Consolidated Cash Flow as of December 2010
{pdf}./images/financial/consolidated_cash_flow_as_of_december_2010.pdf|height:600|width:900|app:google{/pdf}
{pdf}./images/financial/consolidated_cash_flow_as_of_december_2010.pdf|height:600|width:900|app:google{/pdf}
PDAF- (BANAT) UTILIZATION REPORT
( Thru: Congressman Salvador B.Britanico)
For the Year Ended December 31, 2010
Amount Received |
Total Expenditures as of Dec. 31, 2010 |
Balance |
P 4,945,000.00 |
P 3,187,980.53 |
P 1,757,019.47 |
SARO No. G-10-05375 dated June 25, 2010 |
Certified Correct:
(SGD)
MARY GRACE P. CEPE
Supervising Administrative Officer
Acting Municipal Accountant
Approved :
(SGD)
JULIETA N. FLORES
Municipal Mayor
Republic of the Philippines
Province of Iloilo
MUNICIPALITY OF MIAGAO
REPORT OF SEF UTILIZATION
For the Year Ended December 31, 2010
Beginning Balance |
443,038.41 |
|||
Receipt from SEF |
1,757,761.59 |
|||
Total |
P |
2,200,800.00 |
||
Less: |
Disbursement: |
|||
Personal Services |
||||
Salaries and Wages |
557,440.00 |
|||
PERA |
72,000.00 |
|||
Clothing Allowance |
12,000.00 |
|||
Maintenance and other Operating Expenses |
||||
Other Maintenance and Operating Expenses |
1,353,918.46 |
|||
Capital Outlay |
– |
|||
Sub-total |
P |
1,995,358.46 |
||
Balance |
P |
205,441.54 |
||
Prepared by:
MARY GRACE P. CEPE
Supervising Administrative Officer
Acting Municipal Accountant
Approved by:
HON. JULIETA N. FLORES
Municipal Mayor
LCE, Chairman, LSB
Republic of the Philippines
Province of Iloilo
MUNICIPALITY OF MIAGAO
Consolidated Statement of Cash Flow
For the Quarter Ended December 31, 2010
Cash Flows from Operating Activities: |
||||
|
Cash Inflows: |
|||
Collection from taxpayers |
P |
5,844,400.35 |
||
Share from Internal Revenue Collections |
77,044,864.00 |
|||
Receipts from sale of goods or services |
9,708,761.84 |
|||
Interest Income |
154,076.50 |
|||
Dividend Income |
0.00 |
|||
Other Receipts |
23,167,860.74 |
|||
Total Cash Inflow |
P |
115,919,963.43 |
||
Cash Outflows: |
||||
Payments- |
||||
To suppliers/creditors |
P |
36,465,957.63 |
||
To Employees |
46,100,827.92 |
|||
Interest Expense |
323,167.29 |
|||
Other Expenses |
19,356,620.96 |
|||
Total Cash Outflow |
P |
102,246,573.80 |
||
Net Cash from Operating Activities |
P |
13,673,389.63 |
||
Cash Flows from Investing Activities: |
||||
Cash Inflows: |
||||
From Sale of Property, Plant and Equipment |
P |
0.00 |
||
From Sale of Debt Securities of Other Entities |
0.00 |
|||
From Collection of Principal on Loans to Other Entities |
0.00 |
|||
Total Cash Inflow |
P |
0.00 |
||
Cash Outflow: |
||||
|
To Purchase Property,Plant & Equipment |
P |
4,753,103.95 |
|
To Purchase Debt Securities of Other Entities |
0.00 |
|||
To Grant/Make Loans to Other Entities |
0.00 |
|||
Total Cash Outflow |
P |
4,753,103.95 |
||
Net Cash From Investing Activities |
P |
(4,753,103.95) |
||
Cash Flows from Financing Activities: |
||||
Cash Inflows: |
||||
From Issuance of Debt Securities |
P |
0.00 |
||
From Acquisition of Loan |
0.00 |
|||
Total Cash Inflow |
P |
0.00 |
||
Cash Outflows: |
||||
Retirement/Redemption of Debt Securities |
P |
0.00 |
||
Payment of Loan Amortization |
1,162,234.60 |
|||
Total Cash Outflow |
P |
0.00 |
||
Net Cash from Financing Activities |
P |
1,162,234.60 |
||
Net Increase/Decrease in Cash |
P |
7,758,051.08 |
||
Cash at the Beginning of the Period |
22,307,785.78 |
|||
Cash at the End of the Period |
P |
30,065,836.86 |
Republic of the Philippines
Province of Iloilo
MUNICIPALITY OF MIAGAO
Consolidated Statement of Cash Flow
For the Quarter Ended September 30, 2010
Cash Flows from Operating Activities: |
||||
|
Cash Inflows: |
|||
Collection from taxpayers |
P |
4,873,094.25 |
||
Share from Internal Revenue Collections |
57,038,157.00 |
|||
Receipts from sale of goods or services |
6,827,381.37 |
|||
Interest Income |
0.00 |
|||
Dividend Income |
0.00 |
|||
Other Receipts |
9,642,616.84 |
|||
Total Cash Inflow |
P |
78,381,249.46 |
||
Cash Outflows: |
||||
Payments- |
||||
To suppliers/creditors |
P |
7,639,207.67 |
||
To Employees |
34,061,023.65 |
|||
Interest Expense |
170,908.20 |
|||
Other Expenses |
23,482,666.83 |
|||
Total Cash Outflow |
P |
65,353,806.35 |
||
Net Cash from Operating Activities |
P |
13,027,443.11 |
||
Cash Flows from Investing Activities: |
||||
Cash Inflows: |
||||
From Sale of Property, Plant and Equipment |
P |
0.00 |
||
From Sale of Debt Securities of Other Entities |
0.00 |
|||
From Collection of Principal on Loans to Other Entities |
0.00 |
|||
Total Cash Inflow |
P |
0.00 |
||
Cash Outflow: |
||||
|
To Purchase Property,Plant & Equipment |
P |
3,800,044.90 |
|
To Purchase Debt Securities of Other Entities |
||||
To Grant/Make Loans to Other Entities |
|
|||
Total Cash Outflow |
P |
3,800,044.90 |
||
Net Cash From Investing Activities |
P |
3,800,044.90 |
||
Cash Flows from Financing Activities: |
||||
Cash Inflows: |
||||
From Issuance of Debt Securities |
P |
0.00 |
||
From Acquisition of Loan |
0.00 |
|||
Total Cash Inflow |
P |
0.00 |
||
Cash Outflows: |
||||
Retirement/Redemption of Debt Securities |
P |
0.00 |
||
Payment of Loan Amortization |
581,117.30 |
|||
Total Cash Outflow |
P |
581,117.30 |
||
Net Cash from Financing Activities |
P |
581,117.30 |
||
Net Increase/Decrease in Cash |
P |
8,646,280.91 |
||
Cash at the Beginning of the Period |
22,307,785.78 |
|||
Cash at the End of the Period |
P |
30,954,066.69 |
Statement of Cash Flow (as of June 2010)