ABCDEFGHIJKLMNOPQRSTUVWXYZAAABACADAEAFAGAHAIAJAKALAMAN
1
2
FAR No. 2-A
3
SUMMARY OF APPROVED BUDGET, UTILIZATIONS, DISBURSEMENTS AND BALANCES BY OBJECT OF EXPENDITURES
4
(For Off-Budgetary Funds)
5
As at the Quarter Ending June 30, 2024
6
7
Department : Department of Labor and Employment (DOLE)
8
Agency/Entity : Technical Education and Skills Development Authority
9
Operating Unit : Kinoguitan National Agricultural School
10
Organization Code (UACS) : 16 009 1600045
11
Fund Cluster : 06 - Business Related Funds
12
(e.g. UACS Fund Cluster: 05-Internally Generated Funds and 06-Business Related Funds)
13
ParticularsUACS
CODE
Approved BudgetUtilizationsDisbursementsBalances
14
Approved
Budgeted
Revenue
Adjustments
(Reductions,
Modifications/
Augmentations)
Adjusted
Budgeted
Revenue
1st Quarter
Ending
March 31
2nd Quarter
Ending
June 30
3rd Quarter
Ending
September 30
4th Quarter
Ending
December 31
Total1st Quarter
Ending
March 31
2nd Quarter
Ending
June 30
3rd Quarter
Ending
September 30
4th Quarter
Ending
December 31
TotalUnutilized
Budget
Unpaid Obligations
(10-15)=(17+18)
15
Due and
Demandable
Not Yet Due and
Demandable
16
12345=[(3+(-)4)]678910=(6+7+8+9)1112131415=(11+12+13+14)16=(5-10)1718
17
SUMMARY
18
A. AGENCY SPECIFIC BUDGET
19
Maintenance and Other Operating Expenses5,301,000.004,842,764.4610,143,764.461,345,215.931,530,399.270.000.002,875,615.201,345,215.931,530,399.270.000.002,875,615.207,268,149.260.000.00
20
Traveling Expenses5020100000233,252.25460,000.00693,252.2567,035.00132,307.000.000.00199,342.0067,035.00132,307.000.000.00199,342.00493,910.250.000.00
21
Traveling Expenses - Local5020101000233,252.25460,000.00693,252.2567,035.00132,307.000.000.00199,342.0067,035.00132,307.000.000.00199,342.00493,910.250.000.00
22
Traveling Expenses - Local5020101000233,252.25460,000.00693,252.2567,035.00132,307.000.000.00199,342.0067,035.00132,307.000.000.00199,342.00493,910.250.000.00
23
Training and Scholarship Expenses5020200000165,489.00266,889.00432,378.0030,130.0065,630.840.000.0095,760.8430,130.0065,630.840.000.0095,760.84336,617.160.000.00
24
Training Expenses5020201000165,489.00266,889.00432,378.0030,130.0065,630.840.000.0095,760.8430,130.0065,630.840.000.0095,760.84336,617.160.000.00
25
Training Expenses5020201002165,489.00266,889.00432,378.0030,130.0065,630.840.000.0095,760.8430,130.0065,630.840.000.0095,760.84336,617.160.000.00
26
Supplies and Materials Expenses50203000002,953,118.752,542,875.465,495,994.21593,242.24522,311.300.000.001,115,553.54593,242.24522,311.300.000.001,115,553.544,380,440.670.000.00
27
Office Supplies Expenses502030100035,880.8047,447.1883,327.980.0032,102.500.000.0032,102.500.0032,102.500.000.0032,102.5051,225.480.000.00
28
Office Supplies Expenses502030100235,880.8047,447.1883,327.980.0032,102.500.000.0032,102.500.0032,102.500.000.0032,102.5051,225.480.000.00
29
Fuel, Oil and Lubricants Expenses5020309000144,000.0050,000.00194,000.0037,762.9326,927.600.000.0064,690.5337,762.9326,927.600.000.0064,690.53129,309.470.000.00
30
Fuel, Oil and Lubricants Expenses5020309000144,000.0050,000.00194,000.0037,762.9326,927.600.000.0064,690.5337,762.9326,927.600.000.0064,690.53129,309.470.000.00
31
Agricultural and Marine Supplies Expenses5020310000558,790.00305,940.00864,730.00191,559.0097,505.000.000.00289,064.00191,559.0097,505.000.000.00289,064.00575,666.000.000.00
32
Agricultural and Marine Supplies Expenses5020310000558,790.00305,940.00864,730.00191,559.0097,505.000.000.00289,064.00191,559.0097,505.000.000.00289,064.00575,666.000.000.00
33
Semi-Expendable Machinery and Equipment Expenses5020321000693,200.001,172,800.001,866,000.00207,096.0084,577.000.000.00291,673.00207,096.0084,577.000.000.00291,673.001,574,327.000.000.00
34
Office Equipment5020321002158,600.00293,200.00451,800.0029,490.0038,700.000.000.0068,190.0029,490.0038,700.000.000.0068,190.00383,610.000.000.00
35
Information and Communications Technology Equipment5020321003274,000.00124,000.00398,000.00142,533.0013,777.000.000.00156,310.00142,533.0013,777.000.000.00156,310.00241,690.000.000.00
36
Agricultural and Forestry Equipment5020321004108,700.0093,000.00201,700.000.000.000.000.000.000.000.000.000.000.00201,700.000.000.00
37
Communications Equipment502032100776,300.00295,600.00371,900.0035,073.000.000.000.0035,073.0035,073.000.000.000.0035,073.00336,827.000.000.00
38
Disaster Response and Rescue Equipment50203210080.0030,000.0030,000.000.000.000.000.000.000.000.000.000.000.0030,000.000.000.00
39
Technical and Scientific Equipment502032101375,600.00337,000.00412,600.000.0032,100.000.000.0032,100.000.0032,100.000.000.0032,100.00380,500.000.000.00
40
Semi-Expendable Furniture, Fixtures and Books Expenses502032200020,000.00700,000.00720,000.000.000.000.000.000.000.000.000.000.000.00720,000.000.000.00
41
Furniture and Fixtures50203220010.00700,000.00700,000.000.000.000.000.000.000.000.000.000.000.00700,000.000.000.00
42
Books502032200220,000.000.0020,000.000.000.000.000.000.000.000.000.000.000.0020,000.000.000.00
43
Other Supplies and Materials Expenses50203990001,501,247.95266,688.281,767,936.23156,824.31281,199.200.000.00438,023.51156,824.31281,199.200.000.00438,023.511,329,912.720.000.00
44
Other Supplies and Materials Expenses50203990001,501,247.95266,688.281,767,936.23156,824.31281,199.200.000.00438,023.51156,824.31281,199.200.000.00438,023.511,329,912.720.000.00
45
Utility Expenses5020400000400,000.00390,000.00790,000.00105,016.87181,561.660.000.00286,578.53105,016.87181,561.660.000.00286,578.53503,421.470.000.00
46
Electricity Expenses5020402000400,000.00390,000.00790,000.00105,016.87181,561.660.000.00286,578.53105,016.87181,561.660.000.00286,578.53503,421.470.000.00
47
Electricity Expenses5020402000400,000.00390,000.00790,000.00105,016.87181,561.660.000.00286,578.53105,016.87181,561.660.000.00286,578.53503,421.470.000.00
48
Communication Expenses502050000040,000.0060,000.00100,000.0013,772.1720,370.000.000.0034,142.1713,772.1720,370.000.000.0034,142.1765,857.830.000.00
49
Internet Subscription Expenses502050300040,000.0060,000.00100,000.0013,772.1720,370.000.000.0034,142.1713,772.1720,370.000.000.0034,142.1765,857.830.000.00
50
Internet Subscription Expenses502050300040,000.0060,000.00100,000.0013,772.1720,370.000.000.0034,142.1713,772.1720,370.000.000.0034,142.1765,857.830.000.00
51
Professional Services5021100000690,000.00465,000.001,155,000.00291,304.43342,918.540.000.00634,222.97291,304.43342,918.540.000.00634,222.97520,777.030.000.00
52
Legal Services 502110100010,000.0015,000.0025,000.001,480.005,192.000.000.006,672.001,480.005,192.000.000.006,672.0018,328.000.000.00
53
Legal Services502110100010,000.0015,000.0025,000.001,480.005,192.000.000.006,672.001,480.005,192.000.000.006,672.0018,328.000.000.00
54
Other Professional Services5021199000680,000.00450,000.001,130,000.00289,824.43337,726.540.000.00627,550.97289,824.43337,726.540.000.00627,550.97502,449.030.000.00
55
Other Professional Services5021199000680,000.00450,000.001,130,000.00289,824.43337,726.540.000.00627,550.97289,824.43337,726.540.000.00627,550.97502,449.030.000.00
56
General Services5021200000478,000.00204,000.00682,000.00120,768.89158,639.930.000.00279,408.82120,768.89158,639.930.000.00279,408.82402,591.180.000.00
57
Other General Services5021299000478,000.00204,000.00682,000.00120,768.89158,639.930.000.00279,408.82120,768.89158,639.930.000.00279,408.82402,591.180.000.00
58
Other General Services5021299099478,000.00204,000.00682,000.00120,768.89158,639.930.000.00279,408.82120,768.89158,639.930.000.00279,408.82402,591.180.000.00
59
Repairs and Maintenance5021300000107,640.0067,000.00174,640.0066,796.323,400.000.000.0070,196.3266,796.323,400.000.000.0070,196.32104,443.680.000.00
60
Repairs and Maintenance - Transportation Equipment5021306000107,640.0067,000.00174,640.0066,796.323,400.000.000.0070,196.3266,796.323,400.000.000.0070,196.32104,443.680.000.00
61
Motor Vehicles5021306001107,640.0067,000.00174,640.0066,796.323,400.000.000.0070,196.3266,796.323,400.000.000.0070,196.32104,443.680.000.00
62
Taxes, Insurance Premiums and Other Fees50215000000.0036,000.0036,000.0017,185.010.000.000.0017,185.0117,185.010.000.000.0017,185.0118,814.990.000.00
63
Insurance Expenses50215030000.0036,000.0036,000.0017,185.010.000.000.0017,185.0117,185.010.000.000.0017,185.0118,814.990.000.00
64
Insurance Expenses50215030000.0036,000.0036,000.0017,185.010.000.000.0017,185.0117,185.010.000.000.0017,185.0118,814.990.000.00
65
Other Maintenance and Operating Expenses5029900000233,500.00351,000.00584,500.0039,965.00103,260.000.000.00143,225.0039,965.00103,260.000.000.00143,225.00441,275.000.000.00
66
Advertising Expenses502990100010,000.0010,000.0020,000.00800.000.000.000.00800.00800.000.000.000.00800.0019,200.000.000.00
67
Advertising Expenses502990100010,000.0010,000.0020,000.00800.000.000.000.00800.00800.000.000.000.00800.0019,200.000.000.00
68
69
This report was generated using the Unified Reporting System on July 24, 2024 1:26 PM; Status : SUBMITTEDPage 1 of 2
70
71
72
Department : Department of Labor and Employment (DOLE)
73
Agency/Entity : Technical Education and Skills Development Authority
74
Operating Unit : Kinoguitan National Agricultural School
75
Organization Code (UACS) : 16 009 1600045
76
Fund Cluster : 06 - Business Related Funds
77
(e.g. UACS Fund Cluster: 05-Internally Generated Funds and 06-Business Related Funds)
78
ParticularsUACS
CODE
Approved BudgetUtilizationsDisbursementsBalances
79
Approved
Budgeted
Revenue
Adjustments
(Reductions,
Modifications/
Augmentations)
Adjusted
Budgeted
Revenue
1st Quarter
Ending
March 31
2nd Quarter
Ending
June 30
3rd Quarter
Ending
September 30
4th Quarter
Ending
December 31
Total1st Quarter
Ending
March 31
2nd Quarter
Ending
June 30
3rd Quarter
Ending
September 30
4th Quarter
Ending
December 31
TotalUnutilized
Budget
Unpaid Obligations
(10-15)=(17+18)
80
Due and
Demandable
Not Yet Due and
Demandable
81
12345=[(3+(-)4)]678910=(6+7+8+9)1112131415=(11+12+13+14)16=(5-10)1718
82
SUMMARY
83
A. AGENCY SPECIFIC BUDGET
84
Representation Expenses5029903000100,000.00200,000.00300,000.0025,360.0024,860.000.000.0050,220.0025,360.0024,860.000.000.0050,220.00249,780.000.000.00
85
Representation Expenses5029903000100,000.00200,000.00300,000.0025,360.0024,860.000.000.0050,220.0025,360.0024,860.000.000.0050,220.00249,780.000.000.00
86
Rent/Lease Expenses5029905000120,000.00140,000.00260,000.0010,500.0078,000.000.000.0088,500.0010,500.0078,000.000.000.0088,500.00171,500.000.000.00
87
Rents - Motor Vehicles502990500320,000.0060,000.0080,000.0010,500.008,000.000.000.0018,500.0010,500.008,000.000.000.0018,500.0061,500.000.000.00
88
Rents - Equipment5029905004100,000.0080,000.00180,000.000.0070,000.000.000.0070,000.000.0070,000.000.000.0070,000.00110,000.000.000.00
89
Bank Transaction Fee50299220003,500.001,000.004,500.003,305.00400.000.000.003,705.003,305.00400.000.000.003,705.00795.000.000.00
90
Bank Transaction Fee50299220003,500.001,000.004,500.003,305.00400.000.000.003,705.003,305.00400.000.000.003,705.00795.000.000.00
91
GRAND TOTAL5,301,000.004,842,764.4610,143,764.461,345,215.931,530,399.270.000.002,875,615.201,345,215.931,530,399.270.000.002,875,615.207,268,149.260.000.00
92
93
Certified Correct:Certified Correct:Recommending Approval By:Approved By:
94
95
EFREEL C. LIGSANANEDGARDO S. BAGOTSAYCATHY MAE L. MACABABAYAOMELODY V. ACENAS
96
97
Budget Officer-DesignateFinancial Analyst-DesignateAdministrative Officer-DesignateVocational School Administrator II
98
Date:July 18, 2024 03:55 PMDate:July 18, 2024 03:55 PMDate:July 22, 2024 01:34 PMDate:July 22, 2024 01:45 PM
99
100
This report was generated using the Unified Reporting System on July 24, 2024 1:26 PM; Status : SUBMITTEDPage 2 of 2