PDAF Utilization Report (BANAT)

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

REPORT OF SEF UTILIZATION

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

Statement of Cash Flow (as of December 31, 2010)

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

Statement of Cash Flow (as of October 30, 2010)

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