Professional Documents
Culture Documents
2009 2008
ASSETS
Current Assets
Cash (Note 6)
Cash-Collecting Officers P 12,759,375.10 P 13,438,535.54
Cash-Disbursing Officers 1,183,319.69 1,177,653.89
Petty Cash Fund 3,117,503.27 1,951,255.23
Payroll Fund 42,476.83 250,120.41
Cash-National Treasury, Modified Disbursement System - 128,855.00
Cash in Bank-Local Currency, Current Account 1,146,185,151.30 1,002,677,714.87
Cash in Bank-Local Currency, Savings Account 96,567,787.97 45,424,873.83
Cash in Bank-Local Currency, Time Deposits 10,648,777,104.89 9,362,242,287.95
Cash in Bank-Foreign Currency, Current Account 4,455,749.47 2,644,136.29
Cash in Bank-Foreign Currency, Savings Account 38,116,435.00 54,060,433.16
Cash in Bank-Foreign Currency, Time Deposits 18,684,231.07 114,470,007.50
Total Cash 11,969,889,134.59 10,598,465,873.67
Receivables (Note 7)
Accounts Receivable 445,447,212.00 427,327,682.43
Allowance for Doubtful Accounts (110,606,077.94) (100,784,243.09)
Net Accounts Receivable 334,841,134.06 326,543,439.34
Loans Receivables- Others 8,805,082.88 5,162,860.47
Due from Officers and Employees 49,921.50 -
Interest Receivables 62,058,168.80 49,449,212.43
Loans Receivables- Students 931,291.50 -
Due from NGAs 7,485,347.30 5,262,261.38
Due from GOCCs 18,560,526.68 17,656,568.05
Due from LGUs 85,119,136.57 8,000.00
Due from NGOs/Pos 99,491.50 84,671.50
Due from Central Office/Home Office 178,979,952.24 52,568,639.93
Due from Regional Offices/Staff Bureaus/Branch Offices 26,818,599.33 10,758,595.00
Due from Operating Units - -
Due from Other Funds 1,199,465,976.80 923,484,775.80
Receivables-Disallowances/Charges 4,179,350.27 4,176,966.15
Advances to Officers and Employees 56,993,704.65 58,988,236.81
Other Receivables 175,180,954.82 177,470,444.33
Total Receivables P 2,159,568,638.90 P 1,631,614,671.19
12
2009 2008
Inventories (Note 8)
Raw Materials Inventory P 1,999,071.40 P 1,949,634.91
Finished Goods Inventory - 2,480.55
Merchandise Inventory 67,301,499.76 59,194,056.55
Office Supplies Inventory 14,865,386.91 17,616,811.43
Accountable Forms Inventory 101,654.25 155,440.91
Foods/Non-foods Supplies Inventory 2,764,850.25 2,298,354.99
Drugs & Medicines Inventory 31,132,415.10 25,576,281.35
Medical, Dental and Laboratory Supplies Inventory 27,445,539.87 31,865,739.84
Gasoline, Oil and Lubricants Inventory 345.00 345.00
Textbooks & Instructional Materials 1,935,978.61 2,636,602.15
Military & Police Equipment 3,557.00 3,557.00
Other Supplies Inventory 35,014,803.34 34,679,220.82
Construction Materials Inventory 1,902,933.26 1,806,064.24
Livestock & Crops Inventory 24,200.00 24,200.00
Total Inventories 184,492,234.75 177,808,789.74
Prepayments
Prepaid Rent 6,660.00 4,500.00
Prepaid Insurance 814,146.76 3,637,223.55
Deposit on Letters of Credit 13,898,426.20 13,898,426.20
Advances to Contractors 49,621,384.20 65,544,648.75
Deferred Charges 4,000.00 4,000.00
Other Prepaid Expenses 1,104,187.74 1,022,825.63
Total Prepaid Expenses 65,448,804.90 84,111,624.13
Investments (Note 9)
Investments in Treasury Bills 411,856,955.70 299,415,982.08
Investments in Stocks 1,219,650.00 1,219,650.00
Investments in Bonds 384,290,659.87 708,007,597.99
Other Long-Term Investments & Marketable Securities 610,102,152.78 492,122,324.59
Total Investments 1,407,469,418.35 1,500,765,554.66
13
2009 2008
Office Buildings P 4,104,996,685.63 P 4,095,195,661.78
School Buildings 1,521,326,369.83 1,360,132,917.72
Hospitals and Health Center Building 1,481,859,951.91 1,480,304,321.37
Market and Slaughterhouse - 418,157.00
Other Structures 21,807,044.61 18,259,896.79
Office Equipment 1,102,102,238.54 1,094,692,725.54
Furniture and Fixtures 178,238,505.50 151,428,979.46
IT Equipment and Software 931,115,757.76 844,286,516.43
Library Books 407,404,334.68 374,728,147.68
Machineries 301,642,898.34 301,840,024.63
Industrial Machineries - -
Agricultural, Fishery & Forestry Equipment 2,967,921.75 2,871,760.75
Communication Equipment 72,405,944.86 68,867,219.19
Construction & Heavy Equipment 5,087,848.53 4,709,632.63
Firefighting Equipment and Accessories 8,234,876.26 7,703,038.26
Hospital Equipment 1,554,274,762.18 1,493,641,012.06
Medical, Dental & Laboratory Equipment 282,409,518.77 249,326,336.01
Military & Police Equipment 1,225,521.97 1,180,301.97
Sports Equipment 2,455,496.39 1,863,296.39
Technical and Scientific Equipment 369,121,952.84 275,639,070.13
Other Machineries and Equipment 231,253,801.90 211,818,478.96
Motor Vehicles 84,915,228.64 82,850,719.62
Watercrafts 26,451,840.00 26,451,840.00
Other Transportation Equipment 3,066,555.75 2,576,555.75
Other Property, Plant and Equipment 15,683,721.22 10,171,844.65
Parks, Plazas & Monuments 4,169,463.15 480,722.16
Artesian Wells, Reservoirs, Pumping Stations & Conduits 2,418,386.82 2,418,386.82
Irrigation, Canals & Laterals 19,174.00 19,174.00
Construction in Progress-Agency Assets 2,338,449,920.99 1,270,535,969.75
Total Property, Plant and Equipment 24,440,899,925.35 22,811,874,770.55
14
2009 2008
LIABILITIES & GOVERNMENT EQUITY
LIABILITIES
Current Liabilities
Payable Accounts
Accounts Payable P 3,413,479,545.02 P 2,172,780,994.90
Due to Officers and Employees 132,732,288.76 124,289,305.87
Total Payable Accounts 3,546,211,833.78 2,297,070,300.77
Inter-Agency Payables
Due to BIR 35,798,407.41 24,003,987.42
Due to GSIS 24,485,598.73 36,180,408.94
Due to PAG-IBIG 3,533,298.02 3,963,126.44
Due to PHILHEALTH 1,170,253.89 2,242,452.94
Due to Other NGAs 483,009,855.35 435,679,340.67
Due to Other GOCCs 21,784,914.64 40,735,994.41
Due to LGUs 228,037.92 228,037.92
Total Inter-Agency Payables 570,010,365.96 543,033,348.74
Intra-Agency Payables
Due to Central Office/Home Office 17,099,989.96 751,819.53
Due to Regional Offices/Staff Bureaus/Branch Offices 467,739,734.69 227,819,919.32
Due to Operating Units 1,237,480.34 1,237,480.34
Due to Other Funds 1,070,157,516.09 792,427,541.52
Total Intra-Agency Payables 1,556,234,721.08 1,022,236,760.71
Long-Term Liabilities
Mortgage/Bonds/Loans Payable
Loans Payable - Domestic 133,012,310.32 133,012,310.32
Other Payables 47,631,088.02 -
Other Long-Term Liabilities - 13,343,060.85
Total Mortgage/Bonds/Loans Payable 180,643,398.34 146,355,371.17
Deferred Credits
Other Deferred Credits 406,450,906.60 415,868,687.17
Total Other Deferred Credits P 406,450,906.60 P 415,868,687.17
15
2009 2008
Total Long-Term Liabilities P 587,094,304.94 P 562,224,058.34
TOTAL LIABILITIES 13,125,151,108.05 10,236,382,681.03
GOVERNMENT EQUITY
16
University of the Philippines
Consolidated Statement of Income and Expenses
For the Year Ended December 31, 2009
(With Comparative Figures for CY 2008)
(In Pesos)
2009 2008
Less: Expenses
Personal Services
Salaries and Wages - Regular Pay 2,692,055,101.21 2,308,563,732.38
17
2009 2008
Salaries and Wages - Part-Time Pay P 67,715,046.16 P 58,307,074.20
18
2009 2008
19
2009 2008
20
2009 2008
Repairs & Main.- Irrigation, Canals and Laterals P - P 84,250.00
21
2009 2008
Financial Expenses
Bank Charges 110,314.75 149,553.99
Documentary Stamps 140.00 250.00
Interest Expense 26,776,000.00 28,365,434.51
Total Financial Expenses 26,886,454.75 28,515,238.50
Total Expenses 7,322,346,918.96 6,973,939,269.07
EXCESS OF INCOME OVER EXPENSES P 214,766,978.74 P 245,435,976.17
22
University of the Philippines
Consolidated Statement of Cash Flows
For the Year Ended December 31, 2009
(With Comparative Figures for CY 2008)
(In Pesos)
2009 2008
Cash Flow From Operating Activities:
Cash Inflows
Cancellation of Staled Checks 169,575.00 186,708.32
Cancelled Checks of Prior Years Payment 49,869.32
Cash Inflow from Realligned Funds 159,420,261.85 303,273,356.54
Cash Receipts from Grants & Donations 8,060,030.07 76,608,095.04
Cash Receipts from NGAs -Funding Agency 22,417,122.39 15,728,214.04
Collection of Subsidy from Central Office 5,574,295,185.05 3,292,053,079.42
Collection of Trust and Other Accounts 56,785,293.92 30,941,107.32
Collection - Income - Trust 31,665,754.36 53,623,093.59
Collection - Income/Revenues 404,530,283.23 559,034,813.80
Collection - Basilan 6,375.00
Collection - PS/MOOE 11,338,523.58 6,798,819.33
Collection - Publication 155,112.10 1,208,773.12
Collection - Scholarship 2,961,683.61 3,217,803.50
Collection - UPCAT 24,621,582.98 23,966,433.67
Collection Intended for Deposit in Other Funds 945,497.35
Collection of Accounts Receivables 327,062,962.12 2,015,901.96
Collection of Deferred Credits 8,126,844.00
Collection of Due from Officers & Employees 1,480,519.88
Collection of Miscellaneous Income 17,744,288.47 134,193,575.46
Collection of Other Receivables 65,526.97 309,253,366.01
Collection of Perf./Bidders Bonds/Guaranty Dep. 3,608,907.86 6,587,888.89
Collection of Receivables from Other Funds 74,611.75 4,491,962.87
Collection of Receivables/MOOE 66,343,806.67 34,995,546.74
Collection of Retention Fee 361,394.96 975,000.01
Collection of Students and Other Trust Funds 10,632,548.99 672,591,365.53
Collection of Tuition Fee and Other School Fees 17,477,096.06
Collection of Withholding Tax not Covered by TRA 187,558.51 3,243,666.74
Collection of Advances to Contractors 417,497.26 11,431,760.68
Dividend Income 880.00 700.00
Interest Income 202,204,282.49
Miscellaneous Income 6,630,808.66 955,961.00
Other Service Income/Rental Income 15,820.07 4,073.73
Prior Year's Adjustment 15,545,056.21 7,113,886.71
Receipt from Disallowance/charges - 65,000.00
Receipt from Advances to Contractor 17,128,836.79
Receipt from Operation 556,040,770.29 349,383,605.74
Receipt from Other Funds 77,652,983.79 18,252,526.86
21
2009 2008
Receipt from Other Payables & Long-term Payables 234,197,497.28
Receipt from Sale of Goods/Inventories 1,491,282.54 2,569,730.43
Receipt from UP Press 9,274,486.05 10,555,437.80
Receipt of Accounts Payables 856,128,750.35 -
Receipt of Advances to Officers and Employees 178,298.27
Receipt of Due from Central Office 569,635.27
Receipt of Due to Other Funds 46,268,494.13 29,178,133.37
Receipt of Due to LGUs 40,447,655.86 259,519,449.58
Receipt of GSIS/PAG-IBIG/ Philhealth Payables 372,687.52 229,593.86
Receipt of Inter-agency Payables 5,245,509.57 56,864,214.85
Receipt of Inter-agency Transfer 897,535,265.10 97,249,013.85
Receipt of Interest Income 175,066,069.60
Receipt of Inter-fund Cash Transfer 627,818.79 298,011,923.48
Receipt of Medical, Dental & Laboratory Supplies Invt. 8,800.00
Receipt of Notice of Cash Allocation 6,089,418,130.04 5,642,364,148.42
Receipt of Other Payables 528,035,150.17 257,347,043.62
Receipt of Other Receivables -
Receipt of Performance/Bidder's Bond 10,098,142.49 4,828,733.15
Receipt of Receivables from UPS for CY 2007 5,310,750.79
Receipt of Ref. of Cash Adv. & Overpayment of Exp. 24,025,828.60 18,417,681.07
Receipt of Trust Fund 25,988.60
Receipt of Trust Liabilities 1,340,811,601.75 143,148,391.94
Receipt of Withholding Taxes Except Thru TRA 3,207,271.24
Receipt of Unpaid Sal. and Wages of Officers and Emp. 198,567.65
Redemption of Invested Capital 5,000,000.00
Refund of Cash Advances/Petty Cash Fund 391,192.75 3,321,772.78
Refund from Guarantee Deposits 18,659,005.77
Transfer from Common, Trust and Revolving Fund 9,525,636.35 2,000,000.00
Total Cash Inflows 17,481,174,878.98 13,194,971,143.98
Cash Outflows
Acquisition of Equipment 2,677,495.88
Adjustment made in Other Deferred Credits 4,609,536.81
Bank Charges 8.12
Subsidy to Constituent Universities 5,579,080,837.50 4,657,184,680.74
Cash Advances/petty cash fund granted 34,297,988.51 44,527,095.51
Cash Disbursement for Reprogrammed Funds 91,038,127.27 240,218,370.63
Cash Outflow from Realligned Funds 15,169,028.29
Cash Payment from Central Office 76,047,733.89 1,515,136.72
Cash Payment from Other Funds 242,063.92
Cash Payment of Advances to Contractors 1,521,371.01 58,441,642.60
Cash Payment of Advances to Officers & Employees 19,278,943.21 28,599.60
Cash Payment of Other Deferred Credits 575,600.05
Cash Payment of Due From Other Funds 16,633,707.73 814,127.94
22
2009 2008
Cash Payment of Due to Officers and Employeess 1,544,951.92 549,909.42
Cash Payment of Due to Other Funds 110,649,386.87 10,647,411.28
Cash Payment of Due to Other NGAs 38,129,872.01 5,502,606.19
Cash Payment of Due to BIR 160,907.84
Cash Payment of Guarantee Deposits 7,134,687.31
Cash Payment of Invt./ Sup./ Other Current Assets 69,574,061.34 383,986,501.90
Cash Payment of Fixed assets 1,893,552,598.54 400,000.00
Cash Payment of Operating Expenses 3,199,004,763.95 3,392,109,300.07
Cash Payment of Operation 2,855,974.79
Cash Payment of Prior year's Operating Expenses
Cash Payment of Payables 21,819,543.24 653,255,432.83
Cash Payment of Payables Incurred in Operation 535,437,345.38
Cash Payment of Other Payables 5,889,866.79
Cash Payment of Receivables 6,881,499.40 61,202,425.20
Cash Payment of Retention Fees 5,565,097.90
Cash Payment of Other Receivables 56,097.10 2,438,081.55
Cash Payment of Trust Liabilities 822,718,660.93 185,093,265.92
Cash Payment to Other Funds
Cash Payment to UP Press 6,931,328.38 7,234,058.18
Cash Payment made to LGU
Computer Loan Granted 937,447.00 1,092,475.00
Disbursement-Grants & Donations 602,333.48 227,335.53
Disbursement - Interests
Disbursement - Miscellaneous 28,320,542.31 23,264,509.86
Disbursement - Publications 32,100.00 117,887.15
Disbursement - Scholarships 987,770.00 1,249,287.50
Due from NGAs 312,811.88
Granting of Cash Advance /Petty Cash Expenses 10,009,278.17 24,155,770.83
Increase in Loans Receivable-Students 431,408.25
Interfund Transfer to Revolving Fund 107,669,014.95
Interfund Cash Transfer 7,309,741.64
Intra-Agency Cash Transfer 98,048,126.43
Interest Receivable 228,311.91
Payment of Other Long Term Liabilities 10,587,621.53 531,952.11
Payment of Trust Funds 346,755,999.85
Prior Year Adjustments 8,785,189.45 885,328.13
Refund of Income 10,087,855.70 4,597,164.14
Refund of Interfund Cash Transfers 27,965,424.47
Refund of Guaranty Deposits Payable 101,641.50
Refund of Performance/ Bidders Bonds Payable 27,522,597.47 36,377,784.13
Refund of Retention Fee 4,207,188.88
Refund of Trust Liabilities 290,751,557.24
Refund of Tuition and Other Fees 6,303,461.44 639,242.20
Refund of Unexpended Balance-Projects/Deposit 18,770,142.94
23
2009 2008
Refund of Withholding Taxes to Employees 483,392.21 654,422.00
Refund of Withholding Tax 2,387,880.39
Refund 121,332.83
Refund of Funds as Inter-agency Cash Transfers
Refund of Funds as Intra-agency Cash Transfers 535,642,583.07
Release of Funds as Inter-Agency Cash Transfer 813,271,698.54
Remittance of GSIS/PAG-IBIG /PHILHEALTH 556,363,544.25 464,550,747.60
Remittance of Withholding Taxes Except thru TRA 73,520,262.42 90,334,378.96
Remittance of Withholding Taxes 2,876,431.16
Remittance to Others 128,480,954.44
Remittance to Private Entities /Others
Replacement of Staled Check 12,535.44 5,200.00
Reversion of Unused NCA 300,000.00
Transfer of Reprogrammed Funds 9,525,636.35
Total Cash Outflows 14,411,392,517.95 11,641,232,516.94
Cash Provided by Operating Activities 3,069,782,361.03 1,553,738,627.04
Cash Flow from Investing Activities:
Cash Inflows
Prior Year Adjustment s of PPE 1,566,145.95 210,022.27
Proceeds from Investment in Bonds
Proceeds fromTerminated Treasury Bills 5,317,456.55
Proceeds from Maturity of Treasury Bills 332,939,400.86
Proceeds from Retired Bonds
Receipt of Interest on Time Deposit
Receipt of New Placements in Time Deposit
Reprogrammed Fund 1,945,550.55
Proceeds From Disposal/Sale of PPE 2,855,974.79 2,773,651.80
Redemption of Long - Term Investments 142,943,616.06 37,381,841.00
Total Cash Inflows 482,250,688.21 45,682,971.62
Cash Outflows
Acquisition of Other Government Securities 134,794,901.62
Cash Purchase of Property, Plant and Equipment 1,655,594,315.10 481,917,964.31
Investment in Treasury Bills 254,588,569.89 198,671,891.50
Investment in Bonds/Stocks
Other Long - Term Investments Bills /Bonds /Stocks 155,690,940.50 353,200.00
Gain/Loss on Sale of Disposed Assets 110,973,797.87
Total Cash Outflows 2,065,873,825.49 926,711,755.30
Cash Provided by Investing Activities (1,583,623,137.28) (881,028,783.68)
24
2009 2008
Total Cash Outflows 19,159.01 -
25