STATEMENT OF ALLOTMENT, OBLIGATION AND BALANCES (PRELIMINARY) |
||||||||||||||
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 |
|||
11,558,828 |
5,213,397 |
5,987,830 |
171,337 |
11,372,564 |
2,066,193 |
1,768,361 |
39,377 |
3,873,931 |
3,147,204 |
4,219,469 |
131,960 |
7,498,633 |
34.06% |
|
Current Year
Budget |
10,738,943 |
5,213,397 |
5,178,794 |
160,488 |
10,552,679 |
2,066,193 |
1,502,696 |
28,528 |
3,597,417 |
3,147,204 |
3,676,098 |
131,960 |
6,955,262 |
|
Agency
Specific Budget |
10,414,394 |
4,888,848 |
5,178,794 |
160,488 |
10,228,130 |
1,948,852 |
1,502,696 |
28,528 |
3,480,076 |
2,939,996 |
3,676,098 |
131,960 |
6,748,054 |
|
Special
Purpose Funds |
30,570 |
30,570 |
- |
- |
30,570 |
9,767 |
- |
- |
9,767 |
20,803 |
- |
- |
20,803 |
|
Automatic
Appro |
293,979 |
293,979 |
- |
- |
293,979 |
107,574 |
- |
- |
107,574 |
186,405 |
- |
- |
186,405 |
|
Continuing Appro |
819,885 |
- |
809,036 |
10,849 |
819,885 |
- |
265,665 |
10,849 |
276,514 |
- |
543,371 |
- |
543,371 |
|
Unobligated
Allotment as of 12/31/12 |
819,885 |
- |
809,036 |
10,849 |
819,885 |
- |
265,665 |
10,849 |
276,514 |
- |
543,371 |
- |
543,371 |
|
Allotment
Releases in FY 2013 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
4,247,500 |
610,522 |
3,166,781 |
470,197 |
4,247,500 |
608,762 |
1,386,038 |
102,068 |
2,096,868 |
1,760 |
1,780,743 |
368,129 |
2,150,632 |
49.37% |
|
Current Year
Budget |
2,863,913 |
610,522 |
1,953,937 |
299,454 |
2,863,913 |
608,762 |
1,092,012 |
79,545 |
1,780,319 |
1,760 |
861,925 |
219,909 |
1,083,594 |
|
Agency
Specific Budget |
2,697,651 |
525,890 |
1,874,308 |
297,453 |
2,697,651 |
525,890 |
1,021,303 |
78,743 |
1,625,936 |
- |
853,005 |
218,710 |
1,071,715 |
|
Special
Purpose Funds |
131,714 |
51,711 |
78,002 |
2,001 |
131,714 |
50,702 |
69,083 |
802 |
120,587 |
1,009 |
8,919 |
1,199 |
11,127 |
|
Automatic
Appro |
34,548 |
32,921 |
1,627 |
- |
34,548 |
32,170 |
1,626 |
- |
33,796 |
751 |
1 |
- |
752 |
|
Continuing Appro |
1,383,587 |
- |
1,212,844 |
170,743 |
1,383,587 |
- |
294,026 |
22,523 |
316,549 |
- |
918,818 |
148,220 |
1,067,038 |
|
Unobligated
Allotment as of 12/31/12 |
1,383,587 |
- |
1,212,844 |
170,743 |
1,383,587 |
- |
294,026 |
22,523 |
316,549 |
- |
918,818 |
148,220 |
1,067,038 |
|
Allotment
Releases in FY 2013 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
484,387 |
57,906 |
275,153 |
151,328 |
484,387 |
57,744 |
172,021 |
100,773 |
330,538 |
162 |
103,132 |
50,555 |
153,849 |
68.24% |
|
Current Year
Budget |
322,467 |
57,906 |
210,811 |
53,750 |
322,467 |
57,744 |
160,273 |
3,196 |
221,213 |
162 |
50,538 |
50,554 |
101,254 |
|
Agency
Specific Budget |
316,575 |
52,014 |
210,811 |
53,750 |
316,575 |
52,014 |
160,273 |
3,196 |
215,483 |
- |
50,538 |
50,554 |
101,092 |
|
Special
Purpose Funds |
1,919 |
1,919 |
- |
- |
1,919 |
1,915 |
- |
- |
1,915 |
4 |
- |
- |
4 |
|
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 |
100,00 |
- |
50,000 |
50,000 |
100,000 |
- |
- |
50,000 |
50,000 |
- |
50,000 |
- |
50,000 |
|
19,433,060 |
5,345,547 |
11,330,821 |
2,397,318 |
19,073,686 |
3,680,323 |
3,766,482 |
1,013,944 |
8,460,749 |
1,665,224 |
7,564,339 |
1,383,374 |
10,612,937 |
44.36% |
|
Current Year
Budget |
14,699,819 |
5,345,547 |
8,112,195 |
882,703 |
14,340,445 |
3,680,323 |
3,077,552 |
146,039 |
6,903,914 |
1,665,224 |
5,034,643 |
736,664 |
7,436,531 |
|
Agency
Specific Budget |
13,798,769 |
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 |
506,480 |
506,480 |
- |
- |
506,480 |
269,798 |
- |
- |
269,798 |
236,682 |
- |
- |
236,682 |
|
Automatic
Appro |
394,570 |
394,570 |
- |
- |
394,570 |
269,246 |
- |
6 |
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 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
75,273,956 |
4,150,914 |
22,949,242 |
46,066,739 |
73,166,895 |
4,006,223 |
19,871,685 |
42,225,510 |
66,103,418 |
144,691 |
3,077,557 |
3,841,229 |
7,063,477 |
90.35% |
|
Current Year
Budget |
67,405,032 |
4,150,914 |
21,151,410 |
39,995,647 |
65,297,971 |
4,006,223 |
18,567,857 |
36,595,847 |
59,169,927 |
144,691 |
2,583,553 |
3,399,800 |
6,128,044 |
|
Agency
Specific Budget |
64,262,781 |
3,485,874 |
19,557,302 |
39,269,663 |
62,312,839 |
3,379,504 |
18,245,775 |
36,522,097 |
58,147,376 |
106,370 |
1,311,527 |
2,747,566 |
4,165,463 |
|
Special
Purpose Funds |
2,368,111 |
352,087 |
1,408,984 |
607,040 |
2,368,111 |
343,221 |
180,438 |
10,000 |
533,659 |
8,866 |
1,228,546 |
597,040 |
1,834,452 |
|
Automatic
Appro |
774,140 |
312,953 |
185,124 |
118,944 |
617,021 |
283,498 |
141,644 |
63,750 |
488,892 |
29,455 |
43,480 |
55,194 |
128,129 |
|
Continuing Appro |
7,868,924 |
- |
1,797,832 |
6,071,092 |
7,868,924 |
- |
1,303,828 |
5,629,663 |
6,933,491 |
- |
494,004 |
441,429 |
935,433 |
|
Unobligated
Allotment as of 12/31/12 |
5,367,320 |
- |
1,772,578 |
3,594,742 |
5,367,320 |
- |
1,303,828 |
3,560,781 |
4,864,609 |
- |
468,750 |
33,961 |
502,711 |
|
Allotment
Releases in FY 2013 |
2,501,604 |
- |
25,254 |
2,476,350 |
2,501,604 |
- |
- |
2,068,882 |
2,068,882 |
- |
25,254 |
407,468 |
432,722 |
|
2,904,858 |
1,705,280 |
600,076 |
599,502 |
2,904,858 |
1,681,551 |
528,144 |
597,417 |
2,807,112 |
23,729 |
71,932 |
2,085 |
97,746 |
96.64% |
|
Current Year
Budget |
2,585,647 |
1,705,280 |
386,907 |
493,460 |
2,585,647 |
1,681,551 |
362,471 |
491,375 |
2,535,397 |
23,729 |
24,436 |
2,085 |
50,250 |
|
Agency
Specific Budget |
1,465,913 |
953,312 |
369,282 |
143,319 |
1,465,913 |
948,561 |
344,846 |
141,246 |
1,434,653 |
4,751 |
24,436 |
2,073 |
31,260 |
|
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 |
699,931 |
17,625 |
129 |
717,685 |
18,259 |
- |
12 |
18,271 |
|
Continuing Appro |
319,211 |
- |
213,169 |
106,042 |
319,211 |
- |
165,673 |
106,042 |
271,715 |
- |
47,496 |
- |
47,496 |
|
Unobligated
Allotment as of 12/31/12 |
319,211 |
- |
213,169 |
106,042 |
319,211 |
- |
165,673 |
106,042 |
271,715 |
- |
47,496 |
- |
47,496 |
|
Allotment
Releases in FY 2013 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
299,820,110 |
231,704,128 |
42,920,403 |
24,224,437 |
298,848,968 |
218,031,337 |
27,070,489 |
22,678,739 |
267,780,565 |
13,672,791 |
15,849,914 |
1,545,698 |
31,068,403 |
89.60% |
|
Current Year
Budget |
273,467,749 |
231,704,128 |
29,364,297 |
11,428,182 |
272,496,607 |
218,031,337 |
22,760,489 |
9,883,429 |
250,675,255 |
13,672,791 |
6,603,808 |
1,544,753 |
21,821,352 |
|
Agency
Specific Budget |
227,991,588 |
187,131,610 |
28,901,775 |
10,987,061 |
227,020,446 |
174,936,049 |
22,298,978 |
9,725,513 |
206,960,540 |
12,195,561 |
6,602,797 |
1,261,548 |
20,059,906 |
|
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 |
26,352,361 |
- |
13,556,106 |
12,796,255 |
26,352,361 |
- |
4,310,000 |
12,795,310 |
17,105,310 |
- |
9,246,106 |
945 |
9,247,051 |
|
Unobligated
Allotment as of 12/31/12 |
24,975,535 |
- |
13,534,997 |
11,440,538 |
24,975,535 |
- |
4,288,891 |
11,439,593 |
15,728,484 |
- |
9,246,106 |
945 |
9,247,051 |
|
Allotment
Releases in FY 2013 |
1,376,826 |
- |
21,109 |
1,355,717 |
1,376,826 |
- |
21,109 |
1,355,717 |
1,376,826 |
- |
- |
- |
- |
|
37,845,211 |
27,291,191 |
6,906,293 |
3,647,727 |
37,845,211 |
24,778,638 |
5,456,029 |
1,942,827 |
32,177,494 |
2,512,553 |
1,450,264 |
1,704,900 |
5,667,717 |
85.02% |
|
Current Year
Budget |
37,236,565 |
27,291,191 |
6,539,337 |
3,406,037 |
37,236,565 |
24,778,638 |
5,240,892 |
1,905,466 |
31,924,996 |
2,512,553 |
1,298,445 |
1,500,571 |
5,311,569 |
|
Agency
Specific Budget |
32,795,944 |
23,034,981 |
6,357,926 |
3,403,037 |
32,795,944 |
21,491,548 |
5,068,558 |
1,903,472 |
28,463,578 |
1,543,433 |
1,289,368 |
1,499,565 |
4,332,366 |
|
Special
Purpose Funds |
2,236,358 |
2,051,947 |
181,411 |
3,000 |
2,236,358 |
1,701,978 |
172,334 |
1,994 |
1,876,306 |
349,969 |
9,077 |
1,006 |
360,052 |
|
Automatic
Appro |
2,204,263 |
2,204,263 |
- |
- |
2,204,263 |
1,585,112 |
- |
- |
1,585,112 |
619,151 |
- |
- |
619,151 |
|
Continuing Appro |
608,646 |
- |
366,956 |
241,690 |
608,646 |
- |
215,137 |
37,361 |
252,498 |
- |
151,819 |
204,329 |
356,148 |
|
Unobligated
Allotment as of 12/31/12 |
219,203 |
- |
201,013 |
18,190 |
219,203 |
- |
100,755 |
12,643 |
113,398 |
- |
100,258 |
5,547 |
105,805 |
|
Allotment
Releases in FY 2013 |
389,443 |
- |
165,943 |
223,500 |
389,443 |
- |
114,382 |
24,718 |
139,100 |
- |
51,561 |
198,782 |
250,343 |
|
4,919,556 |
336,075 |
1,042,392 |
203,585 |
1,582,052 |
334,878 |
773,215 |
122,831 |
1,230,924 |
1,197 |
269,177 |
80,754 |
351,128 |
77.81% |
|
Current Year
Budget |
4,380,146 |
336,075 |
595,710 |
110,857 |
1,042,642 |
334,878 |
547,219 |
85,077 |
967,174 |
1,197 |
48,491 |
25,780 |
75,468 |
|
Agency
Specific Budget |
3,254,847 |
297,953 |
317,107 |
59,777 |
674,837 |
297,952 |
316,954 |
38,822 |
653,728 |
1 |
153 |
20,955 |
21,109 |
|
Special
Purpose Funds |
29,479 |
9,479 |
- |
20,000 |
29,479 |
9,269 |
- |
20,000 |
29,269 |
210 |
- |
- |
210 |
|
Automatic
Appro |
1,095,820 |
28,643 |
278,603 |
31,080 |
338,326 |
27,657 |
230,265 |
26,255 |
284,177 |
986 |
48,338 |
4,825 |
54,149 |
|
Continuing Appro |
539,410 |
- |
446,682 |
92,728 |
539,410 |
- |
225,996 |
37,754 |
263,750 |
- |
220,686 |
54,974 |
275,660 |
|
Unobligated
Allotment as of 12/31/12 |
539,410 |
- |
446,682 |
92,728 |
539,410 |
- |
225,996 |
37,754 |
263,750 |
- |
220,686 |
54,974 |
275,660 |
|
Allotment
Releases in FY 2013 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
29,093,638 |
6,692,944 |
13,847,341 |
7,154,948 |
27,695,233 |
6,652,478 |
12,004,447 |
6,523,914 |
25,180,839 |
40,466 |
1,842,894 |
631,034 |
2,514,394 |
90.92% |
|
Current Year
Budget |
25,071,311 |
6,692,944 |
11,031,464 |
6,104,326 |
23,828,734 |
6,652,478 |
9,558,407 |
5,521,614 |
21,732,499 |
40,466 |
1,473,057 |
582,712 |
2,096,235 |
|
Agency
Specific Budget |
23,844,191 |
5,742,649 |
10,805,225 |
6,053,720 |
22,601,594 |
5,729,171 |
9,408,603 |
5,510,367 |
20,648,141 |
13,478 |
1,396,622 |
543,353 |
1,953,453 |
|
Special
Purpose Funds |
467,249 |
462,499 |
3,425 |
1,325 |
467,249 |
455,564 |
3,382 |
1,194 |
460,140 |
6,935 |
43 |
131 |
7,109 |
|
Automatic
Appro |
759,891 |
487,796 |
222,814 |
49,281 |
759,891 |
467,743 |
146,422 |
10,053 |
624,218 |
20,053 |
76,392 |
39,228 |
135,673 |
|
Continuing Appro |
4,022,307 |
- |
2,815,877 |
1,050,622 |
3,866,499 |
- |
2,446,040 |
1,002,300 |
3,448,340 |
- |
369,837 |
48,322 |
418,159 |
|
Unobligated
Allotment as of 12/31/12 |
2,995,081 |
- |
1,929,299 |
1,025,782 |
2,955,081 |
- |
1,616,666 |
977,460 |
2,594,126 |
- |
312,633 |
48,322 |
360,955 |
|
Allotment
Releases in FY 2013 |
1,067,226 |
- |
886,578 |
24,840 |
911,418 |
- |
829,374 |
24,840 |
854,214 |
- |
57,204 |
- |
57,204 |
|
40,881665 |
6,977,821 |
13,841,863 |
5,394,129 |
26,213,813 |
6,838,473 |
11,931,244 |
3,626,830 |
22,396,547 |
139,348 |
1,910,619 |
1,767,299 |
3,817,266 |
85.44% |
|
Current Year
Budget |
37,367,875 |
6,977,821 |
12,640,342 |
3,081,860 |
22,700,023 |
6,838,473 |
11,587,711 |
1,722,601 |
20,148,785 |
139,348 |
1,052,631 |
1,359,259 |
2,551,238 |
|
Agency
Specific Budget |
12,531,440 |
5,852,825 |
4,716,040 |
1,751,996 |
12,320,861 |
5,756,026 |
3,533,150 |
759,574 |
10,048,750 |
96,799 |
1,182,890 |
992,422 |
2,272,111 |
|
Special
Purpose Funds |
1,755,346 |
448,762 |
29,461 |
1,277,123 |
1,755,346 |
429,927 |
20,300 |
963,027 |
1,413,254 |
18,835 |
9,161 |
314,096 |
342,092 |
|
Automatic
Appro |
23,081,089 |
676,234 |
7,984,841 |
52,741 |
8,623,816 |
652,520 |
8,034,261 |
- |
8,686,781 |
23,714 |
(139,420) |
52,741 |
(62,965) |
|
Continuing Appro |
3,513,790 |
- |
1,201,521 |
2,312,269 |
3,513,790 |
- |
343,533 |
1,904,229 |
2,247,762 |
- |
857,988 |
408,040 |
1,266,028 |
|
Unobligated
Allotment as of 12/31/12 |
3,404,098 |
- |
1,125,829 |
2,278,269 |
3,404,098 |
- |
282,704 |
1,870,229 |
2,152,933 |
- |
843,125 |
408,040 |
1,251,165 |
|
Allotment
Releases in FY 2013 |
109,692 |
- |
75,692 |
34,000 |
109,692 |
- |
60,829 |
34,000 |
94,829 |
- |
14,863 |
- |
14,863 |
|
14,488,597 |
5,793,477 |
7,375,576 |
1,240,921 |
14,409,974 |
5,566,340 |
6,635,096 |
1,134,370 |
13,335,806 |
227,137 |
740,480 |
106,551 |
1,074,168 |
92.55% |
|
Current Year
Budget |
12,984,921 |
5,793,477 |
6,297,618 |
815,203 |
12,906,298 |
5,566,340 |
5,557,149 |
708,718 |
11,832,207 |
227,137 |
740,469 |
106,485 |
1,074,091 |
|
Agency
Specific Budget |
11,613,793 |
5,614,758 |
5,105,267 |
815,145 |
11,535,170 |
5,388,104 |
4,409,399 |
708,660 |
10,506,163 |
226,654 |
695,868 |
106,458 |
1,029,007 |
|
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 |
1,503,676 |
- |
1,077,958 |
425,718 |
1,503,676 |
- |
1,077,947 |
425,652 |
1,503,599 |
- |
11 |
66 |
77 |
|
Unobligated
Allotment as of 12/31/12 |
984,590 |
- |
923,125 |
61,465 |
984,590 |
- |
923,114 |
61,465 |
984,579 |
- |
11 |
- |
11 |
|
Allotment
Releases in FY 2013 |
519,086 |
- |
154,833 |
364,253 |
519,086 |
- |
154,833 |
364,187 |
519,020 |
- |
- |
66 |
66 |
|
48,944,499 |
11,463,897 |
21,095,704 |
16,384,898 |
48,944,499 |
11,261,263 |
18,698,550 |
11,254,121 |
41,213,934 |
202,634 |
2,397,154 |
5,130,777 |
7,730,565 |
84.21% |
|
Current Year
Budget |
42,257,234 |
11,463,897 |
18,871,931 |
11,921,406 |
42,257,234 |
11,261,263 |
17,033,281 |
7,956,445 |
36,250,989 |
202,634 |
1,838,650 |
3,964,961 |
6,006,245 |
|
Agency
Specific Budget |
39,446,703 |
9,379,274 |
18,189,886 |
11,877,543 |
39,446,703 |
9,238,688 |
16,586,389 |
7,955,583 |
33,780,660 |
140,586 |
1,603,497 |
3,921,960 |
5,666,043 |
|
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 |
6,687,265 |
- |
2,223,773 |
4,463,492 |
6,687,265 |
- |
1,665,269 |
3,297,676 |
4,962,945 |
- |
558,504 |
1,165,816 |
1,724,320 |
|
Unobligated
Allotment as of 12/31/12 |
3,513,235 |
- |
1,959,743 |
1,553,492 |
3,513,235 |
- |
1,401,239 |
387,676 |
1,788,915 |
- |
558,504 |
1,165,816 |
1,724,320 |
|
Allotment
Releases in FY 2013 |
3,174,030 |
- |
264,030 |
2,910,000 |
3,174,030 |
- |
264,030 |
2,910,000 |
3,174,030 |
- |
- |
- |
- |
|
141,296,299 |
114,091,929 |
18,807,397 |
7,811,447 |
140,710,773 |
113,931,504 |
15,018,936 |
2,445,665 |
131,396,105 |
160,425 |
3,788,461 |
5,365,782 |
9,314,668 |
93.38% |
|
Current Year
Budget |
137,941,942 |
114,091,929 |
18,201,848 |
5,062,639 |
137,356,416 |
113,931,504 |
14,547,707 |
527,440 |
129,006,651 |
160,425 |
3,654,141 |
4,535,199 |
8,349,765 |
|
Agency
Specific Budget |
95,399,830 |
72,451,987 |
18,013,448 |
4,934,395 |
95,399,830 |
72,387,599 |
14,456,763 |
516,975 |
87,361,337 |
64,388 |
3,556,685 |
4,417,420 |
8,038,493 |
|
Special
Purpose Funds |
41,357,393 |
41,255,721 |
91,252 |
10,420 |
41,357,393 |
41,184,119 |
90,944 |
9,881 |
41,284,944 |
71,602 |
308 |
539 |
72,449 |
|
Automatic
Appro |
1,184,719 |
384,221 |
97,148 |
117,824 |
599,193 |
- |
- |
584 |
360,370 |
24,435 |
97,148 |
117,240 |
238,823 |
|
Continuing Appro |
3,354,357 |
- |
605,549 |
2,748,808 |
3,354,357 |
- |
471,229 |
1,918,225 |
2,389,454 |
- |
134,320 |
830,583 |
964,903 |
|
Unobligated
Allotment as of 12/31/12 |
3,265,393 |
- |
603,042 |
2,662,351 |
3,265,393 |
- |
469,958 |
1,918,225 |
2,388,183 |
- |
133,084 |
744,126 |
877,210 |
|
Allotment
Releases in FY 2013 |
88,964 |
- |
2,507 |
86,457 |
88,964 |
- |
1,271 |
- |
1,271 |
- |
1,236 |
86,457 |
87,693 |
|
13,208,934 |
9,367,752 |
3,289,532 |
548,736 |
13,206,020 |
9,125,440 |
2,943,317 |
388,596 |
12,457,353 |
242,312 |
346,215 |
160,140 |
748,667 |
94.33% |
|
Current Year Budget |
12,611,815 |
9,367,752 |
2,920,588 |
320,769 |
12,609,109 |
9,125,440 |
2,594,097 |
268,587 |
11,988,124 |
242,312 |
326,491 |
52,182 |
620,985 |
|
Agency Specific
Budget |
10,427,707 |
7,618,232 |
2,539,502 |
267,317 |
10,425,051 |
7,512,959 |
2,225,832 |
247,181 |
9,985,972 |
105,273 |
313,670 |
20,136 |
439,079 |
|
Special Purpose
Funds |
1,357,672 |
1,297,219 |
60,453 |
- |
1,357,672 |
1,187,190 |
52,255 |
- |
1,239,445 |
110,029 |
8,198 |
- |
118,227 |
|
Automatic Appro |
826,436 |
452,301 |
320,633 |
53,452 |
826,386 |
425,291 |
316,010 |
21,406 |
762,707 |
27,010 |
4,623 |
32,046 |
63,679 |
|
Continuing Appro |
597,119 |
- |
368,944 |
227,967 |
596,911 |
- |
349,220 |
120,009 |
469,229 |
- |
19,724 |
107,958 |
127,682 |
|
Unobligated Allotment
as of 12/31/12 |
491,011 |
- |
334,944 |
156,067 |
491,011 |
- |
315,220 |
52,252 |
367,472 |
- |
19,724 |
103,815 |
123,539 |
|
Allotment Releases
in FY 2013 |
106,108 |
- |
34,000 |
71,900 |
105,900 |
- |
34,000 |
67,757 |
101,757 |
- |
- |
4,143 |
4,143 |
|
9,722,774 |
4,443,087 |
4,726,205 |
553,467 |
9,722,759 |
4,157,609 |
4,798,584 |
477,344 |
9,433,537 |
285,478 |
(72,379) |
76,123 |
289,222 |
97.03% |
|
Current Year
Budget |
8,850,393 |
4,443,087 |
4,079,222 |
328,069 |
8,850,378 |
4,157,609 |
4,252,849 |
309,340 |
8,719,798 |
285,478 |
(173,627) |
18,729 |
130,580 |
|
Agency
Specific Budget |
7,833,904 |
3,560,833 |
3,953,946 |
319,125 |
7,833,904 |
3,433,130 |
3,812,710 |
296,796 |
7,542,636 |
127,703 |
141,236 |
22,329 |
291,268 |
|
Special
Purpose Funds |
695,837 |
580,902 |
114,935 |
- |
695,837 |
433,248 |
419,389 |
3,600 |
856,237 |
147,654 |
(304,454) |
(3,600) |
(160,400) |
|
Automatic
Appro |
320,652 |
301,352 |
10,341 |
8,944 |
320,637 |
291,231 |
20,750 |
8,944 |
320,925 |
10,121 |
(10,409) |
- |
(288) |
|
Continuing Appro |
872,381 |
- |
646,983 |
225,398 |
872,381 |
- |
545,735 |
168,004 |
713,739 |
- |
101,248 |
57,394 |
158,642 |
|
Unobligated
Allotment as of 12/31/12 |
590,702 |
- |
410,524 |
180,178 |
590,702 |
- |
390,836 |
168,004 |
558,840 |
- |
19,688 |
12,174 |
31,862 |
|
Allotment
Releases in FY 2013 |
281,679 |
- |
236,459 |
45,220 |
281,679 |
- |
154,899 |
- |
154,899 |
- |
81,560 |
45,220 |
126,780 |
|
168,058,730 |
111,831,665 |
23,872,843 |
32,332,608 |
168,037,116 |
111,407,994 |
22,655,724 |
25,801,447 |
159,865,165 |
423,671 |
1,217,119 |
6,531,161 |
8,171,951 |
95.14% |
|
Current Year
Budget |
147,524,314 |
111,831,665 |
22,156,291 |
13,536,358 |
147,524,314 |
111,407,994 |
21,055,599 |
10,283,311 |
142,746,904 |
423,671 |
1,100,692 |
3,253,047 |
4,777,410 |
|
Agency
Specific Budget |
79,832,001 |
55,131,861 |
20,567,142 |
4,132,998 |
79,832,001 |
54,729,452 |
19,473,729 |
4,036,762 |
78,239,943 |
402,409 |
1,093,413 |
96,236 |
1,592,058 |
|
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 |
- |
3,097s |
22,030 |
|
Automatic
Appro |
11,170,341 |
191,832 |
1,583,149 |
9,395,360 |
11,170,341 |
189,503 |
1,575,870 |
6,241,646 |
8,007,019 |
2,329 |
7,279 |
3,153,714 |
3,163,322 |
|
Continuing Appro |
20,534,416 |
- |
1,716,552 |
18,796,250 |
20,512,802 |
- |
1,600,125 |
15,518,136 |
17,118,261 |
- |
116,427 |
3,278,114 |
3,394,541 |
|
Unobligated
Allotment as of 12/31/12 |
20,499,660 |
- |
1,711,796 |
18,787,864 |
20,499,660 |
- |
1,600,125 |
15,509,750 |
17,109,875 |
- |
111,671 |
3,278,114 |
3,389,785 |
|
Allotment
Releases in FY 2013 |
34,756 |
- |
4,756 |
8,386 |
13,142 |
- |
- |
8,386 |
8,386 |
- |
4,756 |
- |
4,756 |
|
232,720,787 |
6,887,315 |
12,353,591 |
203,823,896 |
223,064,802 |
6,887,315 |
12,353,591 |
178,883,549 |
198,124,455 |
- |
- |
24,940,347 |
24,940,347 |
88.82% |
|
Current Year
Budget |
181,968,939 |
6,887,315 |
9,425,734 |
155,999,905 |
172,312,954 |
6,887,315 |
9,425,734 |
131,059,558 |
147,372,607 |
- |
- |
24,940,347 |
24,940,347 |
|
Agency
Specific Budget |
158,927,849 |
4,163,189 |
6,365,707 |
143,473,095 |
154,001,991 |
4,163,189 |
6,365,707 |
118,532,748 |
129,061,644 |
- |
- |
24,940,347 |
24,940,347 |
|
Special
Purpose Funds |
9,231,736 |
2,188,742 |
- |
7,042,994 |
9,231,736 |
2,188,742 |
- |
7,042,994 |
9,231,736 |
- |
- |
- |
- |
|
Automatic
Appro |
13,809,354 |
535,384 |
3,060,027 |
5,483,816 |
9,079,227 |
535,384 |
3,060,027 |
5,483,816 |
9,079,227 |
- |
- |
- |
- |
|
Continuing Appro |
50,751,848 |
- |
2,927,857 |
47,823,991 |
50,751,848 |
- |
2,927,857 |
47,823,991 |
50,751,848 |
- |
- |
- |
- |
|
Unobligated
Allotment as of 12/31/12 |
39,286,923 |
- |
2,927,857 |
36,359,066 |
39,286,923 |
- |
2,927,857 |
36,359,066 |
39,286,923 |
- |
- |
- |
||
Allotment
Releases in FY 2013 |
11,464,925 |
- |
- |
11,464,925 |
11,464,925 |
- |
- |
11,464,925 |
11,464,925 |
- |
- |
- |
- |
|
14,233,904 |
5,241,327 |
7,157,783 |
1,834,794 |
14,233,904 |
5,139,683 |
6,803,640 |
1,317,668 |
13,260,991 |
101,644 |
354,143 |
517,126 |
972,913 |
93.16% |
|
Current Year
Budget |
12,964,517 |
5,241,327 |
6,413,295 |
1,309,895 |
12,964,517 |
5,139,683 |
6,177,398 |
808,922 |
12,126,003 |
101,644 |
235,897 |
500,973 |
838,514 |
|
Agency
Specific Budget |
9,914,391 |
2,224,475 |
6,380,389 |
1,309,527 |
9,914,391 |
2,137,862 |
6,147,928 |
808,866 |
9,094,656 |
86,613 |
232,461 |
500,661 |
819,735 |
|
Special
Purpose Funds |
2,787,069 |
2,787,069 |
- |
- |
2,787,069 |
2,775,695 |
- |
- |
2,775,695 |
11,374 |
- |
- |
11,374 |
|
Automatic
Appro |
263,057 |
229,783 |
32,906 |
368 |
263,057 |
226,126 |
29,470 |
56 |
255,652 |
3,657 |
3,436 |
312 |
7,405 |
|
Continuing Appro |
1,269,387 |
- |
744,488 |
524,899 |
1,269,387 |
- |
626,242 |
508,746 |
1,134,988 |
- |
118,246 |
16,153 |
134,399 |
|
Unobligated
Allotment as of 12/31/12 |
1,265,287 |
- |
744,488 |
520,799 |
1,265,287 |
- |
626,242 |
508,582 |
1,134,824 |
- |
118,246 |
12,217 |
130,463 |
|
Allotment
Releases in FY 2013 |
4,100 |
- |
- |
4,100 |
4,100 |
- |
- |
164 |
164 |
- |
- |
3,936 |
3,936 |
|
75,119,995 |
1,266,246 |
73,393,568 |
460,181 |
75,119,995 |
1,248,774 |
67,940,218 |
421,248 |
69,610,240 |
17,472 |
5,453,350 |
38,933 |
5,509,755 |
92.67% |
|
Current Year
Budget |
70,510,289 |
1,266,246 |
69,046,247 |
197,796 |
70,510,289 |
1,248,774 |
64,214,630 |
196,680 |
65,660,084 |
17,472 |
4,831,617 |
1,116 |
4,850,205 |
|
Agency
Specific Budget |
61,957,838 |
1,081,256 |
60,847,697 |
28,885 |
61,957,838 |
1,067,902 |
58,841,793 |
28,635 |
59,938,330 |
13,354 |
2,005,904 |
250 |
2,019,508 |
|
Special
Purpose Funds |
7,936,817 |
91,095 |
7,844,015 |
1,707 |
7,936,817 |
89,073 |
5,039,734 |
1,306 |
5,130,113 |
2,022 |
2,804,281 |
401 |
2,806,704 |
|
Automatic
Appro |
615,634 |
93,895 |
354,535 |
167,204 |
615,634 |
91,799 |
333,103 |
166,739 |
591,641 |
2,096 |
21,432 |
465 |
23,993 |
|
Continuing Appro |
4,609,706 |
- |
4,347,321 |
262,385 |
4,609,706 |
- |
3,725,588 |
224,568 |
3,950,156 |
- |
621,733 |
37,817 |
659,550 |
|
Unobligated
Allotment as of 12/31/12 |
3,819,606 |
- |
3,699,771 |
119,835 |
3,819,606 |
- |
3,272,571 |
82,018 |
3,354,589 |
- |
427,200 |
37,817 |
465,017 |
|
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 |
2,374,496 |
542,089 |
3,296,004 |
373,195 |
2,324,091 |
541,822 |
3,239,108 |
6,224 |
50,405 |
267 |
56,896 |
98.27% |
|
Current Year
Budget |
3,080,327 |
379,419 |
2,277,921 |
421,549 |
3,078,889 |
373,195 |
2,229,378 |
421,502 |
3,024,075 |
6,224 |
48,543 |
47 |
54,814 |
|
Agency
Specific Budget |
3,033,546 |
334,076 |
2,277,921 |
421,549 |
3,033,546 |
330,733 |
2,229,378 |
421,502 |
2,981,613 |
3,343 |
48,543 |
47 |
51,933 |
|
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 |
- |
96,575 |
120,540 |
217,115 |
- |
94,713 |
120,320 |
215,033 |
- |
1,862 |
220 |
2,082 |
|
Unobligated
Allotment as of 12/31/12 |
217,115 |
- |
96,575 |
120,540 |
217,115 |
- |
94,713 |
120,320 |
215,033 |
- |
1,862 |
220 |
2,082 |
|
Allotment
Releases in FY 2013 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
4,114,794 |
1,431,621 |
1,795,125 |
811,466 |
4,038,212 |
1,427,274 |
1,473,020 |
473,944 |
3,374,238 |
4,347 |
322,105 |
337,522 |
663,974 |
83.56% |
|
Current Year
Budget |
3,916,069 |
1,431,621 |
1,664,795 |
743,071 |
3,839,487 |
1,427,274 |
1,374,544 |
412,263 |
3,214,081 |
4,347 |
290,251 |
330,808 |
625,406 |
|
Agency
Specific Budget |
3,651,510 |
1,282,112 |
1,626,327 |
743,071 |
3,651,510 |
1,281,345 |
1,374,544 |
412,263 |
3,068,152 |
767 |
251,783 |
330,808 |
583,358 |
|
Special
Purpose Funds |
65,400 |
49,350 |
16,050 |
- |
65,400 |
49,350 |
- |
- |
49,350 |
- |
16,050 |
- |
16,050 |
|
Automatic
Appro |
199,159 |
100,159 |
22,418 |
- |
122,577 |
96,579 |
- |
- |
96,579 |
3,580 |
22,418 |
- |
25,998 |
|
Continuing Appro |
198,725 |
- |
130,330 |
68,395 |
198,725 |
- |
98,476 |
61,681 |
160,157 |
- |
31,854 |
6,714 |
38,568 |
|
Unobligated
Allotment as of 12/31/12 |
175,361 |
- |
106,966 |
68,395 |
175,361 |
- |
98,476 |
61,681 |
160,157 |
- |
8,490 |
6,714 |
15,204 |
|
Allotment
Releases in FY 2013 |
23,364 |
- |
23,364 |
- |
23,364 |
- |
- |
- |
- |
- |
23,364 |
- |
23,364 |
|
44,424,475 |
5,815,135 |
13,718,327 |
23,840,925 |
43,374,387 |
5,764,361 |
11,832,598 |
11,233,797 |
28,830,756 |
50,774 |
1,885,729 |
12,607,128 |
14,543,631 |
66.47% |
|
Current Year
Budget |
31,453,231 |
5,815,135 |
12,117,712 |
12,471,096 |
30,403,943 |
5,764,361 |
10,946,995 |
6,540,364 |
23,251,720 |
50,774 |
1,170,717 |
5,930,732 |
7,152,223 |
|
Agency
Specific Budget |
27,203,550 |
3,956,255 |
9,851,911 |
12,371,096 |
26,179,262 |
3,952,095 |
8,714,178 |
6,440,364 |
19,106,637 |
4,160 |
1,137,733 |
5,930,732 |
7,072,625 |
|
Special
Purpose Funds |
1,404,841 |
1,404,841 |
- |
- |
1,404,841 |
1,365,261 |
- |
- |
1,365,261 |
39,580 |
- |
- |
39,580 |
|
Automatic
Appro |
2,844,840 |
454,039 |
2,265,801 |
100,000 |
2,819,840 |
447,005 |
2,232,817 |
100,000 |
2,779,822 |
7,034 |
32,984 |
- |
40,018 |
|
Continuing Appro |
12,971,244 |
- |
1,600,615 |
11,369,829 |
12,970,444 |
- |
885,603 |
4,693,433 |
5,579,036 |
- |
715,012 |
6,676,396 |
7,391,408 |
|
Unobligated
Allotment as of 12/31/12 |
10,929,271 |
- |
1,449,442 |
9,479,829 |
10,929,271 |
- |
742,635 |
2,803,433 |
3,546,068 |
- |
706,807 |
6,676,396 |
7,383,203 |
|
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 |
|
6,882,127 |
1,784,967 |
4,683,555 |
413,605 |
6,882,127 |
1,712,346 |
3,323,532 |
368,060 |
5,403,938 |
72,621 |
1,360,023 |
45,545 |
1,478,189 |
78.52% |
|
Current Year
Budget |
5,448,585 |
1,784,967 |
3,460,324 |
203,294 |
5,448,585 |
1,712,346 |
2,824,421 |
160,569 |
4,697,336 |
72,621 |
635,903 |
42,725 |
751,249 |
|
Agency
Specific Budget |
4,959,736 |
1,402,467 |
3,354,418 |
202,851 |
4,959,736 |
1,377,121 |
2,824,421 |
160,569 |
4,362,111 |
25,346 |
529,997 |
42,282 |
597,625 |
|
Special
Purpose Funds |
260,778 |
260,778 |
- |
- |
260,778 |
220,486 |
- |
- |
220,486 |
40,292 |
- |
- |
40,292 |
|
Automatic
Appro |
228,071 |
121,722 |
105,906 |
443 |
228,071 |
114,739 |
- |
- |
114,739 |
6,983 |
105,906 |
443 |
113,332 |
|
Continuing Appro |
1,433,542 |
- |
1,223,231 |
210,311 |
1,433,542 |
- |
499,111 |
207,491 |
706,602 |
- |
724,120 |
2,820 |
726,940 |
|
Unobligated
Allotment as of 12/31/12 |
1,083,190 |
- |
1,079,775 |
3,415 |
1,083,190 |
- |
396,048 |
595 |
396,643 |
- |
683,727 |
2,820 |
686,547 |
|
Allotment
Releases in FY 2013 |
350,352 |
- |
143,456 |
206,896 |
350,352 |
- |
103,063 |
206,896 |
309,959 |
- |
40,393 |
- |
40,393 |
|
1,662,034 |
748,518 |
523,499 |
388,314 |
1,660,331 |
734,978 |
523,495 |
387,975 |
1,646,448 |
13,540 |
4 |
339 |
13,883 |
99.16% |
|
Current Year
Budget |
1,413,264 |
748,518 |
499,502 |
163,541 |
1,411,561 |
734,978 |
499,498 |
163,303 |
1,397,779 |
13,540 |
4 |
238 |
13,782 |
|
Agency
Specific Budget |
1,257,307 |
618,156 |
485,863 |
153,580 |
1,257,599 |
609,819 |
485,863 |
153,342 |
1,249,024 |
8,337 |
- |
238 |
8,575 |
|
Special
Purpose Funds |
94,138 |
70,538 |
13,639 |
9,961 |
94,138 |
69,508 |
13,635 |
9,961 |
93,104 |
1,030 |
4 |
- |
1,034 |
|
Automatic
Appro |
61,819 |
59,824 |
- |
- |
59,824 |
55,651 |
- |
- |
55,651 |
4,173 |
- |
- |
4,173 |
|
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 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
||
14,305,302 |
4,143,025 |
7,962,107 |
2,200,170 |
14,305,302 |
4,078,275 |
5,611,653 |
2,010,333 |
11,700,261 |
64,750 |
2,350,454 |
189,837 |
2,605,041 |
81.79% |
|
Current Year
Budget |
11,749,424 |
4,143,025 |
6,010,666 |
1,595,733 |
11,749,424 |
4,078,275 |
4,324,744 |
1,502,817 |
9,905,836 |
64,750 |
1,685,922 |
92,916 |
1,843,588 |
|
Agency
Specific Budget |
9,434,401 |
3,397,220 |
4,484,043 |
1,553,138 |
9,434,401 |
3,367,090 |
2,829,601 |
1,461,868 |
7,658,559 |
30,130 |
1,654,442 |
91,270 |
1,775,842 |
|
Special
Purpose Funds |
573,001 |
421,973 |
149,628 |
1,400 |
573,001 |
398,920 |
144,338 |
- |
543,258 |
23,053 |
5,290 |
1,400 |
29,743 |
|
Automatic
Appro |
1,742,022 |
323,832 |
1,376,995 |
41,195 |
1,742,022 |
312,265 |
1,350,805 |
40,949 |
1,704,019 |
11,567 |
26,190 |
246 |
38,003 |
|
Continuing Appro |
2,555,878 |
- |
1,951,441 |
604,437 |
2,555,878 |
- |
1,286,909 |
507,516 |
1,794,425 |
- |
664,532 |
96,921 |
761,453 |
|
Unobligated
Allotment as of 12/31/12 |
2,074,273 |
- |
1,482,333 |
591,940 |
2,074,273 |
- |
920,400 |
503,346 |
1,423,746 |
- |
561,933 |
88,594 |
650,527 |
|
Allotment
Releases in FY 2013 |
481,605 |
- |
469,108 |
12,497 |
481,605 |
- |
366,509 |
4,170 |
370,679 |
- |
102,599 |
8,327 |
110,926 |
|
18,780,410 |
9,800,921 |
4,217,700 |
4,079,565 |
18,098,186 |
6,947,586 |
3,415,673 |
2,554,258 |
12,917,517 |
2,853,335 |
802,027 |
1,525,307 |
5,180,669 |
71.37% |
|
Current Year
Budget |
18,074,016 |
9,800,921 |
4,111,896 |
3,478,975 |
17,391,792 |
6,947,586 |
3,372,772 |
2,477,245 |
12,797,603 |
2,853,335 |
739,124 |
1,001,730 |
4,594,189 |
|
Agency
Specific Budget |
15,770,508 |
8,982,070 |
3,364,272 |
3,400,351 |
15,746,693 |
6,791,727 |
3,364,272 |
2,477,245 |
12,633,244 |
2,190,343 |
- |
923,106 |
3,113,449 |
|
Special
Purpose Funds |
1,415,611 |
589,363 |
747,624 |
78,624 |
1,415,611 |
11,778 |
8,500 |
- |
20,278 |
577,585 |
739,124 |
78,624 |
1,395,333 |
|
Automatic
Appro |
887,897 |
229,488 |
- |
- |
229,488 |
144,081 |
- |
- |
144,081 |
85,407 |
- |
- |
85,407 |
|
Continuing Appro |
706,394 |
- |
105,804 |
600,590 |
706,394 |
- |
42,901 |
77,013 |
119,914 |
- |
62,903 |
523,577 |
586,480 |
|
Unobligated
Allotment as of 12/31/12 |
353,828 |
- |
72,903 |
280,925 |
353,828 |
- |
10,000 |
77,013 |
87,013 |
- |
62,903 |
203,912 |
266,815 |
|
Allotment
Releases in FY 2013 |
352,566 |
- |
32,901 |
319,665 |
352,566 |
- |
32,901 |
- |
32,901 |
- |
- |
319,665 |
319,665 |
|
2,418 |
1,635 |
782 |
1 |
2,418 |
1,446 |
648 |
- |
2,094 |
189 |
134 |
1 |
324 |
86.60% |
|
Current Year
Budget |
2,147 |
1,635 |
512 |
- |
2,147 |
1,446 |
419 |
- |
1,865 |
189 |
93 |
- |
282 |
|
Agency
Specific Budget |
2,137 |
1,625 |
512 |
- |
2,137 |
1,436 |
419 |
- |
1,855 |
189 |
93 |
- |
282 |
|
Special
Purpose Funds |
10 |
10 |
- |
- |
10 |
10 |
- |
- |
10 |
- |
- |
- |
- |
|
Automatic
Appro |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Continuing Appro |
271 |
- |
270 |
1 |
271 |
- |
229 |
- |
229 |
- |
41 |
1 |
42 |
|
Unobligated
Allotment as of 12/31/12 |
271 |
- |
270 |
1 |
271 |
- |
229 |
- |
229 |
- |
41 |
1 |
42 |
|
Allotment
Releases in FY 2013 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
21,722,900 |
15,107,650 |
6,310,731 |
304,519 |
21,722,900 |
14,334,094 |
3,410,952 |
143,602 |
17,888,648 |
773,556 |
2,899,779 |
160,917 |
3,834,252 |
82.35% |
|
Current Year
Budget |
18,776,880 |
15,107,650 |
3,408,212 |
261,018 |
18,776,880 |
14,334,094 |
3,212,760 |
100,101 |
17,646,955 |
773,556 |
195,452 |
160,917 |
1,129,925 |
|
Agency
Specific Budget |
17,016,240 |
13,347,010 |
3,408,212 |
261,018 |
17,016,240 |
13,319,905 |
3,212,760 |
100,101 |
16,632,766 |
27,105 |
195,452 |
160,917 |
383,474 |
|
Special
Purpose Funds |
995,891 |
995,891 |
- |
- |
995,891 |
253,672 |
- |
- |
253,672 |
742,219 |
- |
- |
742,219 |
|
Automatic
Appro |
764,749 |
764,749 |
- |
- |
764,749 |
760,517 |
- |
- |
760,517 |
4,232 |
- |
- |
4,232 |
|
Continuing Appro |
2,946,020 |
- |
2,902,519 |
43,501 |
2,946,020 |
- |
198,192 |
43,501 |
241,693 |
- |
2,704,327 |
- |
2,704,327 |
|
Unobligated
Allotment as of 12/31/12 |
2,946,020 |
- |
2,902,519 |
43,501 |
2,946,020 |
- |
198,192 |
43,501 |
241,693 |
- |
2,704,327 |
- |
2,704,327 |
|
Allotment
Releases in FY 2013 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
1,035,921 |
858,011 |
169,700 |
8,140 |
1,035,851 |
690,786 |
99,609 |
2,794 |
793,189 |
167,225 |
70,091 |
5,346 |
242,662 |
76.57% |
|
Current Year
Budget |
1,032,083 |
858,011 |
167,963 |
6,039 |
1,032,013 |
690,786 |
97,872 |
693 |
789,351 |
167,225 |
70,091 |
5,346 |
242,662 |
|
Agency
Specific Budget |
934,679 |
760,607 |
167,963 |
6,039 |
934,609 |
638,207 |
97,872 |
693 |
736,772 |
122,400 |
70,091 |
5,346 |
197,837 |
|
Special
Purpose Funds |
39,077 |
39,077 |
- |
- |
39,077 |
17,046 |
- |
- |
17,046 |
22,031 |
- |
- |
22,031 |
|
Automatic
Appro |
58,327 |
58,327 |
- |
- |
58,357 |
35,533 |
- |
- |
35,533 |
22,794 |
- |
- |
22,794 |
- |
Continuing Appro |
3,838 |
- |
1,737 |
2,101 |
3,838 |
- |
1,737 |
2,101 |
3,838 |
- |
- |
- |
- |
|
Unobligated
Allotment as of 12/31/12 |
3,838 |
- |
1,737 |
2,101 |
3,838 |
- |
1,737 |
2,101 |
3,838 |
- |
- |
- |
- |
|
Allotment
Releases in FY 2013 |
||||||||||||||
9,137,175 |
7,851,619 |
867,828 |
417,728 |
9,137,175 |
7,520,599 |
559,829 |
417,728 |
8,498,156 |
331,020 |
307,999 |
- |
639,019 |
93.01% |
|
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 |
769,507 |
- |
555,109 |
214,398 |
769,507 |
- |
247,110 |
214,398 |
461,508 |
- |
307,999 |
- |
307,999 |
|
Unobligated
Allotment as of 12/31/12 |
769,507 |
- |
555,109 |
214,398 |
769,507 |
- |
247,110 |
214,398 |
461,508 |
- |
307,999 |
- |
307,999 |
|
Allotment
Releases in FY 2013 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
18,837,581 |
5,088,482 |
9,625,120 |
4,123,979 |
18,837,581 |
2,866,567 |
5,966,365 |
4,121,979 |
12,954,911 |
2,221,915 |
3,658,755 |
2,000 |
5,882,670 |
68.77% |
|
Current Year
Budget |
8,517,072 |
5,088,482 |
3,426,590 |
2,000 |
8,517,072 |
2,866,567 |
1,576,911 |
- |
4,443,478 |
2,221,915 |
1,849,679 |
2,000 |
4,073,594 |
|
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 |
100,574 |
100,574 |
- |
- |
100,574 |
67,004 |
- |
- |
67,004 |
33,570 |
- |
- |
33,570 |
|
Automatic
Appro |
150,755 |
150,755 |
- |
- |
150,755 |
103,054 |
- |
- |
103,054 |
47,701 |
- |
- |
47,701 |
|
Continuing Appro |
10,320,509 |
- |
6,198,530 |
4,121,979 |
10,320,509 |
- |
4,389,454 |
4,121,979 |
8,511,433 |
- |
1,809,076 |
- |
1,809,076 |
|
Unobligated
Allotment as of 12/31/12 |
10,320,509 |
- |
6,198,530 |
4,121,979 |
10,320,509 |
- |
4,389,454 |
4,121,979 |
8,511,433 |
- |
1,809,076 |
- |
1,809,076 |
|
Allotment
Releases in FY 2013 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
1,998,890 |
1,454,506 |
449,499 |
94,885 |
1,998,890 |
864,107 |
175,998 |
91,940 |
1,132,045 |
590,399 |
273,501 |
2,945 |
866,845 |
56.63% |
|
Current Year
Budget |
1,735,351 |
1,454,506 |
195,729 |
85,116 |
1,735,351 |
864,107 |
95,027 |
82,171 |
1,041,305 |
590,399 |
100,702 |
2,945 |
694,046 |
|
Agency
Specific Budget |
1,666,400 |
1,386,570 |
195,729 |
84,101 |
1,666,400 |
864,107 |
95,027 |
81,156 |
1,040,290 |
522,463 |
100,702 |
2,945 |
626,110 |
|
Special
Purpose Funds |
5,920 |
5,920 |
- |
- |
5,920 |
- |
- |
- |
- |
5,920 |
- |
- |
5,920 |
|
Automatic
Appro |
63,031 |
62,016 |
- |
1,015 |
63,031 |
- |
- |
1,015 |
1,015 |
62,016 |
- |
- |
62,016 |
|
Continuing Appro |
263,539 |
- |
253,770 |
9,769 |
263,539 |
- |
80,971 |
9,769 |
90,740 |
- |
172,799 |
- |
172,799 |
|
Unobligated
Allotment as of 12/31/12 |
263,539 |
- |
253,770 |
9,769 |
263,539 |
- |
80,971 |
9,769 |
90,740 |
- |
172,799 |
- |
172,799 |
|
Allotment
Releases in FY 2013 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
329,690 |
255,023 |
72,515 |
2,152 |
329,690 |
255,022 |
72,512 |
2,007 |
329,541 |
1 |
3 |
145 |
149 |
99.95% |
|
Current Year
Budget |
326,330 |
255,023 |
69,663 |
1,644 |
326,330 |
255,022 |
69,660 |
1,499 |
326,181 |
1 |
3 |
145 |
149 |
|
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 |
7,165 |
- |
- |
7,165 |
1 |
- |
- |
1 |
|
Automatic
Appro |
20,976 |
20,976 |
- |
- |
20,976 |
20,976 |
- |
- |
20,976 |
- |
- |
- |
- |
|
Continuing Appro |
3,360 |
- |
2,852 |
508 |
3,360 |
- |
2,852 |
508 |
3,360 |
- |
- |
- |
- |
|
Unobligated
Allotment as of 12/31/12 |
3,360 |
- |
2,852 |
508 |
3,360 |
- |
2,852 |
508 |
3,360 |
- |
- |
- |
- |
|
Allotment
Releases in FY 2013 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
GRAND TOTAL |
1,390,788,447 |
615,192,952 |
347,711,378 |
392,699,733 |
1,355,604,063 |
585,033,158 |
281,365,786 |
323,448,477 |
1,189,847,421 |
30,159,794 |
66,345,592 |
69,251,256 |
165,756,642 |
87.77% |
Current Year
Budget |
1,217,646,298 |
615,192,952 |
292,302,182 |
275,145,210 |
1,182,640,344 |
585,033,158 |
250,253,743 |
220,647,575 |
1,055,934,476 |
30,159,794 |
42,048,439 |
54,497,635 |
126,705,868 |
|
Agency
Specific Budget |
969,867,443 |
445,297,860 |
261,389,892 |
249,624,765 |
956,312,517 |
420,521,056 |
224,486,563 |
199,903,735 |
844,911,354 |
24,776,804 |
36,903,329 |
49,721,030 |
111,401,163 |
|
Special
Purpose Funds |
161,346,235 |
139,583,689 |
12,241,102 |
9,521,444 |
161,346,235 |
137,056,425 |
7,642,498 |
8,506,014 |
153,204,937 |
2,527,264 |
4,598,604 |
1,015,430 |
8,141,298 |
|
Automatic
Appro |
86,432,620 |
30,311,403 |
18,671,188 |
15,999,001 |
64,981,592 |
27,455,677 |
18,124,682 |
12,237,826 |
57,818,185 |
2,855,726 |
546,506 |
3,761,175 |
7,163,407 |
|
Continuing Appro |
173,142,149 |
- |
55,409,196 |
117,554,523 |
172,963,719 |
- |
31,112,043 |
102,800,902 |
133,912,945 |
- |
24,297,153 |
14,753,621 |
39,050,774 |
|
Unobligated
Allotment as of 12/31/12 |
147,883,750 |
- |
52,020,483 |
95,863,267 |
147,883,750 |
- |
28,378,858 |
82,183,710 |
110,562,568 |
- |
23,641,625 |
13,679,557 |
37,321,182 |
|
Allotment
Releases in FY 2013 |
25,258,399 |
- |
3,388,713 |
21,691,256 |
25,079,969 |
- |
2,733,185 |
20,617,192 |
23,350,377 |
- |
655,528 |
1,074,064 |
1,729,592 |
|
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) This report does not include releases and obligations for GOCCs, LGUs, MMDA and Debt Service. |
||||||||||||||
3) Financial Performance ratios 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 allotment. |
||||||||||||||
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 obligation rate may also be compared to past performance e.g. same period in the previous years (trend analysis) to be able to obtain a more conclusive gauge of the whole year performance. |
||||||||||||||
4) Without SAOB from 1st to 4th quarter: COP-House of Representatives |
||||||||||||||
5) For agencies without SAOB as of December 31, latest submission were still posted, as follows: SUCS -University of the Philippines System; SUCS-Philippine State College of Aeronautics; NEDA-National Statistical Coordination Board; Autonomous Region in Muslim Mindanao; Department of Agrarian Reform; Civil Service Commission-Proper; OEO-Mindanao Development Authority; Commission on Elections |
||||||||||||||
6) For agencies without SAOB as of December 31, submitted agency BP Form 201 for 2013 Actual Obligations were used as basis for determining obligations, as follows: DOF-Securities and Exchange Commission; OEO-Commission on Filipino Overseas; OEO-National Telecommunications Commission; OEO-Presidential Communications Development and Strategic Planning Office; SUCS-Palawan State University; SUCS-J.H Cerilles State College |