Professional Documents
Culture Documents
7
Exhibit 1-b
Population:
Particulars
A
Income Target/
Budget
Appropriation
General Fund
C
4,765,338
1,388,641
393,970
B
2,236,000
1,140,000
340,000
700,000
100,000
1,096,000
836,000
30,000
301,039
210,000
1,077,019
20,000
1,141,831
108,830,903
108,830,903
39,863,083
39,863,083
68,967,820
68,967,820
Inter-Local Transfer
Extaordinary Receipts/Grants/Donations/Aids
TOTAL CURRENT OPERATING INCOME (8+18)
111,066,903
LESS: CURRENT OPERATING EXPENDITURES (PS + MOOE+FE)
General Public Services
17,166,463
Department of Education
560,383
Health, Nutrition & Population Control
2,137,490
Labor & Employment
Housing & Community Development
14,317,553
Social Services & Social Welfare
4,975,199
Economic Services
32,759,520
Debt Service (FE) (Interest Expense & Other Charges)
2,914,889
TOTAL CURRENT OPERATING EXPENDITURES (25 to 32)
74,831,496
NET OPERATING INCOME/(LOSS) FROM CURRENT OPERATIONS(23-33)
36,235,407
ADD: NON INCOME RECEIPTS
CAPITAL/INVESTMENT RECEIPTS (37+38+39)
Proceeds from Sale of Assets
Proceeds from Sale of Debt Securities of Other Entities
Collection of Loans Receivables
RECEIPTS FROM LOANS AND BORROWINGS (41+42)
Acquisition of Loans
Issuance of Bonds
TOTAL NON-INCOME RECEIPTS (36+40)
LESS: NON OPERATING EXPENDITURES
CAPITAL/INVESTMENT EXPENDITURES (46+47+48)
41,382,000
Purchase/Construct of Property Plant and Equipment (Assets/Capital 41,382,000
Outlay)
Purchase of Debt Securities of Other Entities (Investment Outlay)
Grant/Make Loan to Other Entities (Investment Outlay)
DEBT SERVICE (50+51) (Principal Cost)
5,333,333
Payment of Loan Amortization
5,333,333
Retirement/Redemption of Bonds/Debt Securities
TOTAL NON-OPERATING EXPENDITURES (45+49)
46,715,333
NET INCREASE/(DECREASE) IN FUNDS (34+43-52)
(10,479,926)
ADD: CASH BALANCE, BEGINNING
37,937,610
FUNDS AVAILABLE (53+54)
27,457,684
Less: Payment of Prior Year Accounts Payable
2,144,040
FUND BALANCE, END (55-56)
25,313,644
CONTINUING APPROPRIATION
12,496,230
Total Assets
246,395,800
Amount set aside to finance projects with appropriations
provided in the previous years (Continuing appropriations)
Amount set aside for payment of Prior Year Accounts Payable
844,492
150,178
3,376,698
856,809
D
731,007
492,463
492,463
% of General +
SEF to Total
Income(GF+SEF
)
F
E
5,496,346
4.81%
1,881,103
1.65%
886,433
0.78%
238,545
844,492
150,178
3,615,242
0.74%
0.13%
3.16%
856,809
0.75%
301,039
0.26%
1,077,019
0.94%
1,380,376
108,830,903
1.21%
95.19%
39,863,083
34.87%
68,967,820
60.32%
Total
(C + D)
SEF
238,545
-
0.00%
113,596,241
731,007
114,327,249
0.00%
100.00%
14,980,743
2,021,155
8,903,390
2,326,222
26,978,299
2,914,889
58,124,698
55,471,544
331,643
331,643
399,364
14,980,743
331,643
2,021,155
8,903,390
2,326,222
26,978,299
2,914,889
58,456,341
55,870,908
25.63%
0.57%
3.46%
0.00%
15.23%
3.98%
46.15%
4.99%
100.00%
0.00%
33,369,601
33,369,601
5,333,333
5,333,333
38,702,934
16,768,610
36,558,604
53,327,214
2,144,040
51,183,174
8,760,651
GF
27,557,601
2,144,040
399,364
1,379,006
1,778,370
1,778,370
SEF
-
33,369,601
33,369,601
5,333,333
5,333,333
38,702,934
17,167,974
37,937,610
55,105,584
2,144,040
52,961,544
8,760,651
Total
27,557,601
2,144,040
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
100.00%
100.00%
0.00%
0.00%
100.00%
100.00%
0.00%
3,735,579
Amount set aside for Obligation not yet Due and Demandable
Amount Available for appropriations/operations
Fund Balance, End (should be reconciled w/cash flow statement)
4,712,923
16,768,610
51,183,174
1,778,370
1,778,370
4,712,923
18,546,980
52,961,544
Certified Correct:
Municipal Treasurer