STATEMENT OF ALLOTMENT, OBLIGATION AND BALANCES |
||||||||||||||
PARTICULARS |
FY 2014 ADJUSTED APPROPRIATION |
AS OF MARCH |
OBLIGATION RATE (In %)
| |||||||||||
ALLOTMENT |
OBLIGATIONS
INCURRED |
UNOBLIGATED
BALANCES |
||||||||||||
PS |
MOOE |
CO |
Total |
PS |
MOOE |
CO |
Total |
PS |
MOOE |
CO |
Total |
|||
11,084,246 |
5,505,007 |
5,374,865 |
204,374 |
11,084,246 |
453,393 |
373,139 |
1,148 |
827,680 |
5,051,614 |
5,001,726 |
203,226 |
10,256,566 |
7.47% |
|
Current Year
Budget |
11,068,364 |
5,505,007 |
5,358,983 |
204,374 |
11,068,364 |
453,393 |
357,257 |
1,148 |
811,798 |
5,051,614 |
5,001,726 |
203,226 |
10,256,566 |
|
Agency
Specific Budget |
10,742,423 |
5,179,066 |
5,358,983 |
204,374 |
10,742,423 |
425,222 |
357,257 |
1,148 |
783,627 |
4,753,844 |
5,001,726 |
203,226 |
9,958,796 |
|
Special
Purpose Funds |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
Automatic
Appro |
325,941 |
325,941 |
- |
- |
325,941 |
28,171 |
- |
- |
28,171 |
297,770 |
- |
- |
297,770 |
|
Continuing Appro |
15,882 |
- |
15,882 |
- |
15,882 |
- |
15,882 |
- |
15,882 |
- |
- |
- |
- |
|
Unobligated
Allotment as of 12/31/13 |
15,882 |
- |
15,882 |
- |
15,882 |
- |
15,882 |
- |
15,882 |
- |
- |
- |
- |
|
Allotment
Releases in FY 2014 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
2,844,857 |
655,882 |
1,755,244 |
183,400 |
2,594,526 |
192,608 |
196,988 |
6,116 |
395,712 |
463,274 |
1,558,256 |
177,284 |
2,198,814 |
15.25% |
|
Current Year
Budget |
2,838,048 |
655,882 |
1,748,435 |
183,400 |
2,587,717 |
192,608 |
190,179 |
6,116 |
388,903 |
463,274 |
1,558,256 |
177,284 |
2,198,814 |
|
Agency
Specific Budget |
2,790,665 |
608,830 |
1,748,435 |
183,400 |
2,540,665 |
173,439 |
190,179 |
6,116 |
369,734 |
435,391 |
1,558,256 |
177,284 |
2,170,931 |
|
Special
Purpose Funds |
15,081 |
15,081 |
- |
- |
15,081 |
8,546 |
- |
- |
8,546 |
6,535 |
- |
- |
6,535 |
|
Automatic
Appro |
32,302 |
31,971 |
- |
- |
31,971 |
10,623 |
- |
- |
10,623 |
21,348 |
- |
- |
21,348 |
|
Continuing Appro |
6,809 |
- |
6,809 |
- |
6,809 |
- |
6,809 |
- |
6,809 |
- |
- |
- |
- |
|
Unobligated
Allotment as of 12/31/13 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
Allotment
Releases in FY 2014 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
222,196 |
52,180 |
170,005 |
11 |
222,196 |
12,138 |
26,826 |
11 |
38,975 |
40,042 |
143,179 |
- |
183,221 |
17.54% |
|
Current Year
Budget |
221,281 |
52,180 |
169,101 |
- |
221,281 |
12,138 |
25,922 |
- |
38,060 |
40,042 |
143,179 |
- |
183,221 |
|
Agency
Specific Budget |
217,296 |
48,195 |
169,101 |
- |
217,296 |
11,180 |
25,922 |
- |
37,102 |
37,015 |
143,179 |
- |
180,194 |
|
Special
Purpose Funds |
33 |
33 |
- |
- |
33 |
- |
- |
- |
- |
33 |
- |
- |
33 |
|
Automatic
Appro |
3,952 |
3,952 |
- |
- |
3,952 |
958 |
- |
- |
958 |
2,994 |
- |
- |
2,994 |
|
Continuing Appro |
915 |
- |
904 |
11 |
915 |
- |
904 |
11 |
915 |
- |
- |
- |
- |
|
Unobligated
Allotment as of 12/31/13 |
915 |
- |
904 |
11 |
915 |
- |
904 |
11 |
915 |
- |
- |
- |
- |
|
Allotment
Releases in FY 2014 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
||
21,817,713 |
3,825,441 |
3,004,216 |
1,800,535 |
8,630,192 |
- |
- |
- |
- |
3,825,441 |
3,004,216 |
1,800,535 |
8,630,192 |
0.00% |
|
Current Year
Budget |
21,817,713 |
3,825,441 |
3,004,216 |
1,800,535 |
8,630,192 |
- |
- |
- |
- |
3,825,441 |
3,004,216 |
1,800,535 |
8,630,192 |
|
Agency
Specific Budget |
20,002,768 |
2,200,867 |
3,004,216 |
1,800,535 |
7,005,618 |
- |
- |
- |
- |
2,200,867 |
3,004,216 |
1,800,535 |
7,005,618 |
|
Special
Purpose Funds |
1,433,961 |
1,433,961 |
- |
- |
1,433,961 |
- |
- |
- |
- |
1,433,961 |
- |
- |
1,433,961 |
|
Automatic
Appro |
380,984 |
190,613 |
- |
- |
190,613 |
- |
- |
- |
- |
190,613 |
- |
- |
190,613 |
|
Continuing Appro |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
||
Unobligated
Allotment as of 12/31/13 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
||
Allotment
Releases in FY 2014 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
||
72,052,347 |
3,821,653 |
25,667,608 |
14,306,567 |
43,795,828 |
997,634 |
4,743,404 |
7,079,703 |
12,820,741 |
2,824,019 |
20,924,204 |
7,226,864 |
30,975,087 |
29.27% |
|
Current Year
Budget |
70,451,137 |
3,821,653 |
24,146,834 |
14,226,131 |
42,194,618 |
997,634 |
4,268,200 |
6,999,267 |
12,265,101 |
2,824,019 |
19,878,634 |
7,226,864 |
29,929,517 |
|
Agency
Specific Budget |
68,596,751 |
3,296,732 |
24,006,967 |
14,211,131 |
41,514,830 |
711,277 |
4,263,365 |
6,999,267 |
11,973,909 |
2,585,455 |
19,743,602 |
7,211,864 |
29,929,517 |
|
Special
Purpose Funds |
242,326 |
242,326 |
- |
- |
242,326 |
85,363 |
- |
- |
85,363 |
156,963 |
- |
- |
156,963 |
|
Automatic
Appro |
1,612,060 |
282,595 |
139,867 |
15,000 |
437,462 |
200,994 |
4,835 |
- |
205,829 |
81,601 |
135,032 |
15,000 |
231,633 |
|
Continuing Appro |
1,601,210 |
- |
1,520,774 |
80,436 |
1,601,210 |
- |
475,204 |
80,436 |
555,640 |
- |
1,045,570 |
- |
1,045,570 |
|
Unobligated
Allotment as of 12/31/12 |
555,640 |
- |
475,204 |
80,436 |
555,640 |
- |
475,204 |
80,436 |
555,640 |
- |
1,045,570 |
- |
1,045,570 |
|
Allotment
Releases in FY 2014 |
1,045,570 |
- |
1,045,570 |
- |
1,045,570 |
- |
- |
- |
- |
- |
1,045,570 |
- |
1,045,570 |
|
4,846,487 |
3,656,469 |
1,014,046 |
175,972 |
4,846,487 |
3,329,208 |
63,650 |
5,752 |
3,398,610 |
327,261 |
950,396 |
170,220 |
1,447,877 |
70.13% |
|
Current Year
Budget |
4,845,756 |
3,656,469 |
1,013,315 |
175,972 |
4,845,756 |
3,329,208 |
62,919 |
5,752 |
3,397,879 |
< 327,261 |
950,396 |
170,220 |
1,447,877 |
|
Agency
Specific Budget |
1,121,451 |
537,564 |
531,565 |
52,322 |
1,121,451 |
236,791 |
62,919 |
352 |
300,062 |
300,773 |
468,646 |
51,970 |
821,389 |
|
Special
Purpose Funds |
3,517,904 |
2,917,904 |
481,750 |
118,250 |
3,517,904 |
2,891,416 |
- |
- |
2,891,416 |
26,488 |
481,750 |
118,250 |
626,488 |
|
Automatic
Appro |
206,401 |
201,001 |
- |
5,400 |
206,401 |
201,001 |
- |
5,400 |
206,401 |
- |
-/div> |
- |
- |
|
Continuing Appro |
731 |
- |
731 |
- |
731 |
- |
731 |
- |
731 |
- |
- |
- |
- |
|
Unobligated
Allotment as of 12/31/12 |
731 |
- |
731 |
- |
731 |
- |
731 |
- |
731 |
- |
- |
- |
- |
|
Allotment
Releases in FY 2014 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
265,882,018 |
215,035,623 |
33,539,704 |
9,692,511 |
258,267,838 |
41,360,574 |
3,384,483 |
184,811 |
44,929,868 |
173,675,049 |
30,155,221 |
9,507,700 |
213,337,970 |
17.40% |
|
Current Year
Budget |
265,601,299 |
215,035,623 |
33,437,043 |
9,514,453 |
257,987,119 |
41,360,574 |
3,281,822 |
6,753 |
44,649,149 |
173,675,049 |
30,155,221 |
9,507,700 |
213,337,970 |
|
Agency
Specific Budget |
242,745,447 |
193,265,711 |
32,837,318 |
9,508,223 |
235,611,252 |
36,485,141 |
3,117,632 |
6,753 |
39,609,526 |
156,780,570 |
29,719,686 |
9,501,470 |
196,001,726 |
|
Special
Purpose Funds |
3,181,650 |
3,181,650 |
- |
- |
3,181,650 |
1,571,114 |
- |
- |
1,571,114 |
1,610,536 |
- |
- |
1,610,536 |
|
Automatic
Appro |
19,674,202 |
18,588,262 |
599,725 |
6,230 |
19,194,217 |
3,304,319 |
164,190 |
- |
3,468,509 |
15,283,943 |
435,535 |
6,230 |
15,725,708 |
|
Continuing Appro |
280,719 |
- |
102,661 |
178,058 |
280,719 |
- |
102,661 |
178,058 |
280,719 |
- |
- |
- |
- |
|
Unobligated
Allotment as of 12/31/12 |
280,719 |
- |
102,661 |
178,058 |
280,719 |
- |
102,661 |
178,058 |
280,719 |
- |
- |
- |
- |
|
Allotment
Releases in FY 2013 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
38,251,191 |
25,154,844 |
9,107,973 |
204,377 |
34,467,194 |
5,901,922 |
1,116,786 |
24,726 |
7,043,434 |
19,252,922 |
7,991,187 |
179,651 |
27,423,760 |
20.44% |
|
Current Year
Budget |
38,228,739 |
25,154,844 |
9,104,764 |
185,134 |
34,444,742 |
5,901,922 |
1,113,577 |
5,483 |
7,020,982 |
19,252,922 |
7,991,187 |
179,651 |
27,423,760 |
|
Agency
Specific Budget |
35,934,625 |
22,860,730 |
9,104,764 |
185,134 |
32,150,628 |
5,320,455 |
1,113,577 |
5,483 |
6,439,515 |
17,540,275 |
7,991,187 |
179,651 |
25,711,113 |
|
Special
Purpose Funds |
148,296 |
148,296 |
- |
- |
148,296 |
94,313 |
- |
- |
94,313 |
53,983 |
- |
- |
53,893 |
|
Automatic
Appro |
2,145,818 |
2,145,818 |
- |
- |
2,145,818 |
487,154 |
- |
- |
487,154 |
1,658,664 |
- |
- |
1,658,664 |
|
Continuing Appro |
22,452 |
- |
3,209 |
19,243 |
22,452 |
- |
3,209 |
19,243 |
22,452 |
- |
- |
- |
- |
|
Unobligated
Allotment as of 12/31/13 |
22,452 |
- |
3,209 |
19,243 |
22,452 |
- |
3,209 |
19,243 |
22,452 |
- |
- |
- |
- |
|
Allotment
Releases in FY 2014 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
4,092,098 |
327,722 |
1,299,266 |
2,460,820 |
4,087,808 |
74,536 |
74,245 |
4,831 |
153,612 |
253,186 |
1,225,021 |
2,455,989 |
3,934,196 |
3.76% |
|
Current Year
Budget |
4,092,098 |
327,722 |
1,299,266 |
2,460,820 |
4,087,808 |
74,536 |
74,245 |
4,831 |
153,612 |
253,186 |
1,225,021 |
2,455,989 |
3,934,196 |
|
Agency
Specific Budget |
3,299,376 |
298,040 |
540,516 |
2,460,820 |
3,299,376 |
69,874 |
61,045 |
4,831 |
135,750 |
228,166 |
479,471 |
2,455,989 |
3,163,626 |
|
Special
Purpose Funds |
1,082 |
1,082 |
- |
- |
1,082 |
- |
- |
- |
- |
1,082 |
- |
- |
1,082 |
|
Automatic
Appro |
791,640 |
28,600 |
758,750 |
- |
787,350 |
4,662 |
13,200 |
- |
17,862 |
23,938 |
745,550 |
- |
769,488 |
|
Continuing Appro |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
Unobligated
Allotment as of 12/31/13 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
Allotment
Releases in FY 2014 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
24,025,630 |
3,024,436 |
5,551,850 |
2,400,412 |
10,976,698 |
1,273,527 |
3,154,867 |
361,715 |
4,790,109 |
1,750,909 |
2,396,983 |
2,038,697 |
6,186,589 |
43.64% |
|
Current Year
Budget |
23,981,492 |
3,024,436 |
5,527,828 |
2,380,296 |
10,932,560 |
1,273,527 |
3,130,845 |
341,599 |
4,745,971 |
1,750,909 |
2,396,983 |
2,038,697 |
6,186,589 |
|
Agency
Specific Budget |
23,345,621 |
2,767,515 |
5,461,137 |
2,378,988 |
10,607,640 |
1,180,127 |
3,130,845 |
341,599 |
4,652,571 |
1,587,388 |
2,330,292 |
2,037,389 |
5,955,069 |
|
Special
Purpose Funds |
18,985 |
18,985 |
- |
- |
18,985 |
9,364 |
- |
- |
9,364 |
9,621 |
- |
- |
9,621 |
|
Automatic
Appro |
616,886 |
237,936 |
66,691 |
1,308 |
305,935 |
84,036 |
- |
- |
84,036 |
153,900 |
66,691 |
1,308 |
221,899 |
|
Continuing Appro |
44,138 |
- |
24,022 |
20,116 |
44,138 |
- |
24,022 |
20,116 |
44,138 |
- |
- |
- |
- |
|
Unobligated
Allotment as of 12/31/12 |
44,138 |
- |
24,022 |
20,116 |
44,138 |
- |
24,022 |
20,116 |
44,138 |
- |
- |
- |
- |
|
Allotment
Releases in FY 2013 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
14,664,795 |
6,541,196 |
5,592,522 |
1,624,175 |
13,757,893 |
1,598,573 |
1,261,380 |
429,439 |
3,289,392 |
4,942,623 |
4,331,142 |
1,194,736 |
10,468,501 |
23.91% |
|
Current Year
Budget |
14,247,254 |
6,541,196 |
5,567,748 |
1,231,408 |
13,340,352 |
1,598,573 |
1,236,606 |
36,672 |
2,871,851 |
4,942,623 |
4,331,142 |
1,194,736 |
10,468,501 |
|
Agency
Specific Budget |
11,524,941 |
5,867,273 |
5,438,630 |
146,523 |
1,392,013 |
1,392,013 |
1,214,526 |
36,672 |
2,643,211 |
4,475,260 |
4,224,104 |
109,851 |
8,809,215 |
|
Special
Purpose Funds |
1,240,993 |
74,110 |
89,698 |
1,077,185 |
1,240,993 |
53,942 |
8,294 |
- |
62,236 |
20,168 |
81,404 |
1,077,185 |
1,178,757 |
|
Automatic
Appro |
1,481,320 |
599,813 |
39,420 |
7,700 |
646,933 |
152,618 |
13,786 |
- |
166,404 |
447,195 |
25,634 |
7,700 |
480,529 |
|
Continuing Appro |
417,541 |
- |
24,774 |
392,767 |
417,541 |
- |
24,774 |
392,767 |
417,541 |
- |
- |
- |
||
Unobligated
Allotment as of 12/31/13 |
417,541 |
- |
24,774 |
392,767 |
417,541 |
- |
24,774 |
392,767 |
417,541 |
- |
- |
- |
Allotment
Releases in FY 2014 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
14,038,134 |
5,772,127 |
6,978,991 |
251,244 |
13,002,362 |
1,431,522 |
1,833,746 |
134,249 |
3,399,517 |
4,340,605 |
5,145,245 |
116,995 |
9,602,845 |
26.15% |
|
Current Year
Budget |
13,618,831 |
5,772,127 |
6,663,688 |
147,244 |
12,583,059 |
1,431,522 |
1,518,443 |
30,249 |
2,980,214 |
4,340,605 |
5,145,245 |
116,995 |
9,602,845 |
|
Agency
Specific Budget |
12,130,738 |
5,604,561 |
5,343,161 |
147,244 |
11,094,966 |
1,340,865 |
852,216 |
30,249 |
2,223,330 |
4,263,696 |
4,490,945 |
116,995 |
8,871,636 |
|
Special
Purpose Funds |
1,390,904 |
70,377 |
1,320,527 |
- |
1,390,904 |
66,396 |
666,227 |
- |
732,623 |
3,981 |
654,300 |
- |
658,281 |
|
Automatic
Appro |
97,189 |
97,189 |
- |
- |
97,189 |
24,261 |
- |
- |
24,261 |
72,928 |
- |
- |
72,928 |
|
Continuing Appro |
419,303 |
- |
315,303 |
104,000 |
419,303 |
- |
315,303 |
104,000 |
419,303 |
- |
- |
- |
- |
|
Unobligated
Allotment as of 12/31/13 |
419,303 |
- |
315,303 |
104,000 |
419,303 |
- |
315,303 |
104,000 |
419,303 |
- |
- |
- |
- |
|
Allotment
Releases in FY 2014 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
50,756,030 |
12,067,258 |
23,650,524 |
13,958,740 |
49,676,522 |
2,824,631 |
1,965,697 |
693,372 |
5,483,700 |
9,242,627 |
21,684,827 |
13,265,368 |
44,192,822 |
11.04% |
|
Current Year
Budget |
50,320,752 |
12,067,258 |
23,532,437 |
13,641,549 |
49,241,244 |
2,824,631 |
1,847,610 |
376,181 |
5,048,422 |
9,242,627 |
21,684,827 |
13,265,368 |
44,192,822 |
|
Agency
Specific Budget |
49,019,276 |
10,914,326 |
23,481,255 |
13,573,607 |
47,969,188 |
2,382,471 |
1,811,378 |
356,981 |
4,550,830 |
8,531,855 |
21,669,877 |
13,216,626 |
43,418,358 |
|
Special
Purpose Funds |
335,812 |
335,812 |
- |
- |
335,812 |
254,733 |
- |
- |
254,733 |
81,079 |
- |
- |
81,079 |
|
Automatic
Appro |
965,664 |
817,120 |
51,182 |
67,942 |
936,244 |
187,427 |
36,232 |
19,200 |
242,859 |
629,693 |
14,950 |
48,742 |
693,385 |
|
Continuing Appro |
435,278 |
- |
118,087 |
317,191 |
435,278 |
- |
118,087 |
317,191 |
435,278 |
- |
- |
- |
- |
|
Unobligated
Allotment as of 12/31/12 |
435,278 |
- |
118,087 |
317,191 |
435,278 |
- |
118,087 |
317,191 |
435,278 |
- |
- |
- |
- |
|
Allotment
Releases in FY 2013 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
111,773,448 |
84,910,278 |
19,361,074 |
5,446,434 |
109,717,786 |
25,562,067 |
2,781,280 |
291,064 |
28,634,411 |
59,348,211 |
16,579,794 |
5,155,370 |
81,083,375 |
26.10% |
|
Current Year
Budget |
111,565,299 |
84,910,278 |
19,223,526 |
5,375,833 |
109,509,637 |
25,562,067 |
2,643,732 |
220,463 |
28,426,262 |
59,348,211 |
16,579,794 |
5,155,370 |
81,083,375 |
|
Agency
Specific Budget |
100,295,430 |
74,498,644 |
19,165,291 |
5,375,833 |
99,039,768 |
16,628,206 |
2,639,546 |
220,463 |
19,488,215 |
57,870,438 |
16,525,745 |
5,155,370 |
79,551,553 |
|
Special
Purpose Funds |
10,045,829 |
10,041,643 |
4,186 |
- |
10,045,829 |
8,862,954 |
4,186 |
- |
8,867,140 |
1,178,689 |
- |
- |
1,178,689 |
|
Automatic
Appro |
1,224,040 |
369,991 |
54,049 |
- |
424,040 |
70,907 |
- |
- |
70,907 |
299,084 |
54,049 |
- |
353,133 |
|
Continuing Appro |
208,149 |
- |
137,548 |
70,601 |
208,149 |
- |
137,548 |
70,601 |
208,149 |
- |
- |
- |
- |
|
Unobligated
Allotment as of 12/31/12 |
208,149 |
- |
137,548 |
70,601 |
208,149 |
- |
137,548 |
70,601 |
208,149 |
- |
- |
- |
- |
|
Allotment
Releases in FY 2013 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
||
12,412,386 |
8,573,007 |
3,298,605 |
315,136 |
12,186,748 |
2,015,858 |
724,446 |
35,722 |
2,776,026 |
6,557,149 |
2,574,159 |
279,414 |
9,410,722 |
22.78% |
|
Current Year Budget |
12,368,799 |
8,573,007 |
3,287,148 |
283,006 |
12,143,161 |
2,015,858 |
712,989 |
3,592 |
2,732,439 |
6,557,149 |
2,574,159 |
279,414 |
9,410,722 |
|
Agency Specific
Budget |
10,903,778 |
7,799,066 |
2,821,706 |
283,006 |
10,903,778 |
1,750,144 |
545,472 |
3,592 |
2,299,208 |
6,048,922 |
2,276,234 |
279,414 |
8,604,570 |
|
Special Purpose
Funds |
564,179 |
173,950 |
390,229 |
- |
564,179 |
157,106 |
112,837 |
- |
269,943 |
16,844 |
277,392 |
- |
294,236 |
|
Automatic Appro |
900,842 |
599,991 |
75,213 |
- |
675,204 |
108,608 |
54,680 |
- |
163,288 |
491,383 |
20,533 |
- |
511,916 |
|
Continuing Appro |
43,587 |
- |
11,457 |
32,130 |
43,587 |
- |
11,457 |
32,130 |
43,587 |
- |
- |
- |
- |
|
Unobligated Allotment
as of 12/31/12 |
43,587 |
- |
11,457 |
32,130 |
43,587 |
- |
11,457 |
32,130 |
43,587 |
- |
- |
- |
- |
|
Allotment Releases
in FY 2014 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
12,596,023 |
3,879,255 |
7,941,722 |
678,309 |
12,499,286 |
984,778 |
1,962,091 |
19,819 |
2,966,688 |
2,894,477 |
5,979,631 |
658,490 |
9,532,598 |
23.73% |
|
Current Year
Budget |
12,593,508 |
3,879,255 |
7,939,236 |
678,280 |
12,496,771 |
984,778 |
1,959,605 |
19,790 |
2,964,173 |
2,894,477 |
5,979,631 |
658,490 |
9,532,589 |
|
Agency
Specific Budget |
12,177,273 |
3,555,415 |
7,939,236 |
678,280 |
12,172,931 |
893,341 |
1,959,605 |
19,790, |
2,872,736 |
2,662,074 |
5,979,631 |
658,490 |
9,300,195 |
|
Special
Purpose Funds |
36,494 |
36,494 |
- |
- |
36,494 |
21,831 |
- |
- |
21,831 |
14,663 |
- |
- |
14,663 |
|
Automatic
Appro |
379,351 |
287,346 |
- |
- |
287,346 |
69,606 |
- |
- |
69,606 |
217,740 |
- |
- |
217,740 |
|
Continuing Appro |
2,515 |
- |
2,486 |
29 |
2,515 |
- |
2,486 |
29 |
2,515 |
- |
- |
- |
- |
|
Unobligated
Allotment as of 12/31/12 |
2,515 |
- |
2,486 |
29 |
2,515 |
- |
2,486 |
29 |
2,515 |
- |
- |
- |
- |
|
Allotment
Releases in FY 2013 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
95,854,292 |
67,515,609 |
21,500,631 |
6,391,655 |
95,407,895 |
24,558,579 |
2,248,717 |
235 |
26,807,531 |
42,957,030 |
19,251,914 |
6,391,420 |
68,600,364 |
28.10% |
|
Current Year
Budget |
95,749,302 |
67,515,609 |
21,395,876 |
6,391,420 |
95,302,905 |
24,558,579 |
2,143,962 |
- |
26,702,541 |
42,957,030 |
19,251,914 |
6,391,420 |
68,600,364 |
|
Agency
Specific Budget |
82,265,071 |
54,731,631 |
21,360,587 |
5,726,456 |
81,818,674 |
12,875,894 |
2,140,394 |
- |
15,016,288 |
41,855,737 |
19,220,193 |
5,726,456 |
66,802,386 |
|
Special
Purpose Funds |
12,611,073 |
12,595,823 |
15,250 |
- |
12,611,073 |
11,647,079 |
331 |
- |
11,647,410 |
948,744 |
14,919 |
- |
963,663 |
|
Automatic
Appro |
873,158 |
188,155 |
20,039 |
664,964 |
873,158 |
35,606 |
3,237 |
- |
38,843 |
152,549 |
16,802 |
664,964 |
834,315 |
|
Continuing Appro |
104,990 |
- |
104,755 |
235 |
104,990 |
- |
104,755 |
235 |
104,990 |
- |
- |
- |
- |
|
Unobligated
Allotment as of 12/31/12 |
104,990 |
- |
104,755 |
235 |
104,990 |
- |
104,755 |
235 |
104,990 |
- |
- |
- |
- |
|
Allotment
Releases in FY 2013 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
222,981,843 |
5,770,399 |
11,285,645 |
183,193,239 |
200,249,283 |
1,281,386 |
644,891 |
49,848,503 |
51,774,780 |
4,489,013 |
10,640,754 |
133,344,736 |
148,474,503 |
25.86% |
|
Current Year
Budget |
219,341,196 |
5,770,399 |
11,246,047 |
179,592,190 |
196,608,636 |
1,281,386 |
605,293, |
46,387,571 |
48,274,250 |
4,489,013 |
10,640,754 |
133,204,619 |
148,334,386 |
|
Agency
Specific Budget |
206,634,047 |
5,195,607 |
9,878,819 |
179,274,515 |
194,348,941 |
1,174,912 |
605,293 |
46,387,571 |
48,167,776 |
4,020,695 |
9,273,526 |
132,886,944 |
146,181,165 |
|
Special
Purpose Funds |
- |
67,209 |
- |
- |
67,209 |
12,780 |
- |
- |
12,780 |
54,429 |
- |
- |
54,429 |
|
Automatic
Appro |
12,707,149 |
507,583 |
1,367,228 |
317,675 |
2,192,486 |
93,694 |
- |
- |
93,694 |
413,889 |
1,367,228 |
317,675 |
2,098,792 |
|
Continuing Appro |
3,640,647 |
- |
39,598 |
3,601,049 |
3,640,647 |
- |
39,598 |
3,460,932 |
3,500,530 |
- |
- |
140,117 |
140,117 |
|
Unobligated
Allotment as of 12/31/13 |
3,500,530 |
- |
39,598 |
3,460,932 |
3,500,530 |
- |
39,598 |
3,460,932 |
3,500,530 |
- |
- |
- |
- |
|
Allotment
Releases in FY 2014 |
140,117 |
- |
- |
140,117 |
140,117 |
- |
- |
- |
- |
- |
- |
140,117 |
140,117 |
|
12,178,070 |
2,383,567 |
8,522,498 |
1,272,005 |
12,178,070 |
629,583 |
2,411,477 |
141,950 |
3,183,010 |
1,753,984 |
6,111,021 |
1,130,055 |
8,995,060 |
26.14% |
|
Current Year
Budget |
12,141,256 |
2,383,567 |
8,517,865 |
1,239,824 |
12,141,256 |
629,583 |
2,406,844 |
109,769 |
3,146,196 |
1,753,984 |
6,111,021 |
1,130,055 |
8,995,060 |
|
Agency
Specific Budget |
11,928,821 |
2,171,929 |
8,517,068 |
1,239,824 |
11,928,821 |
565,738 |
2,406,844 |
109,769 |
3,082,351 |
1,606,191 |
6,110,224 |
1,130,055 |
8,846,470 |
|
Special
Purpose Funds |
20,063 |
20,063 |
- |
- |
20,063 |
15,959 |
- |
- |
15,959 |
4,104 |
- |
- |
4,104 |
|
Automatic
Appro |
192,372 |
191,575 |
797 |
- |
192,372 |
47,886 |
- |
- |
47,886 |
143,689 |
797 |
- |
144,486 |
|
Continuing Appro |
36,814 |
- |
4,633 |
32,181 |
36,814 |
- |
4,633 |
32,181 |
36,814 |
- |
- |
- |
- |
|
Unobligated
Allotment as of 12/31/13 |
36,814 |
- |
4,633 |
32,181 |
36,814 |
- |
4,633 |
32,181 |
36,814 |
- |
- |
- |
- |
|
Allotment
Releases in FY 2014 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
84,421,672 |
4,773,949 |
79,514,238 |
121,951 |
84,410,138 |
304,711 |
11,236,706 |
512 |
11,541,929 |
4,469,238 |
68,277,532 |
121,439 |
72,868,209 |
13.67% |
|
Current Year
Budget |
83,483,456 |
4,773,949 |
78,576,022 |
121,951 |
83,471,922 |
304,711 |
10,298,490 |
512 |
10,603,713 |
4,469,238 |
68,277,532 |
121,439 |
72,868,209 |
|
Agency
Specific Budget |
83,304,463 |
4,664,814 |
78,508,164 |
119,951 |
83,292,929 |
277,770 |
10,274,940 |
512 |
10,533,222 |
4,387,044 |
68,233,224 |
119,439 |
72,739,707 |
|
Special
Purpose Funds |
14,491 |
14,491 |
- |
- |
14,491 |
5,322 |
- |
- |
5,322 |
9,169 |
- |
- |
9,169 |
|
Automatic
Appro |
164,502 |
94,644 |
67,858 |
2,000 |
164,502 |
21,619 |
23,550 |
- |
45,169 |
73,025 |
44,308 |
2,000 |
119,333 |
|
Continuing Appro |
938,216 |
- |
938,216 |
- |
938,216 |
- |
938,216 |
- |
938,216 |
- |
||||
Unobligated
Allotment as of 12/31/12 |
938,216 |
- |
938,216 |
- |
938,216 |
- |
938,216 |
- |
938,216 |
- |
- |
- |
- |
|
Allotment
Releases in FY 2013 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
2,034,797 |
347,012 |
1,480,165 |
202,082 |
2,029,259 |
95,085 |
273,345 |
12,467 |
380,897 |
251,927 |
1,206,820 |
189,615 |
1,648,362 |
18.77% |
|
Current Year
Budget |
2,030,164 |
347,012 |
1,475,532 |
202,082 |
2,024,626 |
95,085 |
268,712 |
12,467 |
376,264 |
251,927 |
1,206,820 |
189,615 |
1,648,362 |
|
Agency
Specific Budget |
1,994,061 |
316,447 |
1,475,532 |
202,082 |
1,994,061 |
83,894 |
268,712 |
12,467 |
365,073 |
232,553 |
1,206,820 |
189,615 |
1,628,988 |
|
Special
Purpose Funds |
5,253 |
5,253 |
- |
- |
5,253 |
4,878 |
- |
- |
4,878 |
375 |
- |
- |
375 |
|
Automatic
Appro |
30,850 |
25,312 |
- |
- |
25,312 |
6,313 |
- |
- |
6,313 |
18,999 |
- |
- |
18,999 |
|
Continuing Appro |
4,633 |
- |
4,633 |
- |
4,633 |
- |
4,633 |
- |
4,633 |
- |
- |
- |
- |
|
Unobligated
Allotment as of 12/31/13 |
4,633 |
- |
4,633 |
- |
4,633 |
- |
4,633 |
- |
4,633 |
- |
- |
- |
- |
|
Allotment
Releases in FY 2014 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
4,745,752 |
1,564,557 |
2,366,629 |
28,296 |
3,959,482 |
520,313 |
530,372 |
930 |
1,051,615 |
1,044,244 |
1,836,257 |
27,366 |
2,907,867 |
26.56% |
|
Current Year
Budget |
4,745,211 |
1,564,557 |
2,366,571 |
27,813 |
3,958,941 |
520,313 |
530,314 |
447 |
1,051,074 |
1,044,244 |
1,836,257 |
27,366 |
2,907,867 |
|
Agency
Specific Budget |
4,406,338 |
1,242,615 |
2,365,910 |
27,813 |
3,636,338 |
288,513 |
530,314 |
447 |
819,274 |
954,102 |
1,835,596 |
27,366 |
2,817,064 |
|
Special
Purpose Funds |
222,389 |
222,389 |
- |
- |
222,389 |
210,588 |
- |
- |
210,588 |
11,801 |
- |
- |
11,801 |
|
Automatic
Appro |
116,484 |
99,553 |
661 |
- |
100,214 |
21,212 |
- |
- |
21,212 |
78,341 |
661 |
- |
79,002 |
|
Continuing Appro |
541 |
- |
58 |
483 |
541 |
- |
58 |
483 |
541 |
- |
- |
- |
- |
|
Unobligated
Allotment as of 12/31/13 |
541 |
- |
58 |
483 |
541 |
- |
58 |
483 |
541 |
- |
- |
- |
- |
|
Allotment
Releases in FY 2014 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
47,268,163 |
4,559,014 |
14,739,166 |
26,989,161 |
46,287,341 |
1,266,858 |
4,667,016 |
3,958,374 |
9,892,248 |
3,292,156 |
10,072,150 |
23,030,787 |
36,395,093 |
21.37% |
|
Current Year
Budget |
47,216,359 |
4,559,014 |
14,739,131 |
26,937,392 |
46,235,537 |
1,266,858 |
4,666,981 |
3,906,605 |
9,840,444 |
3,292,156 |
10,072,150 |
23,030,787 |
36,395,093 |
|
Agency
Specific Budget |
45,461,306 |
3,893,657 |
14,496,657 |
26,937,392 |
45,327,706 |
956,290 |
4,646,057 |
3,906,605 |
9,508,952 |
2,937,367 |
9,850,600 |
23,030,787 |
35,818,754 |
|
Special
Purpose Funds |
192,822 |
192,822 |
- |
- |
192,822 |
189,834 |
- |
- |
189,834 |
2,988 |
- |
- |
2,988 |
|
Automatic
Appro |
1,562,231 |
472,535 |
242,474 |
- |
715,009 |
120,734 |
20,924 |
- |
141,658 |
351,801 |
221,550 |
- |
573,351 |
|
Continuing Appro |
51,804 |
- |
35 |
51,769 |
51,804 |
- |
35 |
51,769 |
51,804 |
- |
- |
- |
- |
|
Unobligated
Allotment as of 12/31/13 |
51,804 |
- |
35 |
51,769 |
51,804 |
- |
35 |
51,769 |
51,804 |
- |
- |
- |
- |
|
Allotment
Releases in FY 2014 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
4,043,068 |
1,121,930 |
2,256,907 |
281,057 |
3,659,894 |
377,461 |
211,650 |
719 |
589,830 |
744,469 |
2,045,257 |
280,338 |
3,070,064 |
16.12% |
|
Current Year
Budget |
4,042,758 |
1,121,930 |
2,256,597 |
281,057 |
3,659,584 |
377,461 |
211,650 |
719 |
589,520 |
744,469 |
2,045,257 |
280,338 |
3,070,064 |
|
Agency
Specific Budget |
3,904,430 |
990,102 |
2,213,447 |
281,057 |
3,484,606 |
342,408 |
211,650 |
719 |
554,467 |
647,694 |
2,002,107 |
280,338 |
2,930,139 |
|
Special
Purpose Funds |
10,628 |
10,628 |
- |
- |
10,628 |
5,699 |
- |
- |
5,699 |
4,929 |
- |
- |
4,929 |
|
Automatic
Appro |
127,700 |
121,200 |
43,150 |
- |
164,350 |
29,354 |
- |
- |
29,354 |
91,846 |
43,150 |
- |
134,996 |
|
Continuing Appro |
310 |
- |
310 |
- |
310 |
- |
310 |
- |
310 |
- |
- |
- |
- |
|
Unobligated
Allotment as of 12/31/13 |
310 |
- |
310 |
- |
310 |
- |
310 |
- |
310 |
- |
- |
- |
- |
|
Allotment
Releases in FY 2014 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
1,183,798 |
608,494 |
491,213 |
84,091 |
1,183,798 |
166,260 |
119,321 |
83,570 |
369,151 |
442,234 |
371,892 |
521 |
814,647 |
31.18% |
|
Current Year
Budget |
1,183,265 |
608,494 |
490,680 |
84,091 |
1,183,265 |
166,260 |
118,788 |
83,570 |
368,618 |
442,234 |
371,892 |
521 |
814,647 |
|
Agency
Specific Budget |
1,128,359 |
553,588 |
490,680 |
84,091 |
1,128,359 |
149,852 |
118,788 |
83,570 |
352,210 |
403,736 |
371,892 |
521 |
776,149 |
|
Special
Purpose Funds |
2,251 |
2,251 |
- |
- |
2,251 |
2,250 |
- |
- |
2,250 |
1 |
- |
- |
1 |
|
Automatic
Appro |
52,655 |
52,655 |
- |
- |
52,655 |
14,158 |
- |
- |
14,158 |
38,497 |
- |
- |
38,497 |
|
Continuing Appro |
533 |
- |
533 |
- |
533 |
- |
533 |
- |
533 |
- |
- |
- |
- |
|
Unobligated
Allotment as of 12/31/13 |
533 |
- |
533 |
- |
533 |
- |
533 |
- |
533 |
- |
- |
- |
- |
|
Allotment
Releases in FY 2014 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
||
15,852,148 |
3,746,229 |
10,434,433 |
1,347,681 |
15,528,343 |
872,609 |
734,618 |
50,404 |
1,657,631 |
2,873,620 |
9,699,815 |
1,297,277 |
13,870,712 |
10.67% |
|
Current Year
Budget |
15,843,585 |
3,746,229 |
10,426,836 |
1,346,715 |
15,519,780 |
872,69 |
727,021 |
49,438 |
1,649,068 |
2,873,620 |
9,699,815 |
1,297,277 |
13,870,712 |
|
Agency
Specific Budget |
13,755,995 |
3,399,638 |
8,976,401 |
1,271,704 |
13,647,743 |
779,965 |
600,044 |
31,465 |
1,411,474 |
2,619,673 |
8,376,357 |
1,240,239 |
12,236,269 |
|
Special
Purpose Funds |
32,146 |
32,146 |
- |
- |
32,146 |
25,432 |
- |
- |
25,432 |
6,714 |
- |
- |
6,714 |
|
Automatic
Appro |
2,055,444 |
314,445 |
1,450,435 |
75,011 |
1,839,891 |
67,212 |
126,977 |
17,973 |
212,162 |
247,233 |
1,323,458 |
57,038 |
1,627,729 |
|
Continuing Appro |
8,563 |
- |
7,597 |
966 |
8,563 |
- |
7,597 |
966 |
8,563 |
- |
- |
- |
- |
|
Unobligated
Allotment as of 12/31/13 |
8,563 |
- |
7,597 |
966 |
8,563 |
- |
7,597 |
966 |
8,563 |
- |
- |
- |
- |
|
Allotment
Releases in FY 2014 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
20,558,054 |
9,441,975 |
3,850,221 |
5,127,908 |
18,420,104 |
2,195,615 |
1,226,277 |
983,750 |
4,405,642 |
7,246,360 |
2,623,944 |
4,144,158 |
14,014,462 |
23.92% |
|
Current Year
Budget |
20,558,054 |
9,441.975 |
3,850,221 |
5,127,908 |
18,420,104 |
2,195,615 |
1,226,277 |
983,750 |
4,405,642 |
7,246,360 |
2,623,944 |
4,144,158 |
14,014,462 |
|
Agency
Specific Budget |
19,615,029 |
9,207,718 |
3,850,221 |
5,127,908 |
18,185,847 |
2,145,080 |
1,226,277 |
983,750 |
4,355,107 |
7,062,638 |
2,623,944 |
4,144,158 |
13,830,740 |
|
Special
Purpose Funds |
32,115 |
32,115 |
- |
- |
32,115 |
- |
- |
- |
- |
32,115 |
- |
- |
32,115 |
|
Automatic
Appro |
910,910 |
202,142 |
- |
- |
202,142 |
50,535 |
- |
- |
50,535 |
151,607 |
- |
- |
151,607 |
|
Continuing Appro |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
Unobligated
Allotment as of 12/31/13 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
Allotment
Releases in FY 2014 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
4,167 |
2,351 |
512 |
1,304 |
4,167 |
577 |
111 |
164 |
852 |
1,774 |
401 |
1,140 |
3,315 |
20.45% |
|
Current Year
Budget |
4,167 |
2,351 |
512 |
1,304 |
4,167 |
577 |
111 |
164 |
852 |
1,774 |
401 |
1,140 |
3,315 |
|
Agency
Specific Budget |
4,167 |
2,351 |
512 |
1,304 |
4,167 |
577 |
111 |
164 |
852 |
1,774 |
401 |
1,140 |
3,315 |
|
Special
Purpose Funds |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Automatic
Appro |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Continuing Appro |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
||
Unobligated
Allotment as of 12/31/13 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Allotment
Releases in FY 2014 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
19,787,416 |
15,435,452 |
3,921,986 |
429,978 |
19,787,416 |
3,728,699 |
628,005 |
115,136 |
4,471,840 |
11,706,753 |
3,293,981 |
314,842 |
15,315,576 |
22.60% |
|
Current Year
Budget |
19,659,739 |
15,435,452 |
3,888,169 |
336,118 |
19,659,739 |
3,728,699 |
594,188 |
21,276 |
4,344,163 |
11,706,753 |
3,293,981 |
314,842 |
15,315,576 |
|
Agency
Specific Budget |
18,559,816 |
14,335,529 |
3,888,169 |
336,118 |
18,559,816 |
3,222,288 |
594,188 |
21,276 |
3,837,752 |
11,113,241 |
3,293,981 |
314,842 |
14,722,064 |
|
Special
Purpose Funds |
317,914 |
317,914 |
- |
- |
317,914 |
306,705 |
- |
- |
306,705 |
11,209 |
- |
- |
11,209 |
|
Automatic
Appro |
782,009 |
782,009 |
- |
- |
782,009 |
199,706 |
- |
- |
199,706 |
582,303 |
- |
- |
582,303 |
|
Continuing Appro |
127,677 |
- |
33,817 |
93,860 |
127,677 |
- |
33,817 |
93,860 |
127,677 |
- |
- |
- |
- |
|
Unobligated
Allotment as of 12/31/13 |
127,677 |
- |
33,817 |
93,860 |
127,677 |
- |
33,817 |
93,860 |
127,677 |
- |
- |
- |
- |
|
Allotment
Releases in FY 2014 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
1,280,417 |
830,013 |
232,766 |
217,638 |
1,280,417 |
249,905 |
101,259 |
81,393 |
432,557 |
580,108 |
131,507 |
136,245 |
847,860 |
33.78% |
|
Current Year
Budget |
1,280,256 |
830,013 |
232,766 |
217,477 |
1,280,256 |
249,905 |
101,259 |
81,232 |
432,396 |
580,108 |
131,507 |
136,245 |
847,860 |
|
Agency
Specific Budget |
1,213,353 |
763,110 |
232,766 |
217,477 |
1,213,353 |
235,151 |
101,259 |
81,232 |
417,642 |
527,959 |
131,507 |
136,245 |
795,711 |
|
Special
Purpose Funds |
6,226 |
6,226 |
- |
- |
6,226 |
862 |
- |
- |
862 |
5,364 |
- |
- |
5,364 |
|
Automatic
Appro |
60,677 |
60,677 |
- |
- |
60,677 |
13,892 |
- |
- |
13,892 |
46,785 |
- |
- |
46,785 |
|
Continuing Appro |
161 |
- |
- |
161 |
161 |
- |
- |
161 |
161 |
- |
- |
- |
- |
|
Unobligated
Allotment as of 12/31/13 |
161 |
- |
- |
161 |
161 |
- |
- |
161 |
161 |
- |
- |
- |
- |
- |
Allotment
Releases in FY 2014 |
||||||||||||||
8,518,064 |
7,927,964 |
332,947 |
257,153 |
8,518,064 |
1,691,480 |
54,768 |
200,000 |
1,946,248 |
6,236,484 |
278,179 |
57,153 |
6,571,816 |
22.85% |
|
Current Year
Budget |
8,517,836 |
7,927,964 |
332,719 |
257,153 |
8,517,836 |
1,691,480 |
54,540 |
200,000 |
1,946,020 |
6,236,484 |
278,179 |
57,153 |
6,571,816 |
|
Agency
Specific Budget |
7,969,497 |
7,379,625 |
332,719 |
257,153 |
7,969,497 |
1,537,308 |
54,540 |
200,000 |
1,791,848 |
5,842,317 |
278,179 |
57,153 |
6,177,649 |
|
Special
Purpose Funds |
90,823 |
90,823 |
- |
- |
90,823 |
90,823 |
- |
- |
90,823 |
- |
- |
- |
- |
|
Automatic
Appro |
457,516 |
457,516 |
- |
- |
457,516 |
63,349 |
- |
- |
63,349 |
394,167 |
- |
- |
394,167 |
|
Continuing Appro |
228 |
- |
228 |
- |
228 |
- |
228 |
- |
228 |
- |
- |
- |
- |
|
Unobligated
Allotment as of 12/31/13 |
228 |
- |
228 |
- |
228 |
- |
228 |
- |
228 |
- |
- |
- |
- |
|
Allotment
Releases in FY 2014 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
2,911,809 |
2,114,532 |
571,753 |
225,524 |
2,911,809 |
479,169 |
60,092 |
961 |
540,222 |
1,635,363 |
511,661 |
224,563 |
2,371,587 |
18.55% |
|
Current Year
Budget |
2,911,809 |
2,114,532 |
571,753 |
225,524 |
2,911,809 |
479,169 |
60,092 |
961 |
540,222 |
1,635,363 |
511,661 |
224,563 |
2,371,587 |
|
Agency
Specific Budget |
2,735,321 |
1,938,044 |
571,753 |
225,524 |
2,735,321 |
419,708 |
60,092 |
961 |
480,761 |
1,518,336 |
511,661 |
224,563 |
2,254,560 |
|
Special
Purpose Funds |
25,825 |
25,825 |
- |
- |
25,825 |
25,825 |
- |
- |
25,825 |
- |
- |
- |
- |
|
Automatic
Appro |
150,663 |
150,663 |
- |
- |
150,663 |
33,636 |
- |
- |
33,636 |
117,027 |
- |
- |
117,027 |
|
Continuing Appro |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
Unobligated
Allotment as of 12/31/12 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
Allotment
Releases in FY 2013 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
1,834,790 |
1,492,104 |
204,766 |
137,920 |
1,834,790 |
187,060 |
37,341 |
51,053 |
275,454 |
1,305,044 |
167,425 |
86,867 |
1,559,336 |
15.01% |
|
Current Year
Budget |
1,794,019 |
1,492,104 |
198,926 |
102,989 |
1,794,019 |
187,060 |
31,501 |
16,122 |
234,683 |
1,305,044 |
167,425 |
86,867 |
1,559,336 |
|
Agency
Specific Budget |
1,732,334 |
1,430,419 |
198,926 |
102,989 |
1,732,334 |
180,201 |
31,501 |
16,122 |
227,824 |
1,250,218 |
167,425 |
86,867 |
1,504,510 |
|
Special
Purpose Funds |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
Automatic
Appro |
61,685 |
61,685 |
- |
- |
61,685 |
6,859 |
- |
- |
6,859 |
54,826 |
- |
- |
54,826 |
|
Continuing Appro |
40,771 |
- |
5,840 |
34,931 |
40,771 |
- |
5,840 |
34,931 |
40,771 |
- |
- |
- |
- |
|
Unobligated
Allotment as of 12/31/13 |
40,771 |
- |
5,840 |
34,931 |
40,771 |
- |
5,840 |
34,931 |
40,771 |
- |
- |
- |
- |
|
Allotment
Releases in FY 2014 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
354,449 |
253,879 |
87,880 |
12,690 |
354,449 |
66,228 |
19,568 |
- |
85,796 |
187,651 |
68,312 |
12,690 |
268,653 |
24.21% |
|
Current Year
Budget |
354,449 |
253,879 |
87,880 |
12,690 |
354,449 |
66,228 |
19,568 |
- |
85,796 |
187,651 |
68,312 |
12,690 |
268,653 |
|
Agency
Specific Budget |
326,923 |
226,353 |
87,880 |
12,690 |
326,923 |
54,490 |
19,568 |
- |
74,058 |
171,863 |
68,312 |
12,690 |
252,865 |
|
Special
Purpose Funds |
6,649 |
6,649 |
- |
- |
6,649 |
6,642 |
- |
- |
6,642 |
7 |
- |
- |
7 |
|
Automatic
Appro |
20,877 |
20,877 |
- |
- |
20,877 |
5,096 |
- |
- |
5,096 |
15,781 |
- |
- |
15,781 |
|
Continuing Appro |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
Unobligated
Allotment as of 12/31/12 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
Allotment
Releases in FY 2013 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
GRAND TOTAL |
1,246,283,396 |
512,691,408 |
315,102,571 |
280,024,350 |
1,107,818,329 |
126,684,547 |
48,868,562 |
64,802,599 |
240,355,708 |
386,006,861 |
266,234,009 |
215,221,751 |
867,462,621 |
21.70% |
Current Year
Budget |
1,237,828,279 |
512,691,408 |
311,677,671 |
274,994,133 |
1,099,363,212 |
126,684,547 |
46,489,232 |
59,912,499 |
233,086,278 |
386,006,861 |
265,188,439 |
215,081,634 |
866,276,934 |
|
Agency
Specific Budget |
1,150,692,033 |
451,745,712 |
304,398,492 |
272,635,468 |
1,028,779,672 |
94,290,585 |
45,235,746 |
59,869,926 |
199,396,257 |
357,455,127 |
259,162,746 |
212,765,542 |
829,383,415 |
|
Special
Purpose Funds |
35,831,406 |
32,334,331 |
2,301,640 |
1,195,435 |
35,831,406 |
26,627,756 |
791,875 |
- |
27,419,631 |
5,706,575 |
1,509,765 |
1,195,435 |
8,411,775 |
|
Automatic
Appro |
51,304,840 |
28,611,365 |
4,977,539 |
1,163,230 |
34,752,134 |
5,766,206 |
461,611 |
42,573 |
6,270,390 |
22,845,159 |
4,515,928 |
1,120,657 |
28,481,744 |
|
Continuing Appro |
8,455,117 |
- |
3,424,900 |
5,030,217 |
8,455,117 |
- |
2,379,330 |
4,890,100 |
7,269,430 |
- |
1,045,570 |
140,117 |
1,185,678 |
|
Unobligated
Allotment as of 12/31/12 |
7,269,430 |
- |
2,379,330 |
4,890,100 |
7,269,430 |
- |
2,379,330 |
4,890,100 |
7,269,430 |
- |
- |
- |
- |
|
Allotment
Releases in FY 2013 |
1,185,687 |
- |
1,045,570 |
140,117 |
1,185,687 |
- |
- |
- |
- |
- |
1,045,570 |
140,117 |
1,185,687 |
|
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. |
||||||||||||||
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) Without SAOB submission for the 1st quarter: COP-House of Representatives, DAR-Office of the Secretary |
||||||||||||||
4) With submission, but after the deadline of posting to DBM website: Commission on Human Rights, Commission on Elections |