central office and rfos housing and land use regulatory...
TRANSCRIPT
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JANUARY 31, 2016
01 Regular Agency Fund - General Fund SUMMARY
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT JANUARY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [7] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 145,106,000.00 0.00 0.00 0.00 145,106,000.00 11,900,403.28 11,900,403.28 133,205,596.72
[50102010 01] PERA 9,792,000.00 0.00 0.00 0.00 9,792,000.00 797,215.28 797,215.28 8,994,784.72
[50102020 00] RA 3,732,000.00 0.00 0.00 0.00 3,732,000.00 273,000.00 273,000.00 3,459,000.00
[50102030 01] TA 3,732,000.00 0.00 0.00 0.00 3,732,000.00 220,000.00 220,000.00 3,512,000.00
[50102040 01] Clothing Allowance 2,040,000.00 0.00 0.00 0.00 2,040,000.00 0.00 0.00 2,040,000.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 399,000.00 0.00 0.00 0.00 399,000.00 0.00 0.00 399,000.00
[50102120 01] Longevity 658,000.00 0.00 0.00 0.00 658,000.00 296.00 296.00 657,704.00
[50102150 01] Cash Gift 2,040,000.00 0.00 0.00 0.00 2,040,000.00 0.00 0.00 2,040,000.00
[50102140 01] Yeb 12,093,000.00 0.00 0.00 0.00 12,093,000.00 0.00 0.00 12,093,000.00
[50103020 01] Pagibig 486,000.00 0.00 0.00 0.00 486,000.00 39,800.00 39,800.00 446,200.00
[50103030 01] PHIC 1,363,000.00 0.00 0.00 0.00 1,363,000.00 113,025.00 113,025.00 1,249,975.00
[50103040 01] ECIP 486,000.00 0.00 0.00 0.00 486,000.00 39,697.40 39,697.40 446,302.60
[50102990 00] O.P.B (PEI) 2,040,000.00 0.00 0.00 0.00 2,040,000.00 0.00 0.00 2,040,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 183,967,000.00 0.00 0.00 0.00 183,967,000.00 13,383,436.96 13,383,436.96 170,583,563.04
[50103010 00] RLIP 17,413,000.00 0.00 0.00 0.00 17,413,000.00 1,416,094.86 1,416,094.86 15,996,905.14
TOTAL PS / RLIP 201,380,000.00 0.00 0.00 0.00 201,380,000.00 14,799,531.82 14,799,531.82 186,580,468.18
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PEI 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
GRAND TOTAL 201,380,000.00 0.00 0.00 0.00 201,380,000.00 14,799,531.82 14,799,531.82 186,580,468.18
OBLIGATIONS INCURREDREMARKS
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JANUARY 31, 2016
03-Special Account - Locally Funded/Domestic Grants SUMMARY
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT JANUARY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 9,532,000.00 0.00 0.00 0.00 9,532,000.00 0.00 0.00 9,532,000.00
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 1,370,000.00 0.00 0.00 0.00 1,370,000.00 0.00 0.00 1,370,000.00
[50203010 00] - Office Supplies 9,023,000.00 0.00 0.00 0.00 9,023,000.00 0.00 0.00 9,023,000.00
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203090 00] - Fuel,Oil and Lubricants Exp 4,891,000.00 0.00 0.00 0.00 4,891,000.00 0.00 0.00 4,891,000.00
Utility Expenses 9,163,000.00 0.00 0.00 0.00 9,163,000.00 0.00 0.00 9,163,000.00
[50204010 00] - Water Expenses 1,036,000.00 0.00 0.00 0.00 1,036,000.00 0.00 0.00 1,036,000.00
[50204020 00] - Electricity Expenses 8,127,000.00 0.00 0.00 0.00 8,127,000.00 0.00 0.00 8,127,000.00
Communication Expenses 6,635,000.00 0.00 0.00 0.00 6,635,000.00 0.00 0.00 6,635,000.00
[50205010 00] - Postage & Courier 1,296,000.00 0.00 0.00 0.00 1,296,000.00 0.00 0.00 1,296,000.00
[50205020 01] - Telephone - Landline 1,710,000.00 0.00 0.00 0.00 1,710,000.00 0.00 0.00 1,710,000.00
[50205020 02] - Telephone - Mobile 2,337,000.00 0.00 0.00 0.00 2,337,000.00 0.00 0.00 2,337,000.00
[50205030 00] - Internet Expenses 1,292,000.00 0.00 0.00 0.00 1,292,000.00 0.00 0.00 1,292,000.00
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 556,000.00 0.00 0.00 0.00 556,000.00 0.00 0.00 556,000.00
[50299020 00] Printing & Binding Expenses 1,024,000.00 0.00 0.00 0.00 1,024,000.00 0.00 0.00 1,024,000.00
[50299050 00] Rent Expenses 11,878,000.00 0.00 0.00 0.00 11,878,000.00 0.00 0.00 11,878,000.00
[50299030 00] Representation Expenses 1,128,000.00 0.00 0.00 0.00 1,128,000.00 0.00 0.00 1,128,000.00
[50299040 00] Transportaton and Delivery 652,000.00 0.00 0.00 0.00 652,000.00 0.00 0.00 652,000.00
[50299070 00] Subscription Expenses 282,000.00 0.00 0.00 0.00 282,000.00 0.00 0.00 282,000.00
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 46,043,000.00 0.00 0.00 0.00 46,043,000.00 0.00 0.00 46,043,000.00
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50212020 00] - Janitorial Services 4,915,000.00 0.00 0.00 0.00 4,915,000.00 0.00 0.00 4,915,000.00
[50212030 00] - Security Services 4,301,000.00 0.00 0.00 0.00 4,301,000.00 0.00 0.00 4,301,000.00
[50212990 00] - Other General Services 36,827,000.00 0.00 0.00 0.00 36,827,000.00 0.00 0.00 36,827,000.00
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 2,799,000.00 0.00 0.00 0.00 2,799,000.00 0.00 0.00 2,799,000.00
[50213050 01] - RM Machinery 566,000.00 0.00 0.00 0.00 566,000.00 0.00 0.00 566,000.00
OBLIGATIONS INCURREDREMARKS
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JANUARY 31, 2016
03-Special Account - Locally Funded/Domestic Grants SUMMARY
P/A/P ALLOTMENT CLASS/OBJECT ABM/ALLOTMENT ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT JANUARY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 102,000.00 0.00 0.00 0.00 102,000.00 0.00 0.00 102,000.00
[50210030 00] Extraodinary/Misc. Expenses 392,000.00 0.00 0.00 0.00 392,000.00 0.00 0.00 392,000.00
Taxes, Insurance Other Fees 1,759,000.00 0.00 0.00 0.00 1,759,000.00 0.00 0.00 1,759,000.00
[50215010 01] - Taxes, Duties & Licenses 103,000.00 0.00 0.00 0.00 103,000.00 0.00 0.00 103,000.00
[50215020 00] - Fidelity Bond Premuims 874,000.00 0.00 0.00 0.00 874,000.00 0.00 0.00 874,000.00
[50215030 00] - Insurance Expenses 782,000.00 0.00 0.00 0.00 782,000.00 0.00 0.00 782,000.00
[50299990 99] - Other MOOE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE 107,795,000.00 0.00 0.00 0.00 107,795,000.00 0.00 0.00 107,795,000.00
[10604010] BUILDING and STRUCTURE 552,004,000.00 0.00 0.00 0.00 552,004,000.00 0.00 0.00 552,004,000.00
[10605030] Info & Com Tech Eqpt. 6,299,000.00 0.00 0.00 0.00 6,299,000.00 0.00 0.00 6,299,000.00
SUB - TOTAL 558,303,000.00 0.00 0.00 0.00 558,303,000.00 0.00 0.00 558,303,000.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
TRAINING 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
ICT SUBSCRIPTION 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
OTHER PROF (ISSP) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
ICT CONSULTANCY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes (Transfer of Title) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
ICTE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TRANSPORTATION EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 666,098,000.00 0.00 0.00 0.00 666,098,000.00 0.00 0.00 666,098,000.00
GRAND TOTAL (Fund 01 & 03) 867,478,000.00 0.00 0.00 0.00 867,478,000.00 14,799,531.82 14,799,531.82 852,678,468.18
Prepared by:
MARIZEL B. CORREOS
CHIEF ACCOUNTANT
CAPITAL OUTLAY
OBLIGATIONS INCURRED
Certified Correct by :
JOREM V. TORRE
HHRO V
REMARKS
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JANUARY 31, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT JANUARY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 22,845,000.00 0.00 0.00 0.00 22,845,000.00 1,934,449.28 1,934,449.28 20,910,550.72
[50102010 01] PERA 1,824,000.00 0.00 0.00 0.00 1,824,000.00 154,952.38 154,952.38 1,669,047.62
[50102020 00] RA 624,000.00 0.00 0.00 0.00 624,000.00 42,500.00 42,500.00 581,500.00
[50102030 01] TA 624,000.00 0.00 0.00 0.00 624,000.00 10,000.00 10,000.00 614,000.00
[50102040 01] Clothing Allowance 380,000.00 0.00 0.00 0.00 380,000.00 0.00 0.00 380,000.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 399,000.00 0.00 0.00 0.00 399,000.00 0.00 0.00 399,000.00
[50102120 01] Longevity 353,000.00 0.00 0.00 0.00 353,000.00 0.00 0.00 353,000.00
[50102150 01] Cash Gift 380,000.00 0.00 0.00 0.00 380,000.00 0.00 0.00 380,000.00
[50102140 01] Yeb 1,904,000.00 0.00 0.00 0.00 1,904,000.00 0.00 0.00 1,904,000.00
[50103020 01] Pagibig 90,000.00 0.00 0.00 0.00 90,000.00 7,600.00 7,600.00 82,400.00
[50103030 01] PHIC 216,000.00 0.00 0.00 0.00 216,000.00 18,375.00 18,375.00 197,625.00
[50103040 01] ECIP 90,000.00 0.00 0.00 0.00 90,000.00 7,497.72 7,497.72 82,502.28
[50102990 00] O.P.B (PEI) 380,000.00 0.00 0.00 0.00 380,000.00 0.00 0.00 380,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 30,109,000.00 0.00 0.00 0.00 30,109,000.00 2,175,374.38 2,175,374.38 27,933,625.62
[50103010 00] RLIP 2,741,000.00 0.00 0.00 0.00 2,741,000.00 223,243.64 223,243.64 2,517,756.36
TOTAL PS / RLIP 32,850,000.00 0.00 0.00 0.00 32,850,000.00 2,398,618.02 2,398,618.02 30,451,381.98
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PEI 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
GRAND TOTAL 32,850,000.00 0.00 0.00 0.00 32,850,000.00 2,398,618.02 2,398,618.02 30,451,381.98
OBLIGATIONS INCURREDREMARKS
A.I.a (100010000)
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JANUARY 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT JANUARY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 1,389,000.00 0.00 0.00 0.00 1,389,000.00 0.00 0.00 1,389,000.00
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 336,000.00 0.00 0.00 0.00 336,000.00 0.00 0.00 336,000.00
[50203010 00] - Office Supplies 1,313,000.00 0.00 0.00 0.00 1,313,000.00 0.00 0.00 1,313,000.00
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203090 00] - Fuel,Oil and Lubricants Exp 707,000.00 0.00 0.00 0.00 707,000.00 0.00 0.00 707,000.00
Utility Expenses 1,747,000.00 0.00 0.00 0.00 1,747,000.00 0.00 0.00 1,747,000.00
[50204010 00] - Water Expenses 175,000.00 0.00 0.00 0.00 175,000.00 0.00 0.00 175,000.00
[50204020 00] - Electricity Expenses 1,572,000.00 0.00 0.00 0.00 1,572,000.00 0.00 0.00 1,572,000.00
Communication Expenses 1,307,000.00 0.00 0.00 0.00 1,307,000.00 0.00 0.00 1,307,000.00
[50205010 00] - Postage & Courier 327,000.00 0.00 0.00 0.00 327,000.00 0.00 0.00 327,000.00
[50205020 01] - Telephone - Landline 163,000.00 0.00 0.00 0.00 163,000.00 0.00 0.00 163,000.00
[50205020 02] - Telephone - Mobile 490,000.00 0.00 0.00 0.00 490,000.00 0.00 0.00 490,000.00
[50205030 00] - Internet Expenses 327,000.00 0.00 0.00 0.00 327,000.00 0.00 0.00 327,000.00
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 139,000.00 0.00 0.00 0.00 139,000.00 0.00 0.00 139,000.00
[50299020 00] Printing & Binding Expenses 340,000.00 0.00 0.00 0.00 340,000.00 0.00 0.00 340,000.00
[50299050 00] Rent Expenses 3,291,000.00 0.00 0.00 0.00 3,291,000.00 0.00 0.00 3,291,000.00
[50299030 00] Representation Expenses 273,000.00 0.00 0.00 0.00 273,000.00 0.00 0.00 273,000.00
[50299040 00] Transportaton and Delivery 190,000.00 0.00 0.00 0.00 190,000.00 0.00 0.00 190,000.00
[50299070 00] Subscription Expenses 90,000.00 0.00 0.00 0.00 90,000.00 0.00 0.00 90,000.00
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 4,897,000.00 0.00 0.00 0.00 4,897,000.00 0.00 0.00 4,897,000.00
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50212020 00] - Janitorial Services 1,204,000.00 0.00 0.00 0.00 1,204,000.00 0.00 0.00 1,204,000.00
[50212030 00] - Security Services 1,054,000.00 0.00 0.00 0.00 1,054,000.00 0.00 0.00 1,054,000.00
[50212990 00] - Other General Services 2,639,000.00 0.00 0.00 0.00 2,639,000.00 0.00 0.00 2,639,000.00
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 911,000.00 0.00 0.00 0.00 911,000.00 0.00 0.00 911,000.00
[50213050 01] - RM Machinery 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
OBLIGATIONS INCURREDREMARKS
A.I.a (100010000)
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JANUARY 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA - 10651 ALLOTMENT JANUARY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 24,000.00 0.00 0.00 0.00 24,000.00 0.00 0.00 24,000.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 402,000.00 0.00 0.00 0.00 402,000.00 0.00 0.00 402,000.00
[50215010 01] - Taxes, Duties & Licenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50215020 00] - Fidelity Bond Premuims 229,000.00 0.00 0.00 0.00 229,000.00 0.00 0.00 229,000.00
[50215030 00] - Insurance Expenses 173,000.00 0.00 0.00 0.00 173,000.00 0.00 0.00 173,000.00
[50299990 99] - Other MOOE 0.00 0.00 0.00 0.00
TOTAL MOOE 17,356,000.00 0.00 0.00 0.00 17,356,000.00 0.00 0.00 17,356,000.00
[10604010] BUILDING and STRUCTURE 552,004,000.00 0.00 0.00 0.00 552,004,000.00 0.00 0.00 552,004,000.00
[10605030] Info & Com Tech Eqpt. 6,299,000.00 0.00 0.00 0.00 6,299,000.00 0.00 0.00 6,299,000.00
SUB - TOTAL 558,303,000.00 0.00 0.00 0.00 558,303,000.00 0.00 0.00 558,303,000.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
TRAINING 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
ICT SUBSCRIPTION 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
OTHER PROF (ISSP) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
ICT CONSULTANCY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes (Transfer of Title) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
ICTE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TRANSPORTATION EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 575,659,000.00 0.00 0.00 0.00 575,659,000.00 0.00 0.00 575,659,000.00
GRAND TOTAL (Fund 01 & 03) 608,509,000.00 0.00 0.00 0.00 608,509,000.00 2,398,618.02 2,398,618.02 606,110,381.98
OBLIGATIONS INCURREDREMARKS
A.I.a (100010000)
CAPITAL OUTLAY
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JANUARY 31, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT JANUARY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 9,650,000.00 0.00 0.00 0.00 9,650,000.00 839,578.00 839,578.00 8,810,422.00
[50102010 01] PERA 528,000.00 0.00 0.00 0.00 528,000.00 44,000.00 44,000.00 484,000.00
[50102020 00] RA 324,000.00 0.00 0.00 0.00 324,000.00 17,000.00 17,000.00 307,000.00
[50102030 01] TA 324,000.00 0.00 0.00 0.00 324,000.00 17,000.00 17,000.00 307,000.00
[50102040 01] Clothing Allowance 110,000.00 0.00 0.00 0.00 110,000.00 0.00 0.00 110,000.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 24,000.00 0.00 0.00 0.00 24,000.00 0.00 0.00 24,000.00
[50102150 01] Cash Gift 110,000.00 0.00 0.00 0.00 110,000.00 0.00 0.00 110,000.00
[50102140 01] Yeb 804,000.00 0.00 0.00 0.00 804,000.00 0.00 0.00 804,000.00
[50103020 01] Pagibig 26,000.00 0.00 0.00 0.00 26,000.00 2,200.00 2,200.00 23,800.00
[50103030 01] PHIC 79,000.00 0.00 0.00 0.00 79,000.00 6,637.50 6,637.50 72,362.50
[50103040 01] ECIP 26,000.00 0.00 0.00 0.00 26,000.00 2,200.00 2,200.00 23,800.00
[50102990 00] O.P.B (PEI) 110,000.00 0.00 0.00 0.00 110,000.00 0.00 0.00 110,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 12,115,000.00 0.00 0.00 0.00 12,115,000.00 928,615.50 928,615.50 11,186,384.50
[50103010 00] RLIP 1,158,000.00 0.00 0.00 0.00 1,158,000.00 100,749.36 100,749.36 1,057,250.64
TOTAL PS / RLIP 13,273,000.00 0.00 0.00 0.00 13,273,000.00 1,029,364.86 1,029,364.86 12,243,635.14
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PEI 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
GRAND TOTAL 13,273,000.00 0.00 0.00 0.00 13,273,000.00 1,029,364.86 1,029,364.86 12,243,635.14
OBLIGATIONS INCURREDREMARKS
A.II.a (200010000)
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JANUARY 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT JANUARY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 853,000.00 0.00 0.00 0.00 853,000.00 0.00 0.00 853,000.00
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 10,000.00 0.00 0.00 0.00 10,000.00 0.00 0.00 10,000.00
[50203010 00] - Office Supplies 180,000.00 0.00 0.00 0.00 180,000.00 0.00 0.00 180,000.00
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203090 00] - Fuel,Oil and Lubricants Exp 98,000.00 0.00 0.00 0.00 98,000.00 0.00 0.00 98,000.00
Utility Expenses 311,000.00 0.00 0.00 0.00 311,000.00 0.00 0.00 311,000.00
[50204010 00] - Water Expenses 31,000.00 0.00 0.00 0.00 31,000.00 0.00 0.00 31,000.00
[50204020 00] - Electricity Expenses 280,000.00 0.00 0.00 0.00 280,000.00 0.00 0.00 280,000.00
Communication Expenses 191,000.00 0.00 0.00 0.00 191,000.00 0.00 0.00 191,000.00
[50205010 00] - Postage & Courier 48,000.00 0.00 0.00 0.00 48,000.00 0.00 0.00 48,000.00
[50205020 01] - Telephone - Landline 76,000.00 0.00 0.00 0.00 76,000.00 0.00 0.00 76,000.00
[50205020 02] - Telephone - Mobile 19,000.00 0.00 0.00 0.00 19,000.00 0.00 0.00 19,000.00
[50205030 00] - Internet Expenses 48,000.00 0.00 0.00 0.00 48,000.00 0.00 0.00 48,000.00
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 34,000.00 0.00 0.00 0.00 34,000.00 0.00 0.00 34,000.00
[50299020 00] Printing & Binding Expenses 46,000.00 0.00 0.00 0.00 46,000.00 0.00 0.00 46,000.00
[50299050 00] Rent Expenses 265,000.00 0.00 0.00 0.00 265,000.00 0.00 0.00 265,000.00
[50299030 00] Representation Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299040 00] Transportaton and Delivery 23,000.00 0.00 0.00 0.00 23,000.00 0.00 0.00 23,000.00
[50299070 00] Subscription Expenses 12,000.00 0.00 0.00 0.00 12,000.00 0.00 0.00 12,000.00
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 308,000.00 0.00 0.00 0.00 308,000.00 0.00 0.00 308,000.00
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50212020 00] - Janitorial Services 123,000.00 0.00 0.00 0.00 123,000.00 0.00 0.00 123,000.00
[50212030 00] - Security Services 108,000.00 0.00 0.00 0.00 108,000.00 0.00 0.00 108,000.00
[50212990 00] - Other General Services 77,000.00 0.00 0.00 0.00 77,000.00 0.00 0.00 77,000.00
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 418,000.00 0.00 0.00 0.00 418,000.00 0.00 0.00 418,000.00
[50213050 01] - RM Machinery 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
OBLIGATIONS INCURREDREMARKS
A.II.a (200010000)
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JANUARY 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT JANUARY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 6,000.00 0.00 0.00 0.00 6,000.00 0.00 0.00 6,000.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 81,000.00 0.00 0.00 0.00 81,000.00 0.00 0.00 81,000.00
[50215010 01] - Taxes, Duties & Licenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50215020 00] - Fidelity Bond Premuims 43,000.00 0.00 0.00 0.00 43,000.00 0.00 0.00 43,000.00
[50215030 00] - Insurance Expenses 38,000.00 0.00 0.00 0.00 38,000.00 0.00 0.00 38,000.00
[50299990 99] - Other MOOE 0.00 0.00 0.00 0.00
TOTAL MOOE 2,836,000.00 0.00 0.00 0.00 2,836,000.00 0.00 0.00 2,836,000.00
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
OTHER PROF SERVICES (ISSP) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 2,836,000.00 0.00 0.00 0.00 2,836,000.00 0.00 0.00 2,836,000.00
GRAND TOTAL (Fund 01 & 03) 16,109,000.00 0.00 0.00 0.00 16,109,000.00 1,029,364.86 1,029,364.86 15,079,635.14
OBLIGATIONS INCURREDREMARKS
CAPITAL OUTLAY
A.II.a (200010000)
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JANUARY 31, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT JANUARY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 12,707,000.00 0.00 0.00 0.00 12,707,000.00 1,031,999.00 1,031,999.00 11,675,001.00
[50102010 01] PERA 744,000.00 0.00 0.00 0.00 744,000.00 60,000.00 60,000.00 684,000.00
[50102020 00] RA 426,000.00 0.00 0.00 0.00 426,000.00 30,500.00 30,500.00 395,500.00
[50102030 01] TA 426,000.00 0.00 0.00 0.00 426,000.00 30,500.00 30,500.00 395,500.00
[50102040 01] Clothing Allowance 155,000.00 0.00 0.00 0.00 155,000.00 0.00 0.00 155,000.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 32,000.00 0.00 0.00 0.00 32,000.00 0.00 0.00 32,000.00
[50102150 01] Cash Gift 155,000.00 0.00 0.00 0.00 155,000.00 0.00 0.00 155,000.00
[50102140 01] Yeb 1,059,000.00 0.00 0.00 0.00 1,059,000.00 0.00 0.00 1,059,000.00
[50103020 01] Pagibig 37,000.00 0.00 0.00 0.00 37,000.00 3,000.00 3,000.00 34,000.00
[50103030 01] PHIC 111,000.00 0.00 0.00 0.00 111,000.00 8,950.00 8,950.00 102,050.00
[50103040 01] ECIP 37,000.00 0.00 0.00 0.00 37,000.00 3,000.00 3,000.00 34,000.00
[50102990 00] O.P.B (PEI) 155,000.00 0.00 0.00 0.00 155,000.00 0.00 0.00 155,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 16,044,000.00 0.00 0.00 0.00 16,044,000.00 1,167,949.00 1,167,949.00 14,876,051.00
[50103010 00] RLIP 1,525,000.00 0.00 0.00 0.00 1,525,000.00 123,839.88 123,839.88 1,401,160.12
TOTAL PS / RLIP 17,569,000.00 0.00 0.00 0.00 17,569,000.00 1,291,788.88 1,291,788.88 16,277,211.12
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PEI 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
GRAND TOTAL 17,569,000.00 0.00 0.00 0.00 17,569,000.00 1,291,788.88 1,291,788.88 16,277,211.12
OBLIGATIONS INCURREDREMARKS
A.II.b (200020000)
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JANUARY 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT JANUARY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 1,464,000.00 0.00 0.00 0.00 1,464,000.00 0.00 0.00 1,464,000.00
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 329,000.00 0.00 0.00 0.00 329,000.00 0.00 0.00 329,000.00
[50203010 00] - Office Supplies 888,000.00 0.00 0.00 0.00 888,000.00 0.00 0.00 888,000.00
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203090 00] - Fuel,Oil and Lubricants Exp 478,000.00 0.00 0.00 0.00 478,000.00 0.00 0.00 478,000.00
Utility Expenses 1,139,000.00 0.00 0.00 0.00 1,139,000.00 0.00 0.00 1,139,000.00
[50204010 00] - Water Expenses 114,000.00 0.00 0.00 0.00 114,000.00 0.00 0.00 114,000.00
[50204020 00] - Electricity Expenses 1,025,000.00 0.00 0.00 0.00 1,025,000.00 0.00 0.00 1,025,000.00
Communication Expenses 769,000.00 0.00 0.00 0.00 769,000.00 0.00 0.00 769,000.00
[50205010 00] - Postage & Courier 192,000.00 0.00 0.00 0.00 192,000.00 0.00 0.00 192,000.00
[50205020 01] - Telephone - Landline 308,000.00 0.00 0.00 0.00 308,000.00 0.00 0.00 308,000.00
[50205020 02] - Telephone - Mobile 77,000.00 0.00 0.00 0.00 77,000.00 0.00 0.00 77,000.00
[50205030 00] - Internet Expenses 192,000.00 0.00 0.00 0.00 192,000.00 0.00 0.00 192,000.00
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 117,000.00 0.00 0.00 0.00 117,000.00 0.00 0.00 117,000.00
[50299020 00] Printing & Binding Expenses 116,000.00 0.00 0.00 0.00 116,000.00 0.00 0.00 116,000.00
[50299050 00] Rent Expenses 1,006,000.00 0.00 0.00 0.00 1,006,000.00 0.00 0.00 1,006,000.00
[50299030 00] Representation Expenses 340,000.00 0.00 0.00 0.00 340,000.00 0.00 0.00 340,000.00
[50299040 00] Transportaton and Delivery 66,000.00 0.00 0.00 0.00 66,000.00 0.00 0.00 66,000.00
[50299070 00] Subscription Expenses 30,000.00 0.00 0.00 0.00 30,000.00 0.00 0.00 30,000.00
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 1,429,000.00 0.00 0.00 0.00 1,429,000.00 0.00 0.00 1,429,000.00
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50212020 00] - Janitorial Services 572,000.00 0.00 0.00 0.00 572,000.00 0.00 0.00 572,000.00
[50212030 00] - Security Services 500,000.00 0.00 0.00 0.00 500,000.00 0.00 0.00 500,000.00
[50212990 00] - Other General Services 357,000.00 0.00 0.00 0.00 357,000.00 0.00 0.00 357,000.00
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 462,000.00 0.00 0.00 0.00 462,000.00 0.00 0.00 462,000.00
[50213050 01] - RM Machinery 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
OBLIGATIONS INCURREDREMARKS
A.II.b (200020000)
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JANUARY 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT JANUARY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 22,000.00 0.00 0.00 0.00 22,000.00 0.00 0.00 22,000.00
[50210030 00] Extraodinary/Misc. Expenses 392,000.00 0.00 0.00 0.00 392,000.00 0.00 0.00 392,000.00
Taxes, Insurance Other Fees 183,000.00 0.00 0.00 0.00 183,000.00 0.00 0.00 183,000.00
[50215010 01] - Taxes, Duties & Licenses 6,000.00 0.00 0.00 0.00 6,000.00 0.00 0.00 6,000.00
[50215020 00] - Fidelity Bond Premuims 107,000.00 0.00 0.00 0.00 107,000.00 0.00 0.00 107,000.00
[50215030 00] - Insurance Expenses 70,000.00 0.00 0.00 0.00 70,000.00 0.00 0.00 70,000.00
[50299990 99] - Other MOOE 0.00 0.00 0.00 0.00
TOTAL MOOE 9,230,000.00 0.00 0.00 0.00 9,230,000.00 0.00 0.00 9,230,000.00
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
OTHER PROF SERVICES (ISSP) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 9,230,000.00 0.00 0.00 0.00 9,230,000.00 0.00 0.00 9,230,000.00
GRAND TOTAL (Fund 01 & 03) 26,799,000.00 0.00 0.00 0.00 26,799,000.00 1,291,788.88 1,291,788.88 25,507,211.12
OBLIGATIONS INCURREDREMARKS
A.II.b (200020000)
CAPITAL OUTLAY
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JANUARY 31, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT JANUARY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 17,628,000.00 0.00 0.00 0.00 17,628,000.00 1,378,748.00 1,378,748.00 16,249,252.00
[50102010 01] PERA 1,176,000.00 0.00 0.00 0.00 1,176,000.00 98,000.00 98,000.00 1,078,000.00
[50102020 00] RA 1,458,000.00 0.00 0.00 0.00 1,458,000.00 114,500.00 114,500.00 1,343,500.00
[50102030 01] TA 1,458,000.00 0.00 0.00 0.00 1,458,000.00 94,000.00 94,000.00 1,364,000.00
[50102040 01] Clothing Allowance 245,000.00 0.00 0.00 0.00 245,000.00 0.00 0.00 245,000.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 43,000.00 0.00 0.00 0.00 43,000.00 0.00 0.00 43,000.00
[50102150 01] Cash Gift 245,000.00 0.00 0.00 0.00 245,000.00 0.00 0.00 245,000.00
[50102140 01] Yeb 1,470,000.00 0.00 0.00 0.00 1,470,000.00 0.00 0.00 1,470,000.00
[50103020 01] Pagibig 59,000.00 0.00 0.00 0.00 59,000.00 4,800.00 4,800.00 54,200.00
[50103030 01] PHIC 133,000.00 0.00 0.00 0.00 133,000.00 11,200.00 11,200.00 121,800.00
[50103040 01] ECIP 59,000.00 0.00 0.00 0.00 59,000.00 4,799.68 4,799.68 54,200.32
[50102990 00] O.P.B (PEI) 245,000.00 0.00 0.00 0.00 245,000.00 0.00 0.00 245,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 24,219,000.00 0.00 0.00 0.00 24,219,000.00 1,706,047.68 1,706,047.68 22,512,952.32
[50103010 00] RLIP 2,115,000.00 0.00 0.00 0.00 2,115,000.00 162,627.40 162,627.40 1,952,372.60
TOTAL PS / RLIP 26,334,000.00 0.00 0.00 0.00 26,334,000.00 1,868,675.08 1,868,675.08 24,465,324.92
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PEI 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
GRAND TOTAL 26,334,000.00 0.00 0.00 0.00 26,334,000.00 1,868,675.08 1,868,675.08 24,465,324.92
OBLIGATIONS INCURREDREMARKS
A.III.a.1 (30101001)
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JANUARY 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT JANUARY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 604,000.00 0.00 0.00 0.00 604,000.00 0.00 0.00 604,000.00
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 70,000.00 0.00 0.00 0.00 70,000.00 0.00 0.00 70,000.00
[50203010 00] - Office Supplies 120,000.00 0.00 0.00 0.00 120,000.00 0.00 0.00 120,000.00
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203090 00] - Fuel,Oil and Lubricants Exp 65,000.00 0.00 0.00 0.00 65,000.00 0.00 0.00 65,000.00
Utility Expenses 207,000.00 0.00 0.00 0.00 207,000.00 0.00 0.00 207,000.00
[50204010 00] - Water Expenses 21,000.00 0.00 0.00 0.00 21,000.00 0.00 0.00 21,000.00
[50204020 00] - Electricity Expenses 186,000.00 0.00 0.00 0.00 186,000.00 0.00 0.00 186,000.00
Communication Expenses 128,000.00 0.00 0.00 0.00 128,000.00 0.00 0.00 128,000.00
[50205010 00] - Postage & Courier 32,000.00 0.00 0.00 0.00 32,000.00 0.00 0.00 32,000.00
[50205020 01] - Telephone - Landline 51,000.00 0.00 0.00 0.00 51,000.00 0.00 0.00 51,000.00
[50205020 02] - Telephone - Mobile 13,000.00 0.00 0.00 0.00 13,000.00 0.00 0.00 13,000.00
[50205030 00] - Internet Expenses 32,000.00 0.00 0.00 0.00 32,000.00 0.00 0.00 32,000.00
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 23,000.00 0.00 0.00 0.00 23,000.00 0.00 0.00 23,000.00
[50299020 00] Printing & Binding Expenses 51,000.00 0.00 0.00 0.00 51,000.00 0.00 0.00 51,000.00
[50299050 00] Rent Expenses 177,000.00 0.00 0.00 0.00 177,000.00 0.00 0.00 177,000.00
[50299030 00] Representation Expenses 251,000.00 0.00 0.00 0.00 251,000.00 0.00 0.00 251,000.00
[50299040 00] Transportaton and Delivery 26,000.00 0.00 0.00 0.00 26,000.00 0.00 0.00 26,000.00
[50299070 00] Subscription Expenses 14,000.00 0.00 0.00 0.00 14,000.00 0.00 0.00 14,000.00
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 154,000.00 0.00 0.00 0.00 154,000.00 0.00 0.00 154,000.00
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50212020 00] - Janitorial Services 82,000.00 0.00 0.00 0.00 82,000.00 0.00 0.00 82,000.00
[50212030 00] - Security Services 72,000.00 0.00 0.00 0.00 72,000.00 0.00 0.00 72,000.00
[50212990 00] - Other General Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 329,000.00 0.00 0.00 0.00 329,000.00 0.00 0.00 329,000.00
[50213050 01] - RM Machinery 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
OBLIGATIONS INCURREDREMARKS
A.III.a.1 (30101001)
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JANUARY 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT JANUARY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 4,000.00 0.00 0.00 0.00 4,000.00 0.00 0.00 4,000.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 73,000.00 0.00 0.00 0.00 73,000.00 0.00 0.00 73,000.00
[50215010 01] - Taxes, Duties & Licenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50215020 00] - Fidelity Bond Premuims 48,000.00 0.00 0.00 0.00 48,000.00 0.00 0.00 48,000.00
[50215030 00] - Insurance Expenses 25,000.00 0.00 0.00 0.00 25,000.00 0.00 0.00 25,000.00
[50299990 99] - Other MOOE 0.00 0.00 0.00 0.00
TOTAL MOOE 2,296,000.00 0.00 0.00 0.00 2,296,000.00 0.00 0.00 2,296,000.00
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
OTHER PROF SERVICES (ISSP) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 2,296,000.00 0.00 0.00 0.00 2,296,000.00 0.00 0.00 2,296,000.00
GRAND TOTAL (Fund 01 & 03) 28,630,000.00 0.00 0.00 0.00 28,630,000.00 1,868,675.08 1,868,675.08 26,761,324.92
CAPITAL OUTLAY
OBLIGATIONS INCURREDREMARKS
A.III.a.1 (30101001)
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JANUARY 31, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT JANUARY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 2,298,000.00 0.00 0.00 0.00 2,298,000.00 191,491.00 191,491.00 2,106,509.00
[50102010 01] PERA 144,000.00 0.00 0.00 0.00 144,000.00 12,000.00 12,000.00 132,000.00
[50102020 00] RA 60,000.00 0.00 0.00 0.00 60,000.00 5,000.00 5,000.00 55,000.00
[50102030 01] TA 60,000.00 0.00 0.00 0.00 60,000.00 5,000.00 5,000.00 55,000.00
[50102040 01] Clothing Allowance 30,000.00 0.00 0.00 0.00 30,000.00 0.00 0.00 30,000.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 6,000.00 0.00 0.00 0.00 6,000.00 0.00 0.00 6,000.00
[50102150 01] Cash Gift 30,000.00 0.00 0.00 0.00 30,000.00 0.00 0.00 30,000.00
[50102140 01] Yeb 191,000.00 0.00 0.00 0.00 191,000.00 0.00 0.00 191,000.00
[50103020 01] Pagibig 7,000.00 0.00 0.00 0.00 7,000.00 600.00 600.00 6,400.00
[50103030 01] PHIC 22,000.00 0.00 0.00 0.00 22,000.00 1,837.50 1,837.50 20,162.50
[50103040 01] ECIP 7,000.00 0.00 0.00 0.00 7,000.00 600.00 600.00 6,400.00
[50102990 00] O.P.B (PEI) 30,000.00 0.00 0.00 0.00 30,000.00 0.00 0.00 30,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 2,885,000.00 0.00 0.00 0.00 2,885,000.00 216,528.50 216,528.50 2,668,471.50
[50103010 00] RLIP 276,000.00 0.00 0.00 0.00 276,000.00 22,978.92 22,978.92 253,021.08
TOTAL PS / RLIP 3,161,000.00 0.00 0.00 0.00 3,161,000.00 239,507.42 239,507.42 2,921,492.58
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PEI 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
GRAND TOTAL 3,161,000.00 0.00 0.00 0.00 3,161,000.00 239,507.42 239,507.42 2,921,492.58
OBLIGATIONS INCURREDREMARKS
A.III.a.2 (301010002)
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JANUARY 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT JANUARY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 187,000.00 0.00 0.00 0.00 187,000.00 0.00 0.00 187,000.00
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 4,000.00 0.00 0.00 0.00 4,000.00 0.00 0.00 4,000.00
[50203010 00] - Office Supplies 81,000.00 0.00 0.00 0.00 81,000.00 0.00 0.00 81,000.00
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203090 00] - Fuel,Oil and Lubricants Exp 45,000.00 0.00 0.00 0.00 45,000.00 0.00 0.00 45,000.00
Utility Expenses 113,000.00 0.00 0.00 0.00 113,000.00 0.00 0.00 113,000.00
[50204010 00] - Water Expenses 39,000.00 0.00 0.00 0.00 39,000.00 0.00 0.00 39,000.00
[50204020 00] - Electricity Expenses 74,000.00 0.00 0.00 0.00 74,000.00 0.00 0.00 74,000.00
Communication Expenses 66,000.00 0.00 0.00 0.00 66,000.00 0.00 0.00 66,000.00
[50205010 00] - Postage & Courier 14,000.00 0.00 0.00 0.00 14,000.00 0.00 0.00 14,000.00
[50205020 01] - Telephone - Landline 26,000.00 0.00 0.00 0.00 26,000.00 0.00 0.00 26,000.00
[50205020 02] - Telephone - Mobile 6,000.00 0.00 0.00 0.00 6,000.00 0.00 0.00 6,000.00
[50205030 00] - Internet Expenses 20,000.00 0.00 0.00 0.00 20,000.00 0.00 0.00 20,000.00
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 3,000.00 0.00 0.00 0.00 3,000.00 0.00 0.00 3,000.00
[50299020 00] Printing & Binding Expenses 7,000.00 0.00 0.00 0.00 7,000.00 0.00 0.00 7,000.00
[50299050 00] Rent Expenses 162,000.00 0.00 0.00 0.00 162,000.00 0.00 0.00 162,000.00
[50299030 00] Representation Expenses 7,000.00 0.00 0.00 0.00 7,000.00 0.00 0.00 7,000.00
[50299040 00] Transportaton and Delivery 4,000.00 0.00 0.00 0.00 4,000.00 0.00 0.00 4,000.00
[50299070 00] Subscription Expenses 3,000.00 0.00 0.00 0.00 3,000.00 0.00 0.00 3,000.00
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 159,000.00 0.00 0.00 0.00 159,000.00 0.00 0.00 159,000.00
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50212020 00] - Janitorial Services 40,000.00 0.00 0.00 0.00 40,000.00 0.00 0.00 40,000.00
[50212030 00] - Security Services 79,000.00 0.00 0.00 0.00 79,000.00 0.00 0.00 79,000.00
[50212990 00] - Other General Services 40,000.00 0.00 0.00 0.00 40,000.00 0.00 0.00 40,000.00
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 21,000.00 0.00 0.00 0.00 21,000.00 0.00 0.00 21,000.00
[50213050 01] - RM Machinery 10,000.00 0.00 0.00 0.00 10,000.00 0.00 0.00 10,000.00
OBLIGATIONS INCURREDREMARKS
A.III.a.2 (301010002)
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JANUARY 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT JANUARY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 1,000.00 0.00 0.00 0.00 1,000.00 0.00 0.00 1,000.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 18,000.00 0.00 0.00 0.00 18,000.00 0.00 0.00 18,000.00
[50215010 01] - Taxes, Duties & Licenses 9,000.00 0.00 0.00 0.00 9,000.00 0.00 0.00 9,000.00
[50215020 00] - Fidelity Bond Premuims 9,000.00 0.00 0.00 0.00 9,000.00 0.00 0.00 9,000.00
[50215030 00] - Insurance Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299990 99] - Other MOOE 0.00 0.00 0.00 0.00
TOTAL MOOE 891,000.00 0.00 0.00 0.00 891,000.00 0.00 0.00 891,000.00
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
OTHER PROF SERVICES (ISSP) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 891,000.00 0.00 0.00 0.00 891,000.00 0.00 0.00 891,000.00
GRAND TOTAL (Fund 01 & 03) 4,052,000.00 0.00 0.00 0.00 4,052,000.00 239,507.42 239,507.42 3,812,492.58
A.III.a.2 (301010002)
OBLIGATIONS INCURREDREMARKS
CAPITAL OUTLAY
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JANUARY 31, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT JANUARY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 13,847,000.00 0.00 0.00 0.00 13,847,000.00 1,178,969.90 1,178,969.90 12,668,030.10
[50102010 01] PERA 888,000.00 0.00 0.00 0.00 888,000.00 75,000.00 75,000.00 813,000.00
[50102020 00] RA 240,000.00 0.00 0.00 0.00 240,000.00 15,000.00 15,000.00 225,000.00
[50102030 01] TA 240,000.00 0.00 0.00 0.00 240,000.00 15,000.00 15,000.00 225,000.00
[50102040 01] Clothing Allowance 185,000.00 0.00 0.00 0.00 185,000.00 0.00 0.00 185,000.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 36,000.00 0.00 0.00 0.00 36,000.00 296.00 296.00 35,704.00
[50102150 01] Cash Gift 185,000.00 0.00 0.00 0.00 185,000.00 0.00 0.00 185,000.00
[50102140 01] Yeb 1,154,000.00 0.00 0.00 0.00 1,154,000.00 0.00 0.00 1,154,000.00
[50103020 01] Pagibig 45,000.00 0.00 0.00 0.00 45,000.00 3,700.00 3,700.00 41,300.00
[50103030 01] PHIC 134,000.00 0.00 0.00 0.00 134,000.00 11,475.00 11,475.00 122,525.00
[50103040 01] ECIP 45,000.00 0.00 0.00 0.00 45,000.00 3,700.00 3,700.00 41,300.00
[50102990 00] O.P.B (PEI) 185,000.00 0.00 0.00 0.00 185,000.00 0.00 0.00 185,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 17,184,000.00 0.00 0.00 0.00 17,184,000.00 1,303,140.90 1,303,140.90 15,880,859.10
[50103010 00] RLIP 1,661,000.00 0.00 0.00 0.00 1,661,000.00 184,617.47 184,617.47 1,476,382.53
TOTAL PS / RLIP 18,845,000.00 0.00 0.00 0.00 18,845,000.00 1,487,758.37 1,487,758.37 17,357,241.63
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PEI 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
GRAND TOTAL 18,845,000.00 0.00 0.00 0.00 18,845,000.00 1,487,758.37 1,487,758.37 17,357,241.63
REMARKSOBLIGATIONS INCURRED
A.III.a.3 (301010003)
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JANUARY 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT JANUARY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 814,000.00 0.00 0.00 0.00 814,000.00 0.00 0.00 814,000.00
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 276,000.00 0.00 0.00 0.00 276,000.00 0.00 0.00 276,000.00
[50203010 00] - Office Supplies 736,000.00 0.00 0.00 0.00 736,000.00 0.00 0.00 736,000.00
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203090 00] - Fuel,Oil and Lubricants Exp 414,000.00 0.00 0.00 0.00 414,000.00 0.00 0.00 414,000.00
Utility Expenses 1,141,000.00 0.00 0.00 0.00 1,141,000.00 0.00 0.00 1,141,000.00
[50204010 00] - Water Expenses 114,000.00 0.00 0.00 0.00 114,000.00 0.00 0.00 114,000.00
[50204020 00] - Electricity Expenses 1,027,000.00 0.00 0.00 0.00 1,027,000.00 0.00 0.00 1,027,000.00
Communication Expenses 1,107,000.00 0.00 0.00 0.00 1,107,000.00 0.00 0.00 1,107,000.00
[50205010 00] - Postage & Courier 278,000.00 0.00 0.00 0.00 278,000.00 0.00 0.00 278,000.00
[50205020 01] - Telephone - Landline 443,000.00 0.00 0.00 0.00 443,000.00 0.00 0.00 443,000.00
[50205020 02] - Telephone - Mobile 111,000.00 0.00 0.00 0.00 111,000.00 0.00 0.00 111,000.00
[50205030 00] - Internet Expenses 275,000.00 0.00 0.00 0.00 275,000.00 0.00 0.00 275,000.00
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 164,000.00 0.00 0.00 0.00 164,000.00 0.00 0.00 164,000.00
[50299020 00] Printing & Binding Expenses 107,000.00 0.00 0.00 0.00 107,000.00 0.00 0.00 107,000.00
[50299050 00] Rent Expenses 1,743,000.00 0.00 0.00 0.00 1,743,000.00 0.00 0.00 1,743,000.00
[50299030 00] Representation Expenses 156,000.00 0.00 0.00 0.00 156,000.00 0.00 0.00 156,000.00
[50299040 00] Transportaton and Delivery 70,000.00 0.00 0.00 0.00 70,000.00 0.00 0.00 70,000.00
[50299070 00] Subscription Expenses 30,000.00 0.00 0.00 0.00 30,000.00 0.00 0.00 30,000.00
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 1,283,000.00 0.00 0.00 0.00 1,283,000.00 0.00 0.00 1,283,000.00
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50212020 00] - Janitorial Services 512,000.00 0.00 0.00 0.00 512,000.00 0.00 0.00 512,000.00
[50212030 00] - Security Services 430,000.00 0.00 0.00 0.00 430,000.00 0.00 0.00 430,000.00
[50212990 00] - Other General Services 341,000.00 0.00 0.00 0.00 341,000.00 0.00 0.00 341,000.00
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 253,000.00 0.00 0.00 0.00 253,000.00 0.00 0.00 253,000.00
[50213050 01] - RM Machinery 111,000.00 0.00 0.00 0.00 111,000.00 0.00 0.00 111,000.00
OBLIGATIONS INCURREDREMARKS
A.III.a.3 (301010003)
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JANUARY 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT JANUARY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 30,000.00 0.00 0.00 0.00 30,000.00 0.00 0.00 30,000.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 192,000.00 0.00 0.00 0.00 192,000.00 0.00 0.00 192,000.00
[50215010 01] - Taxes, Duties & Licenses 9,000.00 0.00 0.00 0.00 9,000.00 0.00 0.00 9,000.00
[50215020 00] - Fidelity Bond Premuims 69,000.00 0.00 0.00 0.00 69,000.00 0.00 0.00 69,000.00
[50215030 00] - Insurance Expenses 114,000.00 0.00 0.00 0.00 114,000.00 0.00 0.00 114,000.00
[50299990 99] - Other MOOE 0.00 0.00 0.00 0.00
TOTAL MOOE 8,627,000.00 0.00 0.00 0.00 8,627,000.00 0.00 0.00 8,627,000.00
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
OTHER PROF SERVICES (ISSP) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 8,627,000.00 0.00 0.00 0.00 8,627,000.00 0.00 0.00 8,627,000.00
GRAND TOTAL (Fund 01 & 03) 27,472,000.00 0.00 0.00 0.00 27,472,000.00 1,487,758.37 1,487,758.37 25,984,241.63
REMARKSOBLIGATIONS INCURRED
CAPITAL OUTLAY
A.III.a.3 (301010003)
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JANUARY 31, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT JANUARY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 27,642,000.00 0.00 0.00 0.00 27,642,000.00 2,293,903.37 2,293,903.37 25,348,096.63
[50102010 01] PERA 2,016,000.00 0.00 0.00 0.00 2,016,000.00 161,442.81 161,442.81 1,854,557.19
[50102020 00] RA 180,000.00 0.00 0.00 0.00 180,000.00 10,000.00 10,000.00 170,000.00
[50102030 01] TA 180,000.00 0.00 0.00 0.00 180,000.00 10,000.00 10,000.00 170,000.00
[50102040 01] Clothing Allowance 420,000.00 0.00 0.00 0.00 420,000.00 0.00 0.00 420,000.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 69,000.00 0.00 0.00 0.00 69,000.00 0.00 0.00 69,000.00
[50102150 01] Cash Gift 420,000.00 0.00 0.00 0.00 420,000.00 0.00 0.00 420,000.00
[50102140 01] Yeb 2,303,000.00 0.00 0.00 0.00 2,303,000.00 0.00 0.00 2,303,000.00
[50103020 01] Pagibig 100,000.00 0.00 0.00 0.00 100,000.00 8,200.00 8,200.00 91,800.00
[50103030 01] PHIC 296,000.00 0.00 0.00 0.00 296,000.00 23,725.00 23,725.00 272,275.00
[50103040 01] ECIP 100,000.00 0.00 0.00 0.00 100,000.00 8,200.00 8,200.00 91,800.00
[50102990 00] O.P.B (PEI) 420,000.00 0.00 0.00 0.00 420,000.00 0.00 0.00 420,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 34,146,000.00 0.00 0.00 0.00 34,146,000.00 2,515,471.18 2,515,471.18 31,630,528.82
[50103010 00] RLIP 3,317,000.00 0.00 0.00 0.00 3,317,000.00 252,530.90 252,530.90 3,064,469.10
TOTAL PS / RLIP 37,463,000.00 0.00 0.00 0.00 37,463,000.00 2,768,002.08 2,768,002.08 34,694,997.92
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PEI 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
GRAND TOTAL 37,463,000.00 0.00 0.00 0.00 37,463,000.00 2,768,002.08 2,768,002.08 34,694,997.92
A.III.b.1 (302010001)
OBLIGATIONS INCURREDREMARKS
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JANUARY 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA - 10651 ALLOTMENT JANUARY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 1,639,000.00 0.00 0.00 0.00 1,639,000.00 0.00 0.00 1,639,000.00
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 32,000.00 0.00 0.00 0.00 32,000.00 0.00 0.00 32,000.00
[50203010 00] - Office Supplies 1,580,000.00 0.00 0.00 0.00 1,580,000.00 0.00 0.00 1,580,000.00
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203090 00] - Fuel,Oil and Lubricants Exp 896,000.00 0.00 0.00 0.00 896,000.00 0.00 0.00 896,000.00
Utility Expenses 1,708,000.00 0.00 0.00 0.00 1,708,000.00 0.00 0.00 1,708,000.00
[50204010 00] - Water Expenses 173,000.00 0.00 0.00 0.00 173,000.00 0.00 0.00 173,000.00
[50204020 00] - Electricity Expenses 1,535,000.00 0.00 0.00 0.00 1,535,000.00 0.00 0.00 1,535,000.00
Communication Expenses 665,000.00 0.00 0.00 0.00 665,000.00 0.00 0.00 665,000.00
[50205010 00] - Postage & Courier 127,000.00 0.00 0.00 0.00 127,000.00 0.00 0.00 127,000.00
[50205020 01] - Telephone - Landline 205,000.00 0.00 0.00 0.00 205,000.00 0.00 0.00 205,000.00
[50205020 02] - Telephone - Mobile 200,000.00 0.00 0.00 0.00 200,000.00 0.00 0.00 200,000.00
[50205030 00] - Internet Expenses 133,000.00 0.00 0.00 0.00 133,000.00 0.00 0.00 133,000.00
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 8,000.00 0.00 0.00 0.00 8,000.00 0.00 0.00 8,000.00
[50299020 00] Printing & Binding Expenses 128,000.00 0.00 0.00 0.00 128,000.00 0.00 0.00 128,000.00
[50299050 00] Rent Expenses 2,231,000.00 0.00 0.00 0.00 2,231,000.00 0.00 0.00 2,231,000.00
[50299030 00] Representation Expenses 2,000.00 0.00 0.00 0.00 2,000.00 0.00 0.00 2,000.00
[50299040 00] Transportaton and Delivery 112,000.00 0.00 0.00 0.00 112,000.00 0.00 0.00 112,000.00
[50299070 00] Subscription Expenses 36,000.00 0.00 0.00 0.00 36,000.00 0.00 0.00 36,000.00
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 5,904,000.00 0.00 0.00 0.00 5,904,000.00 0.00 0.00 5,904,000.00
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50212020 00] - Janitorial Services 988,000.00 0.00 0.00 0.00 988,000.00 0.00 0.00 988,000.00
[50212030 00] - Security Services 891,000.00 0.00 0.00 0.00 891,000.00 0.00 0.00 891,000.00
[50212990 00] - Other General Services 4,025,000.00 0.00 0.00 0.00 4,025,000.00 0.00 0.00 4,025,000.00
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 01] - RM Machinery 111,000.00 0.00 0.00 0.00 111,000.00 0.00 0.00 111,000.00
A.III.b.1 (302010001)
OBLIGATIONS INCURREDREMARKS
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JANUARY 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT JANUARY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 1,000.00 0.00 0.00 0.00 1,000.00 0.00 0.00 1,000.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 234,000.00 0.00 0.00 0.00 234,000.00 0.00 0.00 234,000.00
[50215010 01] - Taxes, Duties & Licenses 15,000.00 0.00 0.00 0.00 15,000.00 0.00 0.00 15,000.00
[50215020 00] - Fidelity Bond Premuims 145,000.00 0.00 0.00 0.00 145,000.00 0.00 0.00 145,000.00
[50215030 00] - Insurance Expenses 74,000.00 0.00 0.00 0.00 74,000.00 0.00 0.00 74,000.00
[50299990 99] - Other MOOE 0.00 0.00 0.00 0.00
TOTAL MOOE 15,287,000.00 0.00 0.00 0.00 15,287,000.00 0.00 0.00 15,287,000.00
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
OTHER PROF SERVICES (ISSP) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 15,287,000.00 0.00 0.00 0.00 15,287,000.00 0.00 0.00 15,287,000.00
GRAND TOTAL (Fund 01 & 03) 52,750,000.00 0.00 0.00 0.00 52,750,000.00 2,768,002.08 2,768,002.08 49,981,997.92
A.III.b.1 (302010001)
CAPITAL OUTLAY
OBLIGATIONS INCURREDREMARKS
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JANUARY 31, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT JANUARY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 22,869,000.00 0.00 0.00 0.00 22,869,000.00 1,803,439.00 1,803,439.00 21,065,561.00
[50102010 01] PERA 1,680,000.00 0.00 0.00 0.00 1,680,000.00 132,000.00 132,000.00 1,548,000.00
[50102020 00] RA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102030 01] TA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102040 01] Clothing Allowance 350,000.00 0.00 0.00 0.00 350,000.00 0.00 0.00 350,000.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 57,000.00 0.00 0.00 0.00 57,000.00 0.00 0.00 57,000.00
[50102150 01] Cash Gift 350,000.00 0.00 0.00 0.00 350,000.00 0.00 0.00 350,000.00
[50102140 01] Yeb 1,906,000.00 0.00 0.00 0.00 1,906,000.00 0.00 0.00 1,906,000.00
[50103020 01] Pagibig 83,000.00 0.00 0.00 0.00 83,000.00 6,600.00 6,600.00 76,400.00
[50103030 01] PHIC 252,000.00 0.00 0.00 0.00 252,000.00 20,100.00 20,100.00 231,900.00
[50103040 01] ECIP 83,000.00 0.00 0.00 0.00 83,000.00 6,600.00 6,600.00 76,400.00
[50102990 00] O.P.B (PEI) 350,000.00 0.00 0.00 0.00 350,000.00 0.00 0.00 350,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 27,980,000.00 0.00 0.00 0.00 27,980,000.00 1,968,739.00 1,968,739.00 26,011,261.00
[50103010 00] RLIP 2,745,000.00 0.00 0.00 0.00 2,745,000.00 205,092.68 205,092.68 2,539,907.32
TOTAL PS / RLIP 30,725,000.00 0.00 0.00 0.00 30,725,000.00 2,173,831.68 2,173,831.68 28,551,168.32
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PEI 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
GRAND TOTAL 30,725,000.00 0.00 0.00 0.00 30,725,000.00 2,173,831.68 2,173,831.68 28,551,168.32
A.III.b.2 (302010002)
OBLIGATIONS INCURREDREMARKS
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JANUARY 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT JANUARY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 2,024,000.00 0.00 0.00 0.00 2,024,000.00 0.00 0.00 2,024,000.00
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 19,000.00 0.00 0.00 0.00 19,000.00 0.00 0.00 19,000.00
[50203010 00] - Office Supplies 3,796,000.00 0.00 0.00 0.00 3,796,000.00 0.00 0.00 3,796,000.00
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203090 00] - Fuel,Oil and Lubricants Exp 2,014,000.00 0.00 0.00 0.00 2,014,000.00 0.00 0.00 2,014,000.00
Utility Expenses 2,457,000.00 0.00 0.00 0.00 2,457,000.00 0.00 0.00 2,457,000.00
[50204010 00] - Water Expenses 336,000.00 0.00 0.00 0.00 336,000.00 0.00 0.00 336,000.00
[50204020 00] - Electricity Expenses 2,121,000.00 0.00 0.00 0.00 2,121,000.00 0.00 0.00 2,121,000.00
Communication Expenses 2,054,000.00 0.00 0.00 0.00 2,054,000.00 0.00 0.00 2,054,000.00
[50205010 00] - Postage & Courier 190,000.00 0.00 0.00 0.00 190,000.00 0.00 0.00 190,000.00
[50205020 01] - Telephone - Landline 298,000.00 0.00 0.00 0.00 298,000.00 0.00 0.00 298,000.00
[50205020 02] - Telephone - Mobile 1,387,000.00 0.00 0.00 0.00 1,387,000.00 0.00 0.00 1,387,000.00
[50205030 00] - Internet Expenses 179,000.00 0.00 0.00 0.00 179,000.00 0.00 0.00 179,000.00
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299020 00] Printing & Binding Expenses 194,000.00 0.00 0.00 0.00 194,000.00 0.00 0.00 194,000.00
[50299050 00] Rent Expenses 2,145,000.00 0.00 0.00 0.00 2,145,000.00 0.00 0.00 2,145,000.00
[50299030 00] Representation Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299040 00] Transportaton and Delivery 72,000.00 0.00 0.00 0.00 72,000.00 0.00 0.00 72,000.00
[50299070 00] Subscription Expenses 50,000.00 0.00 0.00 0.00 50,000.00 0.00 0.00 50,000.00
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 31,020,000.00 0.00 0.00 0.00 31,020,000.00 0.00 0.00 31,020,000.00
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50212020 00] - Janitorial Services 1,035,000.00 0.00 0.00 0.00 1,035,000.00 0.00 0.00 1,035,000.00
[50212030 00] - Security Services 853,000.00 0.00 0.00 0.00 853,000.00 0.00 0.00 853,000.00
[50212990 00] - Other General Services 29,132,000.00 0.00 0.00 0.00 29,132,000.00 0.00 0.00 29,132,000.00
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 10,000.00 0.00 0.00 0.00 10,000.00 0.00 0.00 10,000.00
[50213050 01] - RM Machinery 334,000.00 0.00 0.00 0.00 334,000.00 0.00 0.00 334,000.00
A.III.b.2 (302010002)
OBLIGATIONS INCURREDREMARKS
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JANUARY 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT JANUARY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 345,000.00 0.00 0.00 0.00 345,000.00 0.00 0.00 345,000.00
[50215010 01] - Taxes, Duties & Licenses 58,000.00 0.00 0.00 0.00 58,000.00 0.00 0.00 58,000.00
[50215020 00] - Fidelity Bond Premuims 151,000.00 0.00 0.00 0.00 151,000.00 0.00 0.00 151,000.00
[50215030 00] - Insurance Expenses 136,000.00 0.00 0.00 0.00 136,000.00 0.00 0.00 136,000.00
[50299990 99] - Other MOOE 0.00 0.00 0.00 0.00
TOTAL MOOE 46,534,000.00 0.00 0.00 0.00 46,534,000.00 0.00 0.00 46,534,000.00
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
OTHER PROF SERVICES (ISSP) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
GRAND TOTAL 101/151/LOCALLY FUNDED 30,725,000.00 0.00 0.00 0.00 30,725,000.00 2,173,831.68 2,173,831.68 28,551,168.32
TOTAL MOOE/CO/LF (FUND 03) 46,534,000.00 0.00 0.00 0.00 46,534,000.00 0.00 0.00 46,534,000.00
GRAND TOTAL (Fund 01 & 03) 77,259,000.00 0.00 0.00 0.00 77,259,000.00 2,173,831.68 2,173,831.68 75,085,168.32
A.III.b.2 (302010002)
OBLIGATIONS INCURREDREMARKS
CAPITAL OUTLAY
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JANUARY 31, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT JANUARY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 15,620,000.00 0.00 0.00 0.00 15,620,000.00 1,247,825.73 1,247,825.73 14,372,174.27
[50102010 01] PERA 792,000.00 0.00 0.00 0.00 792,000.00 59,820.09 59,820.09 732,179.91
[50102020 00] RA 420,000.00 0.00 0.00 0.00 420,000.00 38,500.00 38,500.00 381,500.00
[50102030 01] TA 420,000.00 0.00 0.00 0.00 420,000.00 38,500.00 38,500.00 381,500.00
[50102040 01] Clothing Allowance 165,000.00 0.00 0.00 0.00 165,000.00 0.00 0.00 165,000.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 38,000.00 0.00 0.00 0.00 38,000.00 0.00 0.00 38,000.00
[50102150 01] Cash Gift 165,000.00 0.00 0.00 0.00 165,000.00 0.00 0.00 165,000.00
[50102140 01] Yeb 1,302,000.00 0.00 0.00 0.00 1,302,000.00 0.00 0.00 1,302,000.00
[50103020 01] Pagibig 39,000.00 0.00 0.00 0.00 39,000.00 3,100.00 3,100.00 35,900.00
[50103030 01] PHIC 120,000.00 0.00 0.00 0.00 120,000.00 10,725.00 10,725.00 109,275.00
[50103040 01] ECIP 39,000.00 0.00 0.00 0.00 39,000.00 3,100.00 3,100.00 35,900.00
[50102990 00] O.P.B (PEI) 165,000.00 0.00 0.00 0.00 165,000.00 0.00 0.00 165,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 19,285,000.00 0.00 0.00 0.00 19,285,000.00 1,401,570.82 1,401,570.82 17,883,429.18
[50103010 00] RLIP 1,875,000.00 0.00 0.00 0.00 1,875,000.00 140,414.61 140,414.61 1,734,585.39
TOTAL PS / RLIP 21,160,000.00 0.00 0.00 0.00 21,160,000.00 1,541,985.43 1,541,985.43 19,618,014.57
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PEI 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
GRAND TOTAL 21,160,000.00 0.00 0.00 0.00 21,160,000.00 1,541,985.43 1,541,985.43 19,618,014.57
OBLIGATIONS INCURREDREMARKS
A.III.b.3 (302010003)
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JANUARY 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT JANUARY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 558,000.00 0.00 0.00 0.00 558,000.00 0.00 0.00 558,000.00
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 294,000.00 0.00 0.00 0.00 294,000.00 0.00 0.00 294,000.00
[50203010 00] - Office Supplies 329,000.00 0.00 0.00 0.00 329,000.00 0.00 0.00 329,000.00
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203090 00] - Fuel,Oil and Lubricants Exp 174,000.00 0.00 0.00 0.00 174,000.00 0.00 0.00 174,000.00
Utility Expenses 340,000.00 0.00 0.00 0.00 340,000.00 0.00 0.00 340,000.00
[50204010 00] - Water Expenses 33,000.00 0.00 0.00 0.00 33,000.00 0.00 0.00 33,000.00
[50204020 00] - Electricity Expenses 307,000.00 0.00 0.00 0.00 307,000.00 0.00 0.00 307,000.00
Communication Expenses 348,000.00 0.00 0.00 0.00 348,000.00 0.00 0.00 348,000.00
[50205010 00] - Postage & Courier 88,000.00 0.00 0.00 0.00 88,000.00 0.00 0.00 88,000.00
[50205020 01] - Telephone - Landline 140,000.00 0.00 0.00 0.00 140,000.00 0.00 0.00 140,000.00
[50205020 02] - Telephone - Mobile 34,000.00 0.00 0.00 0.00 34,000.00 0.00 0.00 34,000.00
[50205030 00] - Internet Expenses 86,000.00 0.00 0.00 0.00 86,000.00 0.00 0.00 86,000.00
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 68,000.00 0.00 0.00 0.00 68,000.00 0.00 0.00 68,000.00
[50299020 00] Printing & Binding Expenses 35,000.00 0.00 0.00 0.00 35,000.00 0.00 0.00 35,000.00
[50299050 00] Rent Expenses 858,000.00 0.00 0.00 0.00 858,000.00 0.00 0.00 858,000.00
[50299030 00] Representation Expenses 99,000.00 0.00 0.00 0.00 99,000.00 0.00 0.00 99,000.00
[50299040 00] Transportaton and Delivery 89,000.00 0.00 0.00 0.00 89,000.00 0.00 0.00 89,000.00
[50299070 00] Subscription Expenses 17,000.00 0.00 0.00 0.00 17,000.00 0.00 0.00 17,000.00
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 889,000.00 0.00 0.00 0.00 889,000.00 0.00 0.00 889,000.00
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50212020 00] - Janitorial Services 359,000.00 0.00 0.00 0.00 359,000.00 0.00 0.00 359,000.00
[50212030 00] - Security Services 314,000.00 0.00 0.00 0.00 314,000.00 0.00 0.00 314,000.00
[50212990 00] - Other General Services 216,000.00 0.00 0.00 0.00 216,000.00 0.00 0.00 216,000.00
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 395,000.00 0.00 0.00 0.00 395,000.00 0.00 0.00 395,000.00
[50213050 01] - RM Machinery 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A.III.b.3 (302010003)
OBLIGATIONS INCURREDREMARKS
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JANUARY 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT JANUARY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 14,000.00 0.00 0.00 0.00 14,000.00 0.00 0.00 14,000.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 231,000.00 0.00 0.00 0.00 231,000.00 0.00 0.00 231,000.00
[50215010 01] - Taxes, Duties & Licenses 6,000.00 0.00 0.00 0.00 6,000.00 0.00 0.00 6,000.00
[50215020 00] - Fidelity Bond Premuims 73,000.00 0.00 0.00 0.00 73,000.00 0.00 0.00 73,000.00
[50215030 00] - Insurance Expenses 152,000.00 0.00 0.00 0.00 152,000.00 0.00 0.00 152,000.00
[50299990 99] - Other MOOE 0.00 0.00 0.00 0.00
TOTAL MOOE 4,738,000.00 0.00 0.00 0.00 4,738,000.00 0.00 0.00 4,738,000.00
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
OTHER PROF SERVICES (ISSP) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
GRAND TOTAL 101/151/LOCALLY FUNDED 21,160,000.00 0.00 0.00 0.00 21,160,000.00 1,541,985.43 1,541,985.43 19,618,014.57
TOTAL MOOE/CO/LF (FUND 03) 4,738,000.00 0.00 0.00 0.00 4,738,000.00 0.00 0.00 4,738,000.00
GRAND TOTAL (Fund 01 & 03) 25,898,000.00 0.00 0.00 0.00 25,898,000.00 1,541,985.43 1,541,985.43 24,356,014.57
OBLIGATIONS INCURREDREMARKS
CAPITAL OUTLAY
A.III.b.3 (302010003)
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF FEBRUARY 29, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL
OF EXPENDITURE ALLOTMENT JANUARY FEBRUARY MARCH TO DATE
THIS REPORT THIS REPORT THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [7] [7] [7]
CURRENT YEAR BUDGET
[50101010 01] Salaries 145,106,000.00 0.00 0.00 0.00 145,106,000.00 11,900,403.28 11,939,969.94 0.00 23,840,373.22
[50102010 01] PERA 9,792,000.00 0.00 0.00 0.00 9,792,000.00 797,215.28 804,449.47 0.00 1,601,664.75
[50102020 00] RA 3,732,000.00 0.00 0.00 0.00 3,732,000.00 273,000.00 294,750.00 0.00 567,750.00
[50102030 01] TA 3,732,000.00 0.00 0.00 0.00 3,732,000.00 220,000.00 237,088.70 0.00 457,088.70
[50102040 01] Clothing Allowance 2,040,000.00 0.00 0.00 0.00 2,040,000.00 0.00 0.00 0.00 0.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 399,000.00 0.00 0.00 0.00 399,000.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 658,000.00 0.00 0.00 0.00 658,000.00 296.00 5,202.39 0.00 5,498.39
[50102150 01] Cash Gift 2,040,000.00 0.00 0.00 0.00 2,040,000.00 0.00 0.00 0.00 0.00
[50102140 01] Yeb 12,093,000.00 0.00 0.00 0.00 12,093,000.00 0.00 0.00 0.00 0.00
[50103020 01] Pagibig 486,000.00 0.00 0.00 0.00 486,000.00 39,800.00 40,700.00 0.00 80,500.00
[50103030 01] PHIC 1,363,000.00 0.00 0.00 0.00 1,363,000.00 113,025.00 106,475.00 0.00 219,500.00
[50103040 01] ECIP 486,000.00 0.00 0.00 0.00 486,000.00 39,697.40 40,197.40 0.00 79,894.80
[50102990 00] O.P.B (PEI) 2,040,000.00 0.00 0.00 0.00 2,040,000.00 0.00 0.00 0.00 0.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 183,967,000.00 0.00 0.00 0.00 183,967,000.00 13,383,436.96 13,468,832.90 0.00 26,852,269.86
[50103010 00] RLIP 17,413,000.00 0.00 0.00 0.00 17,413,000.00 1,416,094.86 1,271,636.37 0.00 2,687,731.23
TOTAL PS / RLIP 201,380,000.00 0.00 0.00 0.00 201,380,000.00 14,799,531.82 14,740,469.27 0.00 29,540,001.09
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PEI 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
GRAND TOTAL 201,380,000.00 0.00 0.00 0.00 201,380,000.00 14,799,531.82 14,740,469.27 0.00 29,540,001.09
OBLIGATIONS INCURRED
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF FEBRUARY 29, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL
OF EXPENDITURE ALLOTMENT JANUARY FEBRUARY MARCH TO DATE
THIS REPORT THIS REPORT THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 9,532,000.00 0.00 0.00 0.00 9,532,000.00 0.00 790,718.90 0.00 790,718.90
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 1,370,000.00 0.00 0.00 0.00 1,370,000.00 0.00 341,888.34 0.00 341,888.34
[50203010 00] - Office Supplies 9,023,000.00 0.00 0.00 0.00 9,023,000.00 0.00 467,707.16 0.00 467,707.16
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 185,000.00 0.00 185,000.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 0.00 57,876.04 0.00 57,876.04
[50203090 00] - Fuel,Oil and Lubricants Exp 4,891,000.00 0.00 0.00 0.00 4,891,000.00 0.00 132,799.36 0.00 132,799.36
Utility Expenses 9,163,000.00 0.00 0.00 0.00 9,163,000.00 0.00 605,729.52 0.00 605,729.52
[50204010 00] - Water Expenses 1,036,000.00 0.00 0.00 0.00 1,036,000.00 0.00 132,452.55 0.00 132,452.55
[50204020 00] - Electricity Expenses 8,127,000.00 0.00 0.00 0.00 8,127,000.00 0.00 473,276.97 0.00 473,276.97
Communication Expenses 6,635,000.00 0.00 0.00 0.00 6,635,000.00 0.00 675,233.74 0.00 675,233.74
[50205010 00] - Postage & Courier 1,296,000.00 0.00 0.00 0.00 1,296,000.00 0.00 181,587.40 0.00 181,587.40
[50205020 01] - Telephone - Landline 1,710,000.00 0.00 0.00 0.00 1,710,000.00 0.00 82,683.87 0.00 82,683.87
[50205020 02] - Telephone - Mobile 2,337,000.00 0.00 0.00 0.00 2,337,000.00 0.00 170,523.72 0.00 170,523.72
[50205030 00] - Internet Expenses 1,292,000.00 0.00 0.00 0.00 1,292,000.00 0.00 240,438.75 0.00 240,438.75
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 556,000.00 0.00 0.00 0.00 556,000.00 0.00 121,309.60 0.00 121,309.60
[50299020 00] Printing & Binding Expenses 1,024,000.00 0.00 0.00 0.00 1,024,000.00 0.00 28,414.10 0.00 28,414.10
[50299050 00] Rent Expenses 11,878,000.00 0.00 0.00 0.00 11,878,000.00 0.00 3,680,643.56 0.00 3,680,643.56
[50299030 00] Representation Expenses 1,128,000.00 0.00 0.00 0.00 1,128,000.00 0.00 92,023.29 0.00 92,023.29
[50299040 00] Transportaton and Delivery 652,000.00 0.00 0.00 0.00 652,000.00 0.00 2,925.00 0.00 2,925.00
[50299070 00] Subscription Expenses 282,000.00 0.00 0.00 0.00 282,000.00 0.00 17,218.50 0.00 17,218.50
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 46,043,000.00 0.00 0.00 0.00 46,043,000.00 0.00 8,183,945.26 0.00 8,183,945.26
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50212020 00] - Janitorial Services 4,915,000.00 0.00 0.00 0.00 4,915,000.00 0.00 347,578.18 0.00 347,578.18
[50212030 00] - Security Services 4,301,000.00 0.00 0.00 0.00 4,301,000.00 0.00 461,531.94 0.00 461,531.94
[50212990 00] - Other General Services 36,827,000.00 0.00 0.00 0.00 36,827,000.00 0.00 7,374,835.14 0.00 7,374,835.14
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 8,300.00 0.00 8,300.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 16,470.00 0.00 16,470.00
[50213060 01] - RM-Gov't. Vehicle 2,799,000.00 0.00 0.00 0.00 2,799,000.00 0.00 113,330.65 0.00 113,330.65
[50213050 01] - RM Machinery 566,000.00 0.00 0.00 0.00 566,000.00 0.00 42,388.00 0.00 42,388.00
OBLIGATIONS INCURRED
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF FEBRUARY 29, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT ABM/ALLOTMENT ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL
OF EXPENDITURE ALLOTMENT JANUARY FEBRUARY MARCH TO DATE
THIS REPORT THIS REPORT THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8]
MOOE
[50299080 00] Donations 102,000.00 0.00 0.00 0.00 102,000.00 0.00 0.00 0.00 0.00
[50210030 00] Extraodinary/Misc. Expenses 392,000.00 0.00 0.00 0.00 392,000.00 0.00 41,400.00 0.00 41,400.00
Taxes, Insurance Other Fees 1,759,000.00 0.00 0.00 0.00 1,759,000.00 0.00 126,505.09 0.00 126,505.09
[50215010 01] - Taxes, Duties & Licenses 103,000.00 0.00 0.00 0.00 103,000.00 0.00 35,486.06 0.00 35,486.06
[50215020 00] - Fidelity Bond Premuims 874,000.00 0.00 0.00 0.00 874,000.00 0.00 15,000.00 0.00 15,000.00
[50215030 00] - Insurance Expenses 782,000.00 0.00 0.00 0.00 782,000.00 0.00 76,019.03 0.00 76,019.03
[50299990 99] - Other MOOE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE 107,795,000.00 0.00 0.00 0.00 107,795,000.00 0.00 15,731,826.11 0.00 15,731,826.11
[10604010] BUILDING and STRUCTURE 552,004,000.00 0.00 0.00 0.00 552,004,000.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 6,299,000.00 0.00 0.00 0.00 6,299,000.00 0.00 0.00 0.00 0.00
SUB - TOTAL 558,303,000.00 0.00 0.00 0.00 558,303,000.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00
TRAINING 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
ICT SUBSCRIPTION 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
OTHER PROF (ISSP) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
ICT CONSULTANCY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes (Transfer of Title) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00
ICTE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TRANSPORTATION EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 666,098,000.00 0.00 0.00 0.00 666,098,000.00 0.00 15,731,826.11 0.00 15,731,826.11
GRAND TOTAL (Fund 01 & 03) 867,478,000.00 0.00 0.00 0.00 867,478,000.00 14,799,531.82 30,472,295.38 0.00 45,271,827.20
Prepared by:
CAPITAL OUTLAY
OBLIGATIONS INCURRED
Certified Correct by :
JOREM V. TORRE
HHRO V
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF FEBRUARY 29, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL
OF EXPENDITURE ALLOTMENT JANUARY FEBRUARY MARCH TO DATE
THIS REPORT THIS REPORT THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [7] [7] [8]
CURRENT YEAR BUDGET
[50101010 01] Salaries 22,845,000.00 0.00 0.00 0.00 22,845,000.00 1,934,449.28 1,969,779.62 0.00 3,904,228.90
[50102010 01] PERA 1,824,000.00 0.00 0.00 0.00 1,824,000.00 154,952.38 158,476.19 0.00 313,428.57
[50102020 00] RA 624,000.00 0.00 0.00 0.00 624,000.00 42,500.00 47,000.00 0.00 89,500.00
[50102030 01] TA 624,000.00 0.00 0.00 0.00 624,000.00 10,000.00 10,000.00 0.00 20,000.00
[50102040 01] Clothing Allowance 380,000.00 0.00 0.00 0.00 380,000.00 0.00 0.00 0.00 0.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 399,000.00 0.00 0.00 0.00 399,000.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 353,000.00 0.00 0.00 0.00 353,000.00 0.00 0.00 0.00 0.00
[50102150 01] Cash Gift 380,000.00 0.00 0.00 0.00 380,000.00 0.00 0.00 0.00 0.00
[50102140 01] Yeb 1,904,000.00 0.00 0.00 0.00 1,904,000.00 0.00 0.00 0.00 0.00
[50103020 01] Pagibig 90,000.00 0.00 0.00 0.00 90,000.00 7,600.00 7,800.00 0.00 15,400.00
[50103030 01] PHIC 216,000.00 0.00 0.00 0.00 216,000.00 18,375.00 19,212.50 0.00 37,587.50
[50103040 01] ECIP 90,000.00 0.00 0.00 0.00 90,000.00 7,497.72 7,697.72 0.00 15,195.44
[50102990 00] O.P.B (PEI) 380,000.00 0.00 0.00 0.00 380,000.00 0.00 0.00 0.00 0.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 30,109,000.00 0.00 0.00 0.00 30,109,000.00 2,175,374.38 2,219,966.03 0.00 4,395,340.41
[50103010 00] RLIP 2,741,000.00 0.00 0.00 0.00 2,741,000.00 223,243.64 220,922.78 0.00 444,166.42
TOTAL PS / RLIP 32,850,000.00 0.00 0.00 0.00 32,850,000.00 2,398,618.02 2,440,888.81 0.00 4,839,506.83
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PEI 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
GRAND TOTAL 32,850,000.00 0.00 0.00 0.00 32,850,000.00 2,398,618.02 2,440,888.81 0.00 4,839,506.83
OBLIGATIONS INCURRED
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF FEBRUARY 29, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL
OF EXPENDITURE GAA -10717 ALLOTMENT JANUARY FEBRUARY MARCH TO DATE
THIS REPORT THIS REPORT THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 1,389,000.00 0.00 0.00 0.00 1,389,000.00 0.00 320,427.00 0.00 320,427.00
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 336,000.00 0.00 0.00 0.00 336,000.00 0.00 38,787.55 0.00 38,787.55
[50203010 00] - Office Supplies 1,313,000.00 0.00 0.00 0.00 1,313,000.00 0.00 20,593.75 0.00 20,593.75
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 0.00 20,715.00 0.00 20,715.00
[50203090 00] - Fuel,Oil and Lubricants Exp 707,000.00 0.00 0.00 0.00 707,000.00 0.00 38,849.41 0.00 38,849.41
Utility Expenses 1,747,000.00 0.00 0.00 0.00 1,747,000.00 0.00 48,670.93 0.00 48,670.93
[50204010 00] - Water Expenses 175,000.00 0.00 0.00 0.00 175,000.00 0.00 0.00 0.00 0.00
[50204020 00] - Electricity Expenses 1,572,000.00 0.00 0.00 0.00 1,572,000.00 0.00 48,670.93 0.00 48,670.93
Communication Expenses 1,307,000.00 0.00 0.00 0.00 1,307,000.00 0.00 163,292.64 0.00 163,292.64
[50205010 00] - Postage & Courier 327,000.00 0.00 0.00 0.00 327,000.00 0.00 18,217.24 0.00 18,217.24
[50205020 01] - Telephone - Landline 163,000.00 0.00 0.00 0.00 163,000.00 0.00 15,374.70 0.00 15,374.70
[50205020 02] - Telephone - Mobile 490,000.00 0.00 0.00 0.00 490,000.00 0.00 90,047.67 0.00 90,047.67
[50205030 00] - Internet Expenses 327,000.00 0.00 0.00 0.00 327,000.00 0.00 39,653.03 0.00 39,653.03
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 139,000.00 0.00 0.00 0.00 139,000.00 0.00 59,404.80 0.00 59,404.80
[50299020 00] Printing & Binding Expenses 340,000.00 0.00 0.00 0.00 340,000.00 0.00 0.00 0.00 0.00
[50299050 00] Rent Expenses 3,291,000.00 0.00 0.00 0.00 3,291,000.00 0.00 829,812.78 0.00 829,812.78
[50299030 00] Representation Expenses 273,000.00 0.00 0.00 0.00 273,000.00 0.00 22,310.00 0.00 22,310.00
[50299040 00] Transportaton and Delivery 190,000.00 0.00 0.00 0.00 190,000.00 0.00 0.00 0.00 0.00
[50299070 00] Subscription Expenses 90,000.00 0.00 0.00 0.00 90,000.00 0.00 0.00 0.00 0.00
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 4,897,000.00 0.00 0.00 0.00 4,897,000.00 0.00 1,103,717.76 0.00 1,103,717.76
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50212020 00] - Janitorial Services 1,204,000.00 0.00 0.00 0.00 1,204,000.00 0.00 0.00 0.00 0.00
[50212030 00] - Security Services 1,054,000.00 0.00 0.00 0.00 1,054,000.00 0.00 110,396.13 0.00 110,396.13
[50212990 00] - Other General Services 2,639,000.00 0.00 0.00 0.00 2,639,000.00 0.00 993,321.63 0.00 993,321.63
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 911,000.00 0.00 0.00 0.00 911,000.00 0.00 42,793.84 0.00 42,793.84
[50213050 01] - RM Machinery 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
OBLIGATIONS INCURRED
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF FEBRUARY 29, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL
OF EXPENDITURE GAA - 10651 ALLOTMENT JANUARY FEBRUARY MARCH TO DATE
THIS REPORT THIS REPORT THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8]
MOOE
[50299080 00] Donations 24,000.00 0.00 0.00 0.00 24,000.00 0.00 0.00 0.00 0.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 402,000.00 0.00 0.00 0.00 402,000.00 0.00 8,134.35 0.00 8,134.35
[50215010 01] - Taxes, Duties & Licenses 0.00 0.00 0.00 0.00 0.00 0.00 2,329.06 0.00 2,329.06
[50215020 00] - Fidelity Bond Premuims 229,000.00 0.00 0.00 0.00 229,000.00 0.00 0.00 0.00 0.00
[50215030 00] - Insurance Expenses 173,000.00 0.00 0.00 0.00 173,000.00 0.00 5,805.29 0.00 5,805.29
[50299990 99] - Other MOOE 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE 17,356,000.00 0.00 0.00 0.00 17,356,000.00 0.00 2,717,509.81 0.00 2,717,509.81
[10604010] BUILDING and STRUCTURE 552,004,000.00 0.00 0.00 0.00 552,004,000.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 6,299,000.00 0.00 0.00 0.00 6,299,000.00 0.00 0.00 0.00 0.00
SUB - TOTAL 558,303,000.00 0.00 0.00 0.00 558,303,000.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00
TRAINING 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
ICT SUBSCRIPTION 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
OTHER PROF (ISSP) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
ICT CONSULTANCY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes (Transfer of Title) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00
ICTE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TRANSPORTATION EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 575,659,000.00 0.00 0.00 0.00 575,659,000.00 0.00 2,717,509.81 0.00 2,717,509.81
GRAND TOTAL (Fund 01 & 03) 608,509,000.00 0.00 0.00 0.00 608,509,000.00 2,398,618.02 5,158,398.62 0.00 7,557,016.64
OBLIGATIONS INCURRED
CAPITAL OUTLAY
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF FEBRUARY 29, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL
OF EXPENDITURE ALLOTMENT JANUARY FEBRUARY MARCH TO DATE
THIS REPORT THIS REPORT THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [7] [7] [8]
CURRENT YEAR BUDGET
[50101010 01] Salaries 9,650,000.00 0.00 0.00 0.00 9,650,000.00 839,578.00 858,182.48 0.00 1,697,760.48
[50102010 01] PERA 528,000.00 0.00 0.00 0.00 528,000.00 44,000.00 45,619.05 0.00 89,619.05
[50102020 00] RA 324,000.00 0.00 0.00 0.00 324,000.00 17,000.00 14,875.00 0.00 31,875.00
[50102030 01] TA 324,000.00 0.00 0.00 0.00 324,000.00 17,000.00 14,875.00 0.00 31,875.00
[50102040 01] Clothing Allowance 110,000.00 0.00 0.00 0.00 110,000.00 0.00 0.00 0.00 0.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 24,000.00 0.00 0.00 0.00 24,000.00 0.00 0.00 0.00 0.00
[50102150 01] Cash Gift 110,000.00 0.00 0.00 0.00 110,000.00 0.00 0.00 0.00 0.00
[50102140 01] Yeb 804,000.00 0.00 0.00 0.00 804,000.00 0.00 0.00 0.00 0.00
[50103020 01] Pagibig 26,000.00 0.00 0.00 0.00 26,000.00 2,200.00 2,300.00 0.00 4,500.00
[50103030 01] PHIC 79,000.00 0.00 0.00 0.00 79,000.00 6,637.50 6,912.50 0.00 13,550.00
[50103040 01] ECIP 26,000.00 0.00 0.00 0.00 26,000.00 2,200.00 2,300.00 0.00 4,500.00
[50102990 00] O.P.B (PEI) 110,000.00 0.00 0.00 0.00 110,000.00 0.00 0.00 0.00 0.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 12,115,000.00 0.00 0.00 0.00 12,115,000.00 928,615.50 945,064.03 0.00 1,873,679.53
[50103010 00] RLIP 1,158,000.00 0.00 0.00 0.00 1,158,000.00 100,749.36 102,981.90 0.00 203,731.26
TOTAL PS / RLIP 13,273,000.00 0.00 0.00 0.00 13,273,000.00 1,029,364.86 1,048,045.93 0.00 2,077,410.79
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PEI 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
GRAND TOTAL 13,273,000.00 0.00 0.00 0.00 13,273,000.00 1,029,364.86 1,048,045.93 0.00 2,077,410.79
OBLIGATIONS INCURRED
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF FEBRUARY 29, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL
OF EXPENDITURE GAA -10717 ALLOTMENT JANUARY FEBRUARY MARCH TO DATE
THIS REPORT THIS REPORT THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 853,000.00 0.00 0.00 0.00 853,000.00 0.00 0.00 0.00 0.00
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 10,000.00 0.00 0.00 0.00 10,000.00 0.00 0.00 0.00 0.00
[50203010 00] - Office Supplies 180,000.00 0.00 0.00 0.00 180,000.00 0.00 0.00 0.00 0.00
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203090 00] - Fuel,Oil and Lubricants Exp 98,000.00 0.00 0.00 0.00 98,000.00 0.00 0.00 0.00 0.00
Utility Expenses 311,000.00 0.00 0.00 0.00 311,000.00 0.00 0.00 0.00 0.00
[50204010 00] - Water Expenses 31,000.00 0.00 0.00 0.00 31,000.00 0.00 0.00 0.00 0.00
[50204020 00] - Electricity Expenses 280,000.00 0.00 0.00 0.00 280,000.00 0.00 0.00 0.00 0.00
Communication Expenses 191,000.00 0.00 0.00 0.00 191,000.00 0.00 18,998.00 0.00 18,998.00
[50205010 00] - Postage & Courier 48,000.00 0.00 0.00 0.00 48,000.00 0.00 10,000.00 0.00 10,000.00
[50205020 01] - Telephone - Landline 76,000.00 0.00 0.00 0.00 76,000.00 0.00 0.00 0.00 0.00
[50205020 02] - Telephone - Mobile 19,000.00 0.00 0.00 0.00 19,000.00 0.00 8,998.00 0.00 8,998.00
[50205030 00] - Internet Expenses 48,000.00 0.00 0.00 0.00 48,000.00 0.00 0.00 0.00 0.00
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 34,000.00 0.00 0.00 0.00 34,000.00 0.00 0.00 0.00 0.00
[50299020 00] Printing & Binding Expenses 46,000.00 0.00 0.00 0.00 46,000.00 0.00 0.00 0.00 0.00
[50299050 00] Rent Expenses 265,000.00 0.00 0.00 0.00 265,000.00 0.00 265,000.00 0.00 265,000.00
[50299030 00] Representation Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299040 00] Transportaton and Delivery 23,000.00 0.00 0.00 0.00 23,000.00 0.00 0.00 0.00 0.00
[50299070 00] Subscription Expenses 12,000.00 0.00 0.00 0.00 12,000.00 0.00 0.00 0.00 0.00
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 308,000.00 0.00 0.00 0.00 308,000.00 0.00 62,500.00 0.00 62,500.00
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50212020 00] - Janitorial Services 123,000.00 0.00 0.00 0.00 123,000.00 0.00 0.00 0.00 0.00
[50212030 00] - Security Services 108,000.00 0.00 0.00 0.00 108,000.00 0.00 0.00 0.00 0.00
[50212990 00] - Other General Services 77,000.00 0.00 0.00 0.00 77,000.00 0.00 62,500.00 0.00 62,500.00
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 418,000.00 0.00 0.00 0.00 418,000.00 0.00 22,569.50 0.00 22,569.50
[50213050 01] - RM Machinery 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
OBLIGATIONS INCURRED
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF FEBRUARY 29, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL
OF EXPENDITURE GAA -10717 ALLOTMENT JANUARY FEBRUARY MARCH TO DATE
THIS REPORT THIS REPORT THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8]
MOOE
[50299080 00] Donations 6,000.00 0.00 0.00 0.00 6,000.00 0.00 0.00 0.00 0.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 81,000.00 0.00 0.00 0.00 81,000.00 0.00 0.00 0.00 0.00
[50215010 01] - Taxes, Duties & Licenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50215020 00] - Fidelity Bond Premuims 43,000.00 0.00 0.00 0.00 43,000.00 0.00 0.00 0.00 0.00
[50215030 00] - Insurance Expenses 38,000.00 0.00 0.00 0.00 38,000.00 0.00 0.00 0.00 0.00
[50299990 99] - Other MOOE 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE 2,836,000.00 0.00 0.00 0.00 2,836,000.00 0.00 369,067.50 0.00 369,067.50
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00
OTHER PROF SERVICES (ISSP) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 2,836,000.00 0.00 0.00 0.00 2,836,000.00 0.00 369,067.50 0.00 369,067.50
GRAND TOTAL (Fund 01 & 03) 16,109,000.00 0.00 0.00 0.00 16,109,000.00 1,029,364.86 1,417,113.43 0.00 2,446,478.29
OBLIGATIONS INCURRED
CAPITAL OUTLAY
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF FEBRUARY 29, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL
OF EXPENDITURE ALLOTMENT JANUARY FEBRUARY MARCH TO DATE
THIS REPORT THIS REPORT THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [7] [7] [8]
CURRENT YEAR BUDGET
[50101010 01] Salaries 12,707,000.00 0.00 0.00 0.00 12,707,000.00 1,031,999.00 1,052,797.47 0.00 2,084,796.47
[50102010 01] PERA 744,000.00 0.00 0.00 0.00 744,000.00 60,000.00 60,000.00 0.00 120,000.00
[50102020 00] RA 426,000.00 0.00 0.00 0.00 426,000.00 30,500.00 30,500.00 0.00 61,000.00
[50102030 01] TA 426,000.00 0.00 0.00 0.00 426,000.00 30,500.00 30,500.00 0.00 61,000.00
[50102040 01] Clothing Allowance 155,000.00 0.00 0.00 0.00 155,000.00 0.00 0.00 0.00 0.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 32,000.00 0.00 0.00 0.00 32,000.00 0.00 0.00 0.00 0.00
[50102150 01] Cash Gift 155,000.00 0.00 0.00 0.00 155,000.00 0.00 0.00 0.00 0.00
[50102140 01] Yeb 1,059,000.00 0.00 0.00 0.00 1,059,000.00 0.00 0.00 0.00 0.00
[50103020 01] Pagibig 37,000.00 0.00 0.00 0.00 37,000.00 3,000.00 3,000.00 0.00 6,000.00
[50103030 01] PHIC 111,000.00 0.00 0.00 0.00 111,000.00 8,950.00 8,950.00 0.00 17,900.00
[50103040 01] ECIP 37,000.00 0.00 0.00 0.00 37,000.00 3,000.00 3,000.00 0.00 6,000.00
[50102990 00] O.P.B (PEI) 155,000.00 0.00 0.00 0.00 155,000.00 0.00 0.00 0.00 0.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 16,044,000.00 0.00 0.00 0.00 16,044,000.00 1,167,949.00 1,188,747.47 0.00 2,356,696.47
[50103010 00] RLIP 1,525,000.00 0.00 0.00 0.00 1,525,000.00 123,839.88 123,839.88 0.00 247,679.76
TOTAL PS / RLIP 17,569,000.00 0.00 0.00 0.00 17,569,000.00 1,291,788.88 1,312,587.35 0.00 2,604,376.23
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PEI 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
GRAND TOTAL 17,569,000.00 0.00 0.00 0.00 17,569,000.00 1,291,788.88 1,312,587.35 0.00 2,604,376.23
OBLIGATIONS INCURRED
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF FEBRUARY 29, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL
OF EXPENDITURE GAA -10717 ALLOTMENT JANUARY FEBRUARY MARCH TO DATE
THIS REPORT THIS REPORT THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 1,464,000.00 0.00 0.00 0.00 1,464,000.00 0.00 159,995.76 0.00 159,995.76
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 329,000.00 0.00 0.00 0.00 329,000.00 0.00 3,290.32 0.00 3,290.32
[50203010 00] - Office Supplies 888,000.00 0.00 0.00 0.00 888,000.00 0.00 124,590.20 0.00 124,590.20
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203090 00] - Fuel,Oil and Lubricants Exp 478,000.00 0.00 0.00 0.00 478,000.00 0.00 4,804.63 0.00 4,804.63
Utility Expenses 1,139,000.00 0.00 0.00 0.00 1,139,000.00 0.00 188,292.56 0.00 188,292.56
[50204010 00] - Water Expenses 114,000.00 0.00 0.00 0.00 114,000.00 0.00 47,655.95 0.00 47,655.95
[50204020 00] - Electricity Expenses 1,025,000.00 0.00 0.00 0.00 1,025,000.00 0.00 140,636.61 0.00 140,636.61
Communication Expenses 769,000.00 0.00 0.00 0.00 769,000.00 0.00 127,643.50 0.00 127,643.50
[50205010 00] - Postage & Courier 192,000.00 0.00 0.00 0.00 192,000.00 0.00 8,281.16 0.00 8,281.16
[50205020 01] - Telephone - Landline 308,000.00 0.00 0.00 0.00 308,000.00 0.00 30,533.85 0.00 30,533.85
[50205020 02] - Telephone - Mobile 77,000.00 0.00 0.00 0.00 77,000.00 0.00 11,756.03 0.00 11,756.03
[50205030 00] - Internet Expenses 192,000.00 0.00 0.00 0.00 192,000.00 0.00 77,072.46 0.00 77,072.46
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 117,000.00 0.00 0.00 0.00 117,000.00 0.00 59,404.80 0.00 59,404.80
[50299020 00] Printing & Binding Expenses 116,000.00 0.00 0.00 0.00 116,000.00 0.00 2,000.00 0.00 2,000.00
[50299050 00] Rent Expenses 1,006,000.00 0.00 0.00 0.00 1,006,000.00 0.00 677,710.12 0.00 677,710.12
[50299030 00] Representation Expenses 340,000.00 0.00 0.00 0.00 340,000.00 0.00 36,050.89 0.00 36,050.89
[50299040 00] Transportaton and Delivery 66,000.00 0.00 0.00 0.00 66,000.00 0.00 0.00 0.00 0.00
[50299070 00] Subscription Expenses 30,000.00 0.00 0.00 0.00 30,000.00 0.00 10,645.70 0.00 10,645.70
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 1,429,000.00 0.00 0.00 0.00 1,429,000.00 0.00 96,535.33 0.00 96,535.33
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50212020 00] - Janitorial Services 572,000.00 0.00 0.00 0.00 572,000.00 0.00 23,376.00 0.00 23,376.00
[50212030 00] - Security Services 500,000.00 0.00 0.00 0.00 500,000.00 0.00 28,537.84 0.00 28,537.84
[50212990 00] - Other General Services 357,000.00 0.00 0.00 0.00 357,000.00 0.00 44,621.49 0.00 44,621.49
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 462,000.00 0.00 0.00 0.00 462,000.00 0.00 14,581.00 0.00 14,581.00
[50213050 01] - RM Machinery 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
OBLIGATIONS INCURRED
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF FEBRUARY 29, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL
OF EXPENDITURE GAA -10717 ALLOTMENT JANUARY FEBRUARY MARCH TO DATE
THIS REPORT THIS REPORT THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8]
MOOE
[50299080 00] Donations 22,000.00 0.00 0.00 0.00 22,000.00 0.00 0.00 0.00 0.00
[50210030 00] Extraodinary/Misc. Expenses 392,000.00 0.00 0.00 0.00 392,000.00 0.00 41,400.00 0.00 41,400.00
Taxes, Insurance Other Fees 183,000.00 0.00 0.00 0.00 183,000.00 0.00 7,609.79 0.00 7,609.79
[50215010 01] - Taxes, Duties & Licenses 6,000.00 0.00 0.00 0.00 6,000.00 0.00 5,610.00 0.00 5,610.00
[50215020 00] - Fidelity Bond Premuims 107,000.00 0.00 0.00 0.00 107,000.00 0.00 0.00 0.00 0.00
[50215030 00] - Insurance Expenses 70,000.00 0.00 0.00 0.00 70,000.00 0.00 1,999.79 0.00 1,999.79
[50299990 99] - Other MOOE 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE 9,230,000.00 0.00 0.00 0.00 9,230,000.00 0.00 1,554,554.60 0.00 1,554,554.60
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00
OTHER PROF SERVICES (ISSP) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 9,230,000.00 0.00 0.00 0.00 9,230,000.00 0.00 1,554,554.60 0.00 1,554,554.60
GRAND TOTAL (Fund 01 & 03) 26,799,000.00 0.00 0.00 0.00 26,799,000.00 1,291,788.88 2,867,141.95 0.00 4,158,930.83
OBLIGATIONS INCURRED
CAPITAL OUTLAY
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF FEBRUARY 29, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL
OF EXPENDITURE ALLOTMENT JANUARY FEBRUARY MARCH TO DATE
THIS REPORT THIS REPORT THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [7] [7] [8]
CURRENT YEAR BUDGET
[50101010 01] Salaries 17,628,000.00 0.00 0.00 0.00 17,628,000.00 1,378,748.00 1,354,748.27 0.00 2,733,496.27
[50102010 01] PERA 1,176,000.00 0.00 0.00 0.00 1,176,000.00 98,000.00 97,090.92 0.00 195,090.92
[50102020 00] RA 1,458,000.00 0.00 0.00 0.00 1,458,000.00 114,500.00 115,375.00 0.00 229,875.00
[50102030 01] TA 1,458,000.00 0.00 0.00 0.00 1,458,000.00 94,000.00 103,213.70 0.00 197,213.70
[50102040 01] Clothing Allowance 245,000.00 0.00 0.00 0.00 245,000.00 0.00 0.00 0.00 0.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 43,000.00 0.00 0.00 0.00 43,000.00 0.00 0.00 0.00 0.00
[50102150 01] Cash Gift 245,000.00 0.00 0.00 0.00 245,000.00 0.00 0.00 0.00 0.00
[50102140 01] Yeb 1,470,000.00 0.00 0.00 0.00 1,470,000.00 0.00 0.00 0.00 0.00
[50103020 01] Pagibig 59,000.00 0.00 0.00 0.00 59,000.00 4,800.00 5,000.00 0.00 9,800.00
[50103030 01] PHIC 133,000.00 0.00 0.00 0.00 133,000.00 11,200.00 10,000.00 0.00 21,200.00
[50103040 01] ECIP 59,000.00 0.00 0.00 0.00 59,000.00 4,799.68 4,899.68 0.00 9,699.36
[50102990 00] O.P.B (PEI) 245,000.00 0.00 0.00 0.00 245,000.00 0.00 0.00 0.00 0.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 24,219,000.00 0.00 0.00 0.00 24,219,000.00 1,706,047.68 1,690,327.57 0.00 3,396,375.25
[50103010 00] RLIP 2,115,000.00 0.00 0.00 0.00 2,115,000.00 162,627.40 142,058.71 0.00 304,686.11
TOTAL PS / RLIP 26,334,000.00 0.00 0.00 0.00 26,334,000.00 1,868,675.08 1,832,386.28 0.00 3,701,061.36
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PEI 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
GRAND TOTAL 26,334,000.00 0.00 0.00 0.00 26,334,000.00 1,868,675.08 1,832,386.28 0.00 3,701,061.36
OBLIGATIONS INCURRED
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF FEBRUARY 29, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL
OF EXPENDITURE GAA -10717 ALLOTMENT JANUARY FEBRUARY MARCH TO DATE
THIS REPORT THIS REPORT THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 604,000.00 0.00 0.00 0.00 604,000.00 0.00 23,847.12 0.00 23,847.12
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 70,000.00 0.00 0.00 0.00 70,000.00 0.00 0.00 0.00 0.00
[50203010 00] - Office Supplies 120,000.00 0.00 0.00 0.00 120,000.00 0.00 0.00 0.00 0.00
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203090 00] - Fuel,Oil and Lubricants Exp 65,000.00 0.00 0.00 0.00 65,000.00 0.00 0.00 0.00 0.00
Utility Expenses 207,000.00 0.00 0.00 0.00 207,000.00 0.00 0.00 0.00 0.00
[50204010 00] - Water Expenses 21,000.00 0.00 0.00 0.00 21,000.00 0.00 0.00 0.00 0.00
[50204020 00] - Electricity Expenses 186,000.00 0.00 0.00 0.00 186,000.00 0.00 0.00 0.00 0.00
Communication Expenses 128,000.00 0.00 0.00 0.00 128,000.00 0.00 1,799.00 0.00 1,799.00
[50205010 00] - Postage & Courier 32,000.00 0.00 0.00 0.00 32,000.00 0.00 0.00 0.00 0.00
[50205020 01] - Telephone - Landline 51,000.00 0.00 0.00 0.00 51,000.00 0.00 0.00 0.00 0.00
[50205020 02] - Telephone - Mobile 13,000.00 0.00 0.00 0.00 13,000.00 0.00 1,799.00 0.00 1,799.00
[50205030 00] - Internet Expenses 32,000.00 0.00 0.00 0.00 32,000.00 0.00 0.00 0.00 0.00
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 23,000.00 0.00 0.00 0.00 23,000.00 0.00 0.00 0.00 0.00
[50299020 00] Printing & Binding Expenses 51,000.00 0.00 0.00 0.00 51,000.00 0.00 0.00 0.00 0.00
[50299050 00] Rent Expenses 177,000.00 0.00 0.00 0.00 177,000.00 0.00 177,000.00 0.00 177,000.00
[50299030 00] Representation Expenses 251,000.00 0.00 0.00 0.00 251,000.00 0.00 18,870.40 0.00 18,870.40
[50299040 00] Transportaton and Delivery 26,000.00 0.00 0.00 0.00 26,000.00 0.00 0.00 0.00 0.00
[50299070 00] Subscription Expenses 14,000.00 0.00 0.00 0.00 14,000.00 0.00 0.00 0.00 0.00
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 154,000.00 0.00 0.00 0.00 154,000.00 0.00 0.00 0.00 0.00
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50212020 00] - Janitorial Services 82,000.00 0.00 0.00 0.00 82,000.00 0.00 0.00 0.00 0.00
[50212030 00] - Security Services 72,000.00 0.00 0.00 0.00 72,000.00 0.00 0.00 0.00 0.00
[50212990 00] - Other General Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 329,000.00 0.00 0.00 0.00 329,000.00 0.00 29,056.31 0.00 29,056.31
[50213050 01] - RM Machinery 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
OBLIGATIONS INCURRED
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF FEBRUARY 29, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL
OF EXPENDITURE GAA -10717 ALLOTMENT JANUARY FEBRUARY MARCH TO DATE
THIS REPORT THIS REPORT THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8]
MOOE
[50299080 00] Donations 4,000.00 0.00 0.00 0.00 4,000.00 0.00 0.00 0.00 0.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 73,000.00 0.00 0.00 0.00 73,000.00 0.00 0.00 0.00 0.00
[50215010 01] - Taxes, Duties & Licenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50215020 00] - Fidelity Bond Premuims 48,000.00 0.00 0.00 0.00 48,000.00 0.00 0.00 0.00 0.00
[50215030 00] - Insurance Expenses 25,000.00 0.00 0.00 0.00 25,000.00 0.00 0.00 0.00 0.00
[50299990 99] - Other MOOE 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE 2,296,000.00 0.00 0.00 0.00 2,296,000.00 0.00 250,572.83 0.00 250,572.83
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00
OTHER PROF SERVICES (ISSP) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 2,296,000.00 0.00 0.00 0.00 2,296,000.00 0.00 250,572.83 0.00 250,572.83
GRAND TOTAL (Fund 01 & 03) 28,630,000.00 0.00 0.00 0.00 28,630,000.00 1,868,675.08 2,082,959.11 0.00 3,951,634.19
CAPITAL OUTLAY
OBLIGATIONS INCURRED
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF FEBRUARY 29, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL
OF EXPENDITURE ALLOTMENT JANUARY FEBRUARY MARCH TO DATE
THIS REPORT THIS REPORT THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [7] [7] [8]
CURRENT YEAR BUDGET
[50101010 01] Salaries 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102010 01] PERA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102020 00] RA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102030 01] TA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102040 01] Clothing Allowance 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102150 01] Cash Gift 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102140 01] Yeb 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50103020 01] Pagibig 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50103030 01] PHIC 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50103040 01] ECIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B (PEI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50103010 00] RLIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL PS / RLIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PEI 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
GRAND TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
OBLIGATIONS INCURRED
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF FEBRUARY 29, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL
OF EXPENDITURE GAA -10717 ALLOTMENT JANUARY FEBRUARY MARCH TO DATE
THIS REPORT THIS REPORT THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 75,000.00 0.00 0.00 0.00 75,000.00 0.00 0.00 0.00 0.00
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 4,000.00 0.00 0.00 0.00 4,000.00 0.00 0.00 0.00 0.00
[50203010 00] - Office Supplies 32,000.00 0.00 0.00 0.00 32,000.00 0.00 0.00 0.00 0.00
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203090 00] - Fuel,Oil and Lubricants Exp 18,000.00 0.00 0.00 0.00 18,000.00 0.00 0.00 0.00 0.00
Utility Expenses 34,000.00 0.00 0.00 0.00 34,000.00 0.00 6,538.05 0.00 6,538.05
[50204010 00] - Water Expenses 34,000.00 0.00 0.00 0.00 34,000.00 0.00 6,538.05 0.00 6,538.05
[50204020 00] - Electricity Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Communication Expenses 32,000.00 0.00 0.00 0.00 32,000.00 0.00 1,860.00 0.00 1,860.00
[50205010 00] - Postage & Courier 8,000.00 0.00 0.00 0.00 8,000.00 0.00 1,860.00 0.00 1,860.00
[50205020 01] - Telephone - Landline 13,000.00 0.00 0.00 0.00 13,000.00 0.00 0.00 0.00 0.00
[50205020 02] - Telephone - Mobile 3,000.00 0.00 0.00 0.00 3,000.00 0.00 0.00 0.00 0.00
[50205030 00] - Internet Expenses 8,000.00 0.00 0.00 0.00 8,000.00 0.00 0.00 0.00 0.00
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 3,000.00 0.00 0.00 0.00 3,000.00 0.00 0.00 0.00 0.00
[50299020 00] Printing & Binding Expenses 6,000.00 0.00 0.00 0.00 6,000.00 0.00 0.00 0.00 0.00
[50299050 00] Rent Expenses 61,000.00 0.00 0.00 0.00 61,000.00 0.00 61,000.00 0.00 61,000.00
[50299030 00] Representation Expenses 7,000.00 0.00 0.00 0.00 7,000.00 0.00 0.00 0.00 0.00
[50299040 00] Transportaton and Delivery 3,000.00 0.00 0.00 0.00 3,000.00 0.00 0.00 0.00 0.00
[50299070 00] Subscription Expenses 2,000.00 0.00 0.00 0.00 2,000.00 0.00 0.00 0.00 0.00
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 57,000.00 0.00 0.00 0.00 57,000.00 0.00 0.00 0.00 0.00
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50212020 00] - Janitorial Services 23,000.00 0.00 0.00 0.00 23,000.00 0.00 0.00 0.00 0.00
[50212030 00] - Security Services 20,000.00 0.00 0.00 0.00 20,000.00 0.00 0.00 0.00 0.00
[50212990 00] - Other General Services 14,000.00 0.00 0.00 0.00 14,000.00 0.00 0.00 0.00 0.00
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 21,000.00 0.00 0.00 0.00 21,000.00 0.00 0.00 0.00 0.00
[50213050 01] - RM Machinery 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
OBLIGATIONS INCURRED
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF FEBRUARY 29, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL
OF EXPENDITURE GAA -10717 ALLOTMENT JANUARY FEBRUARY MARCH TO DATE
THIS REPORT THIS REPORT THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8]
MOOE
[50299080 00] Donations 1,000.00 0.00 0.00 0.00 1,000.00 0.00 0.00 0.00 0.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 11,000.00 0.00 0.00 0.00 11,000.00 0.00 6,752.34 0.00 6,752.34
[50215010 01] - Taxes, Duties & Licenses 5,000.00 0.00 0.00 0.00 5,000.00 0.00 6,752.34 0.00 6,752.34
[50215020 00] - Fidelity Bond Premuims 6,000.00 0.00 0.00 0.00 6,000.00 0.00 0.00 0.00 0.00
[50215030 00] - Insurance Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299990 99] - Other MOOE 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE 367,000.00 0.00 0.00 0.00 367,000.00 0.00 76,150.39 0.00 76,150.39
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00
OTHER PROF SERVICES (ISSP) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 367,000.00 0.00 0.00 0.00 367,000.00 0.00 76,150.39 0.00 76,150.39
GRAND TOTAL (Fund 01 & 03) 367,000.00 0.00 0.00 0.00 367,000.00 0.00 76,150.39 0.00 76,150.39
OBLIGATIONS INCURRED
CAPITAL OUTLAY
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF FEBRUARY 29, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL
OF EXPENDITURE ALLOTMENT JANUARY FEBRUARY MARCH TO DATE
THIS REPORT THIS REPORT THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [7] [7] [8]
CURRENT YEAR BUDGET
[50101010 01] Salaries 14,012,000.00 0.00 0.00 0.00 14,012,000.00 1,203,507.90 1,197,034.46 0.00 2,400,542.36
[50102010 01] PERA 864,000.00 0.00 0.00 0.00 864,000.00 74,000.00 73,549.08 0.00 147,549.08
[50102020 00] RA 300,000.00 0.00 0.00 0.00 300,000.00 20,000.00 20,000.00 0.00 40,000.00
[50102030 01] TA 300,000.00 0.00 0.00 0.00 300,000.00 20,000.00 20,000.00 0.00 40,000.00
[50102040 01] Clothing Allowance 180,000.00 0.00 0.00 0.00 180,000.00 0.00 0.00 0.00 0.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 37,000.00 0.00 0.00 0.00 37,000.00 296.00 2,352.00 0.00 2,648.00
[50102150 01] Cash Gift 180,000.00 0.00 0.00 0.00 180,000.00 0.00 0.00 0.00 0.00
[50102140 01] Yeb 1,167,000.00 0.00 0.00 0.00 1,167,000.00 0.00 0.00 0.00 0.00
[50103020 01] Pagibig 44,000.00 0.00 0.00 0.00 44,000.00 3,700.00 3,700.00 0.00 7,400.00
[50103030 01] PHIC 132,000.00 0.00 0.00 0.00 132,000.00 11,575.00 9,737.50 0.00 21,312.50
[50103040 01] ECIP 44,000.00 0.00 0.00 0.00 44,000.00 3,700.00 3,600.00 0.00 7,300.00
[50102990 00] O.P.B (PEI) 180,000.00 0.00 0.00 0.00 180,000.00 0.00 0.00 0.00 0.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 17,440,000.00 0.00 0.00 0.00 17,440,000.00 1,336,778.90 1,329,973.04 0.00 2,666,751.94
[50103010 00] RLIP 1,681,000.00 0.00 0.00 0.00 1,681,000.00 188,940.95 170,501.16 0.00 359,442.11
TOTAL PS / RLIP 19,121,000.00 0.00 0.00 0.00 19,121,000.00 1,525,719.85 1,500,474.20 0.00 3,026,194.05
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PEI 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
GRAND TOTAL 19,121,000.00 0.00 0.00 0.00 19,121,000.00 1,525,719.85 1,500,474.20 0.00 3,026,194.05
OBLIGATIONS INCURRED
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF FEBRUARY 29, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL
OF EXPENDITURE GAA -10717 ALLOTMENT JANUARY FEBRUARY MARCH TO DATE
THIS REPORT THIS REPORT THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 851,000.00 0.00 0.00 0.00 851,000.00 0.00 110,277.66 0.00 110,277.66
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 272,000.00 0.00 0.00 0.00 272,000.00 0.00 0.00 0.00 0.00
[50203010 00] - Office Supplies 749,000.00 0.00 0.00 0.00 749,000.00 0.00 34,300.18 0.00 34,300.18
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203090 00] - Fuel,Oil and Lubricants Exp 403,000.00 0.00 0.00 0.00 403,000.00 0.00 9,232.48 0.00 9,232.48
Utility Expenses 1,168,000.00 0.00 0.00 0.00 1,168,000.00 0.00 16,002.92 0.00 16,002.92
[50204010 00] - Water Expenses 116,000.00 0.00 0.00 0.00 116,000.00 0.00 3,065.71 0.00 3,065.71
[50204020 00] - Electricity Expenses 1,052,000.00 0.00 0.00 0.00 1,052,000.00 0.00 12,937.21 0.00 12,937.21
Communication Expenses 1,118,000.00 0.00 0.00 0.00 1,118,000.00 0.00 63,326.91 0.00 63,326.91
[50205010 00] - Postage & Courier 280,000.00 0.00 0.00 0.00 280,000.00 0.00 5,891.16 0.00 5,891.16
[50205020 01] - Telephone - Landline 447,000.00 0.00 0.00 0.00 447,000.00 0.00 8,036.27 0.00 8,036.27
[50205020 02] - Telephone - Mobile 112,000.00 0.00 0.00 0.00 112,000.00 0.00 7,916.02 0.00 7,916.02
[50205030 00] - Internet Expenses 279,000.00 0.00 0.00 0.00 279,000.00 0.00 41,483.46 0.00 41,483.46
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 164,000.00 0.00 0.00 0.00 164,000.00 0.00 0.00 0.00 0.00
[50299020 00] Printing & Binding Expenses 107,000.00 0.00 0.00 0.00 107,000.00 0.00 2,000.00 0.00 2,000.00
[50299050 00] Rent Expenses 1,777,000.00 0.00 0.00 0.00 1,777,000.00 0.00 944,486.22 0.00 944,486.22
[50299030 00] Representation Expenses 156,000.00 0.00 0.00 0.00 156,000.00 0.00 10,000.00 0.00 10,000.00
[50299040 00] Transportaton and Delivery 70,000.00 0.00 0.00 0.00 70,000.00 0.00 0.00 0.00 0.00
[50299070 00] Subscription Expenses 30,000.00 0.00 0.00 0.00 30,000.00 0.00 1,398.70 0.00 1,398.70
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 1,286,000.00 0.00 0.00 0.00 1,286,000.00 0.00 86,138.11 0.00 86,138.11
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50212020 00] - Janitorial Services 514,000.00 0.00 0.00 0.00 514,000.00 0.00 23,590.67 0.00 23,590.67
[50212030 00] - Security Services 450,000.00 0.00 0.00 0.00 450,000.00 0.00 43,779.81 0.00 43,779.81
[50212990 00] - Other General Services 322,000.00 0.00 0.00 0.00 322,000.00 0.00 18,767.63 0.00 18,767.63
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 8,300.00 0.00 8,300.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 253,000.00 0.00 0.00 0.00 253,000.00 0.00 240.00 0.00 240.00
[50213050 01] - RM Machinery 117,000.00 0.00 0.00 0.00 117,000.00 0.00 1,833.33 0.00 1,833.33
OBLIGATIONS INCURRED
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF FEBRUARY 29, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL
OF EXPENDITURE GAA -10717 ALLOTMENT JANUARY FEBRUARY MARCH TO DATE
THIS REPORT THIS REPORT THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8]
MOOE
[50299080 00] Donations 30,000.00 0.00 0.00 0.00 30,000.00 0.00 0.00 0.00 0.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 190,000.00 0.00 0.00 0.00 190,000.00 0.00 10,021.47 0.00 10,021.47
[50215010 01] - Taxes, Duties & Licenses 11,000.00 0.00 0.00 0.00 11,000.00 0.00 4,001.00 0.00 4,001.00
[50215020 00] - Fidelity Bond Premuims 65,000.00 0.00 0.00 0.00 65,000.00 0.00 0.00 0.00 0.00
[50215030 00] - Insurance Expenses 114,000.00 0.00 0.00 0.00 114,000.00 0.00 6,020.47 0.00 6,020.47
[50299990 99] - Other MOOE 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE 8,741,000.00 0.00 0.00 0.00 8,741,000.00 0.00 1,297,557.98 0.00 1,297,557.98
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00
OTHER PROF SERVICES (ISSP) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 8,741,000.00 0.00 0.00 0.00 8,741,000.00 0.00 1,297,557.98 0.00 1,297,557.98
GRAND TOTAL (Fund 01 & 03) 27,862,000.00 0.00 0.00 0.00 27,862,000.00 1,525,719.85 2,798,032.18 0.00 4,323,752.03
CAPITAL OUTLAY
OBLIGATIONS INCURRED
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF FEBRUARY 29, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL
OF EXPENDITURE ALLOTMENT JANUARY FEBRUARY MARCH TO DATE
THIS REPORT THIS REPORT THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [7] [7] [8]
CURRENT YEAR BUDGET
[50101010 01] Salaries 27,480,000.00 0.00 0.00 0.00 27,480,000.00 2,274,044.82 2,288,111.59 0.00 4,562,156.41
[50102010 01] PERA 1,992,000.00 0.00 0.00 0.00 1,992,000.00 158,636.36 159,903.23 0.00 318,539.59
[50102020 00] RA 180,000.00 0.00 0.00 0.00 180,000.00 10,000.00 15,000.00 0.00 25,000.00
[50102030 01] TA 180,000.00 0.00 0.00 0.00 180,000.00 10,000.00 15,000.00 0.00 25,000.00
[50102040 01] Clothing Allowance 415,000.00 0.00 0.00 0.00 415,000.00 0.00 0.00 0.00 0.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 68,000.00 0.00 0.00 0.00 68,000.00 0.00 1,631.10 0.00 1,631.10
[50102150 01] Cash Gift 415,000.00 0.00 0.00 0.00 415,000.00 0.00 0.00 0.00 0.00
[50102140 01] Yeb 2,290,000.00 0.00 0.00 0.00 2,290,000.00 0.00 0.00 0.00 0.00
[50103020 01] Pagibig 98,000.00 0.00 0.00 0.00 98,000.00 8,100.00 8,300.00 0.00 16,400.00
[50103030 01] PHIC 293,000.00 0.00 0.00 0.00 293,000.00 23,475.00 22,000.00 0.00 45,475.00
[50103040 01] ECIP 98,000.00 0.00 0.00 0.00 98,000.00 8,100.00 8,200.00 0.00 16,300.00
[50102990 00] O.P.B (PEI) 415,000.00 0.00 0.00 0.00 415,000.00 0.00 0.00 0.00 0.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 33,924,000.00 0.00 0.00 0.00 33,924,000.00 2,492,356.18 2,518,145.92 0.00 5,010,502.10
[50103010 00] RLIP 3,298,000.00 0.00 0.00 0.00 3,298,000.00 251,092.34 222,730.75 0.00 473,823.09
TOTAL PS / RLIP 37,222,000.00 0.00 0.00 0.00 37,222,000.00 2,743,448.52 2,740,876.67 0.00 5,484,325.19
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PEI 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
GRAND TOTAL 37,222,000.00 0.00 0.00 0.00 37,222,000.00 2,743,448.52 2,740,876.67 0.00 5,484,325.19
OBLIGATIONS INCURRED
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF FEBRUARY 29, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL
OF EXPENDITURE GAA - 10651 ALLOTMENT JANUARY FEBRUARY MARCH TO DATE
THIS REPORT THIS REPORT THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 1,349,000.00 0.00 0.00 0.00 1,349,000.00 0.00 67,575.50 0.00 67,575.50
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 36,000.00 0.00 0.00 0.00 36,000.00 0.00 13,000.00 0.00 13,000.00
[50203010 00] - Office Supplies 1,171,000.00 0.00 0.00 0.00 1,171,000.00 0.00 8,074.43 0.00 8,074.43
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 185,000.00 0.00 185,000.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 0.00 1,018.25 0.00 1,018.25
[50203090 00] - Fuel,Oil and Lubricants Exp 630,000.00 0.00 0.00 0.00 630,000.00 0.00 10,635.05 0.00 10,635.05
Utility Expenses 1,443,000.00 0.00 0.00 0.00 1,443,000.00 0.00 74,316.39 0.00 74,316.39
[50204010 00] - Water Expenses 145,000.00 0.00 0.00 0.00 145,000.00 0.00 46,838.22 0.00 46,838.22
[50204020 00] - Electricity Expenses 1,298,000.00 0.00 0.00 0.00 1,298,000.00 0.00 27,478.17 0.00 27,478.17
Communication Expenses 478,000.00 0.00 0.00 0.00 478,000.00 0.00 63,883.10 0.00 63,883.10
[50205010 00] - Postage & Courier 120,000.00 0.00 0.00 0.00 120,000.00 0.00 10,613.36 0.00 10,613.36
[50205020 01] - Telephone - Landline 191,000.00 0.00 0.00 0.00 191,000.00 0.00 13,622.50 0.00 13,622.50
[50205020 02] - Telephone - Mobile 48,000.00 0.00 0.00 0.00 48,000.00 0.00 11,444.02 0.00 11,444.02
[50205030 00] - Internet Expenses 119,000.00 0.00 0.00 0.00 119,000.00 0.00 28,203.22 0.00 28,203.22
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 8,000.00 0.00 0.00 0.00 8,000.00 0.00 0.00 0.00 0.00
[50299020 00] Printing & Binding Expenses 127,000.00 0.00 0.00 0.00 127,000.00 0.00 10,160.51 0.00 10,160.51
[50299050 00] Rent Expenses 2,062,000.00 0.00 0.00 0.00 2,062,000.00 0.00 421,465.82 0.00 421,465.82
[50299030 00] Representation Expenses 2,000.00 0.00 0.00 0.00 2,000.00 0.00 0.00 0.00 0.00
[50299040 00] Transportaton and Delivery 110,000.00 0.00 0.00 0.00 110,000.00 0.00 14.00 0.00 14.00
[50299070 00] Subscription Expenses 34,000.00 0.00 0.00 0.00 34,000.00 0.00 81.40 0.00 81.40
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 2,349,000.00 0.00 0.00 0.00 2,349,000.00 0.00 319,541.38 0.00 319,541.38
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50212020 00] - Janitorial Services 940,000.00 0.00 0.00 0.00 940,000.00 0.00 118,815.87 0.00 118,815.87
[50212030 00] - Security Services 822,000.00 0.00 0.00 0.00 822,000.00 0.00 152,178.96 0.00 152,178.96
[50212990 00] - Other General Services 587,000.00 0.00 0.00 0.00 587,000.00 0.00 48,546.55 0.00 48,546.55
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 01] - RM Machinery 99,000.00 0.00 0.00 0.00 99,000.00 0.00 23,490.00 0.00 23,490.00
OBLIGATIONS INCURRED
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF FEBRUARY 29, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL
OF EXPENDITURE GAA -10717 ALLOTMENT JANUARY FEBRUARY MARCH TO DATE
THIS REPORT THIS REPORT THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8]
MOOE
[50299080 00] Donations 1,000.00 0.00 0.00 0.00 1,000.00 0.00 0.00 0.00 0.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 198,000.00 0.00 0.00 0.00 198,000.00 0.00 17,985.88 0.00 17,985.88
[50215010 01] - Taxes, Duties & Licenses 16,000.00 0.00 0.00 0.00 16,000.00 0.00 6,687.80 0.00 6,687.80
[50215020 00] - Fidelity Bond Premuims 118,000.00 0.00 0.00 0.00 118,000.00 0.00 0.00 0.00 0.00
[50215030 00] - Insurance Expenses 64,000.00 0.00 0.00 0.00 64,000.00 0.00 11,298.08 0.00 11,298.08
[50299990 99] - Other MOOE 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE 10,097,000.00 0.00 0.00 0.00 10,097,000.00 0.00 1,216,241.71 0.00 1,216,241.71
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00
OTHER PROF SERVICES (ISSP) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 10,097,000.00 0.00 0.00 0.00 10,097,000.00 0.00 1,216,241.71 0.00 1,216,241.71
GRAND TOTAL (Fund 01 & 03) 47,319,000.00 0.00 0.00 0.00 47,319,000.00 2,743,448.52 3,957,118.38 0.00 6,700,566.90
CAPITAL OUTLAY
OBLIGATIONS INCURRED
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF FEBRUARY 29, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL
OF EXPENDITURE ALLOTMENT JANUARY FEBRUARY MARCH TO DATE
THIS REPORT THIS REPORT THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [7] [7] [8]
CURRENT YEAR BUDGET
[50101010 01] Salaries 24,338,000.00 0.00 0.00 0.00 24,338,000.00 1,921,204.55 1,955,512.50 0.00 3,876,717.05
[50102010 01] PERA 1,824,000.00 0.00 0.00 0.00 1,824,000.00 143,806.45 147,000.00 0.00 290,806.45
[50102020 00] RA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102030 01] TA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102040 01] Clothing Allowance 380,000.00 0.00 0.00 0.00 380,000.00 0.00 0.00 0.00 0.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 61,000.00 0.00 0.00 0.00 61,000.00 0.00 1,219.29 0.00 1,219.29
[50102150 01] Cash Gift 380,000.00 0.00 0.00 0.00 380,000.00 0.00 0.00 0.00 0.00
[50102140 01] Yeb 2,028,000.00 0.00 0.00 0.00 2,028,000.00 0.00 0.00 0.00 0.00
[50103020 01] Pagibig 91,000.00 0.00 0.00 0.00 91,000.00 7,100.00 7,400.00 0.00 14,500.00
[50103030 01] PHIC 272,000.00 0.00 0.00 0.00 272,000.00 21,500.00 19,250.00 0.00 40,750.00
[50103040 01] ECIP 91,000.00 0.00 0.00 0.00 91,000.00 7,100.00 7,300.00 0.00 14,400.00
[50102990 00] O.P.B (PEI) 380,000.00 0.00 0.00 0.00 380,000.00 0.00 0.00 0.00 0.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 29,845,000.00 0.00 0.00 0.00 29,845,000.00 2,100,711.00 2,137,681.79 0.00 4,238,392.79
[50103010 00] RLIP 2,921,000.00 0.00 0.00 0.00 2,921,000.00 216,901.16 173,811.95 0.00 390,713.11
TOTAL PS / RLIP 32,766,000.00 0.00 0.00 0.00 32,766,000.00 2,317,612.16 2,311,493.74 0.00 4,629,105.90
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PEI 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
GRAND TOTAL 32,766,000.00 0.00 0.00 0.00 32,766,000.00 2,317,612.16 2,311,493.74 0.00 4,629,105.90
OBLIGATIONS INCURRED
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF FEBRUARY 29, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL
OF EXPENDITURE GAA -10717 ALLOTMENT JANUARY FEBRUARY MARCH TO DATE
THIS REPORT THIS REPORT THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 2,371,000.00 0.00 0.00 0.00 2,371,000.00 0.00 84,225.36 0.00 84,225.36
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 0.00 0.00 0.00 0.00 0.00 0.00 153,736.76 0.00 153,736.76
[50203010 00] - Office Supplies 4,232,000.00 0.00 0.00 0.00 4,232,000.00 0.00 252,248.93 0.00 252,248.93
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 0.00 36,142.79 0.00 36,142.79
[50203090 00] - Fuel,Oil and Lubricants Exp 2,309,000.00 0.00 0.00 0.00 2,309,000.00 0.00 65,858.72 0.00 65,858.72
Utility Expenses 2,761,000.00 0.00 0.00 0.00 2,761,000.00 0.00 245,635.04 0.00 245,635.04
[50204010 00] - Water Expenses 366,000.00 0.00 0.00 0.00 366,000.00 0.00 21,380.19 0.00 21,380.19
[50204020 00] - Electricity Expenses 2,395,000.00 0.00 0.00 0.00 2,395,000.00 0.00 224,254.85 0.00 224,254.85
Communication Expenses 2,258,000.00 0.00 0.00 0.00 2,258,000.00 0.00 181,391.05 0.00 181,391.05
[50205010 00] - Postage & Courier 200,000.00 0.00 0.00 0.00 200,000.00 0.00 103,037.24 0.00 103,037.24
[50205020 01] - Telephone - Landline 319,000.00 0.00 0.00 0.00 319,000.00 0.00 13,440.38 0.00 13,440.38
[50205020 02] - Telephone - Mobile 1,540,000.00 0.00 0.00 0.00 1,540,000.00 0.00 35,653.39 0.00 35,653.39
[50205030 00] - Internet Expenses 199,000.00 0.00 0.00 0.00 199,000.00 0.00 29,260.04 0.00 29,260.04
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 0.00 0.00 0.00 0.00 0.00 0.00 2,500.00 0.00 2,500.00
[50299020 00] Printing & Binding Expenses 195,000.00 0.00 0.00 0.00 195,000.00 0.00 14,253.59 0.00 14,253.59
[50299050 00] Rent Expenses 2,364,000.00 0.00 0.00 0.00 2,364,000.00 0.00 176,067.78 0.00 176,067.78
[50299030 00] Representation Expenses 0.00 0.00 0.00 0.00 0.00 0.00 4,792.00 0.00 4,792.00
[50299040 00] Transportaton and Delivery 74,000.00 0.00 0.00 0.00 74,000.00 0.00 2,911.00 0.00 2,911.00
[50299070 00] Subscription Expenses 52,000.00 0.00 0.00 0.00 52,000.00 0.00 5,011.30 0.00 5,011.30
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 34,656,000.00 0.00 0.00 0.00 34,656,000.00 0.00 6,390,154.63 0.00 6,390,154.63
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50212020 00] - Janitorial Services 1,094,000.00 0.00 0.00 0.00 1,094,000.00 0.00 85,205.84 0.00 85,205.84
[50212030 00] - Security Services 958,000.00 0.00 0.00 0.00 958,000.00 0.00 100,949.45 0.00 100,949.45
[50212990 00] - Other General Services 32,604,000.00 0.00 0.00 0.00 32,604,000.00 0.00 6,203,999.34 0.00 6,203,999.34
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 16,470.00 0.00 16,470.00
[50213060 01] - RM-Gov't. Vehicle 0.00 0.00 0.00 0.00 0.00 0.00 4,050.00 0.00 4,050.00
[50213050 01] - RM Machinery 350,000.00 0.00 0.00 0.00 350,000.00 0.00 17,064.67 0.00 17,064.67
OBLIGATIONS INCURRED
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF FEBRUARY 29, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL
OF EXPENDITURE GAA -10717 ALLOTMENT JANUARY FEBRUARY MARCH TO DATE
THIS REPORT THIS REPORT THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8]
MOOE
[50299080 00] Donations 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 387,000.00 0.00 0.00 0.00 387,000.00 0.00 53,815.57 0.00 53,815.57
[50215010 01] - Taxes, Duties & Licenses 58,000.00 0.00 0.00 0.00 58,000.00 0.00 10,105.86 0.00 10,105.86
[50215020 00] - Fidelity Bond Premuims 183,000.00 0.00 0.00 0.00 183,000.00 0.00 15,000.00 0.00 15,000.00
[50215030 00] - Insurance Expenses 146,000.00 0.00 0.00 0.00 146,000.00 0.00 28,709.71 0.00 28,709.71
[50299990 99] - Other MOOE 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE 52,009,000.00 0.00 0.00 0.00 52,009,000.00 0.00 7,706,329.19 0.00 7,706,329.19
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00
OTHER PROF SERVICES (ISSP) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
GRAND TOTAL 101/151/LOCALLY FUNDED 32,766,000.00 0.00 0.00 0.00 32,766,000.00 2,317,612.16 2,311,493.74 0.00 4,629,105.90
TOTAL MOOE/CO/LF (FUND 03) 52,009,000.00 0.00 0.00 0.00 52,009,000.00 0.00 7,706,329.19 0.00 7,706,329.19
GRAND TOTAL (Fund 01 & 03) 84,775,000.00 0.00 0.00 0.00 84,775,000.00 2,317,612.16 10,017,822.93 0.00 12,335,435.09
OBLIGATIONS INCURRED
CAPITAL OUTLAY
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF FEBRUARY 29, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL
OF EXPENDITURE ALLOTMENT JANUARY FEBRUARY MARCH TO DATE
THIS REPORT THIS REPORT THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [7] [7] [8]
CURRENT YEAR BUDGET
[50101010 01] Salaries 16,446,000.00 0.00 0.00 0.00 16,446,000.00 1,316,871.73 1,263,803.55 0.00 2,580,675.28
[50102010 01] PERA 840,000.00 0.00 0.00 0.00 840,000.00 63,820.09 62,811.00 0.00 126,631.09
[50102020 00] RA 420,000.00 0.00 0.00 0.00 420,000.00 38,500.00 52,000.00 0.00 90,500.00
[50102030 01] TA 420,000.00 0.00 0.00 0.00 420,000.00 38,500.00 43,500.00 0.00 82,000.00
[50102040 01] Clothing Allowance 175,000.00 0.00 0.00 0.00 175,000.00 0.00 0.00 0.00 0.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 40,000.00 0.00 0.00 0.00 40,000.00 0.00 0.00 0.00 0.00
[50102150 01] Cash Gift 175,000.00 0.00 0.00 0.00 175,000.00 0.00 0.00 0.00 0.00
[50102140 01] Yeb 1,371,000.00 0.00 0.00 0.00 1,371,000.00 0.00 0.00 0.00 0.00
[50103020 01] Pagibig 41,000.00 0.00 0.00 0.00 41,000.00 3,300.00 3,200.00 0.00 6,500.00
[50103030 01] PHIC 127,000.00 0.00 0.00 0.00 127,000.00 11,312.50 10,412.50 0.00 21,725.00
[50103040 01] ECIP 41,000.00 0.00 0.00 0.00 41,000.00 3,300.00 3,200.00 0.00 6,500.00
[50102990 00] O.P.B (PEI) 175,000.00 0.00 0.00 0.00 175,000.00 0.00 0.00 0.00 0.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 20,271,000.00 0.00 0.00 0.00 20,271,000.00 1,475,604.32 1,438,927.05 0.00 2,914,531.37
[50103010 00] RLIP 1,974,000.00 0.00 0.00 0.00 1,974,000.00 148,700.13 114,789.24 0.00 263,489.37
TOTAL PS / RLIP 22,245,000.00 0.00 0.00 0.00 22,245,000.00 1,624,304.45 1,553,716.29 0.00 3,178,020.74
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PEI 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
GRAND TOTAL 22,245,000.00 0.00 0.00 0.00 22,245,000.00 1,624,304.45 1,553,716.29 0.00 3,178,020.74
OBLIGATIONS INCURRED
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF FEBRUARY 29, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL
OF EXPENDITURE GAA -10717 ALLOTMENT JANUARY FEBRUARY MARCH TO DATE
THIS REPORT THIS REPORT THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 576,000.00 0.00 0.00 0.00 576,000.00 0.00 24,370.50 0.00 24,370.50
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 313,000.00 0.00 0.00 0.00 313,000.00 0.00 133,073.71 0.00 133,073.71
[50203010 00] - Office Supplies 338,000.00 0.00 0.00 0.00 338,000.00 0.00 27,899.67 0.00 27,899.67
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203090 00] - Fuel,Oil and Lubricants Exp 183,000.00 0.00 0.00 0.00 183,000.00 0.00 3,419.07 0.00 3,419.07
Utility Expenses 353,000.00 0.00 0.00 0.00 353,000.00 0.00 26,273.63 0.00 26,273.63
[50204010 00] - Water Expenses 34,000.00 0.00 0.00 0.00 34,000.00 0.00 6,974.43 0.00 6,974.43
[50204020 00] - Electricity Expenses 319,000.00 0.00 0.00 0.00 319,000.00 0.00 19,299.20 0.00 19,299.20
Communication Expenses 354,000.00 0.00 0.00 0.00 354,000.00 0.00 53,039.54 0.00 53,039.54
[50205010 00] - Postage & Courier 89,000.00 0.00 0.00 0.00 89,000.00 0.00 23,687.24 0.00 23,687.24
[50205020 01] - Telephone - Landline 142,000.00 0.00 0.00 0.00 142,000.00 0.00 1,676.17 0.00 1,676.17
[50205020 02] - Telephone - Mobile 35,000.00 0.00 0.00 0.00 35,000.00 0.00 2,909.59 0.00 2,909.59
[50205030 00] - Internet Expenses 88,000.00 0.00 0.00 0.00 88,000.00 0.00 24,766.54 0.00 24,766.54
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 68,000.00 0.00 0.00 0.00 68,000.00 0.00 0.00 0.00 0.00
[50299020 00] Printing & Binding Expenses 36,000.00 0.00 0.00 0.00 36,000.00 0.00 0.00 0.00 0.00
[50299050 00] Rent Expenses 875,000.00 0.00 0.00 0.00 875,000.00 0.00 128,100.84 0.00 128,100.84
[50299030 00] Representation Expenses 99,000.00 0.00 0.00 0.00 99,000.00 0.00 0.00 0.00 0.00
[50299040 00] Transportaton and Delivery 90,000.00 0.00 0.00 0.00 90,000.00 0.00 0.00 0.00 0.00
[50299070 00] Subscription Expenses 18,000.00 0.00 0.00 0.00 18,000.00 0.00 81.40 0.00 81.40
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 907,000.00 0.00 0.00 0.00 907,000.00 0.00 125,358.05 0.00 125,358.05
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50212020 00] - Janitorial Services 363,000.00 0.00 0.00 0.00 363,000.00 0.00 96,589.80 0.00 96,589.80
[50212030 00] - Security Services 317,000.00 0.00 0.00 0.00 317,000.00 0.00 25,689.75 0.00 25,689.75
[50212990 00] - Other General Services 227,000.00 0.00 0.00 0.00 227,000.00 0.00 3,078.50 0.00 3,078.50
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 405,000.00 0.00 0.00 0.00 405,000.00 0.00 40.00 0.00 40.00
[50213050 01] - RM Machinery 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
OBLIGATIONS INCURRED
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF FEBRUARY 29, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL
OF EXPENDITURE GAA -10717 ALLOTMENT JANUARY FEBRUARY MARCH TO DATE
THIS REPORT THIS REPORT THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8]
MOOE
[50299080 00] Donations 14,000.00 0.00 0.00 0.00 14,000.00 0.00 0.00 0.00 0.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 234,000.00 0.00 0.00 0.00 234,000.00 0.00 22,185.69 0.00 22,185.69
[50215010 01] - Taxes, Duties & Licenses 7,000.00 0.00 0.00 0.00 7,000.00 0.00 0.00 0.00 0.00
[50215020 00] - Fidelity Bond Premuims 75,000.00 0.00 0.00 0.00 75,000.00 0.00 0.00 0.00 0.00
[50215030 00] - Insurance Expenses 152,000.00 0.00 0.00 0.00 152,000.00 0.00 22,185.69 0.00 22,185.69
[50299990 99] - Other MOOE 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE 4,863,000.00 0.00 0.00 0.00 4,863,000.00 0.00 543,842.10 0.00 543,842.10
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00
OTHER PROF SERVICES (ISSP) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
GRAND TOTAL 101/151/LOCALLY FUNDED 22,245,000.00 0.00 0.00 0.00 22,245,000.00 1,624,304.45 1,553,716.29 0.00 3,178,020.74
TOTAL MOOE/CO/LF (FUND 03) 4,863,000.00 0.00 0.00 0.00 4,863,000.00 0.00 543,842.10 0.00 543,842.10
GRAND TOTAL (Fund 01 & 03) 27,108,000.00 0.00 0.00 0.00 27,108,000.00 1,624,304.45 2,097,558.39 0.00 3,721,862.84
OBLIGATIONS INCURRED
CAPITAL OUTLAY
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF FEBRUARY 29, 2016
SUMMARY
UNOBLIGATED BALANCE
OF ALLOTMENT
[9]=[6]-[8] [10]
121,265,626.78
8,190,335.25
3,164,250.00
3,274,911.30
2,040,000.00
0.00
399,000.00
652,501.61
2,040,000.00
12,093,000.00
405,500.00
1,143,500.00
406,105.20
2,040,000.00
0.00
0.00
157,114,730.14
14,725,268.77
171,839,998.91
0.00
0.00
0.00
0.00
171,839,998.91
REMARKS
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF FEBRUARY 29, 2016
SUMMARY
UNOBLIGATED BALANCE
OF ALLOTMENT
[9]=[6]-[8] [10]
8,741,281.10
0.00
1,028,111.66
8,555,292.84
(185,000.00)
0.00
(57,876.04)
4,758,200.64
8,557,270.48
903,547.45
7,653,723.03
5,959,766.26
1,114,412.60
1,627,316.13
2,166,476.28
1,051,561.25
0.00
434,690.40
995,585.90
8,197,356.44
1,035,976.71
649,075.00
264,781.50
0.00
37,859,054.74
0.00
4,567,421.82
3,839,468.06
29,452,164.86
0.00
0.00
(8,300.00)
0.00
(16,470.00)
2,685,669.35
523,612.00
REMARKS
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF FEBRUARY 29, 2016
SUMMARY
UNOBLIGATED BALANCE
OF ALLOTMENT
[9]=[6]-[8] [10]
102,000.00
350,600.00
1,632,494.91
67,513.94
859,000.00
705,980.97
0.00
92,063,173.89
552,004,000.00
6,299,000.00
558,303,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
650,366,173.89
822,206,172.80
MARIZEL B. CORREOS
CHIEF ACCOUNTANT
REMARKS
Certified Correct by :
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF FEBRUARY 29, 2016
UNOBLIGATED BALANCE
OF ALLOTMENT
[9]=[6]-[8] [10]
18,940,771.10
1,510,571.43
534,500.00
604,000.00
380,000.00
0.00
399,000.00
353,000.00
380,000.00
1,904,000.00
74,600.00
178,412.50
74,804.56
380,000.00
0.00
0.00
25,713,659.59
2,296,833.58
28,010,493.17
0.00
0.00
0.00
0.00
28,010,493.17
REMARKS
A.I.a (100010000)
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF FEBRUARY 29, 2016
UNOBLIGATED BALANCE
OF ALLOTMENT
[9]=[6]-[8] [10]
1,068,573.00
0.00
297,212.45
1,292,406.25
0.00
0.00
(20,715.00)
668,150.59
1,698,329.07
175,000.00
1,523,329.07
1,143,707.36
308,782.76
147,625.30
399,952.33
287,346.97
0.00
79,595.20
340,000.00
2,461,187.22
250,690.00
190,000.00
90,000.00
0.00
3,793,282.24
0.00
1,204,000.00
943,603.87
1,645,678.37
0.00
0.00
0.00
0.00
0.00
868,206.16
0.00
REMARKS
A.I.a (100010000)
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF FEBRUARY 29, 2016
UNOBLIGATED BALANCE
OF ALLOTMENT
[9]=[6]-[8] [10]
24,000.00
0.00
393,865.65
(2,329.06)
229,000.00
167,194.71
0.00
14,638,490.19
552,004,000.00
6,299,000.00
558,303,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
572,941,490.19
600,951,983.36
REMARKS
A.I.a (100010000)
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF FEBRUARY 29, 2016
UNOBLIGATED BALANCE
OF ALLOTMENT
[9]=[6]-[8] [10]
7,952,239.52
438,380.95
292,125.00
292,125.00
110,000.00
0.00
0.00
24,000.00
110,000.00
804,000.00
21,500.00
65,450.00
21,500.00
110,000.00
0.00
0.00
10,241,320.47
954,268.74
11,195,589.21
0.00
0.00
0.00
0.00
11,195,589.21
REMARKS
A.II.a (200010000)
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF FEBRUARY 29, 2016
UNOBLIGATED BALANCE
OF ALLOTMENT
[9]=[6]-[8] [10]
853,000.00
0.00
10,000.00
180,000.00
0.00
0.00
0.00
98,000.00
311,000.00
31,000.00
280,000.00
172,002.00
38,000.00
76,000.00
10,002.00
48,000.00
0.00
34,000.00
46,000.00
0.00
0.00
23,000.00
12,000.00
0.00
245,500.00
0.00
123,000.00
108,000.00
14,500.00
0.00
0.00
0.00
0.00
0.00
395,430.50
0.00
REMARKS
A.II.a (200010000)
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF FEBRUARY 29, 2016
UNOBLIGATED BALANCE
OF ALLOTMENT
[9]=[6]-[8] [10]
6,000.00
0.00
81,000.00
0.00
43,000.00
38,000.00
0.00
2,466,932.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2,466,932.50
13,662,521.71
A.II.a (200010000)
REMARKS
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF FEBRUARY 29, 2016
UNOBLIGATED BALANCE
OF ALLOTMENT
[9]=[6]-[8] [10]
10,622,203.53
624,000.00
365,000.00
365,000.00
155,000.00
0.00
0.00
32,000.00
155,000.00
1,059,000.00
31,000.00
93,100.00
31,000.00
155,000.00
0.00
0.00
13,687,303.53
1,277,320.24
14,964,623.77
0.00
0.00
0.00
0.00
14,964,623.77
A.II.b (200020000)
REMARKS
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF FEBRUARY 29, 2016
UNOBLIGATED BALANCE
OF ALLOTMENT
[9]=[6]-[8] [10]
1,304,004.24
0.00
325,709.68
763,409.80
0.00
0.00
0.00
473,195.37
950,707.44
66,344.05
884,363.39
641,356.50
183,718.84
277,466.15
65,243.97
114,927.54
0.00
57,595.20
114,000.00
328,289.88
303,949.11
66,000.00
19,354.30
0.00
1,332,464.67
0.00
548,624.00
471,462.16
312,378.51
0.00
0.00
0.00
0.00
0.00
447,419.00
0.00
A.II.b (200020000)
REMARKS
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF FEBRUARY 29, 2016
UNOBLIGATED BALANCE
OF ALLOTMENT
[9]=[6]-[8] [10]
22,000.00
350,600.00
175,390.21
390.00
107,000.00
68,000.21
0.00
7,675,445.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
7,675,445.40
22,640,069.17
REMARKS
A.II.b (200020000)
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF FEBRUARY 29, 2016
UNOBLIGATED BALANCE
OF ALLOTMENT
[9]=[6]-[8] [10]
14,894,503.73
980,909.08
1,228,125.00
1,260,786.30
245,000.00
0.00
0.00
43,000.00
245,000.00
1,470,000.00
49,200.00
111,800.00
49,300.64
245,000.00
0.00
0.00
20,822,624.75
1,810,313.89
22,632,938.64
0.00
0.00
0.00
0.00
22,632,938.64
A.III.a.1 (30101001)
REMARKS
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF FEBRUARY 29, 2016
UNOBLIGATED BALANCE
OF ALLOTMENT
[9]=[6]-[8] [10]
580,152.88
0.00
70,000.00
120,000.00
0.00
0.00
0.00
65,000.00
207,000.00
21,000.00
186,000.00
126,201.00
32,000.00
51,000.00
11,201.00
32,000.00
0.00
23,000.00
51,000.00
0.00
232,129.60
26,000.00
14,000.00
0.00
154,000.00
0.00
82,000.00
72,000.00
0.00
0.00
0.00
0.00
0.00
0.00
299,943.69
0.00
REMARKS
A.III.a.1 (30101001)
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF FEBRUARY 29, 2016
UNOBLIGATED BALANCE
OF ALLOTMENT
[9]=[6]-[8] [10]
4,000.00
0.00
73,000.00
0.00
48,000.00
25,000.00
0.00
2,045,427.17
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2,045,427.17
24,678,365.81
REMARKS
A.III.a.1 (30101001)
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF FEBRUARY 29, 2016
UNOBLIGATED BALANCE
OF ALLOTMENT
[9]=[6]-[8] [10]
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
REMARKS
A.III.a.2 (301010002)
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF FEBRUARY 29, 2016
UNOBLIGATED BALANCE
OF ALLOTMENT
[9]=[6]-[8] [10]
75,000.00
0.00
4,000.00
32,000.00
0.00
0.00
0.00
18,000.00
27,461.95
27,461.95
0.00
30,140.00
6,140.00
13,000.00
3,000.00
8,000.00
0.00
3,000.00
6,000.00
0.00
7,000.00
3,000.00
2,000.00
0.00
57,000.00
0.00
23,000.00
20,000.00
14,000.00
0.00
0.00
0.00
0.00
0.00
21,000.00
0.00
REMARKS
A.III.a.2 (301010002)
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF FEBRUARY 29, 2016
UNOBLIGATED BALANCE
OF ALLOTMENT
[9]=[6]-[8] [10]
1,000.00
0.00
4,247.66
(1,752.34)
6,000.00
0.00
0.00
290,849.61
0.00
0.00
0.00
0.00
0.00
0.00
0.00
290,849.61
290,849.61
REMARKS
A.III.a.2 (301010002)
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF FEBRUARY 29, 2016
UNOBLIGATED BALANCE
OF ALLOTMENT
[9]=[6]-[8] [10]
11,611,457.64
716,450.92
260,000.00
260,000.00
180,000.00
0.00
0.00
34,352.00
180,000.00
1,167,000.00
36,600.00
110,687.50
36,700.00
180,000.00
0.00
0.00
14,773,248.06
1,321,557.89
16,094,805.95
0.00
0.00
0.00
0.00
16,094,805.95
A.III.a.3 (301010003)
REMARKS
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF FEBRUARY 29, 2016
UNOBLIGATED BALANCE
OF ALLOTMENT
[9]=[6]-[8] [10]
740,722.34
0.00
272,000.00
714,699.82
0.00
0.00
0.00
393,767.52
1,151,997.08
112,934.29
1,039,062.79
1,054,673.09
274,108.84
438,963.73
104,083.98
237,516.54
0.00
164,000.00
105,000.00
832,513.78
146,000.00
70,000.00
28,601.30
0.00
1,199,861.89
0.00
490,409.33
406,220.19
303,232.37
0.00
0.00
(8,300.00)
0.00
0.00
252,760.00
115,166.67
A.III.a.3 (301010003)
REMARKS
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF FEBRUARY 29, 2016
UNOBLIGATED BALANCE
OF ALLOTMENT
[9]=[6]-[8] [10]
30,000.00
0.00
179,978.53
6,999.00
65,000.00
107,979.53
0.00
7,443,442.02
0.00
0.00
0.00
0.00
0.00
0.00
0.00
7,443,442.02
23,538,247.97
A.III.a.3 (301010003)
REMARKS
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF FEBRUARY 29, 2016
UNOBLIGATED BALANCE
OF ALLOTMENT
[9]=[6]-[8] [10]
22,917,843.59
1,673,460.41
155,000.00
155,000.00
415,000.00
0.00
0.00
66,368.90
415,000.00
2,290,000.00
81,600.00
247,525.00
81,700.00
415,000.00
0.00
0.00
28,913,497.90
2,824,176.91
31,737,674.81
0.00
0.00
0.00
0.00
31,737,674.81
REMARKS
A.III.b.1 (302010001)
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF FEBRUARY 29, 2016
UNOBLIGATED BALANCE
OF ALLOTMENT
[9]=[6]-[8] [10]
1,281,424.50
0.00
23,000.00
1,162,925.57
(185,000.00)
0.00
(1,018.25)
619,364.95
1,368,683.61
98,161.78
1,270,521.83
414,116.90
109,386.64
177,377.50
36,555.98
90,796.78
0.00
8,000.00
116,839.49
1,640,534.18
2,000.00
109,986.00
33,918.60
0.00
2,029,458.62
0.00
821,184.13
669,821.04
538,453.45
0.00
0.00
0.00
0.00
0.00
0.00
75,510.00
REMARKS
A.III.b.1 (302010001)
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF FEBRUARY 29, 2016
UNOBLIGATED BALANCE
OF ALLOTMENT
[9]=[6]-[8] [10]
1,000.00
0.00
180,014.12
9,312.20
118,000.00
52,701.92
0.00
8,880,758.29
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8,880,758.29
40,618,433.10
REMARKS
A.III.b.1 (302010001)
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF FEBRUARY 29, 2016
UNOBLIGATED BALANCE
OF ALLOTMENT
[9]=[6]-[8] [10]
20,461,282.95
1,533,193.55
0.00
0.00
380,000.00
0.00
0.00
59,780.71
380,000.00
2,028,000.00
76,500.00
231,250.00
76,600.00
380,000.00
0.00
0.00
25,606,607.21
2,530,286.89
28,136,894.10
0.00
0.00
0.00
0.00
28,136,894.10
REMARKS
A.III.b.2 (302010002)
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF FEBRUARY 29, 2016
UNOBLIGATED BALANCE
OF ALLOTMENT
[9]=[6]-[8] [10]
2,286,774.64
0.00
(153,736.76)
3,979,751.07
0.00
0.00
(36,142.79)
2,243,141.28
2,515,364.96
344,619.81
2,170,745.15
2,076,608.95
96,962.76
305,559.62
1,504,346.61
169,739.96
0.00
(2,500.00)
180,746.41
2,187,932.22
(4,792.00)
71,089.00
46,988.70
0.00
28,265,845.37
0.00
1,008,794.16
857,050.55
26,400,000.66
0.00
0.00
0.00
0.00
(16,470.00)
(4,050.00)
332,935.33
REMARKS
A.III.b.2 (302010002)
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF FEBRUARY 29, 2016
UNOBLIGATED BALANCE
OF ALLOTMENT
[9]=[6]-[8] [10]
0.00
0.00
333,184.43
47,894.14
168,000.00
117,290.29
0.00
44,302,670.81
0.00
0.00
0.00
0.00
0.00
0.00
0.00
28,136,894.10
44,302,670.81
72,439,564.91
REMARKS
A.III.b.2 (302010002)
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF FEBRUARY 29, 2016
UNOBLIGATED BALANCE
OF ALLOTMENT
[9]=[6]-[8] [10]
13,865,324.72
713,368.91
329,500.00
338,000.00
175,000.00
0.00
0.00
40,000.00
175,000.00
1,371,000.00
34,500.00
105,275.00
34,500.00
175,000.00
0.00
0.00
17,356,468.63
1,710,510.63
19,066,979.26
0.00
0.00
0.00
0.00
19,066,979.26
REMARKS
A.III.b.3 (302010003)
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF FEBRUARY 29, 2016
UNOBLIGATED BALANCE
OF ALLOTMENT
[9]=[6]-[8] [10]
551,629.50
0.00
179,926.29
310,100.33
0.00
0.00
0.00
179,580.93
326,726.37
27,025.57
299,700.80
300,960.46
65,312.76
140,323.83
32,090.41
63,233.46
0.00
68,000.00
36,000.00
746,899.16
99,000.00
90,000.00
17,918.60
0.00
781,641.95
0.00
266,410.20
291,310.25
223,921.50
0.00
0.00
0.00
0.00
0.00
404,960.00
0.00
A.III.b.3 (302010003)
REMARKS
Central Office and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF FEBRUARY 29, 2016
UNOBLIGATED BALANCE
OF ALLOTMENT
[9]=[6]-[8] [10]
14,000.00
0.00
211,814.31
7,000.00
75,000.00
129,814.31
0.00
4,319,157.90
0.00
0.00
0.00
0.00
0.00
0.00
0.00
19,066,979.26
4,319,157.90
23,386,137.16
REMARKS
A.III.b.3 (302010003)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF MARCH 31, 2016
01 Regular Agency Fund - General Fund SUMMARY
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT MARCH TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [7] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 145,106,000.00 0.00 0.00 0.00 145,106,000.00 15,669,655.51 39,510,028.73 105,595,971.27
[50102010 01] PERA 9,792,000.00 0.00 0.00 0.00 9,792,000.00 1,042,912.47 2,644,577.22 7,147,422.78
[50102020 00] RA 3,732,000.00 0.00 0.00 0.00 3,732,000.00 302,000.00 869,750.00 2,862,250.00
[50102030 01] TA 3,732,000.00 0.00 0.00 0.00 3,732,000.00 230,500.00 687,588.70 3,044,411.30
[50102040 01] Clothing Allowance 2,040,000.00 0.00 0.00 0.00 2,040,000.00 0.00 0.00 2,040,000.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 399,000.00 0.00 0.00 0.00 399,000.00 76,000.00 76,000.00 323,000.00
[50102120 01] Longevity 658,000.00 0.00 0.00 0.00 658,000.00 4,265.00 9,763.39 648,236.61
[50102150 01] Cash Gift 2,040,000.00 0.00 0.00 0.00 2,040,000.00 0.00 0.00 2,040,000.00
[50102140 01] Yeb 12,093,000.00 0.00 0.00 0.00 12,093,000.00 0.00 0.00 12,093,000.00
[50103020 01] Pagibig 486,000.00 0.00 0.00 0.00 486,000.00 39,800.00 120,300.00 365,700.00
[50103030 01] PHIC 1,363,000.00 0.00 0.00 0.00 1,363,000.00 114,000.00 341,950.00 1,021,050.00
[50103040 01] ECIP 486,000.00 0.00 0.00 0.00 486,000.00 40,097.40 119,992.20 366,007.80
[50102990 00] O.P.B (PEI) 2,040,000.00 0.00 0.00 0.00 2,040,000.00 0.00 0.00 2,040,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 60,777.03 60,777.03 (60,777.03)
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 183,967,000.00 0.00 0.00 0.00 183,967,000.00 17,580,007.41 44,440,727.27 139,526,272.73
[50103010 00] RLIP 17,413,000.00 0.00 0.00 0.00 17,413,000.00 1,577,160.17 4,264,891.40 13,148,108.60
TOTAL PS / RLIP 201,380,000.00 0.00 0.00 0.00 201,380,000.00 19,157,167.58 48,705,618.67 152,674,381.33
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 567,325.00 0.00 0.00 567,325.00 423,879.79 423,879.79 143,445.21
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PEI 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
1ST TRANCHE
SALARY 0.00 13,656,000.00 0.00 0.00 13,656,000.00 3,449,811.50 3,449,811.50 10,206,188.50
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 6,625.00 6,625.00 (6,625.00)
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL 0.00 14,223,325.00 0.00 0.00 14,223,325.00 3,880,316.29 3,880,316.29 10,343,008.71
RLIP (EO 201 1ST TRANCHE) 0.00 1,508,000.00 0.00 0.00 1,508,000.00 328,275.34 328,275.34 1,179,724.66
RLIP (EO 201 2ND TRANCHE) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
GRAND TOTAL 201,380,000.00 15,731,325.00 0.00 0.00 217,111,325.00 23,365,759.21 52,914,210.30 164,197,114.70
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF MARCH 31, 2016
03-Special Account - Locally Funded/Domestic Grants SUMMARY
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT MARCH TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 9,532,000.00 0.00 0.00 0.00 9,532,000.00 292,188.78 1,082,907.68 8,449,092.32
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 1,370,000.00 0.00 0.00 0.00 1,370,000.00 189,786.65 531,674.99 838,325.01
[50203010 00] - Office Supplies 9,023,000.00 0.00 0.00 0.00 9,023,000.00 850,574.30 1,318,281.46 7,704,718.54
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 253,400.00 438,400.00 (438,400.00)
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 55,029.05 112,905.09 (112,905.09)
[50203090 00] - Fuel,Oil and Lubricants Exp 4,891,000.00 0.00 0.00 0.00 4,891,000.00 127,830.02 260,629.38 4,630,370.62
Utility Expenses 9,163,000.00 0.00 0.00 0.00 9,163,000.00 1,023,307.44 1,629,036.96 7,533,963.04
[50204010 00] - Water Expenses 1,036,000.00 0.00 0.00 0.00 1,036,000.00 62,428.88 194,881.43 841,118.57
[50204020 00] - Electricity Expenses 8,127,000.00 0.00 0.00 0.00 8,127,000.00 960,878.56 1,434,155.53 6,692,844.47
Communication Expenses 6,635,000.00 0.00 0.00 0.00 6,635,000.00 697,184.53 1,372,418.27 5,262,581.73
[50205010 00] - Postage & Courier 1,296,000.00 0.00 0.00 0.00 1,296,000.00 329,298.16 510,885.56 785,114.44
[50205020 01] - Telephone - Landline 1,710,000.00 0.00 0.00 0.00 1,710,000.00 132,012.79 214,696.66 1,495,303.34
[50205020 02] - Telephone - Mobile 2,337,000.00 0.00 0.00 0.00 2,337,000.00 89,633.81 260,157.53 2,076,842.47
[50205030 00] - Internet Expenses 1,292,000.00 0.00 0.00 0.00 1,292,000.00 146,239.77 386,678.52 905,321.48
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 556,000.00 0.00 0.00 0.00 556,000.00 0.00 121,309.60 434,690.40
[50299020 00] Printing & Binding Expenses 1,024,000.00 0.00 0.00 0.00 1,024,000.00 10,905.65 39,319.75 984,680.25
[50299050 00] Rent Expenses 11,878,000.00 0.00 0.00 0.00 11,878,000.00 3,151,640.01 6,832,283.57 5,045,716.43
[50299030 00] Representation Expenses 1,128,000.00 0.00 0.00 0.00 1,128,000.00 58,976.30 150,999.59 977,000.41
[50299040 00] Transportaton and Delivery 652,000.00 0.00 0.00 0.00 652,000.00 80,537.00 83,462.00 568,538.00
[50299070 00] Subscription Expenses 282,000.00 0.00 0.00 0.00 282,000.00 14,131.00 31,349.50 250,650.50
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 46,043,000.00 0.00 0.00 0.00 46,043,000.00 2,635,947.01 10,819,892.27 35,223,107.73
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 2,912.00 2,912.00 (2,912.00)
[50212020 00] - Janitorial Services 4,915,000.00 0.00 0.00 0.00 4,915,000.00 307,079.88 654,658.06 4,260,341.94
[50212030 00] - Security Services 4,301,000.00 0.00 0.00 0.00 4,301,000.00 291,776.34 753,308.28 3,547,691.72
[50212990 00] - Other General Services 36,827,000.00 0.00 0.00 0.00 36,827,000.00 1,974,178.79 9,349,013.93 27,477,986.07
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 60,000.00 60,000.00 (60,000.00)
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 11,898.00 20,198.00 (20,198.00)
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 16,470.00 (16,470.00)
[50213060 01] - RM-Gov't. Vehicle 2,799,000.00 0.00 0.00 0.00 2,799,000.00 106,239.65 219,570.30 2,579,429.70
[50213050 01] - RM Machinery 566,000.00 0.00 0.00 0.00 566,000.00 47,250.72 89,638.72 476,361.28
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF MARCH 31, 2016
03-Special Account - Locally Funded/Domestic Grants SUMMARY
P/A/P ALLOTMENT CLASS/OBJECT ABM/ALLOTMENT ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT MARCH TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 102,000.00 0.00 0.00 0.00 102,000.00 0.00 0.00 102,000.00
[50210030 00] Extraodinary/Misc. Expenses 392,000.00 0.00 0.00 0.00 392,000.00 55,800.00 97,200.00 294,800.00
Taxes, Insurance Other Fees 1,759,000.00 0.00 0.00 0.00 1,759,000.00 157,882.47 284,387.56 1,474,612.44
[50215010 01] - Taxes, Duties & Licenses 103,000.00 0.00 0.00 0.00 103,000.00 7,005.06 42,491.12 60,508.88
[50215020 00] - Fidelity Bond Premuims 874,000.00 0.00 0.00 0.00 874,000.00 73,109.96 88,109.96 785,890.04
[50215030 00] - Insurance Expenses 782,000.00 0.00 0.00 0.00 782,000.00 77,767.45 153,786.48 628,213.52
[50299990 99] - Other MOOE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE 107,795,000.00 0.00 0.00 0.00 107,795,000.00 9,820,508.58 25,552,334.69 82,242,665.31
[10604010] BUILDING and STRUCTURE 552,004,000.00 0.00 0.00 0.00 552,004,000.00 552,004,000.00 552,004,000.00 0.00
[10605030] Info & Com Tech Eqpt. 6,299,000.00 0.00 0.00 0.00 6,299,000.00 0.00 0.00 6,299,000.00
SUB - TOTAL 558,303,000.00 0.00 0.00 0.00 558,303,000.00 552,004,000.00 552,004,000.00 6,299,000.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
TRAINING 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
ICT SUBSCRIPTION 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
OTHER PROF (ISSP) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
ICT CONSULTANCY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes (Transfer of Title) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
ICTE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TRANSPORTATION EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 666,098,000.00 0.00 0.00 0.00 666,098,000.00 561,824,508.58 577,556,334.69 88,541,665.31
GRAND TOTAL (Fund 01 & 03) 867,478,000.00 15,731,325.00 0.00 0.00 883,209,325.00 585,190,267.79 630,470,544.99 252,738,780.01
Prepared by:
MARIZEL B. CORREOS
CHIEF ACCOUNTANT
JOREM V. TORRE
REMARKS
CAPITAL OUTLAY
OBLIGATIONS INCURRED
HHRO V
Certified Correct by :
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF MARCH 31, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT MARCH TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 22,845,000.00 0.00 0.00 0.00 22,845,000.00 3,737,810.00 7,642,038.90 15,202,961.10
[50102010 01] PERA 1,824,000.00 0.00 0.00 0.00 1,824,000.00 298,000.00 611,428.57 1,212,571.43
[50102020 00] RA 624,000.00 0.00 0.00 0.00 624,000.00 47,000.00 136,500.00 487,500.00
[50102030 01] TA 624,000.00 0.00 0.00 0.00 624,000.00 10,000.00 30,000.00 594,000.00
[50102040 01] Clothing Allowance 380,000.00 0.00 0.00 0.00 380,000.00 0.00 0.00 380,000.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 399,000.00 0.00 0.00 0.00 399,000.00 76,000.00 76,000.00 323,000.00
[50102120 01] Longevity 353,000.00 0.00 0.00 0.00 353,000.00 1,285.00 1,285.00 351,715.00
[50102150 01] Cash Gift 380,000.00 0.00 0.00 0.00 380,000.00 0.00 0.00 380,000.00
[50102140 01] Yeb 1,904,000.00 0.00 0.00 0.00 1,904,000.00 0.00 0.00 1,904,000.00
[50103020 01] Pagibig 90,000.00 0.00 0.00 0.00 90,000.00 7,700.00 23,100.00 66,900.00
[50103030 01] PHIC 216,000.00 0.00 0.00 0.00 216,000.00 18,712.50 56,300.00 159,700.00
[50103040 01] ECIP 90,000.00 0.00 0.00 0.00 90,000.00 7,697.72 22,893.16 67,106.84
[50102990 00] O.P.B (PEI) 380,000.00 0.00 0.00 0.00 380,000.00 0.00 0.00 380,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 30,109,000.00 0.00 0.00 0.00 30,109,000.00 4,204,205.22 8,599,545.63 21,509,454.37
[50103010 00] RLIP 2,741,000.00 0.00 0.00 0.00 2,741,000.00 229,583.96 673,750.38 2,067,249.62
TOTAL PS / RLIP 32,850,000.00 0.00 0.00 0.00 32,850,000.00 4,433,789.18 9,273,296.01 23,576,703.99
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 567,325.00 0.00 0.00 567,325.00 423,879.79 423,879.79 143,445.21
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PEI 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 10,167,000.00 0.00 0.00 10,167,000.00 2,689,799.18 2,689,799.18 7,477,200.82
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 5,762.50 5,762.50 (5,762.50)
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 10,734,325.00 0.00 0.00 10,734,325.00 3,119,441.47 3,119,441.47 7,614,883.53
RLIP (EO 201 1ST TRANCHE) 0.00 1,123,000.00 0.00 0.00 1,123,000.00 237,073.86 237,073.86 885,926.14
RLIP (EO 201 2ND TRANCHE) 0.00 0.00
GRAND TOTAL 32,850,000.00 11,857,325.00 0.00 0.00 44,707,325.00 7,790,304.51 12,629,811.34 32,077,513.66
A.I.a (100010000)
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF MARCH 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT MARCH TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 1,389,000.00 0.00 0.00 0.00 1,389,000.00 19,063.32 339,490.32 1,049,509.68
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 336,000.00 0.00 0.00 0.00 336,000.00 72,928.00 111,715.55 224,284.45
[50203010 00] - Office Supplies 1,313,000.00 0.00 0.00 0.00 1,313,000.00 184,846.31 205,440.06 1,107,559.94
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 3,653.00 24,368.00 (24,368.00)
[50203090 00] - Fuel,Oil and Lubricants Exp 707,000.00 0.00 0.00 0.00 707,000.00 64,188.97 103,038.38 603,961.62
Utility Expenses 1,747,000.00 0.00 0.00 0.00 1,747,000.00 24,882.72 73,553.65 1,673,446.35
[50204010 00] - Water Expenses 175,000.00 0.00 0.00 0.00 175,000.00 0.00 0.00 175,000.00
[50204020 00] - Electricity Expenses 1,572,000.00 0.00 0.00 0.00 1,572,000.00 24,882.72 73,553.65 1,498,446.35
Communication Expenses 1,307,000.00 0.00 0.00 0.00 1,307,000.00 182,708.32 346,000.96 960,999.04
[50205010 00] - Postage & Courier 327,000.00 0.00 0.00 0.00 327,000.00 111,610.00 129,827.24 197,172.76
[50205020 01] - Telephone - Landline 163,000.00 0.00 0.00 0.00 163,000.00 4,351.31 19,726.01 143,273.99
[50205020 02] - Telephone - Mobile 490,000.00 0.00 0.00 0.00 490,000.00 6,711.23 96,758.90 393,241.10
[50205030 00] - Internet Expenses 327,000.00 0.00 0.00 0.00 327,000.00 60,035.78 99,688.81 227,311.19
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 139,000.00 0.00 0.00 0.00 139,000.00 0.00 59,404.80 79,595.20
[50299020 00] Printing & Binding Expenses 340,000.00 0.00 0.00 0.00 340,000.00 0.00 0.00 340,000.00
[50299050 00] Rent Expenses 3,291,000.00 0.00 0.00 0.00 3,291,000.00 1,508,488.36 2,338,301.14 952,698.86
[50299030 00] Representation Expenses 273,000.00 0.00 0.00 0.00 273,000.00 24,100.00 46,410.00 226,590.00
[50299040 00] Transportaton and Delivery 190,000.00 0.00 0.00 0.00 190,000.00 28,000.00 28,000.00 162,000.00
[50299070 00] Subscription Expenses 90,000.00 0.00 0.00 0.00 90,000.00 0.00 0.00 90,000.00
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 4,897,000.00 0.00 0.00 0.00 4,897,000.00 354,970.62 1,458,688.38 3,438,311.62
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 2,912.00 2,912.00 (2,912.00)
[50212020 00] - Janitorial Services 1,204,000.00 0.00 0.00 0.00 1,204,000.00 0.00 0.00 1,204,000.00
[50212030 00] - Security Services 1,054,000.00 0.00 0.00 0.00 1,054,000.00 71,734.25 182,130.38 871,869.62
[50212990 00] - Other General Services 2,639,000.00 0.00 0.00 0.00 2,639,000.00 280,324.37 1,273,646.00 1,365,354.00
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 911,000.00 0.00 0.00 0.00 911,000.00 55,097.97 97,891.81 813,108.19
[50213050 01] - RM Machinery 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
OBLIGATIONS INCURREDREMARKS
A.I.a (100010000)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF MARCH 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT MARCH TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 24,000.00 0.00 0.00 0.00 24,000.00 0.00 0.00 24,000.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 402,000.00 0.00 0.00 0.00 402,000.00 47,117.94 55,252.29 346,747.71
[50215010 01] - Taxes, Duties & Licenses 0.00 0.00 0.00 0.00 0.00 1,496.94 3,826.00 (3,826.00)
[50215020 00] - Fidelity Bond Premuims 229,000.00 0.00 0.00 0.00 229,000.00 45,621.00 45,621.00 183,379.00
[50215030 00] - Insurance Expenses 173,000.00 0.00 0.00 0.00 173,000.00 0.00 5,805.29 167,194.71
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 17,356,000.00 0.00 0.00 0.00 17,356,000.00 2,570,045.53 5,287,555.34 12,068,444.66
[10604010] BUILDING and STRUCTURE 552,004,000.00 0.00 0.00 0.00 552,004,000.00 552,004,000.00 552,004,000.00 0.00
[10605030] Info & Com Tech Eqpt. 6,299,000.00 0.00 0.00 0.00 6,299,000.00 0.00 0.00 6,299,000.00
SUB - TOTAL 558,303,000.00 0.00 0.00 0.00 558,303,000.00 552,004,000.00 552,004,000.00 6,299,000.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 575,659,000.00 0.00 0.00 0.00 575,659,000.00 554,574,045.53 557,291,555.34 18,367,444.66
GRAND TOTAL (Fund 01 & 03) 608,509,000.00 11,857,325.00 0.00 0.00 620,366,325.00 562,364,350.04 569,921,366.68 50,444,958.32
CAPITAL OUTLAY
OBLIGATIONS INCURREDREMARKS
A.I.a (100010000)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF MARCH 31, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT MARCH TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 9,650,000.00 0.00 0.00 0.00 9,650,000.00 1,702,138.00 3,399,898.48 6,250,101.52
[50102010 01] PERA 528,000.00 0.00 0.00 0.00 528,000.00 90,000.00 179,619.05 348,380.95
[50102020 00] RA 324,000.00 0.00 0.00 0.00 324,000.00 17,000.00 48,875.00 275,125.00
[50102030 01] TA 324,000.00 0.00 0.00 0.00 324,000.00 17,000.00 48,875.00 275,125.00
[50102040 01] Clothing Allowance 110,000.00 0.00 0.00 0.00 110,000.00 0.00 0.00 110,000.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 24,000.00 0.00 0.00 0.00 24,000.00 0.00 0.00 24,000.00
[50102150 01] Cash Gift 110,000.00 0.00 0.00 0.00 110,000.00 0.00 0.00 110,000.00
[50102140 01] Yeb 804,000.00 0.00 0.00 0.00 804,000.00 0.00 0.00 804,000.00
[50103020 01] Pagibig 26,000.00 0.00 0.00 0.00 26,000.00 2,300.00 6,800.00 19,200.00
[50103030 01] PHIC 79,000.00 0.00 0.00 0.00 79,000.00 6,975.00 20,525.00 58,475.00
[50103040 01] ECIP 26,000.00 0.00 0.00 0.00 26,000.00 2,200.00 6,700.00 19,300.00
[50102990 00] O.P.B (PEI) 110,000.00 0.00 0.00 0.00 110,000.00 0.00 0.00 110,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 12,115,000.00 0.00 0.00 0.00 12,115,000.00 1,837,613.00 3,711,292.53 8,403,707.47
[50103010 00] RLIP 1,158,000.00 0.00 0.00 0.00 1,158,000.00 103,507.20 307,238.46 850,761.54
TOTAL PS / RLIP 13,273,000.00 0.00 0.00 0.00 13,273,000.00 1,941,120.20 4,018,530.99 9,254,469.01
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PEI 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
RLIP (EO 201 1ST TRANCHE) 0.00 0.00 0.00 0.00 0.00
RLIP (EO 201 2ND TRANCHE) 0.00 0.00 0.00
GRAND TOTAL 13,273,000.00 0.00 0.00 0.00 13,273,000.00 1,941,120.20 4,018,530.99 9,254,469.01
A.II.a (200010000)
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF MARCH 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT MARCH TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 872,000.00 0.00 0.00 0.00 872,000.00 9,127.00 9,127.00 862,873.00
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 11,000.00 0.00 0.00 0.00 11,000.00 25,200.00 25,200.00 (14,200.00)
[50203010 00] - Office Supplies 189,000.00 0.00 0.00 0.00 189,000.00 1,928.00 1,928.00 187,072.00
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203090 00] - Fuel,Oil and Lubricants Exp 102,000.00 0.00 0.00 0.00 102,000.00 0.00 0.00 102,000.00
Utility Expenses 324,000.00 0.00 0.00 0.00 324,000.00 65,750.31 65,750.31 258,249.69
[50204010 00] - Water Expenses 31,000.00 0.00 0.00 0.00 31,000.00 0.00 0.00 31,000.00
[50204020 00] - Electricity Expenses 293,000.00 0.00 0.00 0.00 293,000.00 65,750.31 65,750.31 227,249.69
Communication Expenses 216,000.00 0.00 0.00 0.00 216,000.00 29,394.00 56,331.00 159,669.00
[50205010 00] - Postage & Courier 61,000.00 0.00 0.00 0.00 61,000.00 24,295.00 39,234.00 21,766.00
[50205020 01] - Telephone - Landline 80,000.00 0.00 0.00 0.00 80,000.00 0.00 0.00 80,000.00
[50205020 02] - Telephone - Mobile 25,000.00 0.00 0.00 0.00 25,000.00 5,099.00 17,097.00 7,903.00
[50205030 00] - Internet Expenses 50,000.00 0.00 0.00 0.00 50,000.00 0.00 0.00 50,000.00
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 34,000.00 0.00 0.00 0.00 34,000.00 0.00 0.00 34,000.00
[50299020 00] Printing & Binding Expenses 46,000.00 0.00 0.00 0.00 46,000.00 0.00 0.00 46,000.00
[50299050 00] Rent Expenses 297,000.00 0.00 0.00 0.00 297,000.00 26,040.00 291,040.00 5,960.00
[50299030 00] Representation Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299040 00] Transportaton and Delivery 24,000.00 0.00 0.00 0.00 24,000.00 0.00 0.00 24,000.00
[50299070 00] Subscription Expenses 13,000.00 0.00 0.00 0.00 13,000.00 0.00 0.00 13,000.00
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 353,000.00 0.00 0.00 0.00 353,000.00 0.00 62,500.00 290,500.00
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50212020 00] - Janitorial Services 128,000.00 0.00 0.00 0.00 128,000.00 0.00 0.00 128,000.00
[50212030 00] - Security Services 108,000.00 0.00 0.00 0.00 108,000.00 0.00 0.00 108,000.00
[50212990 00] - Other General Services 117,000.00 0.00 0.00 0.00 117,000.00 0.00 62,500.00 54,500.00
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 472,000.00 0.00 0.00 0.00 472,000.00 6,100.00 28,669.50 443,330.50
[50213050 01] - RM Machinery 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
OBLIGATIONS INCURREDREMARKS
A.II.a (200010000)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF MARCH 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT MARCH TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 6,000.00 0.00 0.00 0.00 6,000.00 0.00 0.00 6,000.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 84,000.00 0.00 0.00 0.00 84,000.00 0.00 0.00 84,000.00
[50215010 01] - Taxes, Duties & Licenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50215020 00] - Fidelity Bond Premuims 44,000.00 0.00 0.00 0.00 44,000.00 0.00 0.00 44,000.00
[50215030 00] - Insurance Expenses 40,000.00 0.00 0.00 0.00 40,000.00 0.00 0.00 40,000.00
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 3,043,000.00 0.00 0.00 0.00 3,043,000.00 163,539.31 540,545.81 2,502,454.19
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 3,043,000.00 0.00 0.00 0.00 3,043,000.00 163,539.31 540,545.81 2,502,454.19
GRAND TOTAL (Fund 01 & 03) 16,316,000.00 0.00 0.00 0.00 16,316,000.00 2,104,659.51 4,559,076.80 11,756,923.20
A.II.a (200010000)
OBLIGATIONS INCURREDREMARKS
CAPITAL OUTLAY
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF MARCH 31, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT MARCH TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 12,707,000.00 0.00 0.00 0.00 12,707,000.00 1,998,582.00 4,083,378.47 8,623,621.53
[50102010 01] PERA 744,000.00 0.00 0.00 0.00 744,000.00 116,000.00 236,000.00 508,000.00
[50102020 00] RA 426,000.00 0.00 0.00 0.00 426,000.00 30,500.00 91,500.00 334,500.00
[50102030 01] TA 426,000.00 0.00 0.00 0.00 426,000.00 30,500.00 91,500.00 334,500.00
[50102040 01] Clothing Allowance 155,000.00 0.00 0.00 0.00 155,000.00 0.00 0.00 155,000.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 32,000.00 0.00 0.00 0.00 32,000.00 0.00 0.00 32,000.00
[50102150 01] Cash Gift 155,000.00 0.00 0.00 0.00 155,000.00 0.00 0.00 155,000.00
[50102140 01] Yeb 1,059,000.00 0.00 0.00 0.00 1,059,000.00 0.00 0.00 1,059,000.00
[50103020 01] Pagibig 37,000.00 0.00 0.00 0.00 37,000.00 2,900.00 8,900.00 28,100.00
[50103030 01] PHIC 111,000.00 0.00 0.00 0.00 111,000.00 8,687.50 26,587.50 84,412.50
[50103040 01] ECIP 37,000.00 0.00 0.00 0.00 37,000.00 2,900.00 8,900.00 28,100.00
[50102990 00] O.P.B (PEI) 155,000.00 0.00 0.00 0.00 155,000.00 0.00 0.00 155,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 16,044,000.00 0.00 0.00 0.00 16,044,000.00 2,190,069.50 4,546,765.97 11,497,234.03
[50103010 00] RLIP 1,525,000.00 0.00 0.00 0.00 1,525,000.00 122,410.74 370,090.50 1,154,909.50
TOTAL PS / RLIP 17,569,000.00 0.00 0.00 0.00 17,569,000.00 2,312,480.24 4,916,856.47 12,652,143.53
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PEI 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
RLIP (EO 201 1ST TRANCHE) 0.00 0.00 0.00 0.00
RLIP (EO 201 2ND TRANCHE) 0.00 0.00
GRAND TOTAL 17,569,000.00 0.00 0.00 0.00 17,569,000.00 2,312,480.24 4,916,856.47 12,652,143.53
OBLIGATIONS INCURREDREMARKS
A.II.b (200020000)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF MARCH 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT MARCH TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 1,445,000.00 0.00 0.00 0.00 1,445,000.00 24,786.00 184,781.76 1,260,218.24
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 328,000.00 0.00 0.00 0.00 328,000.00 23,223.00 26,513.32 301,486.68
[50203010 00] - Office Supplies 879,000.00 0.00 0.00 0.00 879,000.00 46,375.29 170,965.49 708,034.51
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203090 00] - Fuel,Oil and Lubricants Exp 474,000.00 0.00 0.00 0.00 474,000.00 10,847.00 15,651.63 458,348.37
Utility Expenses 1,126,000.00 0.00 0.00 0.00 1,126,000.00 258,145.17 446,437.73 679,562.27
[50204010 00] - Water Expenses 114,000.00 0.00 0.00 0.00 114,000.00 3,534.31 51,190.26 62,809.74
[50204020 00] - Electricity Expenses 1,012,000.00 0.00 0.00 0.00 1,012,000.00 254,610.86 395,247.47 616,752.53
Communication Expenses 744,000.00 0.00 0.00 0.00 744,000.00 25,283.30 144,987.80 599,012.20
[50205010 00] - Postage & Courier 179,000.00 0.00 0.00 0.00 179,000.00 4,658.00 8,000.16 170,999.84
[50205020 01] - Telephone - Landline 304,000.00 0.00 0.00 0.00 304,000.00 9,976.30 40,510.15 263,489.85
[50205020 02] - Telephone - Mobile 71,000.00 0.00 0.00 0.00 71,000.00 4,661.00 13,417.03 57,582.97
[50205030 00] - Internet Expenses 190,000.00 0.00 0.00 0.00 190,000.00 5,988.00 83,060.46 106,939.54
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 117,000.00 0.00 0.00 0.00 117,000.00 0.00 59,404.80 57,595.20
[50299020 00] Printing & Binding Expenses 116,000.00 0.00 0.00 0.00 116,000.00 3,779.40 5,779.40 110,220.60
[50299050 00] Rent Expenses 974,000.00 0.00 0.00 0.00 974,000.00 73,291.12 751,001.24 222,998.76
[50299030 00] Representation Expenses 340,000.00 0.00 0.00 0.00 340,000.00 8,125.50 44,176.39 295,823.61
[50299040 00] Transportaton and Delivery 65,000.00 0.00 0.00 0.00 65,000.00 3,000.00 3,000.00 62,000.00
[50299070 00] Subscription Expenses 29,000.00 0.00 0.00 0.00 29,000.00 244.14 10,889.84 18,110.16
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 1,384,000.00 0.00 0.00 0.00 1,384,000.00 154,322.72 250,858.05 1,133,141.95
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50212020 00] - Janitorial Services 567,000.00 0.00 0.00 0.00 567,000.00 20,554.01 43,930.01 523,069.99
[50212030 00] - Security Services 500,000.00 0.00 0.00 0.00 500,000.00 33,153.90 61,691.74 438,308.26
[50212990 00] - Other General Services 317,000.00 0.00 0.00 0.00 317,000.00 100,614.81 145,236.30 171,763.70
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 408,000.00 0.00 0.00 0.00 408,000.00 16,738.00 31,319.00 376,681.00
[50213050 01] - RM Machinery 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
OBLIGATIONS INCURREDREMARKS
A.II.b (200020000)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF MARCH 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT MARCH TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 22,000.00 0.00 0.00 0.00 22,000.00 0.00 0.00 22,000.00
[50210030 00] Extraodinary/Misc. Expenses 392,000.00 0.00 0.00 0.00 392,000.00 55,800.00 97,200.00 294,800.00
Taxes, Insurance Other Fees 180,000.00 0.00 0.00 0.00 180,000.00 11,594.48 19,204.27 160,795.73
[50215010 01] - Taxes, Duties & Licenses 6,000.00 0.00 0.00 0.00 6,000.00 (450.00) 5,160.00 840.00
[50215020 00] - Fidelity Bond Premuims 106,000.00 0.00 0.00 0.00 106,000.00 6,623.96 6,623.96 99,376.04
[50215030 00] - Insurance Expenses 68,000.00 0.00 0.00 0.00 68,000.00 5,420.52 7,420.31 60,579.69
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 9,023,000.00 0.00 0.00 0.00 9,023,000.00 715,555.12 2,262,170.72 6,760,829.28
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 9,023,000.00 0.00 0.00 0.00 9,023,000.00 715,555.12 2,262,170.72 6,760,829.28
GRAND TOTAL (Fund 01 & 03) 26,592,000.00 0.00 0.00 0.00 26,592,000.00 3,028,035.36 7,179,027.19 19,412,972.81
CAPITAL OUTLAY
OBLIGATIONS INCURREDREMARKS
A.II.b (200020000)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF MARCH 31, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT MARCH TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 17,628,000.00 0.00 0.00 0.00 17,628,000.00 1,325,082.00 4,058,578.27 13,569,421.73
[50102010 01] PERA 1,176,000.00 0.00 0.00 0.00 1,176,000.00 96,000.00 291,090.92 884,909.08
[50102020 00] RA 1,458,000.00 0.00 0.00 0.00 1,458,000.00 113,750.00 343,625.00 1,114,375.00
[50102030 01] TA 1,458,000.00 0.00 0.00 0.00 1,458,000.00 87,750.00 284,963.70 1,173,036.30
[50102040 01] Clothing Allowance 245,000.00 0.00 0.00 0.00 245,000.00 0.00 0.00 245,000.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 43,000.00 0.00 0.00 0.00 43,000.00 0.00 0.00 43,000.00
[50102150 01] Cash Gift 245,000.00 0.00 0.00 0.00 245,000.00 0.00 0.00 245,000.00
[50102140 01] Yeb 1,470,000.00 0.00 0.00 0.00 1,470,000.00 0.00 0.00 1,470,000.00
[50103020 01] Pagibig 59,000.00 0.00 0.00 0.00 59,000.00 4,800.00 14,600.00 44,400.00
[50103030 01] PHIC 133,000.00 0.00 0.00 0.00 133,000.00 11,075.00 33,800.00 99,200.00
[50103040 01] ECIP 59,000.00 0.00 0.00 0.00 59,000.00 4,799.68 14,499.04 44,500.96
[50102990 00] O.P.B (PEI) 245,000.00 0.00 0.00 0.00 245,000.00 0.00 0.00 245,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 60,777.03 60,777.03 (60,777.03)
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 24,219,000.00 0.00 0.00 0.00 24,219,000.00 1,704,033.71 5,101,933.96 19,117,066.04
[50103010 00] RLIP 2,115,000.00 0.00 0.00 0.00 2,115,000.00 181,021.12 482,949.39 1,632,050.61
TOTAL PS / RLIP 26,334,000.00 0.00 0.00 0.00 26,334,000.00 1,885,054.83 5,584,883.35 20,749,116.65
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PEI 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 3,489,000.00 0.00 0.00 3,489,000.00 760,012.32 760,012.32 2,728,987.68
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 862.50 862.50 (862.50)
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 3,489,000.00 0.00 0.00 3,489,000.00 760,874.82 760,874.82 2,728,125.18
RLIP (EO 201 1ST TRANCHE) 0.00 385,000.00 0.00 0.00 385,000.00 91,201.48 91,201.48 293,798.52
RLIP (EO 201 2ND TRANCHE) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
GRAND TOTAL 26,334,000.00 3,874,000.00 0.00 0.00 30,208,000.00 2,737,131.13 6,436,959.65 23,771,040.35
A.III.a.1 (30101001)
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF MARCH 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT MARCH TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 604,000.00 0.00 0.00 0.00 604,000.00 12,223.00 36,070.12 567,929.88
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 70,000.00 0.00 0.00 0.00 70,000.00 0.00 0.00 70,000.00
[50203010 00] - Office Supplies 120,000.00 0.00 0.00 0.00 120,000.00 0.00 0.00 120,000.00
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203090 00] - Fuel,Oil and Lubricants Exp 65,000.00 0.00 0.00 0.00 65,000.00 0.00 0.00 65,000.00
Utility Expenses 207,000.00 0.00 0.00 0.00 207,000.00 0.00 0.00 207,000.00
[50204010 00] - Water Expenses 21,000.00 0.00 0.00 0.00 21,000.00 0.00 0.00 21,000.00
[50204020 00] - Electricity Expenses 186,000.00 0.00 0.00 0.00 186,000.00 0.00 0.00 186,000.00
Communication Expenses 128,000.00 0.00 0.00 0.00 128,000.00 35,599.00 37,398.00 90,602.00
[50205010 00] - Postage & Courier 32,000.00 0.00 0.00 0.00 32,000.00 32,000.00 32,000.00 0.00
[50205020 01] - Telephone - Landline 51,000.00 0.00 0.00 0.00 51,000.00 0.00 0.00 51,000.00
[50205020 02] - Telephone - Mobile 13,000.00 0.00 0.00 0.00 13,000.00 3,599.00 5,398.00 7,602.00
[50205030 00] - Internet Expenses 32,000.00 0.00 0.00 0.00 32,000.00 0.00 0.00 32,000.00
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 23,000.00 0.00 0.00 0.00 23,000.00 0.00 0.00 23,000.00
[50299020 00] Printing & Binding Expenses 51,000.00 0.00 0.00 0.00 51,000.00 0.00 0.00 51,000.00
[50299050 00] Rent Expenses 177,000.00 0.00 0.00 0.00 177,000.00 0.00 177,000.00 0.00
[50299030 00] Representation Expenses 251,000.00 0.00 0.00 0.00 251,000.00 9,935.00 28,805.40 222,194.60
[50299040 00] Transportaton and Delivery 26,000.00 0.00 0.00 0.00 26,000.00 0.00 0.00 26,000.00
[50299070 00] Subscription Expenses 14,000.00 0.00 0.00 0.00 14,000.00 0.00 0.00 14,000.00
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 154,000.00 0.00 0.00 0.00 154,000.00 0.00 0.00 154,000.00
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50212020 00] - Janitorial Services 82,000.00 0.00 0.00 0.00 82,000.00 0.00 0.00 82,000.00
[50212030 00] - Security Services 72,000.00 0.00 0.00 0.00 72,000.00 0.00 0.00 72,000.00
[50212990 00] - Other General Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 329,000.00 0.00 0.00 0.00 329,000.00 0.00 29,056.31 299,943.69
[50213050 01] - RM Machinery 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
OBLIGATIONS INCURREDREMARKS
A.III.a.1 (30101001)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF MARCH 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT MARCH TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 4,000.00 0.00 0.00 0.00 4,000.00 0.00 0.00 4,000.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 73,000.00 0.00 0.00 0.00 73,000.00 0.00 0.00 73,000.00
[50215010 01] - Taxes, Duties & Licenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50215020 00] - Fidelity Bond Premuims 48,000.00 0.00 0.00 0.00 48,000.00 0.00 0.00 48,000.00
[50215030 00] - Insurance Expenses 25,000.00 0.00 0.00 0.00 25,000.00 0.00 0.00 25,000.00
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 2,296,000.00 0.00 0.00 0.00 2,296,000.00 57,757.00 308,329.83 1,987,670.17
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 2,296,000.00 0.00 0.00 0.00 2,296,000.00 57,757.00 308,329.83 1,987,670.17
GRAND TOTAL (Fund 01 & 03) 28,630,000.00 3,874,000.00 0.00 0.00 32,504,000.00 2,794,888.13 6,745,289.48 25,758,710.52
CAPITAL OUTLAY
OBLIGATIONS INCURREDREMARKS
A.III.a.1 (30101001)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF MARCH 31, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT MARCH TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102010 01] PERA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102020 00] RA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102030 01] TA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102040 01] Clothing Allowance 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102150 01] Cash Gift 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102140 01] Yeb 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50103020 01] Pagibig 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50103030 01] PHIC 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50103040 01] ECIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B (PEI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50103010 00] RLIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL PS / RLIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PEI 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
RLIP (EO 201 1ST TRANCHE) 0.00 0.00 0.00 0.00
RLIP (EO 201 2ND TRANCHE) 0.00 0.00
GRAND TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
OBLIGATIONS INCURREDREMARKS
A.III.a.2 (301010002)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF MARCH 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT MARCH TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 75,000.00 0.00 0.00 0.00 75,000.00 0.00 0.00 75,000.00
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 4,000.00 0.00 0.00 0.00 4,000.00 0.00 0.00 4,000.00
[50203010 00] - Office Supplies 32,000.00 0.00 0.00 0.00 32,000.00 0.00 0.00 32,000.00
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203090 00] - Fuel,Oil and Lubricants Exp 18,000.00 0.00 0.00 0.00 18,000.00 0.00 0.00 18,000.00
Utility Expenses 34,000.00 0.00 0.00 0.00 34,000.00 18,006.51 24,544.56 9,455.44
[50204010 00] - Water Expenses 34,000.00 0.00 0.00 0.00 34,000.00 18,006.51 24,544.56 9,455.44
[50204020 00] - Electricity Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Communication Expenses 32,000.00 0.00 0.00 0.00 32,000.00 4,575.00 6,435.00 25,565.00
[50205010 00] - Postage & Courier 8,000.00 0.00 0.00 0.00 8,000.00 3,375.00 5,235.00 2,765.00
[50205020 01] - Telephone - Landline 13,000.00 0.00 0.00 0.00 13,000.00 0.00 0.00 13,000.00
[50205020 02] - Telephone - Mobile 3,000.00 0.00 0.00 0.00 3,000.00 1,200.00 1,200.00 1,800.00
[50205030 00] - Internet Expenses 8,000.00 0.00 0.00 0.00 8,000.00 0.00 0.00 8,000.00
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 3,000.00 0.00 0.00 0.00 3,000.00 0.00 0.00 3,000.00
[50299020 00] Printing & Binding Expenses 6,000.00 0.00 0.00 0.00 6,000.00 0.00 0.00 6,000.00
[50299050 00] Rent Expenses 61,000.00 0.00 0.00 0.00 61,000.00 0.00 61,000.00 0.00
[50299030 00] Representation Expenses 7,000.00 0.00 0.00 0.00 7,000.00 0.00 0.00 7,000.00
[50299040 00] Transportaton and Delivery 3,000.00 0.00 0.00 0.00 3,000.00 0.00 0.00 3,000.00
[50299070 00] Subscription Expenses 2,000.00 0.00 0.00 0.00 2,000.00 0.00 0.00 2,000.00
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 57,000.00 0.00 0.00 0.00 57,000.00 0.00 0.00 57,000.00
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50212020 00] - Janitorial Services 23,000.00 0.00 0.00 0.00 23,000.00 0.00 0.00 23,000.00
[50212030 00] - Security Services 20,000.00 0.00 0.00 0.00 20,000.00 0.00 0.00 20,000.00
[50212990 00] - Other General Services 14,000.00 0.00 0.00 0.00 14,000.00 0.00 0.00 14,000.00
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 21,000.00 0.00 0.00 0.00 21,000.00 0.00 0.00 21,000.00
[50213050 01] - RM Machinery 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
OBLIGATIONS INCURREDREMARKS
A.III.a.2 (301010002)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF MARCH 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT MARCH TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 1,000.00 0.00 0.00 0.00 1,000.00 0.00 0.00 1,000.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 11,000.00 0.00 0.00 0.00 11,000.00 0.00 6,752.34 4,247.66
[50215010 01] - Taxes, Duties & Licenses 5,000.00 0.00 0.00 0.00 5,000.00 0.00 6,752.34 (1,752.34)
[50215020 00] - Fidelity Bond Premuims 6,000.00 0.00 0.00 0.00 6,000.00 0.00 0.00 6,000.00
[50215030 00] - Insurance Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 367,000.00 0.00 0.00 0.00 367,000.00 22,581.51 98,731.90 268,268.10
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 367,000.00 0.00 0.00 0.00 367,000.00 22,581.51 98,731.90 268,268.10
GRAND TOTAL (Fund 01 & 03) 367,000.00 0.00 0.00 0.00 367,000.00 22,581.51 98,731.90 268,268.10
A.III.a.2 (301010002)
OBLIGATIONS INCURREDREMARKS
CAPITAL OUTLAY
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF MARCH 31, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT MARCH TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 14,012,000.00 0.00 0.00 0.00 14,012,000.00 1,240,671.42 3,641,213.78 10,370,786.22
[50102010 01] PERA 864,000.00 0.00 0.00 0.00 864,000.00 74,000.00 221,549.08 642,450.92
[50102020 00] RA 300,000.00 0.00 0.00 0.00 300,000.00 15,000.00 55,000.00 245,000.00
[50102030 01] TA 300,000.00 0.00 0.00 0.00 300,000.00 15,000.00 55,000.00 245,000.00
[50102040 01] Clothing Allowance 180,000.00 0.00 0.00 0.00 180,000.00 0.00 0.00 180,000.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 37,000.00 0.00 0.00 0.00 37,000.00 964.00 3,612.00 33,388.00
[50102150 01] Cash Gift 180,000.00 0.00 0.00 0.00 180,000.00 0.00 0.00 180,000.00
[50102140 01] Yeb 1,167,000.00 0.00 0.00 0.00 1,167,000.00 0.00 0.00 1,167,000.00
[50103020 01] Pagibig 44,000.00 0.00 0.00 0.00 44,000.00 3,700.00 11,100.00 32,900.00
[50103030 01] PHIC 132,000.00 0.00 0.00 0.00 132,000.00 11,587.50 34,737.50 97,262.50
[50103040 01] ECIP 44,000.00 0.00 0.00 0.00 44,000.00 3,700.00 11,000.00 33,000.00
[50102990 00] O.P.B (PEI) 180,000.00 0.00 0.00 0.00 180,000.00 0.00 0.00 180,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 17,440,000.00 0.00 0.00 0.00 17,440,000.00 1,364,622.92 4,033,212.36 13,406,787.64
[50103010 00] RLIP 1,681,000.00 0.00 0.00 0.00 1,681,000.00 209,780.69 569,222.80 1,111,777.20
TOTAL PS / RLIP 19,121,000.00 0.00 0.00 0.00 19,121,000.00 1,574,403.61 4,602,435.16 14,518,564.84
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PEI 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
RLIP (EO 201 1ST TRANCHE) 0.00 0.00 0.00 0.00
RLIP (EO 201 2ND TRANCHE) 0.00 0.00
GRAND TOTAL 19,121,000.00 0.00 0.00 0.00 19,121,000.00 1,574,403.61 4,602,435.16 14,518,564.84
A.III.a.3 (301010003)
REMARKSOBLIGATIONS INCURRED
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF MARCH 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT MARCH TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 851,000.00 0.00 0.00 0.00 851,000.00 88,721.80 198,999.46 652,000.54
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 272,000.00 0.00 0.00 0.00 272,000.00 756.00 756.00 271,244.00
[50203010 00] - Office Supplies 749,000.00 0.00 0.00 0.00 749,000.00 79,654.82 113,955.00 635,045.00
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 253,400.00 253,400.00 (253,400.00)
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203090 00] - Fuel,Oil and Lubricants Exp 403,000.00 0.00 0.00 0.00 403,000.00 16,012.00 25,244.48 377,755.52
Utility Expenses 1,168,000.00 0.00 0.00 0.00 1,168,000.00 176,706.25 192,709.17 975,290.83
[50204010 00] - Water Expenses 116,000.00 0.00 0.00 0.00 116,000.00 14,682.51 17,748.22 98,251.78
[50204020 00] - Electricity Expenses 1,052,000.00 0.00 0.00 0.00 1,052,000.00 162,023.74 174,960.95 877,039.05
Communication Expenses 1,118,000.00 0.00 0.00 0.00 1,118,000.00 195,246.95 258,573.86 859,426.14
[50205010 00] - Postage & Courier 280,000.00 0.00 0.00 0.00 280,000.00 32,472.00 38,363.16 241,636.84
[50205020 01] - Telephone - Landline 447,000.00 0.00 0.00 0.00 447,000.00 97,866.44 105,902.71 341,097.29
[50205020 02] - Telephone - Mobile 112,000.00 0.00 0.00 0.00 112,000.00 18,501.00 26,417.02 85,582.98
[50205030 00] - Internet Expenses 279,000.00 0.00 0.00 0.00 279,000.00 46,407.51 87,890.97 191,109.03
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 164,000.00 0.00 0.00 0.00 164,000.00 0.00 0.00 164,000.00
[50299020 00] Printing & Binding Expenses 107,000.00 0.00 0.00 0.00 107,000.00 0.00 2,000.00 105,000.00
[50299050 00] Rent Expenses 1,777,000.00 0.00 0.00 0.00 1,777,000.00 190,800.22 1,135,286.44 641,713.56
[50299030 00] Representation Expenses 156,000.00 0.00 0.00 0.00 156,000.00 6,191.05 16,191.05 139,808.95
[50299040 00] Transportaton and Delivery 70,000.00 0.00 0.00 0.00 70,000.00 1,045.00 1,045.00 68,955.00
[50299070 00] Subscription Expenses 30,000.00 0.00 0.00 0.00 30,000.00 9,271.14 10,669.84 19,330.16
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 1,286,000.00 0.00 0.00 0.00 1,286,000.00 141,456.64 227,594.75 1,058,405.25
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50212020 00] - Janitorial Services 514,000.00 0.00 0.00 0.00 514,000.00 46,900.00 70,490.67 443,509.33
[50212030 00] - Security Services 450,000.00 0.00 0.00 0.00 450,000.00 79,030.96 122,810.77 327,189.23
[50212990 00] - Other General Services 322,000.00 0.00 0.00 0.00 322,000.00 15,525.68 34,293.31 287,706.69
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 2,013.00 10,313.00 (10,313.00)
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 253,000.00 0.00 0.00 0.00 253,000.00 4,050.00 4,290.00 248,710.00
[50213050 01] - RM Machinery 117,000.00 0.00 0.00 0.00 117,000.00 1,000.00 2,833.33 114,166.67
A.III.a.3 (301010003)
REMARKSOBLIGATIONS INCURRED
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF MARCH 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT MARCH TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 30,000.00 0.00 0.00 0.00 30,000.00 0.00 0.00 30,000.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 190,000.00 0.00 0.00 0.00 190,000.00 3,874.00 13,895.47 176,104.53
[50215010 01] - Taxes, Duties & Licenses 11,000.00 0.00 0.00 0.00 11,000.00 0.00 4,001.00 6,999.00
[50215020 00] - Fidelity Bond Premuims 65,000.00 0.00 0.00 0.00 65,000.00 3,874.00 3,874.00 61,126.00
[50215030 00] - Insurance Expenses 114,000.00 0.00 0.00 0.00 114,000.00 0.00 6,020.47 107,979.53
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 8,741,000.00 0.00 0.00 0.00 8,741,000.00 1,170,198.87 2,467,756.85 6,273,243.15
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 8,741,000.00 0.00 0.00 0.00 8,741,000.00 1,170,198.87 2,467,756.85 6,273,243.15
GRAND TOTAL (Fund 01 & 03) 27,862,000.00 0.00 0.00 0.00 27,862,000.00 2,744,602.48 7,070,192.01 20,791,807.99
A.III.a.3 (301010003)
REMARKS
CAPITAL OUTLAY
OBLIGATIONS INCURRED
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF MARCH 31, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT MARCH TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 27,480,000.00 0.00 0.00 0.00 27,480,000.00 2,300,212.62 6,862,369.03 20,617,630.97
[50102010 01] PERA 1,992,000.00 0.00 0.00 0.00 1,992,000.00 156,000.00 474,539.59 1,517,460.41
[50102020 00] RA 180,000.00 0.00 0.00 0.00 180,000.00 16,750.00 41,750.00 138,250.00
[50102030 01] TA 180,000.00 0.00 0.00 0.00 180,000.00 16,750.00 41,750.00 138,250.00
[50102040 01] Clothing Allowance 415,000.00 0.00 0.00 0.00 415,000.00 0.00 0.00 415,000.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 68,000.00 0.00 0.00 0.00 68,000.00 975.00 2,606.10 65,393.90
[50102150 01] Cash Gift 415,000.00 0.00 0.00 0.00 415,000.00 0.00 0.00 415,000.00
[50102140 01] Yeb 2,290,000.00 0.00 0.00 0.00 2,290,000.00 0.00 0.00 2,290,000.00
[50103020 01] Pagibig 98,000.00 0.00 0.00 0.00 98,000.00 8,100.00 24,500.00 73,500.00
[50103030 01] PHIC 293,000.00 0.00 0.00 0.00 293,000.00 23,812.00 71,299.50 221,700.50
[50103040 01] ECIP 98,000.00 0.00 0.00 0.00 98,000.00 8,300.00 24,600.00 73,400.00
[50102990 00] O.P.B (PEI) 415,000.00 0.00 0.00 0.00 415,000.00 0.00 0.00 415,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 33,924,000.00 0.00 0.00 0.00 33,924,000.00 2,530,899.62 7,543,414.22 26,380,585.78
[50103010 00] RLIP 3,298,000.00 0.00 0.00 0.00 3,298,000.00 280,921.00 757,501.93 2,540,498.07
TOTAL PS / RLIP 37,222,000.00 0.00 0.00 0.00 37,222,000.00 2,811,820.62 8,300,916.15 28,921,083.85
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PEI 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
RLIP (EO 201 1ST TRANCHE) 0.00 0.00 0.00 0.00
RLIP (EO 201 2ND TRANCHE) 0.00 0.00
GRAND TOTAL 37,222,000.00 0.00 0.00 0.00 37,222,000.00 2,811,820.62 8,300,916.15 28,921,083.85
A.III.b.1 (302010001)
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF MARCH 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT MARCH TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 1,349,000.00 0.00 0.00 0.00 1,349,000.00 81,057.00 148,632.50 1,200,367.50
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 36,000.00 0.00 0.00 0.00 36,000.00 4,284.00 17,284.00 18,716.00
[50203010 00] - Office Supplies 1,171,000.00 0.00 0.00 0.00 1,171,000.00 160,456.18 168,530.61 1,002,469.39
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 185,000.00 (185,000.00)
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 19,632.50 20,650.75 (20,650.75)
[50203090 00] - Fuel,Oil and Lubricants Exp 630,000.00 0.00 0.00 0.00 630,000.00 16,970.00 27,605.05 602,394.95
Utility Expenses 1,443,000.00 0.00 0.00 0.00 1,443,000.00 69,541.20 143,857.59 1,299,142.41
[50204010 00] - Water Expenses 145,000.00 0.00 0.00 0.00 145,000.00 9,272.81 56,111.03 88,888.97
[50204020 00] - Electricity Expenses 1,298,000.00 0.00 0.00 0.00 1,298,000.00 60,268.39 87,746.56 1,210,253.44
Communication Expenses 478,000.00 0.00 0.00 0.00 478,000.00 71,551.46 135,434.56 342,565.44
[50205010 00] - Postage & Courier 120,000.00 0.00 0.00 0.00 120,000.00 50,892.00 61,505.36 58,494.64
[50205020 01] - Telephone - Landline 191,000.00 0.00 0.00 0.00 191,000.00 5,026.46 18,648.96 172,351.04
[50205020 02] - Telephone - Mobile 48,000.00 0.00 0.00 0.00 48,000.00 2,090.00 13,534.02 34,465.98
[50205030 00] - Internet Expenses 119,000.00 0.00 0.00 0.00 119,000.00 13,543.00 41,746.22 77,253.78
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 8,000.00 0.00 0.00 0.00 8,000.00 0.00 0.00 8,000.00
[50299020 00] Printing & Binding Expenses 127,000.00 0.00 0.00 0.00 127,000.00 1,676.25 11,836.76 115,163.24
[50299050 00] Rent Expenses 2,062,000.00 0.00 0.00 0.00 2,062,000.00 481,999.66 903,465.48 1,158,534.52
[50299030 00] Representation Expenses 2,000.00 0.00 0.00 0.00 2,000.00 0.00 0.00 2,000.00
[50299040 00] Transportaton and Delivery 110,000.00 0.00 0.00 0.00 110,000.00 2,192.00 2,206.00 107,794.00
[50299070 00] Subscription Expenses 34,000.00 0.00 0.00 0.00 34,000.00 455.26 536.66 33,463.34
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 2,349,000.00 0.00 0.00 0.00 2,349,000.00 299,598.29 619,139.67 1,729,860.33
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50212020 00] - Janitorial Services 940,000.00 0.00 0.00 0.00 940,000.00 199,415.47 318,231.34 621,768.66
[50212030 00] - Security Services 822,000.00 0.00 0.00 0.00 822,000.00 51,322.84 203,501.80 618,498.20
[50212990 00] - Other General Services 587,000.00 0.00 0.00 0.00 587,000.00 48,859.98 97,406.53 489,593.47
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 1,281.00 1,281.00 (1,281.00)
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 01] - RM Machinery 99,000.00 0.00 0.00 0.00 99,000.00 19,200.00 42,690.00 56,310.00
A.III.b.1 (302010001)
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF MARCH 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT MARCH TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 1,000.00 0.00 0.00 0.00 1,000.00 0.00 0.00 1,000.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 198,000.00 0.00 0.00 0.00 198,000.00 18,372.00 36,357.88 161,642.12
[50215010 01] - Taxes, Duties & Licenses 16,000.00 0.00 0.00 0.00 16,000.00 0.00 6,687.80 9,312.20
[50215020 00] - Fidelity Bond Premuims 118,000.00 0.00 0.00 0.00 118,000.00 8,372.00 8,372.00 109,628.00
[50215030 00] - Insurance Expenses 64,000.00 0.00 0.00 0.00 64,000.00 10,000.00 21,298.08 42,701.92
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 10,097,000.00 0.00 0.00 0.00 10,097,000.00 1,248,266.80 2,464,508.51 7,632,491.49
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 10,097,000.00 0.00 0.00 0.00 10,097,000.00 1,248,266.80 2,464,508.51 7,632,491.49
GRAND TOTAL (Fund 01 & 03) 47,319,000.00 0.00 0.00 0.00 47,319,000.00 4,060,087.42 10,765,424.66 36,553,575.34
A.III.b.1 (302010001)
OBLIGATIONS INCURREDREMARKS
CAPITAL OUTLAY
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF MARCH 31, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT MARCH TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 24,338,000.00 0.00 0.00 0.00 24,338,000.00 1,981,606.22 5,858,323.27 18,479,676.73
[50102010 01] PERA 1,824,000.00 0.00 0.00 0.00 1,824,000.00 146,000.00 436,806.45 1,387,193.55
[50102020 00] RA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102030 01] TA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102040 01] Clothing Allowance 380,000.00 0.00 0.00 0.00 380,000.00 0.00 0.00 380,000.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 61,000.00 0.00 0.00 0.00 61,000.00 1,041.00 2,260.29 58,739.71
[50102150 01] Cash Gift 380,000.00 0.00 0.00 0.00 380,000.00 0.00 0.00 380,000.00
[50102140 01] Yeb 2,028,000.00 0.00 0.00 0.00 2,028,000.00 0.00 0.00 2,028,000.00
[50103020 01] Pagibig 91,000.00 0.00 0.00 0.00 91,000.00 7,300.00 21,800.00 69,200.00
[50103030 01] PHIC 272,000.00 0.00 0.00 0.00 272,000.00 21,738.00 64,975.50 207,024.50
[50103040 01] ECIP 91,000.00 0.00 0.00 0.00 91,000.00 7,100.00 21,500.00 69,500.00
[50102990 00] O.P.B (PEI) 380,000.00 0.00 0.00 0.00 380,000.00 0.00 0.00 380,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 29,845,000.00 0.00 0.00 0.00 29,845,000.00 2,164,785.22 6,405,665.51 23,439,334.49
[50103010 00] RLIP 2,921,000.00 0.00 0.00 0.00 2,921,000.00 266,145.23 656,858.34 2,264,141.66
TOTAL PS / RLIP 32,766,000.00 0.00 0.00 0.00 32,766,000.00 2,430,930.45 7,062,523.85 25,703,476.15
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PEI 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
RLIP (EO 201 1ST TRANCHE) 0.00 0.00 0.00 0.00
RLIP (EO 201 2ND TRANCHE) 0.00 0.00 0.00
GRAND TOTAL 32,766,000.00 0.00 0.00 0.00 32,766,000.00 2,430,930.45 7,062,523.85 25,703,476.15
A.III.b.2 (302010002)
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF MARCH 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT MARCH TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 2,371,000.00 0.00 0.00 0.00 2,371,000.00 31,077.00 115,302.36 2,255,697.64
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 0.00 0.00 0.00 0.00 0.00 27,174.65 180,911.41 (180,911.41)
[50203010 00] - Office Supplies 4,232,000.00 0.00 0.00 0.00 4,232,000.00 350,836.30 603,085.23 3,628,914.77
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 31,743.55 67,886.34 (67,886.34)
[50203090 00] - Fuel,Oil and Lubricants Exp 2,309,000.00 0.00 0.00 0.00 2,309,000.00 17,487.34 83,346.06 2,225,653.94
Utility Expenses 2,761,000.00 0.00 0.00 0.00 2,761,000.00 394,060.27 639,695.31 2,121,304.69
[50204010 00] - Water Expenses 366,000.00 0.00 0.00 0.00 366,000.00 13,671.69 35,051.88 330,948.12
[50204020 00] - Electricity Expenses 2,395,000.00 0.00 0.00 0.00 2,395,000.00 380,388.58 604,643.43 1,790,356.57
Communication Expenses 2,258,000.00 0.00 0.00 0.00 2,258,000.00 112,687.37 294,078.42 1,963,921.58
[50205010 00] - Postage & Courier 200,000.00 0.00 0.00 0.00 200,000.00 41,356.16 144,393.40 55,606.60
[50205020 01] - Telephone - Landline 319,000.00 0.00 0.00 0.00 319,000.00 10,271.40 23,711.78 295,288.22
[50205020 02] - Telephone - Mobile 1,540,000.00 0.00 0.00 0.00 1,540,000.00 41,082.58 76,735.97 1,463,264.03
[50205030 00] - Internet Expenses 199,000.00 0.00 0.00 0.00 199,000.00 19,977.23 49,237.27 149,762.73
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 0.00 0.00 0.00 0.00 0.00 0.00 2,500.00 (2,500.00)
[50299020 00] Printing & Binding Expenses 195,000.00 0.00 0.00 0.00 195,000.00 4,150.00 18,403.59 176,596.41
[50299050 00] Rent Expenses 2,364,000.00 0.00 0.00 0.00 2,364,000.00 699,885.56 875,953.34 1,488,046.66
[50299030 00] Representation Expenses 0.00 0.00 0.00 0.00 0.00 10,624.75 15,416.75 (15,416.75)
[50299040 00] Transportaton and Delivery 74,000.00 0.00 0.00 0.00 74,000.00 45,300.00 48,211.00 25,789.00
[50299070 00] Subscription Expenses 52,000.00 0.00 0.00 0.00 52,000.00 3,549.20 8,560.50 43,439.50
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 34,656,000.00 0.00 0.00 0.00 34,656,000.00 1,668,040.71 8,058,195.34 26,597,804.66
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50212020 00] - Janitorial Services 1,094,000.00 0.00 0.00 0.00 1,094,000.00 36,225.18 121,431.02 972,568.98
[50212030 00] - Security Services 958,000.00 0.00 0.00 0.00 958,000.00 52,096.39 153,045.84 804,954.16
[50212990 00] - Other General Services 32,604,000.00 0.00 0.00 0.00 32,604,000.00 1,519,719.14 7,723,718.48 24,880,281.52
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 60,000.00 60,000.00 (60,000.00)
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 8,604.00 8,604.00 (8,604.00)
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 16,470.00 (16,470.00)
[50213060 01] - RM-Gov't. Vehicle 0.00 0.00 0.00 0.00 0.00 (4,050.00) 0.00 0.00
[50213050 01] - RM Machinery 350,000.00 0.00 0.00 0.00 350,000.00 27,050.72 44,115.39 305,884.61
A.III.b.2 (302010002)
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF MARCH 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT MARCH TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 387,000.00 0.00 0.00 0.00 387,000.00 65,331.81 119,147.38 267,852.62
[50215010 01] - Taxes, Duties & Licenses 58,000.00 0.00 0.00 0.00 58,000.00 5,958.12 16,063.98 41,936.02
[50215020 00] - Fidelity Bond Premuims 183,000.00 0.00 0.00 0.00 183,000.00 5,745.00 20,745.00 162,255.00
[50215030 00] - Insurance Expenses 146,000.00 0.00 0.00 0.00 146,000.00 53,628.69 82,338.40 63,661.60
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 52,009,000.00 0.00 0.00 0.00 52,009,000.00 3,493,553.23 11,199,882.42 40,809,117.58
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 52,009,000.00 0.00 0.00 0.00 52,009,000.00 3,493,553.23 11,199,882.42 40,809,117.58
GRAND TOTAL (Fund 01 & 03) 84,775,000.00 0.00 0.00 0.00 84,775,000.00 5,924,483.68 18,262,406.27 66,512,593.73
A.III.b.2 (302010002)
OBLIGATIONS INCURREDREMARKS
CAPITAL OUTLAY
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF MARCH 31, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT MARCH TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 16,446,000.00 0.00 0.00 0.00 16,446,000.00 1,383,553.25 3,964,228.53 12,481,771.47
[50102010 01] PERA 840,000.00 0.00 0.00 0.00 840,000.00 66,912.47 193,543.56 646,456.44
[50102020 00] RA 420,000.00 0.00 0.00 0.00 420,000.00 62,000.00 152,500.00 267,500.00
[50102030 01] TA 420,000.00 0.00 0.00 0.00 420,000.00 53,500.00 135,500.00 284,500.00
[50102040 01] Clothing Allowance 175,000.00 0.00 0.00 0.00 175,000.00 0.00 0.00 175,000.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 40,000.00 0.00 0.00 0.00 40,000.00 0.00 0.00 40,000.00
[50102150 01] Cash Gift 175,000.00 0.00 0.00 0.00 175,000.00 0.00 0.00 175,000.00
[50102140 01] Yeb 1,371,000.00 0.00 0.00 0.00 1,371,000.00 0.00 0.00 1,371,000.00
[50103020 01] Pagibig 41,000.00 0.00 0.00 0.00 41,000.00 3,000.00 9,500.00 31,500.00
[50103030 01] PHIC 127,000.00 0.00 0.00 0.00 127,000.00 11,412.50 33,725.00 93,275.00
[50103040 01] ECIP 41,000.00 0.00 0.00 0.00 41,000.00 3,400.00 9,900.00 31,100.00
[50102990 00] O.P.B (PEI) 175,000.00 0.00 0.00 0.00 175,000.00 0.00 0.00 175,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 20,271,000.00 0.00 0.00 0.00 20,271,000.00 1,583,778.22 4,498,897.09 15,772,102.91
[50103010 00] RLIP 1,974,000.00 0.00 0.00 0.00 1,974,000.00 183,790.23 447,279.60 1,526,720.40
TOTAL PS / RLIP 22,245,000.00 0.00 0.00 0.00 22,245,000.00 1,767,568.45 4,946,176.69 17,298,823.31
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PEI 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
RLIP (EO 201 1ST TRANCHE) 0.00 0.00 0.00 0.00
RLIP (EO 201 2ND TRANCHE) 0.00 0.00
GRAND TOTAL 22,245,000.00 0.00 0.00 0.00 22,245,000.00 1,767,568.45 4,946,176.69 17,298,823.31
OBLIGATIONS INCURREDREMARKS
A.III.b.3 (302010003)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF MARCH 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT MARCH TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 576,000.00 0.00 0.00 0.00 576,000.00 26,133.66 50,504.16 525,495.84
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 313,000.00 0.00 0.00 0.00 313,000.00 36,221.00 169,294.71 143,705.29
[50203010 00] - Office Supplies 338,000.00 0.00 0.00 0.00 338,000.00 26,477.40 54,377.07 283,622.93
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203090 00] - Fuel,Oil and Lubricants Exp 183,000.00 0.00 0.00 0.00 183,000.00 2,324.71 5,743.78 177,256.22
Utility Expenses 353,000.00 0.00 0.00 0.00 353,000.00 16,215.01 42,488.64 310,511.36
[50204010 00] - Water Expenses 34,000.00 0.00 0.00 0.00 34,000.00 3,261.05 10,235.48 23,764.52
[50204020 00] - Electricity Expenses 319,000.00 0.00 0.00 0.00 319,000.00 12,953.96 32,253.16 286,746.84
Communication Expenses 354,000.00 0.00 0.00 0.00 354,000.00 40,139.13 93,178.67 260,821.33
[50205010 00] - Postage & Courier 89,000.00 0.00 0.00 0.00 89,000.00 28,640.00 52,327.24 36,672.76
[50205020 01] - Telephone - Landline 142,000.00 0.00 0.00 0.00 142,000.00 4,520.88 6,197.05 135,802.95
[50205020 02] - Telephone - Mobile 35,000.00 0.00 0.00 0.00 35,000.00 6,690.00 9,599.59 25,400.41
[50205030 00] - Internet Expenses 88,000.00 0.00 0.00 0.00 88,000.00 288.25 25,054.79 62,945.21
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 68,000.00 0.00 0.00 0.00 68,000.00 0.00 0.00 68,000.00
[50299020 00] Printing & Binding Expenses 36,000.00 0.00 0.00 0.00 36,000.00 1,300.00 1,300.00 34,700.00
[50299050 00] Rent Expenses 875,000.00 0.00 0.00 0.00 875,000.00 171,135.09 299,235.93 575,764.07
[50299030 00] Representation Expenses 99,000.00 0.00 0.00 0.00 99,000.00 0.00 0.00 99,000.00
[50299040 00] Transportaton and Delivery 90,000.00 0.00 0.00 0.00 90,000.00 1,000.00 1,000.00 89,000.00
[50299070 00] Subscription Expenses 18,000.00 0.00 0.00 0.00 18,000.00 611.26 692.66 17,307.34
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 907,000.00 0.00 0.00 0.00 907,000.00 17,558.03 142,916.08 764,083.92
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50212020 00] - Janitorial Services 363,000.00 0.00 0.00 0.00 363,000.00 3,985.22 100,575.02 262,424.98
[50212030 00] - Security Services 317,000.00 0.00 0.00 0.00 317,000.00 4,438.00 30,127.75 286,872.25
[50212990 00] - Other General Services 227,000.00 0.00 0.00 0.00 227,000.00 9,134.81 12,213.31 214,786.69
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 405,000.00 0.00 0.00 0.00 405,000.00 28,303.68 28,343.68 376,656.32
[50213050 01] - RM Machinery 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A.III.b.3 (302010003)
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF MARCH 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT MARCH TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 14,000.00 0.00 0.00 0.00 14,000.00 0.00 0.00 14,000.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 234,000.00 0.00 0.00 0.00 234,000.00 11,592.24 33,777.93 200,222.07
[50215010 01] - Taxes, Duties & Licenses 7,000.00 0.00 0.00 0.00 7,000.00 0.00 0.00 7,000.00
[50215020 00] - Fidelity Bond Premuims 75,000.00 0.00 0.00 0.00 75,000.00 2,874.00 2,874.00 72,126.00
[50215030 00] - Insurance Expenses 152,000.00 0.00 0.00 0.00 152,000.00 8,718.24 30,903.93 121,096.07
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 4,863,000.00 0.00 0.00 0.00 4,863,000.00 379,011.21 922,853.31 3,940,146.69
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 4,863,000.00 0.00 0.00 0.00 4,863,000.00 379,011.21 922,853.31 3,940,146.69
GRAND TOTAL (Fund 01 & 03) 27,108,000.00 0.00 0.00 0.00 27,108,000.00 2,146,579.66 5,869,030.00 21,238,970.00
CAPITAL OUTLAY
A.III.b.3 (302010003)
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF APRIL 30, 2016
01 Regular Agency Fund - General Fund SUMMARY
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT APRIL TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [7] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 145,106,000.00 0.00 0.00 0.00 145,106,000.00 8,260,681.66 47,770,710.39 97,335,289.61
[50102010 01] PERA 9,792,000.00 0.00 0.00 0.00 9,792,000.00 553,387.59 3,197,964.81 6,594,035.19
[50102020 00] RA 3,732,000.00 0.00 0.00 0.00 3,732,000.00 296,000.00 1,165,750.00 2,566,250.00
[50102030 01] TA 3,732,000.00 0.00 0.00 0.00 3,732,000.00 237,224.30 924,813.00 2,807,187.00
[50102040 01] Clothing Allowance 2,040,000.00 0.00 0.00 0.00 2,040,000.00 1,830,000.00 1,830,000.00 210,000.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 399,000.00 0.00 0.00 0.00 399,000.00 0.00 76,000.00 323,000.00
[50102120 01] Longevity 658,000.00 0.00 0.00 0.00 658,000.00 2,477.20 12,240.59 645,759.41
[50102150 01] Cash Gift 2,040,000.00 0.00 0.00 0.00 2,040,000.00 0.00 0.00 2,040,000.00
[50102140 01] Yeb 12,093,000.00 0.00 0.00 0.00 12,093,000.00 0.00 0.00 12,093,000.00
[50103020 01] Pagibig 486,000.00 0.00 0.00 0.00 486,000.00 40,200.00 160,500.00 325,500.00
[50103030 01] PHIC 1,363,000.00 0.00 0.00 0.00 1,363,000.00 115,074.50 457,024.50 905,975.50
[50103040 01] ECIP 486,000.00 0.00 0.00 0.00 486,000.00 39,667.95 159,660.15 326,339.85
[50102990 00] O.P.B (PEI) 2,040,000.00 0.00 0.00 0.00 2,040,000.00 0.00 0.00 2,040,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 60,777.03 (60,777.03)
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 183,967,000.00 0.00 0.00 0.00 183,967,000.00 11,374,713.20 55,815,440.47 128,151,559.53
[50103010 00] RLIP 17,413,000.00 0.00 0.00 0.00 17,413,000.00 1,183,158.29 5,448,049.69 11,964,950.31
TOTAL PS / RLIP 201,380,000.00 0.00 0.00 0.00 201,380,000.00 12,557,871.49 61,263,490.16 140,116,509.84
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 848,830.00 0.00 0.00 848,830.00 424,948.81 848,828.60 1.40
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PEI 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
1ST TRANCHE
SALARY 0.00 13,656,000.00 0.00 0.00 13,656,000.00 694,432.19 4,144,243.69 9,511,756.31
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 1,375.00 8,000.00 (8,000.00)
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL 0.00 14,504,830.00 0.00 0.00 14,504,830.00 1,120,756.00 5,001,072.29 9,503,757.71
RLIP (EO 201 1ST TRANCHE) 0.00 1,508,000.00 0.00 0.00 1,508,000.00 156,629.33 484,904.67 1,023,095.33
RLIP (EO 201 2ND TRANCHE) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
GRAND TOTAL 201,380,000.00 16,012,830.00 0.00 0.00 217,392,830.00 13,678,627.49 66,749,467.12 150,643,362.88
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF APRIL 30, 2016
03-Special Account - Locally Funded/Domestic Grants SUMMARY
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT APRIL TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 9,532,000.00 0.00 0.00 0.00 9,532,000.00 328,574.48 1,411,482.16 8,120,517.84
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 1,370,000.00 0.00 0.00 0.00 1,370,000.00 400,969.03 932,644.02 437,355.98
[50203010 00] - Office Supplies 9,023,000.00 0.00 0.00 0.00 9,023,000.00 592,256.22 1,910,537.68 7,112,462.32
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 2,400.00 440,800.00 (440,800.00)
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 293,510.40 406,415.49 (406,415.49)
[50203090 00] - Fuel,Oil and Lubricants Exp 4,891,000.00 0.00 0.00 0.00 4,891,000.00 175,838.34 436,467.72 4,454,532.28
Utility Expenses 9,163,000.00 0.00 0.00 0.00 9,163,000.00 519,138.37 2,148,175.33 7,014,824.67
[50204010 00] - Water Expenses 1,036,000.00 0.00 0.00 0.00 1,036,000.00 62,629.65 257,511.08 778,488.92
[50204020 00] - Electricity Expenses 8,127,000.00 0.00 0.00 0.00 8,127,000.00 456,508.72 1,890,664.25 6,236,335.75
Communication Expenses 6,635,000.00 0.00 0.00 0.00 6,635,000.00 673,501.52 2,045,919.79 4,589,080.21
[50205010 00] - Postage & Courier 1,296,000.00 0.00 0.00 0.00 1,296,000.00 133,977.32 644,862.88 651,137.12
[50205020 01] - Telephone - Landline 1,710,000.00 0.00 0.00 0.00 1,710,000.00 29,490.90 244,187.56 1,465,812.44
[50205020 02] - Telephone - Mobile 2,337,000.00 0.00 0.00 0.00 2,337,000.00 193,235.28 453,392.81 1,883,607.19
[50205030 00] - Internet Expenses 1,292,000.00 0.00 0.00 0.00 1,292,000.00 316,798.02 703,476.54 588,523.46
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 556,000.00 0.00 0.00 0.00 556,000.00 42,840.00 164,149.60 391,850.40
[50299020 00] Printing & Binding Expenses 1,024,000.00 0.00 0.00 0.00 1,024,000.00 30,904.84 70,224.59 953,775.41
[50299050 00] Rent Expenses 11,878,000.00 12,554,360.00 0.00 0.00 24,432,360.00 1,921,425.43 8,753,709.00 15,678,651.00
[50299030 00] Representation Expenses 1,128,000.00 0.00 0.00 0.00 1,128,000.00 880,808.32 1,031,807.91 96,192.09
[50299040 00] Transportaton and Delivery 652,000.00 0.00 0.00 0.00 652,000.00 1,146.50 84,608.50 567,391.50
[50299070 00] Subscription Expenses 282,000.00 0.00 0.00 0.00 282,000.00 13,370.00 44,719.50 237,280.50
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 46,043,000.00 0.00 0.00 0.00 46,043,000.00 2,043,412.06 12,863,304.33 33,179,695.67
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 28,262.10 31,174.10 (31,174.10)
[50212020 00] - Janitorial Services 4,915,000.00 0.00 0.00 0.00 4,915,000.00 285,065.56 939,723.62 3,975,276.38
[50212030 00] - Security Services 4,301,000.00 0.00 0.00 0.00 4,301,000.00 185,104.65 938,412.93 3,362,587.07
[50212990 00] - Other General Services 36,827,000.00 0.00 0.00 0.00 36,827,000.00 1,504,979.75 10,853,993.68 25,973,006.32
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 40,000.00 100,000.00 (100,000.00)
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 (7,698.00) 12,500.00 (12,500.00)
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 16,470.00 (16,470.00)
[50213060 01] - RM-Gov't. Vehicle 2,799,000.00 0.00 0.00 0.00 2,799,000.00 278,335.20 497,905.50 2,301,094.50
[50213050 01] - RM Machinery 566,000.00 0.00 0.00 0.00 566,000.00 32,272.75 121,911.47 444,088.53
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF APRIL 30, 2016
03-Special Account - Locally Funded/Domestic Grants SUMMARY
P/A/P ALLOTMENT CLASS/OBJECT ABM/ALLOTMENT ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT APRIL TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 102,000.00 0.00 0.00 0.00 102,000.00 0.00 0.00 102,000.00
[50210030 00] Extraodinary/Misc. Expenses 392,000.00 0.00 0.00 0.00 392,000.00 32,400.00 129,600.00 262,400.00
Taxes, Insurance Other Fees 1,759,000.00 0.00 0.00 0.00 1,759,000.00 117,184.68 401,572.24 1,357,427.76
[50215010 01] - Taxes, Duties & Licenses 103,000.00 0.00 0.00 0.00 103,000.00 4,488.06 46,979.18 56,020.82
[50215020 00] - Fidelity Bond Premuims 874,000.00 0.00 0.00 0.00 874,000.00 106,408.50 194,518.46 679,481.54
[50215030 00] - Insurance Expenses 782,000.00 0.00 0.00 0.00 782,000.00 6,288.12 160,074.60 621,925.40
[50299990 99] - Other MOOE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE 107,795,000.00 12,554,360.00 0.00 0.00 120,349,360.00 8,372,590.14 33,924,924.83 86,424,435.17
[10604010] BUILDING and STRUCTURE 552,004,000.00 0.00 0.00 0.00 552,004,000.00 0.00 552,004,000.00 0.00
[10605030] Info & Com Tech Eqpt. 6,299,000.00 0.00 0.00 0.00 6,299,000.00 5,999.00 5,999.00 6,293,001.00
SUB - TOTAL 558,303,000.00 0.00 0.00 0.00 558,303,000.00 5,999.00 552,009,999.00 6,293,001.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
TRAINING 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
ICT SUBSCRIPTION 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
OTHER PROF (ISSP) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
ICT CONSULTANCY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes (Transfer of Title) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
ICTE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TRANSPORTATION EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 666,098,000.00 12,554,360.00 0.00 0.00 678,652,360.00 8,378,589.14 585,934,923.83 92,717,436.17
GRAND TOTAL (Fund 01 & 03) 867,478,000.00 28,567,190.00 0.00 0.00 896,045,190.00 22,057,216.63 652,684,390.95 243,360,799.05
Prepared by:
MARIZEL B. CORREOS
CHIEF ACCOUNTANT
REMARKS
CAPITAL OUTLAY
OBLIGATIONS INCURRED
HHRO V
Certified Correct by :
JOREM V. TORRE
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF APRIL 30, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT APRIL TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 22,845,000.00 0.00 0.00 0.00 22,845,000.00 153,894.72 7,795,933.62 15,049,066.38
[50102010 01] PERA 1,824,000.00 0.00 0.00 0.00 1,824,000.00 14,544.23 625,972.80 1,198,027.20
[50102020 00] RA 624,000.00 0.00 0.00 0.00 624,000.00 47,000.00 183,500.00 440,500.00
[50102030 01] TA 624,000.00 0.00 0.00 0.00 624,000.00 10,000.00 40,000.00 584,000.00
[50102040 01] Clothing Allowance 380,000.00 0.00 0.00 0.00 380,000.00 375,000.00 375,000.00 5,000.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 399,000.00 0.00 0.00 0.00 399,000.00 0.00 76,000.00 323,000.00
[50102120 01] Longevity 353,000.00 0.00 0.00 0.00 353,000.00 0.00 1,285.00 351,715.00
[50102150 01] Cash Gift 380,000.00 0.00 0.00 0.00 380,000.00 0.00 0.00 380,000.00
[50102140 01] Yeb 1,904,000.00 0.00 0.00 0.00 1,904,000.00 0.00 0.00 1,904,000.00
[50103020 01] Pagibig 90,000.00 0.00 0.00 0.00 90,000.00 7,800.00 30,900.00 59,100.00
[50103030 01] PHIC 216,000.00 0.00 0.00 0.00 216,000.00 18,687.50 74,987.50 141,012.50
[50103040 01] ECIP 90,000.00 0.00 0.00 0.00 90,000.00 7,667.95 30,561.11 59,438.89
[50102990 00] O.P.B (PEI) 380,000.00 0.00 0.00 0.00 380,000.00 0.00 0.00 380,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 30,109,000.00 0.00 0.00 0.00 30,109,000.00 634,594.40 9,234,140.03 20,874,859.97
[50103010 00] RLIP 2,741,000.00 0.00 0.00 0.00 2,741,000.00 0.00 673,750.38 2,067,249.62
TOTAL PS / RLIP 32,850,000.00 0.00 0.00 0.00 32,850,000.00 634,594.40 9,907,890.41 22,942,109.59
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 567,325.00 0.00 0.00 567,325.00 143,444.10 567,323.89 1.11
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PEI 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 10,167,000.00 0.00 0.00 10,167,000.00 436,827.19 3,126,626.37 7,040,373.63
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 1,125.00 6,887.50 (6,887.50)
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 10,734,325.00 0.00 0.00 10,734,325.00 581,396.29 3,700,837.76 7,033,487.24
RLIP (EO 201 1ST TRANCHE) 0.00 1,123,000.00 0.00 0.00 1,123,000.00 127,465.12 364,538.98 758,461.02
RLIP (EO 201 2ND TRANCHE) 0.00 0.00
GRAND TOTAL 32,850,000.00 11,857,325.00 0.00 0.00 44,707,325.00 1,343,455.81 13,973,267.15 30,734,057.85
A.I.a (100010000)
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF APRIL 30, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT APRIL TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 1,389,000.00 0.00 0.00 0.00 1,389,000.00 44,730.00 384,220.32 1,004,779.68
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 336,000.00 0.00 0.00 0.00 336,000.00 54,495.57 166,211.12 169,788.88
[50203010 00] - Office Supplies 1,313,000.00 0.00 0.00 0.00 1,313,000.00 123,905.68 329,345.74 983,654.26
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 264,642.55 289,010.55 (289,010.55)
[50203090 00] - Fuel,Oil and Lubricants Exp 707,000.00 0.00 0.00 0.00 707,000.00 34,742.24 137,780.62 569,219.38
Utility Expenses 1,747,000.00 0.00 0.00 0.00 1,747,000.00 195,363.84 268,917.49 1,478,082.51
[50204010 00] - Water Expenses 175,000.00 0.00 0.00 0.00 175,000.00 0.00 0.00 175,000.00
[50204020 00] - Electricity Expenses 1,572,000.00 0.00 0.00 0.00 1,572,000.00 195,363.84 268,917.49 1,303,082.51
Communication Expenses 1,307,000.00 0.00 0.00 0.00 1,307,000.00 246,064.82 592,065.78 714,934.22
[50205010 00] - Postage & Courier 327,000.00 0.00 0.00 0.00 327,000.00 19,123.00 148,950.24 178,049.76
[50205020 01] - Telephone - Landline 163,000.00 0.00 0.00 0.00 163,000.00 6,789.90 26,515.91 136,484.09
[50205020 02] - Telephone - Mobile 490,000.00 0.00 0.00 0.00 490,000.00 136,333.92 233,092.82 256,907.18
[50205030 00] - Internet Expenses 327,000.00 0.00 0.00 0.00 327,000.00 83,818.00 183,506.81 143,493.19
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 139,000.00 0.00 0.00 0.00 139,000.00 42,840.00 102,244.80 36,755.20
[50299020 00] Printing & Binding Expenses 340,000.00 0.00 0.00 0.00 340,000.00 0.00 0.00 340,000.00
[50299050 00] Rent Expenses 3,291,000.00 12,554,360.00 0.00 0.00 15,845,360.00 1,588,056.56 3,926,357.70 11,919,002.30
[50299030 00] Representation Expenses 273,000.00 0.00 0.00 0.00 273,000.00 174,179.71 220,589.71 52,410.29
[50299040 00] Transportaton and Delivery 190,000.00 0.00 0.00 0.00 190,000.00 0.00 28,000.00 162,000.00
[50299070 00] Subscription Expenses 90,000.00 0.00 0.00 0.00 90,000.00 0.00 0.00 90,000.00
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 4,897,000.00 0.00 0.00 0.00 4,897,000.00 96,415.26 1,555,103.64 3,341,896.36
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 17,263.57 20,175.57 (20,175.57)
[50212020 00] - Janitorial Services 1,204,000.00 0.00 0.00 0.00 1,204,000.00 0.00 0.00 1,204,000.00
[50212030 00] - Security Services 1,054,000.00 0.00 0.00 0.00 1,054,000.00 40,320.38 222,450.76 831,549.24
[50212990 00] - Other General Services 2,639,000.00 0.00 0.00 0.00 2,639,000.00 38,831.31 1,312,477.31 1,326,522.69
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 911,000.00 0.00 0.00 0.00 911,000.00 97,928.00 195,819.81 715,180.19
[50213050 01] - RM Machinery 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
OBLIGATIONS INCURREDREMARKS
A.I.a (100010000)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF APRIL 30, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT APRIL TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 24,000.00 0.00 0.00 0.00 24,000.00 0.00 0.00 24,000.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 402,000.00 0.00 0.00 0.00 402,000.00 1,269.00 56,521.29 345,478.71
[50215010 01] - Taxes, Duties & Licenses 0.00 0.00 0.00 0.00 0.00 1,269.00 5,095.00 (5,095.00)
[50215020 00] - Fidelity Bond Premuims 229,000.00 0.00 0.00 0.00 229,000.00 0.00 45,621.00 183,379.00
[50215030 00] - Insurance Expenses 173,000.00 0.00 0.00 0.00 173,000.00 0.00 5,805.29 167,194.71
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 17,356,000.00 12,554,360.00 0.00 0.00 29,910,360.00 2,964,633.23 8,252,188.57 21,658,171.43
[10604010] BUILDING and STRUCTURE 552,004,000.00 0.00 0.00 0.00 552,004,000.00 0.00 552,004,000.00 0.00
[10605030] Info & Com Tech Eqpt. 6,299,000.00 0.00 0.00 0.00 6,299,000.00 5,999.00 5,999.00 6,293,001.00
SUB - TOTAL 558,303,000.00 0.00 0.00 0.00 558,303,000.00 5,999.00 552,009,999.00 6,293,001.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 575,659,000.00 12,554,360.00 0.00 0.00 588,213,360.00 2,970,632.23 560,262,187.57 27,951,172.43
GRAND TOTAL (Fund 01 & 03) 608,509,000.00 24,411,685.00 0.00 0.00 632,920,685.00 4,314,088.04 574,235,454.72 58,685,230.28
CAPITAL OUTLAY
OBLIGATIONS INCURREDREMARKS
A.I.a (100010000)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF APRIL 30, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT APRIL TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 9,650,000.00 0.00 0.00 0.00 9,650,000.00 22,982.00 3,422,880.48 6,227,119.52
[50102010 01] PERA 528,000.00 0.00 0.00 0.00 528,000.00 2,000.00 181,619.05 346,380.95
[50102020 00] RA 324,000.00 0.00 0.00 0.00 324,000.00 17,000.00 65,875.00 258,125.00
[50102030 01] TA 324,000.00 0.00 0.00 0.00 324,000.00 17,000.00 65,875.00 258,125.00
[50102040 01] Clothing Allowance 110,000.00 0.00 0.00 0.00 110,000.00 110,000.00 110,000.00 0.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 24,000.00 0.00 0.00 0.00 24,000.00 0.00 0.00 24,000.00
[50102150 01] Cash Gift 110,000.00 0.00 0.00 0.00 110,000.00 0.00 0.00 110,000.00
[50102140 01] Yeb 804,000.00 0.00 0.00 0.00 804,000.00 0.00 0.00 804,000.00
[50103020 01] Pagibig 26,000.00 0.00 0.00 0.00 26,000.00 2,300.00 9,100.00 16,900.00
[50103030 01] PHIC 79,000.00 0.00 0.00 0.00 79,000.00 7,212.50 27,737.50 51,262.50
[50103040 01] ECIP 26,000.00 0.00 0.00 0.00 26,000.00 2,300.00 9,000.00 17,000.00
[50102990 00] O.P.B (PEI) 110,000.00 0.00 0.00 0.00 110,000.00 0.00 0.00 110,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 12,115,000.00 0.00 0.00 0.00 12,115,000.00 180,794.50 3,892,087.03 8,222,912.97
[50103010 00] RLIP 1,158,000.00 0.00 0.00 0.00 1,158,000.00 103,507.20 410,745.66 747,254.34
TOTAL PS / RLIP 13,273,000.00 0.00 0.00 0.00 13,273,000.00 284,301.70 4,302,832.69 8,970,167.31
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PEI 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
RLIP (EO 201 1ST TRANCHE) 0.00 0.00 0.00 0.00 0.00
RLIP (EO 201 2ND TRANCHE) 0.00 0.00 0.00
GRAND TOTAL 13,273,000.00 0.00 0.00 0.00 13,273,000.00 284,301.70 4,302,832.69 8,970,167.31
A.II.a (200010000)
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF APRIL 30, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT APRIL TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 872,000.00 0.00 0.00 0.00 872,000.00 440.00 9,567.00 862,433.00
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 11,000.00 0.00 0.00 0.00 11,000.00 0.00 25,200.00 (14,200.00)
[50203010 00] - Office Supplies 189,000.00 0.00 0.00 0.00 189,000.00 0.00 1,928.00 187,072.00
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203090 00] - Fuel,Oil and Lubricants Exp 102,000.00 0.00 0.00 0.00 102,000.00 0.00 0.00 102,000.00
Utility Expenses 324,000.00 0.00 0.00 0.00 324,000.00 0.00 65,750.31 258,249.69
[50204010 00] - Water Expenses 31,000.00 0.00 0.00 0.00 31,000.00 0.00 0.00 31,000.00
[50204020 00] - Electricity Expenses 293,000.00 0.00 0.00 0.00 293,000.00 0.00 65,750.31 227,249.69
Communication Expenses 216,000.00 0.00 0.00 0.00 216,000.00 15,549.00 71,880.00 144,120.00
[50205010 00] - Postage & Courier 61,000.00 0.00 0.00 0.00 61,000.00 15,549.00 54,783.00 6,217.00
[50205020 01] - Telephone - Landline 80,000.00 0.00 0.00 0.00 80,000.00 0.00 0.00 80,000.00
[50205020 02] - Telephone - Mobile 25,000.00 0.00 0.00 0.00 25,000.00 0.00 17,097.00 7,903.00
[50205030 00] - Internet Expenses 50,000.00 0.00 0.00 0.00 50,000.00 0.00 0.00 50,000.00
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 34,000.00 0.00 0.00 0.00 34,000.00 0.00 0.00 34,000.00
[50299020 00] Printing & Binding Expenses 46,000.00 0.00 0.00 0.00 46,000.00 0.00 0.00 46,000.00
[50299050 00] Rent Expenses 297,000.00 0.00 0.00 0.00 297,000.00 0.00 291,040.00 5,960.00
[50299030 00] Representation Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299040 00] Transportaton and Delivery 24,000.00 0.00 0.00 0.00 24,000.00 0.00 0.00 24,000.00
[50299070 00] Subscription Expenses 13,000.00 0.00 0.00 0.00 13,000.00 0.00 0.00 13,000.00
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 353,000.00 0.00 0.00 0.00 353,000.00 0.00 62,500.00 290,500.00
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50212020 00] - Janitorial Services 128,000.00 0.00 0.00 0.00 128,000.00 0.00 0.00 128,000.00
[50212030 00] - Security Services 108,000.00 0.00 0.00 0.00 108,000.00 0.00 0.00 108,000.00
[50212990 00] - Other General Services 117,000.00 0.00 0.00 0.00 117,000.00 0.00 62,500.00 54,500.00
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 472,000.00 0.00 0.00 0.00 472,000.00 152,862.21 181,531.71 290,468.29
[50213050 01] - RM Machinery 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A.II.a (200010000)
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF APRIL 30, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT APRIL TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 6,000.00 0.00 0.00 0.00 6,000.00 0.00 0.00 6,000.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 84,000.00 0.00 0.00 0.00 84,000.00 0.00 0.00 84,000.00
[50215010 01] - Taxes, Duties & Licenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50215020 00] - Fidelity Bond Premuims 44,000.00 0.00 0.00 0.00 44,000.00 0.00 0.00 44,000.00
[50215030 00] - Insurance Expenses 40,000.00 0.00 0.00 0.00 40,000.00 0.00 0.00 40,000.00
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 3,043,000.00 0.00 0.00 0.00 3,043,000.00 168,851.21 709,397.02 2,333,602.98
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 3,043,000.00 0.00 0.00 0.00 3,043,000.00 168,851.21 709,397.02 2,333,602.98
GRAND TOTAL (Fund 01 & 03) 16,316,000.00 0.00 0.00 0.00 16,316,000.00 453,152.91 5,012,229.71 11,303,770.29
A.II.a (200010000)
OBLIGATIONS INCURREDREMARKS
CAPITAL OUTLAY
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF APRIL 30, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT APRIL TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 12,707,000.00 0.00 0.00 0.00 12,707,000.00 15,338.00 4,098,716.47 8,608,283.53
[50102010 01] PERA 744,000.00 0.00 0.00 0.00 744,000.00 0.00 236,000.00 508,000.00
[50102020 00] RA 426,000.00 0.00 0.00 0.00 426,000.00 30,500.00 122,000.00 304,000.00
[50102030 01] TA 426,000.00 0.00 0.00 0.00 426,000.00 29,391.30 120,891.30 305,108.70
[50102040 01] Clothing Allowance 155,000.00 0.00 0.00 0.00 155,000.00 150,000.00 150,000.00 5,000.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 32,000.00 0.00 0.00 0.00 32,000.00 0.00 0.00 32,000.00
[50102150 01] Cash Gift 155,000.00 0.00 0.00 0.00 155,000.00 0.00 0.00 155,000.00
[50102140 01] Yeb 1,059,000.00 0.00 0.00 0.00 1,059,000.00 0.00 0.00 1,059,000.00
[50103020 01] Pagibig 37,000.00 0.00 0.00 0.00 37,000.00 2,900.00 11,800.00 25,200.00
[50103030 01] PHIC 111,000.00 0.00 0.00 0.00 111,000.00 8,687.50 35,275.00 75,725.00
[50103040 01] ECIP 37,000.00 0.00 0.00 0.00 37,000.00 2,900.00 11,800.00 25,200.00
[50102990 00] O.P.B (PEI) 155,000.00 0.00 0.00 0.00 155,000.00 0.00 0.00 155,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 16,044,000.00 0.00 0.00 0.00 16,044,000.00 239,716.80 4,786,482.77 11,257,517.23
[50103010 00] RLIP 1,525,000.00 0.00 0.00 0.00 1,525,000.00 119,914.92 490,005.42 1,034,994.58
TOTAL PS / RLIP 17,569,000.00 0.00 0.00 0.00 17,569,000.00 359,631.72 5,276,488.19 12,292,511.81
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PEI 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
RLIP (EO 201 1ST TRANCHE) 0.00 0.00 0.00 0.00
RLIP (EO 201 2ND TRANCHE) 0.00 0.00
GRAND TOTAL 17,569,000.00 0.00 0.00 0.00 17,569,000.00 359,631.72 5,276,488.19 12,292,511.81
OBLIGATIONS INCURREDREMARKS
A.II.b (200020000)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF APRIL 30, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT APRIL TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 1,445,000.00 0.00 0.00 0.00 1,445,000.00 45,490.48 230,272.24 1,214,727.76
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 328,000.00 0.00 0.00 0.00 328,000.00 724.00 27,237.32 300,762.68
[50203010 00] - Office Supplies 879,000.00 0.00 0.00 0.00 879,000.00 131,939.55 302,905.04 576,094.96
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203090 00] - Fuel,Oil and Lubricants Exp 474,000.00 0.00 0.00 0.00 474,000.00 55,981.42 71,633.05 402,366.95
Utility Expenses 1,126,000.00 0.00 0.00 0.00 1,126,000.00 13,014.88 459,452.61 666,547.39
[50204010 00] - Water Expenses 114,000.00 0.00 0.00 0.00 114,000.00 1,642.14 52,832.40 61,167.60
[50204020 00] - Electricity Expenses 1,012,000.00 0.00 0.00 0.00 1,012,000.00 11,372.74 406,620.21 605,379.79
Communication Expenses 744,000.00 0.00 0.00 0.00 744,000.00 18,747.97 163,735.77 580,264.23
[50205010 00] - Postage & Courier 179,000.00 0.00 0.00 0.00 179,000.00 11,428.00 19,428.16 159,571.84
[50205020 01] - Telephone - Landline 304,000.00 0.00 0.00 0.00 304,000.00 689.00 41,199.15 262,800.85
[50205020 02] - Telephone - Mobile 71,000.00 0.00 0.00 0.00 71,000.00 5,542.97 18,960.00 52,040.00
[50205030 00] - Internet Expenses 190,000.00 0.00 0.00 0.00 190,000.00 1,088.00 84,148.46 105,851.54
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 117,000.00 0.00 0.00 0.00 117,000.00 0.00 59,404.80 57,595.20
[50299020 00] Printing & Binding Expenses 116,000.00 0.00 0.00 0.00 116,000.00 550.00 6,329.40 109,670.60
[50299050 00] Rent Expenses 974,000.00 0.00 0.00 0.00 974,000.00 3,392.00 754,393.24 219,606.76
[50299030 00] Representation Expenses 340,000.00 0.00 0.00 0.00 340,000.00 242,506.75 286,683.14 53,316.86
[50299040 00] Transportaton and Delivery 65,000.00 0.00 0.00 0.00 65,000.00 0.00 3,000.00 62,000.00
[50299070 00] Subscription Expenses 29,000.00 0.00 0.00 0.00 29,000.00 686.00 11,575.84 17,424.16
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 1,384,000.00 0.00 0.00 0.00 1,384,000.00 168,473.00 419,331.05 964,668.95
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 3,888.18 3,888.18 (3,888.18)
[50212020 00] - Janitorial Services 567,000.00 0.00 0.00 0.00 567,000.00 131,370.33 175,300.34 391,699.66
[50212030 00] - Security Services 500,000.00 0.00 0.00 0.00 500,000.00 5,000.00 66,691.74 433,308.26
[50212990 00] - Other General Services 317,000.00 0.00 0.00 0.00 317,000.00 28,214.49 173,450.79 143,549.21
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 408,000.00 0.00 0.00 0.00 408,000.00 246.00 31,565.00 376,435.00
[50213050 01] - RM Machinery 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
OBLIGATIONS INCURREDREMARKS
A.II.b (200020000)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF APRIL 30, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT APRIL TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 22,000.00 0.00 0.00 0.00 22,000.00 0.00 0.00 22,000.00
[50210030 00] Extraodinary/Misc. Expenses 392,000.00 0.00 0.00 0.00 392,000.00 32,400.00 129,600.00 262,400.00
Taxes, Insurance Other Fees 180,000.00 0.00 0.00 0.00 180,000.00 7,856.00 27,060.27 152,939.73
[50215010 01] - Taxes, Duties & Licenses 6,000.00 0.00 0.00 0.00 6,000.00 1,480.00 6,640.00 (640.00)
[50215020 00] - Fidelity Bond Premuims 106,000.00 0.00 0.00 0.00 106,000.00 6,376.00 12,999.96 93,000.04
[50215030 00] - Insurance Expenses 68,000.00 0.00 0.00 0.00 68,000.00 0.00 7,420.31 60,579.69
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 9,023,000.00 0.00 0.00 0.00 9,023,000.00 722,008.05 2,984,178.77 6,038,821.23
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 9,023,000.00 0.00 0.00 0.00 9,023,000.00 722,008.05 2,984,178.77 6,038,821.23
GRAND TOTAL (Fund 01 & 03) 26,592,000.00 0.00 0.00 0.00 26,592,000.00 1,081,639.77 8,260,666.96 18,331,333.04
CAPITAL OUTLAY
OBLIGATIONS INCURREDREMARKS
A.II.b (200020000)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF APRIL 30, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT APRIL TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 17,628,000.00 0.00 0.00 0.00 17,628,000.00 1,330,761.43 5,389,339.70 12,238,660.30
[50102010 01] PERA 1,176,000.00 0.00 0.00 0.00 1,176,000.00 101,630.72 392,721.64 783,278.36
[50102020 00] RA 1,458,000.00 0.00 0.00 0.00 1,458,000.00 114,500.00 458,125.00 999,875.00
[50102030 01] TA 1,458,000.00 0.00 0.00 0.00 1,458,000.00 102,333.00 387,296.70 1,070,703.30
[50102040 01] Clothing Allowance 245,000.00 0.00 0.00 0.00 245,000.00 235,000.00 235,000.00 10,000.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 43,000.00 0.00 0.00 0.00 43,000.00 0.00 0.00 43,000.00
[50102150 01] Cash Gift 245,000.00 0.00 0.00 0.00 245,000.00 0.00 0.00 245,000.00
[50102140 01] Yeb 1,470,000.00 0.00 0.00 0.00 1,470,000.00 0.00 0.00 1,470,000.00
[50103020 01] Pagibig 59,000.00 0.00 0.00 0.00 59,000.00 4,900.00 19,500.00 39,500.00
[50103030 01] PHIC 133,000.00 0.00 0.00 0.00 133,000.00 11,287.50 45,087.50 87,912.50
[50103040 01] ECIP 59,000.00 0.00 0.00 0.00 59,000.00 4,800.00 19,299.04 39,700.96
[50102990 00] O.P.B (PEI) 245,000.00 0.00 0.00 0.00 245,000.00 0.00 0.00 245,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 60,777.03 (60,777.03)
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 24,219,000.00 0.00 0.00 0.00 24,219,000.00 1,905,212.65 7,007,146.61 17,211,853.39
[50103010 00] RLIP 2,115,000.00 0.00 0.00 0.00 2,115,000.00 157,250.14 640,199.53 1,474,800.47
TOTAL PS / RLIP 26,334,000.00 0.00 0.00 0.00 26,334,000.00 2,062,462.79 7,647,346.14 18,686,653.86
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 281,505.00 0.00 0.00 281,505.00 281,504.71 281,504.71 0.29
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PEI 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 3,489,000.00 0.00 0.00 3,489,000.00 257,605.00 1,017,617.32 2,471,382.68
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 250.00 1,112.50 (1,112.50)
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 3,770,505.00 0.00 0.00 3,770,505.00 539,359.71 1,300,234.53 2,470,270.47
RLIP (EO 201 1ST TRANCHE) 0.00 385,000.00 0.00 0.00 385,000.00 29,164.21 120,365.69 264,634.31
RLIP (EO 201 2ND TRANCHE) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
GRAND TOTAL 26,334,000.00 4,155,505.00 0.00 0.00 30,489,505.00 2,630,986.71 9,067,946.36 21,421,558.64
A.III.a.1 (30101001)
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF APRIL 30, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT APRIL TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 604,000.00 0.00 0.00 0.00 604,000.00 1,120.00 37,190.12 566,809.88
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 70,000.00 0.00 0.00 0.00 70,000.00 0.00 0.00 70,000.00
[50203010 00] - Office Supplies 120,000.00 0.00 0.00 0.00 120,000.00 0.00 0.00 120,000.00
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203090 00] - Fuel,Oil and Lubricants Exp 65,000.00 0.00 0.00 0.00 65,000.00 0.00 0.00 65,000.00
Utility Expenses 207,000.00 0.00 0.00 0.00 207,000.00 7,568.32 7,568.32 199,431.68
[50204010 00] - Water Expenses 21,000.00 0.00 0.00 0.00 21,000.00 7,568.32 7,568.32 13,431.68
[50204020 00] - Electricity Expenses 186,000.00 0.00 0.00 0.00 186,000.00 0.00 0.00 186,000.00
Communication Expenses 128,000.00 0.00 0.00 0.00 128,000.00 3,599.00 40,997.00 87,003.00
[50205010 00] - Postage & Courier 32,000.00 0.00 0.00 0.00 32,000.00 0.00 32,000.00 0.00
[50205020 01] - Telephone - Landline 51,000.00 0.00 0.00 0.00 51,000.00 0.00 0.00 51,000.00
[50205020 02] - Telephone - Mobile 13,000.00 0.00 0.00 0.00 13,000.00 3,599.00 8,997.00 4,003.00
[50205030 00] - Internet Expenses 32,000.00 0.00 0.00 0.00 32,000.00 0.00 0.00 32,000.00
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 23,000.00 0.00 0.00 0.00 23,000.00 0.00 0.00 23,000.00
[50299020 00] Printing & Binding Expenses 51,000.00 0.00 0.00 0.00 51,000.00 0.00 0.00 51,000.00
[50299050 00] Rent Expenses 177,000.00 0.00 0.00 0.00 177,000.00 0.00 177,000.00 0.00
[50299030 00] Representation Expenses 251,000.00 0.00 0.00 0.00 251,000.00 180,000.00 208,805.40 42,194.60
[50299040 00] Transportaton and Delivery 26,000.00 0.00 0.00 0.00 26,000.00 0.00 0.00 26,000.00
[50299070 00] Subscription Expenses 14,000.00 0.00 0.00 0.00 14,000.00 0.00 0.00 14,000.00
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 154,000.00 0.00 0.00 0.00 154,000.00 0.00 0.00 154,000.00
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50212020 00] - Janitorial Services 82,000.00 0.00 0.00 0.00 82,000.00 0.00 0.00 82,000.00
[50212030 00] - Security Services 72,000.00 0.00 0.00 0.00 72,000.00 0.00 0.00 72,000.00
[50212990 00] - Other General Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 329,000.00 0.00 0.00 0.00 329,000.00 16,581.99 45,638.30 283,361.70
[50213050 01] - RM Machinery 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
OBLIGATIONS INCURREDREMARKS
A.III.a.1 (30101001)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF APRIL 30, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT APRIL TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 4,000.00 0.00 0.00 0.00 4,000.00 0.00 0.00 4,000.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 73,000.00 0.00 0.00 0.00 73,000.00 0.00 0.00 73,000.00
[50215010 01] - Taxes, Duties & Licenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50215020 00] - Fidelity Bond Premuims 48,000.00 0.00 0.00 0.00 48,000.00 0.00 0.00 48,000.00
[50215030 00] - Insurance Expenses 25,000.00 0.00 0.00 0.00 25,000.00 0.00 0.00 25,000.00
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 2,296,000.00 0.00 0.00 0.00 2,296,000.00 208,869.31 517,199.14 1,778,800.86
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 2,296,000.00 0.00 0.00 0.00 2,296,000.00 208,869.31 517,199.14 1,778,800.86
GRAND TOTAL (Fund 01 & 03) 28,630,000.00 4,155,505.00 0.00 0.00 32,785,505.00 2,839,856.02 9,585,145.50 23,200,359.50
OBLIGATIONS INCURREDREMARKS
A.III.a.1 (30101001)
CAPITAL OUTLAY
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF APRIL 30, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT APRIL TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102010 01] PERA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102020 00] RA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102030 01] TA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102040 01] Clothing Allowance 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102150 01] Cash Gift 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102140 01] Yeb 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50103020 01] Pagibig 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50103030 01] PHIC 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50103040 01] ECIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B (PEI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50103010 00] RLIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL PS / RLIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PEI 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
RLIP (EO 201 1ST TRANCHE) 0.00 0.00 0.00 0.00
RLIP (EO 201 2ND TRANCHE) 0.00 0.00
GRAND TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A.III.a.2 (301010002)
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF APRIL 30, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT APRIL TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 75,000.00 0.00 0.00 0.00 75,000.00 0.00 0.00 75,000.00
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 4,000.00 0.00 0.00 0.00 4,000.00 0.00 0.00 4,000.00
[50203010 00] - Office Supplies 32,000.00 0.00 0.00 0.00 32,000.00 0.00 0.00 32,000.00
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203090 00] - Fuel,Oil and Lubricants Exp 18,000.00 0.00 0.00 0.00 18,000.00 0.00 0.00 18,000.00
Utility Expenses 34,000.00 0.00 0.00 0.00 34,000.00 9,171.97 33,716.53 283.47
[50204010 00] - Water Expenses 34,000.00 0.00 0.00 0.00 34,000.00 9,171.97 33,716.53 283.47
[50204020 00] - Electricity Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Communication Expenses 32,000.00 0.00 0.00 0.00 32,000.00 1,200.00 7,635.00 24,365.00
[50205010 00] - Postage & Courier 8,000.00 0.00 0.00 0.00 8,000.00 0.00 5,235.00 2,765.00
[50205020 01] - Telephone - Landline 13,000.00 0.00 0.00 0.00 13,000.00 0.00 0.00 13,000.00
[50205020 02] - Telephone - Mobile 3,000.00 0.00 0.00 0.00 3,000.00 1,200.00 2,400.00 600.00
[50205030 00] - Internet Expenses 8,000.00 0.00 0.00 0.00 8,000.00 0.00 0.00 8,000.00
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 3,000.00 0.00 0.00 0.00 3,000.00 0.00 0.00 3,000.00
[50299020 00] Printing & Binding Expenses 6,000.00 0.00 0.00 0.00 6,000.00 0.00 0.00 6,000.00
[50299050 00] Rent Expenses 61,000.00 0.00 0.00 0.00 61,000.00 0.00 61,000.00 0.00
[50299030 00] Representation Expenses 7,000.00 0.00 0.00 0.00 7,000.00 0.00 0.00 7,000.00
[50299040 00] Transportaton and Delivery 3,000.00 0.00 0.00 0.00 3,000.00 0.00 0.00 3,000.00
[50299070 00] Subscription Expenses 2,000.00 0.00 0.00 0.00 2,000.00 0.00 0.00 2,000.00
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 57,000.00 0.00 0.00 0.00 57,000.00 0.00 0.00 57,000.00
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50212020 00] - Janitorial Services 23,000.00 0.00 0.00 0.00 23,000.00 0.00 0.00 23,000.00
[50212030 00] - Security Services 20,000.00 0.00 0.00 0.00 20,000.00 0.00 0.00 20,000.00
[50212990 00] - Other General Services 14,000.00 0.00 0.00 0.00 14,000.00 0.00 0.00 14,000.00
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 21,000.00 0.00 0.00 0.00 21,000.00 0.00 0.00 21,000.00
[50213050 01] - RM Machinery 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
OBLIGATIONS INCURREDREMARKS
A.III.a.2 (301010002)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF APRIL 30, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT APRIL TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 1,000.00 0.00 0.00 0.00 1,000.00 0.00 0.00 1,000.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 11,000.00 0.00 0.00 0.00 11,000.00 0.00 6,752.34 4,247.66
[50215010 01] - Taxes, Duties & Licenses 5,000.00 0.00 0.00 0.00 5,000.00 0.00 6,752.34 (1,752.34)
[50215020 00] - Fidelity Bond Premuims 6,000.00 0.00 0.00 0.00 6,000.00 0.00 0.00 6,000.00
[50215030 00] - Insurance Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 367,000.00 0.00 0.00 0.00 367,000.00 10,371.97 109,103.87 257,896.13
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 367,000.00 0.00 0.00 0.00 367,000.00 10,371.97 109,103.87 257,896.13
GRAND TOTAL (Fund 01 & 03) 367,000.00 0.00 0.00 0.00 367,000.00 10,371.97 109,103.87 257,896.13
A.III.a.2 (301010002)
OBLIGATIONS INCURREDREMARKS
CAPITAL OUTLAY
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF APRIL 30, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT APRIL TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 14,012,000.00 0.00 0.00 0.00 14,012,000.00 1,210,621.00 4,851,834.78 9,160,165.22
[50102010 01] PERA 864,000.00 0.00 0.00 0.00 864,000.00 70,000.00 291,549.08 572,450.92
[50102020 00] RA 300,000.00 0.00 0.00 0.00 300,000.00 20,000.00 75,000.00 225,000.00
[50102030 01] TA 300,000.00 0.00 0.00 0.00 300,000.00 20,000.00 75,000.00 225,000.00
[50102040 01] Clothing Allowance 180,000.00 0.00 0.00 0.00 180,000.00 165,000.00 165,000.00 15,000.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 37,000.00 0.00 0.00 0.00 37,000.00 668.00 4,280.00 32,720.00
[50102150 01] Cash Gift 180,000.00 0.00 0.00 0.00 180,000.00 0.00 0.00 180,000.00
[50102140 01] Yeb 1,167,000.00 0.00 0.00 0.00 1,167,000.00 0.00 0.00 1,167,000.00
[50103020 01] Pagibig 44,000.00 0.00 0.00 0.00 44,000.00 3,700.00 14,800.00 29,200.00
[50103030 01] PHIC 132,000.00 0.00 0.00 0.00 132,000.00 11,925.00 46,662.50 85,337.50
[50103040 01] ECIP 44,000.00 0.00 0.00 0.00 44,000.00 3,700.00 14,700.00 29,300.00
[50102990 00] O.P.B (PEI) 180,000.00 0.00 0.00 0.00 180,000.00 0.00 0.00 180,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 17,440,000.00 0.00 0.00 0.00 17,440,000.00 1,505,614.00 5,538,826.36 11,901,173.64
[50103010 00] RLIP 1,681,000.00 0.00 0.00 0.00 1,681,000.00 191,045.21 760,268.01 920,731.99
TOTAL PS / RLIP 19,121,000.00 0.00 0.00 0.00 19,121,000.00 1,696,659.21 6,299,094.37 12,821,905.63
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PEI 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
RLIP (EO 201 1ST TRANCHE) 0.00 0.00 0.00 0.00
RLIP (EO 201 2ND TRANCHE) 0.00 0.00
GRAND TOTAL 19,121,000.00 0.00 0.00 0.00 19,121,000.00 1,696,659.21 6,299,094.37 12,821,905.63
A.III.a.3 (301010003)
REMARKSOBLIGATIONS INCURRED
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF APRIL 30, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT APRIL TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 851,000.00 0.00 0.00 0.00 851,000.00 51,974.00 250,973.46 600,026.54
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 272,000.00 0.00 0.00 0.00 272,000.00 4,244.00 5,000.00 267,000.00
[50203010 00] - Office Supplies 749,000.00 0.00 0.00 0.00 749,000.00 15,850.00 129,805.00 619,195.00
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 253,400.00 (253,400.00)
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203090 00] - Fuel,Oil and Lubricants Exp 403,000.00 0.00 0.00 0.00 403,000.00 12,020.27 37,264.75 365,735.25
Utility Expenses 1,168,000.00 0.00 0.00 0.00 1,168,000.00 45,741.76 238,450.93 929,549.07
[50204010 00] - Water Expenses 116,000.00 0.00 0.00 0.00 116,000.00 2,531.60 20,279.82 95,720.18
[50204020 00] - Electricity Expenses 1,052,000.00 0.00 0.00 0.00 1,052,000.00 43,210.16 218,171.11 833,828.89
Communication Expenses 1,118,000.00 0.00 0.00 0.00 1,118,000.00 218,146.33 476,720.19 641,279.81
[50205010 00] - Postage & Courier 280,000.00 0.00 0.00 0.00 280,000.00 25,383.00 63,746.16 216,253.84
[50205020 01] - Telephone - Landline 447,000.00 0.00 0.00 0.00 447,000.00 7,141.35 113,044.06 333,955.94
[50205020 02] - Telephone - Mobile 112,000.00 0.00 0.00 0.00 112,000.00 17,510.98 43,928.00 68,072.00
[50205030 00] - Internet Expenses 279,000.00 0.00 0.00 0.00 279,000.00 168,111.00 256,001.97 22,998.03
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 164,000.00 0.00 0.00 0.00 164,000.00 0.00 0.00 164,000.00
[50299020 00] Printing & Binding Expenses 107,000.00 0.00 0.00 0.00 107,000.00 4,000.00 6,000.00 101,000.00
[50299050 00] Rent Expenses 1,777,000.00 0.00 0.00 0.00 1,777,000.00 181,352.00 1,316,638.44 460,361.56
[50299030 00] Representation Expenses 156,000.00 0.00 0.00 0.00 156,000.00 133,253.86 149,444.91 6,555.09
[50299040 00] Transportaton and Delivery 70,000.00 0.00 0.00 0.00 70,000.00 0.00 1,045.00 68,955.00
[50299070 00] Subscription Expenses 30,000.00 0.00 0.00 0.00 30,000.00 818.00 11,487.84 18,512.16
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 1,286,000.00 0.00 0.00 0.00 1,286,000.00 106,998.02 334,592.77 951,407.23
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 1,110.35 1,110.35 (1,110.35)
[50212020 00] - Janitorial Services 514,000.00 0.00 0.00 0.00 514,000.00 74,320.67 144,811.34 369,188.66
[50212030 00] - Security Services 450,000.00 0.00 0.00 0.00 450,000.00 4,500.00 127,310.77 322,689.23
[50212990 00] - Other General Services 322,000.00 0.00 0.00 0.00 322,000.00 27,067.00 61,360.31 260,639.69
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 (3,910.00) 6,403.00 (6,403.00)
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 253,000.00 0.00 0.00 0.00 253,000.00 615.00 4,905.00 248,095.00
[50213050 01] - RM Machinery 117,000.00 0.00 0.00 0.00 117,000.00 8,007.00 10,840.33 106,159.67
A.III.a.3 (301010003)
REMARKSOBLIGATIONS INCURRED
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF APRIL 30, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT APRIL TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 30,000.00 0.00 0.00 0.00 30,000.00 0.00 0.00 30,000.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 190,000.00 0.00 0.00 0.00 190,000.00 6,126.00 20,021.47 169,978.53
[50215010 01] - Taxes, Duties & Licenses 11,000.00 0.00 0.00 0.00 11,000.00 1,000.00 5,001.00 5,999.00
[50215020 00] - Fidelity Bond Premuims 65,000.00 0.00 0.00 0.00 65,000.00 5,126.00 9,000.00 56,000.00
[50215030 00] - Insurance Expenses 114,000.00 0.00 0.00 0.00 114,000.00 0.00 6,020.47 107,979.53
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 8,741,000.00 0.00 0.00 0.00 8,741,000.00 785,236.24 3,252,993.09 5,488,006.91
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 8,741,000.00 0.00 0.00 0.00 8,741,000.00 785,236.24 3,252,993.09 5,488,006.91
GRAND TOTAL (Fund 01 & 03) 27,862,000.00 0.00 0.00 0.00 27,862,000.00 2,481,895.45 9,552,087.46 18,309,912.54
A.III.a.3 (301010003)
REMARKS
CAPITAL OUTLAY
OBLIGATIONS INCURRED
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF APRIL 30, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT APRIL TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 27,480,000.00 0.00 0.00 0.00 27,480,000.00 2,250,227.38 9,112,596.41 18,367,403.59
[50102010 01] PERA 1,992,000.00 0.00 0.00 0.00 1,992,000.00 156,000.00 630,539.59 1,361,460.41
[50102020 00] RA 180,000.00 0.00 0.00 0.00 180,000.00 15,000.00 56,750.00 123,250.00
[50102030 01] TA 180,000.00 0.00 0.00 0.00 180,000.00 15,000.00 56,750.00 123,250.00
[50102040 01] Clothing Allowance 415,000.00 0.00 0.00 0.00 415,000.00 340,000.00 340,000.00 75,000.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 68,000.00 0.00 0.00 0.00 68,000.00 697.23 3,303.33 64,696.67
[50102150 01] Cash Gift 415,000.00 0.00 0.00 0.00 415,000.00 0.00 0.00 415,000.00
[50102140 01] Yeb 2,290,000.00 0.00 0.00 0.00 2,290,000.00 0.00 0.00 2,290,000.00
[50103020 01] Pagibig 98,000.00 0.00 0.00 0.00 98,000.00 8,100.00 32,600.00 65,400.00
[50103030 01] PHIC 293,000.00 0.00 0.00 0.00 293,000.00 23,849.50 95,149.00 197,851.00
[50103040 01] ECIP 98,000.00 0.00 0.00 0.00 98,000.00 8,100.00 32,700.00 65,300.00
[50102990 00] O.P.B (PEI) 415,000.00 0.00 0.00 0.00 415,000.00 0.00 0.00 415,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 33,924,000.00 0.00 0.00 0.00 33,924,000.00 2,816,974.11 10,360,388.33 23,563,611.67
[50103010 00] RLIP 3,298,000.00 0.00 0.00 0.00 3,298,000.00 249,452.08 1,006,954.01 2,291,045.99
TOTAL PS / RLIP 37,222,000.00 0.00 0.00 0.00 37,222,000.00 3,066,426.19 11,367,342.34 25,854,657.66
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PEI 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
RLIP (EO 201 1ST TRANCHE) 0.00 0.00 0.00 0.00
RLIP (EO 201 2ND TRANCHE) 0.00 0.00
GRAND TOTAL 37,222,000.00 0.00 0.00 0.00 37,222,000.00 3,066,426.19 11,367,342.34 25,854,657.66
A.III.b.1 (302010001)
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF APRIL 30, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT APRIL TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 1,349,000.00 0.00 0.00 0.00 1,349,000.00 72,283.50 220,916.00 1,128,084.00
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 36,000.00 0.00 0.00 0.00 36,000.00 14,563.46 31,847.46 4,152.54
[50203010 00] - Office Supplies 1,171,000.00 0.00 0.00 0.00 1,171,000.00 32,974.76 201,505.37 969,494.63
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 185,000.00 (185,000.00)
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 0.00 20,650.75 (20,650.75)
[50203090 00] - Fuel,Oil and Lubricants Exp 630,000.00 0.00 0.00 0.00 630,000.00 9,605.00 37,210.05 592,789.95
Utility Expenses 1,443,000.00 0.00 0.00 0.00 1,443,000.00 143,178.75 287,036.34 1,155,963.66
[50204010 00] - Water Expenses 145,000.00 0.00 0.00 0.00 145,000.00 19,952.11 76,063.14 68,936.86
[50204020 00] - Electricity Expenses 1,298,000.00 0.00 0.00 0.00 1,298,000.00 123,226.64 210,973.20 1,087,026.80
Communication Expenses 478,000.00 0.00 0.00 0.00 478,000.00 24,375.78 159,810.34 318,189.66
[50205010 00] - Postage & Courier 120,000.00 0.00 0.00 0.00 120,000.00 4,969.00 66,474.36 53,525.64
[50205020 01] - Telephone - Landline 191,000.00 0.00 0.00 0.00 191,000.00 4,244.00 22,892.96 168,107.04
[50205020 02] - Telephone - Mobile 48,000.00 0.00 0.00 0.00 48,000.00 5,141.00 18,675.02 29,324.98
[50205030 00] - Internet Expenses 119,000.00 0.00 0.00 0.00 119,000.00 10,021.78 51,768.00 67,232.00
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 8,000.00 0.00 0.00 0.00 8,000.00 0.00 0.00 8,000.00
[50299020 00] Printing & Binding Expenses 127,000.00 0.00 0.00 0.00 127,000.00 18,459.16 30,295.92 96,704.08
[50299050 00] Rent Expenses 2,062,000.00 0.00 0.00 0.00 2,062,000.00 45,602.00 949,067.48 1,112,932.52
[50299030 00] Representation Expenses 2,000.00 0.00 0.00 0.00 2,000.00 0.00 0.00 2,000.00
[50299040 00] Transportaton and Delivery 110,000.00 0.00 0.00 0.00 110,000.00 0.00 2,206.00 107,794.00
[50299070 00] Subscription Expenses 34,000.00 0.00 0.00 0.00 34,000.00 10,604.00 11,140.66 22,859.34
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 2,349,000.00 0.00 0.00 0.00 2,349,000.00 154,507.68 773,647.35 1,575,352.65
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50212020 00] - Janitorial Services 940,000.00 0.00 0.00 0.00 940,000.00 44,184.22 362,415.56 577,584.44
[50212030 00] - Security Services 822,000.00 0.00 0.00 0.00 822,000.00 70,542.96 274,044.76 547,955.24
[50212990 00] - Other General Services 587,000.00 0.00 0.00 0.00 587,000.00 39,780.50 137,187.03 449,812.97
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 630.00 1,911.00 (1,911.00)
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 01] - RM Machinery 99,000.00 0.00 0.00 0.00 99,000.00 0.00 42,690.00 56,310.00
REMARKS
A.III.b.1 (302010001)
OBLIGATIONS INCURRED
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF APRIL 30, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT APRIL TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 1,000.00 0.00 0.00 0.00 1,000.00 0.00 0.00 1,000.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 198,000.00 0.00 0.00 0.00 198,000.00 38,628.00 74,985.88 123,014.12
[50215010 01] - Taxes, Duties & Licenses 16,000.00 0.00 0.00 0.00 16,000.00 0.00 6,687.80 9,312.20
[50215020 00] - Fidelity Bond Premuims 118,000.00 0.00 0.00 0.00 118,000.00 38,628.00 47,000.00 71,000.00
[50215030 00] - Insurance Expenses 64,000.00 0.00 0.00 0.00 64,000.00 0.00 21,298.08 42,701.92
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 10,097,000.00 0.00 0.00 0.00 10,097,000.00 565,412.09 3,029,920.60 7,067,079.40
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 10,097,000.00 0.00 0.00 0.00 10,097,000.00 565,412.09 3,029,920.60 7,067,079.40
GRAND TOTAL (Fund 01 & 03) 47,319,000.00 0.00 0.00 0.00 47,319,000.00 3,631,838.28 14,397,262.94 32,921,737.06
OBLIGATIONS INCURREDREMARKS
CAPITAL OUTLAY
A.III.b.1 (302010001)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF APRIL 30, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT APRIL TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 24,338,000.00 0.00 0.00 0.00 24,338,000.00 1,916,895.57 7,775,218.84 16,562,781.16
[50102010 01] PERA 1,824,000.00 0.00 0.00 0.00 1,824,000.00 143,714.28 580,520.73 1,243,479.27
[50102020 00] RA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102030 01] TA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102040 01] Clothing Allowance 380,000.00 0.00 0.00 0.00 380,000.00 310,000.00 310,000.00 70,000.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 61,000.00 0.00 0.00 0.00 61,000.00 1,062.68 3,322.97 57,677.03
[50102150 01] Cash Gift 380,000.00 0.00 0.00 0.00 380,000.00 0.00 0.00 380,000.00
[50102140 01] Yeb 2,028,000.00 0.00 0.00 0.00 2,028,000.00 0.00 0.00 2,028,000.00
[50103020 01] Pagibig 91,000.00 0.00 0.00 0.00 91,000.00 7,200.00 29,000.00 62,000.00
[50103030 01] PHIC 272,000.00 0.00 0.00 0.00 272,000.00 22,037.50 87,013.00 184,987.00
[50103040 01] ECIP 91,000.00 0.00 0.00 0.00 91,000.00 7,200.00 28,700.00 62,300.00
[50102990 00] O.P.B (PEI) 380,000.00 0.00 0.00 0.00 380,000.00 0.00 0.00 380,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 29,845,000.00 0.00 0.00 0.00 29,845,000.00 2,408,110.03 8,813,775.54 21,031,224.46
[50103010 00] RLIP 2,921,000.00 0.00 0.00 0.00 2,921,000.00 216,679.74 873,538.08 2,047,461.92
TOTAL PS / RLIP 32,766,000.00 0.00 0.00 0.00 32,766,000.00 2,624,789.77 9,687,313.62 23,078,686.38
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PEI 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
RLIP (EO 201 1ST TRANCHE) 0.00 0.00 0.00 0.00
RLIP (EO 201 2ND TRANCHE) 0.00 0.00 0.00
GRAND TOTAL 32,766,000.00 0.00 0.00 0.00 32,766,000.00 2,624,789.77 9,687,313.62 23,078,686.38
OBLIGATIONS INCURREDREMARKS
A.III.b.2 (302010002)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF APRIL 30, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT APRIL TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 2,371,000.00 0.00 0.00 0.00 2,371,000.00 107,846.00 223,148.36 2,147,851.64
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 0.00 0.00 0.00 0.00 0.00 156,698.00 337,609.41 (337,609.41)
[50203010 00] - Office Supplies 4,232,000.00 0.00 0.00 0.00 4,232,000.00 276,618.98 879,704.21 3,352,295.79
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 2,400.00 2,400.00 (2,400.00)
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 13,867.85 81,754.19 (81,754.19)
[50203090 00] - Fuel,Oil and Lubricants Exp 2,309,000.00 0.00 0.00 0.00 2,309,000.00 38,781.38 122,127.44 2,186,872.56
Utility Expenses 2,761,000.00 0.00 0.00 0.00 2,761,000.00 93,816.32 733,511.63 2,027,488.37
[50204010 00] - Water Expenses 366,000.00 0.00 0.00 0.00 366,000.00 12,486.51 47,538.39 318,461.61
[50204020 00] - Electricity Expenses 2,395,000.00 0.00 0.00 0.00 2,395,000.00 81,329.81 685,973.24 1,709,026.76
Communication Expenses 2,258,000.00 0.00 0.00 0.00 2,258,000.00 127,824.33 421,902.75 1,836,097.25
[50205010 00] - Postage & Courier 200,000.00 0.00 0.00 0.00 200,000.00 51,290.32 195,683.72 4,316.28
[50205020 01] - Telephone - Landline 319,000.00 0.00 0.00 0.00 319,000.00 6,406.83 30,118.61 288,881.39
[50205020 02] - Telephone - Mobile 1,540,000.00 0.00 0.00 0.00 1,540,000.00 23,766.19 100,502.16 1,439,497.84
[50205030 00] - Internet Expenses 199,000.00 0.00 0.00 0.00 199,000.00 46,360.99 95,598.26 103,401.74
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 0.00 0.00 0.00 0.00 0.00 0.00 2,500.00 (2,500.00)
[50299020 00] Printing & Binding Expenses 195,000.00 0.00 0.00 0.00 195,000.00 6,715.68 25,119.27 169,880.73
[50299050 00] Rent Expenses 2,364,000.00 0.00 0.00 0.00 2,364,000.00 69,932.00 945,885.34 1,418,114.66
[50299030 00] Representation Expenses 0.00 0.00 0.00 0.00 0.00 84,868.00 100,284.75 (100,284.75)
[50299040 00] Transportaton and Delivery 74,000.00 0.00 0.00 0.00 74,000.00 912.00 49,123.00 24,877.00
[50299070 00] Subscription Expenses 52,000.00 0.00 0.00 0.00 52,000.00 1,262.00 9,822.50 42,177.50
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 34,656,000.00 0.00 0.00 0.00 34,656,000.00 1,486,132.47 9,544,327.81 25,111,672.19
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 6,000.00 6,000.00 (6,000.00)
[50212020 00] - Janitorial Services 1,094,000.00 0.00 0.00 0.00 1,094,000.00 32,462.55 153,893.57 940,106.43
[50212030 00] - Security Services 958,000.00 0.00 0.00 0.00 958,000.00 39,741.31 192,787.15 765,212.85
[50212990 00] - Other General Services 32,604,000.00 0.00 0.00 0.00 32,604,000.00 1,367,928.61 9,091,647.09 23,512,352.91
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 40,000.00 100,000.00 (100,000.00)
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 (4,418.00) 4,186.00 (4,186.00)
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 16,470.00 (16,470.00)
[50213060 01] - RM-Gov't. Vehicle 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 01] - RM Machinery 350,000.00 0.00 0.00 0.00 350,000.00 24,265.75 68,381.14 281,618.86
OBLIGATIONS INCURREDREMARKS
A.III.b.2 (302010002)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF APRIL 30, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT APRIL TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 387,000.00 0.00 0.00 0.00 387,000.00 53,929.68 173,077.06 213,922.94
[50215010 01] - Taxes, Duties & Licenses 58,000.00 0.00 0.00 0.00 58,000.00 739.06 16,803.04 41,196.96
[50215020 00] - Fidelity Bond Premuims 183,000.00 0.00 0.00 0.00 183,000.00 46,902.50 67,647.50 115,352.50
[50215030 00] - Insurance Expenses 146,000.00 0.00 0.00 0.00 146,000.00 6,288.12 88,626.52 57,373.48
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 52,009,000.00 0.00 0.00 0.00 52,009,000.00 2,541,452.44 13,741,334.86 38,267,665.14
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 52,009,000.00 0.00 0.00 0.00 52,009,000.00 2,541,452.44 13,741,334.86 38,267,665.14
GRAND TOTAL (Fund 01 & 03) 84,775,000.00 0.00 0.00 0.00 84,775,000.00 5,166,242.21 23,428,648.48 61,346,351.52
OBLIGATIONS INCURREDREMARKS
CAPITAL OUTLAY
A.III.b.2 (302010002)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF APRIL 30, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT APRIL TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 16,446,000.00 0.00 0.00 0.00 16,446,000.00 1,359,961.56 5,324,190.09 11,121,809.91
[50102010 01] PERA 840,000.00 0.00 0.00 0.00 840,000.00 65,498.36 259,041.92 580,958.08
[50102020 00] RA 420,000.00 0.00 0.00 0.00 420,000.00 52,000.00 204,500.00 215,500.00
[50102030 01] TA 420,000.00 0.00 0.00 0.00 420,000.00 43,500.00 179,000.00 241,000.00
[50102040 01] Clothing Allowance 175,000.00 0.00 0.00 0.00 175,000.00 145,000.00 145,000.00 30,000.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 40,000.00 0.00 0.00 0.00 40,000.00 49.29 49.29 39,950.71
[50102150 01] Cash Gift 175,000.00 0.00 0.00 0.00 175,000.00 0.00 0.00 175,000.00
[50102140 01] Yeb 1,371,000.00 0.00 0.00 0.00 1,371,000.00 0.00 0.00 1,371,000.00
[50103020 01] Pagibig 41,000.00 0.00 0.00 0.00 41,000.00 3,300.00 12,800.00 28,200.00
[50103030 01] PHIC 127,000.00 0.00 0.00 0.00 127,000.00 11,387.50 45,112.50 81,887.50
[50103040 01] ECIP 41,000.00 0.00 0.00 0.00 41,000.00 3,000.00 12,900.00 28,100.00
[50102990 00] O.P.B (PEI) 175,000.00 0.00 0.00 0.00 175,000.00 0.00 0.00 175,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 20,271,000.00 0.00 0.00 0.00 20,271,000.00 1,683,696.71 6,182,593.80 14,088,406.20
[50103010 00] RLIP 1,974,000.00 0.00 0.00 0.00 1,974,000.00 145,309.00 592,588.60 1,381,411.40
TOTAL PS / RLIP 22,245,000.00 0.00 0.00 0.00 22,245,000.00 1,829,005.71 6,775,182.40 15,469,817.60
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PEI 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
RLIP (EO 201 1ST TRANCHE) 0.00 0.00 0.00 0.00
RLIP (EO 201 2ND TRANCHE) 0.00 0.00
GRAND TOTAL 22,245,000.00 0.00 0.00 0.00 22,245,000.00 1,829,005.71 6,775,182.40 15,469,817.60
OBLIGATIONS INCURREDREMARKS
A.III.b.3 (302010003)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF APRIL 30, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT APRIL TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 576,000.00 0.00 0.00 0.00 576,000.00 4,690.50 55,194.66 520,805.34
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 313,000.00 0.00 0.00 0.00 313,000.00 170,244.00 339,538.71 (26,538.71)
[50203010 00] - Office Supplies 338,000.00 0.00 0.00 0.00 338,000.00 10,967.25 65,344.32 272,655.68
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 15,000.00 15,000.00 (15,000.00)
[50203090 00] - Fuel,Oil and Lubricants Exp 183,000.00 0.00 0.00 0.00 183,000.00 24,708.03 30,451.81 152,548.19
Utility Expenses 353,000.00 0.00 0.00 0.00 353,000.00 11,282.53 53,771.17 299,228.83
[50204010 00] - Water Expenses 34,000.00 0.00 0.00 0.00 34,000.00 9,277.00 19,512.48 14,487.52
[50204020 00] - Electricity Expenses 319,000.00 0.00 0.00 0.00 319,000.00 2,005.53 34,258.69 284,741.31
Communication Expenses 354,000.00 0.00 0.00 0.00 354,000.00 17,994.29 111,172.96 242,827.04
[50205010 00] - Postage & Courier 89,000.00 0.00 0.00 0.00 89,000.00 6,235.00 58,562.24 30,437.76
[50205020 01] - Telephone - Landline 142,000.00 0.00 0.00 0.00 142,000.00 4,219.82 10,416.87 131,583.13
[50205020 02] - Telephone - Mobile 35,000.00 0.00 0.00 0.00 35,000.00 141.22 9,740.81 25,259.19
[50205030 00] - Internet Expenses 88,000.00 0.00 0.00 0.00 88,000.00 7,398.25 32,453.04 55,546.96
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 68,000.00 0.00 0.00 0.00 68,000.00 0.00 0.00 68,000.00
[50299020 00] Printing & Binding Expenses 36,000.00 0.00 0.00 0.00 36,000.00 1,180.00 2,480.00 33,520.00
[50299050 00] Rent Expenses 875,000.00 0.00 0.00 0.00 875,000.00 33,090.87 332,326.80 542,673.20
[50299030 00] Representation Expenses 99,000.00 0.00 0.00 0.00 99,000.00 66,000.00 66,000.00 33,000.00
[50299040 00] Transportaton and Delivery 90,000.00 0.00 0.00 0.00 90,000.00 234.50 1,234.50 88,765.50
[50299070 00] Subscription Expenses 18,000.00 0.00 0.00 0.00 18,000.00 0.00 692.66 17,307.34
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 907,000.00 0.00 0.00 0.00 907,000.00 30,885.63 173,801.71 733,198.29
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50212020 00] - Janitorial Services 363,000.00 0.00 0.00 0.00 363,000.00 2,727.79 103,302.81 259,697.19
[50212030 00] - Security Services 317,000.00 0.00 0.00 0.00 317,000.00 25,000.00 55,127.75 261,872.25
[50212990 00] - Other General Services 227,000.00 0.00 0.00 0.00 227,000.00 3,157.84 15,371.15 211,628.85
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 405,000.00 0.00 0.00 0.00 405,000.00 10,102.00 38,445.68 366,554.32
[50213050 01] - RM Machinery 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A.III.b.3 (302010003)
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF APRIL 30, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT APRIL TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 14,000.00 0.00 0.00 0.00 14,000.00 0.00 0.00 14,000.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 234,000.00 0.00 0.00 0.00 234,000.00 9,376.00 43,153.93 190,846.07
[50215010 01] - Taxes, Duties & Licenses 7,000.00 0.00 0.00 0.00 7,000.00 0.00 0.00 7,000.00
[50215020 00] - Fidelity Bond Premuims 75,000.00 0.00 0.00 0.00 75,000.00 9,376.00 12,250.00 62,750.00
[50215030 00] - Insurance Expenses 152,000.00 0.00 0.00 0.00 152,000.00 0.00 30,903.93 121,096.07
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 4,863,000.00 0.00 0.00 0.00 4,863,000.00 405,755.60 1,328,608.91 3,534,391.09
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 4,863,000.00 0.00 0.00 0.00 4,863,000.00 405,755.60 1,328,608.91 3,534,391.09
GRAND TOTAL (Fund 01 & 03) 27,108,000.00 0.00 0.00 0.00 27,108,000.00 2,234,761.31 8,103,791.31 19,004,208.69
CAPITAL OUTLAY
A.III.b.3 (302010003)
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF MAY 31, 2016
01 Regular Agency Fund - General Fund SUMMARY
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT MAY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [7] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 145,106,000.00 0.00 0.00 0.00 145,106,000.00 11,745,447.65 59,516,158.04 85,589,841.96
[50102010 01] PERA 9,792,000.00 0.00 0.00 0.00 9,792,000.00 796,378.25 3,994,343.06 5,797,656.94
[50102020 00] RA 3,732,000.00 0.00 0.00 0.00 3,732,000.00 289,500.00 1,455,250.00 2,276,750.00
[50102030 01] TA 3,732,000.00 0.00 0.00 0.00 3,732,000.00 229,250.00 1,154,063.00 2,577,937.00
[50102040 01] Clothing Allowance 2,040,000.00 0.00 0.00 0.00 2,040,000.00 135,000.00 1,965,000.00 75,000.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 399,000.00 0.00 0.00 0.00 399,000.00 0.00 76,000.00 323,000.00
[50102120 01] Longevity 658,000.00 0.00 0.00 0.00 658,000.00 13,249.10 25,489.69 632,510.31
[50102150 01] Cash Gift 2,040,000.00 0.00 0.00 0.00 2,040,000.00 0.00 0.00 2,040,000.00
[50102140 01] Yeb 12,093,000.00 0.00 0.00 0.00 12,093,000.00 0.00 0.00 12,093,000.00
[50103020 01] Pagibig 486,000.00 0.00 0.00 0.00 486,000.00 40,100.00 200,600.00 285,400.00
[50103030 01] PHIC 1,363,000.00 0.00 0.00 0.00 1,363,000.00 114,100.00 571,124.50 791,875.50
[50103040 01] ECIP 486,000.00 0.00 0.00 0.00 486,000.00 40,000.00 199,660.15 286,339.85
[50102990 00] O.P.B (PEI) 2,040,000.00 0.00 0.00 0.00 2,040,000.00 0.00 0.00 2,040,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 60,777.03 (60,777.03)
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 183,967,000.00 0.00 0.00 0.00 183,967,000.00 13,403,025.00 69,218,465.47 114,748,534.53
[50103010 00] RLIP 17,413,000.00 0.00 0.00 0.00 17,413,000.00 1,197,639.67 6,645,689.36 10,767,310.64
TOTAL PS / RLIP 201,380,000.00 0.00 0.00 0.00 201,380,000.00 14,600,664.67 75,864,154.83 125,515,845.17
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 1,026,057.00 0.00 0.00 1,026,057.00 177,226.09 1,026,054.69 2.31
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF MID YEAR BONUS 0.00 13,232,032.00 0.00 0.00 13,232,032.00 12,858,476.00 12,858,476.00 373,556.00
1ST TRANCHE
SALARY 0.00 13,656,000.00 0.00 0.00 13,656,000.00 1,047,710.27 5,191,953.96 8,464,046.04
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 3,262.50 11,262.50 (11,262.50)
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 52,565.00 52,565.00 (52,565.00)
2ND TRANCHE
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL 0.00 27,914,089.00 0.00 0.00 27,914,089.00 14,139,239.86 19,140,312.15 8,773,776.85
RLIP (EO 201 1ST TRANCHE) 0.00 1,508,000.00 0.00 0.00 1,508,000.00 122,216.51 607,121.18 900,878.82
RLIP (EO 201 2ND TRANCHE) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
GRAND TOTAL 201,380,000.00 29,422,089.00 0.00 0.00 230,802,089.00 28,739,904.53 95,611,588.16 135,190,500.84
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF MAY 31, 2016
03-Special Account - Locally Funded/Domestic Grants SUMMARY
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT MAY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 9,532,000.00 0.00 0.00 0.00 9,532,000.00 571,271.19 1,982,753.35 7,549,246.65
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 11,203.00 11,203.00 (11,203.00)
[50202010 00] Training Expenses 1,370,000.00 0.00 0.00 0.00 1,370,000.00 229,739.32 1,162,383.34 207,616.66
[50203010 00] - Office Supplies 9,023,000.00 0.00 0.00 0.00 9,023,000.00 386,629.73 2,297,167.41 6,725,832.59
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 440,800.00 (440,800.00)
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 889.75 889.75 (889.75)
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 174,272.40 580,687.89 (580,687.89)
[50203090 00] - Fuel,Oil and Lubricants Exp 4,891,000.00 0.00 0.00 0.00 4,891,000.00 209,245.50 645,713.22 4,245,286.78
Utility Expenses 9,163,000.00 0.00 0.00 0.00 9,163,000.00 510,141.19 2,658,316.52 6,504,683.48
[50204010 00] - Water Expenses 1,036,000.00 0.00 0.00 0.00 1,036,000.00 48,237.60 305,748.68 730,251.32
[50204020 00] - Electricity Expenses 8,127,000.00 0.00 0.00 0.00 8,127,000.00 461,903.59 2,352,567.84 5,774,432.16
Communication Expenses 6,635,000.00 0.00 0.00 0.00 6,635,000.00 662,489.09 2,708,408.88 3,926,591.12
[50205010 00] - Postage & Courier 1,296,000.00 0.00 0.00 0.00 1,296,000.00 213,712.76 858,575.64 437,424.36
[50205020 01] - Telephone - Landline 1,710,000.00 0.00 0.00 0.00 1,710,000.00 253,687.96 497,875.52 1,212,124.48
[50205020 02] - Telephone - Mobile 2,337,000.00 0.00 0.00 0.00 2,337,000.00 87,803.35 541,196.16 1,795,803.84
[50205030 00] - Internet Expenses 1,292,000.00 0.00 0.00 0.00 1,292,000.00 107,285.02 810,761.56 481,238.44
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 556,000.00 0.00 0.00 0.00 556,000.00 0.00 164,149.60 391,850.40
[50299020 00] Printing & Binding Expenses 1,024,000.00 0.00 0.00 0.00 1,024,000.00 51,348.53 121,573.12 902,426.88
[50299050 00] Rent Expenses 11,878,000.00 12,554,360.00 0.00 0.00 24,432,360.00 2,042,569.27 10,796,278.27 13,636,081.73
[50299030 00] Representation Expenses 1,128,000.00 0.00 0.00 0.00 1,128,000.00 179,363.35 1,211,171.26 (83,171.26)
[50299040 00] Transportaton and Delivery 652,000.00 0.00 0.00 0.00 652,000.00 75,218.00 159,826.50 492,173.50
[50299070 00] Subscription Expenses 282,000.00 0.00 0.00 0.00 282,000.00 14,538.00 59,257.50 222,742.50
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 46,043,000.00 0.00 0.00 0.00 46,043,000.00 2,746,605.25 15,609,909.58 30,433,090.42
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 9,120.66 40,294.76 (40,294.76)
[50212020 00] - Janitorial Services 4,915,000.00 0.00 0.00 0.00 4,915,000.00 206,828.44 1,146,552.06 3,768,447.94
[50212030 00] - Security Services 4,301,000.00 0.00 0.00 0.00 4,301,000.00 643,173.22 1,581,586.15 2,719,413.85
[50212990 00] - Other General Services 36,827,000.00 0.00 0.00 0.00 36,827,000.00 1,851,982.93 12,705,976.61 24,121,023.39
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 35,500.00 135,500.00 (135,500.00)
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 10,950.00 23,450.00 (23,450.00)
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 6,190.80 6,190.80 (6,190.80)
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 85.00 16,555.00 (16,555.00)
[50213060 01] - RM-Gov't. Vehicle 2,799,000.00 0.00 0.00 0.00 2,799,000.00 75,805.53 573,711.03 2,225,288.97
[50213050 01] - RM Machinery 566,000.00 0.00 0.00 0.00 566,000.00 440.00 122,351.47 443,648.53
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF MAY 31, 2016
03-Special Account - Locally Funded/Domestic Grants SUMMARY
P/A/P ALLOTMENT CLASS/OBJECT ABM/ALLOTMENT ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT MAY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 102,000.00 0.00 0.00 0.00 102,000.00 0.00 0.00 102,000.00
[50210030 00] Extraodinary/Misc. Expenses 392,000.00 0.00 0.00 0.00 392,000.00 23,400.00 153,000.00 239,000.00
Taxes, Insurance Other Fees 1,759,000.00 0.00 0.00 0.00 1,759,000.00 46,514.43 448,086.67 1,310,913.33
[50215010 01] - Taxes, Duties & Licenses 103,000.00 0.00 0.00 0.00 103,000.00 13,107.00 60,086.18 42,913.82
[50215020 00] - Fidelity Bond Premuims 874,000.00 0.00 0.00 0.00 874,000.00 0.00 194,518.46 679,481.54
[50215030 00] - Insurance Expenses 782,000.00 0.00 0.00 0.00 782,000.00 33,407.43 193,482.03 588,517.97
[50299990 99] - Other MOOE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE 107,795,000.00 12,554,360.00 0.00 0.00 120,349,360.00 8,028,909.33 41,953,834.16 78,395,525.84
[10604010] BUILDING and STRUCTURE 552,004,000.00 0.00 0.00 0.00 552,004,000.00 0.00 552,004,000.00 0.00
[10605030] Info & Com Tech Eqpt. 6,299,000.00 0.00 0.00 0.00 6,299,000.00 39,519.00 45,518.00 6,253,482.00
SUB - TOTAL 558,303,000.00 0.00 0.00 0.00 558,303,000.00 39,519.00 552,049,518.00 6,253,482.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
TRAINING 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
ICT SUBSCRIPTION 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
OTHER PROF (ISSP) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
ICT CONSULTANCY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes (Transfer of Title) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
ICTE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TRANSPORTATION EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 666,098,000.00 12,554,360.00 0.00 0.00 678,652,360.00 8,068,428.33 594,003,352.16 84,649,007.84
GRAND TOTAL (Fund 01 & 03) 867,478,000.00 41,976,449.00 0.00 0.00 909,454,449.00 36,808,332.86 689,614,940.32 219,839,508.68
Prepared by:
MARIZEL B. CORREOS
CHIEF ACCOUNTANT
JOREM V. TORRE
REMARKS
CAPITAL OUTLAY
OBLIGATIONS INCURRED
HHRO V
Certified Correct by :
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF MAY 31, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT MAY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 22,845,000.00 0.00 0.00 0.00 22,845,000.00 1,979,186.17 9,775,119.79 13,069,880.21
[50102010 01] PERA 1,824,000.00 0.00 0.00 0.00 1,824,000.00 159,643.62 785,616.42 1,038,383.58
[50102020 00] RA 624,000.00 0.00 0.00 0.00 624,000.00 44,750.00 228,250.00 395,750.00
[50102030 01] TA 624,000.00 0.00 0.00 0.00 624,000.00 10,000.00 50,000.00 574,000.00
[50102040 01] Clothing Allowance 380,000.00 0.00 0.00 0.00 380,000.00 5,000.00 380,000.00 0.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 399,000.00 0.00 0.00 0.00 399,000.00 0.00 76,000.00 323,000.00
[50102120 01] Longevity 353,000.00 0.00 0.00 0.00 353,000.00 904.70 2,189.70 350,810.30
[50102150 01] Cash Gift 380,000.00 0.00 0.00 0.00 380,000.00 0.00 0.00 380,000.00
[50102140 01] Yeb 1,904,000.00 0.00 0.00 0.00 1,904,000.00 0.00 0.00 1,904,000.00
[50103020 01] Pagibig 90,000.00 0.00 0.00 0.00 90,000.00 7,900.00 38,800.00 51,200.00
[50103030 01] PHIC 216,000.00 0.00 0.00 0.00 216,000.00 19,225.00 94,212.50 121,787.50
[50103040 01] ECIP 90,000.00 0.00 0.00 0.00 90,000.00 7,700.00 38,261.11 51,738.89
[50102990 00] O.P.B (PEI) 380,000.00 0.00 0.00 0.00 380,000.00 0.00 0.00 380,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 30,109,000.00 0.00 0.00 0.00 30,109,000.00 2,234,309.49 11,468,449.52 18,640,550.48
[50103010 00] RLIP 2,741,000.00 0.00 0.00 0.00 2,741,000.00 0.00 673,750.38 2,067,249.62
TOTAL PS / RLIP 32,850,000.00 0.00 0.00 0.00 32,850,000.00 2,234,309.49 12,142,199.90 20,707,800.10
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 744,552.00 0.00 0.00 744,552.00 177,226.09 744,549.98 2.02
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF MID YEAR BONUS 0.00 2,745,246.00 0.00 0.00 2,745,246.00 2,690,767.00 2,690,767.00 54,479.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 10,167,000.00 0.00 0.00 10,167,000.00 787,489.33 3,914,115.70 6,252,884.30
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 3,200.00 10,087.50 (10,087.50)
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 52,565.00 52,565.00 (52,565.00)
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 13,656,798.00 0.00 0.00 13,656,798.00 3,711,247.42 7,412,085.18 6,244,712.82
RLIP (EO 201 1ST TRANCHE) 0.00 1,123,000.00 0.00 0.00 1,123,000.00 90,990.00 455,528.98 667,471.02
RLIP (EO 201 2ND TRANCHE) 0.00 0.00
GRAND TOTAL 32,850,000.00 14,779,798.00 0.00 0.00 47,629,798.00 6,036,546.91 20,009,814.06 27,619,983.94
A.I.a (100010000)
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF MAY 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT MAY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 1,389,000.00 0.00 0.00 0.00 1,389,000.00 99,008.00 483,228.32 905,771.68
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 7,392.00 7,392.00 (7,392.00)
[50202010 00] Training Expenses 336,000.00 0.00 0.00 0.00 336,000.00 62,000.00 228,211.12 107,788.88
[50203010 00] - Office Supplies 1,313,000.00 0.00 0.00 0.00 1,313,000.00 (16,372.25) 312,973.49 1,000,026.51
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 139,220.00 428,230.55 (428,230.55)
[50203090 00] - Fuel,Oil and Lubricants Exp 707,000.00 0.00 0.00 0.00 707,000.00 24,344.59 162,125.21 544,874.79
Utility Expenses 1,747,000.00 0.00 0.00 0.00 1,747,000.00 2,327.00 271,244.49 1,475,755.51
[50204010 00] - Water Expenses 175,000.00 0.00 0.00 0.00 175,000.00 0.00 0.00 175,000.00
[50204020 00] - Electricity Expenses 1,572,000.00 0.00 0.00 0.00 1,572,000.00 2,327.00 271,244.49 1,300,755.51
Communication Expenses 1,307,000.00 0.00 0.00 0.00 1,307,000.00 69,600.65 661,666.43 645,333.57
[50205010 00] - Postage & Courier 327,000.00 0.00 0.00 0.00 327,000.00 46,863.76 195,814.00 131,186.00
[50205020 01] - Telephone - Landline 163,000.00 0.00 0.00 0.00 163,000.00 6,035.31 32,551.22 130,448.78
[50205020 02] - Telephone - Mobile 490,000.00 0.00 0.00 0.00 490,000.00 6,406.00 239,498.82 250,501.18
[50205030 00] - Internet Expenses 327,000.00 0.00 0.00 0.00 327,000.00 10,295.58 193,802.39 133,197.61
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 139,000.00 0.00 0.00 0.00 139,000.00 0.00 102,244.80 36,755.20
[50299020 00] Printing & Binding Expenses 340,000.00 0.00 0.00 0.00 340,000.00 21,987.28 21,987.28 318,012.72
[50299050 00] Rent Expenses 3,291,000.00 12,554,360.00 0.00 0.00 15,845,360.00 1,589,967.40 5,516,325.10 10,329,034.90
[50299030 00] Representation Expenses 273,000.00 0.00 0.00 0.00 273,000.00 9,369.60 229,959.31 43,040.69
[50299040 00] Transportaton and Delivery 190,000.00 0.00 0.00 0.00 190,000.00 600.00 28,600.00 161,400.00
[50299070 00] Subscription Expenses 90,000.00 0.00 0.00 0.00 90,000.00 8,678.00 8,678.00 81,322.00
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 4,897,000.00 0.00 0.00 0.00 4,897,000.00 423,815.16 1,978,918.80 2,918,081.20
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 20,175.57 (20,175.57)
[50212020 00] - Janitorial Services 1,204,000.00 0.00 0.00 0.00 1,204,000.00 0.00 0.00 1,204,000.00
[50212030 00] - Security Services 1,054,000.00 0.00 0.00 0.00 1,054,000.00 216,665.16 439,115.92 614,884.08
[50212990 00] - Other General Services 2,639,000.00 0.00 0.00 0.00 2,639,000.00 207,150.00 1,519,627.31 1,119,372.69
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 911,000.00 0.00 0.00 0.00 911,000.00 40,635.53 236,455.34 674,544.66
[50213050 01] - RM Machinery 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
OBLIGATIONS INCURREDREMARKS
A.I.a (100010000)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF MAY 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT MAY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 24,000.00 0.00 0.00 0.00 24,000.00 0.00 0.00 24,000.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 402,000.00 0.00 0.00 0.00 402,000.00 3,760.00 60,281.29 341,718.71
[50215010 01] - Taxes, Duties & Licenses 0.00 0.00 0.00 0.00 0.00 3,760.00 8,855.00 (8,855.00)
[50215020 00] - Fidelity Bond Premuims 229,000.00 0.00 0.00 0.00 229,000.00 0.00 45,621.00 183,379.00
[50215030 00] - Insurance Expenses 173,000.00 0.00 0.00 0.00 173,000.00 0.00 5,805.29 167,194.71
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 17,356,000.00 12,554,360.00 0.00 0.00 29,910,360.00 2,486,332.96 10,738,521.53 19,171,838.47
[10604010] BUILDING and STRUCTURE 552,004,000.00 0.00 0.00 0.00 552,004,000.00 0.00 552,004,000.00 0.00
[10605030] Info & Com Tech Eqpt. 6,299,000.00 0.00 0.00 0.00 6,299,000.00 39,519.00 45,518.00 6,253,482.00
SUB - TOTAL 558,303,000.00 0.00 0.00 0.00 558,303,000.00 39,519.00 552,049,518.00 6,253,482.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 575,659,000.00 12,554,360.00 0.00 0.00 588,213,360.00 2,525,851.96 562,788,039.53 25,425,320.47
GRAND TOTAL (Fund 01 & 03) 608,509,000.00 27,334,158.00 0.00 0.00 635,843,158.00 8,562,398.87 582,797,853.59 53,045,304.41
CAPITAL OUTLAY
OBLIGATIONS INCURREDREMARKS
A.I.a (100010000)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF MAY 31, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT MAY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 9,650,000.00 0.00 0.00 0.00 9,650,000.00 862,560.00 4,285,440.48 5,364,559.52
[50102010 01] PERA 528,000.00 0.00 0.00 0.00 528,000.00 46,000.00 227,619.05 300,380.95
[50102020 00] RA 324,000.00 0.00 0.00 0.00 324,000.00 17,000.00 82,875.00 241,125.00
[50102030 01] TA 324,000.00 0.00 0.00 0.00 324,000.00 17,000.00 82,875.00 241,125.00
[50102040 01] Clothing Allowance 110,000.00 0.00 0.00 0.00 110,000.00 0.00 110,000.00 0.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 24,000.00 0.00 0.00 0.00 24,000.00 0.00 0.00 24,000.00
[50102150 01] Cash Gift 110,000.00 0.00 0.00 0.00 110,000.00 0.00 0.00 110,000.00
[50102140 01] Yeb 804,000.00 0.00 0.00 0.00 804,000.00 0.00 0.00 804,000.00
[50103020 01] Pagibig 26,000.00 0.00 0.00 0.00 26,000.00 2,300.00 11,400.00 14,600.00
[50103030 01] PHIC 79,000.00 0.00 0.00 0.00 79,000.00 7,112.50 34,850.00 44,150.00
[50103040 01] ECIP 26,000.00 0.00 0.00 0.00 26,000.00 2,300.00 11,300.00 14,700.00
[50102990 00] O.P.B (PEI) 110,000.00 0.00 0.00 0.00 110,000.00 0.00 0.00 110,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 12,115,000.00 0.00 0.00 0.00 12,115,000.00 954,272.50 4,846,359.53 7,268,640.47
[50103010 00] RLIP 1,158,000.00 0.00 0.00 0.00 1,158,000.00 103,507.20 514,252.86 643,747.14
TOTAL PS / RLIP 13,273,000.00 0.00 0.00 0.00 13,273,000.00 1,057,779.70 5,360,612.39 7,912,387.61
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF MID YEAR BONUS 0.00 787,622.00 0.00 0.00 787,622.00 787,622.00 787,622.00 0.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 787,622.00 0.00 0.00 787,622.00 787,622.00 787,622.00 0.00
RLIP (EO 201 1ST TRANCHE) 0.00 0.00 0.00 0.00 0.00
RLIP (EO 201 2ND TRANCHE) 0.00 0.00 0.00
GRAND TOTAL 13,273,000.00 787,622.00 0.00 0.00 14,060,622.00 1,845,401.70 6,148,234.39 7,912,387.61
A.II.a (200010000)
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF MAY 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT MAY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 853,000.00 0.00 0.00 0.00 853,000.00 0.00 9,567.00 843,433.00
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 10,000.00 0.00 0.00 0.00 10,000.00 8,400.00 8,400.00 1,600.00
[50203010 00] - Office Supplies 180,000.00 0.00 0.00 0.00 180,000.00 36,200.00 36,200.00 143,800.00
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203090 00] - Fuel,Oil and Lubricants Exp 98,000.00 0.00 0.00 0.00 98,000.00 0.00 0.00 98,000.00
Utility Expenses 311,000.00 0.00 0.00 0.00 311,000.00 0.00 65,750.31 245,249.69
[50204010 00] - Water Expenses 31,000.00 0.00 0.00 0.00 31,000.00 0.00 0.00 31,000.00
[50204020 00] - Electricity Expenses 280,000.00 0.00 0.00 0.00 280,000.00 0.00 65,750.31 214,249.69
Communication Expenses 191,000.00 0.00 0.00 0.00 191,000.00 1,200.00 61,682.00 129,318.00
[50205010 00] - Postage & Courier 48,000.00 0.00 0.00 0.00 48,000.00 0.00 47,885.00 115.00
[50205020 01] - Telephone - Landline 76,000.00 0.00 0.00 0.00 76,000.00 0.00 0.00 76,000.00
[50205020 02] - Telephone - Mobile 19,000.00 0.00 0.00 0.00 19,000.00 1,200.00 13,797.00 5,203.00
[50205030 00] - Internet Expenses 48,000.00 0.00 0.00 0.00 48,000.00 0.00 0.00 48,000.00
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 34,000.00 0.00 0.00 0.00 34,000.00 0.00 0.00 34,000.00
[50299020 00] Printing & Binding Expenses 46,000.00 0.00 0.00 0.00 46,000.00 0.00 0.00 46,000.00
[50299050 00] Rent Expenses 265,000.00 0.00 0.00 0.00 265,000.00 0.00 265,000.00 0.00
[50299030 00] Representation Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299040 00] Transportaton and Delivery 23,000.00 0.00 0.00 0.00 23,000.00 0.00 0.00 23,000.00
[50299070 00] Subscription Expenses 12,000.00 0.00 0.00 0.00 12,000.00 0.00 0.00 12,000.00
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 308,000.00 0.00 0.00 0.00 308,000.00 0.00 62,500.00 245,500.00
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50212020 00] - Janitorial Services 123,000.00 0.00 0.00 0.00 123,000.00 0.00 0.00 123,000.00
[50212030 00] - Security Services 108,000.00 0.00 0.00 0.00 108,000.00 0.00 0.00 108,000.00
[50212990 00] - Other General Services 77,000.00 0.00 0.00 0.00 77,000.00 0.00 62,500.00 14,500.00
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 418,000.00 0.00 0.00 0.00 418,000.00 16,910.00 198,441.71 219,558.29
[50213050 01] - RM Machinery 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
OBLIGATIONS INCURREDREMARKS
A.II.a (200010000)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF MAY 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT MAY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 6,000.00 0.00 0.00 0.00 6,000.00 0.00 0.00 6,000.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 81,000.00 0.00 0.00 0.00 81,000.00 0.00 0.00 81,000.00
[50215010 01] - Taxes, Duties & Licenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50215020 00] - Fidelity Bond Premuims 43,000.00 0.00 0.00 0.00 43,000.00 0.00 0.00 43,000.00
[50215030 00] - Insurance Expenses 38,000.00 0.00 0.00 0.00 38,000.00 0.00 0.00 38,000.00
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 2,836,000.00 0.00 0.00 0.00 2,836,000.00 62,710.00 707,541.02 2,128,458.98
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 2,836,000.00 0.00 0.00 0.00 2,836,000.00 62,710.00 707,541.02 2,128,458.98
GRAND TOTAL (Fund 01 & 03) 16,109,000.00 787,622.00 0.00 0.00 16,896,622.00 1,908,111.70 6,855,775.41 10,040,846.59
A.II.a (200010000)
OBLIGATIONS INCURREDREMARKS
CAPITAL OUTLAY
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF MAY 31, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT MAY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 12,707,000.00 0.00 0.00 0.00 12,707,000.00 1,005,976.00 5,104,692.47 7,602,307.53
[50102010 01] PERA 744,000.00 0.00 0.00 0.00 744,000.00 58,000.00 294,000.00 450,000.00
[50102020 00] RA 426,000.00 0.00 0.00 0.00 426,000.00 26,250.00 148,250.00 277,750.00
[50102030 01] TA 426,000.00 0.00 0.00 0.00 426,000.00 26,250.00 147,141.30 278,858.70
[50102040 01] Clothing Allowance 155,000.00 0.00 0.00 0.00 155,000.00 0.00 150,000.00 5,000.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 32,000.00 0.00 0.00 0.00 32,000.00 0.00 0.00 32,000.00
[50102150 01] Cash Gift 155,000.00 0.00 0.00 0.00 155,000.00 0.00 0.00 155,000.00
[50102140 01] Yeb 1,059,000.00 0.00 0.00 0.00 1,059,000.00 0.00 0.00 1,059,000.00
[50103020 01] Pagibig 37,000.00 0.00 0.00 0.00 37,000.00 2,900.00 14,700.00 22,300.00
[50103030 01] PHIC 111,000.00 0.00 0.00 0.00 111,000.00 8,687.50 43,962.50 67,037.50
[50103040 01] ECIP 37,000.00 0.00 0.00 0.00 37,000.00 3,000.00 14,800.00 22,200.00
[50102990 00] O.P.B (PEI) 155,000.00 0.00 0.00 0.00 155,000.00 0.00 0.00 155,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 16,044,000.00 0.00 0.00 0.00 16,044,000.00 1,131,063.50 5,917,546.27 10,126,453.73
[50103010 00] RLIP 1,525,000.00 0.00 0.00 0.00 1,525,000.00 124,240.12 614,245.54 910,754.46
TOTAL PS / RLIP 17,569,000.00 0.00 0.00 0.00 17,569,000.00 1,255,303.62 6,531,791.81 11,037,208.19
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF MID YEAR BONUS 0.00 1,156,167.00 0.00 0.00 1,156,167.00 1,156,167.00 1,156,167.00 0.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 1,156,167.00 0.00 0.00 1,156,167.00 1,156,167.00 1,156,167.00 0.00
RLIP (EO 201 1ST TRANCHE) 0.00 0.00 0.00 0.00
RLIP (EO 201 2ND TRANCHE) 0.00 0.00
GRAND TOTAL 17,569,000.00 1,156,167.00 0.00 0.00 18,725,167.00 2,411,470.62 7,687,958.81 11,037,208.19
OBLIGATIONS INCURREDREMARKS
A.II.b (200020000)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF MAY 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT MAY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 1,464,000.00 0.00 0.00 0.00 1,464,000.00 33,116.94 263,389.18 1,200,610.82
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 1,501.00 1,501.00 (1,501.00)
[50202010 00] Training Expenses 329,000.00 0.00 0.00 0.00 329,000.00 0.00 52,437.32 276,562.68
[50203010 00] - Office Supplies 888,000.00 0.00 0.00 0.00 888,000.00 139,804.36 444,637.40 443,362.60
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203090 00] - Fuel,Oil and Lubricants Exp 478,000.00 0.00 0.00 0.00 478,000.00 62,918.47 134,551.52 343,448.48
Utility Expenses 1,139,000.00 0.00 0.00 0.00 1,139,000.00 9,666.96 469,119.57 669,880.43
[50204010 00] - Water Expenses 114,000.00 0.00 0.00 0.00 114,000.00 431.66 53,264.06 60,735.94
[50204020 00] - Electricity Expenses 1,025,000.00 0.00 0.00 0.00 1,025,000.00 9,235.30 415,855.51 609,144.49
Communication Expenses 769,000.00 0.00 0.00 0.00 769,000.00 152,393.12 327,526.89 441,473.11
[50205010 00] - Postage & Courier 192,000.00 0.00 0.00 0.00 192,000.00 31,477.84 57,804.00 134,196.00
[50205020 01] - Telephone - Landline 308,000.00 0.00 0.00 0.00 308,000.00 76,528.74 117,727.89 190,272.11
[50205020 02] - Telephone - Mobile 77,000.00 0.00 0.00 0.00 77,000.00 4,080.00 27,540.00 49,460.00
[50205030 00] - Internet Expenses 192,000.00 0.00 0.00 0.00 192,000.00 40,306.54 124,455.00 67,545.00
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 117,000.00 0.00 0.00 0.00 117,000.00 0.00 59,404.80 57,595.20
[50299020 00] Printing & Binding Expenses 116,000.00 0.00 0.00 0.00 116,000.00 1,926.50 8,255.90 107,744.10
[50299050 00] Rent Expenses 1,006,000.00 0.00 0.00 0.00 1,006,000.00 81,206.00 861,639.24 144,360.76
[50299030 00] Representation Expenses 340,000.00 0.00 0.00 0.00 340,000.00 29,393.53 316,076.67 23,923.33
[50299040 00] Transportaton and Delivery 66,000.00 0.00 0.00 0.00 66,000.00 1,000.00 4,000.00 62,000.00
[50299070 00] Subscription Expenses 30,000.00 0.00 0.00 0.00 30,000.00 1,455.16 13,031.00 16,969.00
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 1,429,000.00 0.00 0.00 0.00 1,429,000.00 235,484.65 654,815.70 774,184.30
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 4,785.72 8,673.90 (8,673.90)
[50212020 00] - Janitorial Services 572,000.00 0.00 0.00 0.00 572,000.00 (500.00) 174,800.34 397,199.66
[50212030 00] - Security Services 500,000.00 0.00 0.00 0.00 500,000.00 223,417.72 290,109.46 209,890.54
[50212990 00] - Other General Services 357,000.00 0.00 0.00 0.00 357,000.00 7,781.21 181,232.00 175,768.00
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 462,000.00 0.00 0.00 0.00 462,000.00 0.00 31,565.00 430,435.00
[50213050 01] - RM Machinery 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
OBLIGATIONS INCURREDREMARKS
A.II.b (200020000)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF MAY 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT MAY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 22,000.00 0.00 0.00 0.00 22,000.00 0.00 0.00 22,000.00
[50210030 00] Extraodinary/Misc. Expenses 392,000.00 0.00 0.00 0.00 392,000.00 23,400.00 153,000.00 239,000.00
Taxes, Insurance Other Fees 183,000.00 0.00 0.00 0.00 183,000.00 1,000.00 28,060.27 154,939.73
[50215010 01] - Taxes, Duties & Licenses 6,000.00 0.00 0.00 0.00 6,000.00 0.00 6,640.00 (640.00)
[50215020 00] - Fidelity Bond Premuims 107,000.00 0.00 0.00 0.00 107,000.00 0.00 12,999.96 94,000.04
[50215030 00] - Insurance Expenses 70,000.00 0.00 0.00 0.00 70,000.00 1,000.00 8,420.31 61,579.69
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 9,230,000.00 0.00 0.00 0.00 9,230,000.00 774,266.69 3,823,011.46 5,406,988.54
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 9,230,000.00 0.00 0.00 0.00 9,230,000.00 774,266.69 3,823,011.46 5,406,988.54
GRAND TOTAL (Fund 01 & 03) 26,799,000.00 1,156,167.00 0.00 0.00 27,955,167.00 3,185,737.31 11,510,970.27 16,444,196.73
CAPITAL OUTLAY
OBLIGATIONS INCURREDREMARKS
A.II.b (200020000)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF MAY 31, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT MAY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 17,628,000.00 0.00 0.00 0.00 17,628,000.00 1,334,994.71 6,724,334.41 10,903,665.59
[50102010 01] PERA 1,176,000.00 0.00 0.00 0.00 1,176,000.00 98,769.72 491,491.36 684,508.64
[50102020 00] RA 1,458,000.00 0.00 0.00 0.00 1,458,000.00 106,000.00 564,125.00 893,875.00
[50102030 01] TA 1,458,000.00 0.00 0.00 0.00 1,458,000.00 89,000.00 476,296.70 981,703.30
[50102040 01] Clothing Allowance 245,000.00 0.00 0.00 0.00 245,000.00 5,000.00 240,000.00 5,000.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 43,000.00 0.00 0.00 0.00 43,000.00 0.00 0.00 43,000.00
[50102150 01] Cash Gift 245,000.00 0.00 0.00 0.00 245,000.00 0.00 0.00 245,000.00
[50102140 01] Yeb 1,470,000.00 0.00 0.00 0.00 1,470,000.00 0.00 0.00 1,470,000.00
[50103020 01] Pagibig 59,000.00 0.00 0.00 0.00 59,000.00 4,900.00 24,400.00 34,600.00
[50103030 01] PHIC 133,000.00 0.00 0.00 0.00 133,000.00 11,225.00 56,312.50 76,687.50
[50103040 01] ECIP 59,000.00 0.00 0.00 0.00 59,000.00 4,900.00 24,199.04 34,800.96
[50102990 00] O.P.B (PEI) 245,000.00 0.00 0.00 0.00 245,000.00 0.00 0.00 245,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 60,777.03 (60,777.03)
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 24,219,000.00 0.00 0.00 0.00 24,219,000.00 1,654,789.43 8,661,936.04 15,557,063.96
[50103010 00] RLIP 2,115,000.00 0.00 0.00 0.00 2,115,000.00 157,356.76 797,556.29 1,317,443.71
TOTAL PS / RLIP 26,334,000.00 0.00 0.00 0.00 26,334,000.00 1,812,146.19 9,459,492.33 16,874,507.67
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 281,505.00 0.00 0.00 281,505.00 0.00 281,504.71 0.29
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF MID YEAR BONUS 0.00 1,196,158.00 0.00 0.00 1,196,158.00 1,041,813.00 1,041,813.00 154,345.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 3,489,000.00 0.00 0.00 3,489,000.00 260,220.94 1,277,838.26 2,211,161.74
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 62.50 1,175.00 (1,175.00)
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 4,966,663.00 0.00 0.00 4,966,663.00 1,302,096.44 2,602,330.97 2,364,332.03
RLIP (EO 201 1ST TRANCHE) 0.00 385,000.00 0.00 0.00 385,000.00 31,226.51 151,592.20 233,407.80
RLIP (EO 201 2ND TRANCHE) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
GRAND TOTAL 26,334,000.00 5,351,663.00 0.00 0.00 31,685,663.00 3,145,469.14 12,213,415.50 19,472,247.50
A.III.a.1 (30101001)
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF MAY 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT MAY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 604,000.00 0.00 0.00 0.00 604,000.00 49,768.52 86,958.64 517,041.36
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 70,000.00 0.00 0.00 0.00 70,000.00 29,530.00 29,530.00 40,470.00
[50203010 00] - Office Supplies 120,000.00 0.00 0.00 0.00 120,000.00 0.00 0.00 120,000.00
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203090 00] - Fuel,Oil and Lubricants Exp 65,000.00 0.00 0.00 0.00 65,000.00 500.00 500.00 64,500.00
Utility Expenses 207,000.00 0.00 0.00 0.00 207,000.00 0.00 7,568.32 199,431.68
[50204010 00] - Water Expenses 21,000.00 0.00 0.00 0.00 21,000.00 0.00 7,568.32 13,431.68
[50204020 00] - Electricity Expenses 186,000.00 0.00 0.00 0.00 186,000.00 0.00 0.00 186,000.00
Communication Expenses 128,000.00 0.00 0.00 0.00 128,000.00 0.00 40,997.00 87,003.00
[50205010 00] - Postage & Courier 32,000.00 0.00 0.00 0.00 32,000.00 0.00 32,000.00 0.00
[50205020 01] - Telephone - Landline 51,000.00 0.00 0.00 0.00 51,000.00 0.00 0.00 51,000.00
[50205020 02] - Telephone - Mobile 13,000.00 0.00 0.00 0.00 13,000.00 0.00 8,997.00 4,003.00
[50205030 00] - Internet Expenses 32,000.00 0.00 0.00 0.00 32,000.00 0.00 0.00 32,000.00
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 23,000.00 0.00 0.00 0.00 23,000.00 0.00 0.00 23,000.00
[50299020 00] Printing & Binding Expenses 51,000.00 0.00 0.00 0.00 51,000.00 0.00 0.00 51,000.00
[50299050 00] Rent Expenses 177,000.00 0.00 0.00 0.00 177,000.00 0.00 177,000.00 0.00
[50299030 00] Representation Expenses 251,000.00 0.00 0.00 0.00 251,000.00 11,355.02 220,160.42 30,839.58
[50299040 00] Transportaton and Delivery 26,000.00 0.00 0.00 0.00 26,000.00 0.00 0.00 26,000.00
[50299070 00] Subscription Expenses 14,000.00 0.00 0.00 0.00 14,000.00 0.00 0.00 14,000.00
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 154,000.00 0.00 0.00 0.00 154,000.00 0.00 0.00 154,000.00
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50212020 00] - Janitorial Services 82,000.00 0.00 0.00 0.00 82,000.00 0.00 0.00 82,000.00
[50212030 00] - Security Services 72,000.00 0.00 0.00 0.00 72,000.00 0.00 0.00 72,000.00
[50212990 00] - Other General Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 329,000.00 0.00 0.00 0.00 329,000.00 0.00 45,638.30 283,361.70
[50213050 01] - RM Machinery 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
OBLIGATIONS INCURREDREMARKS
A.III.a.1 (30101001)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF MAY 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT MAY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 4,000.00 0.00 0.00 0.00 4,000.00 0.00 0.00 4,000.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 73,000.00 0.00 0.00 0.00 73,000.00 0.00 0.00 73,000.00
[50215010 01] - Taxes, Duties & Licenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50215020 00] - Fidelity Bond Premuims 48,000.00 0.00 0.00 0.00 48,000.00 0.00 0.00 48,000.00
[50215030 00] - Insurance Expenses 25,000.00 0.00 0.00 0.00 25,000.00 0.00 0.00 25,000.00
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 2,296,000.00 0.00 0.00 0.00 2,296,000.00 91,153.54 608,352.68 1,687,647.32
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 2,296,000.00 0.00 0.00 0.00 2,296,000.00 91,153.54 608,352.68 1,687,647.32
GRAND TOTAL (Fund 01 & 03) 28,630,000.00 5,351,663.00 0.00 0.00 33,981,663.00 3,236,622.68 12,821,768.18 21,159,894.82
CAPITAL OUTLAY
OBLIGATIONS INCURREDREMARKS
A.III.a.1 (30101001)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF MAY 31, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT MAY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102010 01] PERA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102020 00] RA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102030 01] TA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102040 01] Clothing Allowance 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102150 01] Cash Gift 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102140 01] Yeb 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50103020 01] Pagibig 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50103030 01] PHIC 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50103040 01] ECIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B (PEI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50103010 00] RLIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL PS / RLIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF MID YEAR BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
RLIP (EO 201 1ST TRANCHE) 0.00 0.00 0.00 0.00
RLIP (EO 201 2ND TRANCHE) 0.00 0.00
GRAND TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
OBLIGATIONS INCURREDREMARKS
A.III.a.2 (301010002)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF MAY 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT MAY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 75,000.00 0.00 0.00 0.00 75,000.00 0.00 0.00 75,000.00
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 4,000.00 0.00 0.00 0.00 4,000.00 0.00 0.00 4,000.00
[50203010 00] - Office Supplies 32,000.00 0.00 0.00 0.00 32,000.00 0.00 0.00 32,000.00
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203090 00] - Fuel,Oil and Lubricants Exp 18,000.00 0.00 0.00 0.00 18,000.00 0.00 0.00 18,000.00
Utility Expenses 34,000.00 0.00 0.00 0.00 34,000.00 0.00 33,716.53 283.47
[50204010 00] - Water Expenses 34,000.00 0.00 0.00 0.00 34,000.00 0.00 33,716.53 283.47
[50204020 00] - Electricity Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Communication Expenses 32,000.00 0.00 0.00 0.00 32,000.00 0.00 7,635.00 24,365.00
[50205010 00] - Postage & Courier 8,000.00 0.00 0.00 0.00 8,000.00 0.00 5,235.00 2,765.00
[50205020 01] - Telephone - Landline 13,000.00 0.00 0.00 0.00 13,000.00 0.00 0.00 13,000.00
[50205020 02] - Telephone - Mobile 3,000.00 0.00 0.00 0.00 3,000.00 0.00 2,400.00 600.00
[50205030 00] - Internet Expenses 8,000.00 0.00 0.00 0.00 8,000.00 0.00 0.00 8,000.00
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 3,000.00 0.00 0.00 0.00 3,000.00 0.00 0.00 3,000.00
[50299020 00] Printing & Binding Expenses 6,000.00 0.00 0.00 0.00 6,000.00 0.00 0.00 6,000.00
[50299050 00] Rent Expenses 61,000.00 0.00 0.00 0.00 61,000.00 0.00 61,000.00 0.00
[50299030 00] Representation Expenses 7,000.00 0.00 0.00 0.00 7,000.00 0.00 0.00 7,000.00
[50299040 00] Transportaton and Delivery 3,000.00 0.00 0.00 0.00 3,000.00 0.00 0.00 3,000.00
[50299070 00] Subscription Expenses 2,000.00 0.00 0.00 0.00 2,000.00 0.00 0.00 2,000.00
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 57,000.00 0.00 0.00 0.00 57,000.00 0.00 0.00 57,000.00
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50212020 00] - Janitorial Services 23,000.00 0.00 0.00 0.00 23,000.00 0.00 0.00 23,000.00
[50212030 00] - Security Services 20,000.00 0.00 0.00 0.00 20,000.00 0.00 0.00 20,000.00
[50212990 00] - Other General Services 14,000.00 0.00 0.00 0.00 14,000.00 0.00 0.00 14,000.00
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 21,000.00 0.00 0.00 0.00 21,000.00 0.00 0.00 21,000.00
[50213050 01] - RM Machinery 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
OBLIGATIONS INCURREDREMARKS
A.III.a.2 (301010002)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF MAY 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT MAY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 1,000.00 0.00 0.00 0.00 1,000.00 0.00 0.00 1,000.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 11,000.00 0.00 0.00 0.00 11,000.00 0.00 6,752.34 4,247.66
[50215010 01] - Taxes, Duties & Licenses 5,000.00 0.00 0.00 0.00 5,000.00 0.00 6,752.34 (1,752.34)
[50215020 00] - Fidelity Bond Premuims 6,000.00 0.00 0.00 0.00 6,000.00 0.00 0.00 6,000.00
[50215030 00] - Insurance Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 367,000.00 0.00 0.00 0.00 367,000.00 0.00 109,103.87 257,896.13
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 367,000.00 0.00 0.00 0.00 367,000.00 0.00 109,103.87 257,896.13
GRAND TOTAL (Fund 01 & 03) 367,000.00 0.00 0.00 0.00 367,000.00 0.00 109,103.87 257,896.13
A.III.a.2 (301010002)
OBLIGATIONS INCURREDREMARKS
CAPITAL OUTLAY
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF MAY 31, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT MAY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 14,012,000.00 0.00 0.00 0.00 14,012,000.00 1,201,509.00 6,053,343.78 7,958,656.22
[50102010 01] PERA 864,000.00 0.00 0.00 0.00 864,000.00 74,000.00 365,549.08 498,450.92
[50102020 00] RA 300,000.00 0.00 0.00 0.00 300,000.00 20,000.00 95,000.00 205,000.00
[50102030 01] TA 300,000.00 0.00 0.00 0.00 300,000.00 20,000.00 95,000.00 205,000.00
[50102040 01] Clothing Allowance 180,000.00 0.00 0.00 0.00 180,000.00 20,000.00 185,000.00 (5,000.00)
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 37,000.00 0.00 0.00 0.00 37,000.00 1,380.32 5,660.32 31,339.68
[50102150 01] Cash Gift 180,000.00 0.00 0.00 0.00 180,000.00 0.00 0.00 180,000.00
[50102140 01] Yeb 1,167,000.00 0.00 0.00 0.00 1,167,000.00 0.00 0.00 1,167,000.00
[50103020 01] Pagibig 44,000.00 0.00 0.00 0.00 44,000.00 3,700.00 18,500.00 25,500.00
[50103030 01] PHIC 132,000.00 0.00 0.00 0.00 132,000.00 11,575.00 58,237.50 73,762.50
[50103040 01] ECIP 44,000.00 0.00 0.00 0.00 44,000.00 3,700.00 18,400.00 25,600.00
[50102990 00] O.P.B (PEI) 180,000.00 0.00 0.00 0.00 180,000.00 0.00 0.00 180,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 17,440,000.00 0.00 0.00 0.00 17,440,000.00 1,355,864.32 6,894,690.68 10,545,309.32
[50103010 00] RLIP 1,681,000.00 0.00 0.00 0.00 1,681,000.00 12,031.20 772,299.21 908,700.79
TOTAL PS / RLIP 19,121,000.00 0.00 0.00 0.00 19,121,000.00 1,367,895.52 7,666,989.89 11,454,010.11
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF MID YEAR BONUS 0.00 1,272,970.00 0.00 0.00 1,272,970.00 1,260,191.00 1,260,191.00 12,779.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 1,272,970.00 0.00 0.00 1,272,970.00 1,260,191.00 1,260,191.00 12,779.00
RLIP (EO 201 1ST TRANCHE) 0.00 0.00 0.00 0.00
RLIP (EO 201 2ND TRANCHE) 0.00 0.00
GRAND TOTAL 19,121,000.00 1,272,970.00 0.00 0.00 20,393,970.00 2,628,086.52 8,927,180.89 11,466,789.11
A.III.a.3 (301010003)
REMARKSOBLIGATIONS INCURRED
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF MAY 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT MAY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 851,000.00 0.00 0.00 0.00 851,000.00 104,791.68 355,765.14 495,234.86
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 347.00 347.00 (347.00)
[50202010 00] Training Expenses 272,000.00 0.00 0.00 0.00 272,000.00 2,860.00 7,860.00 264,140.00
[50203010 00] - Office Supplies 749,000.00 0.00 0.00 0.00 749,000.00 5,373.75 135,178.75 613,821.25
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 253,400.00 (253,400.00)
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 5,108.55 5,108.55 (5,108.55)
[50203090 00] - Fuel,Oil and Lubricants Exp 403,000.00 0.00 0.00 0.00 403,000.00 42,790.35 80,055.10 322,944.90
Utility Expenses 1,168,000.00 0.00 0.00 0.00 1,168,000.00 16,131.22 254,582.15 913,417.85
[50204010 00] - Water Expenses 116,000.00 0.00 0.00 0.00 116,000.00 9,098.92 29,378.74 86,621.26
[50204020 00] - Electricity Expenses 1,052,000.00 0.00 0.00 0.00 1,052,000.00 7,032.30 225,203.41 826,796.59
Communication Expenses 1,118,000.00 0.00 0.00 0.00 1,118,000.00 211,861.06 688,581.25 429,418.75
[50205010 00] - Postage & Courier 280,000.00 0.00 0.00 0.00 280,000.00 39,004.84 102,751.00 177,249.00
[50205020 01] - Telephone - Landline 447,000.00 0.00 0.00 0.00 447,000.00 151,433.82 264,477.88 182,522.12
[50205020 02] - Telephone - Mobile 112,000.00 0.00 0.00 0.00 112,000.00 19,682.35 63,610.35 48,389.65
[50205030 00] - Internet Expenses 279,000.00 0.00 0.00 0.00 279,000.00 1,740.05 257,742.02 21,257.98
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 164,000.00 0.00 0.00 0.00 164,000.00 0.00 0.00 164,000.00
[50299020 00] Printing & Binding Expenses 107,000.00 0.00 0.00 0.00 107,000.00 6,000.00 12,000.00 95,000.00
[50299050 00] Rent Expenses 1,777,000.00 0.00 0.00 0.00 1,777,000.00 30,372.00 1,347,010.44 429,989.56
[50299030 00] Representation Expenses 156,000.00 0.00 0.00 0.00 156,000.00 298.40 149,743.31 6,256.69
[50299040 00] Transportaton and Delivery 70,000.00 0.00 0.00 0.00 70,000.00 7,000.00 8,045.00 61,955.00
[50299070 00] Subscription Expenses 30,000.00 0.00 0.00 0.00 30,000.00 92.84 11,580.68 18,419.32
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 1,286,000.00 0.00 0.00 0.00 1,286,000.00 89,619.73 424,212.50 861,787.50
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 4,334.94 5,445.29 (5,445.29)
[50212020 00] - Janitorial Services 514,000.00 0.00 0.00 0.00 514,000.00 9,012.66 153,824.00 360,176.00
[50212030 00] - Security Services 450,000.00 0.00 0.00 0.00 450,000.00 23,504.76 150,815.53 299,184.47
[50212990 00] - Other General Services 322,000.00 0.00 0.00 0.00 322,000.00 52,767.37 114,127.68 207,872.32
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 6,403.00 (6,403.00)
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 253,000.00 0.00 0.00 0.00 253,000.00 18,000.00 22,905.00 230,095.00
[50213050 01] - RM Machinery 117,000.00 0.00 0.00 0.00 117,000.00 (4,300.00) 6,540.33 110,459.67
A.III.a.3 (301010003)
REMARKSOBLIGATIONS INCURRED
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF MAY 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT MAY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 30,000.00 0.00 0.00 0.00 30,000.00 0.00 0.00 30,000.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 190,000.00 0.00 0.00 0.00 190,000.00 0.00 20,021.47 169,978.53
[50215010 01] - Taxes, Duties & Licenses 11,000.00 0.00 0.00 0.00 11,000.00 0.00 5,001.00 5,999.00
[50215020 00] - Fidelity Bond Premuims 65,000.00 0.00 0.00 0.00 65,000.00 0.00 9,000.00 56,000.00
[50215030 00] - Insurance Expenses 114,000.00 0.00 0.00 0.00 114,000.00 0.00 6,020.47 107,979.53
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 8,741,000.00 0.00 0.00 0.00 8,741,000.00 536,346.58 3,789,339.67 4,951,660.33
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 8,741,000.00 0.00 0.00 0.00 8,741,000.00 536,346.58 3,789,339.67 4,951,660.33
GRAND TOTAL (Fund 01 & 03) 27,862,000.00 1,272,970.00 0.00 0.00 29,134,970.00 3,164,433.10 12,716,520.56 16,418,449.44
A.III.a.3 (301010003)
REMARKS
CAPITAL OUTLAY
OBLIGATIONS INCURRED
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF MAY 31, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT MAY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 27,480,000.00 0.00 0.00 0.00 27,480,000.00 2,268,382.00 11,380,978.41 16,099,021.59
[50102010 01] PERA 1,992,000.00 0.00 0.00 0.00 1,992,000.00 158,000.00 788,539.59 1,203,460.41
[50102020 00] RA 180,000.00 0.00 0.00 0.00 180,000.00 23,500.00 80,250.00 99,750.00
[50102030 01] TA 180,000.00 0.00 0.00 0.00 180,000.00 23,500.00 80,250.00 99,750.00
[50102040 01] Clothing Allowance 415,000.00 0.00 0.00 0.00 415,000.00 50,000.00 390,000.00 25,000.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 68,000.00 0.00 0.00 0.00 68,000.00 7,285.20 10,588.53 57,411.47
[50102150 01] Cash Gift 415,000.00 0.00 0.00 0.00 415,000.00 0.00 0.00 415,000.00
[50102140 01] Yeb 2,290,000.00 0.00 0.00 0.00 2,290,000.00 0.00 0.00 2,290,000.00
[50103020 01] Pagibig 98,000.00 0.00 0.00 0.00 98,000.00 8,100.00 40,700.00 57,300.00
[50103030 01] PHIC 293,000.00 0.00 0.00 0.00 293,000.00 24,162.50 119,311.50 173,688.50
[50103040 01] ECIP 98,000.00 0.00 0.00 0.00 98,000.00 8,100.00 40,800.00 57,200.00
[50102990 00] O.P.B (PEI) 415,000.00 0.00 0.00 0.00 415,000.00 0.00 0.00 415,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 33,924,000.00 0.00 0.00 0.00 33,924,000.00 2,571,029.70 12,931,418.03 20,992,581.97
[50103010 00] RLIP 3,298,000.00 0.00 0.00 0.00 3,298,000.00 378,624.23 1,385,578.24 1,912,421.76
TOTAL PS / RLIP 37,222,000.00 0.00 0.00 0.00 37,222,000.00 2,949,653.93 14,316,996.27 22,905,003.73
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF MID YEAR BONUS 0.00 2,437,140.00 0.00 0.00 2,437,140.00 2,422,970.00 2,422,970.00 14,170.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 2,437,140.00 0.00 0.00 2,437,140.00 2,422,970.00 2,422,970.00 14,170.00
RLIP (EO 201 1ST TRANCHE) 0.00 0.00 0.00 0.00
RLIP (EO 201 2ND TRANCHE) 0.00 0.00
GRAND TOTAL 37,222,000.00 2,437,140.00 0.00 0.00 39,659,140.00 5,372,623.93 16,739,966.27 22,919,173.73
A.III.b.1 (302010001)
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF MAY 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT MAY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 1,349,000.00 0.00 0.00 0.00 1,349,000.00 127,224.00 348,140.00 1,000,860.00
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 1,963.00 1,963.00 (1,963.00)
[50202010 00] Training Expenses 36,000.00 0.00 0.00 0.00 36,000.00 52,674.50 84,521.96 (48,521.96)
[50203010 00] - Office Supplies 1,171,000.00 0.00 0.00 0.00 1,171,000.00 23,563.75 225,069.12 945,930.88
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 185,000.00 (185,000.00)
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 0.00 20,650.75 (20,650.75)
[50203090 00] - Fuel,Oil and Lubricants Exp 630,000.00 0.00 0.00 0.00 630,000.00 24,792.57 62,002.62 567,997.38
Utility Expenses 1,443,000.00 0.00 0.00 0.00 1,443,000.00 232,344.42 519,380.76 923,619.24
[50204010 00] - Water Expenses 145,000.00 0.00 0.00 0.00 145,000.00 6,109.72 82,172.86 62,827.14
[50204020 00] - Electricity Expenses 1,298,000.00 0.00 0.00 0.00 1,298,000.00 226,234.70 437,207.90 860,792.10
Communication Expenses 478,000.00 0.00 0.00 0.00 478,000.00 35,398.68 195,209.02 282,790.98
[50205010 00] - Postage & Courier 120,000.00 0.00 0.00 0.00 120,000.00 11,340.00 77,814.36 42,185.64
[50205020 01] - Telephone - Landline 191,000.00 0.00 0.00 0.00 191,000.00 7,419.70 30,312.66 160,687.34
[50205020 02] - Telephone - Mobile 48,000.00 0.00 0.00 0.00 48,000.00 4,385.98 23,061.00 24,939.00
[50205030 00] - Internet Expenses 119,000.00 0.00 0.00 0.00 119,000.00 12,253.00 64,021.00 54,979.00
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 8,000.00 0.00 0.00 0.00 8,000.00 0.00 0.00 8,000.00
[50299020 00] Printing & Binding Expenses 127,000.00 0.00 0.00 0.00 127,000.00 11,884.46 42,180.38 84,819.62
[50299050 00] Rent Expenses 2,062,000.00 0.00 0.00 0.00 2,062,000.00 101,568.00 1,050,635.48 1,011,364.52
[50299030 00] Representation Expenses 2,000.00 0.00 0.00 0.00 2,000.00 0.00 0.00 2,000.00
[50299040 00] Transportaton and Delivery 110,000.00 0.00 0.00 0.00 110,000.00 12,000.00 14,206.00 95,794.00
[50299070 00] Subscription Expenses 34,000.00 0.00 0.00 0.00 34,000.00 747.00 11,887.66 22,112.34
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 2,349,000.00 0.00 0.00 0.00 2,349,000.00 118,370.18 892,017.53 1,456,982.47
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50212020 00] - Janitorial Services 940,000.00 0.00 0.00 0.00 940,000.00 33,674.09 396,089.65 543,910.35
[50212030 00] - Security Services 822,000.00 0.00 0.00 0.00 822,000.00 32,232.00 306,276.76 515,723.24
[50212990 00] - Other General Services 587,000.00 0.00 0.00 0.00 587,000.00 52,464.09 189,651.12 397,348.88
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 1,911.00 (1,911.00)
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 01] - RM Machinery 99,000.00 0.00 0.00 0.00 99,000.00 (7,260.00) 35,430.00 63,570.00
A.III.b.1 (302010001)
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF MAY 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT MAY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 1,000.00 0.00 0.00 0.00 1,000.00 0.00 0.00 1,000.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 198,000.00 0.00 0.00 0.00 198,000.00 20,400.00 95,385.88 102,614.12
[50215010 01] - Taxes, Duties & Licenses 16,000.00 0.00 0.00 0.00 16,000.00 4,500.00 11,187.80 4,812.20
[50215020 00] - Fidelity Bond Premuims 118,000.00 0.00 0.00 0.00 118,000.00 0.00 47,000.00 71,000.00
[50215030 00] - Insurance Expenses 64,000.00 0.00 0.00 0.00 64,000.00 15,900.00 37,198.08 26,801.92
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 10,097,000.00 0.00 0.00 0.00 10,097,000.00 755,670.56 3,785,591.16 6,311,408.84
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 10,097,000.00 0.00 0.00 0.00 10,097,000.00 755,670.56 3,785,591.16 6,311,408.84
GRAND TOTAL (Fund 01 & 03) 47,319,000.00 2,437,140.00 0.00 0.00 49,756,140.00 6,128,294.49 20,525,557.43 29,230,582.57
A.III.b.1 (302010001)
OBLIGATIONS INCURREDREMARKS
CAPITAL OUTLAY
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF MAY 31, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT MAY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 24,338,000.00 0.00 0.00 0.00 24,338,000.00 1,849,747.00 9,624,965.84 14,713,034.16
[50102010 01] PERA 1,824,000.00 0.00 0.00 0.00 1,824,000.00 140,000.00 720,520.73 1,103,479.27
[50102020 00] RA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102030 01] TA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102040 01] Clothing Allowance 380,000.00 0.00 0.00 0.00 380,000.00 30,000.00 340,000.00 40,000.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 61,000.00 0.00 0.00 0.00 61,000.00 1,156.88 4,479.85 56,520.15
[50102150 01] Cash Gift 380,000.00 0.00 0.00 0.00 380,000.00 0.00 0.00 380,000.00
[50102140 01] Yeb 2,028,000.00 0.00 0.00 0.00 2,028,000.00 0.00 0.00 2,028,000.00
[50103020 01] Pagibig 91,000.00 0.00 0.00 0.00 91,000.00 7,000.00 36,000.00 55,000.00
[50103030 01] PHIC 272,000.00 0.00 0.00 0.00 272,000.00 21,262.50 108,275.50 163,724.50
[50103040 01] ECIP 91,000.00 0.00 0.00 0.00 91,000.00 7,000.00 35,700.00 55,300.00
[50102990 00] O.P.B (PEI) 380,000.00 0.00 0.00 0.00 380,000.00 0.00 0.00 380,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 29,845,000.00 0.00 0.00 0.00 29,845,000.00 2,056,166.38 10,869,941.92 18,975,058.08
[50103010 00] RLIP 2,921,000.00 0.00 0.00 0.00 2,921,000.00 214,060.26 1,087,598.34 1,833,401.66
TOTAL PS / RLIP 32,766,000.00 0.00 0.00 0.00 32,766,000.00 2,270,226.64 11,957,540.26 20,808,459.74
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF MID YEAR BONUS 0.00 2,176,673.00 0.00 0.00 2,176,673.00 2,043,583.00 2,043,583.00 133,090.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 2,176,673.00 0.00 0.00 2,176,673.00 2,043,583.00 2,043,583.00 133,090.00
RLIP (EO 201 1ST TRANCHE) 0.00 0.00 0.00 0.00
RLIP (EO 201 2ND TRANCHE) 0.00 0.00 0.00
GRAND TOTAL 32,766,000.00 2,176,673.00 0.00 0.00 34,942,673.00 4,313,809.64 14,001,123.26 20,941,549.74
A.III.b.2 (302010002)
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF MAY 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT MAY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 2,371,000.00 0.00 0.00 0.00 2,371,000.00 144,700.05 367,848.41 2,003,151.59
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 0.00 0.00 0.00 0.00 0.00 56,297.82 393,907.23 (393,907.23)
[50203010 00] - Office Supplies 4,232,000.00 0.00 0.00 0.00 4,232,000.00 191,951.32 1,071,655.53 3,160,344.47
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 2,400.00 (2,400.00)
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 889.75 889.75 (889.75)
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 44,943.85 126,698.04 (126,698.04)
[50203090 00] - Fuel,Oil and Lubricants Exp 2,309,000.00 0.00 0.00 0.00 2,309,000.00 35,527.90 157,655.34 2,151,344.66
Utility Expenses 2,761,000.00 0.00 0.00 0.00 2,761,000.00 164,418.59 897,930.22 1,863,069.78
[50204010 00] - Water Expenses 366,000.00 0.00 0.00 0.00 366,000.00 28,826.12 76,364.51 289,635.49
[50204020 00] - Electricity Expenses 2,395,000.00 0.00 0.00 0.00 2,395,000.00 135,592.47 821,565.71 1,573,434.29
Communication Expenses 2,258,000.00 0.00 0.00 0.00 2,258,000.00 152,521.58 574,424.33 1,683,575.67
[50205010 00] - Postage & Courier 200,000.00 0.00 0.00 0.00 200,000.00 53,610.32 249,294.04 (49,294.04)
[50205020 01] - Telephone - Landline 319,000.00 0.00 0.00 0.00 319,000.00 4,955.64 35,074.25 283,925.75
[50205020 02] - Telephone - Mobile 1,540,000.00 0.00 0.00 0.00 1,540,000.00 51,504.02 152,006.18 1,387,993.82
[50205030 00] - Internet Expenses 199,000.00 0.00 0.00 0.00 199,000.00 42,451.60 138,049.86 60,950.14
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 0.00 0.00 0.00 0.00 0.00 0.00 2,500.00 (2,500.00)
[50299020 00] Printing & Binding Expenses 195,000.00 0.00 0.00 0.00 195,000.00 7,916.54 33,035.81 161,964.19
[50299050 00] Rent Expenses 2,364,000.00 0.00 0.00 0.00 2,364,000.00 192,525.00 1,138,410.34 1,225,589.66
[50299030 00] Representation Expenses 0.00 0.00 0.00 0.00 0.00 44,101.80 144,386.55 (144,386.55)
[50299040 00] Transportaton and Delivery 74,000.00 0.00 0.00 0.00 74,000.00 53,459.00 102,582.00 (28,582.00)
[50299070 00] Subscription Expenses 52,000.00 0.00 0.00 0.00 52,000.00 2,124.00 11,946.50 40,053.50
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 34,656,000.00 0.00 0.00 0.00 34,656,000.00 1,790,460.57 11,334,788.38 23,321,211.62
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 6,000.00 (6,000.00)
[50212020 00] - Janitorial Services 1,094,000.00 0.00 0.00 0.00 1,094,000.00 155,972.35 309,865.92 784,134.08
[50212030 00] - Security Services 958,000.00 0.00 0.00 0.00 958,000.00 99,219.39 292,006.54 665,993.46
[50212990 00] - Other General Services 32,604,000.00 0.00 0.00 0.00 32,604,000.00 1,499,768.83 10,591,415.92 22,012,584.08
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 35,500.00 135,500.00 (135,500.00)
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 10,950.00 15,136.00 (15,136.00)
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 6,190.80 6,190.80 (6,190.80)
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 16,470.00 (16,470.00)
[50213060 01] - RM-Gov't. Vehicle 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 01] - RM Machinery 350,000.00 0.00 0.00 0.00 350,000.00 12,000.00 80,381.14 269,618.86
A.III.b.2 (302010002)
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF MAY 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT MAY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 387,000.00 0.00 0.00 0.00 387,000.00 9,939.99 183,017.05 203,982.95
[50215010 01] - Taxes, Duties & Licenses 58,000.00 0.00 0.00 0.00 58,000.00 3,947.00 20,750.04 37,249.96
[50215020 00] - Fidelity Bond Premuims 183,000.00 0.00 0.00 0.00 183,000.00 0.00 67,647.50 115,352.50
[50215030 00] - Insurance Expenses 146,000.00 0.00 0.00 0.00 146,000.00 5,992.99 94,619.51 51,380.49
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 52,009,000.00 0.00 0.00 0.00 52,009,000.00 2,920,918.56 16,662,253.42 35,346,746.58
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 52,009,000.00 0.00 0.00 0.00 52,009,000.00 2,920,918.56 16,662,253.42 35,346,746.58
GRAND TOTAL (Fund 01 & 03) 84,775,000.00 2,176,673.00 0.00 0.00 86,951,673.00 7,234,728.20 30,663,376.68 56,288,296.32
A.III.b.2 (302010002)
OBLIGATIONS INCURREDREMARKS
CAPITAL OUTLAY
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF MAY 31, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT MAY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 16,446,000.00 0.00 0.00 0.00 16,446,000.00 1,243,092.77 6,567,282.86 9,878,717.14
[50102010 01] PERA 840,000.00 0.00 0.00 0.00 840,000.00 61,964.91 321,006.83 518,993.17
[50102020 00] RA 420,000.00 0.00 0.00 0.00 420,000.00 52,000.00 256,500.00 163,500.00
[50102030 01] TA 420,000.00 0.00 0.00 0.00 420,000.00 43,500.00 222,500.00 197,500.00
[50102040 01] Clothing Allowance 175,000.00 0.00 0.00 0.00 175,000.00 25,000.00 170,000.00 5,000.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 40,000.00 0.00 0.00 0.00 40,000.00 2,522.00 2,571.29 37,428.71
[50102150 01] Cash Gift 175,000.00 0.00 0.00 0.00 175,000.00 0.00 0.00 175,000.00
[50102140 01] Yeb 1,371,000.00 0.00 0.00 0.00 1,371,000.00 0.00 0.00 1,371,000.00
[50103020 01] Pagibig 41,000.00 0.00 0.00 0.00 41,000.00 3,300.00 16,100.00 24,900.00
[50103030 01] PHIC 127,000.00 0.00 0.00 0.00 127,000.00 10,850.00 55,962.50 71,037.50
[50103040 01] ECIP 41,000.00 0.00 0.00 0.00 41,000.00 3,300.00 16,200.00 24,800.00
[50102990 00] O.P.B (PEI) 175,000.00 0.00 0.00 0.00 175,000.00 0.00 0.00 175,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 20,271,000.00 0.00 0.00 0.00 20,271,000.00 1,445,529.68 7,628,123.48 12,642,876.52
[50103010 00] RLIP 1,974,000.00 0.00 0.00 0.00 1,974,000.00 207,819.90 800,408.50 1,173,591.50
TOTAL PS / RLIP 22,245,000.00 0.00 0.00 0.00 22,245,000.00 1,653,349.58 8,428,531.98 13,816,468.02
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF MID YEAR BONUS 0.00 1,460,056.00 0.00 0.00 1,460,056.00 1,455,363.00 1,455,363.00 4,693.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 1,460,056.00 0.00 0.00 1,460,056.00 1,455,363.00 1,455,363.00 4,693.00
RLIP (EO 201 1ST TRANCHE) 0.00 0.00 0.00 0.00
RLIP (EO 201 2ND TRANCHE) 0.00 0.00
GRAND TOTAL 22,245,000.00 1,460,056.00 0.00 0.00 23,705,056.00 3,108,712.58 9,883,894.98 13,821,161.02
OBLIGATIONS INCURREDREMARKS
A.III.b.3 (302010003)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF MAY 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT MAY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 576,000.00 0.00 0.00 0.00 576,000.00 12,662.00 67,856.66 508,143.34
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 313,000.00 0.00 0.00 0.00 313,000.00 17,977.00 357,515.71 (44,515.71)
[50203010 00] - Office Supplies 338,000.00 0.00 0.00 0.00 338,000.00 6,108.80 71,453.12 266,546.88
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 (15,000.00) 0.00 0.00
[50203090 00] - Fuel,Oil and Lubricants Exp 183,000.00 0.00 0.00 0.00 183,000.00 18,371.62 48,823.43 134,176.57
Utility Expenses 353,000.00 0.00 0.00 0.00 353,000.00 85,253.00 139,024.17 213,975.83
[50204010 00] - Water Expenses 34,000.00 0.00 0.00 0.00 34,000.00 3,771.18 23,283.66 10,716.34
[50204020 00] - Electricity Expenses 319,000.00 0.00 0.00 0.00 319,000.00 81,481.82 115,740.51 203,259.49
Communication Expenses 354,000.00 0.00 0.00 0.00 354,000.00 39,514.00 150,686.96 203,313.04
[50205010 00] - Postage & Courier 89,000.00 0.00 0.00 0.00 89,000.00 31,416.00 89,978.24 (978.24)
[50205020 01] - Telephone - Landline 142,000.00 0.00 0.00 0.00 142,000.00 7,314.75 17,731.62 124,268.38
[50205020 02] - Telephone - Mobile 35,000.00 0.00 0.00 0.00 35,000.00 545.00 10,285.81 24,714.19
[50205030 00] - Internet Expenses 88,000.00 0.00 0.00 0.00 88,000.00 238.25 32,691.29 55,308.71
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 68,000.00 0.00 0.00 0.00 68,000.00 0.00 0.00 68,000.00
[50299020 00] Printing & Binding Expenses 36,000.00 0.00 0.00 0.00 36,000.00 1,633.75 4,113.75 31,886.25
[50299050 00] Rent Expenses 875,000.00 0.00 0.00 0.00 875,000.00 46,930.87 379,257.67 495,742.33
[50299030 00] Representation Expenses 99,000.00 0.00 0.00 0.00 99,000.00 84,845.00 150,845.00 (51,845.00)
[50299040 00] Transportaton and Delivery 90,000.00 0.00 0.00 0.00 90,000.00 1,159.00 2,393.50 87,606.50
[50299070 00] Subscription Expenses 18,000.00 0.00 0.00 0.00 18,000.00 1,441.00 2,133.66 15,866.34
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 907,000.00 0.00 0.00 0.00 907,000.00 88,854.96 262,656.67 644,343.33
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50212020 00] - Janitorial Services 363,000.00 0.00 0.00 0.00 363,000.00 8,669.34 111,972.15 251,027.85
[50212030 00] - Security Services 317,000.00 0.00 0.00 0.00 317,000.00 48,134.19 103,261.94 213,738.06
[50212990 00] - Other General Services 227,000.00 0.00 0.00 0.00 227,000.00 32,051.43 47,422.58 179,577.42
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 85.00 85.00 (85.00)
[50213060 01] - RM-Gov't. Vehicle 405,000.00 0.00 0.00 0.00 405,000.00 260.00 38,705.68 366,294.32
[50213050 01] - RM Machinery 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A.III.b.3 (302010003)
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF MAY 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT MAY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 14,000.00 0.00 0.00 0.00 14,000.00 0.00 0.00 14,000.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 234,000.00 0.00 0.00 0.00 234,000.00 11,414.44 54,568.37 179,431.63
[50215010 01] - Taxes, Duties & Licenses 7,000.00 0.00 0.00 0.00 7,000.00 900.00 900.00 6,100.00
[50215020 00] - Fidelity Bond Premuims 75,000.00 0.00 0.00 0.00 75,000.00 0.00 12,250.00 62,750.00
[50215030 00] - Insurance Expenses 152,000.00 0.00 0.00 0.00 152,000.00 10,514.44 41,418.37 110,581.63
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 4,863,000.00 0.00 0.00 0.00 4,863,000.00 401,510.44 1,730,119.35 3,132,880.65
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 4,863,000.00 0.00 0.00 0.00 4,863,000.00 401,510.44 1,730,119.35 3,132,880.65
GRAND TOTAL (Fund 01 & 03) 27,108,000.00 1,460,056.00 0.00 0.00 28,568,056.00 3,510,223.02 11,614,014.33 16,954,041.67
CAPITAL OUTLAY
A.III.b.3 (302010003)
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JUNE 30, 2016
01 Regular Agency Fund - General Fund SUMMARY
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT JUNE TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [7] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 145,106,000.00 0.00 0.00 (5,000.00) 145,101,000.00 15,480,697.07 74,996,855.11 70,104,144.89
[50102010 01] PERA 9,792,000.00 0.00 0.00 0.00 9,792,000.00 1,040,532.12 5,034,875.18 4,757,124.82
[50102020 00] RA 3,732,000.00 0.00 0.00 0.00 3,732,000.00 287,625.00 1,742,875.00 1,989,125.00
[50102030 01] TA 3,732,000.00 0.00 0.00 0.00 3,732,000.00 229,738.64 1,383,801.64 2,348,198.36
[50102040 01] Clothing Allowance 2,040,000.00 0.00 0.00 5,000.00 2,045,000.00 5,000.00 1,970,000.00 75,000.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 399,000.00 0.00 0.00 0.00 399,000.00 0.00 76,000.00 323,000.00
[50102120 01] Longevity 658,000.00 0.00 0.00 0.00 658,000.00 15,046.20 40,535.89 617,464.11
[50102150 01] Cash Gift 2,040,000.00 0.00 0.00 0.00 2,040,000.00 0.00 0.00 2,040,000.00
[50102140 01] Yeb 12,093,000.00 0.00 0.00 0.00 12,093,000.00 0.00 0.00 12,093,000.00
[50103020 01] Pagibig 486,000.00 0.00 0.00 0.00 486,000.00 39,700.00 240,300.00 245,700.00
[50103030 01] PHIC 1,363,000.00 0.00 0.00 0.00 1,363,000.00 113,200.50 684,325.00 678,675.00
[50103040 01] ECIP 486,000.00 0.00 0.00 0.00 486,000.00 40,300.00 239,960.15 246,039.85
[50102990 00] O.P.B (PEI) 2,040,000.00 0.00 0.00 0.00 2,040,000.00 0.00 0.00 2,040,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 60,777.03 (60,777.03)
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 183,967,000.00 0.00 0.00 0.00 183,967,000.00 17,251,839.53 86,470,305.00 97,496,695.00
[50103010 00] RLIP 17,413,000.00 0.00 0.00 0.00 17,413,000.00 1,408,604.43 8,510,004.21 8,902,995.79
TOTAL PS / RLIP 201,380,000.00 0.00 0.00 0.00 201,380,000.00 18,660,443.96 94,980,309.21 106,399,690.79
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 2,433,688.00 0.00 0.00 2,433,688.00 1,407,631.00 2,433,685.69 2.31
MPBF PBB 0.00 4,018,100.00 0.00 0.00 4,018,100.00 4,018,100.00 4,018,100.00 0.00
MPBF MID YEAR BONUS 0.00 13,232,032.00 0.00 0.00 13,232,032.00 0.00 12,858,476.00 373,556.00
1ST TRANCHE
SALARY 0.00 13,656,000.00 0.00 0.00 13,656,000.00 1,388,326.49 6,580,280.45 7,075,719.55
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 1,412.50 12,675.00 (12,675.00)
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 (52,565.00) 0.00 0.00
2ND TRANCHE
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL 0.00 33,339,820.00 0.00 0.00 33,339,820.00 6,762,904.99 25,903,217.14 7,436,602.86
RLIP (EO 201 1ST TRANCHE) 0.00 1,508,000.00 0.00 0.00 1,508,000.00 127,400.48 734,521.66 773,478.34
RLIP (EO 201 2ND TRANCHE) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
GRAND TOTAL 201,380,000.00 34,847,820.00 0.00 0.00 236,227,820.00 25,423,348.95 121,618,048.01 114,609,771.99
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JUNE 30, 2016
03-Special Account - Locally Funded/Domestic Grants SUMMARY
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT JUNE TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 9,532,000.00 0.00 0.00 0.00 9,532,000.00 657,237.54 2,639,990.89 6,892,009.11
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 (11,203.00) 0.00 0.00
[50202010 00] Training Expenses 1,370,000.00 0.00 0.00 8,209.00 1,378,209.00 716,782.60 1,879,165.94 (500,956.94)
[50203010 00] - Office Supplies 9,023,000.00 0.00 0.00 0.00 9,023,000.00 171,751.98 2,468,919.39 6,554,080.61
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 600.00 441,400.00 (441,400.00)
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 889.75 (889.75)
[50203990 00] - Other Supplies 0.00 0.00 0.00 10,916.25 10,916.25 (65,113.63) 515,574.26 (504,658.01)
[50203090 00] - Fuel,Oil and Lubricants Exp 4,891,000.00 0.00 0.00 (19,125.25) 4,871,874.75 222,524.36 868,237.58 4,003,637.17
Utility Expenses 9,163,000.00 0.00 0.00 0.00 9,163,000.00 611,905.92 3,270,222.44 5,892,777.56
[50204010 00] - Water Expenses 1,036,000.00 0.00 0.00 0.00 1,036,000.00 56,795.99 362,544.67 673,455.33
[50204020 00] - Electricity Expenses 8,127,000.00 0.00 0.00 0.00 8,127,000.00 555,109.93 2,907,677.77 5,219,322.23
Communication Expenses 6,635,000.00 0.00 0.00 0.00 6,635,000.00 660,370.40 3,368,779.28 3,266,220.72
[50205010 00] - Postage & Courier 1,296,000.00 0.00 0.00 0.00 1,296,000.00 190,305.52 1,048,881.16 247,118.84
[50205020 01] - Telephone - Landline 1,710,000.00 0.00 0.00 0.00 1,710,000.00 104,322.53 602,198.05 1,107,801.95
[50205020 02] - Telephone - Mobile 2,337,000.00 0.00 0.00 0.00 2,337,000.00 72,784.24 613,980.40 1,723,019.60
[50205030 00] - Internet Expenses 1,292,000.00 0.00 0.00 0.00 1,292,000.00 292,958.11 1,103,719.67 188,280.33
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 556,000.00 0.00 0.00 0.00 556,000.00 0.00 164,149.60 391,850.40
[50299020 00] Printing & Binding Expenses 1,024,000.00 0.00 0.00 0.00 1,024,000.00 72,070.16 193,643.28 830,356.72
[50299050 00] Rent Expenses 11,878,000.00 12,554,360.00 0.00 0.00 24,432,360.00 2,675,205.84 13,471,484.11 10,960,875.89
[50299030 00] Representation Expenses 1,128,000.00 0.00 0.00 0.00 1,128,000.00 108,225.40 1,319,396.66 (191,396.66)
[50299040 00] Transportaton and Delivery 652,000.00 0.00 0.00 0.00 652,000.00 204.00 160,030.50 491,969.50
[50299070 00] Subscription Expenses 282,000.00 0.00 0.00 0.00 282,000.00 49,146.20 108,403.70 173,596.30
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 46,043,000.00 0.00 0.00 0.00 46,043,000.00 3,358,436.23 18,968,345.81 27,074,654.19
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 4,850.90 45,145.66 (45,145.66)
[50212020 00] - Janitorial Services 4,915,000.00 0.00 0.00 (24,126.58) 4,890,873.42 209,579.58 1,356,131.64 3,534,741.78
[50212030 00] - Security Services 4,301,000.00 0.00 0.00 0.00 4,301,000.00 228,097.50 1,809,683.65 2,491,316.35
[50212990 00] - Other General Services 36,827,000.00 0.00 0.00 24,126.58 36,851,126.58 2,885,908.25 15,591,884.86 21,259,241.72
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 30,000.00 165,500.00 (165,500.00)
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 (2,450.00) 21,000.00 (21,000.00)
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 6,190.80 (6,190.80)
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 (85.00) 16,470.00 (16,470.00)
[50213060 01] - RM-Gov't. Vehicle 2,799,000.00 0.00 0.00 0.00 2,799,000.00 113,664.76 687,375.79 2,111,624.21
[50213050 01] - RM Machinery 566,000.00 0.00 0.00 0.00 566,000.00 12,890.00 135,241.47 430,758.53
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JUNE 30, 2016
03-Special Account - Locally Funded/Domestic Grants SUMMARY
P/A/P ALLOTMENT CLASS/OBJECT ABM/ALLOTMENT ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT JUNE TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 102,000.00 0.00 0.00 0.00 102,000.00 0.00 0.00 102,000.00
[50210030 00] Extraodinary/Misc. Expenses 392,000.00 0.00 0.00 0.00 392,000.00 41,400.00 194,400.00 197,600.00
Taxes, Insurance Other Fees 1,759,000.00 0.00 0.00 0.00 1,759,000.00 22,560.40 470,647.07 1,288,352.93
[50215010 01] - Taxes, Duties & Licenses 103,000.00 0.00 0.00 758.12 103,758.12 1,960.62 62,046.80 41,711.32
[50215020 00] - Fidelity Bond Premuims 874,000.00 0.00 0.00 0.00 874,000.00 8,062.50 202,580.96 671,419.04
[50215030 00] - Insurance Expenses 782,000.00 0.00 0.00 (758.12) 781,241.88 12,537.28 206,019.31 575,222.57
[50299990 99] - Other MOOE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE 107,795,000.00 12,554,360.00 0.00 0.00 120,349,360.00 9,416,124.16 51,369,958.32 68,979,401.68
[10604010] BUILDING and STRUCTURE 552,004,000.00 0.00 0.00 0.00 552,004,000.00 0.00 552,004,000.00 0.00
[10605030] Info & Com Tech Eqpt. 6,299,000.00 0.00 0.00 0.00 6,299,000.00 317,324.00 362,842.00 5,936,158.00
SUB - TOTAL 558,303,000.00 0.00 0.00 0.00 558,303,000.00 317,324.00 552,366,842.00 5,936,158.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
TRAINING 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
ICT SUBSCRIPTION 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
OTHER PROF (ISSP) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
ICT CONSULTANCY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes (Transfer of Title) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
ICTE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TRANSPORTATION EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 666,098,000.00 12,554,360.00 0.00 0.00 678,652,360.00 9,733,448.16 603,736,800.32 74,915,559.68
GRAND TOTAL (Fund 01 & 03) 867,478,000.00 47,402,180.00 0.00 0.00 914,880,180.00 35,156,797.11 725,354,848.33 189,525,331.67
Prepared by:
MARIZEL B. CORREOS
CHIEF ACCOUNTANT
REMARKS
CAPITAL OUTLAY
OBLIGATIONS INCURRED
HHRO V
Certified Correct by :
JOREM V. TORRE
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JUNE 30, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT JUNE TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 22,845,000.00 0.00 0.00 0.00 22,845,000.00 3,649,949.00 13,425,068.79 9,419,931.21
[50102010 01] PERA 1,824,000.00 0.00 0.00 0.00 1,824,000.00 294,000.00 1,079,616.42 744,383.58
[50102020 00] RA 624,000.00 0.00 0.00 0.00 624,000.00 42,000.00 270,250.00 353,750.00
[50102030 01] TA 624,000.00 0.00 0.00 0.00 624,000.00 10,000.00 60,000.00 564,000.00
[50102040 01] Clothing Allowance 380,000.00 0.00 0.00 0.00 380,000.00 0.00 380,000.00 0.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 399,000.00 0.00 0.00 0.00 399,000.00 0.00 76,000.00 323,000.00
[50102120 01] Longevity 353,000.00 0.00 0.00 0.00 353,000.00 2,258.00 4,447.70 348,552.30
[50102150 01] Cash Gift 380,000.00 0.00 0.00 0.00 380,000.00 0.00 0.00 380,000.00
[50102140 01] Yeb 1,904,000.00 0.00 0.00 0.00 1,904,000.00 0.00 0.00 1,904,000.00
[50103020 01] Pagibig 90,000.00 0.00 0.00 0.00 90,000.00 7,700.00 46,500.00 43,500.00
[50103030 01] PHIC 216,000.00 0.00 0.00 0.00 216,000.00 18,625.00 112,837.50 103,162.50
[50103040 01] ECIP 90,000.00 0.00 0.00 0.00 90,000.00 7,600.00 45,861.11 44,138.89
[50102990 00] O.P.B (PEI) 380,000.00 0.00 0.00 0.00 380,000.00 0.00 0.00 380,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 30,109,000.00 0.00 0.00 0.00 30,109,000.00 4,032,132.00 15,500,581.52 14,608,418.48
[50103010 00] RLIP 2,741,000.00 0.00 0.00 0.00 2,741,000.00 221,303.32 1,350,764.12 1,390,235.88
TOTAL PS / RLIP 32,850,000.00 0.00 0.00 0.00 32,850,000.00 4,253,435.32 16,851,345.64 15,998,654.36
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 744,552.00 0.00 0.00 744,552.00 0.00 744,549.98 2.02
MPBF PBB 0.00 4,018,100.00 0.00 0.00 4,018,100.00 4,018,100.00 4,018,100.00 0.00
MPBF MID YEAR BONUS 0.00 2,745,246.00 0.00 0.00 2,745,246.00 0.00 2,690,767.00 54,479.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 10,167,000.00 0.00 0.00 10,167,000.00 1,128,533.49 5,042,649.19 5,124,350.81
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 1,350.00 11,437.50 (11,437.50)
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 (52,565.00) 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 17,674,898.00 0.00 0.00 17,674,898.00 5,095,418.49 12,507,503.67 5,167,394.33
RLIP (EO 201 1ST TRANCHE) 0.00 1,123,000.00 0.00 0.00 1,123,000.00 96,639.32 552,168.30 570,831.70
RLIP (EO 201 2ND TRANCHE) 0.00 0.00
GRAND TOTAL 32,850,000.00 18,797,898.00 0.00 0.00 51,647,898.00 9,445,493.13 29,911,017.61 21,736,880.39
A.I.a (100010000)
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JUNE 30, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT JUNE TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 1,389,000.00 0.00 0.00 0.00 1,389,000.00 115,005.20 598,233.52 790,766.48
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 (7,392.00) 0.00 0.00
[50202010 00] Training Expenses 336,000.00 0.00 0.00 3,992.00 339,992.00 180,725.46 408,936.58 (68,944.58)
[50203010 00] - Office Supplies 1,313,000.00 0.00 0.00 0.00 1,313,000.00 0.00 312,973.49 1,000,026.51
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 (70,899.65) 357,330.90 (357,330.90)
[50203090 00] - Fuel,Oil and Lubricants Exp 707,000.00 0.00 0.00 (3,992.00) 703,008.00 19,459.75 181,584.96 521,423.04
Utility Expenses 1,747,000.00 0.00 0.00 0.00 1,747,000.00 3,286.38 274,530.87 1,472,469.13
[50204010 00] - Water Expenses 175,000.00 0.00 0.00 0.00 175,000.00 0.00 0.00 175,000.00
[50204020 00] - Electricity Expenses 1,572,000.00 0.00 0.00 0.00 1,572,000.00 3,286.38 274,530.87 1,297,469.13
Communication Expenses 1,307,000.00 0.00 0.00 0.00 1,307,000.00 89,429.45 751,095.88 555,904.12
[50205010 00] - Postage & Courier 327,000.00 0.00 0.00 0.00 327,000.00 27,772.00 223,586.00 103,414.00
[50205020 01] - Telephone - Landline 163,000.00 0.00 0.00 0.00 163,000.00 3,919.21 36,470.43 126,529.57
[50205020 02] - Telephone - Mobile 490,000.00 0.00 0.00 0.00 490,000.00 16,340.24 255,839.06 234,160.94
[50205030 00] - Internet Expenses 327,000.00 0.00 0.00 0.00 327,000.00 41,398.00 235,200.39 91,799.61
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 139,000.00 0.00 0.00 0.00 139,000.00 0.00 102,244.80 36,755.20
[50299020 00] Printing & Binding Expenses 340,000.00 0.00 0.00 0.00 340,000.00 15,419.84 37,407.12 302,592.88
[50299050 00] Rent Expenses 3,291,000.00 12,554,360.00 0.00 0.00 15,845,360.00 1,679,911.97 7,196,237.07 8,649,122.93
[50299030 00] Representation Expenses 273,000.00 0.00 0.00 0.00 273,000.00 61,356.00 291,315.31 (18,315.31)
[50299040 00] Transportaton and Delivery 190,000.00 0.00 0.00 0.00 190,000.00 0.00 28,600.00 161,400.00
[50299070 00] Subscription Expenses 90,000.00 0.00 0.00 0.00 90,000.00 31,287.20 39,965.20 50,034.80
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 4,897,000.00 0.00 0.00 0.00 4,897,000.00 30,449.28 2,009,368.08 2,887,631.92
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 20,175.57 (20,175.57)
[50212020 00] - Janitorial Services 1,204,000.00 0.00 0.00 0.00 1,204,000.00 0.00 0.00 1,204,000.00
[50212030 00] - Security Services 1,054,000.00 0.00 0.00 0.00 1,054,000.00 10,613.10 449,729.02 604,270.98
[50212990 00] - Other General Services 2,639,000.00 0.00 0.00 0.00 2,639,000.00 19,836.18 1,539,463.49 1,099,536.51
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 911,000.00 0.00 0.00 0.00 911,000.00 50,648.72 287,104.06 623,895.94
[50213050 01] - RM Machinery 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
OBLIGATIONS INCURREDREMARKS
A.I.a (100010000)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JUNE 30, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT JUNE TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 24,000.00 0.00 0.00 0.00 24,000.00 0.00 0.00 24,000.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 402,000.00 0.00 0.00 0.00 402,000.00 1,469.06 61,750.35 340,249.65
[50215010 01] - Taxes, Duties & Licenses 0.00 0.00 0.00 0.00 0.00 1,469.06 10,324.06 (10,324.06)
[50215020 00] - Fidelity Bond Premuims 229,000.00 0.00 0.00 0.00 229,000.00 0.00 45,621.00 183,379.00
[50215030 00] - Insurance Expenses 173,000.00 0.00 0.00 0.00 173,000.00 0.00 5,805.29 167,194.71
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 17,356,000.00 12,554,360.00 0.00 0.00 29,910,360.00 2,200,156.66 12,938,678.19 16,971,681.81
[10604010] BUILDING and STRUCTURE 552,004,000.00 0.00 0.00 0.00 552,004,000.00 0.00 552,004,000.00 0.00
[10605030] Info & Com Tech Eqpt. 6,299,000.00 0.00 0.00 0.00 6,299,000.00 317,324.00 362,842.00 5,936,158.00
SUB - TOTAL 558,303,000.00 0.00 0.00 0.00 558,303,000.00 317,324.00 552,366,842.00 5,936,158.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 575,659,000.00 12,554,360.00 0.00 0.00 588,213,360.00 2,517,480.66 565,305,520.19 22,907,839.81
GRAND TOTAL (Fund 01 & 03) 608,509,000.00 31,352,258.00 0.00 0.00 639,861,258.00 11,962,973.79 595,216,537.80 44,644,720.20
CAPITAL OUTLAY
OBLIGATIONS INCURREDREMARKS
A.I.a (100010000)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JUNE 30, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT JUNE TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 9,650,000.00 0.00 0.00 0.00 9,650,000.00 1,702,138.00 5,987,578.48 3,662,421.52
[50102010 01] PERA 528,000.00 0.00 0.00 0.00 528,000.00 90,000.00 317,619.05 210,380.95
[50102020 00] RA 324,000.00 0.00 0.00 0.00 324,000.00 17,000.00 99,875.00 224,125.00
[50102030 01] TA 324,000.00 0.00 0.00 0.00 324,000.00 17,000.00 99,875.00 224,125.00
[50102040 01] Clothing Allowance 110,000.00 0.00 0.00 0.00 110,000.00 0.00 110,000.00 0.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 24,000.00 0.00 0.00 0.00 24,000.00 2,048.00 2,048.00 21,952.00
[50102150 01] Cash Gift 110,000.00 0.00 0.00 0.00 110,000.00 0.00 0.00 110,000.00
[50102140 01] Yeb 804,000.00 0.00 0.00 0.00 804,000.00 0.00 0.00 804,000.00
[50103020 01] Pagibig 26,000.00 0.00 0.00 0.00 26,000.00 2,300.00 13,700.00 12,300.00
[50103030 01] PHIC 79,000.00 0.00 0.00 0.00 79,000.00 6,937.50 41,787.50 37,212.50
[50103040 01] ECIP 26,000.00 0.00 0.00 0.00 26,000.00 2,300.00 13,600.00 12,400.00
[50102990 00] O.P.B (PEI) 110,000.00 0.00 0.00 0.00 110,000.00 0.00 0.00 110,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 12,115,000.00 0.00 0.00 0.00 12,115,000.00 1,839,723.50 6,686,083.03 5,428,916.97
[50103010 00] RLIP 1,158,000.00 0.00 0.00 0.00 1,158,000.00 103,630.08 617,882.94 540,117.06
TOTAL PS / RLIP 13,273,000.00 0.00 0.00 0.00 13,273,000.00 1,943,353.58 7,303,965.97 5,969,034.03
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF MID YEAR BONUS 0.00 787,622.00 0.00 0.00 787,622.00 0.00 787,622.00 0.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 787,622.00 0.00 0.00 787,622.00 0.00 787,622.00 0.00
RLIP (EO 201 1ST TRANCHE) 0.00 0.00 0.00 0.00 0.00
RLIP (EO 201 2ND TRANCHE) 0.00 0.00 0.00
GRAND TOTAL 13,273,000.00 787,622.00 0.00 0.00 14,060,622.00 1,943,353.58 8,091,587.97 5,969,034.03
A.II.a (200010000)
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JUNE 30, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT JUNE TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 853,000.00 0.00 0.00 0.00 853,000.00 0.00 9,567.00 843,433.00
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 10,000.00 0.00 0.00 0.00 10,000.00 0.00 8,400.00 1,600.00
[50203010 00] - Office Supplies 180,000.00 0.00 0.00 0.00 180,000.00 0.00 36,200.00 143,800.00
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203090 00] - Fuel,Oil and Lubricants Exp 98,000.00 0.00 0.00 0.00 98,000.00 0.00 0.00 98,000.00
Utility Expenses 311,000.00 0.00 0.00 0.00 311,000.00 0.00 65,750.31 245,249.69
[50204010 00] - Water Expenses 31,000.00 0.00 0.00 0.00 31,000.00 0.00 0.00 31,000.00
[50204020 00] - Electricity Expenses 280,000.00 0.00 0.00 0.00 280,000.00 0.00 65,750.31 214,249.69
Communication Expenses 191,000.00 0.00 0.00 0.00 191,000.00 48,000.00 109,682.00 81,318.00
[50205010 00] - Postage & Courier 48,000.00 0.00 0.00 0.00 48,000.00 0.00 47,885.00 115.00
[50205020 01] - Telephone - Landline 76,000.00 0.00 0.00 0.00 76,000.00 0.00 0.00 76,000.00
[50205020 02] - Telephone - Mobile 19,000.00 0.00 0.00 0.00 19,000.00 0.00 13,797.00 5,203.00
[50205030 00] - Internet Expenses 48,000.00 0.00 0.00 0.00 48,000.00 48,000.00 48,000.00 0.00
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 34,000.00 0.00 0.00 0.00 34,000.00 0.00 0.00 34,000.00
[50299020 00] Printing & Binding Expenses 46,000.00 0.00 0.00 0.00 46,000.00 0.00 0.00 46,000.00
[50299050 00] Rent Expenses 265,000.00 0.00 0.00 0.00 265,000.00 0.00 265,000.00 0.00
[50299030 00] Representation Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299040 00] Transportaton and Delivery 23,000.00 0.00 0.00 0.00 23,000.00 0.00 0.00 23,000.00
[50299070 00] Subscription Expenses 12,000.00 0.00 0.00 0.00 12,000.00 0.00 0.00 12,000.00
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 308,000.00 0.00 0.00 0.00 308,000.00 0.00 62,500.00 245,500.00
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50212020 00] - Janitorial Services 123,000.00 0.00 0.00 0.00 123,000.00 0.00 0.00 123,000.00
[50212030 00] - Security Services 108,000.00 0.00 0.00 0.00 108,000.00 0.00 0.00 108,000.00
[50212990 00] - Other General Services 77,000.00 0.00 0.00 0.00 77,000.00 0.00 62,500.00 14,500.00
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 418,000.00 0.00 0.00 0.00 418,000.00 0.00 198,441.71 219,558.29
[50213050 01] - RM Machinery 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A.II.a (200010000)
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JUNE 30, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT JUNE TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 6,000.00 0.00 0.00 0.00 6,000.00 0.00 0.00 6,000.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 81,000.00 0.00 0.00 0.00 81,000.00 0.00 0.00 81,000.00
[50215010 01] - Taxes, Duties & Licenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50215020 00] - Fidelity Bond Premuims 43,000.00 0.00 0.00 0.00 43,000.00 0.00 0.00 43,000.00
[50215030 00] - Insurance Expenses 38,000.00 0.00 0.00 0.00 38,000.00 0.00 0.00 38,000.00
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 2,836,000.00 0.00 0.00 0.00 2,836,000.00 48,000.00 755,541.02 2,080,458.98
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 2,836,000.00 0.00 0.00 0.00 2,836,000.00 48,000.00 755,541.02 2,080,458.98
GRAND TOTAL (Fund 01 & 03) 16,109,000.00 787,622.00 0.00 0.00 16,896,622.00 1,991,353.58 8,847,128.99 8,049,493.01
A.II.a (200010000)
OBLIGATIONS INCURREDREMARKS
CAPITAL OUTLAY
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JUNE 30, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT JUNE TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 12,707,000.00 0.00 0.00 0.00 12,707,000.00 2,011,952.00 7,116,644.47 5,590,355.53
[50102010 01] PERA 744,000.00 0.00 0.00 0.00 744,000.00 116,000.00 410,000.00 334,000.00
[50102020 00] RA 426,000.00 0.00 0.00 0.00 426,000.00 30,500.00 178,750.00 247,250.00
[50102030 01] TA 426,000.00 0.00 0.00 0.00 426,000.00 30,113.64 177,254.94 248,745.06
[50102040 01] Clothing Allowance 155,000.00 0.00 0.00 0.00 155,000.00 0.00 150,000.00 5,000.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 32,000.00 0.00 0.00 0.00 32,000.00 0.00 0.00 32,000.00
[50102150 01] Cash Gift 155,000.00 0.00 0.00 0.00 155,000.00 0.00 0.00 155,000.00
[50102140 01] Yeb 1,059,000.00 0.00 0.00 0.00 1,059,000.00 0.00 0.00 1,059,000.00
[50103020 01] Pagibig 37,000.00 0.00 0.00 0.00 37,000.00 2,900.00 17,600.00 19,400.00
[50103030 01] PHIC 111,000.00 0.00 0.00 0.00 111,000.00 8,687.50 52,650.00 58,350.00
[50103040 01] ECIP 37,000.00 0.00 0.00 0.00 37,000.00 2,900.00 17,700.00 19,300.00
[50102990 00] O.P.B (PEI) 155,000.00 0.00 0.00 0.00 155,000.00 0.00 0.00 155,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 16,044,000.00 0.00 0.00 0.00 16,044,000.00 2,203,053.14 8,120,599.41 7,923,400.59
[50103010 00] RLIP 1,525,000.00 0.00 0.00 0.00 1,525,000.00 120,717.12 734,962.66 790,037.34
TOTAL PS / RLIP 17,569,000.00 0.00 0.00 0.00 17,569,000.00 2,323,770.26 8,855,562.07 8,713,437.93
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF MID YEAR BONUS 0.00 1,156,167.00 0.00 0.00 1,156,167.00 0.00 1,156,167.00 0.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 1,156,167.00 0.00 0.00 1,156,167.00 0.00 1,156,167.00 0.00
RLIP (EO 201 1ST TRANCHE) 0.00 0.00 0.00 0.00
RLIP (EO 201 2ND TRANCHE) 0.00 0.00
GRAND TOTAL 17,569,000.00 1,156,167.00 0.00 0.00 18,725,167.00 2,323,770.26 10,011,729.07 8,713,437.93
OBLIGATIONS INCURREDREMARKS
A.II.b (200020000)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JUNE 30, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT JUNE TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 1,464,000.00 0.00 0.00 0.00 1,464,000.00 74,729.60 338,118.78 1,125,881.22
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 (1,501.00) 0.00 0.00
[50202010 00] Training Expenses 329,000.00 0.00 0.00 1,501.00 330,501.00 160,887.25 213,324.57 117,176.43
[50203010 00] - Office Supplies 888,000.00 0.00 0.00 0.00 888,000.00 3,783.00 448,420.40 439,579.60
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203090 00] - Fuel,Oil and Lubricants Exp 478,000.00 0.00 0.00 (1,501.00) 476,499.00 62,014.30 196,565.82 279,933.18
Utility Expenses 1,139,000.00 0.00 0.00 0.00 1,139,000.00 8,083.14 477,202.71 661,797.29
[50204010 00] - Water Expenses 114,000.00 0.00 0.00 0.00 114,000.00 778.14 54,042.20 59,957.80
[50204020 00] - Electricity Expenses 1,025,000.00 0.00 0.00 0.00 1,025,000.00 7,305.00 423,160.51 601,839.49
Communication Expenses 769,000.00 0.00 0.00 0.00 769,000.00 116,748.00 444,274.89 324,725.11
[50205010 00] - Postage & Courier 192,000.00 0.00 0.00 0.00 192,000.00 22,491.00 80,295.00 111,705.00
[50205020 01] - Telephone - Landline 308,000.00 0.00 0.00 0.00 308,000.00 1,549.00 119,276.89 188,723.11
[50205020 02] - Telephone - Mobile 77,000.00 0.00 0.00 0.00 77,000.00 1,500.00 29,040.00 47,960.00
[50205030 00] - Internet Expenses 192,000.00 0.00 0.00 0.00 192,000.00 91,208.00 215,663.00 (23,663.00)
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 117,000.00 0.00 0.00 0.00 117,000.00 0.00 59,404.80 57,595.20
[50299020 00] Printing & Binding Expenses 116,000.00 0.00 0.00 0.00 116,000.00 43,360.16 51,616.06 64,383.94
[50299050 00] Rent Expenses 1,006,000.00 0.00 0.00 0.00 1,006,000.00 30,352.00 891,991.24 114,008.76
[50299030 00] Representation Expenses 340,000.00 0.00 0.00 0.00 340,000.00 21,771.25 337,847.92 2,152.08
[50299040 00] Transportaton and Delivery 66,000.00 0.00 0.00 0.00 66,000.00 236.00 4,236.00 61,764.00
[50299070 00] Subscription Expenses 30,000.00 0.00 0.00 0.00 30,000.00 1,000.00 14,031.00 15,969.00
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 1,429,000.00 0.00 0.00 0.00 1,429,000.00 56,770.44 711,586.14 717,413.86
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 4,850.90 13,524.80 (13,524.80)
[50212020 00] - Janitorial Services 572,000.00 0.00 0.00 (10,794.28) 561,205.72 1,500.00 176,300.34 384,905.38
[50212030 00] - Security Services 500,000.00 0.00 0.00 0.00 500,000.00 33,557.26 323,666.72 176,333.28
[50212990 00] - Other General Services 357,000.00 0.00 0.00 10,794.28 367,794.28 16,862.28 198,094.28 169,700.00
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 462,000.00 0.00 0.00 0.00 462,000.00 28,696.21 60,261.21 401,738.79
[50213050 01] - RM Machinery 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
OBLIGATIONS INCURREDREMARKS
A.II.b (200020000)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JUNE 30, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT JUNE TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 22,000.00 0.00 0.00 0.00 22,000.00 0.00 0.00 22,000.00
[50210030 00] Extraodinary/Misc. Expenses 392,000.00 0.00 0.00 0.00 392,000.00 41,400.00 194,400.00 197,600.00
Taxes, Insurance Other Fees 183,000.00 0.00 0.00 0.00 183,000.00 2,000.00 30,060.27 152,939.73
[50215010 01] - Taxes, Duties & Licenses 6,000.00 0.00 0.00 0.00 6,000.00 0.00 6,640.00 (640.00)
[50215020 00] - Fidelity Bond Premuims 107,000.00 0.00 0.00 0.00 107,000.00 2,000.00 14,999.96 92,000.04
[50215030 00] - Insurance Expenses 70,000.00 0.00 0.00 0.00 70,000.00 0.00 8,420.31 61,579.69
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 9,230,000.00 0.00 0.00 0.00 9,230,000.00 650,330.35 4,473,341.81 4,756,658.19
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 9,230,000.00 0.00 0.00 0.00 9,230,000.00 650,330.35 4,473,341.81 4,756,658.19
GRAND TOTAL (Fund 01 & 03) 26,799,000.00 1,156,167.00 0.00 0.00 27,955,167.00 2,974,100.61 14,485,070.88 13,470,096.12
CAPITAL OUTLAY
OBLIGATIONS INCURREDREMARKS
A.II.b (200020000)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JUNE 30, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT JUNE TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 17,628,000.00 0.00 0.00 0.00 17,628,000.00 1,333,003.00 8,057,337.41 9,570,662.59
[50102010 01] PERA 1,176,000.00 0.00 0.00 0.00 1,176,000.00 98,000.00 589,491.36 586,508.64
[50102020 00] RA 1,458,000.00 0.00 0.00 0.00 1,458,000.00 113,250.00 677,375.00 780,625.00
[50102030 01] TA 1,458,000.00 0.00 0.00 0.00 1,458,000.00 96,250.00 572,546.70 885,453.30
[50102040 01] Clothing Allowance 245,000.00 0.00 0.00 0.00 245,000.00 (10,000.00) 230,000.00 15,000.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 43,000.00 0.00 0.00 0.00 43,000.00 0.00 0.00 43,000.00
[50102150 01] Cash Gift 245,000.00 0.00 0.00 0.00 245,000.00 0.00 0.00 245,000.00
[50102140 01] Yeb 1,470,000.00 0.00 0.00 0.00 1,470,000.00 0.00 0.00 1,470,000.00
[50103020 01] Pagibig 59,000.00 0.00 0.00 0.00 59,000.00 4,900.00 29,300.00 29,700.00
[50103030 01] PHIC 133,000.00 0.00 0.00 0.00 133,000.00 11,225.00 67,537.50 65,462.50
[50103040 01] ECIP 59,000.00 0.00 0.00 0.00 59,000.00 4,900.00 29,099.04 29,900.96
[50102990 00] O.P.B (PEI) 245,000.00 0.00 0.00 0.00 245,000.00 0.00 0.00 245,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 60,777.03 (60,777.03)
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 24,219,000.00 0.00 0.00 0.00 24,219,000.00 1,651,528.00 10,313,464.04 13,905,535.96
[50103010 00] RLIP 2,115,000.00 0.00 0.00 0.00 2,115,000.00 157,304.68 954,860.97 1,160,139.03
TOTAL PS / RLIP 26,334,000.00 0.00 0.00 0.00 26,334,000.00 1,808,832.68 11,268,325.01 15,065,674.99
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 1,689,136.00 0.00 0.00 1,689,136.00 1,407,631.00 1,689,135.71 0.29
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF MID YEAR BONUS 0.00 1,196,158.00 0.00 0.00 1,196,158.00 0.00 1,041,813.00 154,345.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 3,489,000.00 0.00 0.00 3,489,000.00 259,793.00 1,537,631.26 1,951,368.74
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 62.50 1,237.50 (1,237.50)
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 6,374,294.00 0.00 0.00 6,374,294.00 1,667,486.50 4,269,817.47 2,104,476.53
RLIP (EO 201 1ST TRANCHE) 0.00 385,000.00 0.00 0.00 385,000.00 30,761.16 182,353.36 202,646.64
RLIP (EO 201 2ND TRANCHE) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
GRAND TOTAL 26,334,000.00 6,759,294.00 0.00 0.00 33,093,294.00 3,507,080.34 15,720,495.84 17,372,798.16
A.III.a.1 (30101001)
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JUNE 30, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT JUNE TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 604,000.00 0.00 0.00 0.00 604,000.00 31,161.26 118,119.90 485,880.10
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 70,000.00 0.00 0.00 0.00 70,000.00 0.00 29,530.00 40,470.00
[50203010 00] - Office Supplies 120,000.00 0.00 0.00 0.00 120,000.00 0.00 0.00 120,000.00
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203090 00] - Fuel,Oil and Lubricants Exp 65,000.00 0.00 0.00 0.00 65,000.00 0.00 500.00 64,500.00
Utility Expenses 207,000.00 0.00 0.00 0.00 207,000.00 0.00 7,568.32 199,431.68
[50204010 00] - Water Expenses 21,000.00 0.00 0.00 0.00 21,000.00 0.00 7,568.32 13,431.68
[50204020 00] - Electricity Expenses 186,000.00 0.00 0.00 0.00 186,000.00 0.00 0.00 186,000.00
Communication Expenses 128,000.00 0.00 0.00 0.00 128,000.00 33,799.00 74,796.00 53,204.00
[50205010 00] - Postage & Courier 32,000.00 0.00 0.00 0.00 32,000.00 0.00 32,000.00 0.00
[50205020 01] - Telephone - Landline 51,000.00 0.00 0.00 0.00 51,000.00 0.00 0.00 51,000.00
[50205020 02] - Telephone - Mobile 13,000.00 0.00 0.00 0.00 13,000.00 1,799.00 10,796.00 2,204.00
[50205030 00] - Internet Expenses 32,000.00 0.00 0.00 0.00 32,000.00 32,000.00 32,000.00 0.00
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 23,000.00 0.00 0.00 0.00 23,000.00 0.00 0.00 23,000.00
[50299020 00] Printing & Binding Expenses 51,000.00 0.00 0.00 0.00 51,000.00 0.00 0.00 51,000.00
[50299050 00] Rent Expenses 177,000.00 0.00 0.00 0.00 177,000.00 0.00 177,000.00 0.00
[50299030 00] Representation Expenses 251,000.00 0.00 0.00 0.00 251,000.00 420.00 220,580.42 30,419.58
[50299040 00] Transportaton and Delivery 26,000.00 0.00 0.00 0.00 26,000.00 0.00 0.00 26,000.00
[50299070 00] Subscription Expenses 14,000.00 0.00 0.00 0.00 14,000.00 0.00 0.00 14,000.00
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 154,000.00 0.00 0.00 0.00 154,000.00 0.00 0.00 154,000.00
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50212020 00] - Janitorial Services 82,000.00 0.00 0.00 0.00 82,000.00 0.00 0.00 82,000.00
[50212030 00] - Security Services 72,000.00 0.00 0.00 0.00 72,000.00 0.00 0.00 72,000.00
[50212990 00] - Other General Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 329,000.00 0.00 0.00 0.00 329,000.00 49,454.83 95,093.13 233,906.87
[50213050 01] - RM Machinery 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
OBLIGATIONS INCURREDREMARKS
A.III.a.1 (30101001)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JUNE 30, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT JUNE TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 4,000.00 0.00 0.00 0.00 4,000.00 0.00 0.00 4,000.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 73,000.00 0.00 0.00 0.00 73,000.00 0.00 0.00 73,000.00
[50215010 01] - Taxes, Duties & Licenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50215020 00] - Fidelity Bond Premuims 48,000.00 0.00 0.00 0.00 48,000.00 0.00 0.00 48,000.00
[50215030 00] - Insurance Expenses 25,000.00 0.00 0.00 0.00 25,000.00 0.00 0.00 25,000.00
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 2,296,000.00 0.00 0.00 0.00 2,296,000.00 114,835.09 723,187.77 1,572,812.23
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 2,296,000.00 0.00 0.00 0.00 2,296,000.00 114,835.09 723,187.77 1,572,812.23
GRAND TOTAL (Fund 01 & 03) 28,630,000.00 6,759,294.00 0.00 0.00 35,389,294.00 3,621,915.43 16,443,683.61 18,945,610.39
OBLIGATIONS INCURREDREMARKS
A.III.a.1 (30101001)
CAPITAL OUTLAY
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JUNE 30, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT JUNE TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102010 01] PERA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102020 00] RA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102030 01] TA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102040 01] Clothing Allowance 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102150 01] Cash Gift 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102140 01] Yeb 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50103020 01] Pagibig 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50103030 01] PHIC 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50103040 01] ECIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B (PEI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50103010 00] RLIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL PS / RLIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF MID YEAR BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
RLIP (EO 201 1ST TRANCHE) 0.00 0.00 0.00 0.00
RLIP (EO 201 2ND TRANCHE) 0.00 0.00
GRAND TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A.III.a.2 (301010002)
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JUNE 30, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT JUNE TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 75,000.00 0.00 0.00 0.00 75,000.00 0.00 0.00 75,000.00
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 4,000.00 0.00 0.00 0.00 4,000.00 0.00 0.00 4,000.00
[50203010 00] - Office Supplies 32,000.00 0.00 0.00 0.00 32,000.00 0.00 0.00 32,000.00
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203090 00] - Fuel,Oil and Lubricants Exp 18,000.00 0.00 0.00 0.00 18,000.00 0.00 0.00 18,000.00
Utility Expenses 34,000.00 0.00 0.00 0.00 34,000.00 0.00 33,716.53 283.47
[50204010 00] - Water Expenses 34,000.00 0.00 0.00 0.00 34,000.00 0.00 33,716.53 283.47
[50204020 00] - Electricity Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Communication Expenses 32,000.00 0.00 0.00 0.00 32,000.00 22,662.00 30,297.00 1,703.00
[50205010 00] - Postage & Courier 8,000.00 0.00 0.00 0.00 8,000.00 14,662.00 19,897.00 (11,897.00)
[50205020 01] - Telephone - Landline 13,000.00 0.00 0.00 0.00 13,000.00 0.00 0.00 13,000.00
[50205020 02] - Telephone - Mobile 3,000.00 0.00 0.00 0.00 3,000.00 0.00 2,400.00 600.00
[50205030 00] - Internet Expenses 8,000.00 0.00 0.00 0.00 8,000.00 8,000.00 8,000.00 0.00
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 3,000.00 0.00 0.00 0.00 3,000.00 0.00 0.00 3,000.00
[50299020 00] Printing & Binding Expenses 6,000.00 0.00 0.00 0.00 6,000.00 0.00 0.00 6,000.00
[50299050 00] Rent Expenses 61,000.00 0.00 0.00 0.00 61,000.00 0.00 61,000.00 0.00
[50299030 00] Representation Expenses 7,000.00 0.00 0.00 0.00 7,000.00 0.00 0.00 7,000.00
[50299040 00] Transportaton and Delivery 3,000.00 0.00 0.00 0.00 3,000.00 0.00 0.00 3,000.00
[50299070 00] Subscription Expenses 2,000.00 0.00 0.00 0.00 2,000.00 0.00 0.00 2,000.00
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 57,000.00 0.00 0.00 0.00 57,000.00 0.00 0.00 57,000.00
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50212020 00] - Janitorial Services 23,000.00 0.00 0.00 0.00 23,000.00 0.00 0.00 23,000.00
[50212030 00] - Security Services 20,000.00 0.00 0.00 0.00 20,000.00 0.00 0.00 20,000.00
[50212990 00] - Other General Services 14,000.00 0.00 0.00 0.00 14,000.00 0.00 0.00 14,000.00
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 21,000.00 0.00 0.00 0.00 21,000.00 0.00 0.00 21,000.00
[50213050 01] - RM Machinery 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
OBLIGATIONS INCURREDREMARKS
A.III.a.2 (301010002)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JUNE 30, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT JUNE TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 1,000.00 0.00 0.00 0.00 1,000.00 0.00 0.00 1,000.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 11,000.00 0.00 0.00 0.00 11,000.00 0.00 6,752.34 4,247.66
[50215010 01] - Taxes, Duties & Licenses 5,000.00 0.00 0.00 0.00 5,000.00 0.00 6,752.34 (1,752.34)
[50215020 00] - Fidelity Bond Premuims 6,000.00 0.00 0.00 0.00 6,000.00 0.00 0.00 6,000.00
[50215030 00] - Insurance Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 367,000.00 0.00 0.00 0.00 367,000.00 22,662.00 131,765.87 235,234.13
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 367,000.00 0.00 0.00 0.00 367,000.00 22,662.00 131,765.87 235,234.13
GRAND TOTAL (Fund 01 & 03) 367,000.00 0.00 0.00 0.00 367,000.00 22,662.00 131,765.87 235,234.13
A.III.a.2 (301010002)
OBLIGATIONS INCURREDREMARKS
CAPITAL OUTLAY
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JUNE 30, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT JUNE TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 14,012,000.00 0.00 0.00 0.00 14,012,000.00 1,209,536.29 7,262,880.07 6,749,119.93
[50102010 01] PERA 864,000.00 0.00 0.00 0.00 864,000.00 73,929.45 439,478.53 424,521.47
[50102020 00] RA 300,000.00 0.00 0.00 0.00 300,000.00 20,000.00 115,000.00 185,000.00
[50102030 01] TA 300,000.00 0.00 0.00 0.00 300,000.00 20,000.00 115,000.00 185,000.00
[50102040 01] Clothing Allowance 180,000.00 0.00 0.00 0.00 180,000.00 (5,000.00) 180,000.00 0.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 37,000.00 0.00 0.00 0.00 37,000.00 2,280.20 7,940.52 29,059.48
[50102150 01] Cash Gift 180,000.00 0.00 0.00 0.00 180,000.00 0.00 0.00 180,000.00
[50102140 01] Yeb 1,167,000.00 0.00 0.00 0.00 1,167,000.00 0.00 0.00 1,167,000.00
[50103020 01] Pagibig 44,000.00 0.00 0.00 0.00 44,000.00 3,700.00 22,200.00 21,800.00
[50103030 01] PHIC 132,000.00 0.00 0.00 0.00 132,000.00 11,575.00 69,812.50 62,187.50
[50103040 01] ECIP 44,000.00 0.00 0.00 0.00 44,000.00 3,700.00 22,100.00 21,900.00
[50102990 00] O.P.B (PEI) 180,000.00 0.00 0.00 0.00 180,000.00 0.00 0.00 180,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 17,440,000.00 0.00 0.00 0.00 17,440,000.00 1,339,720.94 8,234,411.62 9,205,588.38
[50103010 00] RLIP 1,681,000.00 0.00 0.00 0.00 1,681,000.00 139,023.50 911,322.71 769,677.29
TOTAL PS / RLIP 19,121,000.00 0.00 0.00 0.00 19,121,000.00 1,478,744.44 9,145,734.33 9,975,265.67
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF MID YEAR BONUS 0.00 1,272,970.00 0.00 0.00 1,272,970.00 0.00 1,260,191.00 12,779.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 1,272,970.00 0.00 0.00 1,272,970.00 0.00 1,260,191.00 12,779.00
RLIP (EO 201 1ST TRANCHE) 0.00 0.00 0.00 0.00
RLIP (EO 201 2ND TRANCHE) 0.00 0.00
GRAND TOTAL 19,121,000.00 1,272,970.00 0.00 0.00 20,393,970.00 1,478,744.44 10,405,925.33 9,988,044.67
A.III.a.3 (301010003)
REMARKSOBLIGATIONS INCURRED
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JUNE 30, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT JUNE TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 851,000.00 0.00 0.00 0.00 851,000.00 134,554.20 490,319.34 360,680.66
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 (347.00) 0.00 0.00
[50202010 00] Training Expenses 272,000.00 0.00 0.00 347.00 272,347.00 278,497.00 286,357.00 (14,010.00)
[50203010 00] - Office Supplies 749,000.00 0.00 0.00 0.00 749,000.00 5,000.00 140,178.75 608,821.25
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 253,400.00 (253,400.00)
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 0.00 5,108.55 (5,108.55)
[50203090 00] - Fuel,Oil and Lubricants Exp 403,000.00 0.00 0.00 (347.00) 402,653.00 25,077.27 105,132.37 297,520.63
Utility Expenses 1,168,000.00 0.00 0.00 0.00 1,168,000.00 146,453.88 401,036.03 766,963.97
[50204010 00] - Water Expenses 116,000.00 0.00 0.00 0.00 116,000.00 3,081.72 32,460.46 83,539.54
[50204020 00] - Electricity Expenses 1,052,000.00 0.00 0.00 0.00 1,052,000.00 143,372.16 368,575.57 683,424.43
Communication Expenses 1,118,000.00 0.00 0.00 0.00 1,118,000.00 68,760.00 757,341.25 360,658.75
[50205010 00] - Postage & Courier 280,000.00 0.00 0.00 0.00 280,000.00 51,755.00 154,506.00 125,494.00
[50205020 01] - Telephone - Landline 447,000.00 0.00 0.00 0.00 447,000.00 4,670.00 269,147.88 177,852.12
[50205020 02] - Telephone - Mobile 112,000.00 0.00 0.00 0.00 112,000.00 10,864.00 74,474.35 37,525.65
[50205030 00] - Internet Expenses 279,000.00 0.00 0.00 0.00 279,000.00 1,471.00 259,213.02 19,786.98
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 164,000.00 0.00 0.00 0.00 164,000.00 0.00 0.00 164,000.00
[50299020 00] Printing & Binding Expenses 107,000.00 0.00 0.00 0.00 107,000.00 755.50 12,755.50 94,244.50
[50299050 00] Rent Expenses 1,777,000.00 0.00 0.00 0.00 1,777,000.00 161,332.00 1,508,342.44 268,657.56
[50299030 00] Representation Expenses 156,000.00 0.00 0.00 0.00 156,000.00 873.00 150,616.31 5,383.69
[50299040 00] Transportaton and Delivery 70,000.00 0.00 0.00 0.00 70,000.00 63.00 8,108.00 61,892.00
[50299070 00] Subscription Expenses 30,000.00 0.00 0.00 0.00 30,000.00 630.32 12,211.00 17,789.00
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 1,286,000.00 0.00 0.00 0.00 1,286,000.00 90,565.73 514,778.23 771,221.77
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 5,445.29 (5,445.29)
[50212020 00] - Janitorial Services 514,000.00 0.00 0.00 (1,992.00) 512,008.00 18,869.37 172,693.37 339,314.63
[50212030 00] - Security Services 450,000.00 0.00 0.00 0.00 450,000.00 31,376.70 182,192.23 267,807.77
[50212990 00] - Other General Services 322,000.00 0.00 0.00 1,992.00 323,992.00 40,319.66 154,447.34 169,544.66
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 6,403.00 (6,403.00)
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 253,000.00 0.00 0.00 0.00 253,000.00 0.00 22,905.00 230,095.00
[50213050 01] - RM Machinery 117,000.00 0.00 0.00 0.00 117,000.00 6,350.00 12,890.33 104,109.67
A.III.a.3 (301010003)
REMARKSOBLIGATIONS INCURRED
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JUNE 30, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT JUNE TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 30,000.00 0.00 0.00 0.00 30,000.00 0.00 0.00 30,000.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 190,000.00 0.00 0.00 0.00 190,000.00 2,484.25 22,505.72 167,494.28
[50215010 01] - Taxes, Duties & Licenses 11,000.00 0.00 0.00 0.00 11,000.00 0.00 5,001.00 5,999.00
[50215020 00] - Fidelity Bond Premuims 65,000.00 0.00 0.00 0.00 65,000.00 1,000.00 10,000.00 55,000.00
[50215030 00] - Insurance Expenses 114,000.00 0.00 0.00 0.00 114,000.00 1,484.25 7,504.72 106,495.28
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 8,741,000.00 0.00 0.00 0.00 8,741,000.00 921,049.15 4,710,388.82 4,030,611.18
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 8,741,000.00 0.00 0.00 0.00 8,741,000.00 921,049.15 4,710,388.82 4,030,611.18
GRAND TOTAL (Fund 01 & 03) 27,862,000.00 1,272,970.00 0.00 0.00 29,134,970.00 2,399,793.59 15,116,314.15 14,018,655.85
A.III.a.3 (301010003)
REMARKS
CAPITAL OUTLAY
OBLIGATIONS INCURRED
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JUNE 30, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT JUNE TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 27,480,000.00 0.00 0.00 (5,000.00) 27,475,000.00 2,281,756.00 13,662,734.41 13,812,265.59
[50102010 01] PERA 1,992,000.00 0.00 0.00 0.00 1,992,000.00 158,000.00 946,539.59 1,045,460.41
[50102020 00] RA 180,000.00 0.00 0.00 0.00 180,000.00 15,000.00 95,250.00 84,750.00
[50102030 01] TA 180,000.00 0.00 0.00 0.00 180,000.00 15,000.00 95,250.00 84,750.00
[50102040 01] Clothing Allowance 415,000.00 0.00 0.00 5,000.00 420,000.00 5,000.00 395,000.00 25,000.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 68,000.00 0.00 0.00 0.00 68,000.00 7,148.00 17,736.53 50,263.47
[50102150 01] Cash Gift 415,000.00 0.00 0.00 0.00 415,000.00 0.00 0.00 415,000.00
[50102140 01] Yeb 2,290,000.00 0.00 0.00 0.00 2,290,000.00 0.00 0.00 2,290,000.00
[50103020 01] Pagibig 98,000.00 0.00 0.00 0.00 98,000.00 8,100.00 48,800.00 49,200.00
[50103030 01] PHIC 293,000.00 0.00 0.00 0.00 293,000.00 23,925.00 143,236.50 149,763.50
[50103040 01] ECIP 98,000.00 0.00 0.00 0.00 98,000.00 8,100.00 48,900.00 49,100.00
[50102990 00] O.P.B (PEI) 415,000.00 0.00 0.00 0.00 415,000.00 0.00 0.00 415,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 33,924,000.00 0.00 0.00 0.00 33,924,000.00 2,522,029.00 15,453,447.03 18,470,552.97
[50103010 00] RLIP 3,298,000.00 0.00 0.00 0.00 3,298,000.00 250,814.80 1,636,393.04 1,661,606.96
TOTAL PS / RLIP 37,222,000.00 0.00 0.00 0.00 37,222,000.00 2,772,843.80 17,089,840.07 20,132,159.93
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF MID YEAR BONUS 0.00 2,437,140.00 0.00 0.00 2,437,140.00 0.00 2,422,970.00 14,170.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 2,437,140.00 0.00 0.00 2,437,140.00 0.00 2,422,970.00 14,170.00
RLIP (EO 201 1ST TRANCHE) 0.00 0.00 0.00 0.00
RLIP (EO 201 2ND TRANCHE) 0.00 0.00
GRAND TOTAL 37,222,000.00 2,437,140.00 0.00 0.00 39,659,140.00 2,772,843.80 19,512,810.07 20,146,329.93
A.III.b.1 (302010001)
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JUNE 30, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT JUNE TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 1,349,000.00 0.00 0.00 0.00 1,349,000.00 204,028.88 552,168.88 796,831.12
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 (1,963.00) 0.00 0.00
[50202010 00] Training Expenses 36,000.00 0.00 0.00 1,963.00 37,963.00 15,910.88 100,432.84 (62,469.84)
[50203010 00] - Office Supplies 1,171,000.00 0.00 0.00 0.00 1,171,000.00 54,440.20 279,509.32 891,490.68
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 185,000.00 (185,000.00)
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 0.00 20,650.75 (20,650.75)
[50203090 00] - Fuel,Oil and Lubricants Exp 630,000.00 0.00 0.00 (1,963.00) 628,037.00 27,160.00 89,162.62 538,874.38
Utility Expenses 1,443,000.00 0.00 0.00 0.00 1,443,000.00 125,718.80 645,099.56 797,900.44
[50204010 00] - Water Expenses 145,000.00 0.00 0.00 0.00 145,000.00 16,679.36 98,852.22 46,147.78
[50204020 00] - Electricity Expenses 1,298,000.00 0.00 0.00 0.00 1,298,000.00 109,039.44 546,247.34 751,752.66
Communication Expenses 478,000.00 0.00 0.00 0.00 478,000.00 109,913.81 305,122.83 172,877.17
[50205010 00] - Postage & Courier 120,000.00 0.00 0.00 0.00 120,000.00 40,530.00 118,344.36 1,655.64
[50205020 01] - Telephone - Landline 191,000.00 0.00 0.00 0.00 191,000.00 52,586.81 82,899.47 108,100.53
[50205020 02] - Telephone - Mobile 48,000.00 0.00 0.00 0.00 48,000.00 5,700.00 28,761.00 19,239.00
[50205030 00] - Internet Expenses 119,000.00 0.00 0.00 0.00 119,000.00 11,097.00 75,118.00 43,882.00
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 8,000.00 0.00 0.00 0.00 8,000.00 0.00 0.00 8,000.00
[50299020 00] Printing & Binding Expenses 127,000.00 0.00 0.00 0.00 127,000.00 1,446.50 43,626.88 83,373.12
[50299050 00] Rent Expenses 2,062,000.00 0.00 0.00 0.00 2,062,000.00 140,610.24 1,191,245.72 870,754.28
[50299030 00] Representation Expenses 2,000.00 0.00 0.00 0.00 2,000.00 0.00 0.00 2,000.00
[50299040 00] Transportaton and Delivery 110,000.00 0.00 0.00 0.00 110,000.00 0.00 14,206.00 95,794.00
[50299070 00] Subscription Expenses 34,000.00 0.00 0.00 0.00 34,000.00 10,982.34 22,870.00 11,130.00
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 2,349,000.00 0.00 0.00 0.00 2,349,000.00 175,891.73 1,067,909.26 1,281,090.74
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50212020 00] - Janitorial Services 940,000.00 0.00 0.00 (9,348.30) 930,651.70 80,950.63 477,040.28 453,611.42
[50212030 00] - Security Services 822,000.00 0.00 0.00 0.00 822,000.00 25,226.00 331,502.76 490,497.24
[50212990 00] - Other General Services 587,000.00 0.00 0.00 9,348.30 596,348.30 69,715.10 259,366.22 336,982.08
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 1,911.00 (1,911.00)
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 01] - RM Machinery 99,000.00 0.00 0.00 0.00 99,000.00 0.00 35,430.00 63,570.00
REMARKS
A.III.b.1 (302010001)
OBLIGATIONS INCURRED
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JUNE 30, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT JUNE TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 1,000.00 0.00 0.00 0.00 1,000.00 0.00 0.00 1,000.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 198,000.00 0.00 0.00 0.00 198,000.00 4,540.00 99,925.88 98,074.12
[50215010 01] - Taxes, Duties & Licenses 16,000.00 0.00 0.00 558.12 16,558.12 40.00 11,227.80 5,330.32
[50215020 00] - Fidelity Bond Premuims 118,000.00 0.00 0.00 0.00 118,000.00 4,500.00 51,500.00 66,500.00
[50215030 00] - Insurance Expenses 64,000.00 0.00 0.00 (558.12) 63,441.88 0.00 37,198.08 26,243.80
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 10,097,000.00 0.00 0.00 0.00 10,097,000.00 868,680.38 4,654,271.54 5,442,728.46
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 10,097,000.00 0.00 0.00 0.00 10,097,000.00 868,680.38 4,654,271.54 5,442,728.46
GRAND TOTAL (Fund 01 & 03) 47,319,000.00 2,437,140.00 0.00 0.00 49,756,140.00 3,641,524.18 24,167,081.61 25,589,058.39
OBLIGATIONS INCURREDREMARKS
CAPITAL OUTLAY
A.III.b.1 (302010001)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JUNE 30, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT JUNE TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 24,338,000.00 0.00 0.00 0.00 24,338,000.00 1,864,747.00 11,489,712.84 12,848,287.16
[50102010 01] PERA 1,824,000.00 0.00 0.00 0.00 1,824,000.00 140,000.00 860,520.73 963,479.27
[50102020 00] RA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102030 01] TA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102040 01] Clothing Allowance 380,000.00 0.00 0.00 0.00 380,000.00 10,000.00 350,000.00 30,000.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 61,000.00 0.00 0.00 0.00 61,000.00 739.00 5,218.85 55,781.15
[50102150 01] Cash Gift 380,000.00 0.00 0.00 0.00 380,000.00 0.00 0.00 380,000.00
[50102140 01] Yeb 2,028,000.00 0.00 0.00 0.00 2,028,000.00 0.00 0.00 2,028,000.00
[50103020 01] Pagibig 91,000.00 0.00 0.00 0.00 91,000.00 7,000.00 43,000.00 48,000.00
[50103030 01] PHIC 272,000.00 0.00 0.00 0.00 272,000.00 21,137.50 129,413.00 142,587.00
[50103040 01] ECIP 91,000.00 0.00 0.00 0.00 91,000.00 7,000.00 42,700.00 48,300.00
[50102990 00] O.P.B (PEI) 380,000.00 0.00 0.00 0.00 380,000.00 0.00 0.00 380,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 29,845,000.00 0.00 0.00 0.00 29,845,000.00 2,050,623.50 12,920,565.42 16,924,434.58
[50103010 00] RLIP 2,921,000.00 0.00 0.00 0.00 2,921,000.00 213,165.32 1,300,763.66 1,620,236.34
TOTAL PS / RLIP 32,766,000.00 0.00 0.00 0.00 32,766,000.00 2,263,788.82 14,221,329.08 18,544,670.92
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF MID YEAR BONUS 0.00 2,176,673.00 0.00 0.00 2,176,673.00 0.00 2,043,583.00 133,090.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 2,176,673.00 0.00 0.00 2,176,673.00 0.00 2,043,583.00 133,090.00
RLIP (EO 201 1ST TRANCHE) 0.00 0.00 0.00 0.00
RLIP (EO 201 2ND TRANCHE) 0.00 0.00 0.00
GRAND TOTAL 32,766,000.00 2,176,673.00 0.00 0.00 34,942,673.00 2,263,788.82 16,264,912.08 18,677,760.92
OBLIGATIONS INCURREDREMARKS
A.III.b.2 (302010002)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JUNE 30, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT JUNE TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 2,371,000.00 0.00 0.00 0.00 2,371,000.00 76,514.80 444,363.21 1,926,636.79
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 0.00 0.00 0.00 0.00 0.00 59,543.59 453,450.82 (453,450.82)
[50203010 00] - Office Supplies 4,232,000.00 0.00 0.00 0.00 4,232,000.00 89,218.28 1,160,873.81 3,071,126.19
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 600.00 3,000.00 (3,000.00)
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 889.75 (889.75)
[50203990 00] - Other Supplies 0.00 0.00 0.00 10,916.25 10,916.25 5,786.02 132,484.06 (121,567.81)
[50203090 00] - Fuel,Oil and Lubricants Exp 2,309,000.00 0.00 0.00 (10,916.25) 2,298,083.75 68,921.75 226,577.09 2,071,506.66
Utility Expenses 2,761,000.00 0.00 0.00 0.00 2,761,000.00 217,504.23 1,115,434.45 1,645,565.55
[50204010 00] - Water Expenses 366,000.00 0.00 0.00 0.00 366,000.00 36,145.77 112,510.28 253,489.72
[50204020 00] - Electricity Expenses 2,395,000.00 0.00 0.00 0.00 2,395,000.00 181,358.46 1,002,924.17 1,392,075.83
Communication Expenses 2,258,000.00 0.00 0.00 0.00 2,258,000.00 104,658.01 679,082.34 1,578,917.66
[50205010 00] - Postage & Courier 200,000.00 0.00 0.00 0.00 200,000.00 20,312.52 269,606.56 (69,606.56)
[50205020 01] - Telephone - Landline 319,000.00 0.00 0.00 0.00 319,000.00 21,418.63 56,492.88 262,507.12
[50205020 02] - Telephone - Mobile 1,540,000.00 0.00 0.00 0.00 1,540,000.00 31,981.00 183,987.18 1,356,012.82
[50205030 00] - Internet Expenses 199,000.00 0.00 0.00 0.00 199,000.00 30,945.86 168,995.72 30,004.28
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 0.00 0.00 0.00 0.00 0.00 0.00 2,500.00 (2,500.00)
[50299020 00] Printing & Binding Expenses 195,000.00 0.00 0.00 0.00 195,000.00 2,988.00 36,023.81 158,976.19
[50299050 00] Rent Expenses 2,364,000.00 0.00 0.00 0.00 2,364,000.00 631,697.00 1,770,107.34 593,892.66
[50299030 00] Representation Expenses 0.00 0.00 0.00 0.00 0.00 23,805.15 168,191.70 (168,191.70)
[50299040 00] Transportaton and Delivery 74,000.00 0.00 0.00 0.00 74,000.00 (95.00) 102,487.00 (28,487.00)
[50299070 00] Subscription Expenses 52,000.00 0.00 0.00 0.00 52,000.00 3,246.34 15,192.84 36,807.16
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 34,656,000.00 0.00 0.00 0.00 34,656,000.00 2,949,316.86 14,284,105.24 20,371,894.76
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 6,000.00 (6,000.00)
[50212020 00] - Janitorial Services 1,094,000.00 0.00 0.00 0.00 1,094,000.00 107,759.58 417,625.50 676,374.50
[50212030 00] - Security Services 958,000.00 0.00 0.00 0.00 958,000.00 86,352.25 378,358.79 579,641.21
[50212990 00] - Other General Services 32,604,000.00 0.00 0.00 0.00 32,604,000.00 2,725,205.03 13,316,620.95 19,287,379.05
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 30,000.00 165,500.00 (165,500.00)
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 (2,450.00) 12,686.00 (12,686.00)
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 6,190.80 (6,190.80)
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 16,470.00 (16,470.00)
[50213060 01] - RM-Gov't. Vehicle 0.00 0.00 0.00 0.00 0.00 (15,420.00) (15,420.00) 15,420.00
[50213050 01] - RM Machinery 350,000.00 0.00 0.00 0.00 350,000.00 6,540.00 86,921.14 263,078.86
OBLIGATIONS INCURREDREMARKS
A.III.b.2 (302010002)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JUNE 30, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT JUNE TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 387,000.00 0.00 0.00 0.00 387,000.00 7,438.64 190,455.69 196,544.31
[50215010 01] - Taxes, Duties & Licenses 58,000.00 0.00 0.00 200.00 58,200.00 (348.44) 20,401.60 37,798.40
[50215020 00] - Fidelity Bond Premuims 183,000.00 0.00 0.00 0.00 183,000.00 562.50 68,210.00 114,790.00
[50215030 00] - Insurance Expenses 146,000.00 0.00 0.00 (200.00) 145,800.00 7,224.58 101,844.09 43,955.91
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 52,009,000.00 0.00 0.00 0.00 52,009,000.00 4,229,813.67 20,892,067.09 31,116,932.91
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 52,009,000.00 0.00 0.00 0.00 52,009,000.00 4,229,813.67 20,892,067.09 31,116,932.91
GRAND TOTAL (Fund 01 & 03) 84,775,000.00 2,176,673.00 0.00 0.00 86,951,673.00 6,493,602.49 37,156,979.17 49,794,693.83
OBLIGATIONS INCURREDREMARKS
CAPITAL OUTLAY
A.III.b.2 (302010002)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JUNE 30, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT JUNE TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 16,446,000.00 0.00 0.00 0.00 16,446,000.00 1,427,615.78 7,994,898.64 8,451,101.36
[50102010 01] PERA 840,000.00 0.00 0.00 0.00 840,000.00 70,602.67 391,609.50 448,390.50
[50102020 00] RA 420,000.00 0.00 0.00 0.00 420,000.00 49,875.00 306,375.00 113,625.00
[50102030 01] TA 420,000.00 0.00 0.00 0.00 420,000.00 41,375.00 263,875.00 156,125.00
[50102040 01] Clothing Allowance 175,000.00 0.00 0.00 0.00 175,000.00 5,000.00 175,000.00 0.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 40,000.00 0.00 0.00 0.00 40,000.00 573.00 3,144.29 36,855.71
[50102150 01] Cash Gift 175,000.00 0.00 0.00 0.00 175,000.00 0.00 0.00 175,000.00
[50102140 01] Yeb 1,371,000.00 0.00 0.00 0.00 1,371,000.00 0.00 0.00 1,371,000.00
[50103020 01] Pagibig 41,000.00 0.00 0.00 0.00 41,000.00 3,100.00 19,200.00 21,800.00
[50103030 01] PHIC 127,000.00 0.00 0.00 0.00 127,000.00 11,088.00 67,050.50 59,949.50
[50103040 01] ECIP 41,000.00 0.00 0.00 0.00 41,000.00 3,800.00 20,000.00 21,000.00
[50102990 00] O.P.B (PEI) 175,000.00 0.00 0.00 0.00 175,000.00 0.00 0.00 175,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 20,271,000.00 0.00 0.00 0.00 20,271,000.00 1,613,029.45 9,241,152.93 11,029,847.07
[50103010 00] RLIP 1,974,000.00 0.00 0.00 0.00 1,974,000.00 202,645.61 1,003,054.11 970,945.89
TOTAL PS / RLIP 22,245,000.00 0.00 0.00 0.00 22,245,000.00 1,815,675.06 10,244,207.04 12,000,792.96
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF MID YEAR BONUS 0.00 1,460,056.00 0.00 0.00 1,460,056.00 0.00 1,455,363.00 4,693.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 1,460,056.00 0.00 0.00 1,460,056.00 0.00 1,455,363.00 4,693.00
RLIP (EO 201 1ST TRANCHE) 0.00 0.00 0.00 0.00
RLIP (EO 201 2ND TRANCHE) 0.00 0.00
GRAND TOTAL 22,245,000.00 1,460,056.00 0.00 0.00 23,705,056.00 1,815,675.06 11,699,570.04 12,005,485.96
OBLIGATIONS INCURREDREMARKS
A.III.b.3 (302010003)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JUNE 30, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT JUNE TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 576,000.00 0.00 0.00 0.00 576,000.00 21,243.60 89,100.26 486,899.74
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 313,000.00 0.00 0.00 406.00 313,406.00 21,218.42 378,734.13 (65,328.13)
[50203010 00] - Office Supplies 338,000.00 0.00 0.00 0.00 338,000.00 19,310.50 90,763.62 247,236.38
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203090 00] - Fuel,Oil and Lubricants Exp 183,000.00 0.00 0.00 (406.00) 182,594.00 19,891.29 68,714.72 113,879.28
Utility Expenses 353,000.00 0.00 0.00 0.00 353,000.00 110,859.49 249,883.66 103,116.34
[50204010 00] - Water Expenses 34,000.00 0.00 0.00 0.00 34,000.00 111.00 23,394.66 10,605.34
[50204020 00] - Electricity Expenses 319,000.00 0.00 0.00 0.00 319,000.00 110,748.49 226,489.00 92,511.00
Communication Expenses 354,000.00 0.00 0.00 0.00 354,000.00 66,400.13 217,087.09 136,912.91
[50205010 00] - Postage & Courier 89,000.00 0.00 0.00 0.00 89,000.00 12,783.00 102,761.24 (13,761.24)
[50205020 01] - Telephone - Landline 142,000.00 0.00 0.00 0.00 142,000.00 20,178.88 37,910.50 104,089.50
[50205020 02] - Telephone - Mobile 35,000.00 0.00 0.00 0.00 35,000.00 4,600.00 14,885.81 20,114.19
[50205030 00] - Internet Expenses 88,000.00 0.00 0.00 0.00 88,000.00 28,838.25 61,529.54 26,470.46
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 68,000.00 0.00 0.00 0.00 68,000.00 0.00 0.00 68,000.00
[50299020 00] Printing & Binding Expenses 36,000.00 0.00 0.00 0.00 36,000.00 8,100.16 12,213.91 23,786.09
[50299050 00] Rent Expenses 875,000.00 0.00 0.00 0.00 875,000.00 31,302.63 410,560.30 464,439.70
[50299030 00] Representation Expenses 99,000.00 0.00 0.00 0.00 99,000.00 0.00 150,845.00 (51,845.00)
[50299040 00] Transportaton and Delivery 90,000.00 0.00 0.00 0.00 90,000.00 0.00 2,393.50 87,606.50
[50299070 00] Subscription Expenses 18,000.00 0.00 0.00 0.00 18,000.00 2,000.00 4,133.66 13,866.34
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 907,000.00 0.00 0.00 0.00 907,000.00 55,442.19 318,098.86 588,901.14
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50212020 00] - Janitorial Services 363,000.00 0.00 0.00 (1,992.00) 361,008.00 500.00 112,472.15 248,535.85
[50212030 00] - Security Services 317,000.00 0.00 0.00 0.00 317,000.00 40,972.19 144,234.13 172,765.87
[50212990 00] - Other General Services 227,000.00 0.00 0.00 1,992.00 228,992.00 13,970.00 61,392.58 167,599.42
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 (85.00) 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 405,000.00 0.00 0.00 0.00 405,000.00 285.00 38,990.68 366,009.32
[50213050 01] - RM Machinery 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A.III.b.3 (302010003)
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JUNE 30, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT JUNE TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 14,000.00 0.00 0.00 0.00 14,000.00 0.00 0.00 14,000.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 234,000.00 0.00 0.00 0.00 234,000.00 4,628.45 59,196.82 174,803.18
[50215010 01] - Taxes, Duties & Licenses 7,000.00 0.00 0.00 0.00 7,000.00 800.00 1,700.00 5,300.00
[50215020 00] - Fidelity Bond Premuims 75,000.00 0.00 0.00 0.00 75,000.00 0.00 12,250.00 62,750.00
[50215030 00] - Insurance Expenses 152,000.00 0.00 0.00 0.00 152,000.00 3,828.45 45,246.82 106,753.18
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 4,863,000.00 0.00 0.00 0.00 4,863,000.00 360,596.86 2,090,716.21 2,772,283.79
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 4,863,000.00 0.00 0.00 0.00 4,863,000.00 360,596.86 2,090,716.21 2,772,283.79
GRAND TOTAL (Fund 01 & 03) 27,108,000.00 1,460,056.00 0.00 0.00 28,568,056.00 2,176,271.92 13,790,286.25 14,777,769.75
CAPITAL OUTLAY
A.III.b.3 (302010003)
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JULY 31, 2016
01 Regular Agency Fund - General Fund SUMMARY
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL
OF EXPENDITURE ALLOTMENT JULY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [7] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 145,106,000.00 0.00 0.00 (5,000.00) 145,101,000.00 8,212,771.97 83,209,627.08 61,891,372.92
[50102010 01] PERA 9,792,000.00 0.00 0.00 0.00 9,792,000.00 553,615.83 5,588,491.01 4,203,508.99
[50102020 00] RA 3,732,000.00 0.00 0.00 0.00 3,732,000.00 282,500.00 2,025,375.00 1,706,625.00
[50102030 01] TA 3,732,000.00 0.00 0.00 0.00 3,732,000.00 220,000.00 1,603,801.64 2,128,198.36
[50102040 01] Clothing Allowance 2,040,000.00 0.00 0.00 5,000.00 2,045,000.00 10,000.00 1,980,000.00 65,000.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 399,000.00 0.00 0.00 0.00 399,000.00 0.00 76,000.00 323,000.00
[50102120 01] Longevity 658,000.00 0.00 0.00 0.00 658,000.00 13,413.38 53,949.27 604,050.73
[50102150 01] Cash Gift 2,040,000.00 0.00 0.00 0.00 2,040,000.00 0.00 0.00 2,040,000.00
[50102140 01] Yeb 12,093,000.00 0.00 0.00 0.00 12,093,000.00 659.00 659.00 12,092,341.00
[50103020 01] Pagibig 486,000.00 0.00 0.00 0.00 486,000.00 39,700.00 280,000.00 206,000.00
[50103030 01] PHIC 1,363,000.00 0.00 0.00 0.00 1,363,000.00 112,500.00 796,825.00 566,175.00
[50103040 01] ECIP 486,000.00 0.00 0.00 0.00 486,000.00 39,600.00 279,560.15 206,439.85
[50102990 00] O.P.B (PEI) 2,040,000.00 0.00 0.00 0.00 2,040,000.00 0.00 0.00 2,040,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 60,777.03 (60,777.03)
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 183,967,000.00 0.00 0.00 0.00 183,967,000.00 9,484,760.18 95,955,065.18 88,011,934.82
[50103010 00] RLIP 17,413,000.00 0.00 0.00 0.00 17,413,000.00 1,246,106.39 9,756,110.60 7,656,889.40
TOTAL PS / RLIP 201,380,000.00 0.00 0.00 0.00 201,380,000.00 10,730,866.57 105,711,175.78 95,668,824.22
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 2,433,688.00 0.00 0.00 2,433,688.00 0.00 2,433,685.69 2.31
MPBF PBB 0.00 4,018,100.00 0.00 0.00 4,018,100.00 0.00 4,018,100.00 0.00
MPBF MID YEAR BONUS 0.00 13,232,032.00 0.00 0.00 13,232,032.00 0.00 12,858,476.00 373,556.00
1ST TRANCHE
SALARY 0.00 13,656,000.00 0.00 0.00 13,656,000.00 685,819.43 7,266,099.88 6,389,900.12
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 1,600.00 14,275.00 (14,275.00)
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL 0.00 33,339,820.00 0.00 0.00 33,339,820.00 687,419.43 26,590,636.57 6,749,183.43
RLIP (EO 201 1ST TRANCHE) 0.00 1,508,000.00 0.00 0.00 1,508,000.00 108,053.64 842,575.30 665,424.70
RLIP (EO 201 2ND TRANCHE) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
GRAND TOTAL 201,380,000.00 34,847,820.00 0.00 0.00 236,227,820.00 11,418,286.00 133,144,387.65 103,083,432.35
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JULY 31, 2016
03-Special Account - Locally Funded/Domestic Grants SUMMARY
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT JULY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 9,532,000.00 0.00 0.00 0.00 9,532,000.00 369,034.16 3,009,025.05 6,522,974.95
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 1,370,000.00 0.00 0.00 8,209.00 1,378,209.00 151,214.03 2,030,379.97 (652,170.97)
[50203010 00] - Office Supplies 9,023,000.00 0.00 0.00 0.00 9,023,000.00 493,201.19 2,962,120.58 6,060,879.42
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 600.00 442,000.00 (442,000.00)
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 889.75 (889.75)
[50203990 00] - Other Supplies 0.00 0.00 0.00 10,916.25 10,916.25 (1,120.00) 514,454.26 (503,538.01)
[50203090 00] - Fuel,Oil and Lubricants Exp 4,891,000.00 0.00 0.00 (19,125.25) 4,871,874.75 186,540.66 1,054,778.24 3,817,096.51
Utility Expenses 9,163,000.00 0.00 0.00 0.00 9,163,000.00 550,395.05 3,820,617.49 5,342,382.51
[50204010 00] - Water Expenses 1,036,000.00 0.00 0.00 0.00 1,036,000.00 78,273.27 440,817.94 595,182.06
[50204020 00] - Electricity Expenses 8,127,000.00 0.00 0.00 0.00 8,127,000.00 472,121.78 3,379,799.55 4,747,200.45
Communication Expenses 6,635,000.00 0.00 0.00 0.00 6,635,000.00 527,812.11 3,896,591.39 2,738,408.61
[50205010 00] - Postage & Courier 1,296,000.00 0.00 0.00 0.00 1,296,000.00 207,387.44 1,256,268.60 39,731.40
[50205020 01] - Telephone - Landline 1,710,000.00 0.00 0.00 0.00 1,710,000.00 179,708.20 781,906.25 928,093.75
[50205020 02] - Telephone - Mobile 2,337,000.00 0.00 0.00 0.00 2,337,000.00 59,752.07 673,732.47 1,663,267.53
[50205030 00] - Internet Expenses 1,292,000.00 0.00 0.00 0.00 1,292,000.00 80,964.40 1,184,684.07 107,315.93
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 556,000.00 0.00 0.00 0.00 556,000.00 39,984.00 204,133.60 351,866.40
[50299020 00] Printing & Binding Expenses 1,024,000.00 0.00 0.00 0.00 1,024,000.00 64,994.83 258,638.11 765,361.89
[50299050 00] Rent Expenses 11,878,000.00 12,554,360.00 0.00 0.00 24,432,360.00 2,153,974.14 15,625,458.25 8,806,901.75
[50299030 00] Representation Expenses 1,128,000.00 0.00 0.00 0.00 1,128,000.00 15,600.44 1,334,997.10 (206,997.10)
[50299040 00] Transportaton and Delivery 652,000.00 0.00 0.00 0.00 652,000.00 16,337.00 176,367.50 475,632.50
[50299070 00] Subscription Expenses 282,000.00 0.00 0.00 0.00 282,000.00 12,432.00 120,835.70 161,164.30
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 46,043,000.00 0.00 0.00 0.00 46,043,000.00 8,917,008.30 27,885,354.11 18,157,645.89
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 17,901.93 63,047.59 (63,047.59)
[50212020 00] - Janitorial Services 4,915,000.00 0.00 0.00 (24,126.58) 4,890,873.42 373,383.30 1,729,514.94 3,161,358.48
[50212030 00] - Security Services 4,301,000.00 0.00 0.00 0.00 4,301,000.00 852,490.38 2,662,174.03 1,638,825.97
[50212990 00] - Other General Services 36,827,000.00 0.00 0.00 24,126.58 36,851,126.58 7,467,232.69 23,059,117.55 13,792,009.03
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 206,000.00 371,500.00 (371,500.00)
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 4,850.00 25,850.00 (25,850.00)
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 1,500.00 7,690.80 (7,690.80)
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 500.00 16,970.00 (16,970.00)
[50213060 01] - RM-Gov't. Vehicle 2,799,000.00 0.00 0.00 0.00 2,799,000.00 161,755.00 849,130.79 1,949,869.21
[50213050 01] - RM Machinery 566,000.00 0.00 0.00 0.00 566,000.00 90,168.00 225,409.47 340,590.53
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JULY 31, 2016
03-Special Account - Locally Funded/Domestic Grants SUMMARY
P/A/P ALLOTMENT CLASS/OBJECT ABM/ALLOTMENT ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT JULY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 102,000.00 0.00 0.00 0.00 102,000.00 0.00 0.00 102,000.00
[50210030 00] Extraodinary/Misc. Expenses 392,000.00 0.00 0.00 0.00 392,000.00 7,800.00 202,200.00 189,800.00
Taxes, Insurance Other Fees 1,759,000.00 0.00 0.00 0.00 1,759,000.00 129,433.23 600,080.30 1,158,919.70
[50215010 01] - Taxes, Duties & Licenses 103,000.00 0.00 0.00 758.12 103,758.12 6,883.52 68,930.32 34,827.80
[50215020 00] - Fidelity Bond Premuims 874,000.00 0.00 0.00 0.00 874,000.00 30,000.00 232,580.96 641,419.04
[50215030 00] - Insurance Expenses 782,000.00 0.00 0.00 (758.12) 781,241.88 92,549.71 298,569.02 482,672.86
[50299990 99] - Other MOOE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE 107,795,000.00 12,554,360.00 0.00 0.00 120,349,360.00 13,894,014.14 65,263,972.46 55,085,387.54
[10604010] BUILDING and STRUCTURE 552,004,000.00 0.00 0.00 0.00 552,004,000.00 0.00 552,004,000.00 0.00
[10605030] Info & Com Tech Eqpt. 6,299,000.00 0.00 0.00 0.00 6,299,000.00 758,286.20 1,121,128.20 5,177,871.80
SUB - TOTAL 558,303,000.00 0.00 0.00 0.00 558,303,000.00 758,286.20 553,125,128.20 5,177,871.80
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
TRAINING 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
ICT SUBSCRIPTION 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
OTHER PROF (ISSP) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
ICT CONSULTANCY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes (Transfer of Title) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
ICTE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TRANSPORTATION EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 666,098,000.00 12,554,360.00 0.00 0.00 678,652,360.00 14,652,300.34 618,389,100.66 60,263,259.34
GRAND TOTAL (Fund 01 & 03) 867,478,000.00 47,402,180.00 0.00 0.00 914,880,180.00 26,070,586.34 751,533,488.31 163,346,691.69
Prepared by:
MARIZEL B. CORREOS
CHIEF ACCOUNTANT
JOREM V. TORRE
REMARKS
CAPITAL OUTLAY
OBLIGATIONS INCURRED
HHRO V
Certified Correct by :
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JULY 31, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT JULY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 22,845,000.00 0.00 0.00 0.00 22,845,000.00 189,124.72 13,614,193.51 9,230,806.49
[50102010 01] PERA 1,824,000.00 0.00 0.00 0.00 1,824,000.00 16,973.53 1,096,589.95 727,410.05
[50102020 00] RA 624,000.00 0.00 0.00 0.00 624,000.00 47,000.00 317,250.00 306,750.00
[50102030 01] TA 624,000.00 0.00 0.00 0.00 624,000.00 10,000.00 70,000.00 554,000.00
[50102040 01] Clothing Allowance 380,000.00 0.00 0.00 0.00 380,000.00 0.00 380,000.00 0.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 399,000.00 0.00 0.00 0.00 399,000.00 0.00 76,000.00 323,000.00
[50102120 01] Longevity 353,000.00 0.00 0.00 0.00 353,000.00 0.00 4,447.70 348,552.30
[50102150 01] Cash Gift 380,000.00 0.00 0.00 0.00 380,000.00 0.00 0.00 380,000.00
[50102140 01] Yeb 1,904,000.00 0.00 0.00 0.00 1,904,000.00 0.00 0.00 1,904,000.00
[50103020 01] Pagibig 90,000.00 0.00 0.00 0.00 90,000.00 7,600.00 54,100.00 35,900.00
[50103030 01] PHIC 216,000.00 0.00 0.00 0.00 216,000.00 18,275.00 131,112.50 84,887.50
[50103040 01] ECIP 90,000.00 0.00 0.00 0.00 90,000.00 7,500.00 53,361.11 36,638.89
[50102990 00] O.P.B (PEI) 380,000.00 0.00 0.00 0.00 380,000.00 0.00 0.00 380,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 30,109,000.00 0.00 0.00 0.00 30,109,000.00 296,473.25 15,797,054.77 14,311,945.23
[50103010 00] RLIP 2,741,000.00 0.00 0.00 0.00 2,741,000.00 217,005.50 1,567,769.62 1,173,230.38
TOTAL PS / RLIP 32,850,000.00 0.00 0.00 0.00 32,850,000.00 513,478.75 17,364,824.39 15,485,175.61
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 744,552.00 0.00 0.00 744,552.00 0.00 744,549.98 2.02
MPBF PBB 0.00 4,018,100.00 0.00 0.00 4,018,100.00 0.00 4,018,100.00 0.00
MPBF MID YEAR BONUS 0.00 2,745,246.00 0.00 0.00 2,745,246.00 0.00 2,690,767.00 54,479.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 10,167,000.00 0.00 0.00 10,167,000.00 435,805.43 5,478,454.62 4,688,545.38
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 1,350.00 12,787.50 (12,787.50)
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 17,674,898.00 0.00 0.00 17,674,898.00 437,155.43 12,944,659.10 4,730,238.90
RLIP (EO 201 1ST TRANCHE) 0.00 1,123,000.00 0.00 0.00 1,123,000.00 77,999.88 630,168.18 492,831.82
RLIP (EO 201 2ND TRANCHE) 0.00 0.00
GRAND TOTAL 32,850,000.00 18,797,898.00 0.00 0.00 51,647,898.00 1,028,634.06 30,939,651.67 20,708,246.33
A.I.a (100010000)
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JULY 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT JULY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 1,389,000.00 0.00 0.00 0.00 1,389,000.00 29,478.28 627,711.80 761,288.20
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 336,000.00 0.00 0.00 3,992.00 339,992.00 14,200.00 423,136.58 (83,144.58)
[50203010 00] - Office Supplies 1,313,000.00 0.00 0.00 0.00 1,313,000.00 15,514.00 328,487.49 984,512.51
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 (8,500.00) 348,830.90 (348,830.90)
[50203090 00] - Fuel,Oil and Lubricants Exp 707,000.00 0.00 0.00 (3,992.00) 703,008.00 17,826.27 199,411.23 503,596.77
Utility Expenses 1,747,000.00 0.00 0.00 0.00 1,747,000.00 241,653.74 516,184.61 1,230,815.39
[50204010 00] - Water Expenses 175,000.00 0.00 0.00 0.00 175,000.00 17,074.20 17,074.20 157,925.80
[50204020 00] - Electricity Expenses 1,572,000.00 0.00 0.00 0.00 1,572,000.00 224,579.54 499,110.41 1,072,889.59
Communication Expenses 1,307,000.00 0.00 0.00 0.00 1,307,000.00 127,377.25 878,473.13 428,526.87
[50205010 00] - Postage & Courier 327,000.00 0.00 0.00 0.00 327,000.00 75,305.00 298,891.00 28,109.00
[50205020 01] - Telephone - Landline 163,000.00 0.00 0.00 0.00 163,000.00 8,085.25 44,555.68 118,444.32
[50205020 02] - Telephone - Mobile 490,000.00 0.00 0.00 0.00 490,000.00 7,198.00 263,037.06 226,962.94
[50205030 00] - Internet Expenses 327,000.00 0.00 0.00 0.00 327,000.00 36,789.00 271,989.39 55,010.61
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 139,000.00 0.00 0.00 0.00 139,000.00 0.00 102,244.80 36,755.20
[50299020 00] Printing & Binding Expenses 340,000.00 0.00 0.00 0.00 340,000.00 0.00 37,407.12 302,592.88
[50299050 00] Rent Expenses 3,291,000.00 12,554,360.00 0.00 0.00 15,845,360.00 1,499,959.25 8,696,196.32 7,149,163.68
[50299030 00] Representation Expenses 273,000.00 0.00 0.00 0.00 273,000.00 2,670.00 293,985.31 (20,985.31)
[50299040 00] Transportaton and Delivery 190,000.00 0.00 0.00 0.00 190,000.00 0.00 28,600.00 161,400.00
[50299070 00] Subscription Expenses 90,000.00 0.00 0.00 0.00 90,000.00 0.00 39,965.20 50,034.80
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 4,897,000.00 0.00 0.00 0.00 4,897,000.00 1,188,440.23 3,197,808.31 1,699,191.69
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 20,175.57 (20,175.57)
[50212020 00] - Janitorial Services 1,204,000.00 0.00 0.00 0.00 1,204,000.00 0.00 0.00 1,204,000.00
[50212030 00] - Security Services 1,054,000.00 0.00 0.00 0.00 1,054,000.00 223,052.82 672,781.84 381,218.16
[50212990 00] - Other General Services 2,639,000.00 0.00 0.00 0.00 2,639,000.00 939,387.41 2,478,850.90 160,149.10
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 26,000.00 26,000.00 (26,000.00)
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 911,000.00 0.00 0.00 0.00 911,000.00 97,113.90 384,217.96 526,782.04
[50213050 01] - RM Machinery 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
OBLIGATIONS INCURREDREMARKS
A.I.a (100010000)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JULY 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT JULY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 24,000.00 0.00 0.00 0.00 24,000.00 0.00 0.00 24,000.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 402,000.00 0.00 0.00 0.00 402,000.00 58,620.15 120,370.50 281,629.50
[50215010 01] - Taxes, Duties & Licenses 0.00 0.00 0.00 0.00 0.00 4,401.96 14,726.02 (14,726.02)
[50215020 00] - Fidelity Bond Premuims 229,000.00 0.00 0.00 0.00 229,000.00 0.00 45,621.00 183,379.00
[50215030 00] - Insurance Expenses 173,000.00 0.00 0.00 0.00 173,000.00 54,218.19 60,023.48 112,976.52
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 17,356,000.00 12,554,360.00 0.00 0.00 29,910,360.00 3,284,353.07 16,223,031.26 13,687,328.74
[10604010] BUILDING and STRUCTURE 552,004,000.00 0.00 0.00 0.00 552,004,000.00 0.00 552,004,000.00 0.00
[10605030] Info & Com Tech Eqpt. 6,299,000.00 0.00 0.00 0.00 6,299,000.00 758,286.20 1,121,128.20 5,177,871.80
SUB - TOTAL 558,303,000.00 0.00 0.00 0.00 558,303,000.00 758,286.20 553,125,128.20 5,177,871.80
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 575,659,000.00 12,554,360.00 0.00 0.00 588,213,360.00 4,042,639.27 569,348,159.46 18,865,200.54
GRAND TOTAL (Fund 01 & 03) 608,509,000.00 31,352,258.00 0.00 0.00 639,861,258.00 5,071,273.33 600,287,811.13 39,573,446.87
CAPITAL OUTLAY
OBLIGATIONS INCURREDREMARKS
A.I.a (100010000)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JULY 31, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT JULY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 9,650,000.00 0.00 0.00 0.00 9,650,000.00 22,937.02 6,010,515.50 3,639,484.50
[50102010 01] PERA 528,000.00 0.00 0.00 0.00 528,000.00 1,996.09 319,615.14 208,384.86
[50102020 00] RA 324,000.00 0.00 0.00 0.00 324,000.00 17,000.00 116,875.00 207,125.00
[50102030 01] TA 324,000.00 0.00 0.00 0.00 324,000.00 17,000.00 116,875.00 207,125.00
[50102040 01] Clothing Allowance 110,000.00 0.00 0.00 0.00 110,000.00 0.00 110,000.00 0.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 24,000.00 0.00 0.00 0.00 24,000.00 738.57 2,786.57 21,213.43
[50102150 01] Cash Gift 110,000.00 0.00 0.00 0.00 110,000.00 0.00 0.00 110,000.00
[50102140 01] Yeb 804,000.00 0.00 0.00 0.00 804,000.00 0.00 0.00 804,000.00
[50103020 01] Pagibig 26,000.00 0.00 0.00 0.00 26,000.00 2,300.00 16,000.00 10,000.00
[50103030 01] PHIC 79,000.00 0.00 0.00 0.00 79,000.00 7,250.00 49,037.50 29,962.50
[50103040 01] ECIP 26,000.00 0.00 0.00 0.00 26,000.00 2,300.00 15,900.00 10,100.00
[50102990 00] O.P.B (PEI) 110,000.00 0.00 0.00 0.00 110,000.00 0.00 0.00 110,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 12,115,000.00 0.00 0.00 0.00 12,115,000.00 71,521.68 6,757,604.71 5,357,395.29
[50103010 00] RLIP 1,158,000.00 0.00 0.00 0.00 1,158,000.00 103,751.04 721,633.98 436,366.02
TOTAL PS / RLIP 13,273,000.00 0.00 0.00 0.00 13,273,000.00 175,272.72 7,479,238.69 5,793,761.31
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF MID YEAR BONUS 0.00 787,622.00 0.00 0.00 787,622.00 0.00 787,622.00 0.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 787,622.00 0.00 0.00 787,622.00 0.00 787,622.00 0.00
RLIP (EO 201 1ST TRANCHE) 0.00 0.00 0.00 0.00 0.00
RLIP (EO 201 2ND TRANCHE) 0.00 0.00 0.00
GRAND TOTAL 13,273,000.00 787,622.00 0.00 0.00 14,060,622.00 175,272.72 8,266,860.69 5,793,761.31
A.II.a (200010000)
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JULY 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT JULY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 853,000.00 0.00 0.00 0.00 853,000.00 0.00 9,567.00 843,433.00
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 10,000.00 0.00 0.00 0.00 10,000.00 0.00 8,400.00 1,600.00
[50203010 00] - Office Supplies 180,000.00 0.00 0.00 0.00 180,000.00 0.00 36,200.00 143,800.00
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203090 00] - Fuel,Oil and Lubricants Exp 98,000.00 0.00 0.00 0.00 98,000.00 22,062.34 22,062.34 75,937.66
Utility Expenses 311,000.00 0.00 0.00 0.00 311,000.00 0.00 65,750.31 245,249.69
[50204010 00] - Water Expenses 31,000.00 0.00 0.00 0.00 31,000.00 0.00 0.00 31,000.00
[50204020 00] - Electricity Expenses 280,000.00 0.00 0.00 0.00 280,000.00 0.00 65,750.31 214,249.69
Communication Expenses 191,000.00 0.00 0.00 0.00 191,000.00 (1,608.00) 108,074.00 82,926.00
[50205010 00] - Postage & Courier 48,000.00 0.00 0.00 0.00 48,000.00 (1,608.00) 46,277.00 1,723.00
[50205020 01] - Telephone - Landline 76,000.00 0.00 0.00 0.00 76,000.00 0.00 0.00 76,000.00
[50205020 02] - Telephone - Mobile 19,000.00 0.00 0.00 0.00 19,000.00 0.00 13,797.00 5,203.00
[50205030 00] - Internet Expenses 48,000.00 0.00 0.00 0.00 48,000.00 0.00 48,000.00 0.00
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 34,000.00 0.00 0.00 0.00 34,000.00 0.00 0.00 34,000.00
[50299020 00] Printing & Binding Expenses 46,000.00 0.00 0.00 0.00 46,000.00 14,017.49 14,017.49 31,982.51
[50299050 00] Rent Expenses 265,000.00 0.00 0.00 0.00 265,000.00 0.00 265,000.00 0.00
[50299030 00] Representation Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299040 00] Transportaton and Delivery 23,000.00 0.00 0.00 0.00 23,000.00 0.00 0.00 23,000.00
[50299070 00] Subscription Expenses 12,000.00 0.00 0.00 0.00 12,000.00 0.00 0.00 12,000.00
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 308,000.00 0.00 0.00 0.00 308,000.00 123,841.79 186,341.79 121,658.21
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 2,621.93 2,621.93 (2,621.93)
[50212020 00] - Janitorial Services 123,000.00 0.00 0.00 0.00 123,000.00 0.00 0.00 123,000.00
[50212030 00] - Security Services 108,000.00 0.00 0.00 0.00 108,000.00 106,719.86 106,719.86 1,280.14
[50212990 00] - Other General Services 77,000.00 0.00 0.00 0.00 77,000.00 14,500.00 77,000.00 0.00
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 418,000.00 0.00 0.00 0.00 418,000.00 47,385.00 245,826.71 172,173.29
[50213050 01] - RM Machinery 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
OBLIGATIONS INCURREDREMARKS
A.II.a (200010000)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JULY 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT JULY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 6,000.00 0.00 0.00 0.00 6,000.00 0.00 0.00 6,000.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 81,000.00 0.00 0.00 0.00 81,000.00 1,680.00 1,680.00 79,320.00
[50215010 01] - Taxes, Duties & Licenses 0.00 0.00 0.00 0.00 0.00 1,680.00 1,680.00 (1,680.00)
[50215020 00] - Fidelity Bond Premuims 43,000.00 0.00 0.00 0.00 43,000.00 0.00 0.00 43,000.00
[50215030 00] - Insurance Expenses 38,000.00 0.00 0.00 0.00 38,000.00 0.00 0.00 38,000.00
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 2,836,000.00 0.00 0.00 0.00 2,836,000.00 207,378.62 962,919.64 1,873,080.36
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 2,836,000.00 0.00 0.00 0.00 2,836,000.00 207,378.62 962,919.64 1,873,080.36
GRAND TOTAL (Fund 01 & 03) 16,109,000.00 787,622.00 0.00 0.00 16,896,622.00 382,651.34 9,229,780.33 7,666,841.67
A.II.a (200010000)
OBLIGATIONS INCURREDREMARKS
CAPITAL OUTLAY
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JULY 31, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT JULY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 12,707,000.00 0.00 0.00 0.00 12,707,000.00 0.00 7,116,644.47 5,590,355.53
[50102010 01] PERA 744,000.00 0.00 0.00 0.00 744,000.00 0.00 410,000.00 334,000.00
[50102020 00] RA 426,000.00 0.00 0.00 0.00 426,000.00 22,000.00 200,750.00 225,250.00
[50102030 01] TA 426,000.00 0.00 0.00 0.00 426,000.00 22,000.00 199,254.94 226,745.06
[50102040 01] Clothing Allowance 155,000.00 0.00 0.00 0.00 155,000.00 5,000.00 155,000.00 0.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 32,000.00 0.00 0.00 0.00 32,000.00 0.00 0.00 32,000.00
[50102150 01] Cash Gift 155,000.00 0.00 0.00 0.00 155,000.00 0.00 0.00 155,000.00
[50102140 01] Yeb 1,059,000.00 0.00 0.00 0.00 1,059,000.00 0.00 0.00 1,059,000.00
[50103020 01] Pagibig 37,000.00 0.00 0.00 0.00 37,000.00 2,900.00 20,500.00 16,500.00
[50103030 01] PHIC 111,000.00 0.00 0.00 0.00 111,000.00 8,687.50 61,337.50 49,662.50
[50103040 01] ECIP 37,000.00 0.00 0.00 0.00 37,000.00 2,900.00 20,600.00 16,400.00
[50102990 00] O.P.B (PEI) 155,000.00 0.00 0.00 0.00 155,000.00 0.00 0.00 155,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 16,044,000.00 0.00 0.00 0.00 16,044,000.00 63,487.50 8,184,086.91 7,859,913.09
[50103010 00] RLIP 1,525,000.00 0.00 0.00 0.00 1,525,000.00 119,564.10 854,526.76 670,473.24
TOTAL PS / RLIP 17,569,000.00 0.00 0.00 0.00 17,569,000.00 183,051.60 9,038,613.67 8,530,386.33
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF MID YEAR BONUS 0.00 1,156,167.00 0.00 0.00 1,156,167.00 0.00 1,156,167.00 0.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 1,156,167.00 0.00 0.00 1,156,167.00 0.00 1,156,167.00 0.00
RLIP (EO 201 1ST TRANCHE) 0.00 0.00 0.00 0.00
RLIP (EO 201 2ND TRANCHE) 0.00 0.00
GRAND TOTAL 17,569,000.00 1,156,167.00 0.00 0.00 18,725,167.00 183,051.60 10,194,780.67 8,530,386.33
OBLIGATIONS INCURREDREMARKS
A.II.b (200020000)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JULY 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT JULY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 1,464,000.00 0.00 0.00 0.00 1,464,000.00 28,243.71 366,362.49 1,097,637.51
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 329,000.00 0.00 0.00 1,501.00 330,501.00 8,212.08 221,536.65 108,964.35
[50203010 00] - Office Supplies 888,000.00 0.00 0.00 0.00 888,000.00 25,523.32 473,943.72 414,056.28
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203090 00] - Fuel,Oil and Lubricants Exp 478,000.00 0.00 0.00 (1,501.00) 476,499.00 6,228.00 202,793.82 273,705.18
Utility Expenses 1,139,000.00 0.00 0.00 0.00 1,139,000.00 8,470.38 485,673.09 653,326.91
[50204010 00] - Water Expenses 114,000.00 0.00 0.00 0.00 114,000.00 2,569.38 56,611.58 57,388.42
[50204020 00] - Electricity Expenses 1,025,000.00 0.00 0.00 0.00 1,025,000.00 5,901.00 429,061.51 595,938.49
Communication Expenses 769,000.00 0.00 0.00 0.00 769,000.00 176,061.71 620,336.60 148,663.40
[50205010 00] - Postage & Courier 192,000.00 0.00 0.00 0.00 192,000.00 37,413.00 117,708.00 74,292.00
[50205020 01] - Telephone - Landline 308,000.00 0.00 0.00 0.00 308,000.00 131,260.71 250,537.60 57,462.40
[50205020 02] - Telephone - Mobile 77,000.00 0.00 0.00 0.00 77,000.00 4,600.00 33,640.00 43,360.00
[50205030 00] - Internet Expenses 192,000.00 0.00 0.00 0.00 192,000.00 2,788.00 218,451.00 (26,451.00)
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 117,000.00 0.00 0.00 0.00 117,000.00 0.00 59,404.80 57,595.20
[50299020 00] Printing & Binding Expenses 116,000.00 0.00 0.00 0.00 116,000.00 244.00 51,860.06 64,139.94
[50299050 00] Rent Expenses 1,006,000.00 0.00 0.00 0.00 1,006,000.00 55,762.02 947,753.26 58,246.74
[50299030 00] Representation Expenses 340,000.00 0.00 0.00 0.00 340,000.00 (9,241.53) 328,606.39 11,393.61
[50299040 00] Transportaton and Delivery 66,000.00 0.00 0.00 0.00 66,000.00 0.00 4,236.00 61,764.00
[50299070 00] Subscription Expenses 30,000.00 0.00 0.00 0.00 30,000.00 194.00 14,225.00 15,775.00
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 1,429,000.00 0.00 0.00 0.00 1,429,000.00 229,621.05 941,207.19 487,792.81
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 13,524.80 (13,524.80)
[50212020 00] - Janitorial Services 572,000.00 0.00 0.00 (10,794.28) 561,205.72 4,289.00 180,589.34 380,616.38
[50212030 00] - Security Services 500,000.00 0.00 0.00 0.00 500,000.00 149,232.05 472,898.77 27,101.23
[50212990 00] - Other General Services 357,000.00 0.00 0.00 10,794.28 367,794.28 76,100.00 274,194.28 93,600.00
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 462,000.00 0.00 0.00 0.00 462,000.00 2,467.00 62,728.21 399,271.79
[50213050 01] - RM Machinery 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
OBLIGATIONS INCURREDREMARKS
A.II.b (200020000)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JULY 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT JULY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 22,000.00 0.00 0.00 0.00 22,000.00 0.00 0.00 22,000.00
[50210030 00] Extraodinary/Misc. Expenses 392,000.00 0.00 0.00 0.00 392,000.00 7,800.00 202,200.00 189,800.00
Taxes, Insurance Other Fees 183,000.00 0.00 0.00 0.00 183,000.00 17,619.41 47,679.68 135,320.32
[50215010 01] - Taxes, Duties & Licenses 6,000.00 0.00 0.00 0.00 6,000.00 0.00 6,640.00 (640.00)
[50215020 00] - Fidelity Bond Premuims 107,000.00 0.00 0.00 0.00 107,000.00 15,000.00 29,999.96 77,000.04
[50215030 00] - Insurance Expenses 70,000.00 0.00 0.00 0.00 70,000.00 2,619.41 11,039.72 58,960.28
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 9,230,000.00 0.00 0.00 0.00 9,230,000.00 557,205.15 5,030,546.96 4,199,453.04
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 9,230,000.00 0.00 0.00 0.00 9,230,000.00 557,205.15 5,030,546.96 4,199,453.04
GRAND TOTAL (Fund 01 & 03) 26,799,000.00 1,156,167.00 0.00 0.00 27,955,167.00 740,256.75 15,225,327.63 12,729,839.37
CAPITAL OUTLAY
OBLIGATIONS INCURREDREMARKS
A.II.b (200020000)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JULY 31, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT JULY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 17,628,000.00 0.00 0.00 0.00 17,628,000.00 1,333,003.00 9,390,340.41 8,237,659.59
[50102010 01] PERA 1,176,000.00 0.00 0.00 0.00 1,176,000.00 98,000.00 687,491.36 488,508.64
[50102020 00] RA 1,458,000.00 0.00 0.00 0.00 1,458,000.00 114,500.00 791,875.00 666,125.00
[50102030 01] TA 1,458,000.00 0.00 0.00 0.00 1,458,000.00 97,500.00 670,046.70 787,953.30
[50102040 01] Clothing Allowance 245,000.00 0.00 0.00 0.00 245,000.00 0.00 230,000.00 15,000.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 43,000.00 0.00 0.00 0.00 43,000.00 1,749.50 1,749.50 41,250.50
[50102150 01] Cash Gift 245,000.00 0.00 0.00 0.00 245,000.00 0.00 0.00 245,000.00
[50102140 01] Yeb 1,470,000.00 0.00 0.00 0.00 1,470,000.00 0.00 0.00 1,470,000.00
[50103020 01] Pagibig 59,000.00 0.00 0.00 0.00 59,000.00 4,900.00 34,200.00 24,800.00
[50103030 01] PHIC 133,000.00 0.00 0.00 0.00 133,000.00 11,200.00 78,737.50 54,262.50
[50103040 01] ECIP 59,000.00 0.00 0.00 0.00 59,000.00 4,900.00 33,999.04 25,000.96
[50102990 00] O.P.B (PEI) 245,000.00 0.00 0.00 0.00 245,000.00 0.00 0.00 245,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 60,777.03 (60,777.03)
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 24,219,000.00 0.00 0.00 0.00 24,219,000.00 1,665,752.50 11,979,216.54 12,239,783.46
[50103010 00] RLIP 2,115,000.00 0.00 0.00 0.00 2,115,000.00 133,646.14 1,088,507.11 1,026,492.89
TOTAL PS / RLIP 26,334,000.00 0.00 0.00 0.00 26,334,000.00 1,799,398.64 13,067,723.65 13,266,276.35
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 1,689,136.00 0.00 0.00 1,689,136.00 0.00 1,689,135.71 0.29
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF MID YEAR BONUS 0.00 1,196,158.00 0.00 0.00 1,196,158.00 0.00 1,041,813.00 154,345.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 3,489,000.00 0.00 0.00 3,489,000.00 250,014.00 1,787,645.26 1,701,354.74
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 250.00 1,487.50 (1,487.50)
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 6,374,294.00 0.00 0.00 6,374,294.00 250,264.00 4,520,081.47 1,854,212.53
RLIP (EO 201 1ST TRANCHE) 0.00 385,000.00 0.00 0.00 385,000.00 30,053.76 212,407.12 172,592.88
RLIP (EO 201 2ND TRANCHE) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
GRAND TOTAL 26,334,000.00 6,759,294.00 0.00 0.00 33,093,294.00 2,079,716.40 17,800,212.24 15,293,081.76
A.III.a.1 (30101001)
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JULY 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT JULY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 604,000.00 0.00 0.00 0.00 604,000.00 500.00 118,619.90 485,380.10
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 70,000.00 0.00 0.00 0.00 70,000.00 833.00 30,363.00 39,637.00
[50203010 00] - Office Supplies 120,000.00 0.00 0.00 0.00 120,000.00 0.00 0.00 120,000.00
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203090 00] - Fuel,Oil and Lubricants Exp 65,000.00 0.00 0.00 0.00 65,000.00 (500.00) 0.00 65,000.00
Utility Expenses 207,000.00 0.00 0.00 0.00 207,000.00 0.00 7,568.32 199,431.68
[50204010 00] - Water Expenses 21,000.00 0.00 0.00 0.00 21,000.00 0.00 7,568.32 13,431.68
[50204020 00] - Electricity Expenses 186,000.00 0.00 0.00 0.00 186,000.00 0.00 0.00 186,000.00
Communication Expenses 128,000.00 0.00 0.00 0.00 128,000.00 2,200.00 76,996.00 51,004.00
[50205010 00] - Postage & Courier 32,000.00 0.00 0.00 0.00 32,000.00 0.00 32,000.00 0.00
[50205020 01] - Telephone - Landline 51,000.00 0.00 0.00 0.00 51,000.00 0.00 0.00 51,000.00
[50205020 02] - Telephone - Mobile 13,000.00 0.00 0.00 0.00 13,000.00 2,200.00 12,996.00 4.00
[50205030 00] - Internet Expenses 32,000.00 0.00 0.00 0.00 32,000.00 0.00 32,000.00 0.00
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 23,000.00 0.00 0.00 0.00 23,000.00 0.00 0.00 23,000.00
[50299020 00] Printing & Binding Expenses 51,000.00 0.00 0.00 0.00 51,000.00 0.00 0.00 51,000.00
[50299050 00] Rent Expenses 177,000.00 0.00 0.00 0.00 177,000.00 0.00 177,000.00 0.00
[50299030 00] Representation Expenses 251,000.00 0.00 0.00 0.00 251,000.00 7,831.00 228,411.42 22,588.58
[50299040 00] Transportaton and Delivery 26,000.00 0.00 0.00 0.00 26,000.00 0.00 0.00 26,000.00
[50299070 00] Subscription Expenses 14,000.00 0.00 0.00 0.00 14,000.00 8,926.00 8,926.00 5,074.00
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 154,000.00 0.00 0.00 0.00 154,000.00 0.00 0.00 154,000.00
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50212020 00] - Janitorial Services 82,000.00 0.00 0.00 0.00 82,000.00 0.00 0.00 82,000.00
[50212030 00] - Security Services 72,000.00 0.00 0.00 0.00 72,000.00 0.00 0.00 72,000.00
[50212990 00] - Other General Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 329,000.00 0.00 0.00 0.00 329,000.00 0.00 95,093.13 233,906.87
[50213050 01] - RM Machinery 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
OBLIGATIONS INCURREDREMARKS
A.III.a.1 (30101001)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JULY 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT JULY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 4,000.00 0.00 0.00 0.00 4,000.00 0.00 0.00 4,000.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 73,000.00 0.00 0.00 0.00 73,000.00 0.00 0.00 73,000.00
[50215010 01] - Taxes, Duties & Licenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50215020 00] - Fidelity Bond Premuims 48,000.00 0.00 0.00 0.00 48,000.00 0.00 0.00 48,000.00
[50215030 00] - Insurance Expenses 25,000.00 0.00 0.00 0.00 25,000.00 0.00 0.00 25,000.00
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 2,296,000.00 0.00 0.00 0.00 2,296,000.00 19,790.00 742,977.77 1,553,022.23
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 2,296,000.00 0.00 0.00 0.00 2,296,000.00 19,790.00 742,977.77 1,553,022.23
GRAND TOTAL (Fund 01 & 03) 28,630,000.00 6,759,294.00 0.00 0.00 35,389,294.00 2,099,506.40 18,543,190.01 16,846,103.99
CAPITAL OUTLAY
OBLIGATIONS INCURREDREMARKS
A.III.a.1 (30101001)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JULY 31, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT JULY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102010 01] PERA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102020 00] RA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102030 01] TA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102040 01] Clothing Allowance 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102150 01] Cash Gift 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102140 01] Yeb 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50103020 01] Pagibig 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50103030 01] PHIC 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50103040 01] ECIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B (PEI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50103010 00] RLIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL PS / RLIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF MID YEAR BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
RLIP (EO 201 1ST TRANCHE) 0.00 0.00 0.00 0.00
RLIP (EO 201 2ND TRANCHE) 0.00 0.00
GRAND TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
OBLIGATIONS INCURREDREMARKS
A.III.a.2 (301010002)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JULY 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT JULY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 75,000.00 0.00 0.00 0.00 75,000.00 0.00 0.00 75,000.00
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 4,000.00 0.00 0.00 0.00 4,000.00 0.00 0.00 4,000.00
[50203010 00] - Office Supplies 32,000.00 0.00 0.00 0.00 32,000.00 0.00 0.00 32,000.00
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203090 00] - Fuel,Oil and Lubricants Exp 18,000.00 0.00 0.00 0.00 18,000.00 0.00 0.00 18,000.00
Utility Expenses 34,000.00 0.00 0.00 0.00 34,000.00 0.00 33,716.53 283.47
[50204010 00] - Water Expenses 34,000.00 0.00 0.00 0.00 34,000.00 0.00 33,716.53 283.47
[50204020 00] - Electricity Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Communication Expenses 32,000.00 0.00 0.00 0.00 32,000.00 200.00 30,497.00 1,503.00
[50205010 00] - Postage & Courier 8,000.00 0.00 0.00 0.00 8,000.00 0.00 19,897.00 (11,897.00)
[50205020 01] - Telephone - Landline 13,000.00 0.00 0.00 0.00 13,000.00 0.00 0.00 13,000.00
[50205020 02] - Telephone - Mobile 3,000.00 0.00 0.00 0.00 3,000.00 200.00 2,600.00 400.00
[50205030 00] - Internet Expenses 8,000.00 0.00 0.00 0.00 8,000.00 0.00 8,000.00 0.00
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 3,000.00 0.00 0.00 0.00 3,000.00 0.00 0.00 3,000.00
[50299020 00] Printing & Binding Expenses 6,000.00 0.00 0.00 0.00 6,000.00 0.00 0.00 6,000.00
[50299050 00] Rent Expenses 61,000.00 0.00 0.00 0.00 61,000.00 0.00 61,000.00 0.00
[50299030 00] Representation Expenses 7,000.00 0.00 0.00 0.00 7,000.00 4,714.00 4,714.00 2,286.00
[50299040 00] Transportaton and Delivery 3,000.00 0.00 0.00 0.00 3,000.00 0.00 0.00 3,000.00
[50299070 00] Subscription Expenses 2,000.00 0.00 0.00 0.00 2,000.00 0.00 0.00 2,000.00
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 57,000.00 0.00 0.00 0.00 57,000.00 14,000.00 14,000.00 43,000.00
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50212020 00] - Janitorial Services 23,000.00 0.00 0.00 0.00 23,000.00 0.00 0.00 23,000.00
[50212030 00] - Security Services 20,000.00 0.00 0.00 0.00 20,000.00 0.00 0.00 20,000.00
[50212990 00] - Other General Services 14,000.00 0.00 0.00 0.00 14,000.00 14,000.00 14,000.00 0.00
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 21,000.00 0.00 0.00 0.00 21,000.00 0.00 0.00 21,000.00
[50213050 01] - RM Machinery 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
OBLIGATIONS INCURREDREMARKS
A.III.a.2 (301010002)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JULY 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT JULY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 1,000.00 0.00 0.00 0.00 1,000.00 0.00 0.00 1,000.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 11,000.00 0.00 0.00 0.00 11,000.00 0.00 6,752.34 4,247.66
[50215010 01] - Taxes, Duties & Licenses 5,000.00 0.00 0.00 0.00 5,000.00 0.00 6,752.34 (1,752.34)
[50215020 00] - Fidelity Bond Premuims 6,000.00 0.00 0.00 0.00 6,000.00 0.00 0.00 6,000.00
[50215030 00] - Insurance Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 367,000.00 0.00 0.00 0.00 367,000.00 18,914.00 150,679.87 216,320.13
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 367,000.00 0.00 0.00 0.00 367,000.00 18,914.00 150,679.87 216,320.13
GRAND TOTAL (Fund 01 & 03) 367,000.00 0.00 0.00 0.00 367,000.00 18,914.00 150,679.87 216,320.13
A.III.a.2 (301010002)
OBLIGATIONS INCURREDREMARKS
CAPITAL OUTLAY
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JULY 31, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT JULY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 14,012,000.00 0.00 0.00 0.00 14,012,000.00 1,210,621.00 8,473,501.07 5,538,498.93
[50102010 01] PERA 864,000.00 0.00 0.00 0.00 864,000.00 74,000.00 513,478.53 350,521.47
[50102020 00] RA 300,000.00 0.00 0.00 0.00 300,000.00 20,000.00 135,000.00 165,000.00
[50102030 01] TA 300,000.00 0.00 0.00 0.00 300,000.00 20,000.00 135,000.00 165,000.00
[50102040 01] Clothing Allowance 180,000.00 0.00 0.00 0.00 180,000.00 0.00 180,000.00 0.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 37,000.00 0.00 0.00 0.00 37,000.00 1,559.00 9,499.52 27,500.48
[50102150 01] Cash Gift 180,000.00 0.00 0.00 0.00 180,000.00 0.00 0.00 180,000.00
[50102140 01] Yeb 1,167,000.00 0.00 0.00 0.00 1,167,000.00 0.00 0.00 1,167,000.00
[50103020 01] Pagibig 44,000.00 0.00 0.00 0.00 44,000.00 3,700.00 25,900.00 18,100.00
[50103030 01] PHIC 132,000.00 0.00 0.00 0.00 132,000.00 11,562.50 81,375.00 50,625.00
[50103040 01] ECIP 44,000.00 0.00 0.00 0.00 44,000.00 3,700.00 25,800.00 18,200.00
[50102990 00] O.P.B (PEI) 180,000.00 0.00 0.00 0.00 180,000.00 0.00 0.00 180,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 17,440,000.00 0.00 0.00 0.00 17,440,000.00 1,345,142.50 9,579,554.12 7,860,445.88
[50103010 00] RLIP 1,681,000.00 0.00 0.00 0.00 1,681,000.00 120,206.28 1,031,528.99 649,471.01
TOTAL PS / RLIP 19,121,000.00 0.00 0.00 0.00 19,121,000.00 1,465,348.78 10,611,083.11 8,509,916.89
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF MID YEAR BONUS 0.00 1,272,970.00 0.00 0.00 1,272,970.00 0.00 1,260,191.00 12,779.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 1,272,970.00 0.00 0.00 1,272,970.00 0.00 1,260,191.00 12,779.00
RLIP (EO 201 1ST TRANCHE) 0.00 0.00 0.00 0.00
RLIP (EO 201 2ND TRANCHE) 0.00 0.00
GRAND TOTAL 19,121,000.00 1,272,970.00 0.00 0.00 20,393,970.00 1,465,348.78 11,871,274.11 8,522,695.89
A.III.a.3 (301010003)
REMARKSOBLIGATIONS INCURRED
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JULY 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT JULY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 851,000.00 0.00 0.00 0.00 851,000.00 110,298.27 600,617.61 250,382.39
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 272,000.00 0.00 0.00 347.00 272,347.00 0.00 286,357.00 (14,010.00)
[50203010 00] - Office Supplies 749,000.00 0.00 0.00 0.00 749,000.00 59,780.05 199,958.80 549,041.20
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 253,400.00 (253,400.00)
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 0.00 5,108.55 (5,108.55)
[50203090 00] - Fuel,Oil and Lubricants Exp 403,000.00 0.00 0.00 (347.00) 402,653.00 15,418.62 120,550.99 282,102.01
Utility Expenses 1,168,000.00 0.00 0.00 0.00 1,168,000.00 11,483.69 412,519.72 755,480.28
[50204010 00] - Water Expenses 116,000.00 0.00 0.00 0.00 116,000.00 3,323.69 35,784.15 80,215.85
[50204020 00] - Electricity Expenses 1,052,000.00 0.00 0.00 0.00 1,052,000.00 8,160.00 376,735.57 675,264.43
Communication Expenses 1,118,000.00 0.00 0.00 0.00 1,118,000.00 74,023.20 831,364.45 286,635.55
[50205010 00] - Postage & Courier 280,000.00 0.00 0.00 0.00 280,000.00 57,010.00 211,516.00 68,484.00
[50205020 01] - Telephone - Landline 447,000.00 0.00 0.00 0.00 447,000.00 3,513.00 272,660.88 174,339.12
[50205020 02] - Telephone - Mobile 112,000.00 0.00 0.00 0.00 112,000.00 8,829.20 83,303.55 28,696.45
[50205030 00] - Internet Expenses 279,000.00 0.00 0.00 0.00 279,000.00 4,671.00 263,884.02 15,115.98
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 164,000.00 0.00 0.00 0.00 164,000.00 39,984.00 39,984.00 124,016.00
[50299020 00] Printing & Binding Expenses 107,000.00 0.00 0.00 0.00 107,000.00 8,680.00 21,435.50 85,564.50
[50299050 00] Rent Expenses 1,777,000.00 0.00 0.00 0.00 1,777,000.00 44,792.00 1,553,134.44 223,865.56
[50299030 00] Representation Expenses 156,000.00 0.00 0.00 0.00 156,000.00 0.00 150,616.31 5,383.69
[50299040 00] Transportaton and Delivery 70,000.00 0.00 0.00 0.00 70,000.00 247.00 8,355.00 61,645.00
[50299070 00] Subscription Expenses 30,000.00 0.00 0.00 0.00 30,000.00 606.00 12,817.00 17,183.00
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 1,286,000.00 0.00 0.00 0.00 1,286,000.00 235,236.90 750,015.13 535,984.87
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 5,445.29 (5,445.29)
[50212020 00] - Janitorial Services 514,000.00 0.00 0.00 (1,992.00) 512,008.00 122,589.50 295,282.87 216,725.13
[50212030 00] - Security Services 450,000.00 0.00 0.00 0.00 450,000.00 21,437.02 203,629.25 246,370.75
[50212990 00] - Other General Services 322,000.00 0.00 0.00 1,992.00 323,992.00 91,210.38 245,657.72 78,334.28
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 4,150.00 10,553.00 (10,553.00)
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 253,000.00 0.00 0.00 0.00 253,000.00 3,618.00 26,523.00 226,477.00
[50213050 01] - RM Machinery 117,000.00 0.00 0.00 0.00 117,000.00 0.00 12,890.33 104,109.67
A.III.a.3 (301010003)
REMARKSOBLIGATIONS INCURRED
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JULY 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT JULY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 30,000.00 0.00 0.00 0.00 30,000.00 0.00 0.00 30,000.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 190,000.00 0.00 0.00 0.00 190,000.00 3,069.73 25,575.45 164,424.55
[50215010 01] - Taxes, Duties & Licenses 11,000.00 0.00 0.00 0.00 11,000.00 270.00 5,271.00 5,729.00
[50215020 00] - Fidelity Bond Premuims 65,000.00 0.00 0.00 0.00 65,000.00 0.00 10,000.00 55,000.00
[50215030 00] - Insurance Expenses 114,000.00 0.00 0.00 0.00 114,000.00 2,799.73 10,304.45 103,695.55
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 8,741,000.00 0.00 0.00 0.00 8,741,000.00 611,387.46 5,321,776.28 3,419,223.72
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 8,741,000.00 0.00 0.00 0.00 8,741,000.00 611,387.46 5,321,776.28 3,419,223.72
GRAND TOTAL (Fund 01 & 03) 27,862,000.00 1,272,970.00 0.00 0.00 29,134,970.00 2,076,736.24 17,193,050.39 11,941,919.61
A.III.a.3 (301010003)
REMARKS
CAPITAL OUTLAY
OBLIGATIONS INCURRED
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JULY 31, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT JULY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 27,480,000.00 0.00 0.00 (5,000.00) 27,475,000.00 2,279,136.69 15,941,871.10 11,533,128.90
[50102010 01] PERA 1,992,000.00 0.00 0.00 0.00 1,992,000.00 157,690.13 1,104,229.72 887,770.28
[50102020 00] RA 180,000.00 0.00 0.00 0.00 180,000.00 15,000.00 110,250.00 69,750.00
[50102030 01] TA 180,000.00 0.00 0.00 0.00 180,000.00 15,000.00 110,250.00 69,750.00
[50102040 01] Clothing Allowance 415,000.00 0.00 0.00 5,000.00 420,000.00 0.00 395,000.00 25,000.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 68,000.00 0.00 0.00 0.00 68,000.00 7,803.28 25,539.81 42,460.19
[50102150 01] Cash Gift 415,000.00 0.00 0.00 0.00 415,000.00 0.00 0.00 415,000.00
[50102140 01] Yeb 2,290,000.00 0.00 0.00 0.00 2,290,000.00 659.00 659.00 2,289,341.00
[50103020 01] Pagibig 98,000.00 0.00 0.00 0.00 98,000.00 8,100.00 56,900.00 41,100.00
[50103030 01] PHIC 293,000.00 0.00 0.00 0.00 293,000.00 23,875.00 167,111.50 125,888.50
[50103040 01] ECIP 98,000.00 0.00 0.00 0.00 98,000.00 8,100.00 57,000.00 41,000.00
[50102990 00] O.P.B (PEI) 415,000.00 0.00 0.00 0.00 415,000.00 0.00 0.00 415,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 33,924,000.00 0.00 0.00 0.00 33,924,000.00 2,515,364.10 17,968,811.13 15,955,188.87
[50103010 00] RLIP 3,298,000.00 0.00 0.00 0.00 3,298,000.00 218,760.93 1,855,153.97 1,442,846.03
TOTAL PS / RLIP 37,222,000.00 0.00 0.00 0.00 37,222,000.00 2,734,125.03 19,823,965.10 17,398,034.90
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF MID YEAR BONUS 0.00 2,437,140.00 0.00 0.00 2,437,140.00 0.00 2,422,970.00 14,170.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 2,437,140.00 0.00 0.00 2,437,140.00 0.00 2,422,970.00 14,170.00
RLIP (EO 201 1ST TRANCHE) 0.00 0.00 0.00 0.00
RLIP (EO 201 2ND TRANCHE) 0.00 0.00
GRAND TOTAL 37,222,000.00 2,437,140.00 0.00 0.00 39,659,140.00 2,734,125.03 22,246,935.10 17,412,204.90
A.III.b.1 (302010001)
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JULY 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT JULY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 1,349,000.00 0.00 0.00 0.00 1,349,000.00 155,877.90 708,046.78 640,953.22
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 36,000.00 0.00 0.00 1,963.00 37,963.00 20,834.40 121,267.24 (83,304.24)
[50203010 00] - Office Supplies 1,171,000.00 0.00 0.00 0.00 1,171,000.00 58,240.00 337,749.32 833,250.68
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 600.00 185,600.00 (185,600.00)
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 0.00 20,650.75 (20,650.75)
[50203090 00] - Fuel,Oil and Lubricants Exp 630,000.00 0.00 0.00 (1,963.00) 628,037.00 52,015.09 141,177.71 486,859.29
Utility Expenses 1,443,000.00 0.00 0.00 0.00 1,443,000.00 76,453.19 721,552.75 721,447.25
[50204010 00] - Water Expenses 145,000.00 0.00 0.00 0.00 145,000.00 15,595.58 114,447.80 30,552.20
[50204020 00] - Electricity Expenses 1,298,000.00 0.00 0.00 0.00 1,298,000.00 60,857.61 607,104.95 690,895.05
Communication Expenses 478,000.00 0.00 0.00 0.00 478,000.00 21,525.20 326,648.03 151,351.97
[50205010 00] - Postage & Courier 120,000.00 0.00 0.00 0.00 120,000.00 5,192.64 123,537.00 (3,537.00)
[50205020 01] - Telephone - Landline 191,000.00 0.00 0.00 0.00 191,000.00 8,095.69 90,995.16 100,004.84
[50205020 02] - Telephone - Mobile 48,000.00 0.00 0.00 0.00 48,000.00 3,778.87 32,539.87 15,460.13
[50205030 00] - Internet Expenses 119,000.00 0.00 0.00 0.00 119,000.00 4,458.00 79,576.00 39,424.00
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 8,000.00 0.00 0.00 0.00 8,000.00 0.00 0.00 8,000.00
[50299020 00] Printing & Binding Expenses 127,000.00 0.00 0.00 0.00 127,000.00 14,439.91 58,066.79 68,933.21
[50299050 00] Rent Expenses 2,062,000.00 0.00 0.00 0.00 2,062,000.00 174,249.04 1,365,494.76 696,505.24
[50299030 00] Representation Expenses 2,000.00 0.00 0.00 0.00 2,000.00 2,500.00 2,500.00 (500.00)
[50299040 00] Transportaton and Delivery 110,000.00 0.00 0.00 0.00 110,000.00 0.00 14,206.00 95,794.00
[50299070 00] Subscription Expenses 34,000.00 0.00 0.00 0.00 34,000.00 860.00 23,730.00 10,270.00
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 2,349,000.00 0.00 0.00 0.00 2,349,000.00 271,963.77 1,339,873.03 1,009,126.97
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50212020 00] - Janitorial Services 940,000.00 0.00 0.00 (9,348.30) 930,651.70 47,481.33 524,521.61 406,130.09
[50212030 00] - Security Services 822,000.00 0.00 0.00 0.00 822,000.00 198,163.54 529,666.30 292,333.70
[50212990 00] - Other General Services 587,000.00 0.00 0.00 9,348.30 596,348.30 26,318.90 285,685.12 310,663.18
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 1,911.00 (1,911.00)
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 01] - RM Machinery 99,000.00 0.00 0.00 0.00 99,000.00 5,900.00 41,330.00 57,670.00
A.III.b.1 (302010001)
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JULY 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT JULY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 1,000.00 0.00 0.00 0.00 1,000.00 0.00 0.00 1,000.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 198,000.00 0.00 0.00 0.00 198,000.00 14,067.16 113,993.04 84,006.96
[50215010 01] - Taxes, Duties & Licenses 16,000.00 0.00 0.00 558.12 16,558.12 531.56 11,759.36 4,798.76
[50215020 00] - Fidelity Bond Premuims 118,000.00 0.00 0.00 0.00 118,000.00 0.00 51,500.00 66,500.00
[50215030 00] - Insurance Expenses 64,000.00 0.00 0.00 (558.12) 63,441.88 13,535.60 50,733.68 12,708.20
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 10,097,000.00 0.00 0.00 0.00 10,097,000.00 869,525.66 5,523,797.20 4,573,202.80
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 10,097,000.00 0.00 0.00 0.00 10,097,000.00 869,525.66 5,523,797.20 4,573,202.80
GRAND TOTAL (Fund 01 & 03) 47,319,000.00 2,437,140.00 0.00 0.00 49,756,140.00 3,603,650.69 27,770,732.30 21,985,407.70
A.III.b.1 (302010001)
OBLIGATIONS INCURREDREMARKS
CAPITAL OUTLAY
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JULY 31, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT JULY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 24,338,000.00 0.00 0.00 0.00 24,338,000.00 1,864,747.00 13,354,459.84 10,983,540.16
[50102010 01] PERA 1,824,000.00 0.00 0.00 0.00 1,824,000.00 140,000.00 1,000,520.73 823,479.27
[50102020 00] RA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102030 01] TA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102040 01] Clothing Allowance 380,000.00 0.00 0.00 0.00 380,000.00 5,000.00 355,000.00 25,000.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 61,000.00 0.00 0.00 0.00 61,000.00 739.00 5,957.85 55,042.15
[50102150 01] Cash Gift 380,000.00 0.00 0.00 0.00 380,000.00 0.00 0.00 380,000.00
[50102140 01] Yeb 2,028,000.00 0.00 0.00 0.00 2,028,000.00 0.00 0.00 2,028,000.00
[50103020 01] Pagibig 91,000.00 0.00 0.00 0.00 91,000.00 7,000.00 50,000.00 41,000.00
[50103030 01] PHIC 272,000.00 0.00 0.00 0.00 272,000.00 21,137.50 150,550.50 121,449.50
[50103040 01] ECIP 91,000.00 0.00 0.00 0.00 91,000.00 7,000.00 49,700.00 41,300.00
[50102990 00] O.P.B (PEI) 380,000.00 0.00 0.00 0.00 380,000.00 0.00 0.00 380,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 29,845,000.00 0.00 0.00 0.00 29,845,000.00 2,045,623.50 14,966,188.92 14,878,811.08
[50103010 00] RLIP 2,921,000.00 0.00 0.00 0.00 2,921,000.00 167,383.16 1,468,146.82 1,452,853.18
TOTAL PS / RLIP 32,766,000.00 0.00 0.00 0.00 32,766,000.00 2,213,006.66 16,434,335.74 16,331,664.26
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF MID YEAR BONUS 0.00 2,176,673.00 0.00 0.00 2,176,673.00 0.00 2,043,583.00 133,090.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 2,176,673.00 0.00 0.00 2,176,673.00 0.00 2,043,583.00 133,090.00
RLIP (EO 201 1ST TRANCHE) 0.00 0.00 0.00 0.00
RLIP (EO 201 2ND TRANCHE) 0.00 0.00 0.00
GRAND TOTAL 32,766,000.00 2,176,673.00 0.00 0.00 34,942,673.00 2,213,006.66 18,477,918.74 16,464,754.26
A.III.b.2 (302010002)
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JULY 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT JULY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 2,371,000.00 0.00 0.00 0.00 2,371,000.00 26,266.50 470,629.71 1,900,370.29
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 0.00 0.00 0.00 0.00 0.00 98,462.30 551,913.12 (551,913.12)
[50203010 00] - Office Supplies 4,232,000.00 0.00 0.00 0.00 4,232,000.00 281,692.67 1,442,566.48 2,789,433.52
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 3,000.00 (3,000.00)
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 889.75 (889.75)
[50203990 00] - Other Supplies 0.00 0.00 0.00 10,916.25 10,916.25 7,380.00 139,864.06 (128,947.81)
[50203090 00] - Fuel,Oil and Lubricants Exp 2,309,000.00 0.00 0.00 (10,916.25) 2,298,083.75 51,355.02 277,932.11 2,020,151.64
Utility Expenses 2,761,000.00 0.00 0.00 0.00 2,761,000.00 207,873.73 1,323,308.18 1,437,691.82
[50204010 00] - Water Expenses 366,000.00 0.00 0.00 0.00 366,000.00 36,410.10 148,920.38 217,079.62
[50204020 00] - Electricity Expenses 2,395,000.00 0.00 0.00 0.00 2,395,000.00 171,463.63 1,174,387.80 1,220,612.20
Communication Expenses 2,258,000.00 0.00 0.00 0.00 2,258,000.00 101,006.74 780,089.08 1,477,910.92
[50205010 00] - Postage & Courier 200,000.00 0.00 0.00 0.00 200,000.00 33,920.80 303,527.36 (103,527.36)
[50205020 01] - Telephone - Landline 319,000.00 0.00 0.00 0.00 319,000.00 19,246.19 75,739.07 243,260.93
[50205020 02] - Telephone - Mobile 1,540,000.00 0.00 0.00 0.00 1,540,000.00 26,396.00 210,383.18 1,329,616.82
[50205030 00] - Internet Expenses 199,000.00 0.00 0.00 0.00 199,000.00 21,443.75 190,439.47 8,560.53
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 0.00 0.00 0.00 0.00 0.00 0.00 2,500.00 (2,500.00)
[50299020 00] Printing & Binding Expenses 195,000.00 0.00 0.00 0.00 195,000.00 27,613.43 63,637.24 131,362.76
[50299050 00] Rent Expenses 2,364,000.00 0.00 0.00 0.00 2,364,000.00 192,739.00 1,962,846.34 401,153.66
[50299030 00] Representation Expenses 0.00 0.00 0.00 0.00 0.00 0.00 168,191.70 (168,191.70)
[50299040 00] Transportaton and Delivery 74,000.00 0.00 0.00 0.00 74,000.00 15,834.00 118,321.00 (44,321.00)
[50299070 00] Subscription Expenses 52,000.00 0.00 0.00 0.00 52,000.00 1,436.00 16,628.84 35,371.16
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 34,656,000.00 0.00 0.00 0.00 34,656,000.00 6,672,158.15 20,956,263.39 13,699,736.61
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 15,280.00 21,280.00 (21,280.00)
[50212020 00] - Janitorial Services 1,094,000.00 0.00 0.00 0.00 1,094,000.00 81,141.21 498,766.71 595,233.29
[50212030 00] - Security Services 958,000.00 0.00 0.00 0.00 958,000.00 104,143.71 482,502.50 475,497.50
[50212990 00] - Other General Services 32,604,000.00 0.00 0.00 0.00 32,604,000.00 6,291,593.23 19,608,214.18 12,995,785.82
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 180,000.00 345,500.00 (345,500.00)
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 700.00 13,386.00 (13,386.00)
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 1,500.00 7,690.80 (7,690.80)
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 500.00 16,970.00 (16,970.00)
[50213060 01] - RM-Gov't. Vehicle 0.00 0.00 0.00 0.00 0.00 0.00 (15,420.00) 15,420.00
[50213050 01] - RM Machinery 350,000.00 0.00 0.00 0.00 350,000.00 84,268.00 171,189.14 178,810.86
A.III.b.2 (302010002)
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JULY 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT JULY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 387,000.00 0.00 0.00 0.00 387,000.00 23,031.85 213,487.54 173,512.46
[50215010 01] - Taxes, Duties & Licenses 58,000.00 0.00 0.00 200.00 58,200.00 0.00 20,401.60 37,798.40
[50215020 00] - Fidelity Bond Premuims 183,000.00 0.00 0.00 0.00 183,000.00 12,000.00 80,210.00 102,790.00
[50215030 00] - Insurance Expenses 146,000.00 0.00 0.00 (200.00) 145,800.00 11,031.85 112,875.94 32,924.06
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 52,009,000.00 0.00 0.00 0.00 52,009,000.00 7,793,817.39 28,685,884.48 23,323,115.52
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 52,009,000.00 0.00 0.00 0.00 52,009,000.00 7,793,817.39 28,685,884.48 23,323,115.52
GRAND TOTAL (Fund 01 & 03) 84,775,000.00 2,176,673.00 0.00 0.00 86,951,673.00 10,006,824.05 47,163,803.22 39,787,869.78
A.III.b.2 (302010002)
OBLIGATIONS INCURREDREMARKS
CAPITAL OUTLAY
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JULY 31, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT JULY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 16,446,000.00 0.00 0.00 0.00 16,446,000.00 1,313,202.54 9,308,101.18 7,137,898.82
[50102010 01] PERA 840,000.00 0.00 0.00 0.00 840,000.00 64,956.08 456,565.58 383,434.42
[50102020 00] RA 420,000.00 0.00 0.00 0.00 420,000.00 47,000.00 353,375.00 66,625.00
[50102030 01] TA 420,000.00 0.00 0.00 0.00 420,000.00 38,500.00 302,375.00 117,625.00
[50102040 01] Clothing Allowance 175,000.00 0.00 0.00 0.00 175,000.00 0.00 175,000.00 0.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 40,000.00 0.00 0.00 0.00 40,000.00 824.03 3,968.32 36,031.68
[50102150 01] Cash Gift 175,000.00 0.00 0.00 0.00 175,000.00 0.00 0.00 175,000.00
[50102140 01] Yeb 1,371,000.00 0.00 0.00 0.00 1,371,000.00 0.00 0.00 1,371,000.00
[50103020 01] Pagibig 41,000.00 0.00 0.00 0.00 41,000.00 3,200.00 22,400.00 18,600.00
[50103030 01] PHIC 127,000.00 0.00 0.00 0.00 127,000.00 10,512.50 77,563.00 49,437.00
[50103040 01] ECIP 41,000.00 0.00 0.00 0.00 41,000.00 3,200.00 23,200.00 17,800.00
[50102990 00] O.P.B (PEI) 175,000.00 0.00 0.00 0.00 175,000.00 0.00 0.00 175,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 20,271,000.00 0.00 0.00 0.00 20,271,000.00 1,481,395.15 10,722,548.08 9,548,451.92
[50103010 00] RLIP 1,974,000.00 0.00 0.00 0.00 1,974,000.00 165,789.24 1,168,843.35 805,156.65
TOTAL PS / RLIP 22,245,000.00 0.00 0.00 0.00 22,245,000.00 1,647,184.39 11,891,391.43 10,353,608.57
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF MID YEAR BONUS 0.00 1,460,056.00 0.00 0.00 1,460,056.00 0.00 1,455,363.00 4,693.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 1,460,056.00 0.00 0.00 1,460,056.00 0.00 1,455,363.00 4,693.00
RLIP (EO 201 1ST TRANCHE) 0.00 0.00 0.00 0.00
RLIP (EO 201 2ND TRANCHE) 0.00 0.00
GRAND TOTAL 22,245,000.00 1,460,056.00 0.00 0.00 23,705,056.00 1,647,184.39 13,346,754.43 10,358,301.57
OBLIGATIONS INCURREDREMARKS
A.III.b.3 (302010003)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JULY 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT JULY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 576,000.00 0.00 0.00 0.00 576,000.00 18,369.50 107,469.76 468,530.24
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 313,000.00 0.00 0.00 406.00 313,406.00 8,672.25 387,406.38 (74,000.38)
[50203010 00] - Office Supplies 338,000.00 0.00 0.00 0.00 338,000.00 52,451.15 143,214.77 194,785.23
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203090 00] - Fuel,Oil and Lubricants Exp 183,000.00 0.00 0.00 (406.00) 182,594.00 22,135.32 90,850.04 91,743.96
Utility Expenses 353,000.00 0.00 0.00 0.00 353,000.00 4,460.32 254,343.98 98,656.02
[50204010 00] - Water Expenses 34,000.00 0.00 0.00 0.00 34,000.00 3,300.32 26,694.98 7,305.02
[50204020 00] - Electricity Expenses 319,000.00 0.00 0.00 0.00 319,000.00 1,160.00 227,649.00 91,351.00
Communication Expenses 354,000.00 0.00 0.00 0.00 354,000.00 27,026.01 244,113.10 109,886.90
[50205010 00] - Postage & Courier 89,000.00 0.00 0.00 0.00 89,000.00 154.00 102,915.24 (13,915.24)
[50205020 01] - Telephone - Landline 142,000.00 0.00 0.00 0.00 142,000.00 9,507.36 47,417.86 94,582.14
[50205020 02] - Telephone - Mobile 35,000.00 0.00 0.00 0.00 35,000.00 6,550.00 21,435.81 13,564.19
[50205030 00] - Internet Expenses 88,000.00 0.00 0.00 0.00 88,000.00 10,814.65 72,344.19 15,655.81
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 68,000.00 0.00 0.00 0.00 68,000.00 0.00 0.00 68,000.00
[50299020 00] Printing & Binding Expenses 36,000.00 0.00 0.00 0.00 36,000.00 0.00 12,213.91 23,786.09
[50299050 00] Rent Expenses 875,000.00 0.00 0.00 0.00 875,000.00 186,472.83 597,033.13 277,966.87
[50299030 00] Representation Expenses 99,000.00 0.00 0.00 0.00 99,000.00 7,126.97 157,971.97 (58,971.97)
[50299040 00] Transportaton and Delivery 90,000.00 0.00 0.00 0.00 90,000.00 256.00 2,649.50 87,350.50
[50299070 00] Subscription Expenses 18,000.00 0.00 0.00 0.00 18,000.00 410.00 4,543.66 13,456.34
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 907,000.00 0.00 0.00 0.00 907,000.00 181,746.41 499,845.27 407,154.73
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50212020 00] - Janitorial Services 363,000.00 0.00 0.00 (1,992.00) 361,008.00 117,882.26 230,354.41 130,653.59
[50212030 00] - Security Services 317,000.00 0.00 0.00 0.00 317,000.00 49,741.38 193,975.51 123,024.49
[50212990 00] - Other General Services 227,000.00 0.00 0.00 1,992.00 228,992.00 14,122.77 75,515.35 153,476.65
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 405,000.00 0.00 0.00 0.00 405,000.00 11,171.10 50,161.78 354,838.22
[50213050 01] - RM Machinery 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A.III.b.3 (302010003)
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF JULY 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT JULY TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 14,000.00 0.00 0.00 0.00 14,000.00 0.00 0.00 14,000.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 234,000.00 0.00 0.00 0.00 234,000.00 11,344.93 70,541.75 163,458.25
[50215010 01] - Taxes, Duties & Licenses 7,000.00 0.00 0.00 0.00 7,000.00 0.00 1,700.00 5,300.00
[50215020 00] - Fidelity Bond Premuims 75,000.00 0.00 0.00 0.00 75,000.00 3,000.00 15,250.00 59,750.00
[50215030 00] - Insurance Expenses 152,000.00 0.00 0.00 0.00 152,000.00 8,344.93 53,591.75 98,408.25
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 4,863,000.00 0.00 0.00 0.00 4,863,000.00 531,642.79 2,622,359.00 2,240,641.00
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 4,863,000.00 0.00 0.00 0.00 4,863,000.00 531,642.79 2,622,359.00 2,240,641.00
GRAND TOTAL (Fund 01 & 03) 27,108,000.00 1,460,056.00 0.00 0.00 28,568,056.00 2,178,827.18 15,969,113.43 12,598,942.57
CAPITAL OUTLAY
A.III.b.3 (302010003)
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF AUG 31, 2016
01 Regular Agency Fund - General Fund SUMMARY
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL
OF EXPENDITURE ALLOTMENT AUGUST TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [7] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 145,106,000.00 0.00 0.00 (5,000.00) 145,101,000.00 11,846,918.63 95,056,545.71 50,044,454.29
[50102010 01] PERA 9,792,000.00 0.00 0.00 0.00 9,792,000.00 793,086.41 6,381,577.42 3,410,422.58
[50102020 00] RA 3,732,000.00 0.00 0.00 0.00 3,732,000.00 292,625.00 2,318,000.00 1,414,000.00
[50102030 01] TA 3,732,000.00 0.00 0.00 0.00 3,732,000.00 229,720.24 1,833,521.88 1,898,478.12
[50102040 01] Clothing Allowance 2,040,000.00 0.00 0.00 5,000.00 2,045,000.00 0.00 1,980,000.00 65,000.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 399,000.00 0.00 0.00 0.00 399,000.00 0.00 76,000.00 323,000.00
[50102120 01] Longevity 658,000.00 0.00 0.00 0.00 658,000.00 16,342.54 70,291.81 587,708.19
[50102150 01] Cash Gift 2,040,000.00 0.00 0.00 0.00 2,040,000.00 0.00 0.00 2,040,000.00
[50102140 01] Yeb 12,093,000.00 0.00 0.00 0.00 12,093,000.00 (659.00) 0.00 12,093,000.00
[50103020 01] Pagibig 486,000.00 0.00 0.00 0.00 486,000.00 39,600.00 319,600.00 166,400.00
[50103030 01] PHIC 1,363,000.00 0.00 0.00 0.00 1,363,000.00 113,875.00 910,700.00 452,300.00
[50103040 01] ECIP 486,000.00 0.00 0.00 0.00 486,000.00 39,500.00 319,060.15 166,939.85
[50102990 00] O.P.B (PEI) 2,040,000.00 0.00 0.00 0.00 2,040,000.00 0.00 0.00 2,040,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 60,777.03 (60,777.03)
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 183,967,000.00 0.00 0.00 0.00 183,967,000.00 13,371,008.82 109,326,074.00 74,640,926.00
[50103010 00] RLIP 17,413,000.00 0.00 0.00 0.00 17,413,000.00 1,565,719.60 11,321,830.20 6,091,169.80
TOTAL PS / RLIP 201,380,000.00 0.00 0.00 0.00 201,380,000.00 14,936,728.42 120,647,904.20 80,732,095.80
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 2,433,688.00 0.00 0.00 2,433,688.00 0.00 2,433,685.69 2.31
MPBF PBB 0.00 4,018,100.00 0.00 0.00 4,018,100.00 0.00 4,018,100.00 0.00
MPBF MID YEAR BONUS 0.00 13,232,032.00 0.00 0.00 13,232,032.00 1,257.00 12,859,733.00 372,299.00
1ST TRANCHE
SALARY 0.00 13,656,000.00 0.00 0.00 13,656,000.00 1,030,657.94 8,296,757.82 5,359,242.18
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 1,587.50 15,862.50 (15,862.50)
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL 0.00 33,339,820.00 0.00 0.00 33,339,820.00 1,033,502.44 27,624,139.01 5,715,680.99
RLIP (EO 201 1ST TRANCHE) 0.00 1,508,000.00 0.00 0.00 1,508,000.00 135,304.83 977,880.13 530,119.87
RLIP (EO 201 2ND TRANCHE) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
GRAND TOTAL 201,380,000.00 34,847,820.00 0.00 0.00 236,227,820.00 15,970,230.86 149,249,923.34 86,977,896.66
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF AUG 31, 2016
03-Special Account - Locally Funded/Domestic Grants SUMMARY
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT AUGUST TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 9,532,000.00 0.00 0.00 0.00 9,532,000.00 306,095.36 3,315,120.41 6,216,879.59
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 54,878.67 54,878.67 (54,878.67)
[50202010 00] Training Expenses 1,370,000.00 0.00 0.00 13,650.00 1,383,650.00 67,583.45 2,097,963.42 (714,313.42)
[50203010 00] - Office Supplies 9,023,000.00 0.00 0.00 0.00 9,023,000.00 329,171.09 3,291,291.67 5,731,708.33
[50203020 00] - Accountable Forms 0.00 0.00 0.00 1,200.00 1,200.00 2,400.00 444,400.00 (443,200.00)
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 10,000.00 10,889.75 (10,889.75)
[50203990 00] - Other Supplies 0.00 0.00 0.00 13,751.00 13,751.00 9,758.75 524,213.01 (510,462.01)
[50203090 00] - Fuel,Oil and Lubricants Exp 4,891,000.00 0.00 0.00 (28,601.00) 4,862,399.00 236,383.04 1,291,161.28 3,571,237.72
Utility Expenses 9,163,000.00 0.00 0.00 0.00 9,163,000.00 373,089.09 4,193,706.58 4,969,293.42
[50204010 00] - Water Expenses 1,036,000.00 0.00 0.00 0.00 1,036,000.00 45,686.64 486,504.58 549,495.42
[50204020 00] - Electricity Expenses 8,127,000.00 0.00 0.00 0.00 8,127,000.00 327,402.45 3,707,202.00 4,419,798.00
Communication Expenses 6,635,000.00 0.00 0.00 0.00 6,635,000.00 506,026.87 4,402,618.26 2,232,381.74
[50205010 00] - Postage & Courier 1,296,000.00 0.00 0.00 0.00 1,296,000.00 193,690.00 1,449,958.60 (153,958.60)
[50205020 01] - Telephone - Landline 1,710,000.00 0.00 0.00 0.00 1,710,000.00 109,554.82 891,461.07 818,538.93
[50205020 02] - Telephone - Mobile 2,337,000.00 0.00 0.00 0.00 2,337,000.00 122,129.41 795,861.88 1,541,138.12
[50205030 00] - Internet Expenses 1,292,000.00 0.00 0.00 0.00 1,292,000.00 80,652.64 1,265,336.71 26,663.29
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 556,000.00 0.00 0.00 0.00 556,000.00 0.00 204,133.60 351,866.40
[50299020 00] Printing & Binding Expenses 1,024,000.00 0.00 0.00 0.00 1,024,000.00 625,057.51 883,695.62 140,304.38
[50299050 00] Rent Expenses 11,878,000.00 12,554,360.00 0.00 0.00 24,432,360.00 1,999,641.58 17,625,099.83 6,807,260.17
[50299030 00] Representation Expenses 1,128,000.00 0.00 0.00 0.00 1,128,000.00 25,429.25 1,360,426.35 (232,426.35)
[50299040 00] Transportaton and Delivery 652,000.00 0.00 0.00 0.00 652,000.00 36,519.04 212,886.54 439,113.46
[50299070 00] Subscription Expenses 282,000.00 0.00 0.00 0.00 282,000.00 14,314.00 135,149.70 146,850.30
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 46,043,000.00 0.00 0.00 0.00 46,043,000.00 2,383,845.65 30,269,199.76 15,773,800.24
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 14,043.46 77,091.05 (77,091.05)
[50212020 00] - Janitorial Services 4,915,000.00 0.00 0.00 (76,110.07) 4,838,889.93 289,236.70 2,018,751.64 2,820,138.29
[50212030 00] - Security Services 4,301,000.00 0.00 0.00 0.00 4,301,000.00 429,020.71 3,091,194.74 1,209,805.26
[50212990 00] - Other General Services 36,827,000.00 0.00 0.00 76,110.07 36,903,110.07 1,651,544.78 24,710,662.33 12,192,447.74
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 371,500.00 (371,500.00)
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 2,231.20 28,081.20 (28,081.20)
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 7,690.80 (7,690.80)
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 16,970.00 (16,970.00)
[50213060 01] - RM-Gov't. Vehicle 2,799,000.00 0.00 0.00 0.00 2,799,000.00 134,380.45 983,511.24 1,815,488.76
[50213050 01] - RM Machinery 566,000.00 0.00 0.00 0.00 566,000.00 45,483.92 270,893.39 295,106.61
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF AUG 31, 2016
03-Special Account - Locally Funded/Domestic Grants SUMMARY
P/A/P ALLOTMENT CLASS/OBJECT ABM/ALLOTMENT ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT AUGUST TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 102,000.00 0.00 0.00 0.00 102,000.00 0.00 0.00 102,000.00
[50210030 00] Extraodinary/Misc. Expenses 392,000.00 0.00 0.00 0.00 392,000.00 49,200.00 251,400.00 140,600.00
Taxes, Insurance Other Fees 1,759,000.00 0.00 0.00 0.00 1,759,000.00 35,877.95 635,958.25 1,123,041.75
[50215010 01] - Taxes, Duties & Licenses 103,000.00 0.00 0.00 758.12 103,758.12 1,121.56 70,051.88 33,706.24
[50215020 00] - Fidelity Bond Premuims 874,000.00 0.00 0.00 0.00 874,000.00 21,600.00 254,180.96 619,819.04
[50215030 00] - Insurance Expenses 782,000.00 0.00 0.00 (758.12) 781,241.88 13,156.39 311,725.41 469,516.47
[50299990 99] - Other MOOE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE 107,795,000.00 12,554,360.00 0.00 0.00 120,349,360.00 7,247,366.87 72,511,339.33 47,838,020.67
[10604010] BUILDING and STRUCTURE 552,004,000.00 0.00 0.00 0.00 552,004,000.00 0.00 552,004,000.00 0.00
[10605030] Info & Com Tech Eqpt. 6,299,000.00 0.00 0.00 0.00 6,299,000.00 1,470,481.64 2,591,609.84 3,707,390.16
SUB - TOTAL 558,303,000.00 0.00 0.00 0.00 558,303,000.00 1,470,481.64 554,595,609.84 3,707,390.16
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
TRAINING 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
ICT SUBSCRIPTION 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
OTHER PROF (ISSP) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
ICT CONSULTANCY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes (Transfer of Title) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
ICTE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TRANSPORTATION EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 666,098,000.00 12,554,360.00 0.00 0.00 678,652,360.00 8,717,848.51 627,106,949.17 51,545,410.83
GRAND TOTAL (Fund 01 & 03) 867,478,000.00 47,402,180.00 0.00 0.00 914,880,180.00 24,688,079.37 776,356,872.51 138,523,307.49
Prepared by:
MARIZEL B. CORREOS
CHIEF ACCOUNTANT
REMARKS
CAPITAL OUTLAY
OBLIGATIONS INCURRED
HHRO V
Certified Correct by :
JOREM V. TORRE
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF AUG 31, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT AUGUST TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 22,845,000.00 0.00 0.00 0.00 22,845,000.00 1,980,033.69 15,594,227.20 7,250,772.80
[50102010 01] PERA 1,824,000.00 0.00 0.00 0.00 1,824,000.00 155,714.47 1,252,304.42 571,695.58
[50102020 00] RA 624,000.00 0.00 0.00 0.00 624,000.00 45,750.00 363,000.00 261,000.00
[50102030 01] TA 624,000.00 0.00 0.00 0.00 624,000.00 8,750.00 78,750.00 545,250.00
[50102040 01] Clothing Allowance 380,000.00 0.00 0.00 0.00 380,000.00 0.00 380,000.00 0.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 399,000.00 0.00 0.00 0.00 399,000.00 0.00 76,000.00 323,000.00
[50102120 01] Longevity 353,000.00 0.00 0.00 0.00 353,000.00 1,137.00 5,584.70 347,415.30
[50102150 01] Cash Gift 380,000.00 0.00 0.00 0.00 380,000.00 0.00 0.00 380,000.00
[50102140 01] Yeb 1,904,000.00 0.00 0.00 0.00 1,904,000.00 0.00 0.00 1,904,000.00
[50103020 01] Pagibig 90,000.00 0.00 0.00 0.00 90,000.00 7,600.00 61,700.00 28,300.00
[50103030 01] PHIC 216,000.00 0.00 0.00 0.00 216,000.00 18,400.00 149,512.50 66,487.50
[50103040 01] ECIP 90,000.00 0.00 0.00 0.00 90,000.00 7,500.00 60,861.11 29,138.89
[50102990 00] O.P.B (PEI) 380,000.00 0.00 0.00 0.00 380,000.00 0.00 0.00 380,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 30,109,000.00 0.00 0.00 0.00 30,109,000.00 2,224,885.16 18,021,939.93 12,087,060.07
[50103010 00] RLIP 2,741,000.00 0.00 0.00 0.00 2,741,000.00 228,746.76 1,796,516.38 944,483.62
TOTAL PS / RLIP 32,850,000.00 0.00 0.00 0.00 32,850,000.00 2,453,631.92 19,818,456.31 13,031,543.69
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 744,552.00 0.00 0.00 744,552.00 0.00 744,549.98 2.02
MPBF PBB 0.00 4,018,100.00 0.00 0.00 4,018,100.00 0.00 4,018,100.00 0.00
MPBF MID YEAR BONUS 0.00 2,745,246.00 0.00 0.00 2,745,246.00 0.00 2,690,767.00 54,479.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 10,167,000.00 0.00 0.00 10,167,000.00 781,027.24 6,259,481.86 3,907,518.14
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 1,350.00 14,137.50 (14,137.50)
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 17,674,898.00 0.00 0.00 17,674,898.00 782,377.24 13,727,036.34 3,947,861.66
RLIP (EO 201 1ST TRANCHE) 0.00 1,123,000.00 0.00 0.00 1,123,000.00 105,358.83 735,527.01 387,472.99
RLIP (EO 201 2ND TRANCHE) 0.00 0.00
GRAND TOTAL 32,850,000.00 18,797,898.00 0.00 0.00 51,647,898.00 3,341,367.99 34,281,019.66 17,366,878.34
A.I.a (100010000)
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF AUG 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT AUGUST TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 1,389,000.00 0.00 0.00 0.00 1,389,000.00 29,314.00 657,025.80 731,974.20
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 336,000.00 0.00 0.00 3,992.00 339,992.00 5,500.00 428,636.58 (88,644.58)
[50203010 00] - Office Supplies 1,313,000.00 0.00 0.00 0.00 1,313,000.00 145,738.15 474,225.64 838,774.36
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 10,000.00 10,000.00 (10,000.00)
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 0.00 348,830.90 (348,830.90)
[50203090 00] - Fuel,Oil and Lubricants Exp 707,000.00 0.00 0.00 (3,992.00) 703,008.00 25,880.99 225,292.22 477,715.78
Utility Expenses 1,747,000.00 0.00 0.00 0.00 1,747,000.00 14,203.25 530,387.86 1,216,612.14
[50204010 00] - Water Expenses 175,000.00 0.00 0.00 0.00 175,000.00 0.00 17,074.20 157,925.80
[50204020 00] - Electricity Expenses 1,572,000.00 0.00 0.00 0.00 1,572,000.00 14,203.25 513,313.66 1,058,686.34
Communication Expenses 1,307,000.00 0.00 0.00 0.00 1,307,000.00 216,281.35 1,094,754.48 212,245.52
[50205010 00] - Postage & Courier 327,000.00 0.00 0.00 0.00 327,000.00 109,194.00 408,085.00 (81,085.00)
[50205020 01] - Telephone - Landline 163,000.00 0.00 0.00 0.00 163,000.00 13,860.69 58,416.37 104,583.63
[50205020 02] - Telephone - Mobile 490,000.00 0.00 0.00 0.00 490,000.00 85,622.00 348,659.06 141,340.94
[50205030 00] - Internet Expenses 327,000.00 0.00 0.00 0.00 327,000.00 7,604.66 279,594.05 47,405.95
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 139,000.00 0.00 0.00 0.00 139,000.00 0.00 102,244.80 36,755.20
[50299020 00] Printing & Binding Expenses 340,000.00 0.00 0.00 0.00 340,000.00 340,000.00 377,407.12 (37,407.12)
[50299050 00] Rent Expenses 3,291,000.00 12,554,360.00 0.00 0.00 15,845,360.00 1,438,796.70 10,134,993.02 5,710,366.98
[50299030 00] Representation Expenses 273,000.00 0.00 0.00 0.00 273,000.00 0.00 293,985.31 (20,985.31)
[50299040 00] Transportaton and Delivery 190,000.00 0.00 0.00 0.00 190,000.00 0.00 28,600.00 161,400.00
[50299070 00] Subscription Expenses 90,000.00 0.00 0.00 0.00 90,000.00 8,597.00 48,562.20 41,437.80
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 4,897,000.00 0.00 0.00 0.00 4,897,000.00 251,092.21 3,448,900.52 1,448,099.48
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 20,175.57 (20,175.57)
[50212020 00] - Janitorial Services 1,204,000.00 0.00 0.00 0.00 1,204,000.00 0.00 0.00 1,204,000.00
[50212030 00] - Security Services 1,054,000.00 0.00 0.00 0.00 1,054,000.00 225,052.82 897,834.66 156,165.34
[50212990 00] - Other General Services 2,639,000.00 0.00 0.00 0.00 2,639,000.00 26,039.39 2,504,890.29 134,109.71
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 26,000.00 (26,000.00)
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 911,000.00 0.00 0.00 0.00 911,000.00 30,146.10 414,364.06 496,635.94
[50213050 01] - RM Machinery 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
OBLIGATIONS INCURREDREMARKS
A.I.a (100010000)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF AUG 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT AUGUST TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 24,000.00 0.00 0.00 0.00 24,000.00 0.00 0.00 24,000.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 402,000.00 0.00 0.00 0.00 402,000.00 (9,396.69) 110,973.81 291,026.19
[50215010 01] - Taxes, Duties & Licenses 0.00 0.00 0.00 0.00 0.00 0.00 14,726.02 (14,726.02)
[50215020 00] - Fidelity Bond Premuims 229,000.00 0.00 0.00 0.00 229,000.00 0.00 45,621.00 183,379.00
[50215030 00] - Insurance Expenses 173,000.00 0.00 0.00 0.00 173,000.00 (9,396.69) 50,626.79 122,373.21
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 17,356,000.00 12,554,360.00 0.00 0.00 29,910,360.00 2,506,153.06 18,729,184.32 11,181,175.68
[10604010] BUILDING and STRUCTURE 552,004,000.00 0.00 0.00 0.00 552,004,000.00 0.00 552,004,000.00 0.00
[10605030] Info & Com Tech Eqpt. 6,299,000.00 0.00 0.00 0.00 6,299,000.00 1,470,481.64 2,591,609.84 3,707,390.16
SUB - TOTAL 558,303,000.00 0.00 0.00 0.00 558,303,000.00 1,470,481.64 554,595,609.84 3,707,390.16
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 575,659,000.00 12,554,360.00 0.00 0.00 588,213,360.00 3,976,634.70 573,324,794.16 14,888,565.84
GRAND TOTAL (Fund 01 & 03) 608,509,000.00 31,352,258.00 0.00 0.00 639,861,258.00 7,318,002.69 607,605,813.82 32,255,444.18
CAPITAL OUTLAY
OBLIGATIONS INCURREDREMARKS
A.I.a (100010000)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF AUG 31, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT AUGUST TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 9,650,000.00 0.00 0.00 0.00 9,650,000.00 861,465.62 6,871,981.12 2,778,018.88
[50102010 01] PERA 528,000.00 0.00 0.00 0.00 528,000.00 45,904.76 365,519.90 162,480.10
[50102020 00] RA 324,000.00 0.00 0.00 0.00 324,000.00 17,000.00 133,875.00 190,125.00
[50102030 01] TA 324,000.00 0.00 0.00 0.00 324,000.00 17,000.00 133,875.00 190,125.00
[50102040 01] Clothing Allowance 110,000.00 0.00 0.00 0.00 110,000.00 0.00 110,000.00 0.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 24,000.00 0.00 0.00 0.00 24,000.00 2,452.57 5,239.14 18,760.86
[50102150 01] Cash Gift 110,000.00 0.00 0.00 0.00 110,000.00 0.00 0.00 110,000.00
[50102140 01] Yeb 804,000.00 0.00 0.00 0.00 804,000.00 0.00 0.00 804,000.00
[50103020 01] Pagibig 26,000.00 0.00 0.00 0.00 26,000.00 2,300.00 18,300.00 7,700.00
[50103030 01] PHIC 79,000.00 0.00 0.00 0.00 79,000.00 6,937.50 55,975.00 23,025.00
[50103040 01] ECIP 26,000.00 0.00 0.00 0.00 26,000.00 2,300.00 18,200.00 7,800.00
[50102990 00] O.P.B (PEI) 110,000.00 0.00 0.00 0.00 110,000.00 0.00 0.00 110,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 12,115,000.00 0.00 0.00 0.00 12,115,000.00 955,360.45 7,712,965.16 4,402,034.84
[50103010 00] RLIP 1,158,000.00 0.00 0.00 0.00 1,158,000.00 103,879.38 825,513.36 332,486.64
TOTAL PS / RLIP 13,273,000.00 0.00 0.00 0.00 13,273,000.00 1,059,239.83 8,538,478.52 4,734,521.48
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF MID YEAR BONUS 0.00 787,622.00 0.00 0.00 787,622.00 0.00 787,622.00 0.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 787,622.00 0.00 0.00 787,622.00 0.00 787,622.00 0.00
RLIP (EO 201 1ST TRANCHE) 0.00 0.00 0.00 0.00 0.00
RLIP (EO 201 2ND TRANCHE) 0.00 0.00 0.00
GRAND TOTAL 13,273,000.00 787,622.00 0.00 0.00 14,060,622.00 1,059,239.83 9,326,100.52 4,734,521.48
A.II.a (200010000)
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF AUG 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT AUGUST TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 853,000.00 0.00 0.00 0.00 853,000.00 0.00 9,567.00 843,433.00
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 10,000.00 0.00 0.00 0.00 10,000.00 506.25 8,906.25 1,093.75
[50203010 00] - Office Supplies 180,000.00 0.00 0.00 0.00 180,000.00 0.00 36,200.00 143,800.00
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203090 00] - Fuel,Oil and Lubricants Exp 98,000.00 0.00 0.00 0.00 98,000.00 0.00 22,062.34 75,937.66
Utility Expenses 311,000.00 0.00 0.00 0.00 311,000.00 0.00 65,750.31 245,249.69
[50204010 00] - Water Expenses 31,000.00 0.00 0.00 0.00 31,000.00 0.00 0.00 31,000.00
[50204020 00] - Electricity Expenses 280,000.00 0.00 0.00 0.00 280,000.00 0.00 65,750.31 214,249.69
Communication Expenses 191,000.00 0.00 0.00 0.00 191,000.00 954.60 109,028.60 81,971.40
[50205010 00] - Postage & Courier 48,000.00 0.00 0.00 0.00 48,000.00 310.00 46,587.00 1,413.00
[50205020 01] - Telephone - Landline 76,000.00 0.00 0.00 0.00 76,000.00 0.00 0.00 76,000.00
[50205020 02] - Telephone - Mobile 19,000.00 0.00 0.00 0.00 19,000.00 644.60 14,441.60 4,558.40
[50205030 00] - Internet Expenses 48,000.00 0.00 0.00 0.00 48,000.00 0.00 48,000.00 0.00
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 34,000.00 0.00 0.00 0.00 34,000.00 0.00 0.00 34,000.00
[50299020 00] Printing & Binding Expenses 46,000.00 0.00 0.00 0.00 46,000.00 31,000.00 45,017.49 982.51
[50299050 00] Rent Expenses 265,000.00 0.00 0.00 0.00 265,000.00 0.00 265,000.00 0.00
[50299030 00] Representation Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299040 00] Transportaton and Delivery 23,000.00 0.00 0.00 0.00 23,000.00 0.00 0.00 23,000.00
[50299070 00] Subscription Expenses 12,000.00 0.00 0.00 0.00 12,000.00 0.00 0.00 12,000.00
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 308,000.00 0.00 0.00 0.00 308,000.00 (977.28) 185,364.51 122,635.49
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 2,621.93 (2,621.93)
[50212020 00] - Janitorial Services 123,000.00 0.00 0.00 0.00 123,000.00 0.00 0.00 123,000.00
[50212030 00] - Security Services 108,000.00 0.00 0.00 0.00 108,000.00 0.00 106,719.86 1,280.14
[50212990 00] - Other General Services 77,000.00 0.00 0.00 0.00 77,000.00 (977.28) 76,022.72 977.28
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 418,000.00 0.00 0.00 0.00 418,000.00 4,900.00 250,726.71 167,273.29
[50213050 01] - RM Machinery 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A.II.a (200010000)
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF AUG 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT AUGUST TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 6,000.00 0.00 0.00 0.00 6,000.00 0.00 0.00 6,000.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 81,000.00 0.00 0.00 0.00 81,000.00 0.00 1,680.00 79,320.00
[50215010 01] - Taxes, Duties & Licenses 0.00 0.00 0.00 0.00 0.00 0.00 1,680.00 (1,680.00)
[50215020 00] - Fidelity Bond Premuims 43,000.00 0.00 0.00 0.00 43,000.00 0.00 0.00 43,000.00
[50215030 00] - Insurance Expenses 38,000.00 0.00 0.00 0.00 38,000.00 0.00 0.00 38,000.00
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 2,836,000.00 0.00 0.00 0.00 2,836,000.00 36,383.57 999,303.21 1,836,696.79
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 2,836,000.00 0.00 0.00 0.00 2,836,000.00 36,383.57 999,303.21 1,836,696.79
GRAND TOTAL (Fund 01 & 03) 16,109,000.00 787,622.00 0.00 0.00 16,896,622.00 1,095,623.40 10,325,403.73 6,571,218.27
A.II.a (200010000)
OBLIGATIONS INCURREDREMARKS
CAPITAL OUTLAY
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF AUG 31, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT AUGUST TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 12,707,000.00 0.00 0.00 0.00 12,707,000.00 1,005,976.00 8,122,620.47 4,584,379.53
[50102010 01] PERA 744,000.00 0.00 0.00 0.00 744,000.00 58,000.00 468,000.00 276,000.00
[50102020 00] RA 426,000.00 0.00 0.00 0.00 426,000.00 30,500.00 231,250.00 194,750.00
[50102030 01] TA 426,000.00 0.00 0.00 0.00 426,000.00 30,095.24 229,350.18 196,649.82
[50102040 01] Clothing Allowance 155,000.00 0.00 0.00 0.00 155,000.00 0.00 155,000.00 0.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 32,000.00 0.00 0.00 0.00 32,000.00 3,321.19 3,321.19 28,678.81
[50102150 01] Cash Gift 155,000.00 0.00 0.00 0.00 155,000.00 0.00 0.00 155,000.00
[50102140 01] Yeb 1,059,000.00 0.00 0.00 0.00 1,059,000.00 0.00 0.00 1,059,000.00
[50103020 01] Pagibig 37,000.00 0.00 0.00 0.00 37,000.00 2,900.00 23,400.00 13,600.00
[50103030 01] PHIC 111,000.00 0.00 0.00 0.00 111,000.00 8,687.50 70,025.00 40,975.00
[50103040 01] ECIP 37,000.00 0.00 0.00 0.00 37,000.00 2,900.00 23,500.00 13,500.00
[50102990 00] O.P.B (PEI) 155,000.00 0.00 0.00 0.00 155,000.00 0.00 0.00 155,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 16,044,000.00 0.00 0.00 0.00 16,044,000.00 1,142,379.93 9,326,466.84 6,717,533.16
[50103010 00] RLIP 1,525,000.00 0.00 0.00 0.00 1,525,000.00 121,115.66 975,642.42 549,357.58
TOTAL PS / RLIP 17,569,000.00 0.00 0.00 0.00 17,569,000.00 1,263,495.59 10,302,109.26 7,266,890.74
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF MID YEAR BONUS 0.00 1,156,167.00 0.00 0.00 1,156,167.00 0.00 1,156,167.00 0.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 1,156,167.00 0.00 0.00 1,156,167.00 0.00 1,156,167.00 0.00
RLIP (EO 201 1ST TRANCHE) 0.00 0.00 0.00 0.00
RLIP (EO 201 2ND TRANCHE) 0.00 0.00
GRAND TOTAL 17,569,000.00 1,156,167.00 0.00 0.00 18,725,167.00 1,263,495.59 11,458,276.26 7,266,890.74
OBLIGATIONS INCURREDREMARKS
A.II.b (200020000)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF AUG 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT AUGUST TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 1,464,000.00 0.00 0.00 0.00 1,464,000.00 28,708.00 395,070.49 1,068,929.51
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 54,878.67 54,878.67 (54,878.67)
[50202010 00] Training Expenses 329,000.00 0.00 0.00 1,501.00 330,501.00 0.00 221,536.65 108,964.35
[50203010 00] - Office Supplies 888,000.00 0.00 0.00 0.00 888,000.00 7,120.00 481,063.72 406,936.28
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203090 00] - Fuel,Oil and Lubricants Exp 478,000.00 0.00 0.00 (1,501.00) 476,499.00 75,718.92 278,512.74 197,986.26
Utility Expenses 1,139,000.00 0.00 0.00 0.00 1,139,000.00 12,882.43 498,555.52 640,444.48
[50204010 00] - Water Expenses 114,000.00 0.00 0.00 0.00 114,000.00 268.43 56,880.01 57,119.99
[50204020 00] - Electricity Expenses 1,025,000.00 0.00 0.00 0.00 1,025,000.00 12,614.00 441,675.51 583,324.49
Communication Expenses 769,000.00 0.00 0.00 0.00 769,000.00 26,770.00 647,106.60 121,893.40
[50205010 00] - Postage & Courier 192,000.00 0.00 0.00 0.00 192,000.00 22,656.00 140,364.00 51,636.00
[50205020 01] - Telephone - Landline 308,000.00 0.00 0.00 0.00 308,000.00 1,215.00 251,752.60 56,247.40
[50205020 02] - Telephone - Mobile 77,000.00 0.00 0.00 0.00 77,000.00 1,499.00 35,139.00 41,861.00
[50205030 00] - Internet Expenses 192,000.00 0.00 0.00 0.00 192,000.00 1,400.00 219,851.00 (27,851.00)
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 117,000.00 0.00 0.00 0.00 117,000.00 0.00 59,404.80 57,595.20
[50299020 00] Printing & Binding Expenses 116,000.00 0.00 0.00 0.00 116,000.00 58,600.00 110,460.06 5,539.94
[50299050 00] Rent Expenses 1,006,000.00 0.00 0.00 0.00 1,006,000.00 19,428.17 967,181.43 38,818.57
[50299030 00] Representation Expenses 340,000.00 0.00 0.00 0.00 340,000.00 0.00 328,606.39 11,393.61
[50299040 00] Transportaton and Delivery 66,000.00 0.00 0.00 0.00 66,000.00 0.00 4,236.00 61,764.00
[50299070 00] Subscription Expenses 30,000.00 0.00 0.00 0.00 30,000.00 (500.00) 13,725.00 16,275.00
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 1,429,000.00 0.00 0.00 0.00 1,429,000.00 81,294.48 1,022,501.67 406,498.33
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 5,827.46 19,352.26 (19,352.26)
[50212020 00] - Janitorial Services 572,000.00 0.00 0.00 (24,531.77) 547,468.23 56,423.30 237,012.64 310,455.59
[50212030 00] - Security Services 500,000.00 0.00 0.00 0.00 500,000.00 706.23 473,605.00 26,395.00
[50212990 00] - Other General Services 357,000.00 0.00 0.00 24,531.77 381,531.77 18,337.49 292,531.77 89,000.00
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 462,000.00 0.00 0.00 0.00 462,000.00 45,669.35 108,397.56 353,602.44
[50213050 01] - RM Machinery 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
OBLIGATIONS INCURREDREMARKS
A.II.b (200020000)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF AUG 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT AUGUST TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 22,000.00 0.00 0.00 0.00 22,000.00 0.00 0.00 22,000.00
[50210030 00] Extraodinary/Misc. Expenses 392,000.00 0.00 0.00 0.00 392,000.00 49,200.00 251,400.00 140,600.00
Taxes, Insurance Other Fees 183,000.00 0.00 0.00 0.00 183,000.00 0.00 47,679.68 135,320.32
[50215010 01] - Taxes, Duties & Licenses 6,000.00 0.00 0.00 0.00 6,000.00 0.00 6,640.00 (640.00)
[50215020 00] - Fidelity Bond Premuims 107,000.00 0.00 0.00 0.00 107,000.00 0.00 29,999.96 77,000.04
[50215030 00] - Insurance Expenses 70,000.00 0.00 0.00 0.00 70,000.00 0.00 11,039.72 58,960.28
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 9,230,000.00 0.00 0.00 0.00 9,230,000.00 459,770.02 5,490,316.98 3,739,683.02
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 9,230,000.00 0.00 0.00 0.00 9,230,000.00 459,770.02 5,490,316.98 3,739,683.02
GRAND TOTAL (Fund 01 & 03) 26,799,000.00 1,156,167.00 0.00 0.00 27,955,167.00 1,723,265.61 16,948,593.24 11,006,573.76
CAPITAL OUTLAY
OBLIGATIONS INCURREDREMARKS
A.II.b (200020000)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF AUG 31, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT AUGUST TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 17,628,000.00 0.00 0.00 0.00 17,628,000.00 1,323,198.17 10,713,538.58 6,914,461.42
[50102010 01] PERA 1,176,000.00 0.00 0.00 0.00 1,176,000.00 96,347.83 783,839.19 392,160.81
[50102020 00] RA 1,458,000.00 0.00 0.00 0.00 1,458,000.00 112,375.00 904,250.00 553,750.00
[50102030 01] TA 1,458,000.00 0.00 0.00 0.00 1,458,000.00 95,375.00 765,421.70 692,578.30
[50102040 01] Clothing Allowance 245,000.00 0.00 0.00 0.00 245,000.00 0.00 230,000.00 15,000.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 43,000.00 0.00 0.00 0.00 43,000.00 5,875.78 7,625.28 35,374.72
[50102150 01] Cash Gift 245,000.00 0.00 0.00 0.00 245,000.00 0.00 0.00 245,000.00
[50102140 01] Yeb 1,470,000.00 0.00 0.00 0.00 1,470,000.00 0.00 0.00 1,470,000.00
[50103020 01] Pagibig 59,000.00 0.00 0.00 0.00 59,000.00 4,800.00 39,000.00 20,000.00
[50103030 01] PHIC 133,000.00 0.00 0.00 0.00 133,000.00 11,312.50 90,050.00 42,950.00
[50103040 01] ECIP 59,000.00 0.00 0.00 0.00 59,000.00 4,800.00 38,799.04 20,200.96
[50102990 00] O.P.B (PEI) 245,000.00 0.00 0.00 0.00 245,000.00 0.00 0.00 245,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 60,777.03 (60,777.03)
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 24,219,000.00 0.00 0.00 0.00 24,219,000.00 1,654,084.28 13,633,300.82 10,585,699.18
[50103010 00] RLIP 2,115,000.00 0.00 0.00 0.00 2,115,000.00 179,919.16 1,268,426.27 846,573.73
TOTAL PS / RLIP 26,334,000.00 0.00 0.00 0.00 26,334,000.00 1,834,003.44 14,901,727.09 11,432,272.91
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 1,689,136.00 0.00 0.00 1,689,136.00 0.00 1,689,135.71 0.29
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF MID YEAR BONUS 0.00 1,196,158.00 0.00 0.00 1,196,158.00 0.00 1,041,813.00 154,345.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 3,489,000.00 0.00 0.00 3,489,000.00 249,630.70 2,037,275.96 1,451,724.04
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 237.50 1,725.00 (1,725.00)
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 6,374,294.00 0.00 0.00 6,374,294.00 249,868.20 4,769,949.67 1,604,344.33
RLIP (EO 201 1ST TRANCHE) 0.00 385,000.00 0.00 0.00 385,000.00 29,946.00 242,353.12 142,646.88
RLIP (EO 201 2ND TRANCHE) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
GRAND TOTAL 26,334,000.00 6,759,294.00 0.00 0.00 33,093,294.00 2,113,817.64 19,914,029.88 13,179,264.12
A.III.a.1 (30101001)
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF AUG 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT AUGUST TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 604,000.00 0.00 0.00 0.00 604,000.00 28,381.06 147,000.96 456,999.04
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 70,000.00 0.00 0.00 0.00 70,000.00 0.00 30,363.00 39,637.00
[50203010 00] - Office Supplies 120,000.00 0.00 0.00 0.00 120,000.00 0.00 0.00 120,000.00
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203090 00] - Fuel,Oil and Lubricants Exp 65,000.00 0.00 0.00 0.00 65,000.00 0.00 0.00 65,000.00
Utility Expenses 207,000.00 0.00 0.00 0.00 207,000.00 0.00 7,568.32 199,431.68
[50204010 00] - Water Expenses 21,000.00 0.00 0.00 0.00 21,000.00 0.00 7,568.32 13,431.68
[50204020 00] - Electricity Expenses 186,000.00 0.00 0.00 0.00 186,000.00 0.00 0.00 186,000.00
Communication Expenses 128,000.00 0.00 0.00 0.00 128,000.00 1,200.00 78,196.00 49,804.00
[50205010 00] - Postage & Courier 32,000.00 0.00 0.00 0.00 32,000.00 0.00 32,000.00 0.00
[50205020 01] - Telephone - Landline 51,000.00 0.00 0.00 0.00 51,000.00 0.00 0.00 51,000.00
[50205020 02] - Telephone - Mobile 13,000.00 0.00 0.00 0.00 13,000.00 1,200.00 14,196.00 (1,196.00)
[50205030 00] - Internet Expenses 32,000.00 0.00 0.00 0.00 32,000.00 0.00 32,000.00 0.00
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 23,000.00 0.00 0.00 0.00 23,000.00 0.00 0.00 23,000.00
[50299020 00] Printing & Binding Expenses 51,000.00 0.00 0.00 0.00 51,000.00 51,000.00 51,000.00 0.00
[50299050 00] Rent Expenses 177,000.00 0.00 0.00 0.00 177,000.00 0.00 177,000.00 0.00
[50299030 00] Representation Expenses 251,000.00 0.00 0.00 0.00 251,000.00 10,000.00 238,411.42 12,588.58
[50299040 00] Transportaton and Delivery 26,000.00 0.00 0.00 0.00 26,000.00 0.00 0.00 26,000.00
[50299070 00] Subscription Expenses 14,000.00 0.00 0.00 0.00 14,000.00 0.00 8,926.00 5,074.00
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 154,000.00 0.00 0.00 0.00 154,000.00 0.00 0.00 154,000.00
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50212020 00] - Janitorial Services 82,000.00 0.00 0.00 0.00 82,000.00 0.00 0.00 82,000.00
[50212030 00] - Security Services 72,000.00 0.00 0.00 0.00 72,000.00 0.00 0.00 72,000.00
[50212990 00] - Other General Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 329,000.00 0.00 0.00 0.00 329,000.00 0.00 95,093.13 233,906.87
[50213050 01] - RM Machinery 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
OBLIGATIONS INCURREDREMARKS
A.III.a.1 (30101001)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF AUG 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT AUGUST TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 4,000.00 0.00 0.00 0.00 4,000.00 0.00 0.00 4,000.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 73,000.00 0.00 0.00 0.00 73,000.00 0.00 0.00 73,000.00
[50215010 01] - Taxes, Duties & Licenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50215020 00] - Fidelity Bond Premuims 48,000.00 0.00 0.00 0.00 48,000.00 0.00 0.00 48,000.00
[50215030 00] - Insurance Expenses 25,000.00 0.00 0.00 0.00 25,000.00 0.00 0.00 25,000.00
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 2,296,000.00 0.00 0.00 0.00 2,296,000.00 90,581.06 833,558.83 1,462,441.17
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 2,296,000.00 0.00 0.00 0.00 2,296,000.00 90,581.06 833,558.83 1,462,441.17
GRAND TOTAL (Fund 01 & 03) 28,630,000.00 6,759,294.00 0.00 0.00 35,389,294.00 2,204,398.70 20,747,588.71 14,641,705.29
OBLIGATIONS INCURREDREMARKS
A.III.a.1 (30101001)
CAPITAL OUTLAY
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF AUG 31, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT AUGUST TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102010 01] PERA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102020 00] RA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102030 01] TA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102040 01] Clothing Allowance 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102150 01] Cash Gift 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102140 01] Yeb 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50103020 01] Pagibig 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50103030 01] PHIC 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50103040 01] ECIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B (PEI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50103010 00] RLIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL PS / RLIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF MID YEAR BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
RLIP (EO 201 1ST TRANCHE) 0.00 0.00 0.00 0.00
RLIP (EO 201 2ND TRANCHE) 0.00 0.00
GRAND TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A.III.a.2 (301010002)
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF AUG 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT AUGUST TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 75,000.00 0.00 0.00 0.00 75,000.00 0.00 0.00 75,000.00
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 4,000.00 0.00 0.00 0.00 4,000.00 0.00 0.00 4,000.00
[50203010 00] - Office Supplies 32,000.00 0.00 0.00 0.00 32,000.00 0.00 0.00 32,000.00
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203090 00] - Fuel,Oil and Lubricants Exp 18,000.00 0.00 0.00 0.00 18,000.00 0.00 0.00 18,000.00
Utility Expenses 34,000.00 0.00 0.00 0.00 34,000.00 0.00 33,716.53 283.47
[50204010 00] - Water Expenses 34,000.00 0.00 0.00 0.00 34,000.00 0.00 33,716.53 283.47
[50204020 00] - Electricity Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Communication Expenses 32,000.00 0.00 0.00 0.00 32,000.00 0.00 30,497.00 1,503.00
[50205010 00] - Postage & Courier 8,000.00 0.00 0.00 0.00 8,000.00 0.00 19,897.00 (11,897.00)
[50205020 01] - Telephone - Landline 13,000.00 0.00 0.00 0.00 13,000.00 0.00 0.00 13,000.00
[50205020 02] - Telephone - Mobile 3,000.00 0.00 0.00 0.00 3,000.00 0.00 2,600.00 400.00
[50205030 00] - Internet Expenses 8,000.00 0.00 0.00 0.00 8,000.00 0.00 8,000.00 0.00
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 3,000.00 0.00 0.00 0.00 3,000.00 0.00 0.00 3,000.00
[50299020 00] Printing & Binding Expenses 6,000.00 0.00 0.00 0.00 6,000.00 6,000.00 6,000.00 0.00
[50299050 00] Rent Expenses 61,000.00 0.00 0.00 0.00 61,000.00 0.00 61,000.00 0.00
[50299030 00] Representation Expenses 7,000.00 0.00 0.00 0.00 7,000.00 1,670.00 6,384.00 616.00
[50299040 00] Transportaton and Delivery 3,000.00 0.00 0.00 0.00 3,000.00 0.00 0.00 3,000.00
[50299070 00] Subscription Expenses 2,000.00 0.00 0.00 0.00 2,000.00 0.00 0.00 2,000.00
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 57,000.00 0.00 0.00 0.00 57,000.00 0.00 14,000.00 43,000.00
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50212020 00] - Janitorial Services 23,000.00 0.00 0.00 0.00 23,000.00 0.00 0.00 23,000.00
[50212030 00] - Security Services 20,000.00 0.00 0.00 0.00 20,000.00 0.00 0.00 20,000.00
[50212990 00] - Other General Services 14,000.00 0.00 0.00 0.00 14,000.00 0.00 14,000.00 0.00
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 21,000.00 0.00 0.00 0.00 21,000.00 0.00 0.00 21,000.00
[50213050 01] - RM Machinery 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
OBLIGATIONS INCURREDREMARKS
A.III.a.2 (301010002)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF AUG 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT AUGUST TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 1,000.00 0.00 0.00 0.00 1,000.00 0.00 0.00 1,000.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 11,000.00 0.00 0.00 0.00 11,000.00 0.00 6,752.34 4,247.66
[50215010 01] - Taxes, Duties & Licenses 5,000.00 0.00 0.00 0.00 5,000.00 0.00 6,752.34 (1,752.34)
[50215020 00] - Fidelity Bond Premuims 6,000.00 0.00 0.00 0.00 6,000.00 0.00 0.00 6,000.00
[50215030 00] - Insurance Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 367,000.00 0.00 0.00 0.00 367,000.00 7,670.00 158,349.87 208,650.13
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 367,000.00 0.00 0.00 0.00 367,000.00 7,670.00 158,349.87 208,650.13
GRAND TOTAL (Fund 01 & 03) 367,000.00 0.00 0.00 0.00 367,000.00 7,670.00 158,349.87 208,650.13
A.III.a.2 (301010002)
OBLIGATIONS INCURREDREMARKS
CAPITAL OUTLAY
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF AUG 31, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT AUGUST TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 14,012,000.00 0.00 0.00 0.00 14,012,000.00 1,210,621.00 9,684,122.07 4,327,877.93
[50102010 01] PERA 864,000.00 0.00 0.00 0.00 864,000.00 74,000.00 587,478.53 276,521.47
[50102020 00] RA 300,000.00 0.00 0.00 0.00 300,000.00 43,500.00 178,500.00 121,500.00
[50102030 01] TA 300,000.00 0.00 0.00 0.00 300,000.00 43,500.00 178,500.00 121,500.00
[50102040 01] Clothing Allowance 180,000.00 0.00 0.00 0.00 180,000.00 0.00 180,000.00 0.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 37,000.00 0.00 0.00 0.00 37,000.00 855.00 10,354.52 26,645.48
[50102150 01] Cash Gift 180,000.00 0.00 0.00 0.00 180,000.00 0.00 0.00 180,000.00
[50102140 01] Yeb 1,167,000.00 0.00 0.00 0.00 1,167,000.00 0.00 0.00 1,167,000.00
[50103020 01] Pagibig 44,000.00 0.00 0.00 0.00 44,000.00 3,700.00 29,600.00 14,400.00
[50103030 01] PHIC 132,000.00 0.00 0.00 0.00 132,000.00 11,187.50 92,562.50 39,437.50
[50103040 01] ECIP 44,000.00 0.00 0.00 0.00 44,000.00 3,700.00 29,500.00 14,500.00
[50102990 00] O.P.B (PEI) 180,000.00 0.00 0.00 0.00 180,000.00 0.00 0.00 180,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 17,440,000.00 0.00 0.00 0.00 17,440,000.00 1,391,063.50 10,970,617.62 6,469,382.38
[50103010 00] RLIP 1,681,000.00 0.00 0.00 0.00 1,681,000.00 157,606.20 1,189,135.19 491,864.81
TOTAL PS / RLIP 19,121,000.00 0.00 0.00 0.00 19,121,000.00 1,548,669.70 12,159,752.81 6,961,247.19
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF MID YEAR BONUS 0.00 1,272,970.00 0.00 0.00 1,272,970.00 0.00 1,260,191.00 12,779.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 1,272,970.00 0.00 0.00 1,272,970.00 0.00 1,260,191.00 12,779.00
RLIP (EO 201 1ST TRANCHE) 0.00 0.00 0.00 0.00
RLIP (EO 201 2ND TRANCHE) 0.00 0.00
GRAND TOTAL 19,121,000.00 1,272,970.00 0.00 0.00 20,393,970.00 1,548,669.70 13,419,943.81 6,974,026.19
A.III.a.3 (301010003)
REMARKSOBLIGATIONS INCURRED
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF AUG 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT AUGUST TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 851,000.00 0.00 0.00 0.00 851,000.00 11,614.00 612,231.61 238,768.39
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 272,000.00 0.00 0.00 347.00 272,347.00 26,582.00 312,939.00 (40,592.00)
[50203010 00] - Office Supplies 749,000.00 0.00 0.00 0.00 749,000.00 175.25 200,134.05 548,865.95
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 253,400.00 (253,400.00)
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 0.00 5,108.55 (5,108.55)
[50203090 00] - Fuel,Oil and Lubricants Exp 403,000.00 0.00 0.00 (347.00) 402,653.00 1,455.00 122,005.99 280,647.01
Utility Expenses 1,168,000.00 0.00 0.00 0.00 1,168,000.00 47,664.25 460,183.97 707,816.03
[50204010 00] - Water Expenses 116,000.00 0.00 0.00 0.00 116,000.00 10,663.25 46,447.40 69,552.60
[50204020 00] - Electricity Expenses 1,052,000.00 0.00 0.00 0.00 1,052,000.00 37,001.00 413,736.57 638,263.43
Communication Expenses 1,118,000.00 0.00 0.00 0.00 1,118,000.00 125,129.04 956,493.49 161,506.51
[50205010 00] - Postage & Courier 280,000.00 0.00 0.00 0.00 280,000.00 32,783.00 244,299.00 35,701.00
[50205020 01] - Telephone - Landline 447,000.00 0.00 0.00 0.00 447,000.00 83,052.46 355,713.34 91,286.66
[50205020 02] - Telephone - Mobile 112,000.00 0.00 0.00 0.00 112,000.00 2,067.08 85,370.63 26,629.37
[50205030 00] - Internet Expenses 279,000.00 0.00 0.00 0.00 279,000.00 7,226.50 271,110.52 7,889.48
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 164,000.00 0.00 0.00 0.00 164,000.00 0.00 39,984.00 124,016.00
[50299020 00] Printing & Binding Expenses 107,000.00 0.00 0.00 0.00 107,000.00 80,000.00 101,435.50 5,564.50
[50299050 00] Rent Expenses 1,777,000.00 0.00 0.00 0.00 1,777,000.00 15,952.00 1,569,086.44 207,913.56
[50299030 00] Representation Expenses 156,000.00 0.00 0.00 0.00 156,000.00 4,622.50 155,238.81 761.19
[50299040 00] Transportaton and Delivery 70,000.00 0.00 0.00 0.00 70,000.00 0.00 8,355.00 61,645.00
[50299070 00] Subscription Expenses 30,000.00 0.00 0.00 0.00 30,000.00 0.00 12,817.00 17,183.00
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 1,286,000.00 0.00 0.00 0.00 1,286,000.00 44,058.08 794,073.21 491,926.79
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 5,445.29 (5,445.29)
[50212020 00] - Janitorial Services 514,000.00 0.00 0.00 (8,194.00) 505,806.00 2,900.00 298,182.87 207,623.13
[50212030 00] - Security Services 450,000.00 0.00 0.00 0.00 450,000.00 38,774.08 242,403.33 207,596.67
[50212990 00] - Other General Services 322,000.00 0.00 0.00 8,194.00 330,194.00 2,384.00 248,041.72 82,152.28
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 10,553.00 (10,553.00)
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 253,000.00 0.00 0.00 0.00 253,000.00 936.00 27,459.00 225,541.00
[50213050 01] - RM Machinery 117,000.00 0.00 0.00 0.00 117,000.00 0.00 12,890.33 104,109.67
A.III.a.3 (301010003)
REMARKSOBLIGATIONS INCURRED
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF AUG 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT AUGUST TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 30,000.00 0.00 0.00 0.00 30,000.00 0.00 0.00 30,000.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 190,000.00 0.00 0.00 0.00 190,000.00 0.00 25,575.45 164,424.55
[50215010 01] - Taxes, Duties & Licenses 11,000.00 0.00 0.00 0.00 11,000.00 0.00 5,271.00 5,729.00
[50215020 00] - Fidelity Bond Premuims 65,000.00 0.00 0.00 0.00 65,000.00 0.00 10,000.00 55,000.00
[50215030 00] - Insurance Expenses 114,000.00 0.00 0.00 0.00 114,000.00 0.00 10,304.45 103,695.55
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 8,741,000.00 0.00 0.00 0.00 8,741,000.00 358,188.12 5,679,964.40 3,061,035.60
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 8,741,000.00 0.00 0.00 0.00 8,741,000.00 358,188.12 5,679,964.40 3,061,035.60
GRAND TOTAL (Fund 01 & 03) 27,862,000.00 1,272,970.00 0.00 0.00 29,134,970.00 1,906,857.82 19,099,908.21 10,035,061.79
A.III.a.3 (301010003)
REMARKS
CAPITAL OUTLAY
OBLIGATIONS INCURRED
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF AUG 31, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT AUGUST TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 27,480,000.00 0.00 0.00 (5,000.00) 27,475,000.00 2,283,093.01 18,224,964.11 9,250,035.89
[50102010 01] PERA 1,992,000.00 0.00 0.00 0.00 1,992,000.00 158,000.00 1,262,229.72 729,770.28
[50102020 00] RA 180,000.00 0.00 0.00 0.00 180,000.00 15,000.00 125,250.00 54,750.00
[50102030 01] TA 180,000.00 0.00 0.00 0.00 180,000.00 15,000.00 125,250.00 54,750.00
[50102040 01] Clothing Allowance 415,000.00 0.00 0.00 5,000.00 420,000.00 0.00 395,000.00 25,000.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 68,000.00 0.00 0.00 0.00 68,000.00 1,256.00 26,795.81 41,204.19
[50102150 01] Cash Gift 415,000.00 0.00 0.00 0.00 415,000.00 0.00 0.00 415,000.00
[50102140 01] Yeb 2,290,000.00 0.00 0.00 0.00 2,290,000.00 (659.00) 0.00 2,290,000.00
[50103020 01] Pagibig 98,000.00 0.00 0.00 0.00 98,000.00 8,100.00 65,000.00 33,000.00
[50103030 01] PHIC 293,000.00 0.00 0.00 0.00 293,000.00 25,050.00 192,161.50 100,838.50
[50103040 01] ECIP 98,000.00 0.00 0.00 0.00 98,000.00 8,100.00 65,100.00 32,900.00
[50102990 00] O.P.B (PEI) 415,000.00 0.00 0.00 0.00 415,000.00 0.00 0.00 415,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 33,924,000.00 0.00 0.00 0.00 33,924,000.00 2,512,940.01 20,481,751.14 13,442,248.86
[50103010 00] RLIP 3,298,000.00 0.00 0.00 0.00 3,298,000.00 282,067.33 2,137,221.30 1,160,778.70
TOTAL PS / RLIP 37,222,000.00 0.00 0.00 0.00 37,222,000.00 2,795,007.34 22,618,972.44 14,603,027.56
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF MID YEAR BONUS 0.00 2,437,140.00 0.00 0.00 2,437,140.00 0.00 2,422,970.00 14,170.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 2,437,140.00 0.00 0.00 2,437,140.00 0.00 2,422,970.00 14,170.00
RLIP (EO 201 1ST TRANCHE) 0.00 0.00 0.00 0.00
RLIP (EO 201 2ND TRANCHE) 0.00 0.00
GRAND TOTAL 37,222,000.00 2,437,140.00 0.00 0.00 39,659,140.00 2,795,007.34 25,041,942.44 14,617,197.56
A.III.b.1 (302010001)
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF AUG 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT AUGUST TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 1,349,000.00 0.00 0.00 0.00 1,349,000.00 137,753.10 845,799.88 503,200.12
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 36,000.00 0.00 0.00 1,963.00 37,963.00 17,604.20 138,871.44 (100,908.44)
[50203010 00] - Office Supplies 1,171,000.00 0.00 0.00 0.00 1,171,000.00 26,077.82 363,827.14 807,172.86
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 185,600.00 (185,600.00)
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 2,169.00 22,819.75 (22,819.75)
[50203090 00] - Fuel,Oil and Lubricants Exp 630,000.00 0.00 0.00 (1,963.00) 628,037.00 33,963.57 175,141.28 452,895.72
Utility Expenses 1,443,000.00 0.00 0.00 0.00 1,443,000.00 59,157.15 780,709.90 662,290.10
[50204010 00] - Water Expenses 145,000.00 0.00 0.00 0.00 145,000.00 3,778.56 118,226.36 26,773.64
[50204020 00] - Electricity Expenses 1,298,000.00 0.00 0.00 0.00 1,298,000.00 55,378.59 662,483.54 635,516.46
Communication Expenses 478,000.00 0.00 0.00 0.00 478,000.00 24,434.03 351,082.06 126,917.94
[50205010 00] - Postage & Courier 120,000.00 0.00 0.00 0.00 120,000.00 4,620.00 128,157.00 (8,157.00)
[50205020 01] - Telephone - Landline 191,000.00 0.00 0.00 0.00 191,000.00 1,750.18 92,745.34 98,254.66
[50205020 02] - Telephone - Mobile 48,000.00 0.00 0.00 0.00 48,000.00 6,000.00 38,539.87 9,460.13
[50205030 00] - Internet Expenses 119,000.00 0.00 0.00 0.00 119,000.00 12,063.85 91,639.85 27,360.15
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 8,000.00 0.00 0.00 0.00 8,000.00 0.00 0.00 8,000.00
[50299020 00] Printing & Binding Expenses 127,000.00 0.00 0.00 0.00 127,000.00 46,265.00 104,331.79 22,668.21
[50299050 00] Rent Expenses 2,062,000.00 0.00 0.00 0.00 2,062,000.00 147,936.56 1,513,431.32 548,568.68
[50299030 00] Representation Expenses 2,000.00 0.00 0.00 0.00 2,000.00 1,050.00 3,550.00 (1,550.00)
[50299040 00] Transportaton and Delivery 110,000.00 0.00 0.00 0.00 110,000.00 0.00 14,206.00 95,794.00
[50299070 00] Subscription Expenses 34,000.00 0.00 0.00 0.00 34,000.00 1,450.00 25,180.00 8,820.00
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 2,349,000.00 0.00 0.00 0.00 2,349,000.00 255,904.60 1,595,777.63 753,222.37
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50212020 00] - Janitorial Services 940,000.00 0.00 0.00 (35,190.30) 904,809.70 107,986.56 632,508.17 272,301.53
[50212030 00] - Security Services 822,000.00 0.00 0.00 0.00 822,000.00 72,010.33 601,676.63 220,323.37
[50212990 00] - Other General Services 587,000.00 0.00 0.00 35,190.30 622,190.30 75,907.71 361,592.83 260,597.47
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 1,431.20 3,342.20 (3,342.20)
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 01] - RM Machinery 99,000.00 0.00 0.00 0.00 99,000.00 23,100.00 64,430.00 34,570.00
REMARKS
A.III.b.1 (302010001)
OBLIGATIONS INCURRED
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF AUG 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT AUGUST TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 1,000.00 0.00 0.00 0.00 1,000.00 0.00 0.00 1,000.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 198,000.00 0.00 0.00 0.00 198,000.00 2,000.00 115,993.04 82,006.96
[50215010 01] - Taxes, Duties & Licenses 16,000.00 0.00 0.00 558.12 16,558.12 0.00 11,759.36 4,798.76
[50215020 00] - Fidelity Bond Premuims 118,000.00 0.00 0.00 0.00 118,000.00 2,000.00 53,500.00 64,500.00
[50215030 00] - Insurance Expenses 64,000.00 0.00 0.00 (558.12) 63,441.88 0.00 50,733.68 12,708.20
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 10,097,000.00 0.00 0.00 0.00 10,097,000.00 780,296.23 6,304,093.43 3,792,906.57
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 10,097,000.00 0.00 0.00 0.00 10,097,000.00 780,296.23 6,304,093.43 3,792,906.57
GRAND TOTAL (Fund 01 & 03) 47,319,000.00 2,437,140.00 0.00 0.00 49,756,140.00 3,575,303.57 31,346,035.87 18,410,104.13
OBLIGATIONS INCURREDREMARKS
CAPITAL OUTLAY
A.III.b.1 (302010001)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF AUG 31, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT AUGUST TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 24,338,000.00 0.00 0.00 0.00 24,338,000.00 1,864,747.00 15,219,206.84 9,118,793.16
[50102010 01] PERA 1,824,000.00 0.00 0.00 0.00 1,824,000.00 140,000.00 1,140,520.73 683,479.27
[50102020 00] RA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102030 01] TA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102040 01] Clothing Allowance 380,000.00 0.00 0.00 0.00 380,000.00 0.00 355,000.00 25,000.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 61,000.00 0.00 0.00 0.00 61,000.00 739.00 6,696.85 54,303.15
[50102150 01] Cash Gift 380,000.00 0.00 0.00 0.00 380,000.00 0.00 0.00 380,000.00
[50102140 01] Yeb 2,028,000.00 0.00 0.00 0.00 2,028,000.00 0.00 0.00 2,028,000.00
[50103020 01] Pagibig 91,000.00 0.00 0.00 0.00 91,000.00 7,000.00 57,000.00 34,000.00
[50103030 01] PHIC 272,000.00 0.00 0.00 0.00 272,000.00 21,212.50 171,763.00 100,237.00
[50103040 01] ECIP 91,000.00 0.00 0.00 0.00 91,000.00 7,000.00 56,700.00 34,300.00
[50102990 00] O.P.B (PEI) 380,000.00 0.00 0.00 0.00 380,000.00 0.00 0.00 380,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 29,845,000.00 0.00 0.00 0.00 29,845,000.00 2,040,698.50 17,006,887.42 12,838,112.58
[50103010 00] RLIP 2,921,000.00 0.00 0.00 0.00 2,921,000.00 258,973.88 1,727,120.70 1,193,879.30
TOTAL PS / RLIP 32,766,000.00 0.00 0.00 0.00 32,766,000.00 2,299,672.38 18,734,008.12 14,031,991.88
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF MID YEAR BONUS 0.00 2,176,673.00 0.00 0.00 2,176,673.00 1,257.00 2,044,840.00 131,833.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 2,176,673.00 0.00 0.00 2,176,673.00 1,257.00 2,044,840.00 131,833.00
RLIP (EO 201 1ST TRANCHE) 0.00 0.00 0.00 0.00
RLIP (EO 201 2ND TRANCHE) 0.00 0.00 0.00
GRAND TOTAL 32,766,000.00 2,176,673.00 0.00 0.00 34,942,673.00 2,300,929.38 20,778,848.12 14,163,824.88
OBLIGATIONS INCURREDREMARKS
A.III.b.2 (302010002)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF AUG 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT AUGUST TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 2,371,000.00 0.00 0.00 0.00 2,371,000.00 65,616.20 536,245.91 1,834,754.09
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 0.00 0.00 0.00 5,000.00 5,000.00 16,950.00 568,863.12 (563,863.12)
[50203010 00] - Office Supplies 4,232,000.00 0.00 0.00 0.00 4,232,000.00 148,999.87 1,591,566.35 2,640,433.65
[50203020 00] - Accountable Forms 0.00 0.00 0.00 1,200.00 1,200.00 2,400.00 5,400.00 (4,200.00)
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 889.75 (889.75)
[50203990 00] - Other Supplies 0.00 0.00 0.00 13,751.00 13,751.00 7,589.75 147,453.81 (133,702.81)
[50203090 00] - Fuel,Oil and Lubricants Exp 2,309,000.00 0.00 0.00 (19,951.00) 2,289,049.00 96,411.51 374,343.62 1,914,705.38
Utility Expenses 2,761,000.00 0.00 0.00 0.00 2,761,000.00 222,496.03 1,545,804.21 1,215,195.79
[50204010 00] - Water Expenses 366,000.00 0.00 0.00 0.00 366,000.00 30,469.40 179,389.78 186,610.22
[50204020 00] - Electricity Expenses 2,395,000.00 0.00 0.00 0.00 2,395,000.00 192,026.63 1,366,414.43 1,028,585.57
Communication Expenses 2,258,000.00 0.00 0.00 0.00 2,258,000.00 107,325.09 887,414.17 1,370,585.83
[50205010 00] - Postage & Courier 200,000.00 0.00 0.00 0.00 200,000.00 22,392.24 325,919.60 (125,919.60)
[50205020 01] - Telephone - Landline 319,000.00 0.00 0.00 0.00 319,000.00 9,578.49 85,317.56 233,682.44
[50205020 02] - Telephone - Mobile 1,540,000.00 0.00 0.00 0.00 1,540,000.00 23,196.73 233,579.91 1,306,420.09
[50205030 00] - Internet Expenses 199,000.00 0.00 0.00 0.00 199,000.00 52,157.63 242,597.10 (43,597.10)
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 0.00 0.00 0.00 0.00 0.00 0.00 2,500.00 (2,500.00)
[50299020 00] Printing & Binding Expenses 195,000.00 0.00 0.00 0.00 195,000.00 10,293.00 73,930.24 121,069.76
[50299050 00] Rent Expenses 2,364,000.00 0.00 0.00 0.00 2,364,000.00 248,535.32 2,211,381.66 152,618.34
[50299030 00] Representation Expenses 0.00 0.00 0.00 0.00 0.00 4,000.00 172,191.70 (172,191.70)
[50299040 00] Transportaton and Delivery 74,000.00 0.00 0.00 0.00 74,000.00 358.00 118,679.00 (44,679.00)
[50299070 00] Subscription Expenses 52,000.00 0.00 0.00 0.00 52,000.00 4,445.00 21,073.84 30,926.16
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 34,656,000.00 0.00 0.00 0.00 34,656,000.00 1,725,766.69 22,682,030.08 11,973,969.92
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 8,216.00 29,496.00 (29,496.00)
[50212020 00] - Janitorial Services 1,094,000.00 0.00 0.00 0.00 1,094,000.00 120,426.84 619,193.55 474,806.45
[50212030 00] - Security Services 958,000.00 0.00 0.00 0.00 958,000.00 74,915.25 557,417.75 400,582.25
[50212990 00] - Other General Services 32,604,000.00 0.00 0.00 0.00 32,604,000.00 1,522,208.60 21,130,422.78 11,473,577.22
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 345,500.00 (345,500.00)
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 800.00 14,186.00 (14,186.00)
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 7,690.80 (7,690.80)
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 16,970.00 (16,970.00)
[50213060 01] - RM-Gov't. Vehicle 0.00 0.00 0.00 0.00 0.00 15,420.00 0.00 0.00
[50213050 01] - RM Machinery 350,000.00 0.00 0.00 0.00 350,000.00 22,383.92 193,573.06 156,426.94
OBLIGATIONS INCURREDREMARKS
A.III.b.2 (302010002)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF AUG 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT AUGUST TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 387,000.00 0.00 0.00 0.00 387,000.00 38,826.09 252,313.63 134,686.37
[50215010 01] - Taxes, Duties & Licenses 58,000.00 0.00 0.00 200.00 58,200.00 1,121.56 21,523.16 36,676.84
[50215020 00] - Fidelity Bond Premuims 183,000.00 0.00 0.00 0.00 183,000.00 19,600.00 99,810.00 83,190.00
[50215030 00] - Insurance Expenses 146,000.00 0.00 0.00 (200.00) 145,800.00 18,104.53 130,980.47 14,819.53
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 52,009,000.00 0.00 0.00 0.00 52,009,000.00 2,738,616.47 31,424,500.95 20,584,499.05
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 52,009,000.00 0.00 0.00 0.00 52,009,000.00 2,738,616.47 31,424,500.95 20,584,499.05
GRAND TOTAL (Fund 01 & 03) 84,775,000.00 2,176,673.00 0.00 0.00 86,951,673.00 5,039,545.85 52,203,349.07 34,748,323.93
OBLIGATIONS INCURREDREMARKS
CAPITAL OUTLAY
A.III.b.2 (302010002)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF AUG 31, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT AUGUST TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 16,446,000.00 0.00 0.00 0.00 16,446,000.00 1,317,784.14 10,625,885.32 5,820,114.68
[50102010 01] PERA 840,000.00 0.00 0.00 0.00 840,000.00 65,119.35 521,684.93 318,315.07
[50102020 00] RA 420,000.00 0.00 0.00 0.00 420,000.00 28,500.00 381,875.00 38,125.00
[50102030 01] TA 420,000.00 0.00 0.00 0.00 420,000.00 20,000.00 322,375.00 97,625.00
[50102040 01] Clothing Allowance 175,000.00 0.00 0.00 0.00 175,000.00 0.00 175,000.00 0.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 40,000.00 0.00 0.00 0.00 40,000.00 706.00 4,674.32 35,325.68
[50102150 01] Cash Gift 175,000.00 0.00 0.00 0.00 175,000.00 0.00 0.00 175,000.00
[50102140 01] Yeb 1,371,000.00 0.00 0.00 0.00 1,371,000.00 0.00 0.00 1,371,000.00
[50103020 01] Pagibig 41,000.00 0.00 0.00 0.00 41,000.00 3,200.00 25,600.00 15,400.00
[50103030 01] PHIC 127,000.00 0.00 0.00 0.00 127,000.00 11,087.50 88,650.50 38,349.50
[50103040 01] ECIP 41,000.00 0.00 0.00 0.00 41,000.00 3,200.00 26,400.00 14,600.00
[50102990 00] O.P.B (PEI) 175,000.00 0.00 0.00 0.00 175,000.00 0.00 0.00 175,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 20,271,000.00 0.00 0.00 0.00 20,271,000.00 1,449,596.99 12,172,145.07 8,098,854.93
[50103010 00] RLIP 1,974,000.00 0.00 0.00 0.00 1,974,000.00 233,411.23 1,402,254.58 571,745.42
TOTAL PS / RLIP 22,245,000.00 0.00 0.00 0.00 22,245,000.00 1,683,008.22 13,574,399.65 8,670,600.35
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF MID YEAR BONUS 0.00 1,460,056.00 0.00 0.00 1,460,056.00 0.00 1,455,363.00 4,693.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 1,460,056.00 0.00 0.00 1,460,056.00 0.00 1,455,363.00 4,693.00
RLIP (EO 201 1ST TRANCHE) 0.00 0.00 0.00 0.00
RLIP (EO 201 2ND TRANCHE) 0.00 0.00
GRAND TOTAL 22,245,000.00 1,460,056.00 0.00 0.00 23,705,056.00 1,683,008.22 15,029,762.65 8,675,293.35
OBLIGATIONS INCURREDREMARKS
A.III.b.3 (302010003)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF AUG 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT AUGUST TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 576,000.00 0.00 0.00 0.00 576,000.00 4,709.00 112,178.76 463,821.24
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 313,000.00 0.00 0.00 847.00 313,847.00 441.00 387,847.38 (74,000.38)
[50203010 00] - Office Supplies 338,000.00 0.00 0.00 0.00 338,000.00 1,060.00 144,274.77 193,725.23
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203090 00] - Fuel,Oil and Lubricants Exp 183,000.00 0.00 0.00 (847.00) 182,153.00 2,953.05 93,803.09 88,349.91
Utility Expenses 353,000.00 0.00 0.00 0.00 353,000.00 16,685.98 271,029.96 81,970.04
[50204010 00] - Water Expenses 34,000.00 0.00 0.00 0.00 34,000.00 507.00 27,201.98 6,798.02
[50204020 00] - Electricity Expenses 319,000.00 0.00 0.00 0.00 319,000.00 16,178.98 243,827.98 75,172.02
Communication Expenses 354,000.00 0.00 0.00 0.00 354,000.00 3,932.76 248,045.86 105,954.14
[50205010 00] - Postage & Courier 89,000.00 0.00 0.00 0.00 89,000.00 1,734.76 104,650.00 (15,650.00)
[50205020 01] - Telephone - Landline 142,000.00 0.00 0.00 0.00 142,000.00 98.00 47,515.86 94,484.14
[50205020 02] - Telephone - Mobile 35,000.00 0.00 0.00 0.00 35,000.00 1,900.00 23,335.81 11,664.19
[50205030 00] - Internet Expenses 88,000.00 0.00 0.00 0.00 88,000.00 200.00 72,544.19 15,455.81
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 68,000.00 0.00 0.00 0.00 68,000.00 0.00 0.00 68,000.00
[50299020 00] Printing & Binding Expenses 36,000.00 0.00 0.00 0.00 36,000.00 1,899.51 14,113.42 21,886.58
[50299050 00] Rent Expenses 875,000.00 0.00 0.00 0.00 875,000.00 128,992.83 726,025.96 148,974.04
[50299030 00] Representation Expenses 99,000.00 0.00 0.00 0.00 99,000.00 4,086.75 162,058.72 (63,058.72)
[50299040 00] Transportaton and Delivery 90,000.00 0.00 0.00 0.00 90,000.00 36,161.04 38,810.54 51,189.46
[50299070 00] Subscription Expenses 18,000.00 0.00 0.00 0.00 18,000.00 322.00 4,865.66 13,134.34
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 907,000.00 0.00 0.00 0.00 907,000.00 26,706.87 526,552.14 380,447.86
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50212020 00] - Janitorial Services 363,000.00 0.00 0.00 (8,194.00) 354,806.00 1,500.00 231,854.41 122,951.59
[50212030 00] - Security Services 317,000.00 0.00 0.00 0.00 317,000.00 17,562.00 211,537.51 105,462.49
[50212990 00] - Other General Services 227,000.00 0.00 0.00 8,194.00 235,194.00 7,644.87 83,160.22 152,033.78
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 405,000.00 0.00 0.00 0.00 405,000.00 37,309.00 87,470.78 317,529.22
[50213050 01] - RM Machinery 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A.III.b.3 (302010003)
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF AUG 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT AUGUST TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 14,000.00 0.00 0.00 0.00 14,000.00 0.00 0.00 14,000.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 234,000.00 0.00 0.00 0.00 234,000.00 4,448.55 74,990.30 159,009.70
[50215010 01] - Taxes, Duties & Licenses 7,000.00 0.00 0.00 0.00 7,000.00 0.00 1,700.00 5,300.00
[50215020 00] - Fidelity Bond Premuims 75,000.00 0.00 0.00 0.00 75,000.00 0.00 15,250.00 59,750.00
[50215030 00] - Insurance Expenses 152,000.00 0.00 0.00 0.00 152,000.00 4,448.55 58,040.30 93,959.70
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 4,863,000.00 0.00 0.00 0.00 4,863,000.00 269,708.34 2,892,067.34 1,970,932.66
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 4,863,000.00 0.00 0.00 0.00 4,863,000.00 269,708.34 2,892,067.34 1,970,932.66
GRAND TOTAL (Fund 01 & 03) 27,108,000.00 1,460,056.00 0.00 0.00 28,568,056.00 1,952,716.56 17,921,829.99 10,646,226.01
CAPITAL OUTLAY
A.III.b.3 (302010003)
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF SEPTEMBER 30, 2016
01 Regular Agency Fund - General Fund SUMMARY
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL
OF EXPENDITURE ALLOTMENT SEPTEMBER TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [7] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 145,106,000.00 0.00 0.00 (29,485.00) 145,076,515.00 15,577,674.50 110,634,220.21 34,442,294.79
[50102010 01] PERA 9,792,000.00 0.00 0.00 0.00 9,792,000.00 1,035,972.55 7,417,549.97 2,374,450.03
[50102020 00] RA 3,732,000.00 0.00 0.00 0.00 3,732,000.00 299,750.00 2,617,750.00 1,114,250.00
[50102030 01] TA 3,732,000.00 0.00 0.00 0.00 3,732,000.00 253,095.85 2,086,617.73 1,645,382.27
[50102040 01] Clothing Allowance 2,040,000.00 0.00 0.00 5,000.00 2,045,000.00 5,000.00 1,985,000.00 60,000.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 399,000.00 0.00 0.00 0.00 399,000.00 0.00 76,000.00 323,000.00
[50102120 01] Longevity 658,000.00 0.00 0.00 0.00 658,000.00 24,802.01 95,093.82 562,906.18
[50102150 01] Cash Gift 2,040,000.00 0.00 0.00 0.00 2,040,000.00 0.00 0.00 2,040,000.00
[50102140 01] Yeb 12,093,000.00 0.00 0.00 0.00 12,093,000.00 0.00 0.00 12,093,000.00
[50103020 01] Pagibig 486,000.00 0.00 0.00 0.00 486,000.00 39,900.00 359,500.00 126,500.00
[50103030 01] PHIC 1,363,000.00 0.00 0.00 0.00 1,363,000.00 114,262.50 1,024,962.50 338,037.50
[50103040 01] ECIP 486,000.00 0.00 0.00 0.00 486,000.00 39,700.00 358,760.15 127,239.85
[50102990 00] O.P.B (PEI) 2,040,000.00 0.00 0.00 0.00 2,040,000.00 0.00 0.00 2,040,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 60,777.03 (60,777.03)
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 183,967,000.00 0.00 0.00 (24,485.00) 183,942,515.00 17,390,157.41 126,716,231.41 57,226,283.59
[50103010 00] RLIP 17,413,000.00 0.00 0.00 0.00 17,413,000.00 1,423,755.26 12,745,585.46 4,667,414.54
TOTAL PS / RLIP 201,380,000.00 0.00 0.00 (24,485.00) 201,355,515.00 18,813,912.67 139,461,816.87 61,893,698.13
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 3,153,721.00 0.00 0.00 3,153,721.00 720,031.61 3,153,717.30 3.70
MPBF PBB 0.00 4,018,100.00 0.00 0.00 4,018,100.00 0.00 4,018,100.00 0.00
MPBF MID YEAR BONUS 0.00 13,232,032.00 0.00 23,585.00 13,255,617.00 0.00 12,859,733.00 395,884.00
1ST TRANCHE
SALARY 0.00 13,656,000.00 0.00 (337.50) 13,655,662.50 1,401,690.49 9,698,448.31 3,957,214.19
PHILHEALTH 0.00 0.00 0.00 1,237.50 1,237.50 1,500.00 17,362.50 (16,125.00)
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL 0.00 34,059,853.00 0.00 24,485.00 34,084,338.00 2,123,222.10 29,747,361.11 4,336,976.89
RLIP (EO 201 1ST TRANCHE) 0.00 1,508,000.00 0.00 0.00 1,508,000.00 122,915.51 1,100,795.64 407,204.36
RLIP (EO 201 2ND TRANCHE) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
GRAND TOTAL 201,380,000.00 35,567,853.00 0.00 0.00 236,947,853.00 20,937,134.77 170,309,973.62 66,637,879.38
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF SEPTEMBER 30, 2016
03-Special Account - Locally Funded/Domestic Grants SUMMARY
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT SEPTEMBER TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 9,532,000.00 0.00 0.00 0.00 9,532,000.00 381,788.60 3,696,909.01 5,835,090.99
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 54,878.67 (54,878.67)
[50202010 00] Training Expenses 1,370,000.00 0.00 0.00 131,650.00 1,501,650.00 273,240.11 2,371,203.53 (869,553.53)
[50203010 00] - Office Supplies 9,023,000.00 0.00 0.00 0.00 9,023,000.00 205,123.55 3,496,415.22 5,526,584.78
[50203020 00] - Accountable Forms 0.00 0.00 0.00 1,800.00 1,800.00 1,200.00 445,600.00 (443,800.00)
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 10,889.75 (10,889.75)
[50203990 00] - Other Supplies 0.00 0.00 0.00 145,096.85 145,096.85 81,266.64 605,479.65 (460,382.80)
[50203090 00] - Fuel,Oil and Lubricants Exp 4,891,000.00 0.00 0.00 (366,758.00) 4,524,242.00 276,725.00 1,567,886.28 2,956,355.72
Utility Expenses 9,163,000.00 0.00 0.00 0.00 9,163,000.00 1,151,521.80 5,345,228.38 3,817,771.62
[50204010 00] - Water Expenses 1,036,000.00 0.00 0.00 0.00 1,036,000.00 54,583.69 541,088.27 494,911.73
[50204020 00] - Electricity Expenses 8,127,000.00 0.00 0.00 0.00 8,127,000.00 1,096,938.11 4,804,140.11 3,322,859.89
Communication Expenses 6,635,000.00 0.00 0.00 217,322.00 6,852,322.00 545,342.10 4,947,960.36 1,904,361.64
[50205010 00] - Postage & Courier 1,296,000.00 0.00 0.00 196,521.00 1,492,521.00 267,875.00 1,717,833.60 (225,312.60)
[50205020 01] - Telephone - Landline 1,710,000.00 0.00 0.00 0.00 1,710,000.00 122,828.38 1,012,689.45 697,310.55
[50205020 02] - Telephone - Mobile 2,337,000.00 0.00 0.00 0.00 2,337,000.00 78,963.30 876,425.18 1,460,574.82
[50205030 00] - Internet Expenses 1,292,000.00 0.00 0.00 20,801.00 1,312,801.00 75,675.42 1,341,012.13 (28,211.13)
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 556,000.00 0.00 0.00 0.00 556,000.00 0.00 204,133.60 351,866.40
[50299020 00] Printing & Binding Expenses 1,024,000.00 0.00 0.00 9,501.00 1,033,501.00 63,120.06 946,815.68 86,685.32
[50299050 00] Rent Expenses 11,878,000.00 12,554,360.00 0.00 (106,071.85) 24,326,288.15 6,826,590.22 24,451,690.05 (125,401.90)
[50299030 00] Representation Expenses 1,128,000.00 0.00 0.00 81,856.00 1,209,856.00 57,864.96 1,418,291.31 (208,435.31)
[50299040 00] Transportaton and Delivery 652,000.00 0.00 0.00 0.00 652,000.00 119.00 213,005.54 438,994.46
[50299070 00] Subscription Expenses 282,000.00 0.00 0.00 0.00 282,000.00 17,745.00 152,894.70 129,105.30
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 46,043,000.00 0.00 0.00 (119,228.00) 45,923,772.00 3,287,855.01 33,557,054.77 12,366,717.23
[50211020 00] - Auditing Services 0.00 0.00 0.00 28,720.00 28,720.00 13,191.73 90,282.78 (61,562.78)
[50212020 00] - Janitorial Services 4,915,000.00 0.00 0.00 (118,414.48) 4,796,585.52 378,678.40 2,397,430.04 2,399,155.48
[50212030 00] - Security Services 4,301,000.00 0.00 0.00 0.00 4,301,000.00 652,020.00 3,743,214.74 557,785.26
[50212990 00] - Other General Services 36,827,000.00 0.00 0.00 (29,533.52) 36,797,466.48 2,239,464.88 26,950,127.21 9,847,339.27
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 4,500.00 376,000.00 (376,000.00)
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 4,832.00 4,832.00 4,500.00 32,581.20 (27,749.20)
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 7,690.80 (7,690.80)
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 1,100.00 18,070.00 (18,070.00)
[50213060 01] - RM-Gov't. Vehicle 2,799,000.00 0.00 0.00 0.00 2,799,000.00 166,622.72 1,150,133.96 1,648,866.04
[50213050 01] - RM Machinery 566,000.00 0.00 0.00 0.00 566,000.00 33,415.65 304,309.04 261,690.96
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF SEPTEMBER 30, 2016
03-Special Account - Locally Funded/Domestic Grants SUMMARY
P/A/P ALLOTMENT CLASS/OBJECT ABM/ALLOTMENT ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT SEPTEMBER TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 102,000.00 0.00 0.00 0.00 102,000.00 0.00 0.00 102,000.00
[50210030 00] Extraodinary/Misc. Expenses 392,000.00 0.00 0.00 0.00 392,000.00 32,400.00 283,800.00 108,200.00
Taxes, Insurance Other Fees 1,759,000.00 0.00 0.00 0.00 1,759,000.00 426,548.20 1,062,506.45 696,493.55
[50215010 01] - Taxes, Duties & Licenses 103,000.00 0.00 0.00 (15,741.88) 87,258.12 1,090.94 71,142.82 16,115.30
[50215020 00] - Fidelity Bond Premuims 874,000.00 0.00 0.00 16,500.00 890,500.00 412,668.75 666,849.71 223,650.29
[50215030 00] - Insurance Expenses 782,000.00 0.00 0.00 (758.12) 781,241.88 12,788.51 324,513.92 456,727.96
[50299990 99] - Other MOOE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE 107,795,000.00 12,554,360.00 0.00 0.00 120,349,360.00 13,834,088.62 86,345,427.95 34,003,932.05
[10604010] BUILDING and STRUCTURE 552,004,000.00 0.00 0.00 0.00 552,004,000.00 0.00 552,004,000.00 0.00
[10605030] Info & Com Tech Eqpt. 6,299,000.00 0.00 0.00 0.00 6,299,000.00 2,292,724.46 4,884,334.30 1,414,665.70
SUB - TOTAL 558,303,000.00 0.00 0.00 0.00 558,303,000.00 2,292,724.46 556,888,334.30 1,414,665.70
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
TRAINING 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
ICT SUBSCRIPTION 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
OTHER PROF (ISSP) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
ICT CONSULTANCY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes (Transfer of Title) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
ICTE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TRANSPORTATION EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 666,098,000.00 12,554,360.00 0.00 0.00 678,652,360.00 16,126,813.08 643,233,762.25 35,418,597.75
GRAND TOTAL (Fund 01 & 03) 867,478,000.00 48,122,213.00 0.00 0.00 915,600,213.00 37,063,947.85 813,543,735.87 102,056,477.13
Prepared by:
MARIZEL B. CORREOS
CHIEF ACCOUNTANT
JOREM V. TORRE
REMARKS
CAPITAL OUTLAY
OBLIGATIONS INCURRED
HHRO V
Certified Correct by :
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF SEPTEMBER 30, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT SEPTEMBER TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 22,845,000.00 0.00 0.00 (900.00) 22,844,100.00 3,662,346.74 19,256,573.94 3,587,526.06
[50102010 01] PERA 1,824,000.00 0.00 0.00 0.00 1,824,000.00 304,043.48 1,556,347.90 267,652.10
[50102020 00] RA 624,000.00 0.00 0.00 0.00 624,000.00 65,750.00 428,750.00 195,250.00
[50102030 01] TA 624,000.00 0.00 0.00 0.00 624,000.00 33,500.00 112,250.00 511,750.00
[50102040 01] Clothing Allowance 380,000.00 0.00 0.00 0.00 380,000.00 0.00 380,000.00 0.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 399,000.00 0.00 0.00 0.00 399,000.00 0.00 76,000.00 323,000.00
[50102120 01] Longevity 353,000.00 0.00 0.00 0.00 353,000.00 3,315.00 8,899.70 344,100.30
[50102150 01] Cash Gift 380,000.00 0.00 0.00 0.00 380,000.00 0.00 0.00 380,000.00
[50102140 01] Yeb 1,904,000.00 0.00 0.00 0.00 1,904,000.00 0.00 0.00 1,904,000.00
[50103020 01] Pagibig 90,000.00 0.00 0.00 0.00 90,000.00 8,100.00 69,800.00 20,200.00
[50103030 01] PHIC 216,000.00 0.00 0.00 0.00 216,000.00 18,962.50 168,475.00 47,525.00
[50103040 01] ECIP 90,000.00 0.00 0.00 0.00 90,000.00 8,000.00 68,861.11 21,138.89
[50102990 00] O.P.B (PEI) 380,000.00 0.00 0.00 0.00 380,000.00 0.00 0.00 380,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 30,109,000.00 0.00 0.00 (900.00) 30,108,100.00 4,104,017.72 22,125,957.65 7,982,142.35
[50103010 00] RLIP 2,741,000.00 0.00 0.00 0.00 2,741,000.00 229,693.36 2,026,209.74 714,790.26
TOTAL PS / RLIP 32,850,000.00 0.00 0.00 (900.00) 32,849,100.00 4,333,711.08 24,152,167.39 8,696,932.61
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 995,666.00 0.00 0.00 995,666.00 251,112.61 995,662.59 3.41
MPBF PBB 0.00 4,018,100.00 0.00 0.00 4,018,100.00 0.00 4,018,100.00 0.00
MPBF MID YEAR BONUS 0.00 2,745,246.00 0.00 0.00 2,745,246.00 0.00 2,690,767.00 54,479.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 10,167,000.00 0.00 (337.50) 10,166,662.50 1,141,345.25 7,400,827.11 2,765,835.39
PHILHEALTH 0.00 0.00 0.00 1,237.50 1,237.50 1,312.50 15,450.00 (14,212.50)
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 17,926,012.00 0.00 900.00 17,926,912.00 1,393,770.36 15,120,806.70 2,806,105.30
RLIP (EO 201 1ST TRANCHE) 0.00 1,123,000.00 0.00 0.00 1,123,000.00 91,884.56 827,411.57 295,588.43
RLIP (EO 201 2ND TRANCHE) 0.00 0.00
GRAND TOTAL 32,850,000.00 19,049,012.00 0.00 0.00 51,899,012.00 5,819,366.00 40,100,385.66 11,798,626.34
A.I.a (100010000)
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF SEPTEMBER 30, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT SEPTEMBER TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 1,389,000.00 0.00 0.00 0.00 1,389,000.00 66,639.00 723,664.80 665,335.20
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 336,000.00 0.00 0.00 70,992.00 406,992.00 (12,400.00) 416,236.58 (9,244.58)
[50203010 00] - Office Supplies 1,313,000.00 0.00 0.00 0.00 1,313,000.00 0.00 474,225.64 838,774.36
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 10,000.00 (10,000.00)
[50203990 00] - Other Supplies 0.00 0.00 0.00 72,055.85 72,055.85 0.00 348,830.90 (276,775.05)
[50203090 00] - Fuel,Oil and Lubricants Exp 707,000.00 0.00 0.00 (73,844.00) 633,156.00 2,014.98 227,307.20 405,848.80
Utility Expenses 1,747,000.00 0.00 0.00 0.00 1,747,000.00 25,035.08 555,422.94 1,191,577.06
[50204010 00] - Water Expenses 175,000.00 0.00 0.00 0.00 175,000.00 0.00 17,074.20 157,925.80
[50204020 00] - Electricity Expenses 1,572,000.00 0.00 0.00 0.00 1,572,000.00 25,035.08 538,348.74 1,033,651.26
Communication Expenses 1,307,000.00 0.00 0.00 48,164.00 1,355,164.00 132,569.38 1,227,323.86 127,840.14
[50205010 00] - Postage & Courier 327,000.00 0.00 0.00 39,287.00 366,287.00 92,068.00 500,153.00 (133,866.00)
[50205020 01] - Telephone - Landline 163,000.00 0.00 0.00 0.00 163,000.00 13,182.39 71,598.76 91,401.24
[50205020 02] - Telephone - Mobile 490,000.00 0.00 0.00 0.00 490,000.00 5,441.61 354,100.67 135,899.33
[50205030 00] - Internet Expenses 327,000.00 0.00 0.00 8,877.00 335,877.00 21,877.38 301,471.43 34,405.57
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 139,000.00 0.00 0.00 0.00 139,000.00 0.00 102,244.80 36,755.20
[50299020 00] Printing & Binding Expenses 340,000.00 0.00 0.00 0.00 340,000.00 0.00 377,407.12 (37,407.12)
[50299050 00] Rent Expenses 3,291,000.00 12,554,360.00 0.00 (77,495.85) 15,767,864.15 5,611,277.28 15,746,270.30 21,593.85
[50299030 00] Representation Expenses 273,000.00 0.00 0.00 2,852.00 275,852.00 0.00 293,985.31 (18,133.31)
[50299040 00] Transportaton and Delivery 190,000.00 0.00 0.00 0.00 190,000.00 0.00 28,600.00 161,400.00
[50299070 00] Subscription Expenses 90,000.00 0.00 0.00 0.00 90,000.00 0.00 48,562.20 41,437.80
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 4,897,000.00 0.00 0.00 (42,724.00) 4,854,276.00 173,022.62 3,621,923.14 1,232,352.86
[50211020 00] - Auditing Services 0.00 0.00 0.00 5,440.00 5,440.00 0.00 20,175.57 (14,735.57)
[50212020 00] - Janitorial Services 1,204,000.00 0.00 0.00 0.00 1,204,000.00 0.00 0.00 1,204,000.00
[50212030 00] - Security Services 1,054,000.00 0.00 0.00 0.00 1,054,000.00 139,492.54 1,037,327.20 16,672.80
[50212990 00] - Other General Services 2,639,000.00 0.00 0.00 (48,164.00) 2,590,836.00 29,030.08 2,533,920.37 56,915.63
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 4,500.00 30,500.00 (30,500.00)
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 911,000.00 0.00 0.00 0.00 911,000.00 70,198.70 484,562.76 426,437.24
[50213050 01] - RM Machinery 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
OBLIGATIONS INCURREDREMARKS
A.I.a (100010000)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF SEPTEMBER 30, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT SEPTEMBER TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 24,000.00 0.00 0.00 0.00 24,000.00 0.00 0.00 24,000.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 402,000.00 0.00 0.00 0.00 402,000.00 45,653.75 156,627.56 245,372.44
[50215010 01] - Taxes, Duties & Licenses 0.00 0.00 0.00 0.00 0.00 890.94 15,616.96 (15,616.96)
[50215020 00] - Fidelity Bond Premuims 229,000.00 0.00 0.00 0.00 229,000.00 43,293.75 88,914.75 140,085.25
[50215030 00] - Insurance Expenses 173,000.00 0.00 0.00 0.00 173,000.00 1,469.06 52,095.85 120,904.15
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 17,356,000.00 12,554,360.00 0.00 0.00 29,910,360.00 6,114,010.79 24,843,195.11 5,067,164.89
[10604010] BUILDING and STRUCTURE 552,004,000.00 0.00 0.00 0.00 552,004,000.00 0.00 552,004,000.00 0.00
[10605030] Info & Com Tech Eqpt. 6,299,000.00 0.00 0.00 0.00 6,299,000.00 2,292,724.46 4,884,334.30 1,414,665.70
SUB - TOTAL 558,303,000.00 0.00 0.00 0.00 558,303,000.00 2,292,724.46 556,888,334.30 1,414,665.70
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 575,659,000.00 12,554,360.00 0.00 0.00 588,213,360.00 8,406,735.25 581,731,529.41 6,481,830.59
GRAND TOTAL (Fund 01 & 03) 608,509,000.00 31,603,372.00 0.00 0.00 640,112,372.00 14,226,101.25 621,831,915.07 18,280,456.93
CAPITAL OUTLAY
OBLIGATIONS INCURREDREMARKS
A.I.a (100010000)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF SEPTEMBER 30, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT SEPTEMBER TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 9,650,000.00 0.00 0.00 0.00 9,650,000.00 1,815,922.10 8,687,903.22 962,096.78
[50102010 01] PERA 528,000.00 0.00 0.00 0.00 528,000.00 92,864.70 458,384.60 69,615.40
[50102020 00] RA 324,000.00 0.00 0.00 0.00 324,000.00 17,000.00 150,875.00 173,125.00
[50102030 01] TA 324,000.00 0.00 0.00 0.00 324,000.00 17,000.00 150,875.00 173,125.00
[50102040 01] Clothing Allowance 110,000.00 0.00 0.00 0.00 110,000.00 0.00 110,000.00 0.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 24,000.00 0.00 0.00 0.00 24,000.00 5,210.00 10,449.14 13,550.86
[50102150 01] Cash Gift 110,000.00 0.00 0.00 0.00 110,000.00 0.00 0.00 110,000.00
[50102140 01] Yeb 804,000.00 0.00 0.00 0.00 804,000.00 0.00 0.00 804,000.00
[50103020 01] Pagibig 26,000.00 0.00 0.00 0.00 26,000.00 2,400.00 20,700.00 5,300.00
[50103030 01] PHIC 79,000.00 0.00 0.00 0.00 79,000.00 7,912.50 63,887.50 15,112.50
[50103040 01] ECIP 26,000.00 0.00 0.00 0.00 26,000.00 2,600.00 20,800.00 5,200.00
[50102990 00] O.P.B (PEI) 110,000.00 0.00 0.00 0.00 110,000.00 0.00 0.00 110,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 12,115,000.00 0.00 0.00 0.00 12,115,000.00 1,960,909.30 9,673,874.46 2,441,125.54
[50103010 00] RLIP 1,158,000.00 0.00 0.00 0.00 1,158,000.00 112,133.61 937,646.97 220,353.03
TOTAL PS / RLIP 13,273,000.00 0.00 0.00 0.00 13,273,000.00 2,073,042.91 10,611,521.43 2,661,478.57
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF MID YEAR BONUS 0.00 787,622.00 0.00 0.00 787,622.00 0.00 787,622.00 0.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 787,622.00 0.00 0.00 787,622.00 0.00 787,622.00 0.00
RLIP (EO 201 1ST TRANCHE) 0.00 0.00 0.00 0.00 0.00
RLIP (EO 201 2ND TRANCHE) 0.00 0.00 0.00
GRAND TOTAL 13,273,000.00 787,622.00 0.00 0.00 14,060,622.00 2,073,042.91 11,399,143.43 2,661,478.57
A.II.a (200010000)
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF SEPTEMBER 30, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT SEPTEMBER TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 853,000.00 0.00 0.00 0.00 853,000.00 0.00 9,567.00 843,433.00
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 10,000.00 0.00 0.00 0.00 10,000.00 0.00 8,906.25 1,093.75
[50203010 00] - Office Supplies 180,000.00 0.00 0.00 0.00 180,000.00 0.00 36,200.00 143,800.00
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203090 00] - Fuel,Oil and Lubricants Exp 98,000.00 0.00 0.00 0.00 98,000.00 0.00 22,062.34 75,937.66
Utility Expenses 311,000.00 0.00 0.00 0.00 311,000.00 0.00 65,750.31 245,249.69
[50204010 00] - Water Expenses 31,000.00 0.00 0.00 0.00 31,000.00 0.00 0.00 31,000.00
[50204020 00] - Electricity Expenses 280,000.00 0.00 0.00 0.00 280,000.00 0.00 65,750.31 214,249.69
Communication Expenses 191,000.00 0.00 0.00 0.00 191,000.00 78,808.75 187,837.35 3,162.65
[50205010 00] - Postage & Courier 48,000.00 0.00 0.00 0.00 48,000.00 0.00 46,587.00 1,413.00
[50205020 01] - Telephone - Landline 76,000.00 0.00 0.00 0.00 76,000.00 73,735.63 73,735.63 2,264.37
[50205020 02] - Telephone - Mobile 19,000.00 0.00 0.00 0.00 19,000.00 5,073.12 19,514.72 (514.72)
[50205030 00] - Internet Expenses 48,000.00 0.00 0.00 0.00 48,000.00 0.00 48,000.00 0.00
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 34,000.00 0.00 0.00 0.00 34,000.00 0.00 0.00 34,000.00
[50299020 00] Printing & Binding Expenses 46,000.00 0.00 0.00 0.00 46,000.00 14,923.96 59,941.45 (13,941.45)
[50299050 00] Rent Expenses 265,000.00 0.00 0.00 0.00 265,000.00 0.00 265,000.00 0.00
[50299030 00] Representation Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299040 00] Transportaton and Delivery 23,000.00 0.00 0.00 0.00 23,000.00 0.00 0.00 23,000.00
[50299070 00] Subscription Expenses 12,000.00 0.00 0.00 0.00 12,000.00 8,747.00 8,747.00 3,253.00
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 308,000.00 0.00 0.00 0.00 308,000.00 0.00 185,364.51 122,635.49
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 2,621.93 (2,621.93)
[50212020 00] - Janitorial Services 123,000.00 0.00 0.00 0.00 123,000.00 0.00 0.00 123,000.00
[50212030 00] - Security Services 108,000.00 0.00 0.00 0.00 108,000.00 0.00 106,719.86 1,280.14
[50212990 00] - Other General Services 77,000.00 0.00 0.00 0.00 77,000.00 0.00 76,022.72 977.28
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 418,000.00 0.00 0.00 0.00 418,000.00 0.00 250,726.71 167,273.29
[50213050 01] - RM Machinery 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
OBLIGATIONS INCURREDREMARKS
A.II.a (200010000)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF SEPTEMBER 30, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT SEPTEMBER TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 6,000.00 0.00 0.00 0.00 6,000.00 0.00 0.00 6,000.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 81,000.00 0.00 0.00 0.00 81,000.00 43,000.00 44,680.00 36,320.00
[50215010 01] - Taxes, Duties & Licenses 0.00 0.00 0.00 0.00 0.00 0.00 1,680.00 (1,680.00)
[50215020 00] - Fidelity Bond Premuims 43,000.00 0.00 0.00 0.00 43,000.00 43,000.00 43,000.00 0.00
[50215030 00] - Insurance Expenses 38,000.00 0.00 0.00 0.00 38,000.00 0.00 0.00 38,000.00
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 2,836,000.00 0.00 0.00 0.00 2,836,000.00 145,479.71 1,144,782.92 1,691,217.08
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 2,836,000.00 0.00 0.00 0.00 2,836,000.00 145,479.71 1,144,782.92 1,691,217.08
GRAND TOTAL (Fund 01 & 03) 16,109,000.00 787,622.00 0.00 0.00 16,896,622.00 2,218,522.62 12,543,926.35 4,352,695.65
A.II.a (200010000)
OBLIGATIONS INCURREDREMARKS
CAPITAL OUTLAY
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF SEPTEMBER 30, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT SEPTEMBER TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 12,707,000.00 0.00 0.00 0.00 12,707,000.00 2,011,952.00 10,134,572.47 2,572,427.53
[50102010 01] PERA 744,000.00 0.00 0.00 0.00 744,000.00 116,000.00 584,000.00 160,000.00
[50102020 00] RA 426,000.00 0.00 0.00 0.00 426,000.00 39,000.00 270,250.00 155,750.00
[50102030 01] TA 426,000.00 0.00 0.00 0.00 426,000.00 36,345.85 265,696.03 160,303.97
[50102040 01] Clothing Allowance 155,000.00 0.00 0.00 0.00 155,000.00 0.00 155,000.00 0.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 32,000.00 0.00 0.00 0.00 32,000.00 4,820.51 8,141.70 23,858.30
[50102150 01] Cash Gift 155,000.00 0.00 0.00 0.00 155,000.00 0.00 0.00 155,000.00
[50102140 01] Yeb 1,059,000.00 0.00 0.00 0.00 1,059,000.00 0.00 0.00 1,059,000.00
[50103020 01] Pagibig 37,000.00 0.00 0.00 0.00 37,000.00 2,900.00 26,300.00 10,700.00
[50103030 01] PHIC 111,000.00 0.00 0.00 0.00 111,000.00 8,687.50 78,712.50 32,287.50
[50103040 01] ECIP 37,000.00 0.00 0.00 0.00 37,000.00 2,900.00 26,400.00 10,600.00
[50102990 00] O.P.B (PEI) 155,000.00 0.00 0.00 0.00 155,000.00 0.00 0.00 155,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 16,044,000.00 0.00 0.00 0.00 16,044,000.00 2,222,605.86 11,549,072.70 4,494,927.30
[50103010 00] RLIP 1,525,000.00 0.00 0.00 0.00 1,525,000.00 121,009.02 1,096,651.44 428,348.56
TOTAL PS / RLIP 17,569,000.00 0.00 0.00 0.00 17,569,000.00 2,343,614.88 12,645,724.14 4,923,275.86
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF MID YEAR BONUS 0.00 1,156,167.00 0.00 0.00 1,156,167.00 0.00 1,156,167.00 0.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 1,156,167.00 0.00 0.00 1,156,167.00 0.00 1,156,167.00 0.00
RLIP (EO 201 1ST TRANCHE) 0.00 0.00 0.00 0.00
RLIP (EO 201 2ND TRANCHE) 0.00 0.00
GRAND TOTAL 17,569,000.00 1,156,167.00 0.00 0.00 18,725,167.00 2,343,614.88 13,801,891.14 4,923,275.86
OBLIGATIONS INCURREDREMARKS
A.II.b (200020000)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF SEPTEMBER 30, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT SEPTEMBER TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 1,464,000.00 0.00 0.00 0.00 1,464,000.00 38,171.16 433,241.65 1,030,758.35
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 54,878.67 (54,878.67)
[50202010 00] Training Expenses 329,000.00 0.00 0.00 1,501.00 330,501.00 156,000.00 377,536.65 (47,035.65)
[50203010 00] - Office Supplies 888,000.00 0.00 0.00 0.00 888,000.00 2,095.00 483,158.72 404,841.28
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203090 00] - Fuel,Oil and Lubricants Exp 478,000.00 0.00 0.00 (1,501.00) 476,499.00 3,007.00 281,519.74 194,979.26
Utility Expenses 1,139,000.00 0.00 0.00 0.00 1,139,000.00 253,422.54 751,978.06 387,021.94
[50204010 00] - Water Expenses 114,000.00 0.00 0.00 0.00 114,000.00 1,001.69 57,881.70 56,118.30
[50204020 00] - Electricity Expenses 1,025,000.00 0.00 0.00 0.00 1,025,000.00 252,420.85 694,096.36 330,903.64
Communication Expenses 769,000.00 0.00 0.00 0.00 769,000.00 74,058.00 721,164.60 47,835.40
[50205010 00] - Postage & Courier 192,000.00 0.00 0.00 0.00 192,000.00 70,943.00 211,307.00 (19,307.00)
[50205020 01] - Telephone - Landline 308,000.00 0.00 0.00 0.00 308,000.00 1,215.00 252,967.60 55,032.40
[50205020 02] - Telephone - Mobile 77,000.00 0.00 0.00 0.00 77,000.00 1,500.00 36,639.00 40,361.00
[50205030 00] - Internet Expenses 192,000.00 0.00 0.00 0.00 192,000.00 400.00 220,251.00 (28,251.00)
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 117,000.00 0.00 0.00 0.00 117,000.00 0.00 59,404.80 57,595.20
[50299020 00] Printing & Binding Expenses 116,000.00 0.00 0.00 0.00 116,000.00 16,408.45 126,868.51 (10,868.51)
[50299050 00] Rent Expenses 1,006,000.00 0.00 0.00 0.00 1,006,000.00 50,000.00 1,017,181.43 (11,181.43)
[50299030 00] Representation Expenses 340,000.00 0.00 0.00 0.00 340,000.00 9,301.50 337,907.89 2,092.11
[50299040 00] Transportaton and Delivery 66,000.00 0.00 0.00 0.00 66,000.00 0.00 4,236.00 61,764.00
[50299070 00] Subscription Expenses 30,000.00 0.00 0.00 0.00 30,000.00 500.00 14,225.00 15,775.00
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 1,429,000.00 0.00 0.00 0.00 1,429,000.00 66,031.35 1,088,533.02 340,466.98
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 19,352.26 (19,352.26)
[50212020 00] - Janitorial Services 572,000.00 0.00 0.00 (25,000.00) 547,000.00 58,374.12 295,386.76 251,613.24
[50212030 00] - Security Services 500,000.00 0.00 0.00 0.00 500,000.00 7,189.00 480,794.00 19,206.00
[50212990 00] - Other General Services 357,000.00 0.00 0.00 25,000.00 382,000.00 468.23 293,000.00 89,000.00
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 462,000.00 0.00 0.00 0.00 462,000.00 51,267.30 159,664.86 302,335.14
[50213050 01] - RM Machinery 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
OBLIGATIONS INCURREDREMARKS
A.II.b (200020000)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF SEPTEMBER 30, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT SEPTEMBER TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 22,000.00 0.00 0.00 0.00 22,000.00 0.00 0.00 22,000.00
[50210030 00] Extraodinary/Misc. Expenses 392,000.00 0.00 0.00 0.00 392,000.00 32,400.00 283,800.00 108,200.00
Taxes, Insurance Other Fees 183,000.00 0.00 0.00 0.00 183,000.00 90,000.00 137,679.68 45,320.32
[50215010 01] - Taxes, Duties & Licenses 6,000.00 0.00 0.00 0.00 6,000.00 0.00 6,640.00 (640.00)
[50215020 00] - Fidelity Bond Premuims 107,000.00 0.00 0.00 0.00 107,000.00 90,000.00 119,999.96 (12,999.96)
[50215030 00] - Insurance Expenses 70,000.00 0.00 0.00 0.00 70,000.00 0.00 11,039.72 58,960.28
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 9,230,000.00 0.00 0.00 0.00 9,230,000.00 842,662.30 6,332,979.28 2,897,020.72
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 9,230,000.00 0.00 0.00 0.00 9,230,000.00 842,662.30 6,332,979.28 2,897,020.72
GRAND TOTAL (Fund 01 & 03) 26,799,000.00 1,156,167.00 0.00 0.00 27,955,167.00 3,186,277.18 20,134,870.42 7,820,296.58
CAPITAL OUTLAY
OBLIGATIONS INCURREDREMARKS
A.II.b (200020000)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF SEPTEMBER 30, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT SEPTEMBER TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 17,628,000.00 0.00 0.00 0.00 17,628,000.00 1,321,134.00 12,034,672.58 5,593,327.42
[50102010 01] PERA 1,176,000.00 0.00 0.00 0.00 1,176,000.00 84,000.00 867,839.19 308,160.81
[50102020 00] RA 1,458,000.00 0.00 0.00 0.00 1,458,000.00 99,500.00 1,003,750.00 454,250.00
[50102030 01] TA 1,458,000.00 0.00 0.00 0.00 1,458,000.00 87,750.00 853,171.70 604,828.30
[50102040 01] Clothing Allowance 245,000.00 0.00 0.00 0.00 245,000.00 5,000.00 235,000.00 10,000.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 43,000.00 0.00 0.00 0.00 43,000.00 2,652.87 10,278.15 32,721.85
[50102150 01] Cash Gift 245,000.00 0.00 0.00 0.00 245,000.00 0.00 0.00 245,000.00
[50102140 01] Yeb 1,470,000.00 0.00 0.00 0.00 1,470,000.00 0.00 0.00 1,470,000.00
[50103020 01] Pagibig 59,000.00 0.00 0.00 0.00 59,000.00 4,400.00 43,400.00 15,600.00
[50103030 01] PHIC 133,000.00 0.00 0.00 0.00 133,000.00 10,862.50 100,912.50 32,087.50
[50103040 01] ECIP 59,000.00 0.00 0.00 0.00 59,000.00 4,400.00 43,199.04 15,800.96
[50102990 00] O.P.B (PEI) 245,000.00 0.00 0.00 0.00 245,000.00 0.00 0.00 245,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 60,777.03 (60,777.03)
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 24,219,000.00 0.00 0.00 0.00 24,219,000.00 1,619,699.37 15,253,000.19 8,965,999.81
[50103010 00] RLIP 2,115,000.00 0.00 0.00 0.00 2,115,000.00 156,306.21 1,424,732.48 690,267.52
TOTAL PS / RLIP 26,334,000.00 0.00 0.00 0.00 26,334,000.00 1,776,005.58 16,677,732.67 9,656,267.33
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 2,158,055.00 0.00 0.00 2,158,055.00 468,919.00 2,158,054.71 0.29
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF MID YEAR BONUS 0.00 1,196,158.00 0.00 0.00 1,196,158.00 0.00 1,041,813.00 154,345.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 3,489,000.00 0.00 0.00 3,489,000.00 260,345.24 2,297,621.20 1,191,378.80
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 187.50 1,912.50 (1,912.50)
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 6,843,213.00 0.00 0.00 6,843,213.00 729,451.74 5,499,401.41 1,343,811.59
RLIP (EO 201 1ST TRANCHE) 0.00 385,000.00 0.00 0.00 385,000.00 31,030.95 273,384.07 111,615.93
RLIP (EO 201 2ND TRANCHE) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
GRAND TOTAL 26,334,000.00 7,228,213.00 0.00 0.00 33,562,213.00 2,536,488.27 22,450,518.15 11,111,694.85
A.III.a.1 (30101001)
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF SEPTEMBER 30, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT SEPTEMBER TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 604,000.00 0.00 0.00 0.00 604,000.00 5,547.94 152,548.90 451,451.10
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 70,000.00 0.00 0.00 0.00 70,000.00 0.00 30,363.00 39,637.00
[50203010 00] - Office Supplies 120,000.00 0.00 0.00 0.00 120,000.00 0.00 0.00 120,000.00
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 65,000.00 65,000.00 (65,000.00)
[50203090 00] - Fuel,Oil and Lubricants Exp 65,000.00 0.00 0.00 0.00 65,000.00 0.00 0.00 65,000.00
Utility Expenses 207,000.00 0.00 0.00 0.00 207,000.00 0.00 7,568.32 199,431.68
[50204010 00] - Water Expenses 21,000.00 0.00 0.00 0.00 21,000.00 0.00 7,568.32 13,431.68
[50204020 00] - Electricity Expenses 186,000.00 0.00 0.00 0.00 186,000.00 0.00 0.00 186,000.00
Communication Expenses 128,000.00 0.00 0.00 0.00 128,000.00 0.00 78,196.00 49,804.00
[50205010 00] - Postage & Courier 32,000.00 0.00 0.00 0.00 32,000.00 0.00 32,000.00 0.00
[50205020 01] - Telephone - Landline 51,000.00 0.00 0.00 0.00 51,000.00 0.00 0.00 51,000.00
[50205020 02] - Telephone - Mobile 13,000.00 0.00 0.00 0.00 13,000.00 0.00 14,196.00 (1,196.00)
[50205030 00] - Internet Expenses 32,000.00 0.00 0.00 0.00 32,000.00 0.00 32,000.00 0.00
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 23,000.00 0.00 0.00 0.00 23,000.00 0.00 0.00 23,000.00
[50299020 00] Printing & Binding Expenses 51,000.00 0.00 0.00 0.00 51,000.00 0.00 51,000.00 0.00
[50299050 00] Rent Expenses 177,000.00 0.00 0.00 0.00 177,000.00 0.00 177,000.00 0.00
[50299030 00] Representation Expenses 251,000.00 0.00 0.00 0.00 251,000.00 17,645.00 256,056.42 (5,056.42)
[50299040 00] Transportaton and Delivery 26,000.00 0.00 0.00 0.00 26,000.00 0.00 0.00 26,000.00
[50299070 00] Subscription Expenses 14,000.00 0.00 0.00 0.00 14,000.00 0.00 8,926.00 5,074.00
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 154,000.00 0.00 0.00 0.00 154,000.00 72,000.00 72,000.00 82,000.00
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50212020 00] - Janitorial Services 82,000.00 0.00 0.00 0.00 82,000.00 0.00 0.00 82,000.00
[50212030 00] - Security Services 72,000.00 0.00 0.00 0.00 72,000.00 72,000.00 72,000.00 0.00
[50212990 00] - Other General Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 329,000.00 0.00 0.00 0.00 329,000.00 28,911.42 124,004.55 204,995.45
[50213050 01] - RM Machinery 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
OBLIGATIONS INCURREDREMARKS
A.III.a.1 (30101001)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF SEPTEMBER 30, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT SEPTEMBER TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 4,000.00 0.00 0.00 0.00 4,000.00 0.00 0.00 4,000.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 73,000.00 0.00 0.00 0.00 73,000.00 48,000.00 48,000.00 25,000.00
[50215010 01] - Taxes, Duties & Licenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50215020 00] - Fidelity Bond Premuims 48,000.00 0.00 0.00 0.00 48,000.00 48,000.00 48,000.00 0.00
[50215030 00] - Insurance Expenses 25,000.00 0.00 0.00 0.00 25,000.00 0.00 0.00 25,000.00
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 2,296,000.00 0.00 0.00 0.00 2,296,000.00 237,104.36 1,070,663.19 1,225,336.81
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 2,296,000.00 0.00 0.00 0.00 2,296,000.00 237,104.36 1,070,663.19 1,225,336.81
GRAND TOTAL (Fund 01 & 03) 28,630,000.00 7,228,213.00 0.00 0.00 35,858,213.00 2,773,592.63 23,521,181.34 12,337,031.66
CAPITAL OUTLAY
OBLIGATIONS INCURREDREMARKS
A.III.a.1 (30101001)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF SEPTEMBER 30, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT SEPTEMBER TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102010 01] PERA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102020 00] RA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102030 01] TA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102040 01] Clothing Allowance 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102150 01] Cash Gift 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102140 01] Yeb 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50103020 01] Pagibig 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50103030 01] PHIC 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50103040 01] ECIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B (PEI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50103010 00] RLIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL PS / RLIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF MID YEAR BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
RLIP (EO 201 1ST TRANCHE) 0.00 0.00 0.00 0.00
RLIP (EO 201 2ND TRANCHE) 0.00 0.00
GRAND TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
OBLIGATIONS INCURREDREMARKS
A.III.a.2 (301010002)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF SEPTEMBER 30, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT SEPTEMBER TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 75,000.00 0.00 0.00 0.00 75,000.00 0.00 0.00 75,000.00
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 4,000.00 0.00 0.00 0.00 4,000.00 0.00 0.00 4,000.00
[50203010 00] - Office Supplies 32,000.00 0.00 0.00 0.00 32,000.00 0.00 0.00 32,000.00
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203090 00] - Fuel,Oil and Lubricants Exp 18,000.00 0.00 0.00 0.00 18,000.00 0.00 0.00 18,000.00
Utility Expenses 34,000.00 0.00 0.00 0.00 34,000.00 0.00 33,716.53 283.47
[50204010 00] - Water Expenses 34,000.00 0.00 0.00 0.00 34,000.00 0.00 33,716.53 283.47
[50204020 00] - Electricity Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Communication Expenses 32,000.00 0.00 0.00 0.00 32,000.00 400.00 30,897.00 1,103.00
[50205010 00] - Postage & Courier 8,000.00 0.00 0.00 0.00 8,000.00 0.00 19,897.00 (11,897.00)
[50205020 01] - Telephone - Landline 13,000.00 0.00 0.00 0.00 13,000.00 0.00 0.00 13,000.00
[50205020 02] - Telephone - Mobile 3,000.00 0.00 0.00 0.00 3,000.00 400.00 3,000.00 0.00
[50205030 00] - Internet Expenses 8,000.00 0.00 0.00 0.00 8,000.00 0.00 8,000.00 0.00
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 3,000.00 0.00 0.00 0.00 3,000.00 0.00 0.00 3,000.00
[50299020 00] Printing & Binding Expenses 6,000.00 0.00 0.00 0.00 6,000.00 0.00 6,000.00 0.00
[50299050 00] Rent Expenses 61,000.00 0.00 0.00 0.00 61,000.00 0.00 61,000.00 0.00
[50299030 00] Representation Expenses 7,000.00 0.00 0.00 0.00 7,000.00 0.00 6,384.00 616.00
[50299040 00] Transportaton and Delivery 3,000.00 0.00 0.00 0.00 3,000.00 0.00 0.00 3,000.00
[50299070 00] Subscription Expenses 2,000.00 0.00 0.00 0.00 2,000.00 0.00 0.00 2,000.00
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 57,000.00 0.00 0.00 0.00 57,000.00 20,000.00 34,000.00 23,000.00
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50212020 00] - Janitorial Services 23,000.00 0.00 0.00 0.00 23,000.00 0.00 0.00 23,000.00
[50212030 00] - Security Services 20,000.00 0.00 0.00 0.00 20,000.00 20,000.00 20,000.00 0.00
[50212990 00] - Other General Services 14,000.00 0.00 0.00 0.00 14,000.00 0.00 14,000.00 0.00
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 21,000.00 0.00 0.00 0.00 21,000.00 0.00 0.00 21,000.00
[50213050 01] - RM Machinery 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
OBLIGATIONS INCURREDREMARKS
A.III.a.2 (301010002)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF SEPTEMBER 30, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT SEPTEMBER TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 1,000.00 0.00 0.00 0.00 1,000.00 0.00 0.00 1,000.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 11,000.00 0.00 0.00 0.00 11,000.00 0.00 6,752.34 4,247.66
[50215010 01] - Taxes, Duties & Licenses 5,000.00 0.00 0.00 0.00 5,000.00 0.00 6,752.34 (1,752.34)
[50215020 00] - Fidelity Bond Premuims 6,000.00 0.00 0.00 0.00 6,000.00 0.00 0.00 6,000.00
[50215030 00] - Insurance Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 367,000.00 0.00 0.00 0.00 367,000.00 20,400.00 178,749.87 188,250.13
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 367,000.00 0.00 0.00 0.00 367,000.00 20,400.00 178,749.87 188,250.13
GRAND TOTAL (Fund 01 & 03) 367,000.00 0.00 0.00 0.00 367,000.00 20,400.00 178,749.87 188,250.13
A.III.a.2 (301010002)
OBLIGATIONS INCURREDREMARKS
CAPITAL OUTLAY
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF SEPTEMBER 30, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT SEPTEMBER TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 14,012,000.00 0.00 0.00 0.00 14,012,000.00 1,179,869.00 10,863,991.07 3,148,008.93
[50102010 01] PERA 864,000.00 0.00 0.00 0.00 864,000.00 72,000.00 659,478.53 204,521.47
[50102020 00] RA 300,000.00 0.00 0.00 0.00 300,000.00 43,500.00 222,000.00 78,000.00
[50102030 01] TA 300,000.00 0.00 0.00 0.00 300,000.00 43,500.00 222,000.00 78,000.00
[50102040 01] Clothing Allowance 180,000.00 0.00 0.00 0.00 180,000.00 0.00 180,000.00 0.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 37,000.00 0.00 0.00 0.00 37,000.00 1,069.55 11,424.07 25,575.93
[50102150 01] Cash Gift 180,000.00 0.00 0.00 0.00 180,000.00 0.00 0.00 180,000.00
[50102140 01] Yeb 1,167,000.00 0.00 0.00 0.00 1,167,000.00 0.00 0.00 1,167,000.00
[50103020 01] Pagibig 44,000.00 0.00 0.00 0.00 44,000.00 3,600.00 33,200.00 10,800.00
[50103030 01] PHIC 132,000.00 0.00 0.00 0.00 132,000.00 10,700.00 103,262.50 28,737.50
[50103040 01] ECIP 44,000.00 0.00 0.00 0.00 44,000.00 3,600.00 33,100.00 10,900.00
[50102990 00] O.P.B (PEI) 180,000.00 0.00 0.00 0.00 180,000.00 0.00 0.00 180,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 17,440,000.00 0.00 0.00 0.00 17,440,000.00 1,357,838.55 12,328,456.17 5,111,543.83
[50103010 00] RLIP 1,681,000.00 0.00 0.00 0.00 1,681,000.00 135,241.75 1,324,376.94 356,623.06
TOTAL PS / RLIP 19,121,000.00 0.00 0.00 0.00 19,121,000.00 1,493,080.30 13,652,833.11 5,468,166.89
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF MID YEAR BONUS 0.00 1,272,970.00 0.00 0.00 1,272,970.00 0.00 1,260,191.00 12,779.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 1,272,970.00 0.00 0.00 1,272,970.00 0.00 1,260,191.00 12,779.00
RLIP (EO 201 1ST TRANCHE) 0.00 0.00 0.00 0.00
RLIP (EO 201 2ND TRANCHE) 0.00 0.00
GRAND TOTAL 19,121,000.00 1,272,970.00 0.00 0.00 20,393,970.00 1,493,080.30 14,913,024.11 5,480,945.89
A.III.a.3 (301010003)
REMARKSOBLIGATIONS INCURRED
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF SEPTEMBER 30, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT SEPTEMBER TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 851,000.00 0.00 0.00 0.00 851,000.00 28,829.51 641,061.12 209,938.88
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 272,000.00 0.00 0.00 347.00 272,347.00 45,044.00 357,983.00 (85,636.00)
[50203010 00] - Office Supplies 749,000.00 0.00 0.00 0.00 749,000.00 44,020.67 244,154.72 504,845.28
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 253,400.00 (253,400.00)
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 5,109.00 5,109.00 0.00 5,108.55 0.45
[50203090 00] - Fuel,Oil and Lubricants Exp 403,000.00 0.00 0.00 (12,264.00) 390,736.00 63,487.57 185,493.56 205,242.44
Utility Expenses 1,168,000.00 0.00 0.00 0.00 1,168,000.00 88,212.57 548,396.54 619,603.46
[50204010 00] - Water Expenses 116,000.00 0.00 0.00 0.00 116,000.00 8,929.51 55,376.91 60,623.09
[50204020 00] - Electricity Expenses 1,052,000.00 0.00 0.00 0.00 1,052,000.00 79,283.06 493,019.63 558,980.37
Communication Expenses 1,118,000.00 0.00 0.00 3,408.00 1,121,408.00 49,943.69 1,006,437.18 114,970.82
[50205010 00] - Postage & Courier 280,000.00 0.00 0.00 361.00 280,361.00 31,694.00 275,993.00 4,368.00
[50205020 01] - Telephone - Landline 447,000.00 0.00 0.00 0.00 447,000.00 5,823.21 359,936.55 87,063.45
[50205020 02] - Telephone - Mobile 112,000.00 0.00 0.00 0.00 112,000.00 12,226.48 99,197.11 12,802.89
[50205030 00] - Internet Expenses 279,000.00 0.00 0.00 3,047.00 282,047.00 200.00 271,310.52 10,736.48
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 164,000.00 0.00 0.00 0.00 164,000.00 0.00 39,984.00 124,016.00
[50299020 00] Printing & Binding Expenses 107,000.00 0.00 0.00 0.00 107,000.00 80.00 101,515.50 5,484.50
[50299050 00] Rent Expenses 1,777,000.00 0.00 0.00 0.00 1,777,000.00 122,000.00 1,691,086.44 85,913.56
[50299030 00] Representation Expenses 156,000.00 0.00 0.00 0.00 156,000.00 0.00 155,238.81 761.19
[50299040 00] Transportaton and Delivery 70,000.00 0.00 0.00 0.00 70,000.00 0.00 8,355.00 61,645.00
[50299070 00] Subscription Expenses 30,000.00 0.00 0.00 0.00 30,000.00 790.00 13,607.00 16,393.00
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 1,286,000.00 0.00 0.00 0.00 1,286,000.00 257,343.05 1,051,416.26 234,583.74
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 5,191.73 10,637.02 (10,637.02)
[50212020 00] - Janitorial Services 514,000.00 0.00 0.00 (8,194.00) 505,806.00 6,900.00 305,082.87 200,723.13
[50212030 00] - Security Services 450,000.00 0.00 0.00 0.00 450,000.00 187,202.00 429,605.33 20,394.67
[50212990 00] - Other General Services 322,000.00 0.00 0.00 8,194.00 330,194.00 58,049.32 306,091.04 24,102.96
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 3,400.00 3,400.00 4,500.00 15,053.00 (11,653.00)
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 253,000.00 0.00 0.00 0.00 253,000.00 9,970.30 37,429.30 215,570.70
[50213050 01] - RM Machinery 117,000.00 0.00 0.00 0.00 117,000.00 27,500.00 40,390.33 76,609.67
A.III.a.3 (301010003)
REMARKSOBLIGATIONS INCURRED
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF SEPTEMBER 30, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT SEPTEMBER TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 30,000.00 0.00 0.00 0.00 30,000.00 0.00 0.00 30,000.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 190,000.00 0.00 0.00 0.00 190,000.00 62,750.65 88,326.10 101,673.90
[50215010 01] - Taxes, Duties & Licenses 11,000.00 0.00 0.00 0.00 11,000.00 0.00 5,271.00 5,729.00
[50215020 00] - Fidelity Bond Premuims 65,000.00 0.00 0.00 0.00 65,000.00 55,000.00 65,000.00 0.00
[50215030 00] - Insurance Expenses 114,000.00 0.00 0.00 0.00 114,000.00 7,750.65 18,055.10 95,944.90
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 8,741,000.00 0.00 0.00 0.00 8,741,000.00 804,472.01 6,484,436.41 2,256,563.59
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 8,741,000.00 0.00 0.00 0.00 8,741,000.00 804,472.01 6,484,436.41 2,256,563.59
GRAND TOTAL (Fund 01 & 03) 27,862,000.00 1,272,970.00 0.00 0.00 29,134,970.00 2,297,552.31 21,397,460.52 7,737,509.48
A.III.a.3 (301010003)
REMARKS
CAPITAL OUTLAY
OBLIGATIONS INCURRED
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF SEPTEMBER 30, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT SEPTEMBER TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 27,480,000.00 0.00 0.00 (5,000.00) 27,475,000.00 2,301,584.61 20,526,548.72 6,948,451.28
[50102010 01] PERA 1,992,000.00 0.00 0.00 0.00 1,992,000.00 158,000.00 1,420,229.72 571,770.28
[50102020 00] RA 180,000.00 0.00 0.00 0.00 180,000.00 15,000.00 140,250.00 39,750.00
[50102030 01] TA 180,000.00 0.00 0.00 0.00 180,000.00 15,000.00 140,250.00 39,750.00
[50102040 01] Clothing Allowance 415,000.00 0.00 0.00 5,000.00 420,000.00 5,000.00 400,000.00 20,000.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 68,000.00 0.00 0.00 0.00 68,000.00 3,718.45 30,514.26 37,485.74
[50102150 01] Cash Gift 415,000.00 0.00 0.00 0.00 415,000.00 0.00 0.00 415,000.00
[50102140 01] Yeb 2,290,000.00 0.00 0.00 0.00 2,290,000.00 0.00 0.00 2,290,000.00
[50103020 01] Pagibig 98,000.00 0.00 0.00 0.00 98,000.00 8,100.00 73,100.00 24,900.00
[50103030 01] PHIC 293,000.00 0.00 0.00 0.00 293,000.00 32,375.00 224,536.50 68,463.50
[50103040 01] ECIP 98,000.00 0.00 0.00 0.00 98,000.00 8,100.00 73,200.00 24,800.00
[50102990 00] O.P.B (PEI) 415,000.00 0.00 0.00 0.00 415,000.00 0.00 0.00 415,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 33,924,000.00 0.00 0.00 0.00 33,924,000.00 2,546,878.06 23,028,629.20 10,895,370.80
[50103010 00] RLIP 3,298,000.00 0.00 0.00 0.00 3,298,000.00 252,210.47 2,389,431.77 908,568.23
TOTAL PS / RLIP 37,222,000.00 0.00 0.00 0.00 37,222,000.00 2,799,088.53 25,418,060.97 11,803,939.03
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF MID YEAR BONUS 0.00 2,437,140.00 0.00 0.00 2,437,140.00 0.00 2,422,970.00 14,170.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 2,437,140.00 0.00 0.00 2,437,140.00 0.00 2,422,970.00 14,170.00
RLIP (EO 201 1ST TRANCHE) 0.00 0.00 0.00 0.00
RLIP (EO 201 2ND TRANCHE) 0.00 0.00
GRAND TOTAL 37,222,000.00 2,437,140.00 0.00 0.00 39,659,140.00 2,799,088.53 27,841,030.97 11,818,109.03
A.III.b.1 (302010001)
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF SEPTEMBER 30, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT SEPTEMBER TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 1,349,000.00 0.00 0.00 0.00 1,349,000.00 83,038.93 928,838.81 420,161.19
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 36,000.00 0.00 0.00 46,963.00 82,963.00 0.00 138,871.44 (55,908.44)
[50203010 00] - Office Supplies 1,171,000.00 0.00 0.00 0.00 1,171,000.00 28,167.50 391,994.64 779,005.36
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 1,200.00 186,800.00 (186,800.00)
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 17,843.00 17,843.00 0.00 22,819.75 (4,976.75)
[50203090 00] - Fuel,Oil and Lubricants Exp 630,000.00 0.00 0.00 (68,738.00) 561,262.00 13,791.33 188,932.61 372,329.39
Utility Expenses 1,443,000.00 0.00 0.00 0.00 1,443,000.00 395,284.50 1,175,994.40 267,005.60
[50204010 00] - Water Expenses 145,000.00 0.00 0.00 0.00 145,000.00 9,595.97 127,822.33 17,177.67
[50204020 00] - Electricity Expenses 1,298,000.00 0.00 0.00 0.00 1,298,000.00 385,688.53 1,048,172.07 249,827.93
Communication Expenses 478,000.00 0.00 0.00 19,699.00 497,699.00 40,949.17 392,031.23 105,667.77
[50205010 00] - Postage & Courier 120,000.00 0.00 0.00 19,699.00 139,699.00 15,173.00 143,330.00 (3,631.00)
[50205020 01] - Telephone - Landline 191,000.00 0.00 0.00 0.00 191,000.00 9,101.79 101,847.13 89,152.87
[50205020 02] - Telephone - Mobile 48,000.00 0.00 0.00 0.00 48,000.00 8,160.13 46,700.00 1,300.00
[50205030 00] - Internet Expenses 119,000.00 0.00 0.00 0.00 119,000.00 8,514.25 100,154.10 18,845.90
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 8,000.00 0.00 0.00 0.00 8,000.00 0.00 0.00 8,000.00
[50299020 00] Printing & Binding Expenses 127,000.00 0.00 0.00 0.00 127,000.00 6,317.00 110,648.79 16,351.21
[50299050 00] Rent Expenses 2,062,000.00 0.00 0.00 (19,699.00) 2,042,301.00 207,180.00 1,720,611.32 321,689.68
[50299030 00] Representation Expenses 2,000.00 0.00 0.00 2,500.00 4,500.00 939.60 4,489.60 10.40
[50299040 00] Transportaton and Delivery 110,000.00 0.00 0.00 0.00 110,000.00 0.00 14,206.00 95,794.00
[50299070 00] Subscription Expenses 34,000.00 0.00 0.00 0.00 34,000.00 (75.00) 25,105.00 8,895.00
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 2,349,000.00 0.00 0.00 0.00 2,349,000.00 247,111.47 1,842,889.10 506,110.90
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50212020 00] - Janitorial Services 940,000.00 0.00 0.00 (51,151.48) 888,848.52 125,303.50 757,811.67 131,036.85
[50212030 00] - Security Services 822,000.00 0.00 0.00 0.00 822,000.00 64,319.74 665,996.37 156,003.63
[50212990 00] - Other General Services 587,000.00 0.00 0.00 51,151.48 638,151.48 57,488.23 419,081.06 219,070.42
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 1,432.00 1,432.00 0.00 3,342.20 (1,910.20)
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 1,100.00 1,100.00 (1,100.00)
[50213060 01] - RM-Gov't. Vehicle 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 01] - RM Machinery 99,000.00 0.00 0.00 0.00 99,000.00 0.00 64,430.00 34,570.00
A.III.b.1 (302010001)
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF SEPTEMBER 30, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT SEPTEMBER TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 1,000.00 0.00 0.00 0.00 1,000.00 0.00 0.00 1,000.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 198,000.00 0.00 0.00 0.00 198,000.00 44,370.32 160,363.36 37,636.64
[50215010 01] - Taxes, Duties & Licenses 16,000.00 0.00 0.00 558.12 16,558.12 0.00 11,759.36 4,798.76
[50215020 00] - Fidelity Bond Premuims 118,000.00 0.00 0.00 0.00 118,000.00 44,370.32 97,870.32 20,129.68
[50215030 00] - Insurance Expenses 64,000.00 0.00 0.00 (558.12) 63,441.88 0.00 50,733.68 12,708.20
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 10,097,000.00 0.00 0.00 0.00 10,097,000.00 1,069,374.82 7,373,468.25 2,723,531.75
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 10,097,000.00 0.00 0.00 0.00 10,097,000.00 1,069,374.82 7,373,468.25 2,723,531.75
GRAND TOTAL (Fund 01 & 03) 47,319,000.00 2,437,140.00 0.00 0.00 49,756,140.00 3,868,463.35 35,214,499.22 14,541,640.78
A.III.b.1 (302010001)
OBLIGATIONS INCURREDREMARKS
CAPITAL OUTLAY
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF SEPTEMBER 30, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT SEPTEMBER TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 24,338,000.00 0.00 0.00 0.00 24,338,000.00 1,873,144.78 17,092,351.62 7,245,648.38
[50102010 01] PERA 1,824,000.00 0.00 0.00 0.00 1,824,000.00 140,000.00 1,280,520.73 543,479.27
[50102020 00] RA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102030 01] TA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102040 01] Clothing Allowance 380,000.00 0.00 0.00 0.00 380,000.00 0.00 355,000.00 25,000.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 61,000.00 0.00 0.00 0.00 61,000.00 3,277.95 9,974.80 51,025.20
[50102150 01] Cash Gift 380,000.00 0.00 0.00 0.00 380,000.00 0.00 0.00 380,000.00
[50102140 01] Yeb 2,028,000.00 0.00 0.00 0.00 2,028,000.00 0.00 0.00 2,028,000.00
[50103020 01] Pagibig 91,000.00 0.00 0.00 0.00 91,000.00 7,000.00 64,000.00 27,000.00
[50103030 01] PHIC 272,000.00 0.00 0.00 0.00 272,000.00 17,412.50 189,175.50 82,824.50
[50103040 01] ECIP 91,000.00 0.00 0.00 0.00 91,000.00 7,000.00 63,700.00 27,300.00
[50102990 00] O.P.B (PEI) 380,000.00 0.00 0.00 0.00 380,000.00 0.00 0.00 380,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 29,845,000.00 0.00 0.00 0.00 29,845,000.00 2,047,835.23 19,054,722.65 10,790,277.35
[50103010 00] RLIP 2,921,000.00 0.00 0.00 0.00 2,921,000.00 283,173.05 2,010,293.75 910,706.25
TOTAL PS / RLIP 32,766,000.00 0.00 0.00 0.00 32,766,000.00 2,331,008.28 21,065,016.40 11,700,983.60
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF MID YEAR BONUS 0.00 2,176,673.00 0.00 0.00 2,176,673.00 0.00 2,044,840.00 131,833.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 2,176,673.00 0.00 0.00 2,176,673.00 0.00 2,044,840.00 131,833.00
RLIP (EO 201 1ST TRANCHE) 0.00 0.00 0.00 0.00
RLIP (EO 201 2ND TRANCHE) 0.00 0.00 0.00
GRAND TOTAL 32,766,000.00 2,176,673.00 0.00 0.00 34,942,673.00 2,331,008.28 23,109,856.40 11,832,816.60
A.III.b.2 (302010002)
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF SEPTEMBER 30, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT SEPTEMBER TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 2,371,000.00 0.00 0.00 0.00 2,371,000.00 129,045.06 665,290.97 1,705,709.03
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 0.00 0.00 0.00 11,000.00 11,000.00 27,156.30 596,019.42 (585,019.42)
[50203010 00] - Office Supplies 4,232,000.00 0.00 0.00 0.00 4,232,000.00 126,141.38 1,717,707.73 2,514,292.27
[50203020 00] - Accountable Forms 0.00 0.00 0.00 1,800.00 1,800.00 0.00 5,400.00 (3,600.00)
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 889.75 (889.75)
[50203990 00] - Other Supplies 0.00 0.00 0.00 50,089.00 50,089.00 16,266.64 163,720.45 (113,631.45)
[50203090 00] - Fuel,Oil and Lubricants Exp 2,309,000.00 0.00 0.00 (209,564.00) 2,099,436.00 190,716.49 565,060.11 1,534,375.89
Utility Expenses 2,761,000.00 0.00 0.00 0.00 2,761,000.00 351,102.40 1,896,906.61 864,093.39
[50204010 00] - Water Expenses 366,000.00 0.00 0.00 0.00 366,000.00 34,656.52 214,046.30 151,953.70
[50204020 00] - Electricity Expenses 2,395,000.00 0.00 0.00 0.00 2,395,000.00 316,445.88 1,682,860.31 712,139.69
Communication Expenses 2,258,000.00 0.00 0.00 146,051.00 2,404,051.00 182,890.55 1,070,304.72 1,333,746.28
[50205010 00] - Postage & Courier 200,000.00 0.00 0.00 137,174.00 337,174.00 71,884.00 397,803.60 (60,629.60)
[50205020 01] - Telephone - Landline 319,000.00 0.00 0.00 0.00 319,000.00 14,672.36 99,989.92 219,010.08
[50205020 02] - Telephone - Mobile 1,540,000.00 0.00 0.00 0.00 1,540,000.00 42,974.00 276,553.91 1,263,446.09
[50205030 00] - Internet Expenses 199,000.00 0.00 0.00 8,877.00 207,877.00 53,360.19 295,957.29 (88,080.29)
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 0.00 0.00 0.00 0.00 0.00 0.00 2,500.00 (2,500.00)
[50299020 00] Printing & Binding Expenses 195,000.00 0.00 0.00 9,501.00 204,501.00 22,551.30 96,481.54 108,019.46
[50299050 00] Rent Expenses 2,364,000.00 0.00 0.00 (8,877.00) 2,355,123.00 751,732.94 2,963,114.60 (607,991.60)
[50299030 00] Representation Expenses 0.00 0.00 0.00 76,504.00 76,504.00 26,225.86 198,417.56 (121,913.56)
[50299040 00] Transportaton and Delivery 74,000.00 0.00 0.00 0.00 74,000.00 119.00 118,798.00 (44,798.00)
[50299070 00] Subscription Expenses 52,000.00 0.00 0.00 0.00 52,000.00 7,409.00 28,482.84 23,517.16
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 34,656,000.00 0.00 0.00 (76,504.00) 34,579,496.00 2,352,779.48 25,034,809.56 9,544,686.44
[50211020 00] - Auditing Services 0.00 0.00 0.00 23,280.00 23,280.00 8,000.00 37,496.00 (14,216.00)
[50212020 00] - Janitorial Services 1,094,000.00 0.00 0.00 (23,280.00) 1,070,720.00 147,268.02 766,461.57 304,258.43
[50212030 00] - Security Services 958,000.00 0.00 0.00 0.00 958,000.00 122,254.72 679,672.47 278,327.53
[50212990 00] - Other General Services 32,604,000.00 0.00 0.00 (76,504.00) 32,527,496.00 2,075,256.74 23,205,679.52 9,321,816.48
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 345,500.00 (345,500.00)
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 14,186.00 (14,186.00)
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 7,690.80 (7,690.80)
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 16,970.00 (16,970.00)
[50213060 01] - RM-Gov't. Vehicle 0.00 0.00 0.00 0.00 0.00 4,200.00 4,200.00 (4,200.00)
[50213050 01] - RM Machinery 350,000.00 0.00 0.00 0.00 350,000.00 5,915.65 199,488.71 150,511.29
A.III.b.2 (302010002)
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF SEPTEMBER 30, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT SEPTEMBER TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 387,000.00 0.00 0.00 0.00 387,000.00 47,608.68 299,922.31 87,077.69
[50215010 01] - Taxes, Duties & Licenses 58,000.00 0.00 0.00 (16,300.00) 41,700.00 200.00 21,723.16 19,976.84
[50215020 00] - Fidelity Bond Premuims 183,000.00 0.00 0.00 16,500.00 199,500.00 47,408.68 147,218.68 52,281.32
[50215030 00] - Insurance Expenses 146,000.00 0.00 0.00 (200.00) 145,800.00 0.00 130,980.47 14,819.53
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 52,009,000.00 0.00 0.00 0.00 52,009,000.00 4,241,860.73 35,666,361.68 16,342,638.32
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 52,009,000.00 0.00 0.00 0.00 52,009,000.00 4,241,860.73 35,666,361.68 16,342,638.32
GRAND TOTAL (Fund 01 & 03) 84,775,000.00 2,176,673.00 0.00 0.00 86,951,673.00 6,572,869.01 58,776,218.08 28,175,454.92
A.III.b.2 (302010002)
OBLIGATIONS INCURREDREMARKS
CAPITAL OUTLAY
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF SEPTEMBER 30, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT SEPTEMBER TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 16,446,000.00 0.00 0.00 (23,585.00) 16,422,415.00 1,411,721.27 12,037,606.59 4,384,808.41
[50102010 01] PERA 840,000.00 0.00 0.00 0.00 840,000.00 69,064.37 590,749.30 249,250.70
[50102020 00] RA 420,000.00 0.00 0.00 0.00 420,000.00 20,000.00 401,875.00 18,125.00
[50102030 01] TA 420,000.00 0.00 0.00 0.00 420,000.00 20,000.00 342,375.00 77,625.00
[50102040 01] Clothing Allowance 175,000.00 0.00 0.00 0.00 175,000.00 (5,000.00) 170,000.00 5,000.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 40,000.00 0.00 0.00 0.00 40,000.00 737.68 5,412.00 34,588.00
[50102150 01] Cash Gift 175,000.00 0.00 0.00 0.00 175,000.00 0.00 0.00 175,000.00
[50102140 01] Yeb 1,371,000.00 0.00 0.00 0.00 1,371,000.00 0.00 0.00 1,371,000.00
[50103020 01] Pagibig 41,000.00 0.00 0.00 0.00 41,000.00 3,400.00 29,000.00 12,000.00
[50103030 01] PHIC 127,000.00 0.00 0.00 0.00 127,000.00 7,350.00 96,000.50 30,999.50
[50103040 01] ECIP 41,000.00 0.00 0.00 0.00 41,000.00 3,100.00 29,500.00 11,500.00
[50102990 00] O.P.B (PEI) 175,000.00 0.00 0.00 0.00 175,000.00 0.00 0.00 175,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 20,271,000.00 0.00 0.00 (23,585.00) 20,247,415.00 1,530,373.32 13,702,518.39 6,544,896.61
[50103010 00] RLIP 1,974,000.00 0.00 0.00 0.00 1,974,000.00 133,987.79 1,536,242.37 437,757.63
TOTAL PS / RLIP 22,245,000.00 0.00 0.00 (23,585.00) 22,221,415.00 1,664,361.11 15,238,760.76 6,982,654.24
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF MID YEAR BONUS 0.00 1,460,056.00 0.00 23,585.00 1,483,641.00 0.00 1,455,363.00 28,278.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 1,460,056.00 0.00 23,585.00 1,483,641.00 0.00 1,455,363.00 28,278.00
RLIP (EO 201 1ST TRANCHE) 0.00 0.00 0.00 0.00
RLIP (EO 201 2ND TRANCHE) 0.00 0.00
GRAND TOTAL 22,245,000.00 1,460,056.00 0.00 0.00 23,705,056.00 1,664,361.11 16,694,123.76 7,010,932.24
OBLIGATIONS INCURREDREMARKS
A.III.b.3 (302010003)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF SEPTEMBER 30, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT SEPTEMBER TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 576,000.00 0.00 0.00 0.00 576,000.00 30,517.00 142,695.76 433,304.24
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 313,000.00 0.00 0.00 847.00 313,847.00 57,439.81 445,287.19 (131,440.19)
[50203010 00] - Office Supplies 338,000.00 0.00 0.00 0.00 338,000.00 4,699.00 148,973.77 189,026.23
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203090 00] - Fuel,Oil and Lubricants Exp 183,000.00 0.00 0.00 (847.00) 182,153.00 3,707.63 97,510.72 84,642.28
Utility Expenses 353,000.00 0.00 0.00 0.00 353,000.00 38,464.71 309,494.67 43,505.33
[50204010 00] - Water Expenses 34,000.00 0.00 0.00 0.00 34,000.00 400.00 27,601.98 6,398.02
[50204020 00] - Electricity Expenses 319,000.00 0.00 0.00 0.00 319,000.00 38,064.71 281,892.69 37,107.31
Communication Expenses 354,000.00 0.00 0.00 0.00 354,000.00 (14,277.44) 233,768.42 120,231.58
[50205010 00] - Postage & Courier 89,000.00 0.00 0.00 0.00 89,000.00 (13,887.00) 90,763.00 (1,763.00)
[50205020 01] - Telephone - Landline 142,000.00 0.00 0.00 0.00 142,000.00 5,098.00 52,613.86 89,386.14
[50205020 02] - Telephone - Mobile 35,000.00 0.00 0.00 0.00 35,000.00 3,187.96 26,523.77 8,476.23
[50205030 00] - Internet Expenses 88,000.00 0.00 0.00 0.00 88,000.00 (8,676.40) 63,867.79 24,132.21
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 68,000.00 0.00 0.00 0.00 68,000.00 0.00 0.00 68,000.00
[50299020 00] Printing & Binding Expenses 36,000.00 0.00 0.00 0.00 36,000.00 2,839.35 16,952.77 19,047.23
[50299050 00] Rent Expenses 875,000.00 0.00 0.00 0.00 875,000.00 84,400.00 810,425.96 64,574.04
[50299030 00] Representation Expenses 99,000.00 0.00 0.00 0.00 99,000.00 3,753.00 165,811.72 (66,811.72)
[50299040 00] Transportaton and Delivery 90,000.00 0.00 0.00 0.00 90,000.00 0.00 38,810.54 51,189.46
[50299070 00] Subscription Expenses 18,000.00 0.00 0.00 0.00 18,000.00 374.00 5,239.66 12,760.34
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 907,000.00 0.00 0.00 0.00 907,000.00 99,567.04 626,119.18 280,880.82
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50212020 00] - Janitorial Services 363,000.00 0.00 0.00 (10,789.00) 352,211.00 40,832.76 272,687.17 79,523.83
[50212030 00] - Security Services 317,000.00 0.00 0.00 0.00 317,000.00 39,562.00 251,099.51 65,900.49
[50212990 00] - Other General Services 227,000.00 0.00 0.00 10,789.00 237,789.00 19,172.28 102,332.50 135,456.50
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 405,000.00 0.00 0.00 0.00 405,000.00 2,075.00 89,545.78 315,454.22
[50213050 01] - RM Machinery 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A.III.b.3 (302010003)
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF SEPTEMBER 30, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT SEPTEMBER TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 14,000.00 0.00 0.00 0.00 14,000.00 0.00 0.00 14,000.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 234,000.00 0.00 0.00 0.00 234,000.00 45,164.80 120,155.10 113,844.90
[50215010 01] - Taxes, Duties & Licenses 7,000.00 0.00 0.00 0.00 7,000.00 0.00 1,700.00 5,300.00
[50215020 00] - Fidelity Bond Premuims 75,000.00 0.00 0.00 0.00 75,000.00 41,596.00 56,846.00 18,154.00
[50215030 00] - Insurance Expenses 152,000.00 0.00 0.00 0.00 152,000.00 3,568.80 61,609.10 90,390.90
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 4,863,000.00 0.00 0.00 0.00 4,863,000.00 358,723.90 3,250,791.24 1,612,208.76
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 4,863,000.00 0.00 0.00 0.00 4,863,000.00 358,723.90 3,250,791.24 1,612,208.76
GRAND TOTAL (Fund 01 & 03) 27,108,000.00 1,460,056.00 0.00 0.00 28,568,056.00 2,023,085.01 19,944,915.00 8,623,141.00
CAPITAL OUTLAY
A.III.b.3 (302010003)
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF OCTOBER 31, 2016
01 Regular Agency Fund - General Fund SUMMARY
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL
OF EXPENDITURE ALLOTMENT OCTOBER TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [7] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 145,106,000.00 0.00 0.00 (29,826.65) 145,076,173.35 11,818,365.87 122,452,586.08 22,623,587.27
[50102010 01] PERA 9,792,000.00 0.00 0.00 0.00 9,792,000.00 785,935.77 8,203,485.74 1,588,514.26
[50102020 00] RA 3,732,000.00 0.00 0.00 0.00 3,732,000.00 232,000.00 2,849,750.00 882,250.00
[50102030 01] TA 3,732,000.00 0.00 0.00 0.00 3,732,000.00 174,727.27 2,261,345.00 1,470,655.00
[50102040 01] Clothing Allowance 2,040,000.00 0.00 0.00 5,000.00 2,045,000.00 0.00 1,985,000.00 60,000.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 399,000.00 0.00 0.00 0.00 399,000.00 0.00 76,000.00 323,000.00
[50102120 01] Longevity 658,000.00 0.00 0.00 241.65 658,241.65 28,423.94 123,517.76 534,723.89
[50102150 01] Cash Gift 2,040,000.00 0.00 0.00 0.00 2,040,000.00 7,000.00 7,000.00 2,033,000.00
[50102140 01] Yeb 12,093,000.00 0.00 0.00 0.00 12,093,000.00 20,707.40 20,707.40 12,072,292.60
[50103020 01] Pagibig 486,000.00 0.00 0.00 0.00 486,000.00 36,700.00 396,200.00 89,800.00
[50103030 01] PHIC 1,363,000.00 0.00 0.00 0.00 1,363,000.00 103,812.50 1,128,775.00 234,225.00
[50103040 01] ECIP 486,000.00 0.00 0.00 0.00 486,000.00 36,300.00 395,060.15 90,939.85
[50102990 00] O.P.B (PEI) 2,040,000.00 0.00 0.00 0.00 2,040,000.00 0.00 0.00 2,040,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 60,777.03 (60,777.03)
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 183,967,000.00 0.00 0.00 (24,585.00) 183,942,415.00 13,243,972.75 139,960,204.16 43,982,210.84
[50103010 00] RLIP 17,413,000.00 0.00 0.00 0.00 17,413,000.00 1,313,721.15 14,059,306.61 3,353,693.39
TOTAL PS / RLIP 201,380,000.00 0.00 0.00 (24,585.00) 201,355,415.00 14,557,693.90 154,019,510.77 47,335,904.23
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 3,287,852.00 0.00 0.00 3,287,852.00 134,130.04 3,287,847.34 4.66
MPBF PBB 0.00 4,018,100.00 0.00 0.00 4,018,100.00 0.00 4,018,100.00 0.00
MPBF MID YEAR BONUS 0.00 13,232,032.00 0.00 23,585.00 13,255,617.00 0.00 12,859,733.00 395,884.00
1ST TRANCHE
SALARY 0.00 13,656,000.00 0.00 (537.50) 13,655,462.50 1,042,862.86 10,741,311.17 2,914,151.33
PHILHEALTH 0.00 0.00 0.00 1,537.50 1,537.50 1,337.50 18,700.00 (17,162.50)
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL 0.00 34,193,984.00 0.00 24,585.00 34,218,569.00 1,178,330.40 30,925,691.51 3,292,877.49
RLIP (EO 201 1ST TRANCHE) 0.00 1,508,000.00 0.00 0.00 1,508,000.00 113,244.54 1,214,040.18 293,959.82
RLIP (EO 201 2ND TRANCHE) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
GRAND TOTAL 201,380,000.00 35,701,984.00 0.00 0.00 237,081,984.00 15,736,024.30 186,159,242.46 50,922,741.54
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF OCTOBER 31, 2016
03-Special Account - Locally Funded/Domestic Grants SUMMARY
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT OCTOBER TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 9,532,000.00 0.00 0.00 6,371.66 9,538,371.66 324,812.10 4,021,721.11 5,516,650.55
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 230,970.52 285,849.19 (285,849.19)
[50202010 00] Training Expenses 1,370,000.00 0.00 0.00 131,650.00 1,501,650.00 419,400.50 2,790,604.03 (1,288,954.03)
[50203010 00] - Office Supplies 9,023,000.00 0.00 0.00 0.00 9,023,000.00 239,195.69 3,735,610.91 5,287,389.09
[50203020 00] - Accountable Forms 0.00 0.00 0.00 1,800.00 1,800.00 0.00 445,600.00 (443,800.00)
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 10,889.75 (10,889.75)
[50203990 00] - Other Supplies 0.00 0.00 0.00 145,096.85 145,096.85 4,116.00 609,595.65 (464,498.80)
[50203090 00] - Fuel,Oil and Lubricants Exp 4,891,000.00 0.00 0.00 (373,129.66) 4,517,870.34 130,632.45 1,698,518.73 2,819,351.61
Utility Expenses 9,163,000.00 0.00 0.00 0.00 9,163,000.00 227,990.90 5,573,219.28 3,589,780.72
[50204010 00] - Water Expenses 1,036,000.00 0.00 0.00 0.00 1,036,000.00 48,304.07 589,392.34 446,607.66
[50204020 00] - Electricity Expenses 8,127,000.00 0.00 0.00 0.00 8,127,000.00 179,686.83 4,983,826.94 3,143,173.06
Communication Expenses 6,635,000.00 0.00 0.00 217,322.00 6,852,322.00 307,684.12 5,255,644.48 1,596,677.52
[50205010 00] - Postage & Courier 1,296,000.00 0.00 0.00 196,521.00 1,492,521.00 160,272.00 1,878,105.60 (385,584.60)
[50205020 01] - Telephone - Landline 1,710,000.00 0.00 0.00 0.00 1,710,000.00 45,300.88 1,057,990.33 652,009.67
[50205020 02] - Telephone - Mobile 2,337,000.00 0.00 0.00 0.00 2,337,000.00 36,369.82 912,795.00 1,424,205.00
[50205030 00] - Internet Expenses 1,292,000.00 0.00 0.00 20,801.00 1,312,801.00 65,741.42 1,406,753.55 (93,952.55)
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 556,000.00 0.00 0.00 0.00 556,000.00 0.00 204,133.60 351,866.40
[50299020 00] Printing & Binding Expenses 1,024,000.00 0.00 0.00 8,096.90 1,032,096.90 481.00 947,296.68 84,800.22
[50299050 00] Rent Expenses 11,878,000.00 12,554,360.00 0.00 (106,071.85) 24,326,288.15 575,301.40 25,026,991.45 (700,703.30)
[50299030 00] Representation Expenses 1,128,000.00 0.00 0.00 81,856.00 1,209,856.00 77,437.90 1,495,729.21 (285,873.21)
[50299040 00] Transportaton and Delivery 652,000.00 0.00 0.00 0.00 652,000.00 635.00 213,640.54 438,359.46
[50299070 00] Subscription Expenses 282,000.00 0.00 0.00 0.00 282,000.00 13,397.00 166,291.70 115,708.30
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 46,043,000.00 0.00 0.00 (117,823.90) 45,925,176.10 2,298,010.29 35,855,065.06 10,070,111.04
[50211020 00] - Auditing Services 0.00 0.00 0.00 28,720.00 28,720.00 8,000.08 98,282.86 (69,562.86)
[50212020 00] - Janitorial Services 4,915,000.00 0.00 0.00 (130,280.00) 4,784,720.00 280,944.17 2,678,374.21 2,106,345.79
[50212030 00] - Security Services 4,301,000.00 0.00 0.00 0.00 4,301,000.00 396,737.18 4,139,951.92 161,048.08
[50212990 00] - Other General Services 36,827,000.00 0.00 0.00 (16,263.90) 36,810,736.10 1,611,993.86 28,562,121.07 8,248,615.03
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 335.00 376,335.00 (376,335.00)
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 4,832.00 4,832.00 4,800.00 37,381.20 (32,549.20)
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 7,690.80 (7,690.80)
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 18,070.00 (18,070.00)
[50213060 01] - RM-Gov't. Vehicle 2,799,000.00 0.00 0.00 0.00 2,799,000.00 86,162.68 1,236,296.64 1,562,703.36
[50213050 01] - RM Machinery 566,000.00 0.00 0.00 0.00 566,000.00 5,558.00 309,867.04 256,132.96
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF OCTOBER 31, 2016
03-Special Account - Locally Funded/Domestic Grants SUMMARY
P/A/P ALLOTMENT CLASS/OBJECT ABM/ALLOTMENT ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT OCTOBER TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 102,000.00 0.00 0.00 0.00 102,000.00 0.00 0.00 102,000.00
[50210030 00] Extraodinary/Misc. Expenses 392,000.00 0.00 0.00 0.00 392,000.00 7,800.00 291,600.00 100,400.00
Taxes, Insurance Other Fees 1,759,000.00 0.00 0.00 0.00 1,759,000.00 99,904.59 1,162,411.04 596,588.96
[50215010 01] - Taxes, Duties & Licenses 103,000.00 0.00 0.00 (15,741.88) 87,258.12 4,198.06 75,340.88 11,917.24
[50215020 00] - Fidelity Bond Premuims 874,000.00 0.00 0.00 16,500.00 890,500.00 83,531.25 750,380.96 140,119.04
[50215030 00] - Insurance Expenses 782,000.00 0.00 0.00 (758.12) 781,241.88 12,175.28 336,689.20 444,552.68
[50299990 99] - Other MOOE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE 107,795,000.00 12,554,360.00 0.00 (0.00) 120,349,360.00 5,054,290.14 91,399,718.09 28,949,641.91
[10604010] BUILDING and STRUCTURE 552,004,000.00 0.00 0.00 0.00 552,004,000.00 0.00 552,004,000.00 0.00
[10605030] Info & Com Tech Eqpt. 6,299,000.00 0.00 0.00 0.00 6,299,000.00 557,689.72 5,442,024.02 856,975.98
SUB - TOTAL 558,303,000.00 0.00 0.00 0.00 558,303,000.00 557,689.72 557,446,024.02 856,975.98
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
TRAINING 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
ICT SUBSCRIPTION 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
OTHER PROF (ISSP) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
ICT CONSULTANCY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes (Transfer of Title) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
ICTE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TRANSPORTATION EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 666,098,000.00 12,554,360.00 0.00 (0.00) 678,652,360.00 5,611,979.86 648,845,742.11 29,806,617.89
GRAND TOTAL (Fund 01 & 03) 867,478,000.00 48,256,344.00 0.00 (0.00) 915,734,344.00 21,348,004.16 835,004,984.57 80,729,359.43
Prepared by:
MARIZEL B. CORREOS
CHIEF ACCOUNTANT
REMARKS
CAPITAL OUTLAY
OBLIGATIONS INCURRED
HHRO V
Certified Correct by :
JOREM V. TORRE
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF OCTOBER 31, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT OCTOBER TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
0.00
[50101010 01] Salaries 22,845,000.00 0.00 0.00 (1,000.00) 22,844,000.00 1,913,381.64 21,169,955.58 1,674,044.42
[50102010 01] PERA 1,824,000.00 0.00 0.00 0.00 1,824,000.00 153,454.56 1,709,802.46 114,197.54
[50102020 00] RA 624,000.00 0.00 0.00 0.00 624,000.00 39,750.00 468,500.00 155,500.00
[50102030 01] TA 624,000.00 0.00 0.00 0.00 624,000.00 5,000.00 117,250.00 506,750.00
[50102040 01] Clothing Allowance 380,000.00 0.00 0.00 0.00 380,000.00 0.00 380,000.00 0.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 399,000.00 0.00 0.00 0.00 399,000.00 0.00 76,000.00 323,000.00
[50102120 01] Longevity 353,000.00 0.00 0.00 0.00 353,000.00 2,884.55 11,784.25 341,215.75
[50102150 01] Cash Gift 380,000.00 0.00 0.00 0.00 380,000.00 7,000.00 7,000.00 373,000.00
[50102140 01] Yeb 1,904,000.00 0.00 0.00 0.00 1,904,000.00 20,707.40 20,707.40 1,883,292.60
[50103020 01] Pagibig 90,000.00 0.00 0.00 0.00 90,000.00 7,600.00 77,400.00 12,600.00
[50103030 01] PHIC 216,000.00 0.00 0.00 0.00 216,000.00 17,637.50 186,112.50 29,887.50
[50103040 01] ECIP 90,000.00 0.00 0.00 0.00 90,000.00 7,400.00 76,261.11 13,738.89
[50102990 00] O.P.B (PEI) 380,000.00 0.00 0.00 0.00 380,000.00 0.00 0.00 380,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 30,109,000.00 0.00 0.00 (1,000.00) 30,108,000.00 2,174,815.65 24,300,773.30 5,807,226.70
[50103010 00] RLIP 2,741,000.00 0.00 0.00 0.00 2,741,000.00 216,956.51 2,243,166.25 497,833.75
TOTAL PS / RLIP 32,850,000.00 0.00 0.00 (1,000.00) 32,849,000.00 2,391,772.16 26,543,939.55 6,305,060.45
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 1,129,797.00 0.00 0.00 1,129,797.00 134,130.04 1,129,792.63 4.37
MPBF PBB 0.00 4,018,100.00 0.00 0.00 4,018,100.00 0.00 4,018,100.00 0.00
MPBF MID YEAR BONUS 0.00 2,745,246.00 0.00 0.00 2,745,246.00 0.00 2,690,767.00 54,479.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 10,167,000.00 0.00 (537.50) 10,166,462.50 773,188.50 8,174,015.61 1,992,446.89
PHILHEALTH 0.00 0.00 0.00 1,537.50 1,537.50 1,300.00 16,750.00 (15,212.50)
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 18,060,143.00 0.00 1,000.00 18,061,143.00 908,618.54 16,029,425.24 2,031,717.76
RLIP (EO 201 1ST TRANCHE) 0.00 1,123,000.00 0.00 0.00 1,123,000.00 90,017.88 917,429.45 205,570.55
RLIP (EO 201 2ND TRANCHE) 0.00 0.00
GRAND TOTAL 32,850,000.00 19,183,143.00 0.00 0.00 52,033,143.00 3,390,408.58 43,490,794.24 8,542,348.76
A.I.a (100010000)
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF OCTOBER 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT OCTOBER TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 1,389,000.00 0.00 0.00 0.00 1,389,000.00 26,287.62 749,952.42 639,047.58
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 336,000.00 0.00 0.00 70,992.00 406,992.00 179,625.50 595,862.08 (188,870.08)
[50203010 00] - Office Supplies 1,313,000.00 0.00 0.00 0.00 1,313,000.00 3,438.00 477,663.64 835,336.36
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 10,000.00 (10,000.00)
[50203990 00] - Other Supplies 0.00 0.00 0.00 72,055.85 72,055.85 1,859.50 350,690.40 (278,634.55)
[50203090 00] - Fuel,Oil and Lubricants Exp 707,000.00 0.00 0.00 (73,844.00) 633,156.00 18,319.28 245,626.48 387,529.52
Utility Expenses 1,747,000.00 0.00 0.00 0.00 1,747,000.00 3,000.00 558,422.94 1,188,577.06
[50204010 00] - Water Expenses 175,000.00 0.00 0.00 0.00 175,000.00 0.00 17,074.20 157,925.80
[50204020 00] - Electricity Expenses 1,572,000.00 0.00 0.00 0.00 1,572,000.00 3,000.00 541,348.74 1,030,651.26
Communication Expenses 1,307,000.00 0.00 0.00 48,164.00 1,355,164.00 115,986.50 1,343,310.36 11,853.64
[50205010 00] - Postage & Courier 327,000.00 0.00 0.00 39,287.00 366,287.00 56,806.00 556,959.00 (190,672.00)
[50205020 01] - Telephone - Landline 163,000.00 0.00 0.00 0.00 163,000.00 14,111.51 85,710.27 77,289.73
[50205020 02] - Telephone - Mobile 490,000.00 0.00 0.00 0.00 490,000.00 12,128.55 366,229.22 123,770.78
[50205030 00] - Internet Expenses 327,000.00 0.00 0.00 8,877.00 335,877.00 32,940.44 334,411.87 1,465.13
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 139,000.00 0.00 0.00 0.00 139,000.00 0.00 102,244.80 36,755.20
[50299020 00] Printing & Binding Expenses 340,000.00 0.00 0.00 0.00 340,000.00 0.00 377,407.12 (37,407.12)
[50299050 00] Rent Expenses 3,291,000.00 12,554,360.00 0.00 (77,495.85) 15,767,864.15 61,382.70 15,807,653.00 (39,788.85)
[50299030 00] Representation Expenses 273,000.00 0.00 0.00 2,852.00 275,852.00 25,312.50 319,297.81 (43,445.81)
[50299040 00] Transportaton and Delivery 190,000.00 0.00 0.00 0.00 190,000.00 0.00 28,600.00 161,400.00
[50299070 00] Subscription Expenses 90,000.00 0.00 0.00 0.00 90,000.00 8,642.00 57,204.20 32,795.80
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 4,897,000.00 0.00 0.00 (42,724.00) 4,854,276.00 122,126.58 3,744,049.72 1,110,226.28
[50211020 00] - Auditing Services 0.00 0.00 0.00 5,440.00 5,440.00 0.00 20,175.57 (14,735.57)
[50212020 00] - Janitorial Services 1,204,000.00 0.00 0.00 0.00 1,204,000.00 54,659.32 54,659.32 1,149,340.68
[50212030 00] - Security Services 1,054,000.00 0.00 0.00 0.00 1,054,000.00 58,932.26 1,096,259.46 (42,259.46)
[50212990 00] - Other General Services 2,639,000.00 0.00 0.00 (48,164.00) 2,590,836.00 8,200.00 2,542,120.37 48,715.63
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 335.00 30,835.00 (30,835.00)
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 911,000.00 0.00 0.00 0.00 911,000.00 24,168.52 508,731.28 402,268.72
[50213050 01] - RM Machinery 0.00 0.00 0.00 0.00 0.00 4,368.00 4,368.00 (4,368.00)
OBLIGATIONS INCURREDREMARKS
A.I.a (100010000)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF OCTOBER 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT OCTOBER TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 24,000.00 0.00 0.00 0.00 24,000.00 0.00 0.00 24,000.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 402,000.00 0.00 0.00 0.00 402,000.00 2,529.31 159,156.87 242,843.13
[50215010 01] - Taxes, Duties & Licenses 0.00 0.00 0.00 0.00 0.00 4,198.06 19,815.02 (19,815.02)
[50215020 00] - Fidelity Bond Premuims 229,000.00 0.00 0.00 0.00 229,000.00 (1,668.75) 87,246.00 141,754.00
[50215030 00] - Insurance Expenses 173,000.00 0.00 0.00 0.00 173,000.00 0.00 52,095.85 120,904.15
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 17,356,000.00 12,554,360.00 0.00 0.00 29,910,360.00 597,046.01 25,440,241.12 4,470,118.88
[10604010] BUILDING and STRUCTURE 552,004,000.00 0.00 0.00 0.00 552,004,000.00 0.00 552,004,000.00 0.00
[10605030] Info & Com Tech Eqpt. 6,299,000.00 0.00 0.00 0.00 6,299,000.00 557,689.72 5,442,024.02 856,975.98
SUB - TOTAL 558,303,000.00 0.00 0.00 0.00 558,303,000.00 557,689.72 557,446,024.02 856,975.98
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 575,659,000.00 12,554,360.00 0.00 0.00 588,213,360.00 1,154,735.73 582,886,265.14 5,327,094.86
GRAND TOTAL (Fund 01 & 03) 608,509,000.00 31,737,503.00 0.00 0.00 640,246,503.00 4,545,144.31 626,377,059.38 13,869,443.62
CAPITAL OUTLAY
OBLIGATIONS INCURREDREMARKS
A.I.a (100010000)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF OCTOBER 31, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT OCTOBER TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 9,650,000.00 0.00 0.00 0.00 9,650,000.00 936,839.19 9,624,742.41 25,257.59
[50102010 01] PERA 528,000.00 0.00 0.00 0.00 528,000.00 46,952.38 505,336.98 22,663.02
[50102020 00] RA 324,000.00 0.00 0.00 0.00 324,000.00 17,000.00 167,875.00 156,125.00
[50102030 01] TA 324,000.00 0.00 0.00 0.00 324,000.00 17,000.00 167,875.00 156,125.00
[50102040 01] Clothing Allowance 110,000.00 0.00 0.00 0.00 110,000.00 0.00 110,000.00 0.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 24,000.00 0.00 0.00 0.00 24,000.00 5,498.55 15,947.69 8,052.31
[50102150 01] Cash Gift 110,000.00 0.00 0.00 0.00 110,000.00 0.00 0.00 110,000.00
[50102140 01] Yeb 804,000.00 0.00 0.00 0.00 804,000.00 0.00 0.00 804,000.00
[50103020 01] Pagibig 26,000.00 0.00 0.00 0.00 26,000.00 2,500.00 23,200.00 2,800.00
[50103030 01] PHIC 79,000.00 0.00 0.00 0.00 79,000.00 7,000.00 70,887.50 8,112.50
[50103040 01] ECIP 26,000.00 0.00 0.00 0.00 26,000.00 2,200.00 23,000.00 3,000.00
[50102990 00] O.P.B (PEI) 110,000.00 0.00 0.00 0.00 110,000.00 0.00 0.00 110,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 12,115,000.00 0.00 0.00 0.00 12,115,000.00 1,034,990.12 10,708,864.58 1,406,135.42
[50103010 00] RLIP 1,158,000.00 0.00 0.00 0.00 1,158,000.00 107,564.23 1,045,211.20 112,788.80
TOTAL PS / RLIP 13,273,000.00 0.00 0.00 0.00 13,273,000.00 1,142,554.35 11,754,075.78 1,518,924.22
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF MID YEAR BONUS 0.00 787,622.00 0.00 0.00 787,622.00 0.00 787,622.00 0.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 787,622.00 0.00 0.00 787,622.00 0.00 787,622.00 0.00
RLIP (EO 201 1ST TRANCHE) 0.00 0.00 0.00 0.00 0.00
RLIP (EO 201 2ND TRANCHE) 0.00 0.00 0.00
GRAND TOTAL 13,273,000.00 787,622.00 0.00 0.00 14,060,622.00 1,142,554.35 12,541,697.78 1,518,924.22
A.II.a (200010000)
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF OCTOBER 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT OCTOBER TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 853,000.00 0.00 0.00 0.00 853,000.00 0.00 9,567.00 843,433.00
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 10,000.00 0.00 0.00 0.00 10,000.00 0.00 8,906.25 1,093.75
[50203010 00] - Office Supplies 180,000.00 0.00 0.00 0.00 180,000.00 90,721.73 126,921.73 53,078.27
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203090 00] - Fuel,Oil and Lubricants Exp 98,000.00 0.00 0.00 0.00 98,000.00 0.00 22,062.34 75,937.66
Utility Expenses 311,000.00 0.00 0.00 0.00 311,000.00 0.00 65,750.31 245,249.69
[50204010 00] - Water Expenses 31,000.00 0.00 0.00 0.00 31,000.00 0.00 0.00 31,000.00
[50204020 00] - Electricity Expenses 280,000.00 0.00 0.00 0.00 280,000.00 0.00 65,750.31 214,249.69
Communication Expenses 191,000.00 0.00 0.00 0.00 191,000.00 0.00 187,837.35 3,162.65
[50205010 00] - Postage & Courier 48,000.00 0.00 0.00 0.00 48,000.00 0.00 46,587.00 1,413.00
[50205020 01] - Telephone - Landline 76,000.00 0.00 0.00 0.00 76,000.00 0.00 73,735.63 2,264.37
[50205020 02] - Telephone - Mobile 19,000.00 0.00 0.00 0.00 19,000.00 0.00 19,514.72 (514.72)
[50205030 00] - Internet Expenses 48,000.00 0.00 0.00 0.00 48,000.00 0.00 48,000.00 0.00
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 34,000.00 0.00 0.00 0.00 34,000.00 0.00 0.00 34,000.00
[50299020 00] Printing & Binding Expenses 46,000.00 0.00 0.00 0.00 46,000.00 0.00 59,941.45 (13,941.45)
[50299050 00] Rent Expenses 265,000.00 0.00 0.00 0.00 265,000.00 0.00 265,000.00 0.00
[50299030 00] Representation Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299040 00] Transportaton and Delivery 23,000.00 0.00 0.00 0.00 23,000.00 0.00 0.00 23,000.00
[50299070 00] Subscription Expenses 12,000.00 0.00 0.00 0.00 12,000.00 0.00 8,747.00 3,253.00
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 308,000.00 0.00 0.00 0.00 308,000.00 0.00 185,364.51 122,635.49
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 2,621.93 (2,621.93)
[50212020 00] - Janitorial Services 123,000.00 0.00 0.00 0.00 123,000.00 0.00 0.00 123,000.00
[50212030 00] - Security Services 108,000.00 0.00 0.00 0.00 108,000.00 0.00 106,719.86 1,280.14
[50212990 00] - Other General Services 77,000.00 0.00 0.00 0.00 77,000.00 0.00 76,022.72 977.28
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 418,000.00 0.00 0.00 0.00 418,000.00 0.00 250,726.71 167,273.29
[50213050 01] - RM Machinery 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A.II.a (200010000)
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF OCTOBER 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT OCTOBER TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 6,000.00 0.00 0.00 0.00 6,000.00 0.00 0.00 6,000.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 81,000.00 0.00 0.00 0.00 81,000.00 0.00 44,680.00 36,320.00
[50215010 01] - Taxes, Duties & Licenses 0.00 0.00 0.00 0.00 0.00 0.00 1,680.00 (1,680.00)
[50215020 00] - Fidelity Bond Premuims 43,000.00 0.00 0.00 0.00 43,000.00 0.00 43,000.00 0.00
[50215030 00] - Insurance Expenses 38,000.00 0.00 0.00 0.00 38,000.00 0.00 0.00 38,000.00
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 2,836,000.00 0.00 0.00 0.00 2,836,000.00 90,721.73 1,235,504.65 1,600,495.35
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 2,836,000.00 0.00 0.00 0.00 2,836,000.00 90,721.73 1,235,504.65 1,600,495.35
GRAND TOTAL (Fund 01 & 03) 16,109,000.00 787,622.00 0.00 0.00 16,896,622.00 1,233,276.08 13,777,202.43 3,119,419.57
A.II.a (200010000)
OBLIGATIONS INCURREDREMARKS
CAPITAL OUTLAY
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF OCTOBER 31, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT OCTOBER TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 12,707,000.00 0.00 0.00 0.00 12,707,000.00 1,005,976.00 11,140,548.47 1,566,451.53
[50102010 01] PERA 744,000.00 0.00 0.00 0.00 744,000.00 58,000.00 642,000.00 102,000.00
[50102020 00] RA 426,000.00 0.00 0.00 0.00 426,000.00 30,500.00 300,750.00 125,250.00
[50102030 01] TA 426,000.00 0.00 0.00 0.00 426,000.00 29,727.27 295,423.30 130,576.70
[50102040 01] Clothing Allowance 155,000.00 0.00 0.00 0.00 155,000.00 0.00 155,000.00 0.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 32,000.00 0.00 0.00 0.00 32,000.00 2,388.00 10,529.70 21,470.30
[50102150 01] Cash Gift 155,000.00 0.00 0.00 0.00 155,000.00 0.00 0.00 155,000.00
[50102140 01] Yeb 1,059,000.00 0.00 0.00 0.00 1,059,000.00 0.00 0.00 1,059,000.00
[50103020 01] Pagibig 37,000.00 0.00 0.00 0.00 37,000.00 2,900.00 29,200.00 7,800.00
[50103030 01] PHIC 111,000.00 0.00 0.00 0.00 111,000.00 8,687.50 87,400.00 23,600.00
[50103040 01] ECIP 37,000.00 0.00 0.00 0.00 37,000.00 2,900.00 29,300.00 7,700.00
[50102990 00] O.P.B (PEI) 155,000.00 0.00 0.00 0.00 155,000.00 0.00 0.00 155,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 16,044,000.00 0.00 0.00 0.00 16,044,000.00 1,141,078.77 12,690,151.47 3,353,848.53
[50103010 00] RLIP 1,525,000.00 0.00 0.00 0.00 1,525,000.00 124,113.24 1,220,764.68 304,235.32
TOTAL PS / RLIP 17,569,000.00 0.00 0.00 0.00 17,569,000.00 1,265,192.01 13,910,916.15 3,658,083.85
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF MID YEAR BONUS 0.00 1,156,167.00 0.00 0.00 1,156,167.00 0.00 1,156,167.00 0.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 1,156,167.00 0.00 0.00 1,156,167.00 0.00 1,156,167.00 0.00
RLIP (EO 201 1ST TRANCHE) 0.00 0.00 0.00 0.00
RLIP (EO 201 2ND TRANCHE) 0.00 0.00
GRAND TOTAL 17,569,000.00 1,156,167.00 0.00 0.00 18,725,167.00 1,265,192.01 15,067,083.15 3,658,083.85
OBLIGATIONS INCURREDREMARKS
A.II.b (200020000)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF OCTOBER 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT OCTOBER TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 1,464,000.00 0.00 0.00 0.00 1,464,000.00 60,577.50 493,819.15 970,180.85
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 230,970.52 285,849.19 (285,849.19)
[50202010 00] Training Expenses 329,000.00 0.00 0.00 1,501.00 330,501.00 1,323.43 378,860.08 (48,359.08)
[50203010 00] - Office Supplies 888,000.00 0.00 0.00 0.00 888,000.00 35,199.00 518,357.72 369,642.28
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203090 00] - Fuel,Oil and Lubricants Exp 478,000.00 0.00 0.00 (1,501.00) 476,499.00 44,133.50 325,653.24 150,845.76
Utility Expenses 1,139,000.00 0.00 0.00 0.00 1,139,000.00 5,000.00 756,978.06 382,021.94
[50204010 00] - Water Expenses 114,000.00 0.00 0.00 0.00 114,000.00 0.00 57,881.70 56,118.30
[50204020 00] - Electricity Expenses 1,025,000.00 0.00 0.00 0.00 1,025,000.00 5,000.00 699,096.36 325,903.64
Communication Expenses 769,000.00 0.00 0.00 0.00 769,000.00 20,223.51 741,388.11 27,611.89
[50205010 00] - Postage & Courier 192,000.00 0.00 0.00 0.00 192,000.00 15,494.00 226,801.00 (34,801.00)
[50205020 01] - Telephone - Landline 308,000.00 0.00 0.00 0.00 308,000.00 1,188.51 254,156.11 53,843.89
[50205020 02] - Telephone - Mobile 77,000.00 0.00 0.00 0.00 77,000.00 3,241.00 39,880.00 37,120.00
[50205030 00] - Internet Expenses 192,000.00 0.00 0.00 0.00 192,000.00 300.00 220,551.00 (28,551.00)
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 117,000.00 0.00 0.00 0.00 117,000.00 0.00 59,404.80 57,595.20
[50299020 00] Printing & Binding Expenses 116,000.00 0.00 0.00 0.00 116,000.00 0.00 126,868.51 (10,868.51)
[50299050 00] Rent Expenses 1,006,000.00 0.00 0.00 0.00 1,006,000.00 17,391.00 1,034,572.43 (28,572.43)
[50299030 00] Representation Expenses 340,000.00 0.00 0.00 0.00 340,000.00 9,799.30 347,707.19 (7,707.19)
[50299040 00] Transportaton and Delivery 66,000.00 0.00 0.00 0.00 66,000.00 0.00 4,236.00 61,764.00
[50299070 00] Subscription Expenses 30,000.00 0.00 0.00 0.00 30,000.00 0.00 14,225.00 15,775.00
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 1,429,000.00 0.00 0.00 0.00 1,429,000.00 76,642.06 1,165,175.08 263,824.92
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 8,000.08 27,352.34 (27,352.34)
[50212020 00] - Janitorial Services 572,000.00 0.00 0.00 (25,000.00) 547,000.00 59,452.98 354,839.74 192,160.26
[50212030 00] - Security Services 500,000.00 0.00 0.00 0.00 500,000.00 9,189.00 489,983.00 10,017.00
[50212990 00] - Other General Services 357,000.00 0.00 0.00 25,000.00 382,000.00 0.00 293,000.00 89,000.00
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 462,000.00 0.00 0.00 0.00 462,000.00 21,110.58 180,775.44 281,224.56
[50213050 01] - RM Machinery 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
OBLIGATIONS INCURREDREMARKS
A.II.b (200020000)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF OCTOBER 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT OCTOBER TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 22,000.00 0.00 0.00 0.00 22,000.00 0.00 0.00 22,000.00
[50210030 00] Extraodinary/Misc. Expenses 392,000.00 0.00 0.00 0.00 392,000.00 7,800.00 291,600.00 100,400.00
Taxes, Insurance Other Fees 183,000.00 0.00 0.00 0.00 183,000.00 1,696.41 139,376.09 43,623.91
[50215010 01] - Taxes, Duties & Licenses 6,000.00 0.00 0.00 0.00 6,000.00 0.00 6,640.00 (640.00)
[50215020 00] - Fidelity Bond Premuims 107,000.00 0.00 0.00 0.00 107,000.00 1,000.00 120,999.96 (13,999.96)
[50215030 00] - Insurance Expenses 70,000.00 0.00 0.00 0.00 70,000.00 696.41 11,736.13 58,263.87
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 9,230,000.00 0.00 0.00 0.00 9,230,000.00 531,866.81 6,864,846.09 2,365,153.91
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 9,230,000.00 0.00 0.00 0.00 9,230,000.00 531,866.81 6,864,846.09 2,365,153.91
GRAND TOTAL (Fund 01 & 03) 26,799,000.00 1,156,167.00 0.00 0.00 27,955,167.00 1,797,058.82 21,931,929.24 6,023,237.76
CAPITAL OUTLAY
OBLIGATIONS INCURREDREMARKS
A.II.b (200020000)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF OCTOBER 31, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT OCTOBER TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 17,628,000.00 0.00 0.00 (241.65) 17,627,758.35 1,343,663.00 13,378,335.58 4,249,422.77
[50102010 01] PERA 1,176,000.00 0.00 0.00 0.00 1,176,000.00 90,632.00 958,471.19 217,528.81
[50102020 00] RA 1,458,000.00 0.00 0.00 0.00 1,458,000.00 94,750.00 1,098,500.00 359,500.00
[50102030 01] TA 1,458,000.00 0.00 0.00 0.00 1,458,000.00 73,000.00 926,171.70 531,828.30
[50102040 01] Clothing Allowance 245,000.00 0.00 0.00 0.00 245,000.00 0.00 235,000.00 10,000.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 43,000.00 0.00 0.00 241.65 43,241.65 3,063.00 13,341.15 29,900.50
[50102150 01] Cash Gift 245,000.00 0.00 0.00 0.00 245,000.00 0.00 0.00 245,000.00
[50102140 01] Yeb 1,470,000.00 0.00 0.00 0.00 1,470,000.00 0.00 0.00 1,470,000.00
[50103020 01] Pagibig 59,000.00 0.00 0.00 0.00 59,000.00 4,100.00 47,500.00 11,500.00
[50103030 01] PHIC 133,000.00 0.00 0.00 0.00 133,000.00 6,825.00 107,737.50 25,262.50
[50103040 01] ECIP 59,000.00 0.00 0.00 0.00 59,000.00 4,100.00 47,299.04 11,700.96
[50102990 00] O.P.B (PEI) 245,000.00 0.00 0.00 0.00 245,000.00 0.00 0.00 245,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 60,777.03 (60,777.03)
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 24,219,000.00 0.00 0.00 0.00 24,219,000.00 1,620,133.00 16,873,133.19 7,345,866.81
[50103010 00] RLIP 2,115,000.00 0.00 0.00 0.00 2,115,000.00 129,391.72 1,554,124.20 560,875.80
TOTAL PS / RLIP 26,334,000.00 0.00 0.00 0.00 26,334,000.00 1,749,524.72 18,427,257.39 7,906,742.61
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 2,158,055.00 0.00 0.00 2,158,055.00 0.00 2,158,054.71 0.29
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF MID YEAR BONUS 0.00 1,196,158.00 0.00 0.00 1,196,158.00 0.00 1,041,813.00 154,345.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 3,489,000.00 0.00 0.00 3,489,000.00 269,674.36 2,567,295.56 921,704.44
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 37.50 1,950.00 (1,950.00)
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 6,843,213.00 0.00 0.00 6,843,213.00 269,711.86 5,769,113.27 1,074,099.73
RLIP (EO 201 1ST TRANCHE) 0.00 385,000.00 0.00 0.00 385,000.00 23,226.66 296,610.73 88,389.27
RLIP (EO 201 2ND TRANCHE) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
GRAND TOTAL 26,334,000.00 7,228,213.00 0.00 0.00 33,562,213.00 2,042,463.24 24,492,981.39 9,069,231.61
A.III.a.1 (30101001)
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF OCTOBER 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT OCTOBER TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 604,000.00 0.00 0.00 0.00 604,000.00 3,760.00 156,308.90 447,691.10
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 70,000.00 0.00 0.00 0.00 70,000.00 39,637.00 70,000.00 0.00
[50203010 00] - Office Supplies 120,000.00 0.00 0.00 0.00 120,000.00 0.00 0.00 120,000.00
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 0.00 65,000.00 (65,000.00)
[50203090 00] - Fuel,Oil and Lubricants Exp 65,000.00 0.00 0.00 0.00 65,000.00 0.00 0.00 65,000.00
Utility Expenses 207,000.00 0.00 0.00 0.00 207,000.00 0.00 7,568.32 199,431.68
[50204010 00] - Water Expenses 21,000.00 0.00 0.00 0.00 21,000.00 0.00 7,568.32 13,431.68
[50204020 00] - Electricity Expenses 186,000.00 0.00 0.00 0.00 186,000.00 0.00 0.00 186,000.00
Communication Expenses 128,000.00 0.00 0.00 0.00 128,000.00 0.00 78,196.00 49,804.00
[50205010 00] - Postage & Courier 32,000.00 0.00 0.00 0.00 32,000.00 0.00 32,000.00 0.00
[50205020 01] - Telephone - Landline 51,000.00 0.00 0.00 0.00 51,000.00 0.00 0.00 51,000.00
[50205020 02] - Telephone - Mobile 13,000.00 0.00 0.00 0.00 13,000.00 0.00 14,196.00 (1,196.00)
[50205030 00] - Internet Expenses 32,000.00 0.00 0.00 0.00 32,000.00 0.00 32,000.00 0.00
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 23,000.00 0.00 0.00 0.00 23,000.00 0.00 0.00 23,000.00
[50299020 00] Printing & Binding Expenses 51,000.00 0.00 0.00 0.00 51,000.00 0.00 51,000.00 0.00
[50299050 00] Rent Expenses 177,000.00 0.00 0.00 0.00 177,000.00 0.00 177,000.00 0.00
[50299030 00] Representation Expenses 251,000.00 0.00 0.00 0.00 251,000.00 38,000.00 294,056.42 (43,056.42)
[50299040 00] Transportaton and Delivery 26,000.00 0.00 0.00 0.00 26,000.00 0.00 0.00 26,000.00
[50299070 00] Subscription Expenses 14,000.00 0.00 0.00 0.00 14,000.00 0.00 8,926.00 5,074.00
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 154,000.00 0.00 0.00 0.00 154,000.00 0.00 72,000.00 82,000.00
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50212020 00] - Janitorial Services 82,000.00 0.00 0.00 0.00 82,000.00 0.00 0.00 82,000.00
[50212030 00] - Security Services 72,000.00 0.00 0.00 0.00 72,000.00 0.00 72,000.00 0.00
[50212990 00] - Other General Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 329,000.00 0.00 0.00 0.00 329,000.00 39,576.16 163,580.71 165,419.29
[50213050 01] - RM Machinery 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
OBLIGATIONS INCURREDREMARKS
A.III.a.1 (30101001)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF OCTOBER 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT OCTOBER TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 4,000.00 0.00 0.00 0.00 4,000.00 0.00 0.00 4,000.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 73,000.00 0.00 0.00 0.00 73,000.00 0.00 48,000.00 25,000.00
[50215010 01] - Taxes, Duties & Licenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50215020 00] - Fidelity Bond Premuims 48,000.00 0.00 0.00 0.00 48,000.00 0.00 48,000.00 0.00
[50215030 00] - Insurance Expenses 25,000.00 0.00 0.00 0.00 25,000.00 0.00 0.00 25,000.00
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 2,296,000.00 0.00 0.00 0.00 2,296,000.00 120,973.16 1,191,636.35 1,104,363.65
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 2,296,000.00 0.00 0.00 0.00 2,296,000.00 120,973.16 1,191,636.35 1,104,363.65
GRAND TOTAL (Fund 01 & 03) 28,630,000.00 7,228,213.00 0.00 0.00 35,858,213.00 2,163,436.40 25,684,617.74 10,173,595.26
OBLIGATIONS INCURREDREMARKS
A.III.a.1 (30101001)
CAPITAL OUTLAY
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF OCTOBER 31, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT OCTOBER TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102010 01] PERA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102020 00] RA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102030 01] TA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102040 01] Clothing Allowance 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102150 01] Cash Gift 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102140 01] Yeb 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50103020 01] Pagibig 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50103030 01] PHIC 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50103040 01] ECIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B (PEI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50103010 00] RLIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL PS / RLIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF MID YEAR BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
RLIP (EO 201 1ST TRANCHE) 0.00 0.00 0.00 0.00
RLIP (EO 201 2ND TRANCHE) 0.00 0.00
GRAND TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A.III.a.2 (301010002)
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF OCTOBER 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT OCTOBER TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 75,000.00 0.00 0.00 0.00 75,000.00 0.00 0.00 75,000.00
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 4,000.00 0.00 0.00 0.00 4,000.00 4,000.00 4,000.00 0.00
[50203010 00] - Office Supplies 32,000.00 0.00 0.00 0.00 32,000.00 0.00 0.00 32,000.00
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203090 00] - Fuel,Oil and Lubricants Exp 18,000.00 0.00 0.00 0.00 18,000.00 0.00 0.00 18,000.00
Utility Expenses 34,000.00 0.00 0.00 0.00 34,000.00 0.00 33,716.53 283.47
[50204010 00] - Water Expenses 34,000.00 0.00 0.00 0.00 34,000.00 0.00 33,716.53 283.47
[50204020 00] - Electricity Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Communication Expenses 32,000.00 0.00 0.00 0.00 32,000.00 0.00 30,897.00 1,103.00
[50205010 00] - Postage & Courier 8,000.00 0.00 0.00 0.00 8,000.00 0.00 19,897.00 (11,897.00)
[50205020 01] - Telephone - Landline 13,000.00 0.00 0.00 0.00 13,000.00 0.00 0.00 13,000.00
[50205020 02] - Telephone - Mobile 3,000.00 0.00 0.00 0.00 3,000.00 0.00 3,000.00 0.00
[50205030 00] - Internet Expenses 8,000.00 0.00 0.00 0.00 8,000.00 0.00 8,000.00 0.00
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 3,000.00 0.00 0.00 0.00 3,000.00 0.00 0.00 3,000.00
[50299020 00] Printing & Binding Expenses 6,000.00 0.00 0.00 0.00 6,000.00 0.00 6,000.00 0.00
[50299050 00] Rent Expenses 61,000.00 0.00 0.00 0.00 61,000.00 0.00 61,000.00 0.00
[50299030 00] Representation Expenses 7,000.00 0.00 0.00 0.00 7,000.00 0.00 6,384.00 616.00
[50299040 00] Transportaton and Delivery 3,000.00 0.00 0.00 0.00 3,000.00 0.00 0.00 3,000.00
[50299070 00] Subscription Expenses 2,000.00 0.00 0.00 0.00 2,000.00 0.00 0.00 2,000.00
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 57,000.00 0.00 0.00 0.00 57,000.00 0.00 34,000.00 23,000.00
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50212020 00] - Janitorial Services 23,000.00 0.00 0.00 0.00 23,000.00 0.00 0.00 23,000.00
[50212030 00] - Security Services 20,000.00 0.00 0.00 0.00 20,000.00 0.00 20,000.00 0.00
[50212990 00] - Other General Services 14,000.00 0.00 0.00 0.00 14,000.00 0.00 14,000.00 0.00
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 21,000.00 0.00 0.00 0.00 21,000.00 0.00 0.00 21,000.00
[50213050 01] - RM Machinery 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
OBLIGATIONS INCURREDREMARKS
A.III.a.2 (301010002)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF OCTOBER 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT OCTOBER TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 1,000.00 0.00 0.00 0.00 1,000.00 0.00 0.00 1,000.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 11,000.00 0.00 0.00 0.00 11,000.00 0.00 6,752.34 4,247.66
[50215010 01] - Taxes, Duties & Licenses 5,000.00 0.00 0.00 0.00 5,000.00 0.00 6,752.34 (1,752.34)
[50215020 00] - Fidelity Bond Premuims 6,000.00 0.00 0.00 0.00 6,000.00 0.00 0.00 6,000.00
[50215030 00] - Insurance Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 367,000.00 0.00 0.00 0.00 367,000.00 4,000.00 182,749.87 184,250.13
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 367,000.00 0.00 0.00 0.00 367,000.00 4,000.00 182,749.87 184,250.13
GRAND TOTAL (Fund 01 & 03) 367,000.00 0.00 0.00 0.00 367,000.00 4,000.00 182,749.87 184,250.13
A.III.a.2 (301010002)
OBLIGATIONS INCURREDREMARKS
CAPITAL OUTLAY
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF OCTOBER 31, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT OCTOBER TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 14,012,000.00 0.00 0.00 0.00 14,012,000.00 1,138,499.62 12,002,490.69 2,009,509.31
[50102010 01] PERA 864,000.00 0.00 0.00 0.00 864,000.00 67,528.83 727,007.36 136,992.64
[50102020 00] RA 300,000.00 0.00 0.00 0.00 300,000.00 15,000.00 237,000.00 63,000.00
[50102030 01] TA 300,000.00 0.00 0.00 0.00 300,000.00 15,000.00 237,000.00 63,000.00
[50102040 01] Clothing Allowance 180,000.00 0.00 0.00 0.00 180,000.00 0.00 180,000.00 0.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 37,000.00 0.00 0.00 0.00 37,000.00 7,637.91 19,061.98 17,938.02
[50102150 01] Cash Gift 180,000.00 0.00 0.00 0.00 180,000.00 0.00 0.00 180,000.00
[50102140 01] Yeb 1,167,000.00 0.00 0.00 0.00 1,167,000.00 0.00 0.00 1,167,000.00
[50103020 01] Pagibig 44,000.00 0.00 0.00 0.00 44,000.00 3,100.00 36,300.00 7,700.00
[50103030 01] PHIC 132,000.00 0.00 0.00 0.00 132,000.00 9,175.00 112,437.50 19,562.50
[50103040 01] ECIP 44,000.00 0.00 0.00 0.00 44,000.00 3,100.00 36,200.00 7,800.00
[50102990 00] O.P.B (PEI) 180,000.00 0.00 0.00 0.00 180,000.00 0.00 0.00 180,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 17,440,000.00 0.00 0.00 0.00 17,440,000.00 1,259,041.36 13,587,497.53 3,852,502.47
[50103010 00] RLIP 1,681,000.00 0.00 0.00 0.00 1,681,000.00 121,491.18 1,445,868.12 235,131.88
TOTAL PS / RLIP 19,121,000.00 0.00 0.00 0.00 19,121,000.00 1,380,532.54 15,033,365.65 4,087,634.35
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF MID YEAR BONUS 0.00 1,272,970.00 0.00 0.00 1,272,970.00 0.00 1,260,191.00 12,779.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 1,272,970.00 0.00 0.00 1,272,970.00 0.00 1,260,191.00 12,779.00
RLIP (EO 201 1ST TRANCHE) 0.00 0.00 0.00 0.00
RLIP (EO 201 2ND TRANCHE) 0.00 0.00
GRAND TOTAL 19,121,000.00 1,272,970.00 0.00 0.00 20,393,970.00 1,380,532.54 16,293,556.65 4,100,413.35
A.III.a.3 (301010003)
REMARKSOBLIGATIONS INCURRED
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF OCTOBER 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT OCTOBER TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 851,000.00 0.00 0.00 0.00 851,000.00 9,146.00 650,207.12 200,792.88
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 272,000.00 0.00 0.00 347.00 272,347.00 0.00 357,983.00 (85,636.00)
[50203010 00] - Office Supplies 749,000.00 0.00 0.00 0.00 749,000.00 11,508.15 255,662.87 493,337.13
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 253,400.00 (253,400.00)
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 5,109.00 5,109.00 0.00 5,108.55 0.45
[50203090 00] - Fuel,Oil and Lubricants Exp 403,000.00 0.00 0.00 (12,264.00) 390,736.00 4,515.61 190,009.17 200,726.83
Utility Expenses 1,168,000.00 0.00 0.00 0.00 1,168,000.00 19,176.20 567,572.74 600,427.26
[50204010 00] - Water Expenses 116,000.00 0.00 0.00 0.00 116,000.00 19,176.20 74,553.11 41,446.89
[50204020 00] - Electricity Expenses 1,052,000.00 0.00 0.00 0.00 1,052,000.00 0.00 493,019.63 558,980.37
Communication Expenses 1,118,000.00 0.00 0.00 3,408.00 1,121,408.00 8,269.00 1,014,706.18 106,701.82
[50205010 00] - Postage & Courier 280,000.00 0.00 0.00 361.00 280,361.00 1,674.00 277,667.00 2,694.00
[50205020 01] - Telephone - Landline 447,000.00 0.00 0.00 0.00 447,000.00 1,035.00 360,971.55 86,028.45
[50205020 02] - Telephone - Mobile 112,000.00 0.00 0.00 0.00 112,000.00 5,410.00 104,607.11 7,392.89
[50205030 00] - Internet Expenses 279,000.00 0.00 0.00 3,047.00 282,047.00 150.00 271,460.52 10,586.48
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 164,000.00 0.00 0.00 0.00 164,000.00 0.00 39,984.00 124,016.00
[50299020 00] Printing & Binding Expenses 107,000.00 0.00 0.00 0.00 107,000.00 0.00 101,515.50 5,484.50
[50299050 00] Rent Expenses 1,777,000.00 0.00 0.00 0.00 1,777,000.00 27,484.00 1,718,570.44 58,429.56
[50299030 00] Representation Expenses 156,000.00 0.00 0.00 0.00 156,000.00 4,326.10 159,564.91 (3,564.91)
[50299040 00] Transportaton and Delivery 70,000.00 0.00 0.00 0.00 70,000.00 0.00 8,355.00 61,645.00
[50299070 00] Subscription Expenses 30,000.00 0.00 0.00 0.00 30,000.00 0.00 13,607.00 16,393.00
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 1,286,000.00 0.00 0.00 0.00 1,286,000.00 10,510.00 1,061,926.26 224,073.74
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 10,637.02 (10,637.02)
[50212020 00] - Janitorial Services 514,000.00 0.00 0.00 (11,000.00) 503,000.00 1,400.00 306,482.87 196,517.13
[50212030 00] - Security Services 450,000.00 0.00 0.00 0.00 450,000.00 6,202.00 435,807.33 14,192.67
[50212990 00] - Other General Services 322,000.00 0.00 0.00 11,000.00 333,000.00 2,908.00 308,999.04 24,000.96
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 3,400.00 3,400.00 800.00 15,853.00 (12,453.00)
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 253,000.00 0.00 0.00 0.00 253,000.00 0.00 37,429.30 215,570.70
[50213050 01] - RM Machinery 117,000.00 0.00 0.00 0.00 117,000.00 1,190.00 41,580.33 75,419.67
A.III.a.3 (301010003)
REMARKSOBLIGATIONS INCURRED
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF OCTOBER 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT OCTOBER TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 30,000.00 0.00 0.00 0.00 30,000.00 0.00 0.00 30,000.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 190,000.00 0.00 0.00 0.00 190,000.00 3,634.87 91,960.97 98,039.03
[50215010 01] - Taxes, Duties & Licenses 11,000.00 0.00 0.00 0.00 11,000.00 0.00 5,271.00 5,729.00
[50215020 00] - Fidelity Bond Premuims 65,000.00 0.00 0.00 0.00 65,000.00 2,000.00 67,000.00 (2,000.00)
[50215030 00] - Insurance Expenses 114,000.00 0.00 0.00 0.00 114,000.00 1,634.87 19,689.97 94,310.03
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 8,741,000.00 0.00 0.00 0.00 8,741,000.00 100,559.93 6,584,996.34 2,156,003.66
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 8,741,000.00 0.00 0.00 0.00 8,741,000.00 100,559.93 6,584,996.34 2,156,003.66
GRAND TOTAL (Fund 01 & 03) 27,862,000.00 1,272,970.00 0.00 0.00 29,134,970.00 1,481,092.47 22,878,552.99 6,256,417.01
A.III.a.3 (301010003)
REMARKS
CAPITAL OUTLAY
OBLIGATIONS INCURRED
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF OCTOBER 31, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT OCTOBER TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 27,480,000.00 0.00 0.00 (5,000.00) 27,475,000.00 2,316,738.42 22,843,287.14 4,631,712.86
[50102010 01] PERA 1,992,000.00 0.00 0.00 0.00 1,992,000.00 161,368.00 1,581,597.72 410,402.28
[50102020 00] RA 180,000.00 0.00 0.00 0.00 180,000.00 10,000.00 150,250.00 29,750.00
[50102030 01] TA 180,000.00 0.00 0.00 0.00 180,000.00 10,000.00 150,250.00 29,750.00
[50102040 01] Clothing Allowance 415,000.00 0.00 0.00 5,000.00 420,000.00 0.00 400,000.00 20,000.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 68,000.00 0.00 0.00 0.00 68,000.00 3,650.41 34,164.67 33,835.33
[50102150 01] Cash Gift 415,000.00 0.00 0.00 0.00 415,000.00 0.00 0.00 415,000.00
[50102140 01] Yeb 2,290,000.00 0.00 0.00 0.00 2,290,000.00 0.00 0.00 2,290,000.00
[50103020 01] Pagibig 98,000.00 0.00 0.00 0.00 98,000.00 6,900.00 80,000.00 18,000.00
[50103030 01] PHIC 293,000.00 0.00 0.00 0.00 293,000.00 21,812.50 246,349.00 46,651.00
[50103040 01] ECIP 98,000.00 0.00 0.00 0.00 98,000.00 6,900.00 80,100.00 17,900.00
[50102990 00] O.P.B (PEI) 415,000.00 0.00 0.00 0.00 415,000.00 0.00 0.00 415,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 33,924,000.00 0.00 0.00 0.00 33,924,000.00 2,537,369.33 25,565,998.53 8,358,001.47
[50103010 00] RLIP 3,298,000.00 0.00 0.00 0.00 3,298,000.00 236,272.41 2,625,704.18 672,295.82
TOTAL PS / RLIP 37,222,000.00 0.00 0.00 0.00 37,222,000.00 2,773,641.74 28,191,702.71 9,030,297.29
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF MID YEAR BONUS 0.00 2,437,140.00 0.00 0.00 2,437,140.00 0.00 2,422,970.00 14,170.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 2,437,140.00 0.00 0.00 2,437,140.00 0.00 2,422,970.00 14,170.00
RLIP (EO 201 1ST TRANCHE) 0.00 0.00 0.00 0.00
RLIP (EO 201 2ND TRANCHE) 0.00 0.00
GRAND TOTAL 37,222,000.00 2,437,140.00 0.00 0.00 39,659,140.00 2,773,641.74 30,614,672.71 9,044,467.29
A.III.b.1 (302010001)
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF OCTOBER 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT OCTOBER TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 1,349,000.00 0.00 0.00 0.00 1,349,000.00 26,408.00 955,246.81 393,753.19
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 36,000.00 0.00 0.00 46,963.00 82,963.00 0.00 138,871.44 (55,908.44)
[50203010 00] - Office Supplies 1,171,000.00 0.00 0.00 0.00 1,171,000.00 7,478.35 399,472.99 771,527.01
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 186,800.00 (186,800.00)
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 17,843.00 17,843.00 0.00 22,819.75 (4,976.75)
[50203090 00] - Fuel,Oil and Lubricants Exp 630,000.00 0.00 0.00 (68,738.00) 561,262.00 37,082.75 226,015.36 335,246.64
Utility Expenses 1,443,000.00 0.00 0.00 0.00 1,443,000.00 50,954.80 1,226,949.20 216,050.80
[50204010 00] - Water Expenses 145,000.00 0.00 0.00 0.00 145,000.00 1,516.29 129,338.62 15,661.38
[50204020 00] - Electricity Expenses 1,298,000.00 0.00 0.00 0.00 1,298,000.00 49,438.51 1,097,610.58 200,389.42
Communication Expenses 478,000.00 0.00 0.00 19,699.00 497,699.00 26,291.58 418,322.81 79,376.19
[50205010 00] - Postage & Courier 120,000.00 0.00 0.00 19,699.00 139,699.00 11,864.00 155,194.00 (15,495.00)
[50205020 01] - Telephone - Landline 191,000.00 0.00 0.00 0.00 191,000.00 2,386.18 104,233.31 86,766.69
[50205020 02] - Telephone - Mobile 48,000.00 0.00 0.00 0.00 48,000.00 300.00 47,000.00 1,000.00
[50205030 00] - Internet Expenses 119,000.00 0.00 0.00 0.00 119,000.00 11,741.40 111,895.50 7,104.50
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 8,000.00 0.00 0.00 0.00 8,000.00 0.00 0.00 8,000.00
[50299020 00] Printing & Binding Expenses 127,000.00 0.00 0.00 (1,404.10) 125,595.90 374.00 111,022.79 14,573.11
[50299050 00] Rent Expenses 2,062,000.00 0.00 0.00 (19,699.00) 2,042,301.00 224,007.00 1,944,618.32 97,682.68
[50299030 00] Representation Expenses 2,000.00 0.00 0.00 2,500.00 4,500.00 0.00 4,489.60 10.40
[50299040 00] Transportaton and Delivery 110,000.00 0.00 0.00 0.00 110,000.00 635.00 14,841.00 95,159.00
[50299070 00] Subscription Expenses 34,000.00 0.00 0.00 0.00 34,000.00 775.00 25,880.00 8,120.00
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 2,349,000.00 0.00 0.00 1,404.10 2,350,404.10 172,794.66 2,015,683.76 334,720.34
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50212020 00] - Janitorial Services 940,000.00 0.00 0.00 (60,000.00) 880,000.00 10,856.41 768,668.08 111,331.92
[50212030 00] - Security Services 822,000.00 0.00 0.00 0.00 822,000.00 126,485.63 792,482.00 29,518.00
[50212990 00] - Other General Services 587,000.00 0.00 0.00 61,404.10 648,404.10 35,452.62 454,533.68 193,870.42
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 1,432.00 1,432.00 0.00 3,342.20 (1,910.20)
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 1,100.00 (1,100.00)
[50213060 01] - RM-Gov't. Vehicle 0.00 0.00 0.00 0.00 0.00 260.00 260.00 (260.00)
[50213050 01] - RM Machinery 99,000.00 0.00 0.00 0.00 99,000.00 0.00 64,430.00 34,570.00
REMARKS
A.III.b.1 (302010001)
OBLIGATIONS INCURRED
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF OCTOBER 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT OCTOBER TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 1,000.00 0.00 0.00 0.00 1,000.00 0.00 0.00 1,000.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 198,000.00 0.00 0.00 0.00 198,000.00 17,448.00 177,811.36 20,188.64
[50215010 01] - Taxes, Duties & Licenses 16,000.00 0.00 0.00 558.12 16,558.12 0.00 11,759.36 4,798.76
[50215020 00] - Fidelity Bond Premuims 118,000.00 0.00 0.00 0.00 118,000.00 15,500.00 113,370.32 4,629.68
[50215030 00] - Insurance Expenses 64,000.00 0.00 0.00 (558.12) 63,441.88 1,948.00 52,681.68 10,760.20
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 10,097,000.00 0.00 0.00 0.00 10,097,000.00 564,509.14 7,937,977.39 2,159,022.61
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 10,097,000.00 0.00 0.00 0.00 10,097,000.00 564,509.14 7,937,977.39 2,159,022.61
GRAND TOTAL (Fund 01 & 03) 47,319,000.00 2,437,140.00 0.00 0.00 49,756,140.00 3,338,150.88 38,552,650.10 11,203,489.90
OBLIGATIONS INCURREDREMARKS
CAPITAL OUTLAY
A.III.b.1 (302010001)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF OCTOBER 31, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT OCTOBER TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 24,338,000.00 0.00 0.00 0.00 24,338,000.00 1,869,976.00 18,962,327.62 5,375,672.38
[50102010 01] PERA 1,824,000.00 0.00 0.00 0.00 1,824,000.00 140,000.00 1,420,520.73 403,479.27
[50102020 00] RA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102030 01] TA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102040 01] Clothing Allowance 380,000.00 0.00 0.00 0.00 380,000.00 0.00 355,000.00 25,000.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 61,000.00 0.00 0.00 0.00 61,000.00 1,595.52 11,570.32 49,429.68
[50102150 01] Cash Gift 380,000.00 0.00 0.00 0.00 380,000.00 0.00 0.00 380,000.00
[50102140 01] Yeb 2,028,000.00 0.00 0.00 0.00 2,028,000.00 0.00 0.00 2,028,000.00
[50103020 01] Pagibig 91,000.00 0.00 0.00 0.00 91,000.00 6,500.00 70,500.00 20,500.00
[50103030 01] PHIC 272,000.00 0.00 0.00 0.00 272,000.00 25,625.00 214,800.50 57,199.50
[50103040 01] ECIP 91,000.00 0.00 0.00 0.00 91,000.00 6,500.00 70,200.00 20,800.00
[50102990 00] O.P.B (PEI) 380,000.00 0.00 0.00 0.00 380,000.00 0.00 0.00 380,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 29,845,000.00 0.00 0.00 0.00 29,845,000.00 2,050,196.52 21,104,919.17 8,740,080.83
[50103010 00] RLIP 2,921,000.00 0.00 0.00 0.00 2,921,000.00 264,256.40 2,274,550.15 646,449.85
TOTAL PS / RLIP 32,766,000.00 0.00 0.00 0.00 32,766,000.00 2,314,452.92 23,379,469.32 9,386,530.68
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF MID YEAR BONUS 0.00 2,176,673.00 0.00 0.00 2,176,673.00 0.00 2,044,840.00 131,833.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 2,176,673.00 0.00 0.00 2,176,673.00 0.00 2,044,840.00 131,833.00
RLIP (EO 201 1ST TRANCHE) 0.00 0.00 0.00 0.00
RLIP (EO 201 2ND TRANCHE) 0.00 0.00 0.00
GRAND TOTAL 32,766,000.00 2,176,673.00 0.00 0.00 34,942,673.00 2,314,452.92 25,424,309.32 9,518,363.68
OBLIGATIONS INCURREDREMARKS
A.III.b.2 (302010002)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF OCTOBER 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT OCTOBER TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 2,371,000.00 0.00 0.00 6,371.66 2,377,371.66 176,194.98 841,485.95 1,535,885.71
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 0.00 0.00 0.00 11,000.00 11,000.00 137,778.00 733,797.42 (722,797.42)
[50203010 00] - Office Supplies 4,232,000.00 0.00 0.00 0.00 4,232,000.00 90,850.46 1,808,558.19 2,423,441.81
[50203020 00] - Accountable Forms 0.00 0.00 0.00 1,800.00 1,800.00 0.00 5,400.00 (3,600.00)
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 889.75 (889.75)
[50203990 00] - Other Supplies 0.00 0.00 0.00 50,089.00 50,089.00 2,256.50 165,976.95 (115,887.95)
[50203090 00] - Fuel,Oil and Lubricants Exp 2,309,000.00 0.00 0.00 (215,935.66) 2,093,064.34 25,412.31 590,472.42 1,502,591.92
Utility Expenses 2,761,000.00 0.00 0.00 0.00 2,761,000.00 139,608.90 2,036,515.51 724,484.49
[50204010 00] - Water Expenses 366,000.00 0.00 0.00 0.00 366,000.00 27,611.58 241,657.88 124,342.12
[50204020 00] - Electricity Expenses 2,395,000.00 0.00 0.00 0.00 2,395,000.00 111,997.32 1,794,857.63 600,142.37
Communication Expenses 2,258,000.00 0.00 0.00 146,051.00 2,404,051.00 117,837.45 1,188,142.17 1,215,908.83
[50205010 00] - Postage & Courier 200,000.00 0.00 0.00 137,174.00 337,174.00 73,335.00 471,138.60 (133,964.60)
[50205020 01] - Telephone - Landline 319,000.00 0.00 0.00 0.00 319,000.00 10,252.60 110,242.52 208,757.48
[50205020 02] - Telephone - Mobile 1,540,000.00 0.00 0.00 0.00 1,540,000.00 13,790.27 290,344.18 1,249,655.82
[50205030 00] - Internet Expenses 199,000.00 0.00 0.00 8,877.00 207,877.00 20,459.58 316,416.87 (108,539.87)
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 0.00 0.00 0.00 0.00 0.00 0.00 2,500.00 (2,500.00)
[50299020 00] Printing & Binding Expenses 195,000.00 0.00 0.00 9,501.00 204,501.00 107.00 96,588.54 107,912.46
[50299050 00] Rent Expenses 2,364,000.00 0.00 0.00 (8,877.00) 2,355,123.00 257,231.04 3,220,345.64 (865,222.64)
[50299030 00] Representation Expenses 0.00 0.00 0.00 76,504.00 76,504.00 0.00 198,417.56 (121,913.56)
[50299040 00] Transportaton and Delivery 74,000.00 0.00 0.00 0.00 74,000.00 0.00 118,798.00 (44,798.00)
[50299070 00] Subscription Expenses 52,000.00 0.00 0.00 0.00 52,000.00 2,770.00 31,252.84 20,747.16
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 34,656,000.00 0.00 0.00 (76,504.00) 34,579,496.00 1,894,663.99 26,929,473.55 7,650,022.45
[50211020 00] - Auditing Services 0.00 0.00 0.00 23,280.00 23,280.00 0.00 37,496.00 (14,216.00)
[50212020 00] - Janitorial Services 1,094,000.00 0.00 0.00 (23,280.00) 1,070,720.00 141,075.46 907,537.03 163,182.97
[50212030 00] - Security Services 958,000.00 0.00 0.00 0.00 958,000.00 192,366.29 872,038.76 85,961.24
[50212990 00] - Other General Services 32,604,000.00 0.00 0.00 (76,504.00) 32,527,496.00 1,561,222.24 24,766,901.76 7,760,594.24
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 345,500.00 (345,500.00)
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 4,000.00 18,186.00 (18,186.00)
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 7,690.80 (7,690.80)
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 16,970.00 (16,970.00)
[50213060 01] - RM-Gov't. Vehicle 0.00 0.00 0.00 0.00 0.00 (4,200.00) 0.00 0.00
[50213050 01] - RM Machinery 350,000.00 0.00 0.00 0.00 350,000.00 0.00 199,488.71 150,511.29
OBLIGATIONS INCURREDREMARKS
A.III.b.2 (302010002)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF OCTOBER 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT OCTOBER TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 387,000.00 0.00 0.00 0.00 387,000.00 53,679.00 353,601.31 33,398.69
[50215010 01] - Taxes, Duties & Licenses 58,000.00 0.00 0.00 (16,300.00) 41,700.00 0.00 21,723.16 19,976.84
[50215020 00] - Fidelity Bond Premuims 183,000.00 0.00 0.00 16,500.00 199,500.00 46,200.00 193,418.68 6,081.32
[50215030 00] - Insurance Expenses 146,000.00 0.00 0.00 (200.00) 145,800.00 7,479.00 138,459.47 7,340.53
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 52,009,000.00 0.00 0.00 (0.00) 52,009,000.00 2,898,189.63 38,564,551.31 13,444,448.69
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 52,009,000.00 0.00 0.00 (0.00) 52,009,000.00 2,898,189.63 38,564,551.31 13,444,448.69
GRAND TOTAL (Fund 01 & 03) 84,775,000.00 2,176,673.00 0.00 (0.00) 86,951,673.00 5,212,642.55 63,988,860.63 22,962,812.37
OBLIGATIONS INCURREDREMARKS
CAPITAL OUTLAY
A.III.b.2 (302010002)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF OCTOBER 31, 2016
01 Regular Agency Fund - General Fund
P/A/P ALLOTMENT CLASS/OBJECT GAA -10717 ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE ALLOTMENT OCTOBER TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
CURRENT YEAR BUDGET
[50101010 01] Salaries 16,446,000.00 0.00 0.00 (23,585.00) 16,422,415.00 1,293,292.00 13,330,898.59 3,091,516.41
[50102010 01] PERA 840,000.00 0.00 0.00 0.00 840,000.00 68,000.00 658,749.30 181,250.70
[50102020 00] RA 420,000.00 0.00 0.00 0.00 420,000.00 25,000.00 426,875.00 (6,875.00)
[50102030 01] TA 420,000.00 0.00 0.00 0.00 420,000.00 25,000.00 367,375.00 52,625.00
[50102040 01] Clothing Allowance 175,000.00 0.00 0.00 0.00 175,000.00 0.00 170,000.00 5,000.00
[50102080 01] PIB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102100 01] Honoraria 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102120 01] Longevity 40,000.00 0.00 0.00 0.00 40,000.00 1,706.00 7,118.00 32,882.00
[50102150 01] Cash Gift 175,000.00 0.00 0.00 0.00 175,000.00 0.00 0.00 175,000.00
[50102140 01] Yeb 1,371,000.00 0.00 0.00 0.00 1,371,000.00 0.00 0.00 1,371,000.00
[50103020 01] Pagibig 41,000.00 0.00 0.00 0.00 41,000.00 3,100.00 32,100.00 8,900.00
[50103030 01] PHIC 127,000.00 0.00 0.00 0.00 127,000.00 7,050.00 103,050.50 23,949.50
[50103040 01] ECIP 41,000.00 0.00 0.00 0.00 41,000.00 3,200.00 32,700.00 8,300.00
[50102990 00] O.P.B (PEI) 175,000.00 0.00 0.00 0.00 175,000.00 0.00 0.00 175,000.00
[50104030 01]Terminal Leave Benifis 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50102990 00] O.P.B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL 20,271,000.00 0.00 0.00 (23,585.00) 20,247,415.00 1,426,348.00 15,128,866.39 5,118,548.61
[50103010 00] RLIP 1,974,000.00 0.00 0.00 0.00 1,974,000.00 113,675.46 1,649,917.83 324,082.17
TOTAL PS / RLIP 22,245,000.00 0.00 0.00 (23,585.00) 22,221,415.00 1,540,023.46 16,778,784.22 5,442,630.78
SPECIAL PURPOSE FUNDS
PENSION GRATUITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF PBB 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
MPBF MID YEAR BONUS 0.00 1,460,056.00 0.00 23,585.00 1,483,641.00 0.00 1,455,363.00 28,278.00
1ST TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2ND TRANCHE 0.00 0.00
SALARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PHILHEALTH 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
YEAR-END BONUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB TOTAL 0.00 1,460,056.00 0.00 23,585.00 1,483,641.00 0.00 1,455,363.00 28,278.00
RLIP (EO 201 1ST TRANCHE) 0.00 0.00 0.00 0.00
RLIP (EO 201 2ND TRANCHE) 0.00 0.00
GRAND TOTAL 22,245,000.00 1,460,056.00 0.00 0.00 23,705,056.00 1,540,023.46 18,234,147.22 5,470,908.78
OBLIGATIONS INCURREDREMARKS
A.III.b.3 (302010003)
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF OCTOBER 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT OCTOBER TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
MOOE
[50201010 00] Traveling Expenses (LOCAL) 576,000.00 0.00 0.00 0.00 576,000.00 22,438.00 165,133.76 410,866.24
[50201020 00] Traveling Expenses (ABROAD) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50202010 00] Training Expenses 313,000.00 0.00 0.00 847.00 313,847.00 57,036.57 502,323.76 (188,476.76)
[50203010 00] - Office Supplies 338,000.00 0.00 0.00 0.00 338,000.00 0.00 148,973.77 189,026.23
[50203020 00] - Accountable Forms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203070 00] - Drugs & Med 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203990 00] - Other Supplies 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50203090 00] - Fuel,Oil and Lubricants Exp 183,000.00 0.00 0.00 (847.00) 182,153.00 1,169.00 98,679.72 83,473.28
Utility Expenses 353,000.00 0.00 0.00 0.00 353,000.00 10,251.00 319,745.67 33,254.33
[50204010 00] - Water Expenses 34,000.00 0.00 0.00 0.00 34,000.00 0.00 27,601.98 6,398.02
[50204020 00] - Electricity Expenses 319,000.00 0.00 0.00 0.00 319,000.00 10,251.00 292,143.69 26,856.31
Communication Expenses 354,000.00 0.00 0.00 0.00 354,000.00 19,076.08 252,844.50 101,155.50
[50205010 00] - Postage & Courier 89,000.00 0.00 0.00 0.00 89,000.00 1,099.00 91,862.00 (2,862.00)
[50205020 01] - Telephone - Landline 142,000.00 0.00 0.00 0.00 142,000.00 16,327.08 68,940.94 73,059.06
[50205020 02] - Telephone - Mobile 35,000.00 0.00 0.00 0.00 35,000.00 1,500.00 28,023.77 6,976.23
[50205030 00] - Internet Expenses 88,000.00 0.00 0.00 0.00 88,000.00 150.00 64,017.79 23,982.21
[50205040 00] -Skycable Subscription 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50299010 00] Advertising Expenses 68,000.00 0.00 0.00 0.00 68,000.00 0.00 0.00 68,000.00
[50299020 00] Printing & Binding Expenses 36,000.00 0.00 0.00 0.00 36,000.00 0.00 16,952.77 19,047.23
[50299050 00] Rent Expenses 875,000.00 0.00 0.00 0.00 875,000.00 (12,194.34) 798,231.62 76,768.38
[50299030 00] Representation Expenses 99,000.00 0.00 0.00 0.00 99,000.00 0.00 165,811.72 (66,811.72)
[50299040 00] Transportaton and Delivery 90,000.00 0.00 0.00 0.00 90,000.00 0.00 38,810.54 51,189.46
[50299070 00] Subscription Expenses 18,000.00 0.00 0.00 0.00 18,000.00 1,210.00 6,449.66 11,550.34
[50299060 00] - Membership Dues 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Professional Services 907,000.00 0.00 0.00 0.00 907,000.00 21,273.00 647,392.18 259,607.82
[50211020 00] - Auditing Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50212020 00] - Janitorial Services 363,000.00 0.00 0.00 (11,000.00) 352,000.00 13,500.00 286,187.17 65,812.83
[50212030 00] - Security Services 317,000.00 0.00 0.00 0.00 317,000.00 3,562.00 254,661.51 62,338.49
[50212990 00] - Other General Services 227,000.00 0.00 0.00 11,000.00 238,000.00 4,211.00 106,543.50 131,456.50
[50211990 00] - Other Professional Services 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213040 01] - RM-Office Building 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 02] - RM-Office Equipment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213070 00] - RM-Furniture and Fixtures 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213050 03] - RM ICT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[50213060 01] - RM-Gov't. Vehicle 405,000.00 0.00 0.00 0.00 405,000.00 5,247.42 94,793.20 310,206.80
[50213050 01] - RM Machinery 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A.III.b.3 (302010003)
OBLIGATIONS INCURREDREMARKS
C.O and RFOs HOUSING AND LAND USE REGULATORY BOARD
STATEMENT OF ALLOTMENTS, OBLIGATIONS AND BALANCES
AS OF OCTOBER 31, 2016
03-Special Account - Locally Funded/Domestic Grants
P/A/P ALLOTMENT CLASS/OBJECT FCR - GAARD ADDITIONAL SARO SUB-ALLOTMENT REALIGNMENT TOTAL UNOBLIGATED BALANCE
OF EXPENDITURE GAA -10717 ALLOTMENT OCTOBER TO DATE OF ALLOTMENT
THIS REPORT
[1] [2] [3] [4] [5] [6]=[2]+[3]+[4]+[5] [7] [8] [9]=[6]-[8] [10]
MOOE
[50299080 00] Donations 14,000.00 0.00 0.00 0.00 14,000.00 0.00 0.00 14,000.00
[50210030 00] Extraodinary/Misc. Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxes, Insurance Other Fees 234,000.00 0.00 0.00 0.00 234,000.00 20,917.00 141,072.10 92,927.90
[50215010 01] - Taxes, Duties & Licenses 7,000.00 0.00 0.00 0.00 7,000.00 0.00 1,700.00 5,300.00
[50215020 00] - Fidelity Bond Premuims 75,000.00 0.00 0.00 0.00 75,000.00 20,500.00 77,346.00 (2,346.00)
[50215030 00] - Insurance Expenses 152,000.00 0.00 0.00 0.00 152,000.00 417.00 62,026.10 89,973.90
[50299990 99] - Other MOOE 0.00 0.00 0.00
TOTAL MOOE 4,863,000.00 0.00 0.00 0.00 4,863,000.00 146,423.73 3,397,214.97 1,465,785.03
[10604010] BUILDING and STRUCTURE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
[10605030] Info & Com Tech Eqpt. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB - TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LOCALLY FUNDED PROJECTS 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL OUTLAY (L.F) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB TOTAL L.F 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PS 151 (CNAI) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL MOOE/CO/LF (FUND 03) 4,863,000.00 0.00 0.00 0.00 4,863,000.00 146,423.73 3,397,214.97 1,465,785.03
GRAND TOTAL (Fund 01 & 03) 27,108,000.00 1,460,056.00 0.00 0.00 28,568,056.00 1,686,447.19 21,631,362.19 6,936,693.81
CAPITAL OUTLAY
A.III.b.3 (302010003)
OBLIGATIONS INCURREDREMARKS