416,463 |
7,396,832 |
208,373 |
- |
1,626,531 |
1,834,904 |
||
Automatic
Appro |
13,809,354 |
535,384 |
3,060,027 |
5,483,816 |
9,079,227 |
529,314 |
3,060,027 |
5,483,816 |
9,073,157 |
6,070 |
- |
- |
6,070 |
||
Continuing Appro |
49,128,088 |
- |
5,392,671 |
43,735,417 |
49,128,088 |
- |
1,172,119 |
36,491,044 |
37,663,163 |
- |
4,220,552 |
7,244,373 |
11,464,925 |
||
Unobligated
Allotment as of 12/31/12 |
37,663,163 |
- |
5,392,671 |
32,270,492 |
37,663,163 |
- |
1,172,119 |
36,491,044 |
37,663,163 |
- |
4,220,552 |
-4,220,552 |
- |
||
Allotment
Releases in FY 2013 |
11,464,925 |
- |
- |
11,464,925 |
11,464,925 |
- |
- |
- |
- |
- |
- |
11,464,925 |
11,464,925 |
||
14,232,629 |
5,241,327 |
7,157,505 |
1,833,797 |
14,232,629 |
5,161,504 |
6,785,496 |
1,319,835 |
13,266,835 |
79,823 |
372,009 |
513,962 |
965,794 |
93.21% |
||
Current Year
Budget |
12,964,517 |
5,241,327 |
6,413,295 |
1,309,895 |
12,964,517 |
5,161,504 |
6,201,140 |
809,194 |
12,171,838 |
79,823 |
212,155 |
500,701 |
792,679 |
||
Agency
Specific Budget |
9,914,391 |
2,224,475 |
6,380,389 |
1,309,527 |
9,914,391 |
2,164,211 |
6,169,504 |
809,138 |
9,142,853 |
60,264 |
210,885 |
500,389 |
771,538 |
||
Special
Purpose Funds |
2,787,069 |
2,787,069 |
- |
- |
2,787,069 |
2,771,167 |
- |
- |
2,771,167 |
15,902 |
- |
- |
15,902 |
||
Automatic
Appro |
263,057 |
229,783 |
32,906 |
368 |
263,057 |
226,126 |
31,636 |
56 |
257,818 |
3,657 |
1,270 |
312 |
5,239 |
||
Continuing Appro |
1,268,112 |
- |
744,210 |
523,902 |
1,268,112 |
- |
584,356 |
510,641 |
1,094,997 |
- |
159,854 |
13,261 |
173,115 |
||
Unobligated
Allotment as of 12/31/12 |
1,259,012 |
- |
739,210 |
519,802 |
1,259,012 |
- |
584,356 |
506,804 |
1,091,160 |
- |
154,854 |
12,998 |
167,852 |
||
Allotment
Releases in FY 2013 |
9,100 |
- |
5,000 |
4,100 |
9,100 |
- |
- |
3,837 |
3,837 |
- |
5,000 |
263 |
5,263 |
||
75,148,205 |
1,266,246 |
73,358,717 |
523,242 |
75,148,205 |
1,248,770 |
67,902,183 |
510,129 |
69,661,082 |
17,476 |
5,456,534 |
13,113 |
5,487,123 |
92.7% |
||
Current Year
Budget |
70,510,289 |
1,266,246 |
69,046,247 |
197,796 |
70,510,289 |
1,248,770 |
64,176,595 |
196,908 |
65,622,273 |
17,476 |
4,869,652 |
888 |
4,888,016 |
||
Agency
Specific Budget |
61,957,838 |
1,081,256 |
60,847,697 |
28,885 |
61,957,838 |
1,067,901 |
58,802,169 |
28,863 |
59,898,933 |
13,355 |
2,045,528 |
22 |
2,058,905 |
||
Special
Purpose Funds |
7,936,817 |
91,095 |
7,844,015 |
1,707 |
7,936,817 |
89,075 |
5,039,734 |
1,306 |
5,130,115 |
2,020 |
2,804,281 |
401 |
2,806,702 |
||
Automatic
Appro |
615,634 |
93,895 |
354,535 |
167,204 |
615,634 |
91,794 |
334,692 |
166,739 |
593,225 |
2,101 |
19,843 |
465 |
22,409 |
||
Continuing Appro |
4,637,916 |
- |
4,312,470 |
325,446 |
4,637,916 |
- |
3,725,588 |
313,221 |
4,038,809 |
- |
586,882 |
12,225 |
599,107 |
||
Unobligated
Allotment as of 12/31/12 |
3,847,816 |
- |
3,664,920 |
182,896 |
3,847,816 |
- |
3,272,571 |
170,671 |
3,443,242 |
- |
392,349 |
12,225 |
404,574 |
||
Allotment
Releases in FY 2013 |
790,100 |
- |
647,550 |
142,550 |
790,100 |
- |
453,017 |
142,550 |
595,567 |
- |
194,533 |
- |
194,533 |
||
3,297,442 |
379,419 |
2,417,396 |
499,189 |
3,296,004 |
373,195 |
2,356,376 |
498,922 |
3,228,493 |
6,224 |
61,020 |
267 |
67,511 |
97.95% |
||
Current Year
Budget |
3,080,327 |
379,419 |
2,277,921 |
421,549 |
3,078,889 |
373,195 |
2,277,618 |
421,502 |
3,072,315 |
6,224 |
303 |
47 |
6,574 |
||
Agency
Specific Budget |
3,033,546 |
334,076 |
2,277,921 |
421,549 |
3,033,546 |
330,733 |
2,277,618 |
421,502 |
3,029,853 |
3,343 |
303 |
47 |
3,693 |
||
Special
Purpose Funds |
17,160 |
17,160 |
- |
- |
17,160 |
17,082 |
- |
- |
17,082 |
78 |
- |
- |
78 |
||
Automatic
Appro |
29,621 |
28,183 |
- |
- |
28,183 |
25,380 |
- |
- |
25,380 |
2,803 |
- |
- |
2,803 |
||
Continuing Appro |
217,115 |
- |
139,475 |
77,640 |
217,115 |
- |
78,758 |
77,420 |
156,178 |
- |
60,717 |
220 |
60,937 |
||
Unobligated
Allotment as of 12/31/12 |
217,115 |
- |
139,475 |
77,640 |
217,115 |
- |
78,758 |
77,420 |
156,178 |
- |
60,717 |
220 |
60,937 |
||
Allotment
Releases in FY 2013 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
||
4,111,987 |
1,431,621 |
1,793,553 |
810,231 |
4,035,405 |
1,427,339 |
1,472,359 |
472,537 |
3,372,235 |
4,282 |
321,194 |
337,694 |
663,170 |
83.57% |
||
Current Year
Budget |
3,916,514 |
1,431,621 |
1,665,240 |
743,071 |
3,839,932 |
1,427,339 |
1,374,493 |
412,262 |
3,214,094 |
4,282 |
290,747 |
330,809 |
625,838 |
||
Agency
Specific Budget |
3,651,510 |
1,281,667 |
1,626,772 |
743,071 |
3,651,510 |
1,281,345 |
1,374,493 |
412,262 |
3,068,100 |
322 |
252,279 |
330,809 |
583,410 |
||
Special
Purpose Funds |
65,845 |
49,795 |
16,050 |
- |
65,845 |
49,350 |
- |
- |
49,350 |
445 |
16,050 |
- |
16,495 |
||
Automatic
Appro |
199,159 |
100,159 |
22,418 |
- |
122,577 |
96,644 |
- |
- |
96,644 |
3,515 |
22,418 |
- |
25,933 |
||
Continuing Appro |
195,473 |
- |
128,313 |
67,160 |
195,473 |
- |
97,866 |
60,275 |
158,141 |
- |
30,447 |
6,885 |
37,332 |
||
Unobligated
Allotment as of 12/31/12 |
172,109 |
- |
104,949 |
67,160 |
172,109 |
- |
97,866 |
60,275 |
158,141 |
- |
7,083 |
6,885 |
13,968 |
||
Allotment
Releases in FY 2013 |
23,364 |
- |
23,364 |
- |
23,364 |
- |
- |
- |
- |
- |
23,364 |
- |
23,364 |
||
44,424,148 |
5,815,134 |
13,718,000 |
23,840,925 |
43,374,059 |
5,775,262 |
11,835,253 |
11,409,205 |
29,019,720 |
39,872 |
1,882,747 |
12,431,720 |
14,354,339 |
66.91% |
||
Current Year
Budget |
31,453,230 |
5,815,134 |
12,117,711 |
12,471,096 |
30,403,941 |
5,775,262 |
10,947,340 |
6,540,364 |
23,262,966 |
39,872 |
1,170,371 |
5,930,732 |
7,140,975 |
||
Agency
Specific Budget |
27,203,550 |
3,956,255 |
9,851,910 |
12,371,096 |
26,179,261 |
3,953,198 |
8,714,861 |
6,440,364 |
19,108,423 |
3,057 |
1,137,049 |
5,930,732 |
7,070,838 |
||
Special
Purpose Funds |
1,404,840 |
1,404,840 |
- |
- |
1,404,840 |
1,375,047 |
- |
- |
1,375,047 |
29,793 |
- |
- |
29,793 |
||
Automatic
Appro |
2,844,840 |
454,039 |
2,265,801 |
100,000 |
2,819,840 |
447,017 |
2,232,479 |
100,000 |
2,779,496 |
7,022 |
33,322 |
- |
40,344 |
||
Continuing Appro |
12,970,918 |
- |
1,600,289 |
11,369,829 |
12,970,118 |
- |
887,913 |
4,868,841 |
5,756,754 |
- |
712,376 |
6,500,988 |
7,213,364 |
||
Unobligated
Allotment as of 12/31/12 |
10,928,945 |
- |
1,449,116 |
9,479,829 |
10,928,945 |
- |
744,945 |
2,978,841 |
3,723,786 |
- |
704,171 |
6,500,988 |
7,205,159 |
||
Allotment
Releases in FY 2013 |
2,041,973 |
- |
151,173 |
1,890,000 |
2,041,173 |
- |
142,968 |
1,890,000 |
2,032,968 |
- |
8,205 |
- |
8,205 |
||
7,912,961 |
1,784,967 |
4,823,800 |
1,304,194 |
7,912,961 |
1,733,022 |
3,461,254 |
1,029,067 |
6,223,343 |
51,945 |
1,362,546 |
275,127 |
1,689,618 |
78.65% |
||
Current Year
Budget |
5,448,585 |
1,784,967 |
3,460,324 |
203,294 |
5,448,585 |
1,733,022 |
2,938,802 |
161,205 |
4,833,029 |
51,945 |
521,522 |
42,089 |
615,556 |
||
Agency
Specific Budget |
4,959,736 |
1,402,467 |
3,354,418 |
202,851 |
4,959,736 |
1,394,611 |
2,836,062 |
161,205 |
4,391,878 |
7,856 |
518,356 |
41,646 |
567,858 |
||
Special
Purpose Funds |
260,778 |
260,778 |
- |
- |
260,778 |
222,585 |
- |
- |
222,585 |
38,193 |
- |
- |
38,193 |
||
Automatic
Appro |
228,071 |
121,722 |
105,906 |
443 |
228,071 |
115,826 |
102,740 |
- |
218,566 |
5,896 |
3,166 |
443 |
9,505 |
||
Continuing Appro |
2,464,376 |
- |
1,363,476 |
1,100,900 |
2,464,376 |
- |
522,452 |
867,862 |
1,390,314 |
- |
841,024 |
233,038 |
1,074,062 |
||
Unobligated
Allotment as of 12/31/12 |
2,114,024 |
- |
1,220,020 |
894,004 |
2,114,024 |
- |
419,389 |
660,966 |
1,080,355 |
- |
800,631 |
233,038 |
1,033,669 |
||
Allotment
Releases in FY 2013 |
350,352 |
- |
143,456 |
206,896 |
350,352 |
- |
103,063 |
206,896 |
309,959 |
- |
40,393 |
- |
40,393 |
||
1,660,331 |
759,559 |
511,758 |
389,014 |
1,660,331 |
734,977 |
523,494 |
387,975 |
1,646,446 |
24,582 |
-11,736 |
1,039 |
13,885 |
99.16% |
||
Current Year
Budget |
1,411,561 |
759,559 |
487,761 |
164,241 |
1,411,561 |
734,977 |
499,497 |
163,303 |
1,397,777 |
24,582 |
-11,736 |
938 |
13,784 |
||
Agency
Specific Budget |
1,252,238 |
623,836 |
474,122 |
154,280 |
1,252,238 |
609,819 |
485,862 |
153,342 |
1,249,023 |
14,017 |
-11,740 |
938 |
3,215 |
||
Special
Purpose Funds |
97,504 |
73,904 |
13,639 |
9,961 |
97,504 |
69,507 |
13,635 |
9,961 |
93,103 |
4,397 |
4 |
- |
4,401 |
||
Automatic
Appro |
61,819 |
61,819 |
- |
- |
61,819 |
55,651 |
- |
- |
55,651 |
6,168 |
- |
- |
6,168 |
||
Continuing Appro |
248,770 |
- |
23,997 |
224,773 |
248,770 |
- |
23,997 |
224,672 |
248,669 |
- |
- |
101 |
101 |
||
Unobligated
Allotment as of 12/31/12 |
248,770 |
- |
23,997 |
224,773 |
248,770 |
- |
23,997 |
224,672 |
248,669 |
- |
- |
101 |
101 |
||
Allotment
Releases in FY 2013 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
||
14,004,694 |
4,145,508 |
7,632,164 |
2,227,025 |
14,004,697 |
4,096,953 |
5,638,529 |
2,033,069 |
11,768,551 |
48,555 |
1,993,635 |
193,956 |
2,236,146 |
84.03% |
||
Current Year
Budget |
11,751,905 |
4,145,508 |
6,010,667 |
1,595,733 |
11,751,908 |
4,096,953 |
4,355,946 |
1,502,526 |
9,955,425 |
48,555 |
1,654,721 |
93,207 |
1,796,483 |
||
Agency
Specific Budget |
9,434,401 |
3,397,222 |
4,484,044 |
1,553,138 |
9,434,404 |
3,377,287 |
2,859,899 |
1,460,169 |
7,697,355 |
19,935 |
1,624,145 |
92,969 |
1,737,049 |
||
Special
Purpose Funds |
573,000 |
421,972 |
149,628 |
1,400 |
573,000 |
409,196 |
144,338 |
1,400 |
554,934 |
12,776 |
5,290 |
- |
18,066 |
||
Automatic
Appro |
1,744,504 |
326,314 |
1,376,995 |
41,195 |
1,744,504 |
310,470 |
1,351,709 |
40,957 |
1,703,136 |
15,844 |
25,286 |
238 |
41,368 |
||
Continuing Appro |
2,252,789 |
- |
1,621,497 |
631,292 |
2,252,789 |
- |
1,282,583 |
530,543 |
1,813,126 |
- |
338,914 |
100,749 |
439,663 |
||
Unobligated
Allotment as of 12/31/12 |
1,771,184 |
- |
1,152,389 |
618,795 |
1,771,184 |
- |
884,181 |
521,747 |
1,405,928 |
- |
268,208 |
97,048 |
365,256 |
||
Allotment
Releases in FY 2013 |
481,605 |
- |
469,108 |
12,497 |
481,605 |
- |
398,402 |
8,796 |
407,198 |
- |
70,706 |
3,701 |
74,407 |
||
19,340,456 |
9,800,921 |
4,425,722 |
3,871,543 |
18,098,186 |
9,800,860 |
4,321,995 |
3,819,370 |
17,942,225 |
61 |
103,727 |
52,173 |
155,961 |
99.14% |
||
Current Year
Budget |
18,634,062 |
9,800,921 |
4,111,896 |
3,478,975 |
17,391,792 |
9,800,860 |
4,111,896 |
3,478,975 |
17,391,731 |
61 |
- |
- |
61 |
||
Agency
Specific Budget |
16,330,554 |
8,982,070 |
3,364,272 |
3,400,351 |
15,746,693 |
8,982,009 |
3,364,272 |
3,400,351 |
15,746,632 |
61 |
- |
- |
61 |
||
Special
Purpose Funds |
1,415,611 |
589,363 |
747,624 |
78,624 |
1,415,611 |
589,363 |
747,624 |
78,624 |
1,415,611 |
- |
- |
- |
- |
||
Automatic
Appro |
887,897 |
229,488 |
- |
- |
229,488 |
229,488 |
- |
- |
229,488 |
- |
- |
- |
- |
||
Continuing Appro |
706,394 |
- |
313,826 |
392,568 |
706,394 |
- |
210,099 |
340,395 |
550,494 |
- |
103,727 |
52,173 |
155,900 |
||
Unobligated
Allotment as of 12/31/12 |
353,828 |
- |
280,925 |
72,903 |
353,828 |
- |
177,198 |
72,903 |
250,101 |
- |
103,727 |
- |
103,727 |
||
Allotment
Releases in FY 2013 |
352,566 |
- |
32,901 |
319,665 |
352,566 |
- |
32,901 |
267,492 |
300,393 |
- |
- |
52,173 |
52,173 |
||
2,404 |
1,634 |
769 |
- |
2,403 |
1,446 |
648 |
- |
2,094 |
188 |
121 |
- |
309 |
87.14% |
||
Current Year
Budget |
2,147 |
1,634 |
512 |
- |
2,146 |
1,446 |
419 |
- |
1,865 |
188 |
93 |
- |
281 |
||
Agency
Specific Budget |
2,137 |
1,624 |
512 |
- |
2,136 |
1,436 |
419 |
- |
1,855 |
188 |
93 |
- |
281 |
||
Special
Purpose Funds |
10 |
10 |
- |
- |
10 |
10 |
- |
- |
10 |
- |
- |
- |
- |
||
Automatic
Appro |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
||
Continuing Appro |
257 |
- |
257 |
- |
257 |
- |
229 |
- |
229 |
- |
28 |
- |
28 |
||
Unobligated
Allotment as of 12/31/12 |
257 |
- |
257 |
- |
257 |
- |
229 |
- |
229 |
- |
28 |
- |
28 |
||
Allotment
Releases in FY 2013 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
||
21,710,708 |
15,107,650 |
6,342,040 |
261,018 |
21,710,708 |
15,075,391 |
3,311,679 |
133,543 |
18,520,613 |
32,259 |
3,030,361 |
127,475 |
3,190,095 |
85.31% |
||
Current Year
Budget |
18,776,880 |
15,107,650 |
3,408,212 |
261,018 |
18,776,880 |
15,075,391 |
3,103,032 |
100,501 |
18,278,924 |
32,259 |
305,180 |
160,517 |
497,956 |
||
Agency
Specific Budget |
17,016,240 |
13,347,010 |
3,408,212 |
261,018 |
17,016,240 |
13,319,904 |
3,103,032 |
100,501 |
16,523,437 |
27,106 |
305,180 |
160,517 |
492,803 |
||
Special
Purpose Funds |
995,891 |
995,891 |
- |
- |
995,891 |
994,970 |
- |
- |
994,970 |
921 |
- |
- |
921 |
||
Automatic
Appro |
764,749 |
764,749 |
- |
- |
764,749 |
760,517 |
- |
- |
760,517 |
4,232 |
- |
- |
4,232 |
||
Continuing Appro |
2,933,828 |
- |
2,933,828 |
- |
2,933,828 |
- |
208,647 |
33,042 |
241,689 |
- |
2,725,181 |
-33,042 |
2,692,139 |
||
Unobligated
Allotment as of 12/31/12 |
2,933,828 |
- |
2,933,828 |
- |
2,933,828 |
- |
208,647 |
33,042 |
241,689 |
- |
2,725,181 |
-33,042 |
2,692,139 |
||
Allotment
Releases in FY 2013 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
||
1,035,901 |
857,941 |
168,769 |
9,191 |
1,035,901 |
858,011 |
167,450 |
6,266 |
1,031,727 |
-70 |
1,319 |
2,925 |
4,174 |
99.6% |
||
Current Year
Budget |
1,032,013 |
857,941 |
168,033 |
6,039 |
1,032,013 |
858,011 |
166,714 |
3,164 |
1,027,889 |
-70 |
1,319 |
2,875 |
4,124 |
||
Agency
Specific Budget |
934,679 |
760,607 |
168,033 |
6,039 |
934,679 |
760,607 |
166,714 |
3,164 |
930,485 |
- |
1,319 |
2,875 |
4,194 |
||
Special
Purpose Funds |
39,077 |
39,077 |
- |
- |
39,077 |
39,077 |
- |
- |
39,077 |
- |
- |
- |
- |
||
Automatic
Appro |
58,257 |
58,257 |
- |
- |
58,257 |
58,327 |
- |
- |
58,327 |
-70 |
- |
- |
-70 |
||
Continuing Appro |
3,888 |
- |
736 |
3,152 |
3,888 |
- |
736 |
3,102 |
3,838 |
- |
- |
50 |
50 |
||
Unobligated
Allotment as of 12/31/12 |
3,888 |
- |
736 |
3,152 |
3,888 |
- |
736 |
3,102 |
3,838 |
- |
- |
50 |
50 |
||
Allotment
Releases in FY 2013 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
||
9,124,736 |
7,851,619 |
867,558 |
405,559 |
9,124,736 |
7,520,599 |
571,998 |
405,559 |
8,498,156 |
331,020 |
295,560 |
- |
626,580 |
93.13% |
||
Current Year
Budget |
8,367,668 |
7,851,619 |
312,719 |
203,330 |
8,367,668 |
7,520,599 |
312,719 |
203,330 |
8,036,648 |
331,020 |
- |
- |
331,020 |
||
Agency
Specific Budget |
7,645,389 |
7,129,340 |
312,719 |
203,330 |
7,645,389 |
6,798,350 |
312,719 |
203,330 |
7,314,399 |
330,990 |
- |
- |
330,990 |
||
Special
Purpose Funds |
264,592 |
264,592 |
- |
- |
264,592 |
264,562 |
- |
- |
264,562 |
30 |
- |
- |
30 |
||
Automatic
Appro |
457,687 |
457,687 |
- |
- |
457,687 |
457,687 |
- |
- |
457,687 |
- |
- |
- |
- |
||
Continuing Appro |
757,068 |
- |
554,839 |
202,229 |
757,068 |
- |
259,279 |
202,229 |
461,508 |
- |
295,560 |
- |
295,560 |
||
Unobligated
Allotment as of 12/31/12 |
757,068 |
- |
554,839 |
202,229 |
757,068 |
- |
259,279 |
202,229 |
461,508 |
- |
295,560 |
- |
295,560 |
||
Allotment
Releases in FY 2013 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
||
18,847,324 |
5,088,482 |
13,756,842 |
2,000 |
18,847,324 |
5,088,482 |
10,155,072 |
- |
15,243,554 |
- |
3,601,770 |
2,000 |
3,603,770 |
80.88% |
||
Current Year
Budget |
8,517,072 |
5,088,482 |
3,426,590 |
2,000 |
8,517,072 |
5,088,482 |
725,797 |
- |
5,814,279 |
- |
2,700,793 |
2,000 |
2,702,793 |
||
Agency
Specific Budget |
8,265,743 |
4,837,153 |
3,426,590 |
2,000 |
8,265,743 |
4,837,153 |
725,797 |
- |
5,562,950 |
- |
2,700,793 |
2,000 |
2,702,793 |
||
Special
Purpose Funds |
100,574 |
100,574 |
- |
- |
100,574 |
100,574 |
- |
- |
100,574 |
- |
- |
- |
- |
||
Automatic
Appro |
150,755 |
150,755 |
- |
- |
150,755 |
150,755 |
- |
- |
150,755 |
- |
- |
- |
- |
||
Continuing Appro |
10,330,252 |
- |
10,330,252 |
- |
10,330,252 |
- |
9,429,275 |
- |
9,429,275 |
- |
900,977 |
- |
900,977 |
||
Unobligated
Allotment as of 12/31/12 |
10,330,252 |
- |
10,330,252 |
- |
10,330,252 |
- |
9,429,275 |
- |
9,429,275 |
- |
900,977 |
- |
900,977 |
||
Allotment
Releases in FY 2013 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
||
1,998,890 |
1,454,506 |
459,268 |
85,116 |
1,998,890 |
1,417,773 |
177,985 |
82,171 |
1,677,929 |
36,733 |
281,283 |
2,945 |
320,961 |
83.94% |
||
Current Year
Budget |
1,735,351 |
1,454,506 |
195,729 |
85,116 |
1,735,351 |
1,417,773 |
76,315 |
82,171 |
1,576,259 |
36,733 |
119,414 |
2,945 |
159,092 |
||
Agency
Specific Budget |
1,666,400 |
1,386,570 |
195,729 |
84,101 |
1,666,400 |
1,349,837 |
76,315 |
81,156 |
1,507,308 |
36,733 |
119,414 |
2,945 |
159,092 |
||
Special
Purpose Funds |
5,920 |
5,920 |
- |
- |
5,920 |
5,920 |
- |
- |
5,920 |
- |
- |
- |
- |
||
Automatic
Appro |
63,031 |
62,016 |
- |
1,015 |
63,031 |
62,016 |
- |
1,015 |
63,031 |
- |
- |
- |
- |
||
Continuing Appro |
263,539 |
- |
263,539 |
- |
263,539 |
- |
101,670 |
- |
101,670 |
- |
161,869 |
- |
161,869 |
||
Unobligated
Allotment as of 12/31/12 |
263,539 |
- |
263,539 |
- |
263,539 |
- |
101,670 |
- |
101,670 |
- |
161,869 |
- |
161,869 |
||
Allotment
Releases in FY 2013 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
||
329,690 |
255,023 |
73,023 |
1,644 |
329,690 |
255,023 |
73,020 |
1,499 |
329,542 |
- |
3 |
145 |
148 |
99.96% |
||
Current Year
Budget |
326,330 |
255,023 |
69,663 |
1,644 |
326,330 |
255,023 |
69,660 |
1,499 |
326,182 |
- |
3 |
145 |
148 |
||
Agency
Specific Budget |
298,188 |
226,881 |
69,663 |
1,644 |
298,188 |
226,881 |
69,660 |
1,499 |
298,040 |
- |
3 |
145 |
148 |
||
Special
Purpose Funds |
7,166 |
7,166 |
- |
- |
7,166 |
7,166 |
- |
- |
7,166 |
- |
- |
- |
- |
||
Automatic
Appro |
20,976 |
20,976 |
- |
- |
20,976 |
20,976 |
- |
- |
20,976 |
- |
- |
- |
- |
||
Continuing Appro |
3,360 |
- |
3,360 |
- |
3,360 |
- |
3,360 |
- |
3,360 |
- |
- |
- |
- |
||
Unobligated
Allotment as of 12/31/12 |
3,360 |
- |
3,360 |
- |
3,360 |
- |
3,360 |
- |
3,360 |
- |
- |
- |
- |
||
Allotment
Releases in FY 2013 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
||
SUB-TOTAL, NGAs |
1,388,684,182 |
615,196,718 |
353,829,275 |
384,460,669 |
1,353,486,662 |
609,871,922 |
292,391,331 |
313,474,949 |
1,215,738,202 |
5,324,796 |
61,437,944 |
70,985,720 |
137,748,460 |
89.82% |
|
Current Year
Budget |
1,217,647,179 |
615,196,718 |
290,132,119 |
277,313,981 |
1,182,642,818 |
609,871,922 |
257,608,506 |
235,053,430 |
1,102,533,858 |
5,324,796 |
32,523,613 |
42,260,551 |
80,108,960 |
||
Agency
Specific Budget |
969,862,361 |
445,293,844 |
259,219,829 |
251,793,536 |
956,307,209 |
443,094,856 |
231,739,547 |
222,015,194 |
896,849,597 |
2,198,988 |
27,480,282 |
29,778,342 |
59,457,612 |
||
Special
Purpose Funds |
161,349,599 |
139,587,064 |
12,241,102 |
9,521,444 |
161,349,610 |
138,885,151 |
8,080,723 |
6,933,285 |
153,899,159 |
701,913 |
4,160,379 |
2,588,159 |
7,450,451 |
||
Automatic
Appro |
86,435,219 |
30,315,810 |
18,671,188 |
15,999,001 |
64,985,999 |
27,891,915 |
17,788,236 |
6,104,951 |
51,785,102 |
2,423,895 |
882,952 |
9,894,050 |
13,200,897 |
||
Continuing Appro |
171,037,003 |
- |
63,697,156 |
107,146,688 |
170,843,844 |
- |
34,782,825 |
78,421,519 |
113,204,344 |
- |
28,914,331 |
28,725,169 |
57,639,500 |
||
Unobligated
Allotment as of 12/31/12 |
145,773,304 |
- |
60,303,443 |
85,455,132 |
145,758,575 |
- |
31,981,865 |
68,421,567 |
100,403,432 |
- |
28,321,578 |
17,033,565 |
45,355,143 |
||
Allotment
Releases in FY 2013 |
25,263,699 |
- |
3,393,713 |
21,691,556 |
25,085,269 |
- |
2,800,960 |
9,999,952 |
12,800,912 |
- |
592,753 |
11,691,604 |
12,284,357 |
||
B. Government-Owned and Controlled Corporations (GOCCs) |
107,025,053 |
- |
107,936,907 |
28,658,089 |
136,594,996 |
- |
107,936,907 |
28,658,089 |
136,594,996 |
- |
- |
- |
- |
100% |
|
Current Year
Budget |
99,456,411 |
- |
106,263,265 |
22,763,089 |
129,026,354 |
- |
106,263,265 |
22,763,089 |
129,026,354 |
- |
- |
- |
- |
||
BSGC-Subsidy/Equity |
88,490,463 |
- |
79,977,011 |
6,127,700 |
86,104,711 |
- |
79,977,011 |
6,127,700 |
86,104,711 |
- |
- |
- |
- |
||
Special
Purpose Funds (Others) |
5,422,862 |
- |
5,413,472 |
9,389 |
5,422,861 |
- |
5,413,472 |
9,389 |
5,422,861 |
- |
- |
- |
- |
||
Automatic
Appro |
5,543,086 |
- |
20,872,782 |
16,626,000 |
37,498,782 |
- |
20,872,782 |
16,626,000 |
37,498,782 |
- |
- |
- |
- |
||
Continuing Appro |
7,568,642 |
- |
1,673,642 |
5,895,000 |
7,568,642 |
- |
1,673,642 |
5,895,000 |
7,568,642 |
- |
- |
- |
- |
||
Unreleased Appropriation |
7,568,642 |
- |
1,673,642 |
5,895,000 |
7,568,642 |
- |
1,673,642 |
5,895,000 |
7,568,642 |
- |
- |
- |
- |
||
C. Local Government Units (LGUs) |
323,487,039 |
365,983 |
320,729,683 |
1,918,975 |
323,014,641 |
363,555 |
320,716,858 |
1,871,318 |
322,951,731 |
2,428 |
12,825 |
47,657 |
62,910 |
99.98% |
|
Local Government Units (LGUs) (except MMDA) |
99,456,411 |
320,354,290 |
292,525 |
319,553,767 |
35,600 |
319,881,892 |
292,525 |
319,553,767 |
35,600 |
319,881,892 |
- |
- |
- |
- |
100% |
Current Year Budget |
318,204,514 |
292,525 |
317,439,591 |
- |
317,732,116 |
292,525 |
317,439,591 |
- |
317,732,116 |
- |
- |
- |
- |
||
ALGU-IRA |
302,304,001 |
- |
302,304,001 |
- |
302,304,001 |
- |
302,304,001 |
- |
302,304,001 |
- |
- |
- |
- |
||
ALGU- Others |
15,900,513 |
292,525 |
15,135,590 |
- |
15,428,115 |
292,525 |
15,135,590 |
- |
15,428,115 |
- |
- |
- |
- |
||
Continuing Appro |
2,149,776 |
- |
2,114,176 |
35,600 |
2,149,776 |
- |
2,114,176 |
35,600 |
2,149,776 |
- |
- |
- |
- |
||
Unobligated Allotment as of 12/31/12 |
7,568,642 |
2,149,776 |
- |
2,114,176 |
35,600 |
2,149,776 |
- |
2,114,176 |
35,600 |
2,149,776 |
- |
- |
- |
- |
|
Unreleased Appropriation |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
||
Metro Manila Development Authority |
3,132,749 |
73,458 |
1,175,916 |
1,883,375 |
3,132,749 |
71,030 |
1,163,091 |
1,835,718 |
3,069,839 |
2,428 |
12,825 |
47,657 |
62,910 |
97.99% |
|
Current Year Budget |
1,530,374 |
73,458 |
1,175,916 |
281,000 |
1,530,374 |
71,030 |
1,163,091 |
276,095 |
1,510,216 |
2,428 |
12,825 |
4,905 |
20,158 |
||
Agency Specific Budget |
1,479,631 |
22,715 |
1,175,916 |
281,000 |
1,479,631 |
20,531 |
1,163,091 |
276,095 |
1,459,717 |
2,184 |
12,825 |
4,905 |
19,914 |
||
Special Purpose Funds |
48,532 |
48,532 |
- |
- |
48,532 |
48,500 |
- |
- |
48,500 |
32 |
- |
- |
32 |
||
Automatic Appropriation |
2,211 |
2,211 |
- |
- |
2,211 |
1,999 |
- |
- |
1,999 |
212 |
- |
- |
212 |
||
Continuing Appro |
1,602,375 |
- |
- |
1,602,375 |
1,602,375 |
- |
- |
1,559,623 |
1,559,623 |
- |
- |
42,752 |
42,752 |
||
Unobligated Allotment as of 12/31/12 |
1,602,375 |
- |
- |
1,602,375 |
1,602,375 |
- |
- |
1,559,623 |
1,559,623 |
- |
- |
42,752 |
42,752 |
||
Allotment Releases in FY 2013 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
||
D. Automatic Appropriations |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
||
Net Lending |
26,500,000 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
||
Tax Expenditure Fund |
19,545,824 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
||
Interest Payment |
333,902,000 |
- |
333,902,000 |
- |
333,902,000 |
- |
323,434,000 |
- |
323,434,000 |
- |
10,468,000 |
- |
10,468,000 |
96.86% |
|
Grants |
(2,201,382) |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
||
RLIP |
(2,242,619) |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
||
MCSPF |
-508,703 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
||
AFPMATF |
(6,069,640) |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
||
Special Account in the General Fund |
(7,989,077) |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
||
Proceeds from Sale of Unserviceable Equip |
(1,705) |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
||
E. Special Purpose Funds |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
||
NDRRMF |
3,796,347 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
||
CF |
746,127 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
||
DepEd SBP |
2,797 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
EGOV |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
||
ICF |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
||
MPBF |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
||
PGF |
1 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
||
PDAF |
14,581,226 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
||
UF |
(10,997,463) |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
||
GRAND TOTAL |
2,188,257,796 |
615,562,701 |
1,116,397,865 |
415,037,733 |
2,146,998,299 |
610,233,478 |
1,044,479,096 |
342,444,733 |
1,997,157,307 |
5,329,223 |
71,918,769 |
72,593,000 |
149,840,992 |
93.02% |
|
Current Year
Budget |
2,005,900,000 |
615,562,701 |
1,048,912,891 |
300,358,070 |
1,964,833,662 |
610,233,478 |
1,005,908,453 |
258,092,614 |
1,874,234,545 |
5,329,223 |
43,004,438 |
42,265,456 |
90,599,117 |
||
Agency
Specific Budget |
1,378,036,969 |
445,609,084 |
657,812,347 |
258,202,236 |
1,361,623,667 |
443,407,912 |
630,319,240 |
228,418,989 |
1,302,146,141 |
2,201,172 |
27,493,107 |
29,783,247 |
59,477,526 |
||
Special
Purpose Funds |
174,950,028 |
139,635,596 |
17,654,574 |
9,530,833 |
166,821,003 |
138,933,651 |
13,494,195 |
6,942,674 |
159,370,520 |
701,945 |
4,160,379 |
2,588,159 |
7,450,483 |
||
Automatic
Appro |
452,913,003 |
30,318,021 |
373,445,970 |
32,625,001 |
436,388,992 |
27,891,915 |
362,095,018 |
22,730,951 |
412,717,884 |
2,426,106 |
11,350,952 |
9,894,050 |
23,671,108 |
||
Continuing Appro |
182,357,796 |
- |
67,484,974 |
114,679,663 |
182,164,637 |
- |
38,570,643 |
84,352,119 |
122,922,762 |
- |
28,914,331 |
30,327,544 |
59,241,875 |
||
Unobligated
Allotment as of 12/31/12 |
149,525,455 |
- |
62,417,619 |
87,093,107 |
149,510,726 |
- |
34,096,041 |
68,457,167 |
102,553,208 |
- |
28,321,578 |
18,635,940 |
46,957,518 |
||
Allotment
Releases in FY 2013 |
32,832,341 |
- |
5,067,355 |
27,586,556 |
32,653,911 |
- |
4,474,602 |
15,894,952 |
20,369,554 |
- |
592,753 |
11,691,604 |
12,284,357 |
||
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 |
|||||||||||||||
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 December 31 will approximate to 100% of the annual releases. The derived 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. |