4
MEMORANDUM FOR ATTENTION FROM SUBJECT DATE The Director Environmental Management Bureau DENR Compound, Diliman, Quezon City The Administrative/Finance Division EMB, Diliman, Quezon City The OIC, Regional Director EMB Region IV - CALABARZON Roxas Boulevard, Manila SUBMISSION OF SAODB, FAR No. 1 AND FAR NO. 1A AS OF JUNE 30, 2017. July 4, 2017 Respectfully submitted is the Statement of Allotments, Obligations and Balances (SAOB); Statement of Appropriations, Allotment, Obligations, Disbursements and Balances (FAR No, 1); and Summary of Appropriations, Allotment, Obligations, Disbursements and Balances (FAR No. 1A) of EMB CALABARZON as of June 30, 2017. DIR. NOEMIA.PARANADA, •r "

•rcalabarzon.emb.gov.ph/wp-content/uploads/2017/11/...Environmental Management Bureau DENR Compound, Diliman, Quezon City The Administrative/Finance Division EMB, Diliman, Quezon

  • Upload
    others

  • View
    31

  • Download
    0

Embed Size (px)

Citation preview

Page 1: •rcalabarzon.emb.gov.ph/wp-content/uploads/2017/11/...Environmental Management Bureau DENR Compound, Diliman, Quezon City The Administrative/Finance Division EMB, Diliman, Quezon

MEMORANDUM

FOR

ATTENTION

FROM

SUBJECT

DATE

The DirectorEnvironmental Management BureauDENR Compound, Diliman, Quezon City

The Administrative/Finance DivisionEMB, Diliman, Quezon City

The OIC, Regional DirectorEMB Region IV - CALABARZONRoxas Boulevard, Manila

SUBMISSION OF SAODB, FAR No. 1 AND FAR NO.1A AS OF JUNE 30, 2017.

July 4, 2017

Respectfully submitted is the Statement of Allotments, Obligations andBalances (SAOB); Statement of Appropriations, Allotment, Obligations,Disbursements and Balances (FAR No, 1); and Summary of Appropriations,Allotment, Obligations, Disbursements and Balances (FAR No. 1A) of EMBCALABARZON as of June 30, 2017.

DIR. NOEMIA.PARANADA,

•r "

Page 2: •rcalabarzon.emb.gov.ph/wp-content/uploads/2017/11/...Environmental Management Bureau DENR Compound, Diliman, Quezon City The Administrative/Finance Division EMB, Diliman, Quezon

STATEMENT OF APPROPRIATIONS, ALLOTMENT, OBLIGATIONS, DISBURSEMENTS AND BALANCESAs of June 30, 2017

Department : Environment and Natural ResourcesAgency : Environmental Management Bureau - 4A CALABARZONOperating Unit :Organization Code (UACS) : 10 002 03 00004Fund : 101

Particulars

1

I. Agency Specific BudgetGeneral Administration and Support

A. 01. -General Administration and SupervisionPAPPSMOOECO

A. 02. - Human Resource and DevelopmentPAPPSMOOE

A.3. - OperationsPAPPSMOOECO

A.03.a - Planning and Policy FormulationPAPPSMOOE

A.03,b - Legal Service and Provision of Secretariat ServicesPAPPSMOOE

A.03.C - Pollution Research and Laborator ServicesPAPPSMOOECO

A.03.d - Environmental Education and InformationPAPPSMOOE

A.03.6 - Environmental Management and Pollution ControlPAPPSMOOECO

A.03.e.1 - Implementation of Clean Air RegulationPAPPSMOOECO

AccountCode

to the Po

UnifiedAccount

CodeStructure

2

1 01 101

1 00000000

1 0001 0000

1 00 01 00 00

3 00 00 00 00

3 01 01 00 00

3 01 02 00 00

3 01 03 00 00

301 040000

3 01 05 00 00

3 01 06 00 01

Appropriations

AuthorizedAppropriation

3

12,755,000.00

7,655,000005,100,000.00

1,269,00000

1.269.000.00

55,691.000.00

26.222.0000028,018,000.00

1,450,00000

2,040,000.0(1

1,740.000.00300,000.00

1,571.000.00

1.267.000.00309,000.00

3,449,000.00

983,000.001,056,000.001 450.000.00

1,270,0(10.00

870.000.00400.000.00

36,077,000.00

15,755,0000020.322,000.00

13,897,000.00

5,430,000008.267,00000

AdjustedAppropriation

5 = (3+4)

12.755,000.00

7.655,000.005.100. 000.00

1,269,000.00

1,2*9,000.00

55, (91,000.00

26.222,000.0028,019,000.00

1,450,000.00

2.040,000.00

1.740,000.00300,000.00

1,578,000.00

1,217,000.00309.000.00

3,489,000.00

981000.001,058,000.001,450.000.00

1,270,000.00

(70,000.00400,000.00

38.077,000.00

15,755,000.0020,322,00000

13,6»7,000.00

5,430.000.008.2(7,000.00

AllotmentsReceived

6

12,755,000.00

7.655,000.005,100,00000

1,269,000.00

1.269.000.00

55,691,000.00

26.222,000.0028,019.000.00

1,450.000.00

2,040,000.00

1,740.00000300,00000

1,576.000.00

1,287.00000309,000.00

3,489,000.00

983,000.001,056,000.001,450.000.00

1,270.000.00

870.000.00400,000 00

38,077,000.00

15.755,000.0020.322.00000

13,697,000.00

5,430,000.008.267,000.00

Allotments

TransferFrom

9

-

27.2B1.000.00

24.661,000.002,600,000.00

1(0,000.00

160,000.00

11,300,000.00

11.300,00000

soo.ooo.oo

800,000.00

Adjusted TotalAllotments

10=[{6 + (-)7}-8+91

12,755,000.00

7,855.000.005,100,000.00

1,269,000.00

1.269,000.00

82,952,000.00

26,222.000.0052±680.000.004,050,000.00

2.040,000.00

1,740.000.00300,000.00

1,576,000.00

1,267.000.00309.000.00

3,489,000.00

983.000.001.056,000.001,450,000.00

1,430,000.00

870.000.00580.000.00

47,377,000.00

15755,0000031.622,000.00

14,497,000.00

5.430,000.009.067,000.00

Current Year Obligations

1st Quarterending March

31

11

2.682.2J7.91

2,245,260.50437,027.41

207,004.00

207,004.00

12,744,955.08

8,054,453.504,283.651.58

396,850.00

403,003.40

375.249.5027.753.90

269.926.00

205,966 0063,960 00

703,343.25

282>S70024,03625

396,850.00

173.170.72

124,860.0048,31072

7,202.972.00

4.863.250.502.339,721.50

1,967,780.60

1,350,09450617.686.10

June

12

667.975.04

667.975 041,564.265.48

809.842.00954.423.48

55,488.50

55,488.50

14,747,548.41

2,189.614.0010,021,766.012,536,164.40

111.4S8.15

99.428.0012.058.15

103,401.01

53.354.0050,055.01

1(1,317.45

74,370.5086,94695

125,920.25

33,102.5092,817.75

3,530,495.21

1^342.020502,188,574.71

1,034,851.90

362,694.00672,164.90

2nd Quarterending June 30

12

3,586,018.07

2.204,766.001,361,252.07

199,016.50

199,016.50

25,029,398.88

8,002,349.0013,740,867.483,286,164.40

525.672.20

363.162.00162.51020

269,258.01

201,841.0067,415.01

1,228.999.70

274,369.50204,630 20750,000.00

249,242.70

120,872,50128,370.20

9,281 ,«38.99

4.870.618.504,411,220.49

2,877,409.90

1.348.951.001,530,45890

Total

15 = (11 + 12 +13+14)

6,248,305.98

4,450,026.501,798.279.48

408,020.50

406 020.50

37,774,335.96

16,056.8025018.034,519.063.883,014.40

928,675.80

738,411.50190.284.10

539,182.01

407.807.00131,37501

1,932.342.85

556,826.50228,866.45

1.146850.00

422,413.42

245.732.50176,680.92

16,484,810.99

9.733,869.006.750,941.99

4,845,190.50

2,697,045.502,148.145.00

Current Year Disbursement

1st Quarterending March

31

16

1,934,849.00

1,504,187.39430,661.61

207,004.00

207,004.00

11,735,541.13

7,790,919273,944,621 86

403,003.40

375,249.5027,753.90

219,474.25

155,514.2563,96000

306,493.25

282,457.0024,03625

173,170.72

124,880.0048,310.72

6,840,859.80

4^650,168.021,990.691.78

1,454,598.12

1,137,012.02317,584.10

2nd Quarterending June

30

17

3.443.018.1S

2JJ75.400.281,367,617.87

199,018.50

199,01650

24,985,212.33

8,216,455.2313,904,757102,864,000.00

476,244. 20

313,734.00162,510,20

269,852.75

252.292.7517,360.00

875,849.70

274,369.50204.630 20396,85000

249,242.70

120,872.50128,37020

9,708,868.10

5.083.700.98A625.18512

3,255,509.29

1,560,033,48!, 895,475 81

Total

20 = (16 + 17 +18 + 19)

5,377,887.15

3,579.587.671,798.279.48

408,020.50

406,020.50

36,720,753.48

16,007.3745017,849,378,962,864.000.00

879,247.60

688.963.50190.264.10

489,127.00

407,807.0081.320.00

1,182,342.95

556,826.50228,86645396,850.00

422,413.42

245.732.50176.680.92

18,349,725.90

9,733,869006.615,856.90

4,710,105.41

2,697.045.502,013.059 91

FAR No. 1

Current Year Appropriation*Supplemental AppropriationsContinuing Appropriations

Balance

UnreleasedAppropriation

s

21 = (5 - 10)

(27,281.000.00)

(24,661.000.00)(2,600.000.00)

(180.000.00)

(160.000.00)

(11,300,000.00)

(11.300.000.00)

(800.000.00)

(800.00000)

UnobligatedAllotment

22 =(10 -15)

6,508.694.02

3,204.973.503,301,720.52

882,979.50

882,979.50

44,177,884,04

10,165,197.5034,645.48094

366.985 60

1,111,324.40

1.001,588.50109.73590

1,038,817.99

859,193.00177.624.99

1,558,857.05

426,173.50827,333.55303,150.00

1,007,586.58

624,267.50383,31908

30,892.189.01

6,021,131.0024,871,058.01

9,651,809.50

2.732.954.506.918.85500

Unpaid Obligations(15 -20) -(23* 24)

Due andDemandable

23

870,438.83

870.438.83

1,053,582.50

49.428.00185J40.10819.01440

49,428.00

49.428.00

50,055.01

50,055.01

750,000.00

750,000.00

135,085.09

135,085.09

135,085.09

135.085.09

Not Yet DueandDemandable

24

870,438.83

870.438 S3..

1,053,582.50

49,428.00185,14010819,014.40

49,428.00

49,428.00-

50,055.01

50,065.01

750,000.00

750,000.00

135.085.09

135,085.09-

115,085.09

135.085.09

Page 3: •rcalabarzon.emb.gov.ph/wp-content/uploads/2017/11/...Environmental Management Bureau DENR Compound, Diliman, Quezon City The Administrative/Finance Division EMB, Diliman, Quezon

Particulars

1

A.03.6.2 • Implementation of Clean Water RegulationPAPPS

MOOECO

A.03.6.3 - Environmental Impact AssessmentsPAPPS

MOOE

A.03,f - Toxic Substances and Waste ManagementPAPPS

MOOECO

A.03.f.1 - implementation of Ecological Solid Waste ManagerPAPPS

MOOECO

A.03.f.2 - Implementation of Toxic Substances and HazardouPAPPS

MOOE

Sub-Total Agency Specific BudgetPS

MOOECO

II. Automatic AppropriationsGeneral Administration and Support

A. 01. - General Administration and SupervisionPAPRetirement and Life Insurance Premium

A. 02. - Human Resource and DevelopmentPAPRetirement and Life Insurance Premium

A.3. - OperationsPAPRetirement and Life Insurance Premium

A.03.a - Planning and Policy FormulationPAPRetirement and Lif« Insurance Premium

A.OS.b - Legal Service and Provision of Secretariat ServicesPAPRetirement and life Insurance Premium

A.03.C - Pollution Research and Laboratory ServicesPAPRetirement and Life insurance Premium

AccountCode

nent Regi

s Waste 1

to the Po

UnifiedAccount

CodeStructure

2

3 01 05 00 02

3 01 OS 00 03

3 01 06 00 00

3 01 06 00 01

3 01 06 00 02

1 00000000

1 0001 0000

5010301000

10001 0000

5010301000

3 00 00 00 00

5010301000

301 010000

5010301000

3 01 02 00 00

5010301000

3 01 03 00 00

5010301000

Appropriations

AuthorizedAppropriation

3

13.165,000.00

4.056.000.00B. 109, 000 00

»,21 5, 000.00

8,269,000.00

2,948,000.00

11,239,000.00

5.607,000.005.632,000.00

4,550,000.00

2,642.000 001.906.000.00

6, 689,000.00

2,865,000.003,724,000.00

69,715,000.0035,146.000.0033,119000.00

1 ,450.000.00

3,188,000.00

644,000,00

644,000.00

116.000.00

116,000.00

2,426.000.00

2,426,000.00

159,000.00

158,00000

120,000.00

120,000.00

91,000.00

91,000,00

AdjustedAppropriation

5 = (3+4)

13.165,000.00

4,056,000.00

9,1 09,000.00

9,215,000.00

6.269,000.00

2.848,000.00

11,239,000.00

5,607,000.005,632,000.00

4,560,000.00

2,642,000.001.tM,000.00

6.689.000.00

2.965,000.003,724,000.00

69,715,000.0035.146,000.0033,119.000.00

1.450.000.00

3,186,000.00

644,000.00

«44,000.00

116.000.00

116,000.00

2,428,000.00

2,426,000.00

159,000.00

159,000.00

120,000.00

120,000.00

91,000.00

91,000.00

Allotments

AllotmentsReceived

6

13,165,000.00

4,056,000.009,109,000.00

9,215.000.00

6 269.000.00

2.946.000.00

11.239,000.00

5,307,000005,632.00000

4,550,000.00

2,642,000.001,908.000.00

6.689,000.00

2.965,000003.724,00000

69,715,000.0035,146,0000033,119.000.001,450.00000

3,186.000.00

644,000.00

644.000.00

116,000.00

116,000.00

2,428,000.00

2,426,000.00

159,000.00

159,00000

120,000.00

120.000.00

91,000.00

91,000.00

TransferFrom

9

10,500,000.00

10.500,00000

15,801,000.00

13.201,000.002,600,000 00

15,801,000.00

13,201.000.002.600.000.00

27,261,000.00

24.661,000.002.600.000.00

-

.

Adjusted TotalAllotments

10 = [{6 + (-}7}.8+9]

23,665,000.00

4.056.000.0019,609,000.00

9,215,000.00

6,269,00000

_ 2.946.000.00

27,040,000.06

5,607,000.0018,833,000.002,600,00000

20,351,000.00

2,642.0000015,109.000.002900,00000

6,689,000.00

2,965,000003.724,000.00

96,«76,OOO.M35,146,000.0057,780.000.004,050.00000

3,186,000.00

644,000.00

644,000.00

116,000.00

116,000.00

2,426,000.00

2,426,000.00

159,000.00

159,000.00

120,000.00

120,000.00

91,000.00

91,000.00

Current Year Obligations

1st Quarterending March

31

11

3,263,166.39

1,807,166.00

1,456,000.39-

1,972.025,01

1.705.990.00

266,035.01

3.992,539.71

2,202^670.501,789,866.21

2.284,596.38

885,128.501,399,46788

1,707,943.33

1.317,542.00390,401.33

15,634,246.99

10,506,718.004,730,678.99

396,850.00

790,245.16

158,085.96

158,085.96

15,816.72

15,816.72

616,342.48

616,34246

29.337.24

29,337.24

16,679,64

16,679.64

22,339.20

22,339.20

June

12

1.450,06375

515,134.00

934.929.75

1,045,672.56

464,192.50

581,48006

10,714,818.34

687,338507.591.315.442.536,164.40

9,981,980.21

269.766.507,176,049.312,536,164.40

732,838.13

317,572.00415,266.13

16,367,300.392.854,944 50

10,976.191.492.536,164.40

282,287.24

58.133.04

58,133.04

5,346.12

5,34612

218,788.08

218,788.08

9,945.36

9.94S.36

5,733.48

5,733.48

7,590.96

7,590.96

2nd Quarterending June 30

12

3,952,011.70

1,606.235.00

2,146,776.70

2,452,417.39

1,718.432.50733.984 89

13,474,371.28

2.171,485.508.766J21382,536,164.40

11,540,748.46

891,568.508,113,015.562.536,16440

1,933,622.82

1,279.917.00653705.82

28,794,415.4510,406,131.5015,102J19.553,286.164.40

822,774.00

167,802.84

167.802.84

16,038.36

16,038.36

138,932.80

638.932.80

2M36.08

29,836 08

17,200.44

17,20044

22,772.88

22.772,88

Total

15 = (11 + 12 +13+14)

7,215,178.09

3,612,401.003.602,777.09

4,424,442.40

3,424,422.50

1,000.019.90

17.466,»10.m

4.374,156.0010.556.590592,536,16440

13,825,344.84

1,776.697009,512,483,442,536,184.40

3,641,566.15

2,597,459.001,044,107.15

44,428,662.44

20,912.849.5019,832,798.543,683.014 40

1,613,019.16

325,888.80

325,888 80

31,855.08

31,85508

1.255,275.28

_ 1,255,275.28

59,173.32

59,173.32

33, 180.08

33.880.08

45,112.08

45.11208

Current Year Disbursement

1st Quarterending March

31

16

3,214,238.67

1,807.166.001.407.072,67

1,972,025.01

1.705,990.00266,035.01

3,992,539.71

2,202,670.501,789.869.21

2,284,596.38

885,128.501.399,467.88

1,707,943.33

1.317,542.00390,401.33

13,877,394.13

9,502.110.664,375.283 47

790,245.16

158,086.96

158,08596

15,816.72

15,816.72

816,342.45

616,342.48

29,337.24

29,337.24

16,679.64

16,679.64

22.339.20

22,339.20

2nd Quarterending June

30

17

4,000,939.42

1,805.23500

2,195,704.42

2,452,417.39

1,718,432.50733 984 89

13,405.356. 8t

2,171,485,508.766,721.362,467,150.00

11,471,734.M

891,568.50

8,113.015.582,487.150.00

1,933,622.82

1,279,917.00

653.70582

28,627,246.98

10,490.872.0115.272.374.972,864.000.00

822,774.00

187,802.84

167,80284

16,038.36

16,03836

638,932.80

638.932 80

29.836.08

29,83608

17,200.44

17,20044

22.772.81

22.772.8S

Total

20 = (16 + 17 +18+ 19)

7,215,178.09

3.612.401.003,602.77709

4,424,442.40

3,424,422.50

1.000,019.90

17,397,896.5*

4,374.156.0010,556,59059

2,467,150.00

13,756,330.44

1,776,697.009.512,483.442.467.150.00

3,641,5(6.15

2,597,459.00

1,044,107.15

42,504,641.11

_ 19^92,982.6719,647.658442,864,000.00

1,613,019.16

325,888.80

325.888.80

31,855.08

31,855.08

1,255,275.28

1 .255.275.28

59,173.32

59.17332

33,880.08

33,880.08

45,112.08

45,112.08

Balance

UnreleasedAppropriation

s

21 = (5 - 10)

(10,500,000.00)

(10,500,000 00)

(15,801,000.00)

(13,201,000.00)(2,600.000.00)

(15,!01,OOO.M)

(13,201. 000 OOJ(2,600 000 00)

(27,281,090.00)

(24,661 ,000.00)(2,600.000 OOJ

.

UnobligatedAllotment

22 = (10-15)

18,449,821.91

443,599.0016,006.22291

4,790,557.60

2.844,577.50

1.945.980.10

9,573,089.01

1^232,844.008J76.409.41

63,83560

6,525,655.16

865,303.005,596,516.56

63,83560

3,047,433.85

367,541.002,679.892.85

52,547,337.56

. 14j233.150.5037.947,201.46

386,98560

1,572,980.84

318,111.20

318.111.20

84,144.92

84,144.92

1,170,724.72

1.170,724.72

99,826.68

B9JI2668

86,119.92

86,119.92

45,887.92

46.88792

Unpaid Obligations(15 - 20) « (23 + 24)

Due andDemandable

23

61,014.40

69.014.40

69,014.40

69.014.40

.

1,924,021.33919,966.83185,140.10619,014.40

Not Yet DueandDemandable

24

.

69,01440

69,01440

69,014.40

69.014.40

1,924,021.33

819.866.83185,140.10819,014,40

-

.

.

-

-

.

Page 4: •rcalabarzon.emb.gov.ph/wp-content/uploads/2017/11/...Environmental Management Bureau DENR Compound, Diliman, Quezon City The Administrative/Finance Division EMB, Diliman, Quezon

Particulars

1

A.03.d • Environmental Education and InformationPAPRetirement and Life Instance Premium

A.03.e - Environmental Management and Pollution ControlPAPRetirement and Life Insurance Premium

A.03.6.1 - Implementation of Clean Air RegulationPAPRetirement and Life insurance Premium

A.03.e,2 • Implementation of Clean Water RegulationPAPRetirement and Life Insurance Premium

A.03.6.3 - Environmental Impact AssessmentsI PAP

Retirement and Life Insurance Premium

A.03.f - Toxic Substances and Waste ManagementPAPRetirement and Life insurance Premium

A.03.M - Implementation of Ecological Solid Waste ManagerPAPRetirement and Life Insurance Premium

A.03.f.2 - Implementation of Toxic Substances and HazardouPAPRetirement and Life Insurance Premium

Sub-Total Automatic AppropriationsPS

III. Special Purpose Fund (Please Specify)POF-PS

Terminal LeaveMPBF-PS

Performance Based BonusProductive Enhancement IncentiveOther Bonuses and Allowances - CNA RealignmentPS Requirements

Priority Development Assistance Fund - COSan Mateo Sanitary Landfill

Su .al Special Purpose FundSpecial Purpose FundPS

MOOECO

GRAND TOTALPSMOOECO

4A

Certified Correct:i

sAr̂ js^SrJOSEPHINE S. PRI1WUPE [VChirf, Budget Scctioti I \n

tCode

lent Regi

s Waste t

Unified

Account

Code

Structure

2

301 040000

5010301000

3 01 05 00 00

5010301000

3 01 06 00 01

5010301000

3 01 06 00 02

5010301000

3 01 05 00 03

5010301000

3 01 06 00 00

5010301000

301 080001

5010301000

3 01 06 00 02

5010301000

5010403001

50102990 1450102990 125010299011

Appropriations

Authorized

Appropriation

3

78,000.00

79,000.00

1,456,000.00

1,458,000.00

508,000.00

soe.ooo.oo

364,000.00

364,000.00

5*4,000.00

564.000.00

921,000.00

521 ,000.00

248,000.00

246.000.00

275,000.00

275.000.00

3,186.000.003,188,000.00

72,801,000.0031,332,000.0033,119,000.001.450.000.00

AdjustedAppropriation

5 = (3+4)

79,000.00

79,000.00

1,456,000.00

1,456.000.00

508,000.00

508,000.00

3*4, 000.00

3*4,000.00

5(4,000.00

5*4,000.00

521.000.00

521,00000

246,000.00

246,000.00

275,000.00

275,000.00

3,1»6, 000.003,188.000.00

_

72,101,000.00

38,332,000.0033,119,000.001,450,000.00

^^T^LEILA M. VOPEGAChief. Accounting Section

Allotments

Allotments

Received

6

79,000.00

78.000.00

1,977,000.00

1,458,000.00

508,000.00

508.00000

3*4,000.00

364,000.00

584,000.00

584.00000

521,000.00

521,000.00

246,000.00

248.000.00

275,000.00

275,000.00

3,186,000.003,166.00000

72,901,000.0038,332,000.0033,119,000.001.450,000.00

TransferFrom

9

.

167.7M.OO167,788.00

167,798.00

167,798.00167,791.00

27,428,798.00167 798.00

24,661,000.002, (00, MtOO

Adjusted TotalAllotments

10 = [{6 + (-)/}-8+91

79,000.00

79,000,00

1,45«,000.00

1,456,000.00

508,000.00

506,000.00

364,000.00

364,000.00

584,000.00

584,000.00

521,000.00

521,000.00

246.000.00

248,000 00

275,000.00

275.000 00

3,186,000.003,186000.00

167,798.00167.798.00167,798.00

167,798.00167,798.00

100,329,708.0038,499,798.0057,780,000.004,050,000.00

Revie^erfoy: \E AMIlT [. 8ALINO

O1C. Adtnin & F nance Divisionin concurre t capacity

Current Year Obligations

1st Quarter

ending March

31

11

9,758.04

9,75864

388.809.3?

368,60832

102,948.48

102,94848

137,389.32

137.389.32

128,271.52

128,271.52

169,618.44

189.618.44

66,183.12

66,183.12

103,435.32

103,435.32

790.24i.16790.245.16

.

18,424,492.1511,296,9*3.1*4^30,6 78.99 j

386,840.00

June

12

3,307.80

3.307.80

134,972.16

134.97216

37,532.28

37,532.28

49,423.80

49,423.80

48,018.08

48.016.08

57,23t.32

57,236.32

24,823.68

24,823.68

32,414.64

32.414.64

282,2*7.24282,267.24

.

16.649,467633,137,211.74

10,976,191.492,536,164.40

2nd Quarter

ending June 30

12

9.923.40

9,92340

390,792.84

390,782.84

108,991.56

108,991 56

144, (66.12

144.666.12

137,135.16

137,135.16

168,407.16

168,407.16

71,1*3.24

71,163.24

97,243.92

97,243.92

S22.774.00822,774.00

187,798.00167,798.00167,798.00

167,7*8.00167.798.00

29,784,987.4511,3»»,703.5014,102,119.553,288,1*4.40

Total

15= (11 +12 +13+14)

19,682.04

19,682.04

759,402.1*

759,402.18

211,940.04

211,940.04

282,056.44

282055.44

2*5,406.68

285.406.88

338.025.N

338,025.60

137,348.3*

137,346.36

200,679.24

200.679.24

1,«13,019.1»1.813.019.16

1*7.798.00167,798.00167,798.00

167,798.00187,798.00

46,209,479.6022,693,666.6619,832,798.543,683,014.40

Current Year Disbursement

1st Quarter

ending March

31

16

9,758.64

9.758.64

3*8,609.32

388,808.32

102,948.48

102,946.48

137,389.32

137.389.32

128,271.52

128,271.52

1*9,818.44

169,618.44

66,183.12

66,16312

103,435.32

103.435.32

7*0,245.16790.24516

14,667,09.2910,292,355.824,375.283.47

2nd Quarterending June

30

17

t.*23.40

9.923 40

390,792.84

390,792,84

108,991.56

108,991 56

144,t*«.12

144,666 12

137,135.1*

137,13516

1*8,407.1*

_ 168^407.18

71,1*3.24

71.163.24

97,243.92

97,243.92

822,774.80822,774.00

1(7,797.4$167,79745167.797.45

1*7,797.451*7,797.45

29,617,818.4311,481,443.4*15,272,374.172,8*4,000.00

Total

20 = (16 + 17 +18+ 19)

1t,SS2.04

19.882.04

759,402.1*

759,402.16

211,940.04

211,840.04

282,055.44

282.055.44

265,406.88

265,406.68

338,025.80

336,02580

137,346.3*

137,346.36

200,679.24

200.679.24

1,*13,019.1*1,613,019.16

167,797.45167,79745167.797.45

-

1*7,797,451*7,797.45

44,285,457.7221,773,7*9.2819,647,658.442.8*4,000.00

Balance

Unreleased

Appropriations

21 = (5-10)

(167.79t.00)(167.798.00)(167.798.00)

(167.798.00)067,798.00)

(27,428, 708. 00)(167,7*8. DO)

(24, M1 ,000.08)(2,600,000.001

Unobligated

Allotment

22= (10-15)

49,317.9*

59.317.96

6*6,597.84

696.S97.64

296,059.96

296.05998

81,944.56

81.944.56

318,593.32

318,593.32

182,974.40

182.974.40

10M53.64

108,653.64

74,320.76

74.320.76

1,572,980.841,572,98084

.

54,120,318.4015,8D*,131.3437,947,201 .4*

3*6,985.60

Unpaid Obligations

(15 -20) >(23 + 24)

Due andDemandable

23

0.55

0.5S

0.55

0.55O.S5

1,924,021.88911,8*7.38185,140.10819,014.40

Not Yet DueandDemandable

24

-

.

.

.

.

0.55

0.550.55

0.55

0.55

1.924.021.88918,8(7.38185,140.10819,014.40

Approved by: /

ft-*DIR. NOEMI A. PARANADA

OIC, Regional Director