Annex A STATEMENT OF APPROPRIATIONS, ALLOTMENTS, OBLIGATIONS, DISBURSEMENTS AND BALANCES As of the Quarter Ending December 31, 2013 Department: STATE UNIVERSITIES AND COLLEGES Agency/Operating Unit : SOUTHER PHILIPPINES AGRI-BUSINESS AND MARINE AND AQUATIC SCHOOL OF TECHNOLOGY Region/Province/City: REGION XI DAVAO DEL SUR Fund: 101 Appropriations Particulars
Allotments
Adjusted Authorized Adjustments Appropriations Appropriation
1 I. CURRENT YEAR BUDGET/APPROPRIATIONS A. AGENCY SPECIFIC BUDGET Personnel Services Maintenance & Other Operating Expenses Financial Expenses Capital Outlays B. SPECIAL PURPOSE FUNDS Miscellaneous Personnel Benefits Fund Personnel Services(PBB & PEI) Pension and Gratuity Fund / Retirement Benefits Fund Personnel Services Priority Development Assistance Fund Maintenance & Other Operating Expenses Others C. AUTOMATIC APPROPRIATIONS Retirement and Life Insurance Premium Personnel Services Customs Duties and Taxes Maintenance & Other Operating Expenses Others (please specify) TOTAL CURRENT YEAR BUDGET /APPROPRIATIONS
2
3
38,568,000.00 10,876,000.00 3,550,000.00
529,000.00 -
841,686.00 200,000.00
1,496,186.00
Allotments Received
5
983,500.00 841,686.00 200,000.00 -
3,658,000.00 -
3,658,000.00
57,181,000.00
(2+3)=4
38,568,000.00 10,876,000.00 3,550,000.00
454,500.00
(In Thousand Pesos)
58,677,186.00
Current Year Obligations
Transfer Transfer From To
6
7
Adjusted Total Allotments
1st Quarter 2nd Quarter ending March ending June 30 31
8 = (5-6+7)
38,568,000.00 10,876,000.00 3,550,000.00
9
38,568,000.00 10,876,000.00 3,550,000.00
10
9,031,035.55 2,997,444.72 -
983,500.00 841,686.00 200,000.00 -
983,500.00 841,686.00 200,000.00
58,677,186.00
58,677,186.00
11
12
9,684,727.86 2,208,246.83
8,369,344.30 2,857,881.79
11,149,741.94 1,905,800.54
3,444,644.89
70,687.01
827,180.00
529,000.00
454,500.00
841,685.45 200,000.00
3,658,000.00 -
3,658,000.00
Current Year Disbursements
3rd Quarter 4th Quarter ending ending Sept. Dec. 31 30
811,017.63
809,507.04
779,355.00
780,194.13
12,839,497.90
16,988,812.07
12,606,268.10
15,317,416.61
1st Quarter 3rd Quarter 2nd Quarter ending March ending Sept. ending June 30 31 30
Total
13= (9+10+11+12)
38,234,849.65 9,969,373.88 4,342,511.90
14
8,529,161.89 2,998,444.72
15
57,751,994.68
17
10,197,043.23 2,224,470.53
8,368,869.88 2,791,898.78
11,139,774.65 1,880,548.92
3,479,167.33
147,975.50
789,380.00
529,000.00
454,500.00
983,500.00 841,685.45 200,000.00 -
3,180,073.80 -
16.00
4th Quarter ending Dec. 31
841,685.45
811,017.63
809,507.04
779,355.00
780,194.13
12,338,624.24
17,551,873.58
12,617,099.16
15,044,397.70
Balances Unrelease d Appropria tion
Total
19= (418= (14+15+16+17) 8)
Unobligated Allotment
Unpaid Obligations
20= (8-13)
21= (13-18)
38,234,849.65 9,895,362.95 4,416,522.83
0 0 0 0
333,150.35 906,626.12 (792,511.90)
983,500.00 841,685.45 -
0 0 0 0 0 0 0
0.55 -
3,180,073.80 -
0 0 0 0 0
477,926.20 -
57,551,994.68
0
925,191.32
74,010.93 (74,010.93)
200,000.00 200,000.00
II. PRIOR YEAR's BUDGET/ CONTINUING APPROPRIATIONS D. UNRELEASED APPROPRIATION AGENCY SPECIFIC BUDGET Personnel Services Maintenance & Other Operating Expenses Financial Expenses Capital Outlays E. SPECIAL PURPOSE FUNDS Calamity Fund Maintenance & Other Operating Expenses Capital Outlays Priority Development Assistance Fund Maintenance & Other Operating Expenses F. UNOBLIGATED ALLOTMENT Personnel Services (under CFAG) Maintenance & Other Operating Expenses Capital Outlays TOTAL PRIOR YEAR'S BUDGET/ CONT. APPROPRIATIONS GRAND TOTAL
200,000.00
-
100,000.00
0 0 0 0 0
-
100,000.00 -
0 0 0
-
-
-
-
-
-
-
200,000.00
149,000.00 -
149,000.00
0 0 0 0
-
200,000.00
200,000.00
149,000.00 -
149,000.00
149,000.00
200,000.00
349,000.00
349,000.00
57,330,000.00
1,696,186.00
59,026,186.00
59,026,186.00
-
-
-
100,000.00
100,000.00
200,000.00
100,000.00 -
100,000.00
349,000.00
100,000.00
100,000.00
59,026,186.00
12,939,497.90
17,088,812.07
12,606,268.10
100,000.00
100,000.00
100,000.00
300,000.00
100,000.00
100,000.00
15,417,416.61
58,051,994.68
12,438,624.24
17,651,873.58
Certified Correct:
Certified Correct:
VILMA A. RUGUIAN Agency Budget Officer Date:________
EDWIN G. OSTIQUE Agency Chief Accountant Date:________
12,617,099.16
15,044,397.70
49,000.00 -
100,000.00 -
200,000.00
0
49,000.00
100,000.00
57,751,994.68
0
974,191.32
300,000.00
Approved By: IRVIN C. GENERALAO, Ph.D. Head of Agency or Authorized Representative
1