STATUS OF CY 2013 BUDGET PROGRAM
01 January - December 31, 2013
(In Thousand Pesos)
|
PARTICULARS |
PROGRAM |
ALLOTMENT RELEASES |
% of Releases Over Program |
BALANCE |
A. GAA-RA 10352 |
1,250,680,785 |
1,215,067,213 |
97.2% |
35,613,572 |
Departments |
969,862,362 |
956,307,214 |
98.6% |
13,555,148 |
Special Purpose Funds |
280,818,423 |
258,759,999 |
92.1% |
22,058,424 |
B. AUTOMATIC APPRO. |
755,219,215 |
723,203,930 |
95.8% |
32,015,285 |
|
|
|
|
|
Retirement and Life Insurance Premium |
28,125,782 |
29,844,426 |
106.1% |
(1,718,644) |
Internal Revenue Allotment |
302,304,001 |
302,304,001 |
100.0% |
- |
Pension of Ex-Pres. Wives |
331 |
331 |
100.0% |
- |
Grants/Donations |
545,824 |
545,824 |
100.0% |
- |
Special Account in the General Fund |
19,239,913 |
13,242,434 |
68.8% |
5,997,479 |
Motor Vehicles Users Charge Fund |
14,214,195 |
8,216,716 |
57.8% |
5,997,479 |
Others |
5,025,718 |
5,025,718 |
100.0% |
- |
Tax Refund |
17,701,364 |
3,719,351 |
21.0% |
13,982,013 |
Net Lending |
26,500,000 |
16,626,000 /a |
62.7% |
9,874,000 |
Interest Payments |
333,902,000 |
333,902,000 |
100.0% |
- |
Tax Expenditures Fund/Customs Duties Taxes |
26,900,000 |
23,019,563 |
85.6% |
3,880,437 |
|
|
|
|
|
|
|
|
|
|
OTHER RELEASES |
- |
62,968,568 |
|
(62,968,568) |
CONT. APPRO. - RA10155 |
- |
36,406,063 |
|
(36,406,063) |
Departments |
- |
20,279,278 |
|
(20,279,278) |
Special Purpose Funds |
- |
16,126,785 |
|
(16,126,785) |
|
|
|
|
|
UNPROGRAMMED FUND |
|
10,997,462 |
|
(10,997,462) |
|
|
|
|
|
AUTOMATIC APPROPRIATIONS |
- |
15,565,043 |
|
(15,565,043) |
Grants/Donations |
|
1,882,745 |
|
(1,882,745) |
Special Account in the General Fund |
|
7,014,874 |
|
(7,014,874) |
Military Camps Sales Proceeds Fund |
|
593,579 |
|
(593,579) |
AFP Modernization Act Trust Fund |
|
6,069,640 |
|
(6,069,640) |
Proceeds from Sale of Unserviceable Equipment |
|
4,205 |
|
(4,205) |
|
|
|
|
|
|
|
|
|
|
ORIGINAL PROGRAM |
2,005,900,000 |
2,001,239,711 |
99.8% |
4,660,289 |
|
|
|
|
|
SUPPLEMENTAL BUDGET |
14,600,000 |
- |
|
14,600,000 |
R.A. 10634 |
14,600,000 |
|
|
14,600,000 |
|
|
|
|
|
TOTAL |
2,020,500,000 |
2,001,239,711 |
99.0% |
19,260,289 |
**Details of Releases |