Estudyante sang KNHS Gold medalist sa Palaro 2010

by | Nov 10, 2010 | News

Gindala sang mga estudyante sang Kirayan National High School ang medalya sang ila kadalag-an sa Palarong Pambansa nga ginhiwat sa Tarlac sadtong Abril 11- 16, 2010.

Si Ralph Efraem Gesulgon ang nangin gold medalist sa Javelin Throw sa Palarong Pambansa humalin pa sadtong tuig 2008 tubtub sa karon nga tuig 2010.  Nangin Bronze medalist man si Gesulgon sa High Jump competition.  Samtang, silver medalist naman si Jan Mark Mucho sa Track and Field.

Bilang pagkilala sang ila nangin kadalag-an kag dungog nga gindala sa banwa, ang lokal nga pamunuan naghatag pasidungog sa mga kabataan paagi sa paghatag sang Certificate of Recognition.  Ang Certificate ginhatag samtang nagahiwat sang Flag raising Ceremony sang mga empleyado sang Munisipyo sa Municipal Quadrangle sadtong Hulyo 5, 2010.

Statement of Receipts and Expenditures 2009

by | Jan 4, 2010 | Statement of Receipts and Expenditure

Statement of Receipts and Expenditures

Municipality: MIAGAO

Period Covered: Q2, 2009
             
          Population:  
Particulars
Income Target/ Budget Appropriation
General Fund
SEF
Trust Fund
Total                           (C + D+ E)
% of General + SEF to Total Income(GF+SEF)               
A
B
C
D
E
    
LOCAL SOURCES (9+13)   

14,399,500
7,144,300
   

1,044,313
                 

-  
       

8,188,613
 30.98%
TAX REVENUE (10+11+12)     

7,175,000
3,224,908
   

1,044,313
                 

-  
       

4,269,221
 16.15%
  Real Property Tax     

3,750,000
      

835,450
   

1,044,313
         

1,879,763
 7.11%
  Tax on Business     

2,820,000
       

2,030,260
           

2,030,260
 7.68%
  Other Taxes        

605,000
          

359,198
             

359,198
 1.36%
NON-TAX REVENUE (14+15+16+17)     

7,224,500
       

3,919,392
              

-  
                 

-  
       

3,919,392
 14.83%
  Regulatory Fees (Permit and Licenses)     

1,324,000
       

1,041,147
              

-  
         

1,041,147
 3.94%
  Service/User Charges (Service Income)        

901,500
          

457,983
              

-  
           

457,983
 1.73%
  Income from Economic Enterprises (Business Income)     

4,500,000
       

2,274,586
              

-  
         

2,274,586
 8.61%
  Other Receipts (Other General Income)        

499,000
          

145,676
              

-  
           

145,676
 0.55%
EXTERNAL SOURCES (19+20+21+22)   

72,139,889
     

18,239,716
              

-  
      

3,933,664
     

22,173,380
 69.02%
  Internal Revenue Allotment   

72,139,889
     

18,239,716
              

-  
       

18,239,716
 69.02%
  Other Shares from National Tax Collections                

-  
                  

-  
              

-  
                    

-  
 0.00%
  Inter-Local Transfer                

-  
                  

-  
              

-  
                    

-  
 0.00%
  Extaordinary Receipts/Grants/Donations/Aids                

-  
                  

-  
              

-  
      

3,933,664
       

3,933,664
 0.00%
TOTAL CURRENT OPERATING INCOME (8+18)   

86,539,389
     

25,384,016
   

1,044,313
      

3,933,664
     

30,361,993
 100.00%
LESS: CURRENT OPERATING EXPENDITURES (PS + MOOE+FE)            
  General Public Services   

45,972,783
     

15,369,869
              

-  
      

3,452,327
     

18,822,196
 53.12%
  Department of Education     

3,610,978
           

84,739
     

785,476
                 

-  
         

870,215
 3.01%
  Health, Nutrition & Population Control   

11,891,455
       

4,702,013
              

-  
                 

-  
       

4,702,013
 16.25%
  Labor & Employment                

-  
                  

-  
              

-  
                 

-  
                  

-  
 0.00%
  Housing & Community Development     

3,465,185
          

804,517
              

-  
                 

-  
         

804,517
 2.78%
  Social Services & Social Welfare     

2,210,712
          

868,791
              

-  
                 

-  
         

868,791
 3.00%
  Economic Services   

19,236,875
       

6,320,210
              

-  
                 

-  
       

6,320,210
 21.84%
  Debt Service (FE) (Interest Expense & Other Charges)     

1,700,000
                  

-  
              

-  
                    

-  
 0.00%
TOTAL CURRENT OPERATING EXPENDITURES (25 to 32)   

88,087,988
     

28,150,139
     

785,476
      

3,452,327
     

32,387,942
 100.00%
NET OPERATING INCOME/(LOSS) FROM CURRENT OPERATIONS(23-33)    

(1,548,599)
      

(2,766,123)
     

258,837
        

481,337
      

(2,025,949)
 0.00%
ADD: NON INCOME RECEIPTS            
CAPITAL/INVESTMENT RECEIPTS (37+38+39)                

-  
                  

-  
              

-  
                 

-  
                  

-  
 #DIV/0!
  Proceeds from Sale of Assets                

-  
                  

-  
              

-  
                    

-  
 #DIV/0!
  Proceeds from Sale of Debt Securities of Other Entities                

-  
                  

-  
              

-  
                    

-  
 #DIV/0!
  Collection of Loans Receivables                

-  
                  

-  
              

-  
                    

-  
 #DIV/0!
RECEIPTS FROM LOANS AND BORROWINGS (41+42)                

-  
                  

-  
              

-  
                    

-  
 #DIV/0!
  Acquisition of Loans                

-  
                  

-  
              

-  
                    

-  
 #DIV/0!
  Issuance of Bonds                

-  
                  

-  
                      

-  
 #DIV/0!
TOTAL NON-INCOME RECEIPTS (36+40)                

-  
                  

-  
              

-  
                 

-  
                  

-  
 #DIV/0!
LESS: NON OPERATING EXPENDITURES            
CAPITAL/INVESTMENT EXPENDITURES (46+47+48)     

9,004,641
       

2,734,377
              

-  
                 

-  
       

2,734,377
 100.00%
  Purchase/Construct of Property Plant and Equipment  (Assets/Capital Outlay)     

9,004,641
       

2,734,377
              

-  
                 

-  
       

2,734,377
 100.00%
  Purchase of Debt Securities of Other Entities (Investment Outlay)                

-  
                  

-  
              

-  
                    

-  
 0.00%
  Grant/Make Loan to Other Entities (Investment Outlay)                

-  
                  

-  
              

-  
                    

-  
 0.00%
DEBT SERVICE (50+51) (Principal Cost)                

-  
                  

-  
              

-  
                 

-  
                  

-  
 #DIV/0!
  Payment of Loan Amortization                

-  
                  

-  
              

-  
                    

-  
 #DIV/0!
  Retirement/Redemption of Bonds/Debt Securities                

-  
                  

-  
              

-  
                    

-  
 #DIV/0!
TOTAL NON-OPERATING EXPENDITURES (45+49)     

9,004,641
       

2,734,377
              

-  
                 

-  
       

2,734,377
  
NET INCREASE/(DECREASE) IN FUNDS (34+43-52)  

(10,553,240)
      

(5,500,500)
     

258,837
        

481,337
      

(4,760,326)
  
ADD: CASH BALANCE, BEGINNING   

16,132,879
     

13,544,148
   

2,588,731
      

8,899,820
     

25,032,699
  
FUNDS AVAILABLE (53+54)     

5,579,639
       

8,043,648
   

2,847,568
      

9,381,156
     

20,272,373
  
Less: Payment of Prior Year Accounts Payable                

-  
                  

-  
              

-  
                    

-  
  
FUND BALANCE, END (55-56)     

5,579,639
       

8,043,648
   

2,847,568
      

9,381,156
     

20,272,373
  
CONTINUING  APPROPRIATION     

7,449,239
       

3,812,831
           

3,812,831
   3,636,408
Total Assets                

-  
          
             
Amount set aside to finance projects with appropriations   GF
SEF
TF
Total
  
      provided in the previous years (Continuing appropriations)        6,840,000     

130,147
                 

-  
       

6,970,147
  
Amount set aside for payment of Prior Year Accounts Payable           722,918       

40,859
                 

-  
         

763,777
  
Amount set aside for Obligation not yet Due and Demandable         2,979,279     

723,700
      

7,476,904
     

11,179,883
  
Amount Available for appropriations/operations          7,861,125     

619,230
                 

-  
       

8,480,354
  
Fund Balance, End (should be reconciled w/cash flow statement)      18,403,322   

1,513,935
      

7,476,904
     

27,394,161