STATEMENT OF ALLOTMENT, OBLIGATION AND BALANCES |
||||||||||||||
PARTICULARS |
FY 2013 ADJUSTED Appros |
AS OF MARCH 31,
2013 |
OBLIGATION RATE (In %) | |||||||||||
ALLOTMENT |
OBLIGATIONS
INCURRED |
UNOBLIGATED
BALANCES |
||||||||||||
PS |
MOOE |
CO |
Total |
PS |
MOOE |
CO |
Total |
PS |
MOOE |
CO |
Total |
|||
10,788,423 |
5,158,333 |
5,248,533 |
60,600 |
10,467,466 |
438,323 |
384,052 |
3,944 |
826,319 |
4,720,010 |
4,864,481 |
56,656 |
9,641,147 |
7.89% |
|
Current Year
Budget |
10,708,373 |
5,158,333 |
5,168,595 |
60,488 |
10,387,416 |
438,323 |
304,332 |
3,614 |
746,269 |
4,720,010 |
4,864,263 |
56,874 |
9,641,147 |
|
Agency
Specific Budget |
10,414,394 |
4,864,354 |
5,168,595 |
60,488 |
10,093,437 |
411,317 |
304,332 |
3,614 |
719,263 |
4,453,037 |
4,864,263 |
56,874 |
9,374,174 |
|
Special
Purpose Funds |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
Automatic
Appro |
293,979 |
293,979 |
- |
- |
293,979 |
27,006 |
- |
- |
27,006 |
266,973 |
- |
- |
266,973 |
|
Continuing Appro |
80,050 |
- |
79,938 |
112 |
80,050 |
- |
79,720 |
330 |
80,050 |
- |
218 |
(218) |
- |
|
Unobligated
Allotment as of 12/31/11 |
80,050 |
- |
79,938 |
112 |
80,050 |
- |
79,720 |
330 |
80,050 |
- |
218 |
(218) |
- |
|
Allotment
Releases in FY 2012 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
2,794,943 |
566,738 |
1,675,752 |
299,453 |
2,541,943 |
- |
- |
- |
- |
566,738 |
1,675,752 |
299,453 |
2,541,943 |
0.00% |
|
Current Year
Budget |
2,794,943 |
566,738 |
1,675,752 |
299,453 |
2,541,943 |
- |
- |
- |
- |
566,738 |
1,675,752 |
299,453 |
2,541,943 |
|
Agency
Specific Budget |
2,700,651 |
520,045 |
1,630,153 |
297,453 |
2,447,651 |
- |
- |
- |
- |
520,045 |
1,630,153 |
297,453 |
2,447,651 |
|
Special
Purpose Funds |
19,425 |
9,565 |
9,860 |
- |
19,425 |
- |
- |
- |
- |
9,565 |
9,860 |
- |
19,425 |
|
Automatic
Appro |
74,867 |
37,128 |
35,739 |
2,000 |
74,867 |
- |
- |
- |
- |
37,128 |
35,739 |
2,000 |
74,867 |
|
Continuing Appro |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
Unobligated
Allotment as of 12/31/11 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
Allotment
Releases in FY 2012 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
478,778 |
52,938 |
172,090 |
50,000 |
275,028 |
15,546 |
39,838 |
47,500 |
102,884 |
37,392 |
132,252 |
2,500 |
172,144 |
37.41% |
|
Current Year
Budget |
421,515 |
52,938 |
164,827 |
- |
217,765 |
15,546 |
32,575 |
- |
48,121 |
37,392 |
132,252 |
- |
169,644 |
|
Agency
Specific Budget |
416,575 |
47,998 |
164,827 |
- |
212,825 |
13,622 |
32,575 |
- |
46,197 |
34,376 |
132,252 |
- |
166,628 |
|
Special
Purpose Funds |
967 |
967 |
- |
- |
967 |
967 |
- |
- |
967 |
- |
- |
- |
- |
|
Automatic
Appro |
3,973 |
3,973 |
- |
- |
3,973 |
957 |
- |
- |
957 |
3,016 |
- |
- |
3,016 |
|
Continuing Appro |
57,263 |
- |
7,263 |
50,000 |
57,263 |
- |
7,263 |
47,500 |
54,763 |
- |
- |
2,500 |
2,500 |
|
Unobligated
Allotment as of 12/31/11 |
7,263 |
- |
7,263 |
- |
7,263 |
- |
7,263 |
- |
7,263 |
- |
- |
- |
- |
|
Allotment
Releases in FY 2012 |
50,000 |
- |
- |
50,000 |
50,000 |
- |
- |
47,500 |
47,500 |
- |
- |
2,500 |
2,500 |
|
22,030,238 |
5,106,441 |
8,335,278 |
989,090 |
14,430,809 |
1,432,879 |
664,465 |
106,493 |
2,203,837 |
3,673,562 |
7,670,813 |
882,597 |
12,226,972 |
15.27% |
|
Current Year
Budget |
21,700,768 |
5,106,441 |
8,112,195 |
882,703 |
14,101,339 |
1,432,879 |
441,382 |
106 |
1,874,367 |
3,673,562 |
7,670,813 |
882,597 |
12,226,972 |
|
Agency
Specific Budget |
21,038,824 |
4,444,497 |
8,112,195 |
882,703 |
13,439,395 |
1,272,129 |
441,382 |
106 |
1,713,617 |
3,172,368 |
7,670,813 |
882,597 |
11,725,778 |
|
Special
Purpose Funds |
67,629 |
67,629 |
- |
- |
67,629 |
67,629 |
- |
- |
67,629 |
- |
- |
- |
- |
|
Automatic
Appro |
594,315 |
594,315 |
- |
- |
594,315 |
93,121 |
- |
- |
93,121 |
501,194 |
- |
- |
501,194 |
|
Continuing Appro |
329,470 |
- |
223,083 |
106,387 |
329,470 |
- |
223,083 |
106,387 |
329,470 |
- |
- |
- |
- |
|
Unobligated
Allotment as of 12/31/11 |
329,470 |
- |
223,083 |
106,387 |
329,470 |
- |
223,083 |
106,387 |
329,470 |
- |
- |
- |
- |
|
Allotment
Releases in FY 2012 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
68,171,966 |
3,818,584 |
19,886,532 |
38,356,131 |
62,061,247 |
926,100 |
6,101,767 |
15,813,386 |
22,841,253 |
2,892,484 |
13,784,765 |
22,542,745 |
39,219,994 |
36.80% |
|
Current Year
Budget |
65,341,294 |
3,818,584 |
19,444,138 |
35,967,853 |
59,230,575 |
926,100 |
5,674,124 |
13,633,176 |
20,233,400 |
2,892,484 |
13,770,014 |
22,334,677 |
38,997,175 |
|
Agency
Specific Budget |
64,474,099 |
3,478,127 |
19,190,361 |
35,957,253 |
58,625,741 |
817,433 |
5,644,993 |
13,575,703 |
20,038,129 |
2,660,694 |
13,545,368 |
22,381,550 |
38,587,612 |
|
Special
Purpose Funds |
271,809 |
27,605 |
234,204 |
10,000 |
271,809 |
37,026 |
29,019 |
57,473 |
123,518 |
(9,421) |
205,185 |
(47,473) |
148,291 |
|
Automatic
Appro |
595,386 |
312,852 |
19,573 |
600 |
333,025 |
71,641 |
112 |
- |
71,753 |
241,211 |
19,461 |
600 |
261,272 |
|
Continuing Appro |
2,830,672 |
- |
442,394 |
2,388,278 |
2,830,672 |
- |
427,643 |
2,180,210 |
2,607,853 |
- |
14,751 |
208,068 |
222,819 |
|
Unobligated
Allotment as of 12/31/11 |
1,418,315 |
- |
424,640 |
993,675 |
1,418,315 |
- |
424,640 |
993,675 |
1,418,315 |
- |
- |
- |
- |
|
Allotment
Releases in FY 2012 |
1,412,357 |
- |
17,754 |
1,394,603 |
1,412,357 |
- |
3,003 |
1,186,535 |
1,189,538 |
- |
14,751 |
208,068 |
222,819 |
|
1,321,560 |
727,842 |
486,903 |
106,815 |
1,321,560 |
140,026 |
122,820 |
12,244 |
275,090 |
587,816 |
364,083 |
94,571 |
1,046,470 |
20.82% |
|
Current Year
Budget |
1,286,999 |
727,842 |
454,722 |
104,435 |
1,286,999 |
120,951 |
109,714 |
9,864 |
240,529 |
606,891 |
345,008 |
94,571 |
1,046,470 |
|
Agency
Specific Budget |
1,082,143 |
523,375 |
454,333 |
104,435 |
1,082,143 |
107,903 |
109,714 |
9,864 |
227,481 |
415,472 |
344,619 |
94,571 |
854,662 |
|
Special
Purpose Funds |
4,025 |
4,025 |
- |
- |
4,025 |
4,025 |
- |
- |
4,025 |
- |
- |
- |
- |
|
Automatic
Appro |
200,831 |
200,442 |
389 |
- |
200,831 |
9,023 |
- |
- |
9,023 |
191,419 |
389 |
- |
191,808 |
|
Continuing Appro |
34,561 |
- |
32,181 |
2,380 |
34,561 |
19,075 |
13,106 |
2,380 |
34,561 |
(19,075) |
19,075 |
- |
- |
|
Unobligated
Allotment as of 12/31/11 |
34,561 |
- |
32,181 |
2,380 |
34,561 |
19,075 |
13,106 |
2,380 |
34,561 |
(19,075) |
19,075 |
- |
- |
|
Allotment
Releases in FY 2012 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
254,535,433 |
206,542,906 |
30,759,886 |
9,739,294 |
247,042,086 |
43,801,897 |
3,426,220 |
601,650 |
47,829,767 |
162,741,009 |
27,333,666 |
9,137,644 |
199,212,319 |
19.36% |
|
Current Year
Budget |
252,561,514 |
206,542,906 |
30,085,086 |
8,440,175 |
245,068,167 |
43,797,171 |
2,739,412 |
5,418 |
46,542,001 |
162,745,735 |
27,345,674 |
8,434,757 |
198,526,166 |
|
Agency
Specific Budget |
232,595,221 |
187,132,878 |
29,837,244 |
8,131,752 |
225,101,874 |
39,409,864 |
2,737,835 |
5,418 |
42,153,117 |
147,723,014 |
27,099,409 |
8,126,334 |
182,948,757 |
|
Special
Purpose Funds |
1,538,104 |
1,484,172 |
17,770 |
36,162 |
1,538,104 |
452,301 |
1,577 |
- |
453,878 |
1,031,871 |
16,193 |
36,162 |
1,084,226 |
|
Automatic
Appro |
18,428,189 |
17,925,856 |
230,072 |
272,261 |
18,428,189 |
3,935,006 |
- |
- |
3,935,006 |
13,990,850 |
230,072 |
272,261 |
14,493,183 |
|
Continuing Appro |
1,973,919 |
- |
674,800 |
1,299,119 |
1,973,919 |
4,726 |
686,808 |
596,232 |
1,287,766 |
(4,726) |
(12,008) |
702,887 |
686,153 |
|
Unobligated
Allotment as of 12/31/11 |
1,190,009 |
- |
663,191 |
526,818 |
1,190,009 |
4,726 |
658,465 |
526,818 |
1,190,009 |
(4,726) |
4,726 |
- |
- |
|
Allotment
Releases in FY 2012 |
783,910 |
- |
11,609 |
772,301 |
783,910 |
- |
28,343 |
69,414 |
97,757 |
- |
(16,734) |
702,887 |
686,153 |
|
35,476,864 |
25,291,354 |
6,774,084 |
3,395,950 |
35,461,388 |
5,642,688 |
1,147,994 |
61,404 |
6,852,086 |
19,648,666 |
5,626,090 |
3,334,546 |
28,609,302 |
19.32% |
|
Current Year
Budget |
35,254,686 |
25,291,354 |
6,579,856 |
3,368,000 |
35,239,210 |
5,642,580 |
1,070,309 |
55,954 |
6,768,843 |
19,648,774 |
5,509,547 |
3,312,046 |
28,470,367 |
|
Agency
Specific Budget |
32,770,703 |
22,960,778 |
6,429,449 |
3,365,000 |
32,755,227 |
5,030,591 |
967,393 |
55,348 |
6,053,332 |
17,930,187 |
5,462,056 |
3,309,652 |
26,701,895 |
|
Special
Purpose Funds |
328,342 |
174,935 |
150,407 |
3,000 |
328,342 |
159,625 |
101,266 |
606 |
261,497 |
15,310 |
49,141 |
2,394 |
66,845 |
|
Automatic
Appro |
2,155,641 |
2,155,641 |
- |
- |
2,155,641 |
452,364 |
1,650 |
- |
454,014 |
1,703,277 |
(1,650) |
- |
1,701,627 |
|
Continuing Appro |
222,178 |
- |
194,228 |
27,950 |
222,178 |
108 |
77,685 |
5,450 |
83,243 |
(108) |
116,543 |
22,500 |
138,935 |
|
Unobligated
Allotment as of 12/31/11 |
53,885 |
- |
53,435 |
450 |
53,885 |
- |
53,435 |
450 |
53,885 |
- |
- |
- |
- |
|
Allotment
Releases in FY 2012 |
168,293 |
- |
140,793 |
27,500 |
168,293 |
108 |
24,250 |
5,000 |
29,358 |
(108) |
116,543 |
22,500 |
138,935 |
|
4,452,564 |
312,722 |
426,596 |
90,730 |
830,048 |
75,312 |
121,724 |
10,953 |
207,989 |
237,410 |
304,872 |
79,777 |
622,059 |
25.06% |
|
Current Year
Budget |
4,370,836 |
312,722 |
355,821 |
79,777 |
748,320 |
75,312 |
50,949 |
- |
126,261 |
237,410 |
304,872 |
79,777 |
622,059 |
|
Agency
Specific Budget |
3,254,847 |
284,760 |
330,300 |
59,777 |
674,837 |
68,229 |
49,358 |
- |
117,587 |
216,531 |
280,942 |
59,777 |
557,250 |
|
Special
Purpose Funds |
20,169 |
169 |
- |
20,000 |
20,169 |
169 |
- |
- |
169 |
- |
- |
20,000 |
20,000 |
|
Automatic
Appro |
1,095,820 |
27,793 |
25,521 |
- |
53,314 |
6,914 |
1,591 |
- |
8,505 |
20,879 |
23,930 |
- |
44,809 |
|
Continuing Appro |
81,728 |
- |
70,775 |
10,953 |
81,728 |
- |
70,775 |
10,953 |
81,728 |
- |
- |
- |
- |
|
Unobligated
Allotment as of 12/31/11 |
81,728 |
- |
70,775 |
10,953 |
81,728 |
- |
70,775 |
10,953 |
81,728 |
- |
- |
- |
- |
|
Allotment
Releases in FY 2012 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
24,219,522 |
5,989,003 |
11,388,511 |
6,103,943 |
23,481,457 |
1,495,769 |
4,069,646 |
2,279,823 |
7,845,238 |
4,493,234 |
7,318,865 |
3,824,120 |
15,636,219 |
33.41% |
|
Current Year
Budget |
23,710,185 |
5,989,003 |
11,100,115 |
5,883,002 |
22,972,120 |
1,495,769 |
3,781,250 |
2,058,882 |
7,335,901 |
4,493,234 |
7,318,865 |
3,824,120 |
15,636,219 |
|
Agency
Specific Budget |
23,135,850 |
5,475,158 |
11,099,784 |
5,883,002 |
22,457,944 |
1,354,845 |
3,780,919 |
2,058,882 |
7,194,646 |
4,120,313 |
7,318,865 |
3,824,120 |
15,263,298 |
|
Special
Purpose Funds |
26,044 |
26,044 |
- |
- |
26,044 |
27,788 |
- |
- |
27,788 |
(1,744) |
- |
- |
(1,744) |
|
Automatic
Appro |
548,291 |
487,801 |
331 |
- |
488,132 |
113,136 |
331 |
- |
113,467 |
374,665 |
- |
- |
374,665 |
|
Continuing Appro |
509,337 |
- |
288,396 |
220,941 |
509,337 |
- |
288,396 |
220,941 |
509,337 |
- |
- |
- |
- |
|
Unobligated
Allotment as of 12/31/11 |
509,337 |
- |
288,396 |
220,941 |
509,337 |
- |
288,396 |
220,941 |
509,337 |
- |
- |
- |
- |
|
Allotment
Releases in FY 2012 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
32,973,706 |
6,522,774 |
6,554,375 |
2,143,039 |
15,220,188 |
587,057 |
269,241 |
17,793 |
874,091 |
5,935,717 |
6,285,134 |
2,125,246 |
14,346,097 |
5.74% |
|
Current Year
Budget |
32,910,364 |
6,522,774 |
6,491,419 |
2,142,653 |
15,156,846 |
587,057 |
215,765 |
17,407 |
820,229 |
5,935,717 |
6,275,654 |
2,125,246 |
14,336,617 |
|
Agency
Specific Budget |
11,753,939 |
5,849,288 |
4,719,577 |
868,858 |
11,437,723 |
454,629 |
215,749 |
17,407 |
687,785 |
5,394,659 |
4,503,828 |
851,451 |
10,749,938 |
|
Special
Purpose Funds |
1,358,248 |
56,703 |
27,750 |
1,273,795 |
1,358,248 |
22,117 |
- |
- |
22,117 |
34,586 |
27,750 |
1,273,795 |
1,336,131 |
|
Automatic
Appro |
19,798,177 |
616,783 |
1,744,092 |
- |
2,360,875 |
110,311 |
16 |
- |
110,327 |
506,472 |
1,744,076 |
- |
2,250,548 |
|
Continuing Appro |
63,342 |
- |
62,956 |
386 |
63,342 |
- |
53,476 |
386 |
53,862 |
- |
9,480 |
- |
9,480 |
|
Unobligated
Allotment as of 12/31/11 |
53,862 |
- |
53,476 |
386 |
53,862 |
- |
53,476 |
386 |
53,862 |
- |
- |
- |
- |
|
Allotment
Releases in FY 2012 |
9,480 |
- |
9,480 |
- |
9,480 |
- |
- |
- |
- |
- |
9,480 |
- |
9,480 |
|
13,386,415 |
5,732,913 |
6,452,474 |
718,739 |
12,904,126 |
1,280,377 |
1,294,591 |
154,766 |
2,729,734 |
4,452,536 |
5,157,883 |
563,973 |
10,174,392 |
21.15% |
|
Current Year
Budget |
12,924,044 |
5,732,913 |
6,297,418 |
411,424 |
12,441,755 |
1,280,377 |
1,294,368 |
154,704 |
2,729,449 |
4,452,536 |
5,003,050 |
256,720 |
9,712,306 |
|
Agency
Specific Budget |
11,613,793 |
5,615,013 |
5,105,067 |
411,424 |
11,131,504 |
1,237,123 |
792,346 |
154,704 |
2,184,173 |
4,377,890 |
4,312,721 |
256,720 |
8,947,331 |
|
Special
Purpose Funds |
1,211,610 |
19,259 |
1,192,351 |
- |
1,211,610 |
19,259 |
502,022 |
- |
521,281 |
- |
690,329 |
- |
690,329 |
|
Automatic
Appro |
98,641 |
98,641 |
- |
- |
98,641 |
23,995 |
- |
- |
23,995 |
74,646 |
- |
- |
74,646 |
|
Continuing Appro |
462,371 |
- |
155,056 |
307,315 |
462,371 |
- |
223 |
62 |
285 |
- |
154,833 |
307,253 |
462,086 |
|
Unobligated
Allotment as of 12/31/11 |
285 |
- |
223 |
62 |
285 |
- |
223 |
62 |
285 |
- |
- |
- |
- |
|
Allotment
Releases in FY 2012 |
462,086 |
- |
154,833 |
307,253 |
462,086 |
- |
- |
- |
- |
- |
154,833 |
307,253 |
462,086 |
|
52,370,419 |
9,898,157 |
18,693,589 |
11,108,717 |
39,700,463 |
2,435,927 |
3,875,272 |
2,231,480 |
8,542,679 |
7,462,230 |
14,818,317 |
8,877,237 |
31,157,784 |
21.52% |
|
Current Year
Budget |
52,194,467 |
9,898,157 |
18,528,571 |
11,097,783 |
39,524,511 |
2,435,927 |
3,315,445 |
1,865,971 |
7,617,343 |
7,462,230 |
15,213,126 |
9,231,812 |
31,907,168 |
|
Agency
Specific Budget |
51,074,586 |
9,008,972 |
18,320,966 |
11,097,783 |
38,427,721 |
2,156,137 |
3,261,229 |
1,865,971 |
7,283,337 |
6,852,835 |
15,059,737 |
9,231,812 |
31,144,384 |
|
Special
Purpose Funds |
279,631 |
78,100 |
201,531 |
- |
279,631 |
87,581 |
54,216 |
- |
141,797 |
(9,481) |
147,315 |
- |
137,834 |
|
Automatic
Appro |
840,250 |
811,085 |
6,074 |
- |
817,159 |
192,209 |
- |
- |
192,209 |
618,876 |
6,074 |
- |
624,950 |
|
Continuing Appro |
175,952 |
- |
165,018 |
10,934 |
175,952 |
- |
559,827 |
365,509 |
925,336 |
- |
(394,809) |
(354,575) |
(749,384) |
|
Unobligated
Allotment as of 12/31/11 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
Allotment
Releases in FY 2012 |
175,952 |
- |
165,018 |
10,934 |
175,952 |
- |
559,827 |
365,509 |
925,336 |
- |
(394,809) |
(354,575) |
(749,384) |
|
100,675,237 |
80,558,935 |
14,215,718 |
592,401 |
95,367,054 |
25,447,637 |
2,417,126 |
42,958 |
27,907,721 |
55,111,298 |
11,798,592 |
549,443 |
67,459,333 |
29.26% |
|
Current Year
Budget |
100,535,245 |
80,532,765 |
14,124,080 |
570,217 |
95,227,062 |
25,447,637 |
2,301,799 |
39,458 |
27,788,894 |
55,085,128 |
11,822,281 |
530,759 |
67,438,168 |
|
Agency
Specific Budget |
91,164,442 |
71,983,330 |
14,113,132 |
559,797 |
86,656,259 |
17,447,647 |
2,301,799 |
39,458 |
19,788,904 |
54,535,683 |
11,811,333 |
520,339 |
66,867,355 |
|
Special
Purpose Funds |
8,188,296 |
8,166,928 |
10,948 |
10,420 |
8,188,296 |
7,962,645 |
- |
- |
7,962,645 |
204,283 |
10,948 |
10,420 |
225,651 |
|
Automatic
Appro |
1,182,507 |
382,507 |
- |
- |
382,507 |
37,345 |
- |
- |
37,345 |
345,162 |
- |
- |
345,162 |
|
Continuing Appro |
139,992 |
26,170 |
91,638 |
22,184 |
139,992 |
- |
115,327 |
3,500 |
118,827 |
26,170 |
(23,689) |
18,684 |
21,165 |
|
Unobligated
Allotment as of 12/31/11 |
118,801 |
26,170 |
89,131 |
3,500 |
118,801 |
- |
115,301 |
3,500 |
118,801 |
26,170 |
(26,170) |
- |
- |
|
Allotment
Releases in FY 2012 |
21,191 |
- |
2,507 |
18,684 |
21,191 |
- |
26 |
- |
26 |
- |
2,481 |
18,684 |
21,165 |
|
11,171,234 |
8,042,628 |
2,798,369 |
236,350 |
11,077,347 |
1,970,170 |
661,478 |
11,153 |
2,642,801 |
6,072,458 |
2,136,891 |
225,197 |
8,434,546 |
23.86% |
|
Current Year Budget |
10,979,490 |
8,042,628 |
2,664,003 |
178,972 |
10,885,603 |
1,962,339 |
568,943 |
175 |
2,531,457 |
6,080,289 |
2,095,060 |
178,797 |
8,354,146 |
|
Agency Specific
Budget |
10,193,420 |
7,516,263 |
2,599,127 |
178,972 |
10,294,362 |
1,774,539 |
506,727 |
175 |
2,281,441 |
5,741,724 |
2,092,400 |
178,797 |
8,012,921 |
|
Special Purpose
Funds |
88,900 |
88,900 |
- |
- |
88,900 |
82,912 |
- |
- |
82,912 |
5,988 |
- |
- |
5,988 |
|
Automatic Appro |
697,170 |
437,465 |
64,876 |
- |
502,341 |
104,888 |
62,216 |
- |
167,104 |
332,577 |
2,660 |
- |
335,237 |
|
Continuing Appro |
191,744 |
- |
134,366 |
57,378 |
191,744 |
7,831 |
92,535 |
10,978 |
111,344 |
(7,831) |
41,831 |
46,400 |
80,400 |
|
Unobligated Allotment
as of 12/31/11 |
111,344 |
- |
100,366 |
10,978 |
111,344 |
7,831 |
92,535 |
10,978 |
111,344 |
(7,831) |
7,831 |
- |
- |
|
Allotment Releases
in FY 2012 |
80,400 |
- |
34,000 |
46,400 |
80,400 |
- |
- |
- |
- |
- |
34,000 |
46,400 |
80,400 |
|
8,628,536 |
4,012,872 |
4,275,182 |
339,970 |
8,628,024 |
624,254 |
481,816 |
50,816 |
1,174,886 |
3,370,618 |
3,793,366 |
289,154 |
7,453,138 |
13.62% |
|
Current Year
Budget |
8,379,721 |
4,012,872 |
4,048,274 |
318,063 |
8,379,209 |
641,806 |
451,474 |
33,965 |
1,127,245 |
3,371,066 |
3,596,800 |
284,098 |
7,251,964 |
|
Agency
Specific Budget |
7,834,074 |
3,567,190 |
3,948,899 |
317,473 |
7,833,562 |
535,675 |
449,698 |
33,965 |
1,019,338 |
3,031,515 |
3,499,201 |
283,508 |
6,814,224 |
|
Special
Purpose Funds |
248,710 |
149,335 |
99,375 |
- |
248,710 |
63,205 |
- |
- |
63,205 |
86,130 |
99,375 |
- |
185,505 |
|
Automatic
Appro |
296,937 |
296,347 |
- |
590 |
296,937 |
42,926 |
1,776 |
- |
44,702 |
253,421 |
(1,776) |
590 |
252,235 |
|
Continuing Appro |
248,815 |
- |
226,908 |
21,907 |
248,815 |
448 |
30,342 |
16,851 |
47,641 |
(448) |
196,566 |
5,056 |
201,174 |
|
Unobligated
Allotment as of 12/31/11 |
23,637 |
- |
6,950 |
16,687 |
23,637 |
448 |
6,502 |
16,687 |
23,637 |
(448) |
448 |
- |
- |
|
Allotment
Releases in FY 2012 |
225,178 |
- |
219,958 |
5,220 |
225,178 |
- |
23,840 |
164 |
24,004 |
- |
196,118 |
5,056 |
201,174 |
|
103,829,252 |
69,439,089 |
19,990,450 |
9,271,065 |
98,700,604 |
28,144,110 |
3,768,334 |
49,141 |
31,961,585 |
41,294,979 |
16,222,116 |
9,221,924 |
66,739,019 |
32.38% |
|
Current Year
Budget |
103,627,866 |
69,439,089 |
19,820,488 |
9,239,641 |
98,499,218 |
28,144,110 |
3,603,128 |
26,103 |
31,773,341 |
41,294,979 |
16,217,360 |
9,213,538 |
66,725,877 |
|
Agency
Specific Budget |
80,420,311, |
55,143,916 |
19,719,637 |
428,110 |
75,291,663 |
14,077,411 |
3,600,995 |
26,103 |
17,704,509 |
41,066,505 |
16,118,642 |
402,007 |
57,587,154 |
|
Special
Purpose Funds |
14,109,383 |
14,103,383 |
6,000 |
- |
14,109,383 |
14,019,222 |
- |
- |
14,019,222 |
84,161 |
6,000 |
- |
90,161 |
|
Automatic
Appro |
9,098,172 |
191,790 |
94,851 |
8,811,531 |
9,098,172 |
47,477 |
2,133 |
- |
49,610 |
144,313 |
92,718 |
8,811,531 |
9,048,562 |
|
Continuing Appro |
201,386 |
- |
169,962 |
31,424 |
201,386 |
- |
165,206 |
23,038 |
188,244 |
- |
4,756 |
8,386 |
13,142 |
|
Unobligated
Allotment as of 12/31/11 |
188,244 |
- |
165,206 |
23,038 |
188,244 |
- |
165,206 |
23,038 |
188,244 |
- |
- |
- |
- |
|
Allotment
Releases in FY 2012 |
13,142 |
- |
4,756 |
8,386 |
13,142 |
- |
- |
- |
- |
- |
4,756 |
8,386 |
13,142 |
|
199,890,475 |
5,035,316 |
10,624,760 |
158,887,919 |
174,547,995 |
1,348,703 |
2,063,072 |
85,047,772 |
88,459,547 |
3,686,613 |
8,561,688 |
73,840,147 |
86,088,448 |
50.68% |
|
Current Year
Budget |
175,057,470 |
5,035,316 |
6,543,960 |
138,135,714 |
149,714,990 |
1,348,703 |
606,241 |
69,204,017 |
71,158,961 |
3,686,613 |
5,937,719 |
68,931,697 |
78,556,029 |
|
Agency
Specific Budget |
155,517,533 |
4,163,189 |
6,365,707 |
129,943,014 |
140,471,910 |
1,181,541 |
606,241 |
67,426,278 |
69,214,060 |
2,981,648 |
5,759,466 |
62,516,736 |
71,257,850 |
|
Special
Purpose Funds |
5,730,583 |
432,533 |
- |
5,298,050 |
5,730,583 |
64,280 |
- |
1,777,739 |
1,842,019 |
368,253 |
- |
3,520,311 |
3,888,564 |
|
Automatic
Appro |
13,809,354 |
439,594 |
178,253 |
2,894,650 |
3,512,497 |
102,882 |
- |
- |
102,882 |
336,712 |
178,253 |
2,894,650 |
3,409,615 |
|
Continuing Appro |
24,833,005 |
- |
4,080,800 |
20,752,205 |
24,833,005 |
- |
1,456,831 |
15,843,755 |
17,300,586 |
- |
2,623,969 |
4,908,450 |
7,532,419 |
|
Unobligated
Allotment as of 12/31/11 |
17,300,586 |
- |
4,080,800 |
13,219,786 |
17,300,586 |
- |
1,546,831 |
15,843,755 |
17,300,586 |
- |
2,623,969 |
(2,623,969) |
- |
|
Allotment
Releases in FY 2012 |
7,523,419 |
- |
- |
7,532,419 |
7,532,419 |
- |
- |
- |
- |
- |
- |
7,532,419 |
7,532,419 |
|
10,416,303 |
2,185,071 |
6,909,707 |
1,313,725 |
10,408,503 |
703,869 |
1,762,636 |
405,146 |
2,871,651 |
1,481,202 |
5,147,071 |
908,579 |
7,536,852 |
27.59% |
|
Current Year
Budget |
10,115,087 |
2,185,071 |
6,824,565 |
1,097,651 |
10,107,287 |
703,869 |
1,677,494 |
189,072 |
2,570,435 |
1,481,202 |
5,147,071 |
908,579 |
7,536,852 |
|
Agency
Specific Budget |
9,915,265 |
1,985,249 |
6,824,565 |
1,097,651 |
9,907,465 |
617,954 |
1,664,631 |
188,618 |
2,471,203 |
1,367,295 |
5,159,934 |
909,033 |
7,436,262 |
|
Special
Purpose Funds |
25,285 |
25,285 |
- |
- |
25,285 |
29,547 |
12,863 |
- |
42,410 |
(4,262) |
(12,863) |
- |
(17,125) |
|
Automatic
Appro |
174,537 |
174,537 |
- |
- |
174,537 |
56,368 |
- |
454 |
56,822 |
118,169 |
- |
(454) |
117,715 |
|
Continuing Appro |
310,216 |
- |
85,142 |
216,074 |
301,216 |
- |
85,142 |
216,074 |
301,216 |
- |
- |
- |
- |
|
Unobligated
Allotment as of 12/31/11 |
301,216 |
- |
85,142 |
216,074 |
301,216 |
- |
85,142 |
216,074 |
301,216 |
- |
- |
- |
- |
|
Allotment
Releases in FY 2012 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
59,513,031 |
1,172,416 |
57,430,087 |
177,691 |
58,780,194 |
281,678 |
12,388,719 |
15,280 |
12,685,677 |
890,738 |
45,041,368 |
162,411 |
46,094,517 |
21.58% |
|
Current Year
Budget |
56,834,198 |
1,172,416 |
54,922,086 |
6,859 |
56,101,361 |
281,539 |
10,062,890 |
1,448 |
10,345,877 |
890,877 |
44,859,196 |
5,411 |
45,755,484 |
|
Agency
Specific Budget |
56,333,858 |
1,077,638 |
54,516,860 |
4,942 |
55,599,440 |
256,205 |
9,987,627 |
1,448 |
10,245,280 |
821,433 |
44,529,233 |
3,494 |
45,354,160 |
|
Special
Purpose Funds |
353,672 |
3,554 |
350,118 |
- |
353,672 |
3,049 |
75,263 |
- |
78,312 |
505 |
274,855 |
- |
275,360 |
|
Automatic
Appro |
146,668 |
91,224 |
55,108 |
1,917 |
148,249 |
22,285 |
- |
- |
22,285 |
68,939 |
55,108 |
1,917 |
125,964 |
|
Continuing Appro |
2,678,833 |
- |
2,508,001 |
170,832 |
2,678,833 |
139 |
2,325,829 |
13,832 |
2,339,800 |
139 |
182,172 |
157,000 |
339,033 |
|
Unobligated
Allotment as of 12/31/11 |
2,339,800 |
- |
2,325,968 |
13,832 |
2,339,800 |
139 |
2,325,829 |
13,832 |
2,339,800 |
(139) |
139 |
- |
- |
|
Allotment
Releases in FY 2012 |
339,033 |
- |
182,033 |
157,000 |
339,033 |
- |
- |
- |
- |
- |
182,033 |
157,000 |
339,033 |
|
2,817,800 |
359,862 |
2,283,776 |
171,549 |
2,815,187 |
92,773 |
660,433 |
122,977 |
876,183 |
267,089 |
1,623,343 |
48,572 |
1,939,004 |
31.12% |
|
Current Year
Budget |
2,813,167 |
359,862 |
2,279,143 |
171,549 |
2,810,554 |
92,773 |
655,800 |
122,977 |
871,550 |
267,089 |
1,623,343 |
48,572 |
1,939,004 |
|
Agency
Specific Budget |
2,783,546 |
332,854 |
2,279,143 |
171,549 |
2,783,546 |
86,466 |
655,800 |
122,977 |
865,243 |
246,388 |
1,623,343 |
48,572 |
1,918,303 |
|
Special
Purpose Funds |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
||
Automatic
Appro |
29,621 |
27,008 |
- |
- |
27,008 |
6,307 |
- |
- |
6,307 |
20,701 |
- |
- |
20,701 |
|
Continuing Appro |
4,633 |
- |
4,633 |
- |
4,633 |
- |
4,633 |
- |
4,633 |
- |
- |
- |
- |
|
Unobligated
Allotment as of 12/31/11 |
4,633 |
- |
4,633 |
- |
4,633 |
- |
4,633 |
- |
4,633 |
- |
- |
- |
- |
|
Allotment
Releases in FY 2012 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
3,908,891 |
1,343,324 |
1,723,896 |
742,671 |
3,809,891 |
332,719 |
456,456 |
1,907 |
791,082 |
1,010,605 |
1,267,440 |
740,764 |
3,018,809 |
20.76% |
|
Current Year
Budget |
3,870,753 |
1,343,324 |
1,687,567 |
740,862 |
3,771,753 |
332,719 |
423,427 |
98 |
756,244 |
1,010,605 |
1,264,140 |
740,764 |
3,015,509 |
|
Agency
Specific Budget |
3,651,510 |
1,238,481 |
1,672,167 |
740,862 |
3,651,510 |
306,298 |
423,427 |
98 |
729,823 |
932,183 |
1,248,740 |
740,764 |
2,921,687 |
|
Special
Purpose Funds |
20,084 |
4,684 |
15,400 |
- |
20,084 |
3,451 |
- |
- |
3,451 |
1,233 |
15,400 |
- |
16,633 |
|
Automatic
Appro |
199,159 |
100,159 |
- |
- |
100,159 |
22,970 |
- |
- |
22,970 |
77,189 |
- |
- |
77,189 |
|
Continuing Appro |
38,138 |
- |
36,329 |
1,809 |
38,138 |
- |
33,029 |
1,809 |
34,838 |
- |
3,300 |
- |
3,300 |
|
Unobligated
Allotment as of 12/31/11 |
34,838 |
- |
33,029 |
1,809 |
34,838 |
- |
33,029 |
1,809 |
34,838 |
- |
- |
- |
- |
|
Allotment
Releases in FY 2012 |
3,300 |
- |
3,300 |
- |
3,300 |
- |
- |
- |
- |
- |
3,300 |
- |
3,300 |
|
38,827,905 |
4,597,592 |
11,072,863 |
18,126,940 |
33,797,395 |
1,023,863 |
1,996,653 |
16,995 |
3,037,511 |
3,573,729 |
9,076,210 |
18,109,945 |
30,759,884 |
8.99% |
|
Current Year
Budget |
36,095,554 |
4,597,592 |
10,239,564 |
16,227,888 |
31,065,044 |
1,023,863 |
1,268,027 |
7,943 |
2,299,833 |
3,573,729 |
8,971,537 |
16,219,945 |
28,765,211 |
|
Agency
Specific Budget |
34,185,121 |
3,844,100 |
9,962,198 |
16,127,888 |
29,934,186 |
899,673 |
1,149,289 |
7,943 |
2,056,905 |
2,944,427 |
8,812,909 |
16,119,945 |
27,877,281 |
|
Special
Purpose Funds |
347,639 |
347,639 |
- |
- |
347,639 |
42,311 |
- |
- |
42,311 |
305,328 |
- |
- |
305,328 |
|
Automatic
Appro |
1,562,794 |
405,853 |
277,366 |
100,000 |
783,219 |
81,879 |
118,738 |
- |
200,617 |
323,947 |
158,628 |
100,000 |
582,602 |
|
Continuing Appro |
2,732,351 |
- |
833,299 |
1,899,052 |
2,732,351 |
- |
728,626 |
9,052 |
737,678 |
- |
104,673 |
1,890,000 |
1,994,673 |
|
Unobligated
Allotment as of 12/31/11 |
737,678 |
- |
728,626 |
9,052 |
737,678 |
- |
728,626 |
9,052 |
737,678 |
- |
- |
- |
- |
|
Allotment
Releases in FY 2012 |
1,994,673 |
- |
104,673 |
1,890,000 |
1,994,673 |
- |
- |
- |
- |
- |
104,673- |
1,890,000 |
1,994,673 |
|
5,434,429 |
1,532,873 |
3,560,923 |
340,633 |
5,434,429 |
138,266 |
187,390 |
2,826 |
328,482 |
1,394,607 |
3,373,533 |
337,807 |
5,105,947 |
6.04% |
|
Current Year
Budget |
5,126,417 |
1,532,873 |
3,439,507 |
154,037 |
5,126,417 |
138,266 |
65,974 |
2,826 |
207,066 |
1,394,607 |
3,373,533 |
151,211 |
4,919,351 |
|
Agency
Specific Budget |
4,959,736 |
1,394,219 |
3,411,480 |
154,037 |
4,959,736 |
126,647 |
65,974 |
2,826 |
195,447 |
1,267,572 |
3,345,506 |
151,211 |
4,764,289 |
|
Special
Purpose Funds |
18,084 |
18,084 |
- |
- |
18,084 |
3,804 |
- |
- |
3,804 |
14,280 |
- |
- |
14,280 |
|
Automatic
Appro |
148,597 |
120,570 |
28,027 |
- |
148,597 |
7,815 |
- |
- |
7,815 |
112,755 |
28,027 |
- |
140,782 |
|
Continuing Appro |
308,012 |
- |
121,416 |
186,596 |
308,012 |
- |
121,416 |
- |
121,416 |
- |
- |
186,596 |
186,596 |
|
Unobligated
Allotment as of 12/31/11 |
121,416 |
- |
121,416 |
- |
121,416 |
- |
121,416 |
- |
121,416 |
- |
- |
- |
- |
|
Allotment
Releases in FY 2012 |
186,596 |
- |
- |
186,596 |
186,596 |
- |
- |
- |
- |
- |
- |
186,596 |
186,596 |
|
1,325,022 |
622,810 |
463,447 |
117,027 |
1,203,284 |
25,626 |
67,016 |
18,800 |
111,442 |
597,184 |
396,431 |
98,227 |
1,091,842 |
9.26% |
|
Current Year
Budget |
1,319,648 |
622,810 |
461,532 |
113,568 |
1,197,910 |
25,626 |
65,101 |
15,341 |
106,068 |
597,184 |
396,431 |
98,227 |
1,091,842 |
|
Agency
Specific Budget |
1,252,238 |
561,700 |
461,532 |
113,568 |
1,136,800 |
23,499 |
65,101 |
15,341 |
103,941 |
538,201 |
396,431 |
98,227 |
1,032,859 |
|
Special
Purpose Funds |
7,515 |
7,515 |
- |
- |
7,515 |
- |
- |
- |
- |
7,515 |
- |
- |
7,515 |
|
Automatic
Appro |
59,895 |
53,595 |
- |
- |
53,595 |
2,127 |
- |
- |
2,127 |
51,468 |
- |
- |
51,468 |
|
Continuing Appro |
5,374 |
- |
1,915 |
3,459 |
5,374 |
- |
1,915 |
3,459 |
5,374 |
- |
- |
- |
- |
|
Unobligated
Allotment as of 12/31/11 |
5,374 |
- |
1,915 |
3,459 |
5,374 |
- |
1,195 |
3,459 |
5,374 |
- |
- |
- |
||
Allotment
Releases in FY 2012 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
||
12,047,836 |
3,687,654 |
6,271,730 |
1,339,433 |
11,298,817 |
722,611 |
1,064,680 |
222,533 |
2,009,824 |
2,965,043 |
5,207,050 |
1,116,900 |
9,288,993 |
17.79% |
|
Current Year
Budget |
11,143,332 |
3,687,654 |
5,416,240 |
1,290,419 |
10,394,313 |
717,958 |
500,249 |
176,019 |
1,394,226 |
2,969,696 |
4,915,991 |
1,114,400 |
9,000,087 |
|
Agency
Specific Budget |
9,445,661 |
3,362,431 |
4,417,188 |
1,288,857 |
9,068,476 |
644,213 |
462,738 |
176,019 |
1,282,970 |
2,718,218 |
3,954,450 |
1,112,838 |
7,785,506 |
|
Special
Purpose Funds |
118,122 |
23,472 |
93,250 |
1,400 |
118,122 |
15,917 |
18,938 |
- |
34,855 |
7,555 |
74,312 |
1,400 |
83,267 |
|
Automatic
Appro |
1,569,549 |
301,751 |
905,802 |
162 |
1,207,715 |
57,828, |
18,573 |
- |
76,401 |
243,923 |
887,229 |
162 |
1,131,314 |
|
Continuing Appro |
904,504 |
- |
855,490 |
49,014 |
904,504 |
4,653 |
564,431 |
46,514 |
615,598 |
(4,653) |
291,059 |
2,500 |
288,906 |
|
Unobligated
Allotment as of 12/31/11 |
513,861 |
- |
467,347 |
46,514 |
513,861 |
4,653 |
462,694 |
46,514 |
513,861 |
(4,653) |
4,653 |
- |
- |
|
Allotment
Releases in FY 2012 |
390,643 |
- |
388,143 |
2,500 |
390,643 |
- |
101,737 |
- |
101,737 |
- |
286,406 |
2500 |
288,906 |
|
14,870,451 |
9,215,068 |
2,466,778 |
2,502,007 |
14,183,853 |
1,29,016 |
464,018 |
60,971 |
1,824,005 |
7,916,052 |
2,002,760 |
2,441,036 |
12,359,848 |
12.86% |
|
Current Year
Budget |
14,812,155 |
9,215,068 |
2,466,778 |
2,443,711 |
14,125,557 |
1,299,016 |
464,018 |
2,675 |
1,765,709 |
7,916,052 |
2,002,760 |
2,441,036 |
12,359,848 |
|
Agency
Specific Budget |
13,884,059 |
8,982,070 |
2,458,278 |
2,443,711 |
13,884,059 |
1,193,441 |
464,018 |
2,675 |
1,660,134 |
7,788,629 |
1,994,260 |
2,441,036 |
12,223,925 |
|
Special
Purpose Funds |
40,199 |
31,699 |
8,500 |
- |
40,199 |
6,271 |
- |
- |
6,271
|
25,428 |
8,500 |
- |
33,928 |
|
Automatic
Appro |
887,897 |
201,299 |
- |
- |
201,299 |
99,304 |
- |
- |
99,304 |
101,995 |
- |
- |
101,995 |
|
Continuing Appro |
58,296 |
- |
- |
58,296 |
58,296 |
- |
- |
58,296 |
58,296 |
- |
- |
- |
- |
|
Unobligated
Allotment as of 12/31/11 |
22,319 |
- |
- |
22,319 |
22,319 |
- |
- |
22,319 |
22,319 |
- |
- |
- |
- |
|
Allotment
Releases in FY 2012 |
35,977 |
- |
- |
35,977 |
35,977 |
- |
- |
35,977 |
35,977 |
- |
- |
- |
- |
|
2,137 |
1,625 |
512 |
- |
2,137 |
- |
- |
- |
- |
1,625 |
512 |
- |
2,137 |
0.00% |
|
Current Year
Budget |
2,137 |
1,625 |
512 |
- |
2,137 |
- |
- |
- |
- |
1,625 |
512 |
- |
2,137 |
|
Agency
Specific Budget |
2,137 |
1,625 |
512 |
- |
2,137 |
- |
- |
- |
- |
1,625 |
512 |
- |
2,137 |
|
Special
Purpose Funds |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Automatic
Appro |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Continuing Appro |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
||
Unobligated
Allotment as of 12/31/11 |
- |
- |
- |
` | - |
- |
- |
- |
- |
- |
- |
- |
- |
|
Allotment
Releases in FY 2012 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
18,031,732 |
13,988,907 |
3,778,191 |
264,634 |
18,031,732 |
3,192,448 |
668,073 |
24,892 |
3,885,413 |
10,796,459 |
3,110,118 |
239,742 |
14,146,319 |
21.55% |
|
Current Year
Budget |
17,986,195 |
13,988,907 |
3,736,270 |
261,018 |
17,986,195 |
3,171,428 |
647,172 |
21,276 |
3,839,876 |
10,817,479 |
3,089,098 |
239,742 |
14,146,319 |
|
Agency
Specific Budget |
17,006,107 |
13,008,819 |
3,736,270 |
261,018 |
17,006,107 |
2,962,084 |
647,172 |
21,276 |
3,630,532 |
10,046,735 |
3,089,098 |
239,742 |
13,735,575 |
|
Special
Purpose Funds |
215,339 |
215,339 |
- |
- |
215,339 |
8,888 |
- |
- |
8,888 |
206,451 |
- |
- |
209,451 |
|
Automatic
Appro |
764,749, |
764,749 |
- |
- |
764,749 |
200,456 |
- |
- |
200,456 |
564,293 |
- |
- |
564,293 |
|
Continuing Appro |
45,537 |
- |
41,921 |
3,616 |
45,537 |
21,020 |
20,901 |
3,616 |
45,537 |
(21,020) |
21,020 |
- |
- |
|
Unobligated
Allotment as of 12/31/11 |
45,537 |
- |
41,921 |
3,616
|
45,537 |
21,020 |
20,901 |
3,616 |
45,537 |
(21,020) |
21,020 |
- |
- |
|
Allotment
Releases in FY 2012 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
1,003,304 |
825,057 |
172,208 |
6,039 |
1,003,304 |
157,271 |
27,000 |
44 |
184,315 |
667,786 |
145,208 |
5,995 |
818,989 |
18.37% |
|
Current Year
Budget |
1,003,304 |
825,057 |
172,208 |
6,039 |
1,003,304 |
157,271 |
27,000 |
44 |
184,315 |
667,786 |
145,208 |
5,995 |
818,989 |
|
Agency
Specific Budget |
934,679 |
756,432 |
172,208 |
6,039 |
934,679 |
146,511 |
27,000 |
44 |
173,555 |
609,921 |
145,208 |
5,995 |
761,124 |
|
Special
Purpose Funds |
10,368 |
10,368 |
- |
- |
10,368 |
2,055 |
- |
- |
2,055 |
8,313 |
- |
- |
8,313 |
|
Automatic
Appro |
58,257 |
58,257 |
- |
- |
58,257 |
8,705 |
- |
- |
8,705 |
49,552 |
- |
- |
49,552 |
- |
Continuing Appro |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
Unobligated
Allotment as of 12/31/11 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Allotment
Releases in FY 2012 |
||||||||||||||
8,149,576 |
7,633,527 |
312,719 |
203,330 |
8,149,576 |
- |
- |
- |
- |
7,633,527 |
312,719 |
203,330 |
8,149,576 |
0.00% |
|
Current Year
Budget |
8,149,576 |
7,633,527 |
312,719 |
203,330 |
8,149,576 |
- |
- |
- |
- |
7,633,527 |
312,719 |
203,330 |
8,149,576 |
|
Agency
Specific Budget |
7,645,389 |
7,129,340 |
312,719 |
203,330 |
7,645,389 |
- |
- |
- |
- |
7,129,340 |
312,719 |
203,330 |
7,645,389 |
|
Special
Purpose Funds |
46,500 |
46,500 |
- |
- |
46,500 |
- |
- |
- |
- |
46,500 |
- |
- |
46,500 |
|
Automatic
Appro |
457,687 |
457,687 |
- |
- |
457,687 |
- |
- |
- |
- |
457,687 |
- |
- |
457,687 |
|
Continuing Appro |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
Unobligated
Allotment as of 12/31/11 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
Allotment
Releases in FY 2012 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
8,437,206 |
5,008,616 |
3,426,590 |
2,000 |
8,437,206 |
- |
- |
- |
- |
5,008,616 |
3,426,590 |
2,000 |
8,437,206 |
0.00% |
|
Current Year
Budget |
8,437,206 |
5,008,616 |
3,426,590 |
2,000 |
8,437,206 |
- |
- |
- |
- |
5,008,616 |
3,426,590 |
2,000 |
8,437,206 |
|
Agency
Specific Budget |
8,265,743 |
4,837,153 |
3,426,590 |
2,000 |
8,265,743 |
- |
- |
- |
- |
4,837,153 |
3,426,590 |
2,000 |
8,265,743 |
|
Special
Purpose Funds |
20,708 |
20,708 |
- |
- |
20,708 |
- |
- |
- |
- |
20,708 |
- |
- |
20,708 |
|
Automatic
Appro |
150,755 |
150,755 |
- |
- |
150,755 |
- |
- |
- |
- |
150,755 |
- |
- |
150,755 |
|
Continuing Appro |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
Unobligated
Allotment as of 12/31/11 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
Allotment
Releases in FY 2012 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
1,748,866 |
1,448,586 |
215,518 |
84,762 |
1,748,866 |
568,869 |
61,212 |
19,950 |
650,031 |
879,717 |
154,306 |
64,812 |
1,098,835 |
37.17% |
|
Current Year
Budget |
1,728,416 |
1,448,586 |
195,729 |
84,101 |
1,728,416 |
553,076 |
57,216 |
19,289 |
629,581 |
895,510 |
138,513 |
64,812 |
1,098,835 |
|
Agency
Specific Budget |
1,666,400 |
1,386,570 |
195,729 |
84,101 |
1,666,400 |
509,802 |
57,216 |
16,122 |
583,140 |
876,768 |
138,513 |
67,979 |
1,083,260 |
|
Special
Purpose Funds |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
Automatic
Appro |
62,016 |
62,016 |
- |
- |
62,016 |
43,274 |
- |
3,167 |
46,441 |
18,742 |
- |
(3,167) |
15,575 |
|
Continuing Appro |
20,450 |
- |
19,789 |
661 |
20,450 |
15,793 |
3,996 |
661 |
20,450 |
(15,793) |
15,793 |
- |
- |
|
Unobligated
Allotment as of 12/31/11 |
20,450 |
- |
19,789 |
661 |
20,450 |
15,793 |
3,996 |
661 |
20,450 |
(15,793) |
15,793 |
- |
- |
|
Allotment
Releases in FY 2012 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
319,902 |
248,595 |
69,663 |
1,644 |
319,902 |
- |
- |
- |
- |
248,595 |
69,663 |
1,644 |
319,902 |
0.00% |
|
Current Year
Budget |
319,902 |
248,595 |
69,663 |
1,644 |
319,902 |
- |
- |
- |
- |
248,595 |
69,663 |
1,644 |
319,902 |
|
Agency
Specific Budget |
298,188 |
226,881 |
69,663 |
1,644 |
298,188 |
- |
- |
- |
- |
226,881 |
69,663 |
1,644 |
298,188 |
|
Special
Purpose Funds |
998 |
998 |
- |
- |
998 |
- |
- |
- |
- |
998 |
- |
- |
998 |
|
Automatic
Appro |
20,716 |
20,716 |
- |
- |
20,716 |
- |
- |
- |
- |
20,716 |
- |
- |
20,716 |
|
Continuing Appro |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
Unobligated
Allotment as of 12/31/11 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
Allotment
Releases in FY 2012 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
RECAPITULATION |
1,134,049,956 |
496,681,128 |
268,917,690 |
267,884,291 |
1,033,483,109 |
124,363,784 |
50,713,742 |
107,455,597 |
282,533,123 |
372,317,344 |
218,203,948 |
160,428,694 |
750,949,986 |
27.34% |
Current Year
Budget |
1,094,516,827 |
496,654,958 |
257,309,993 |
239,985,029 |
993,949,980 |
124,289,991 |
42,475,578 |
87,667,822 |
254,433,391 |
372,364,967 |
214,834,415 |
152,317,207 |
739,516,589 |
|
Agency
Specific Budget |
983,695,042 |
442,704,693 |
251,226,455 |
221,248,491 |
915,179,639 |
95,123,428 |
41,473,278 |
85,828,383 |
222,425,089 |
347,581,265 |
209,753,177 |
135,420,108 |
692,754,550 |
|
Special
Purpose Funds |
34,716,388 |
25,646,097 |
2,417,464 |
6,652,827 |
34,716,388 |
23,186,044 |
795,164 |
1,835,818 |
25,817,026 |
2,460,053 |
1,622,300 |
4,817,009 |
8,899,362 |
|
Automatic
Appro |
76,105,397 |
28,304,168 |
3,666,074 |
12,083,711 |
44,053,953 |
5,980,519 |
207,136 |
3,621 |
6,191,276 |
22,323,649 |
3,458,938 |
12,080,090 |
37,862,677 |
|
Continuing Appro |
39,533,129 |
26,170 |
11,607,697 |
27,899,262 |
39,533,129 |
73,793 |
8,238,164 |
19,787,775 |
28,099,732 |
(47,623) |
3,369,533 |
8,111,487 |
11,433,397 |
|
Unobligated
Allotment as of 12/31/11 |
25,648,499 |
26,170 |
10,168,840 |
15,453,489 |
25,648,499 |
73,685 |
7,497,138 |
18,077,676 |
25,648,499 |
(47,515) |
2,671,702 |
(2,624,187) |
- |
|
Allotment
Releases in FY 2012 |
13,884,630 |
- |
1,438,857 |
12,445,773 |
13,884,630 |
108 |
741,026 |
1,710,099 |
2,451,233 |
(108) |
697,831 |
10,735,674 |
11,433,397 |
|
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 March 31 will approximate to 25% 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 quarter performance. | ||||||||||||||
3) For agencies without SAOB as of March 31, latest submission were still posted, as follows: COP-House of Representatives, Office of the President, DBM-Government Procurement Policy Board-TSO, DOF-Bureau of Internal Revenue, Bureau of the Treasury and Securities and Exchange Commission, NEDA-Office of the Director-General, PCOO-Bureau of Broadcast Services, National Printing Office, News and Information Bureau and Philippine Information Agency, OEO-Commission on the Filipinos Overseas, Mindanao Development Authority, National Anti-Poverty Commission, National Commission on Indigenous Peoples, National Security Council, National Telecommunication Commission and Presidential Commission Development and Strategic Planning Office, JLEC-Legislative-Execuive Development Advisory Council, Commission on Audit, Commission on Elections and Commission on Human Rights. |