STATEMENT OF ALLOTMENT, OBLIGATION AND BALANCES
(PRELIMINARY) |
||||||||||||||
PARTICULARS |
FY 2011
APPROPRIATIONS (Full Year) |
BMB SUBMISSION |
OBLIGATION RATE (In %) | |||||||||||
ALLOTMENT |
OBLIGATIONS
INCURRED |
UNOBLIGATED
BALANCES |
||||||||||||
PS |
MOOE |
CO |
Total |
PS |
MOOE |
CO |
Total |
PS |
MOOE |
CO |
Total |
|||
10,758,671 |
4,301,858 |
6,363,339 |
96,201 |
10,761,398 |
3,961,049 |
5,490,405 |
51,640 |
9,503,094 |
340,809 |
872,934 |
44,561 |
1,258,304 |
88.31% |
|
Current Year
Budget |
9,200,722 |
4,301,858 |
4,817,862 |
83,729 |
9,203,449 |
3,961,049 |
4,408,837 |
44,963 |
8,414,849 |
340,809 |
409,025 |
38,766 |
788,600 |
|
Agency
Specific Budget |
8,491,338 |
3,620,635 |
4,817,862 |
55,568 |
8,494,065 |
3,286,458 |
4,408,837 |
16,802 |
7,712,097 |
334,177 |
409,025 |
38,766 |
781,968 |
|
Special
Purpose Funds |
433,487 |
405,326 |
- |
28,161 |
433,487 |
404,690 |
- |
28,161 |
432,851 |
636 |
- |
- |
636 |
|
Automatic
Appropriation |
275,897 |
275,897 |
- |
- |
275,897 |
269,901 |
- |
- |
269,901 |
5,996 |
- |
- |
5,996 |
|
Continuing Appropriation |
1,557,949 |
- |
1,545,477 |
12,472 |
1,557,949 |
- |
1,081,568 |
6,677 |
1,088,245 |
- |
463,909 |
5,795 |
469,704 |
|
Unobligated
Allotment as of 12/31/10 |
1,512,949 |
- |
1,500,477 |
12,472 |
1,512,949 |
- |
1,036,568 |
6,677 |
1,043,245 |
- |
463,909 |
5,795 |
469,704 |
|
Allotment
Releases in FY 2011 |
45,000 |
- |
45,000 |
- |
45,000 |
- |
45,000 |
- |
45,000 |
- |
- |
- |
- |
|
6,206,244 |
780,956 |
5,107,258 |
293,030 |
6,181,244 |
717,595 |
2,991,197 |
170,688 |
3,879,480 |
63,361 |
2,116,061 |
122,342 |
2,301,764 |
62.76% |
|
Current Year
Budget |
4,872,551 |
780,956 |
3,929,224 |
137,371 |
4,847,551 |
717,595 |
1,839,900 |
15,029 |
2,572,524 |
63,361 |
2,089,324 |
122,342 |
2,275,027 |
|
Agency
Specific Budget |
4,630,609 |
640,412 |
3,861,947 |
103,250 |
4,605,609 |
631,872 |
1,813,400 |
15,029 |
2,460,301 |
8,540 |
2,048,547 |
88,221 |
2,145,308 |
|
Special
Purpose Funds |
158,475 |
94,328 |
30,026 |
34,121 |
158,475 |
46,020 |
6,500 |
- |
52,520 |
48,308 |
23,526 |
34,121 |
105,955 |
|
Automatic
Appropriation |
83,467 |
46,216 |
37,251 |
- |
83,467 |
39,703 |
20,000 |
- |
59,703 |
6,513 |
17,251 |
- |
23,764 |
|
Continuing Appropriation |
1,333,693 |
- |
1,178,034 |
155,659 |
1,333,693 |
- |
1,151,297 |
155,659 |
1,306,956 |
- |
26,737 |
- |
26,737 |
|
Unobligated
Allotment as of 12/31/10 |
1,327,693 |
- |
1,172,034 |
155,659 |
1,327,693 |
- |
1,150,742 |
155,659 |
1,306,401 |
- |
21,292 |
- |
21,292 |
|
Allotment
Releases in FY 2011 |
6,000 |
- |
6,000 |
- |
6,000 |
- |
555 |
- |
555 |
- |
5,445 |
- |
5,445 |
|
227,672 |
46,534 |
177,902 |
3,236 |
227,672 |
44,306 |
157,746 |
773 |
202,825 |
2,228 |
20,156 |
2,463 |
24,847 |
89.09% |
|
Current Year
Budget |
194,168 |
46,534 |
144,398 |
3,236 |
194,168 |
44,306 |
124,243 |
773 |
169,322 |
2,228 |
20,155 |
2,463 |
24,846 |
|
Agency
Specific Budget |
177,107 |
36,570 |
137,301 |
3,236 |
177,107 |
33,071 |
117,146 |
773 |
150,990 |
3,499 |
20,155 |
2,463 |
26,117 |
|
Special
Purpose Funds |
13,755 |
6,658 |
7,097 |
- |
13,755 |
7,545 |
7,097 |
- |
14,642 |
(887) |
- |
- |
(887) |
|
Automatic
Appropriation |
3,306 |
3,306 |
- |
- |
3,306 |
3,690 |
- |
- |
3,690 |
(384) |
- |
- |
(384) |
|
Continuing Appropriation |
33,504 |
- |
33,504 |
- |
33,504 |
- |
33,503 |
- |
33,503 |
- |
1 |
- |
1 |
|
Unobligated
Allotment as of 12/31/10 |
33,504 |
- |
33,504 |
- |
33,504 |
- |
33,503 |
- |
33,503 |
- |
1 |
- |
1 |
|
Allotment
Releases in FY 2011 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
16,749,983 |
5,243,088 |
7,380,802 |
2,965,383 |
15,589,273 |
5,181,297 |
4,664,341 |
1,735,130 |
11,580,768 |
61,791 |
2,716,461 |
1,230,253 |
4,008,505 |
74.29% |
|
Current Year
Budget |
14,121,812 |
5,243,088 |
6,461,424 |
1,256,590 |
12,961,102 |
5,181,297 |
4,316,207 |
1,666,421 |
11,163,925 |
61,791 |
2,145,217 |
(409,831) |
1,797,177 |
|
Agency
Specific Budget |
11,420,953 |
4,000,971 |
5,062,323 |
1,196,949 |
10,260,243 |
4,595,073 |
3,265,801 |
1,666,421 |
9,527,295 |
(594,102) |
1,796,522 |
(469,472) |
732,948 |
|
Special
Purpose Funds |
2,197,732 |
845,138 |
1,292,953 |
59,641 |
2,197,732 |
394,389 |
1 |
- |
394,390 |
450,749 |
1,292,952 |
59,641 |
1,803,342 |
|
Automatic
Appropriation |
503,127 |
396,979 |
106,148 |
- |
503,127 |
191,835 |
1,050,405 |
- |
1,242,240 |
205,144 |
(944,257) |
- |
(739,113) |
|
Continuing Appropriation |
2,628,171 |
- |
919,378 |
1,708,793 |
2,628,171 |
- |
348,134 |
68,709 |
416,843 |
- |
571,244 |
1,640,084 |
2,211,328 |
|
Unobligated
Allotment as of 12/31/10 |
2,498,171 |
- |
789,378 |
1,708,793 |
2,498,171 |
- |
348,134 |
68,709 |
416,843 |
- |
441,244 |
1,640,084 |
2,081,328 |
|
Allotment
Releases in FY 2011 |
130,000 |
- |
130,000 |
- |
130,000 |
- |
- |
- |
- |
- |
130,000 |
- |
130,000 |
|
44,903,976 |
3,818,090 |
16,283,053 |
24,802,834 |
44,903,977 |
4,097,883 |
11,457,578 |
15,961,104 |
31,516,565 |
(279,793) |
4,825,475 |
8,841,730 |
13,387,412 |
70.19% |
|
Current Year
Budget |
37,329,976 |
3,818,090 |
13,411,885 |
20,100,002 |
37,329,977 |
4,097,883 |
9,290,049 |
12,934,481 |
26,322,413 |
(279,793) |
4,121,836 |
7,165,521 |
11,007,564 |
|
Agency
Specific Budget |
33,710,438 |
2,914,582 |
12,366,013 |
18,429,844 |
33,710,439 |
3,218,859 |
8,880,596 |
12,914,516 |
25,013,971 |
(304,277) |
3,485,417 |
5,515,328 |
8,696,468 |
|
Special
Purpose Funds |
2,852,742 |
610,526 |
602,395 |
1,639,821 |
2,852,742 |
598,901 |
297,559 |
19,965 |
916,425 |
11,625 |
304,836 |
1,619,856 |
1,936,317 |
|
Automatic
Appropriation |
766,796 |
292,982 |
443,477 |
30,337 |
766,796 |
280,123 |
111,894 |
- |
392,017 |
12,859 |
331,583 |
30,337 |
374,779 |
|
Continuing Appropriation |
7,574,000 |
- |
2,871,168 |
4,702,832 |
7,574,000 |
- |
2,167,529 |
3,026,623 |
5,194,152 |
- |
703,639 |
1,676,209 |
2,379,848 |
|
Unobligated
Allotment as of 12/31/10 |
7,483,677 |
- |
2,782,845 |
4,700,832 |
7,483,677 |
- |
2,152,651 |
3,026,623 |
5,179,274 |
- |
630,194 |
1,674,209 |
2,304,403 |
|
Allotment
Releases in FY 2011 |
90,323 |
- |
88,323 |
2,000 |
90,323 |
- |
14,878 |
- |
14,878 |
- |
73,445 |
2,000 |
75,445 |
|
2,787,723 |
1,460,325 |
1,052,249 |
275,149 |
2,787,723 |
1,464,339 |
776,076 |
185,614 |
2,426,029 |
(4,014) |
276,173 |
89,535 |
361,694 |
87.03% |
|
Current Year
Budget |
2,399,115 |
1,460,325 |
868,177 |
70,613 |
2,399,115 |
1,448,319 |
652,890 |
37,736 |
2,138,945 |
12,006 |
215,287 |
32,877 |
260,170 |
|
Agency
Specific Budget |
1,157,813 |
725,655 |
397,545 |
34,613 |
1,157,813 |
716,798 |
182,594 |
1,736 |
901,128 |
8,857 |
214,951 |
32,877 |
256,685 |
|
Special
Purpose Funds |
586,814 |
108,681 |
442,133 |
36,000 |
586,814 |
107,770 |
442,133 |
36,000 |
585,903 |
911 |
- |
- |
911 |
|
Automatic
Appropriation |
654,488 |
625,989 |
28,499 |
- |
654,488 |
623,751 |
28,163 |
- |
651,914 |
2,238 |
336 |
- |
2,574 |
|
Continuing Appropriation |
388,608 |
- |
184,072 |
204,536 |
388,608 |
16,020 |
123,186 |
147,878 |
287,084 |
(16,020) |
60,886 |
56,658 |
101,524 |
|
Unobligated
Allotment as of 12/31/10 |
388,608 |
- |
184,072 |
204,536 |
388,608 |
16,020 |
123,186 |
147,878 |
287,084 |
(16,020) |
60,886 |
56,658 |
101,524 |
|
Allotment
Releases in FY 2011 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
236,510,915 |
188,359,004 |
29,795,211 |
17,747,467 |
235,901,682 |
186,782,806 |
21,679,252 |
10,607,222 |
219,069,280 |
1,576,198 |
8,115,959 |
7,140,245 |
16,832,402 |
92.86% |
|
Current Year
Budget |
226,411,131 |
188,359,004 |
24,321,642 |
13,121,252 |
225,801,898 |
186,782,806 |
16,910,656 |
6,508,533 |
210,201,995 |
1,576,198 |
7,410,986 |
6,612,719 |
15,599,903 |
|
Agency
Specific Budget |
182,714,212 |
145,800,167 |
23,895,032 |
12,409,780 |
182,104,979 |
145,799,683 |
16,817,176 |
6,449,729 |
169,066,588 |
484 |
7,077,856 |
5,960,051 |
13,038,391 |
|
Special
Purpose Funds |
27,314,932 |
26,927,792 |
79,999 |
307,141 |
27,314,932 |
25,587,548 |
- |
- |
25,587,548 |
1,340,244 |
79,999 |
307,141 |
1,727,384 |
|
Automatic
Appropriation |
16,381,987 |
15,631,045 |
346,611 |
404,331 |
16,381,987 |
15,395,575 |
93,480 |
58,804 |
15,547,859 |
235,470 |
253,131 |
345,527 |
834,128 |
|
Continuing Appropriation |
10,099,784 |
- |
5,473,569 |
4,626,215 |
10,099,784 |
- |
4,768,596 |
4,098,689 |
8,867,285 |
- |
704,973 |
527,526 |
1,232,499 |
|
Unobligated
Allotment as of 12/31/10 |
9,936,464 |
- |
5,470,019 |
4,466,445 |
9,936,464 |
- |
4,768,596 |
4,098,689 |
8,867,285 |
- |
701,423 |
367,756 |
1,069,179 |
|
Allotment
Releases in FY 2011 |
163,320 |
- |
3,550 |
159,770 |
163,320 |
- |
- |
- |
- |
- |
3,550 |
159,770 |
163,320 |
|
28,240,628 |
24,236,921 |
3,847,658 |
156,048 |
28,240,627 |
23,858,845 |
3,737,420 |
230,433 |
27,826,698 |
378,076 |
110,238 |
(74,385) |
413,929 |
98.53% |
|
Current Year
Budget |
27,742,424 |
24,236,921 |
3,445,724 |
59,778 |
27,742,423 |
23,858,845 |
3,592,559 |
186,609 |
27,638,013 |
378,076 |
(146,835) |
(126,831) |
104,410 |
|
Agency
Specific Budget |
21,373,934 |
18,384,457 |
2,977,328 |
12,148 |
21,373,933 |
20,471,849 |
3,438,328 |
182,396 |
24,092,573 |
(2,087,392) |
(461,000) |
(170,248) |
(2,718,640) |
|
Special
Purpose Funds |
4,452,659 |
3,936,633 |
468,396 |
47,630 |
4,452,659 |
1,571,305 |
154,231 |
4,213 |
1,729,749 |
2,365,328 |
314,165 |
43,417 |
2,722,910 |
|
Automatic
Appropriation |
1,915,831 |
1,915,831 |
- |
- |
1,915,831 |
1,815,691 |
- |
- |
1,815,691 |
100,140 |
- |
- |
100,140 |
|
Continuing Appropriation |
498,204 |
- |
401,934 |
96,270 |
498,204 |
- |
144,861 |
43,824 |
188,685 |
- |
257,073 |
52,446 |
309,519 |
|
Unobligated
Allotment as of 12/31/10 |
204,878 |
- |
168,906 |
35,972 |
204,878 |
- |
125,933 |
23,660 |
149,593 |
- |
42,973 |
12,312 |
55,285 |
|
Allotment
Releases in FY 2011 |
293,326 |
- |
233,028 |
60,298 |
293,326 |
- |
18,928 |
20,164 |
39,092 |
- |
214,100 |
40,134 |
254,234 |
|
2,239,239 |
277,877 |
1,834,591 |
126,771 |
2,239,239 |
280,378 |
795,148 |
209,638 |
1,285,164 |
(2,501) |
1,039,443 |
(82,867) |
954,075 |
57.39% |
|
Current Year
Budget |
1,896,766 |
277,877 |
1,573,980 |
44,909 |
1,896,766 |
280,378 |
563,061 |
135,073 |
978,512 |
(2,501) |
1,010,919 |
(90,164) |
918,254 |
|
Agency
Specific Budget |
930,064 |
204,950 |
687,944 |
37,170 |
930,064 |
208,074 |
255,766 |
- |
463,840 |
(3,124) |
432,178 |
37,170 |
466,224 |
|
Special
Purpose Funds |
48,740 |
46,572 |
2,168 |
- |
48,740 |
46,504 |
- |
- |
46,504 |
68 |
2,168 |
- |
2,236 |
|
Automatic
Appropriation |
917,962 |
26,355 |
883,868 |
7,739 |
917,962 |
25,800 |
307,295 |
135,073 |
468,168 |
555 |
576,573 |
(127,334) |
449,794 |
|
Continuing Appropriation |
342,473 |
- |
260,611 |
81,862 |
342,473 |
- |
232,087 |
74,565 |
306,652 |
- |
28,524 |
7,297 |
35,821 |
|
Unobligated
Allotment as of 12/31/10 |
342,473 |
- |
260,611 |
81,862 |
342,473 |
- |
232,087 |
74,565 |
306,652 |
- |
28,524 |
7,297 |
35,821 |
|
Allotment
Releases in FY 2011 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
15,616,908 |
6,332,027 |
5,547,096 |
3,737,785 |
15,616,908 |
6,297,276 |
4,021,579 |
2,902,136 |
13,220,991 |
34,751 |
1,525,517 |
835,649 |
2,395,917 |
84.66% |
|
Current Year
Budget |
13,759,749 |
6,332,027 |
4,757,687 |
2,670,035 |
13,759,749 |
6,297,276 |
3,322,337 |
1,836,018 |
11,455,631 |
34,751 |
1,435,350 |
834,017 |
2,304,118 |
|
Agency
Specific Budget |
11,802,025 |
4,900,433 |
4,413,263 |
2,488,329 |
11,802,025 |
4,893,094 |
2,856,481 |
1,740,616 |
9,490,191 |
7,339 |
1,556,782 |
747,713 |
2,311,834 |
|
Special
Purpose Funds |
962,810 |
954,164 |
5,869 |
2,777 |
962,810 |
939,899 |
433,254 |
4,862 |
1,378,015 |
14,265 |
(427,385) |
(2,085) |
(415,205) |
|
Automatic
Appropriation |
994,914 |
477,430 |
338,555 |
178,929 |
994,914 |
464,283 |
32,602 |
90,540 |
587,425 |
13,147 |
305,953 |
88,389 |
407,489 |
|
Continuing Appropriation |
1,857,159 |
- |
789,409 |
1,067,750 |
1,857,159 |
- |
699,242 |
1,066,118 |
1,765,360 |
- |
90,167 |
1,632 |
91,799 |
|
Unobligated
Allotment as of 12/31/10 |
1,837,159 |
- |
769,409 |
1,067,750 |
1,837,159 |
- |
699,242 |
1,066,118 |
1,765,360 |
- |
70,167 |
1,632 |
71,799 |
|
Allotment
Releases in FY 2011 |
20,000 |
- |
20,000 |
- |
20,000 |
- |
- |
- |
- |
- |
20,000 |
- |
20,000 |
|
25,677,383 |
6,502,238 |
15,738,969 |
3,436,177 |
25,677,384 |
6,337,517 |
14,839,772 |
2,596,946 |
23,774,235 |
164,721 |
899,197 |
839,231 |
1,903,149 |
92.59% |
|
Current Year
Budget |
23,969,489 |
6,502,238 |
15,023,451 |
2,443,801 |
23,969,490 |
6,337,517 |
14,200,620 |
1,782,046 |
22,320,183 |
164,721 |
822,831 |
661,755 |
1,649,307 |
|
Agency
Specific Budget |
13,735,754 |
4,859,349 |
6,662,091 |
2,214,315 |
13,735,755 |
4,708,706 |
5,881,403 |
1,700,861 |
12,290,970 |
150,643 |
780,688 |
513,454 |
1,444,785 |
|
Special
Purpose Funds |
1,256,298 |
1,122,376 |
128,922 |
5,000 |
1,256,298 |
1,141,490 |
109,043 |
- |
1,250,533 |
(19,114) |
19,879 |
5,000 |
5,765 |
|
Automatic
Appropriation |
8,977,437 |
520,513 |
8,232,438 |
224,486 |
8,977,437 |
487,321 |
8,210,174 |
81,185 |
8,778,680 |
33,192 |
22,264 |
143,301 |
198,757 |
|
Continuing Appropriation |
1,707,894 |
- |
715,518 |
992,376 |
1,707,894 |
- |
639,152 |
814,900 |
1,454,052 |
- |
76,366 |
177,476 |
253,842 |
|
Unobligated
Allotment as of 12/31/10 |
1,623,397 |
- |
649,018 |
974,379 |
1,623,397 |
- |
639,152 |
797,752 |
1,436,904 |
- |
9,866 |
176,627 |
186,493 |
|
Allotment
Releases in FY 2011 |
84,497 |
- |
66,500 |
17,997 |
84,497 |
- |
- |
17,148 |
17,148 |
- |
66,500 |
849 |
67,349 |
|
15,615,700 |
5,574,574 |
9,398,056 |
234,070 |
15,206,700 |
5,517,830 |
7,230,484 |
214,335 |
12,962,649 |
56,744 |
2,167,572 |
19,735 |
2,244,051 |
85.24% |
|
Current Year
Budget |
14,258,969 |
5,574,574 |
8,148,012 |
127,383 |
13,849,969 |
5,517,830 |
6,368,794 |
127,554 |
12,014,178 |
56,744 |
1,779,218 |
(171) |
1,835,791 |
|
Agency
Specific Budget |
10,959,064 |
5,200,875 |
5,221,806 |
127,383 |
10,550,064 |
5,167,660 |
3,892,700 |
127,554 |
9,187,914 |
33,215 |
1,329,106 |
(171) |
1,362,150 |
|
Special
Purpose Funds |
3,218,311 |
292,105 |
2,926,206 |
- |
3,218,311 |
269,793 |
2,476,094 |
- |
2,745,887 |
22,312 |
450,112 |
- |
472,424 |
|
Automatic
Appropriation |
81,594 |
81,594 |
- |
- |
81,594 |
80,377 |
- |
- |
80,377 |
1,217 |
- |
- |
1,217 |
|
Continuing Appropriation |
1,356,731 |
- |
1,250,044 |
106,687 |
1,356,731 |
- |
861,690 |
86,781 |
948,471 |
- |
388,354 |
19,906 |
408,260 |
|
Unobligated
Allotment as of 12/31/10 |
1,270,172 |
- |
1,247,044 |
23,128 |
1,270,172 |
- |
861,690 |
23,128 |
884,818 |
- |
385,354 |
- |
385,354 |
|
Allotment
Releases in FY 2011 |
86,559 |
- |
3,000 |
83,559 |
86,559 |
- |
- |
63,653 |
63,653 |
- |
3,000 |
19,906 |
22,906 |
|
39,323,947 |
9,437,989 |
17,324,973 |
12,244,331 |
39,007,293 |
9,509,829 |
13,483,923 |
7,809,666 |
30,803,418 |
(71,840) |
3,841,050 |
4,434,665 |
8,203,875 |
78.97% |
|
Current Year
Budget |
32,136,758 |
9,437,989 |
13,320,177 |
9,061,938 |
31,820,104 |
9,509,829 |
9,725,961 |
4,756,624 |
23,992,414 |
(71,840) |
3,594,216 |
4,305,314 |
7,827,690 |
|
Agency
Specific Budget |
28,659,097 |
7,234,408 |
12,101,088 |
9,006,947 |
28,342,443 |
8,780,581 |
9,725,961 |
4,756,624 |
23,263,166 |
(1,546,173) |
2,375,127 |
4,250,323 |
5,079,277 |
|
Special
Purpose Funds |
2,237,087 |
1,482,884 |
714,996 |
39,207 |
2,237,087 |
7,044 |
- |
- |
7,044 |
1,475,840 |
714,996 |
39,207 |
2,230,043 |
|
Automatic
Appropriation |
1,240,574 |
720,697 |
504,093 |
15,784 |
1,240,574 |
722,204 |
- |
- |
722,204 |
(1,507) |
504,093 |
15,784 |
518,370 |
|
Continuing Appropriation |
7,187,189 |
- |
4,004,796 |
3,182,393 |
7,187,189 |
- |
3,757,962 |
3,053,042 |
6,811,004 |
- |
246,834 |
129,351 |
376,185 |
|
Unobligated
Allotment as of 12/31/10 |
6,819,738 |
- |
3,766,696 |
3,053,042 |
6,819,738 |
- |
3,757,962 |
3,053,042 |
6,811,004 |
- |
8,734 |
- |
8,734 |
|
Allotment
Releases in FY 2011 |
367,451 |
- |
238,100 |
129,351 |
367,451 |
- |
- |
- |
- |
- |
238,100 |
129,351 |
367,451 |
|
107,627,007 |
90,906,252 |
12,244,070 |
4,222,765 |
107,373,087 |
90,504,461 |
10,474,163 |
1,838,770 |
102,817,394 |
401,791 |
1,769,907 |
2,383,995 |
4,555,693 |
95.76% |
|
Current Year
Budget |
105,293,155 |
90,906,252 |
11,598,509 |
2,534,474 |
105,039,235 |
90,504,461 |
9,855,852 |
573,680 |
100,933,993 |
401,791 |
1,742,657 |
1,960,794 |
4,105,242 |
|
Agency
Specific Budget |
87,208,448 |
73,519,596 |
11,330,333 |
2,104,599 |
86,954,528 |
73,161,333 |
9,665,727 |
573,680 |
83,400,740 |
358,263 |
1,664,606 |
1,530,919 |
3,553,788 |
|
Special
Purpose Funds |
17,092,318 |
17,021,553 |
57,265 |
13,500 |
17,092,318 |
16,999,616 |
50,100 |
- |
17,049,716 |
21,937 |
7,165 |
13,500 |
42,602 |
|
Automatic
Appropriation |
992,389 |
385,103 |
210,911 |
416,375 |
992,389 |
343,512 |
140,025 |
- |
483,537 |
21,591 |
70,886 |
416,375 |
508,852 |
|
Continuing Appropriation |
2,333,852 |
- |
645,561 |
1,688,291 |
2,333,852 |
- |
618,311 |
1,265,090 |
1,883,401 |
- |
27,250 |
423,201 |
450,451 |
|
Unobligated
Allotment as of 12/31/10 |
1,804,534 |
- |
521,505 |
1,283,029 |
1,804,534 |
- |
504,831 |
1,265,090 |
1,769,921 |
- |
16,674 |
17,939 |
34,613 |
|
Allotment
Releases in FY 2011 |
529,318 |
- |
124,056 |
405,262 |
529,318 |
- |
113,480 |
- |
113,480 |
- |
10,576 |
405,262 |
415,838 |
|
10,443,968 |
7,512,868 |
2,552,109 |
309,622 |
10,374,599 |
7,366,490 |
2,337,515 |
152,884 |
9,856,889 |
146,378 |
214,594 |
156,738 |
517,710 |
95.01% |
|
Current Year
Budget |
10,167,806 |
7,512,868 |
2,376,178 |
209,391 |
10,098,437 |
7,366,490 |
2,167,318 |
58,460 |
9,592,268 |
146,378 |
208,860 |
150,931 |
506,169 |
|
Agency
Specific Budget |
7,806,506 |
5,508,500 |
2,091,846 |
136,791 |
7,737,137 |
5,471,826 |
1,910,870 |
47,272 |
7,429,968 |
36,674 |
180,976 |
89,519 |
307,169 |
|
Special
Purpose Funds |
1,424,911 |
1,372,701 |
37,210 |
15,000 |
1,424,911 |
1,285,626 |
22,953 |
8,226 |
1,316,805 |
87,075 |
14,257 |
6,774 |
108,106 |
|
Automatic
Appropriation |
936,389 |
631,667 |
247,122 |
57,600 |
936,389 |
609,038 |
233,495 |
2,962 |
845,495 |
22,629 |
13,627 |
54,638 |
90,894 |
|
Continuing Appropriation |
276,162 |
- |
175,931 |
100,231 |
276,162 |
- |
170,197 |
94,424 |
264,621 |
- |
5,734 |
5,807 |
11,541 |
|
Unobligated
Allotment as of 12/31/10 |
202,952 |
- |
130,221 |
72,731 |
202,952 |
- |
124,487 |
68,162 |
192,649 |
- |
5,734 |
4,569 |
10,303 |
|
Allotment
Releases in FY 2011 |
73,210 |
- |
45,710 |
27,500 |
73,210 |
- |
45,710 |
26,262 |
71,972 |
- |
- |
1,238 |
1,238 |
|
9,287,476 |
3,744,165 |
5,280,838 |
262,473 |
9,287,476 |
3,762,413 |
3,865,820 |
228,247 |
7,856,480 |
(18,248) |
1,415,018 |
34,226 |
1,430,996 |
84.59% |
|
Current Year
Budget |
8,589,327 |
3,744,165 |
4,675,370 |
169,792 |
8,589,327 |
3,762,413 |
3,783,718 |
178,777 |
7,724,908 |
(18,248) |
891,652 |
(8,985) |
864,419 |
|
Agency
Specific Budget |
7,363,956 |
2,768,419 |
4,425,745 |
169,792 |
7,363,956 |
3,057,387 |
3,638,048 |
178,777 |
6,874,212 |
(288,968) |
787,697 |
(8,985) |
489,744 |
|
Special
Purpose Funds |
947,555 |
704,192 |
243,363 |
- |
947,555 |
457,955 |
145,670 |
- |
603,625 |
246,237 |
97,693 |
- |
343,930 |
|
Automatic
Appropriation |
277,816 |
271,554 |
6,262 |
- |
277,816 |
247,071 |
- |
- |
247,071 |
24,483 |
6,262 |
- |
30,745 |
|
Continuing Appropriation |
698,149 |
- |
605,468 |
92,681 |
698,149 |
- |
82,102 |
49,470 |
131,572 |
- |
523,366 |
43,211 |
566,577 |
|
Unobligated
Allotment as of 12/31/10 |
463,599 |
- |
370,918 |
92,681 |
463,599 |
- |
82,102 |
49,470 |
131,572 |
- |
288,816 |
43,211 |
332,027 |
|
Allotment
Releases in FY 2011 |
234,550 |
- |
234,550 |
- |
234,550 |
- |
- |
- |
- |
- |
234,550 |
- |
234,550 |
|
141,310,274 |
96,043,619 |
19,824,848 |
25,441,807 |
141,310,274 |
95,956,509 |
19,197,374 |
583,426 |
115,737,309 |
87,110 |
627,474 |
24,858,381 |
25,572,965 |
81.90% |
|
Current Year
Budget |
135,090,338 |
96,043,619 |
18,989,050 |
20,057,669 |
135,090,338 |
95,956,509 |
18,394,934 |
283,790 |
114,635,233 |
87,110 |
594,116 |
19,773,879 |
20,455,105 |
|
Agency
Specific Budget |
104,217,435 |
81,749,974 |
17,081,332 |
5,386,129 |
104,217,435 |
81,727,370 |
16,516,411 |
283,790 |
98,527,571 |
22,604 |
564,921 |
5,102,339 |
5,689,864 |
|
Special
Purpose Funds |
14,929,535 |
14,104,049 |
592,986 |
232,500 |
14,929,535 |
14,039,259 |
530,000 |
- |
14,569,259 |
64,790 |
62,986 |
232,500 |
360,276 |
|
Automatic
Appropriation |
15,943,368 |
189,596 |
1,314,732 |
14,439,040 |
15,943,368 |
189,880 |
1,348,523 |
- |
1,538,403 |
(284) |
(33,358) |
14,439,040 |
14,404,965 |
|
Continuing Appropriation |
6,219,936 |
- |
835,798 |
5,384,138 |
6,219,936 |
- |
802,440 |
299,636 |
1,102,076 |
- |
33,358 |
5,084,502 |
5,117,860 |
|
Unobligated
Allotment as of 12/31/10 |
906,436 |
- |
787,298 |
119,138 |
906,436 |
- |
755,616 |
117,136 |
872,752 |
- |
31,682 |
2,002 |
33,684 |
|
Allotment
Releases in FY 2011 |
5,313,500 |
- |
48,500 |
5,265,000 |
5,313,500 |
- |
46,824 |
182,500 |
229,324 |
- |
1,676 |
5,082,500 |
5,084,176 |
- |
178,379,021 |
5,475,312 |
19,986,905 |
148,092,797 |
173,555,014 |
5,158,457 |
12,020,784 |
104,356,592 |
121,535,833 |
316,855 |
7,966,121 |
43,736,205 |
52,019,181 |
70.03% |
|
Current Year
Budget |
140,266,635 |
5,475,312 |
15,635,702 |
114,331,614 |
135,442,628 |
5,158,457 |
7,896,870 |
73,369,747 |
86,425,074 |
316,855 |
7,738,832 |
40,961,867 |
49,017,554 |
|
Agency
Specific Budget |
114,625,796 |
3,822,452 |
6,014,490 |
99,964,847 |
109,801,789 |
3,721,255 |
4,713,427 |
66,461,555 |
74,896,237 |
101,197 |
1,301,063 |
33,503,292 |
34,905,552 |
|
Special
Purpose Funds |
15,538,253 |
1,243,873 |
2,000 |
14,292,380 |
15,538,253 |
1,120,278 |
- |
6,908,192 |
8,028,470 |
123,595 |
2,000 |
7,384,188 |
7,509,783 |
|
Automatic
Appropriation |
10,102,586 |
408,987 |
9,619,212 |
74,387 |
10,102,586 |
316,924 |
3,183,443 |
- |
3,500,367 |
92,063 |
6,435,769 |
74,387 |
6,602,219 |
|
Continuing Appropriation |
38,112,386 |
- |
4,351,203 |
33,761,183 |
38,112,386 |
- |
4,123,914 |
30,986,845 |
35,110,759 |
- |
227,289 |
2,774,338 |
3,001,627 |
|
Unobligated
Allotment as of 12/31/10 |
29,781,395 |
- |
4,351,203 |
25,430,192 |
29,781,395 |
- |
4,123,914 |
23,555,560 |
27,679,474 |
- |
227,289 |
1,874,632 |
2,101,921 |
|
Allotment
Releases in FY 2011 |
8,330,991 |
- |
- |
8,330,991 |
8,330,991 |
- |
- |
7,431,285 |
7,431,285 |
- |
- |
899,706 |
899,706 |
|
11,245,475 |
2,988,976 |
7,135,760 |
1,116,639 |
11,241,375 |
3,361,801 |
5,431,508 |
695,849 |
9,489,158 |
(372,825) |
1,704,252 |
420,790 |
1,752,217 |
84.41% |
|
Current Year
Budget |
10,420,752 |
2,988,976 |
6,764,407 |
663,269 |
10,416,652 |
3,360,950 |
5,118,015 |
227,656 |
8,706,621 |
(371,974) |
1,646,392 |
435,613 |
1,710,031 |
|
Agency
Specific Budget |
9,362,295 |
2,247,493 |
6,504,144 |
606,558 |
9,358,195 |
2,174,803 |
5,110,084 |
224,380 |
7,509,267 |
72,690 |
1,394,060 |
382,178 |
1,848,928 |
|
Special
Purpose Funds |
767,956 |
515,556 |
196,416 |
55,984 |
767,956 |
918,682 |
7,931 |
3,276 |
929,889 |
(403,126) |
188,485 |
52,708 |
(161,933) |
|
Automatic
Appropriation |
290,501 |
225,927 |
63,847 |
727 |
290,501 |
267,465 |
- |
- |
267,465 |
(41,538) |
63,847 |
727 |
23,036 |
|
Continuing Appropriation |
824,723 |
- |
371,353 |
453,370 |
824,723 |
851 |
313,493 |
468,193 |
782,537 |
(851) |
57,860 |
(14,823) |
42,186 |
|
Unobligated
Allotment as of 12/31/10 |
388,376 |
- |
371,353 |
17,023 |
388,376 |
851 |
313,493 |
31,846 |
346,190 |
(851) |
57,860 |
(14,823) |
42,186 |
|
Allotment
Releases in FY 2011 |
436,347 |
- |
- |
436,347 |
436,347 |
- |
- |
436,347 |
436,347 |
- |
- |
- |
- |
|
45,228,277 |
1,000,263 |
43,500,187 |
712,751 |
45,213,201 |
996,284 |
36,662,002 |
501,972 |
38,160,258 |
3,979 |
6,838,185 |
210,779 |
7,052,943 |
84,40% |
|
Current Year
Budget |
39,949,017 |
1,000,263 |
38,570,970 |
362,708 |
39,933,941 |
995,128 |
32,325,409 |
151,940 |
33,472,477 |
5,135 |
6,245,561 |
210,768 |
6,461,464 |
|
Agency
Specific Budget |
37,174,983 |
752,033 |
36,056,115 |
351,759 |
37,159,907 |
913,334 |
32,325,409 |
151,940 |
33,390,683 |
(161,301) |
3,730,706 |
199,819 |
3,769,224 |
|
Special
Purpose Funds |
2,662,181 |
169,725 |
2,484,007 |
8,449 |
2,662,181 |
7,270 |
- |
- |
7,270 |
162,455 |
2,484,007 |
8,449 |
2,654,911 |
|
Automatic
Appropriation |
111,853 |
78,505 |
30,848 |
2,500 |
111,853 |
74,524 |
- |
- |
74,524 |
3,981 |
30,848 |
2,500 |
37,329 |
|
Continuing Appropriation |
5,279,260 |
- |
4,929,217 |
350,043 |
5,279,260 |
1,156 |
4,336,593 |
350,032 |
4,687,781 |
(1,156) |
592,624 |
11 |
591,479 |
|
Unobligated
Allotment as of 12/31/10 |
4,691,860 |
- |
4,341,817 |
350,043 |
4,691,860 |
1,156 |
4,336,593 |
350,032 |
4,687,781 |
(1,156) |
5,224 |
11 |
4,079 |
|
Allotment
Releases in FY 2011 |
587,400 |
- |
587,400 |
- |
587,400 |
- |
- |
- |
- |
- |
587,400 |
- |
587,400 |
|
1,882,321 |
367,368 |
1,289,175 |
225,778 |
1,882,321 |
367,239 |
1,290,395 |
- |
1,657,634 |
129 |
(1,220) |
225,778 |
224,687 |
88.06% |
|
Current Year
Budget |
1,703,864 |
367,368 |
1,160,718 |
175,778 |
1,703,864 |
367,239 |
1,162,963 |
- |
1,530,202 |
129 |
(2,245) |
175,778 |
173,662 |
|
Agency
Specific Budget |
1,606,532 |
291,450 |
1,140,082 |
175,000 |
1,606,532 |
305,552 |
1,162,963 |
- |
1,468,515 |
(14,102) |
(22,881) |
175,000 |
138,017 |
|
Special
Purpose Funds |
57,257 |
51,621 |
5,636 |
- |
57,257 |
38,014 |
- |
- |
38,014 |
13,607 |
5,636 |
- |
19,243 |
|
Automatic
Appropriation |
40,075 |
24,297 |
15,000 |
778 |
40,075 |
23,673 |
- |
- |
23,673 |
624 |
15,000 |
778 |
16,402 |
|
Continuing Appropriation |
178,457 |
- |
128,457 |
50,000 |
178,457 |
- |
127,432 |
- |
127,432 |
- |
1,025 |
50,000 |
51,025 |
|
Unobligated
Allotment as of 12/31/10 |
41,158 |
- |
41,158 |
- |
41,158 |
- |
40,219 |
- |
40,219 |
- |
939 |
- |
939 |
|
Allotment
Releases in FY 2011 |
137,299 |
- |
87,299 |
50,000 |
137,299 |
- |
87,213 |
- |
87,213 |
- |
86 |
50,000 |
50,086 |
- |
3,438,388 |
1,286,801 |
1,497,049 |
654,538 |
3,438,388 |
1,290,621 |
1,337,444 |
382,169 |
3,010,234 |
(3,820) |
159,605 |
272,369 |
428,154 |
87.55% |
|
Current Year
Budget |
2,984,088 |
1,286,801 |
1,356,749 |
340,538 |
2,984,088 |
1,284,892 |
1,218,970 |
68,005 |
2,571,867 |
1,909 |
137,779 |
272,533 |
412,221 |
|
Agency
Specific Budget |
2,589,154 |
1,018,042 |
1,290,574 |
280,538 |
2,589,154 |
1,004,139 |
1,180,677 |
62,005 |
2,246,821 |
13,903 |
109,897 |
218,533 |
342,333 |
|
Special
Purpose Funds |
282,027 |
178,563 |
43,464 |
60,000 |
282,027 |
192,154 |
38,293 |
6,000 |
236,447 |
(13,591) |
5,171 |
54,000 |
45,580 |
|
Automatic
Appropriation |
112,907 |
90,196 |
22,711 |
- |
112,907 |
88,599 |
- |
- |
88,599 |
1,597 |
22,711 |
- |
24,308 |
|
Continuing Appropriation |
454,300 |
- |
140,300 |
314,000 |
454,300 |
5,729 |
118,474 |
314,164 |
438,367 |
(5,729) |
21,826 |
(164) |
15,933 |
|
Unobligated
Allotment as of 12/31/10 |
454,300 |
- |
140,300 |
314,000 |
454,300 |
5,729 |
118,474 |
314,164 |
438,367 |
(5,729) |
21,826 |
(164) |
15,933 |
|
Allotment
Releases in FY 2011 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
36,065,964 |
4,454,424 |
14,808,852 |
16,802,688 |
36,065,964 |
4,427,645 |
13,486,090 |
13,885,346 |
31,799,081 |
26,779 |
1,322,762 |
2,917,342 |
4,266,883 |
88.17% |
|
Current Year
Budget |
35,351,298 |
4,454,424 |
14,388,416 |
16,508,458 |
35,351,298 |
4,427,645 |
13,183,823 |
13,607,597 |
31,219,065 |
26,779 |
1,204,593 |
2,900,861 |
4,132,233 |
|
Agency
Specific Budget |
30,108,068 |
3,320,541 |
10,329,669 |
16,457,858 |
30,108,068 |
3,323,699 |
9,114,863 |
13,585,272 |
26,023,834 |
(3,158) |
1,214,806 |
2,872,586 |
4,084,234 |
|
Special
Purpose Funds |
801,046 |
801,046 |
- |
- |
801,046 |
778,617 |
- |
- |
778,617 |
22,429 |
- |
- |
22,429 |
|
Automatic
Appropriation |
4,442,184 |
332,837 |
4,058,747 |
50,600 |
4,442,184 |
325,329 |
4,068,960 |
22,325 |
4,416,614 |
7,508 |
(10,213) |
28,275 |
25,570 |
|
Continuing Appropriation |
714,666 |
- |
420,436 |
294,230 |
714,666 |
- |
302,267 |
277,749 |
580,016 |
- |
118,169 |
16,481 |
134,650 |
|
Unobligated
Allotment as of 12/31/10 |
710,766 |
- |
420,036 |
290,730 |
710,766 |
- |
301,867 |
274,249 |
576,116 |
- |
118,169 |
16,481 |
134,650 |
|
Allotment
Releases in FY 2011 |
3,900 |
- |
400 |
3,500 |
3,900 |
- |
400 |
3,500 |
3,900 |
- |
- |
- |
- |
- |
3,533,395 |
1,416,592 |
1,872,668 |
244,135 |
3,533,395 |
1,429,251 |
1,000,689 |
70,169 |
2,500,109 |
(12,659) |
871,979 |
173,966 |
1,033,286 |
70.76% |
|
Current Year
Budget |
2,969,074 |
1,416,592 |
1,337,585 |
214,897 |
2,969,074 |
1,429,251 |
689,377 |
37,132 |
2,155,760 |
(12,659) |
648,208 |
177,765 |
813,314 |
|
Agency
Specific Budget |
2,100,002 |
1,083,964 |
965,749 |
50,289 |
2,100,002 |
1,211,356 |
680,875 |
37,132 |
1,929,363 |
(127,392) |
284,874 |
13,157 |
170,639 |
|
Special
Purpose Funds |
729,303 |
228,977 |
337,382 |
162,944 |
729,303 |
116,541 |
2,299 |
- |
118,840 |
112,436 |
335,083 |
162,944 |
610,463 |
|
Automatic
Appropriation |
139,769 |
103,651 |
34,454 |
1,664 |
139,769 |
101,354 |
6,203 |
- |
107,557 |
2,297 |
28,251 |
1,664 |
32,212 |
|
Continuing Appropriation |
564,321 |
- |
535,083 |
29,238 |
564,321 |
- |
311,312 |
33,037 |
344,349 |
- |
223,771 |
(3,799) |
219,972 |
|
Unobligated
Allotment as of 12/31/10 |
559,321 |
- |
530,083 |
29,238 |
559,321 |
- |
311,312 |
33,037 |
344,349 |
- |
218,771 |
(3,799) |
214,972 |
|
Allotment
Releases in FY 2011 |
5,000 |
- |
5,000 |
- |
5,000 |
- |
- |
- |
- |
- |
5,000 |
- |
5,000 |
- |
1,421,726 |
667,411 |
613,101 |
141,214 |
1,421,726 |
651,081 |
472,459 |
14,683 |
1,138,223 |
16,330 |
140,642 |
126,531 |
283,503 |
80,06% |
|
Current Year
Budget |
1,165,387 |
667,411 |
464,534 |
33,442 |
1,165,387 |
651,081 |
444,799 |
5,874 |
1,101,754 |
16,330 |
19,735 |
27,568 |
63,633 |
|
Agency
Specific Budget |
929,598 |
505,605 |
391,551 |
32,442 |
929,598 |
497,667 |
363,737 |
5,874 |
867,278 |
7,938 |
27,814 |
26,568 |
62,320 |
|
Special
Purpose Funds |
166,803 |
110,494 |
55,309 |
1,000 |
166,803 |
101,749 |
81,062 |
- |
182,811 |
8,745 |
(25,753) |
1,000 |
(16,008) |
|
Automatic
Appropriation |
68,986 |
51,312 |
17,674 |
- |
68,986 |
51,665 |
- |
- |
51,665 |
(353) |
17,674 |
- |
17,321 |
|
Continuing Appropriation |
256,339 |
- |
148,567 |
107,772 |
256,339 |
- |
27,660 |
8,809 |
36,469 |
- |
120,907 |
98,963 |
219,870 |
|
Unobligated
Allotment as of 12/31/10 |
25,627 |
- |
22,609 |
3,018 |
25,627 |
- |
21,729 |
3,869 |
25,598 |
- |
880 |
(851) |
29 |
|
Allotment
Releases in FY 2011 |
230,712 |
- |
125,958 |
104,754 |
230,712 |
- |
5,931 |
4,940 |
10,871 |
- |
120,027 |
99,814 |
219,841 |
- |
8,938,168 |
3,364,286 |
5,027,544 |
546,338 |
8,938,168 |
3,276,392 |
3,255,206 |
230,651 |
6,762,249 |
87,894 |
1,772,338 |
315,687 |
2,175,919 |
75.66% |
|
Current Year
Budget |
7,916,171 |
3,364,286 |
4,203,561 |
348,324 |
7,916,171 |
3,276,392 |
2,871,337 |
121,864 |
6,269,593 |
87,894 |
1,332,224 |
226,460 |
1,646,578 |
|
Agency
Specific Budget |
5,136,874 |
2,460,551 |
2,566,344 |
109,979 |
5,136,874 |
2,480,382 |
1,891,703 |
78,931 |
4,451,016 |
(19,831) |
674,641 |
31,048 |
685,858 |
|
Special
Purpose Funds |
1,293,445 |
626,713 |
441,042 |
225,690 |
1,293,445 |
549,250 |
850,051 |
37,401 |
1,436,702 |
77,463 |
(409,009) |
188,289 |
(143,257) |
|
Automatic
Appropriation |
1,485,852 |
277,022 |
1,196,175 |
12,655 |
1,485,852 |
246,760 |
129,583 |
5,532 |
381,875 |
30,262 |
1,066,592 |
7,123 |
1,103,977 |
|
Continuing Appropriation |
1,021,997 |
- |
823,983 |
198,014 |
1,021,997 |
- |
383,869 |
108,787 |
492,656 |
- |
440,114 |
89,227 |
529,341 |
|
Unobligated
Allotment as of 12/31/10 |
867,915 |
- |
732,509 |
135,406 |
867,915 |
- |
350,069 |
56,787 |
406,856 |
- |
382,440 |
78,619 |
461,059 |
|
Allotment
Releases in FY 2011 |
154,082 |
- |
91,474 |
62,608 |
154,082 |
- |
33,800 |
52,000 |
85,800 |
- |
57,674 |
10,608 |
68,282 |
|
13,677,013 |
8,600,700 |
2,581,776 |
2,491,687 |
13,674,163 |
8,641,424 |
2,225,881 |
2,039,744 |
12,907,049 |
(40,724) |
355,895 |
451,943 |
767,114 |
94.39% |
|
Current Year
Budget |
13,584,512 |
8,600,700 |
2,578,486 |
2,402,476 |
13,581,662 |
8,641,424 |
2,222,591 |
1,950,533 |
12,814,548 |
(40,724) |
355,895 |
451,943 |
767,114 |
|
Agency
Specific Budget |
11,780,144 |
7,082,838 |
2,317,480 |
2,376,976 |
11,777,294 |
7,209,974 |
2,210,842 |
1,108,901 |
10,529,717 |
(127,136) |
106,638 |
1,268,075 |
1,247,577 |
|
Special
Purpose Funds |
1,625,385 |
1,338,879 |
261,006 |
25,500 |
1,625,385 |
1,255,755 |
11,749 |
841,632 |
2,109,136 |
83,124 |
249,257 |
(816,132) |
(483,751) |
|
Automatic
Appropriation |
178,983 |
178,983 |
- |
- |
178,983 |
175,695 |
- |
- |
175,695 |
3,288 |
- |
- |
3,288 |
|
Continuing Appropriation |
92,501 |
- |
3,290 |
89,211 |
92,501 |
- |
3,290 |
89,211 |
92,501 |
- |
- |
- |
- |
|
Unobligated
Allotment as of 12/31/10 |
44,392 |
- |
3,290 |
41,102 |
44,392 |
- |
3,290 |
41,102 |
44,392 |
- |
- |
- |
- |
|
Allotment
Releases in FY 2011 |
48,109 |
- |
- |
48,109 |
48,109 |
- |
- |
48,109 |
48,109 |
- |
- |
- |
- |
|
2,272 |
1,655 |
557 |
60 |
2,272 |
940 |
101 |
- |
1,041 |
715 |
456 |
60 |
1,231 |
45.82% |
|
Current Year
Budget |
2,215 |
1,655 |
500 |
60 |
2,215 |
940 |
99 |
- |
1,039 |
715 |
401 |
60 |
1,176 |
|
Agency
Specific Budget |
2,187 |
1,625 |
500 |
60 |
2,185 |
940 |
99 |
- |
1,039 |
685 |
401 |
60 |
1,146 |
|
Special
Purpose Funds |
30 |
30 |
- |
- |
30 |
- |
- |
- |
- |
30 |
- |
- |
30 |
|
Automatic
Appropriation |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
Continuing Appropriation |
57 |
- |
57 |
- |
57 |
- |
2 |
- |
2 |
- |
55 |
- |
55 |
|
Unobligated
Allotment as of 12/31/10 |
57 |
- |
57 |
- |
57 |
- |
2 |
- |
2 |
- |
55 |
- |
55 |
|
Allotment
Releases in FY 2011 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
18,191,463 |
12,601,534 |
5,504,811 |
85,118 |
18,191,463 |
12,544,223 |
3,283,980 |
85,103 |
15,913,306 |
57,311 |
2,220,831 |
15 |
2,278,157 |
87.48% |
|
Current Year
Budget |
16,187,171 |
12,601,534 |
3,500,519 |
85,118 |
16,187,171 |
12,544,223 |
3,168,134 |
85,103 |
15,797,460 |
57,311 |
332,385 |
15 |
389,711 |
|
Agency
Specific Budget |
13,621,518 |
10,035,881 |
3,500,519 |
85,118 |
13,621,518 |
9,984,107 |
3,168,134 |
85,103 |
13,237,344 |
51,774 |
332,385 |
15 |
384,174 |
|
Special
Purpose Funds |
1,786,013 |
1,786,013 |
- |
- |
1,786,013 |
1,786,013 |
- |
- |
1,786,013 |
- |
- |
- |
- |
|
Automatic
Appropriation |
779,640 |
779,640 |
- |
- |
779,640 |
774,103 |
- |
- |
774,103 |
5,537 |
- |
- |
5,537 |
|
Continuing Appropriation |
2,004,292 |
- |
2,004,292 |
- |
2,004,292 |
- |
115,846 |
- |
115,846 |
- |
1,888,446 |
- |
1,888,446 |
|
Unobligated
Allotment as of 12/31/10 |
2,004,292 |
- |
2,004,292 |
- |
2,004,292 |
- |
115,846 |
- |
115,846 |
- |
1,888,446 |
- |
1,888,446 |
|
Allotment
Releases in FY 2011 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
823,027 |
689,048 |
128,179 |
5,800 |
823,027 |
680,110 |
136,085 |
5,800 |
821,995 |
8,938 |
(7,906) |
- |
1,032 |
99.87% |
|
Current Year
Budget |
823,027 |
689,048 |
128,179 |
5,800 |
823,027 |
680,110 |
136,085 |
5,800 |
821,995 |
8,938 |
(7,906) |
- |
1,032 |
|
Agency
Specific Budget |
666,852 |
532,873 |
128,179 |
5,800 |
666,852 |
525,574 |
136,085 |
5,800 |
667,459 |
7,299 |
(7,906) |
- |
(607) |
|
Special
Purpose Funds |
99,747 |
99,747 |
- |
- |
99,747 |
96,979 |
- |
- |
96,979 |
2,768 |
- |
- |
2,768 |
|
Automatic
Appropriation |
56,428 |
56,428 |
- |
- |
56,428 |
57,557 |
- |
- |
57,557 |
(1,129) |
- |
- |
(1,129) |
|
Continuing Appropriation |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
Unobligated
Allotment as of 12/31/10 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
Allotment
Releases in FY 2011 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
5,584,489 |
5,211,257 |
198,155 |
175,077 |
5,584,489 |
5,100,090 |
294,196 |
35,500 |
5,429,786 |
111,167 |
(96,041) |
139,577 |
154,703 |
97.23% |
|
Current Year
Budget |
5,541,868 |
5,211,257 |
192,711 |
137,900 |
5,541,868 |
5,100,090 |
289,026 |
- |
5,389,116 |
111,167 |
(96,315) |
137,900 |
152,752 |
|
Agency
Specific Budget |
4,293,334 |
3,968,345 |
187,089 |
137,900 |
4,293,334 |
3,864,322 |
289,026 |
- |
4,153,348 |
104,023 |
(101,937) |
137,900 |
139,986 |
|
Special
Purpose Funds |
831,212 |
831,212 |
- |
- |
831,212 |
835,867 |
- |
- |
835,867 |
(4,655) |
- |
- |
(4,655) |
|
Automatic
Appropriation |
417,322 |
411,700 |
5,622 |
- |
417,322 |
399,901 |
- |
- |
399,901 |
11,799 |
5,622 |
- |
17,421 |
|
Continuing Appropriation |
42,621 |
- |
5,444 |
37,177 |
42,621 |
- |
5,170 |
35,500 |
40,670 |
- |
274 |
1,677 |
1,951 |
|
Unobligated
Allotment as of 12/31/10 |
42,621 |
- |
5,444 |
37,177 |
42,621 |
- |
5,170 |
35,500 |
40,670 |
- |
274 |
1,677 |
1,951 |
|
Allotment
Releases in FY 2011 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
7,951,267 |
1,924,452 |
6,026,815 |
- |
7,951,267 |
1,878,079 |
1,316,423 |
23,505 |
3,218,007 |
46,373 |
4,710,392 |
(23,505) |
4,733,260 |
40.47% |
|
Current Year
Budget |
2,633,783 |
1,924,452 |
709,331 |
- |
2,633,783 |
1,813,800 |
214,554 |
- |
2,028,354 |
110,652 |
494,777 |
- |
605,429 |
|
Agency
Specific Budget |
2,255,445 |
1,546,114 |
709,331 |
- |
2,255,445 |
1,462,670 |
214,554 |
- |
1,677,224 |
83,444 |
494,777 |
- |
578,221 |
|
Special
Purpose Funds |
234,705 |
234,705 |
- |
- |
234,705 |
215,328 |
- |
- |
215,328 |
19,377 |
- |
- |
19,377 |
|
Automatic
Appropriation |
143,633 |
143,633 |
- |
- |
143,633 |
135,802 |
- |
- |
135,802 |
7,831 |
- |
- |
7,831 |
|
Continuing Appropriation |
5,317,484 |
- |
5,317,484 |
- |
5,317,484 |
64,279 |
1,101,869 |
23,505 |
1,189,653 |
(64,279) |
4,215,615 |
(23,505) |
4,127,831 |
|
Unobligated
Allotment as of 12/31/10 |
5,307,484 |
- |
5,307,484 |
- |
5,307,484 |
64,279 |
1,091,869 |
23,505 |
1,179,653 |
(64,279) |
4,215,615 |
(23,505) |
4,127,831 |
|
Allotment
Releases in FY 2011 |
10,000 |
- |
10,000 |
- |
10,000 |
- |
10,000 |
10,000 |
- |
- |
- |
- |
||
1,916,098 |
1,034,353 |
881,745 |
- |
1,916,098 |
923,780 |
364,901 |
- |
1,288,681 |
110,573 |
516,844 |
- |
627,417 |
67.26% |
|
Current Year
Budget |
1,222,706 |
1,034,353 |
188,353 |
- |
1,222,706 |
923,780 |
175,970 |
- |
1,099,750 |
110,573 |
12,383 |
- |
122,956 |
|
Agency
Specific Budget |
1,031,901 |
843,548 |
188,353 |
- |
1,031,901 |
771,516 |
175,970 |
- |
947,486 |
72,032 |
12,383 |
- |
84,415 |
|
Special
Purpose Funds |
102,994 |
102,994 |
- |
- |
102,994 |
102,994 |
- |
- |
102,994 |
- |
- |
- |
- |
|
Automatic
Appropriation |
87,811 |
87,811 |
- |
- |
87,811 |
49,270 |
- |
- |
49,270 |
38,541 |
- |
- |
38,541 |
|
Continuing Appropriation |
693,392 |
- |
693,392 |
- |
693,392 |
- |
188,931 |
- |
188,931 |
- |
504,461 |
- |
504,461 |
|
Unobligated
Allotment as of 12/31/10 |
693,392 |
- |
693,392 |
- |
693,392 |
- |
188,931 |
- |
188,931 |
- |
504,461 |
- |
504,461 |
|
Allotment
Releases in FY 2011 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
330,719 |
261,784 |
68,935 |
- |
330,719 |
261,784 |
61,563 |
- |
323,347 |
- |
7,372 |
- |
7,372 |
97.77% |
|
Current Year
Budget |
321,136 |
261,784 |
59,352 |
- |
321,136 |
261,784 |
51,980 |
- |
313,764 |
- |
7,372 |
- |
7,372 |
|
Agency
Specific Budget |
266,900 |
207,548 |
59,352 |
- |
266,900 |
207,676 |
51,980 |
- |
259,656 |
(128) |
7,372 |
- |
7,244 |
|
Special
Purpose Funds |
32,511 |
32,511 |
- |
- |
32,511 |
35,670 |
- |
- |
35,670 |
(3,159) |
- |
- |
(3,159) |
|
Automatic
Appropriation |
21,725 |
21,725 |
- |
- |
21,725 |
18,438 |
- |
- |
18,438 |
3,287 |
- |
- |
3,287 |
|
Continuing Appropriation |
9,583 |
- |
9,583 |
- |
9,583 |
- |
9,583 |
- |
9,583 |
- |
- |
- |
- |
|
Unobligated
Allotment as of 12/31/10 |
9,583 |
- |
9,583 |
- |
9,583 |
- |
9,853 |
- |
9,583 |
- |
- |
- |
- |
|
Allotment
Releases in FY 2011 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
||
Grand Total |
1,052,136,797 |
505,924,601 |
270,875,236 |
267,649,769 |
1,044,449,606 |
502,630,024 |
209,839,500 |
167,805,735 |
880,275,259 |
3,294,577 |
61,035,736 |
99,844,034 |
164,174,347 |
84.28% |
Current Year
Budget |
950,476,960 |
505,924,601 |
229,102,823 |
207,762,345 |
942,789,769 |
502,541,989 |
180,687,938 |
120,757,818 |
803,987,745 |
3,382,612 |
48,414,885 |
87,004,527 |
138,802,024 |
|
Agency
Specific Budget |
773,910,334 |
401,790,856 |
189,880,320 |
174,551,967 |
766,223,143 |
405,588,660 |
156,057,673 |
112,463,469 |
674,109,802 |
(3,797,804) |
33,822,647 |
62,088,498 |
92,113,341 |
|
Special
Purpose Funds |
107,139,029 |
78,388,337 |
11,458,246 |
17,292,449 |
107,139,029 |
72,056,515 |
5,666,020 |
7,897,928 |
85,620,463 |
6,331,822 |
5,792,226 |
9,394,518 |
21,518,566 |
|
Automatic
Appropriation |
69,427,597 |
25,745,408 |
27,764,257 |
15,917,932 |
69,427,597 |
24,896,814 |
18,964,245 |
396,421 |
44,257,480 |
848,594 |
8,800,012 |
15,521,511 |
25,170,117 |
|
Continuing Appropriation |
101,659,837 |
- |
41,772,413 |
59,887,424 |
101,659,837 |
88,035 |
29,151,562 |
47,047,917 |
76,287,514 |
(88,035) |
12,620,851 |
12,839,507 |
25,372,323 |
|
Unobligated
Allotment as of 12/31/10 |
84,278,943 |
- |
39,578,565 |
44,700,378 |
84,278,943 |
88,035 |
28,728,843 |
38,762,009 |
67,578,887 |
(88,035) |
10,849,722 |
5,938,369 |
16,700,056 |
|
Allotment
Releases in FY 2011 |
17,380,894 |
- |
2,193,848 |
15,187,046 |
17,380,894 |
- |
422,719 |
8,285,908 |
8,708,627 |
- |
1,771,129 |
6,901,138 |
8,672,267 |
|
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. |