Professional Documents
Culture Documents
Aug. 2011
Actual
2010
Program
September
2011
Actual
Deviation
Increase/(Decrease)
Percent
Amount
Percent
Percent
100.0
100.4
117.8
104.5
(13.3)
(11.3)
4.1
39.8
14.9
2.1
19.1
20.9
3.1
36.1
12.6
0.3
17.7
31.8
1.9
43.6
19.5
4.1
19.1
28.8
2.7
40.0
16.9
1.7
19.1
25.8
0.9
(3.5)
(2.5)
(2.4)
(3.0)
(1.8)
(8.1)
(13.1)
(58.0)
(10.4)
(67.2)
4.0
4.3
1.4
1.4
(6.0)
(1.0)
11.0
34.0
435.4
8.0
(18.8)
(53.8)
0.4
13.4
(20.1)
23.6
(71.3)
14.6
21.8
29.1
16.7
(12.4)
(42.7)
(5.1)
(23.4)
14.1
9.8
4.8
-
17.3
0.0
4.5
-
20.8
7.0
1.3
11.9
4.8
-
(8.9)
(2.2)
(1.3)
(43.0)
(31.5)
(100.0)
7.7
21.1
(30.9)
(100.0)
(5.5)
(0.0)
0.3
-
0.3
1.3
2.2
1.6
(0.5)
(24.3)
0.3
23.2
483.0
GRAND TOTAL
114.9
123.6
149.1
122.8
(26.2)
(17.6)
(0.7)
(0.6)
Memo items:
Revenues
Surplus(Deficit)
124.1
9.2
91.9
(31.7)
106.6
(42.4)
104.3
(18.5)
(2.3)
23.9
(2.2)
(56.4)
12.4
13.2
13.5
(41.6)
Personal Services
Maintenance and Other Operating Exp.
Subsidy
Allotment to LGUs
Interest Payments
Tax Expenditure
CAPITAL OUTLAYS
Infrastructure/Other Capital Outlays
Equity
Capital Transfers to LGUs
CARP - Land Acquisition and Credit
NET LENDING
4.0
Inc/(Dec)
over Aug.
3rd Qtr
2010
Program
2011
3rd Quarter
Actual
Deviation
Percent
Amount
Percent
306.5
353.6
320.8
(32.7)
(9.3)
14.3
106.7
42.5
2.2
53.2
97.8
4.1
130.2
52.8
7.6
57.4
97.0
8.5
117.4
48.5
4.9
57.4
87.9
4.7
(12.8)
(4.4)
(2.6)
(9.1)
(3.8)
(9.8)
(8.2)
(34.9)
(9.4)
(44.9)
10.7
6.0
2.7
4.2
(9.9)
0.5
10.0
14.1
124.1
8.0
(10.1)
13.2
57.1
76.5
47.5
(29.0)
(37.9)
(9.5)
(16.7)
43.2
0.1
13.8
-
55.5
0.4
16.6
4.0
32.9
0.2
14.5
-
(22.6)
(0.2)
(2.1)
(4.0)
(40.8)
(55.0)
(12.8)
(100.0)
(10.3)
0.1
0.7
-
(23.9)
161.1
4.9
2.1
6.5
2.8
(3.7)
(56.4)
0.8
37.1
GRAND TOTAL
365.7
436.6
371.2
(65.4)
(15.0)
5.5
1.5
* Program = Actual
Memo items:
Revenues
Surplus(Deficit)
302.6
(63.1)
354.4
(82.2)
335.4
(35.8)
(18.9)
46.5
(5.3)
(56.5)
32.8
27.3
10.9
(43.3)
Personal Services
Maintenance and Other Operating Exp.
Subsidy
Allotment to LGUs
Interest Payments
Tax Expenditure
CAPITAL OUTLAYS
Infrastructure/Other Capital Outlays
Equity
Capital Transfers to LGUs
CARP - Land Acquisition and Credit
NET LENDING
4.7
As of Sept.
2010
Program
2011
As of September
Actual
Deviation
Percent
Amount
Percent
As % of
Full-Year
Program
918.5
1,012.6
916.6
(96.0)
(9.5)
(1.9)
(0.2)
67.0
336.5
135.7
9.7
162.9
244.5
29.2
383.6
159.9
18.9
172.2
251.6
26.4
353.5
130.0
19.1
172.2
222.4
19.5
(30.1)
(30.0)
0.2
(29.2)
(6.9)
(7.9)
(18.7)
1.2
(11.6)
(26.3)
17.0
(5.7)
9.4
9.2
(22.1)
(9.7)
5.0
(4.2)
97.6
5.7
(9.0)
(33.3)
65.2
60.4
93.3
75.0
69.2
49.4
229.5
240.3
138.3
(102.0)
(42.5)
(91.2)
(39.7)
43.3
183.8
0.9
44.7
-
176.9
1.8
57.6
4.0
86.1
0.3
51.8
-
(90.8)
(1.5)
(5.8)
(4.0)
(51.3)
(82.8)
(10.1)
(100.0)
(97.7)
(0.6)
7.1
-
(53.1)
(66.1)
15.9
35.6
17.2
71.8
-
6.5
22.3
15.2
(7.1)
(31.8)
8.7
132.8
66.1
1,154.5
1,275.2
1,070.1
(205.1)
(16.1)
(84.4)
(7.3)
62.5
1,040.8
(234.4)
1,017.1
(53.0)
(23.7)
181.4
(2.3)
(77.4)
122.4
206.8
13.7
(79.6)
72.1
17.7
894.7
(259.8)
4.5
(0.1)
6.9
(16.0)
(300.7)