ABCDEFGHIJKLMNOPQRSTUVWXYZAAABACADAEAFAGAHAIAJAKALAM
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 December 31, 2022
6
Department:Department of Trade and Industry (DTI)
7
Agency/Entity:Technical Education and Skills Development Authority
8
Operating Unit:Kinoguitan National Agricultural School
9
Organization Code (UACS):22 009 1600045
10
Fund Cluster:06 Business Related Funds
11
(e.g. UACS Fund Cluster: 05-Internally Generated Funds and 06-Business Related Funds)
12
ParticularsUACS
CODE
Approved BudgetUtilizationsDisbursementsBalances
13
Approved
Budgeted
Revenue
Adjustments
(Reductions,
Modifications/
Augmentation
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)
14
Due and
Demandable
Not Yet Due and
Demandable
15
12345=[(3+(-)4)]678910=(6+7+8+9)1112131415=(11+12+13+116=(5-10)1718
16
SUMMARY
17
A. AGENCY SPECIFIC BUDGET
18
Maintenance and Other Operating Expenses4,520,698.8013,433,914.1517,954,612.952,839,902.452,324,865.574,908,590.283,773,961.6413,847,319.942,839,902.452,324,865.574,908,590.283,692,368.6013,765,726.904,107,293.010.0081,593.04
19
Traveling Expenses502010000058,118.001,023,834.001,081,952.0058,118.00214,110.00174,806.00534,918.00981,952.0058,118.00214,110.00174,806.00534,918.00981,952.00100,000.000.000.00
20
Traveling Expenses - Local502010100058,118.001,023,834.001,081,952.0058,118.00214,110.00174,806.00534,918.00981,952.0058,118.00214,110.00174,806.00534,918.00981,952.00100,000.000.000.00
21
Traveling Expenses - Local502010100058,118.001,023,834.001,081,952.0058,118.00214,110.00174,806.00534,918.00981,952.0058,118.00214,110.00174,806.00534,918.00981,952.00100,000.000.000.00
22
Training and Scholarship Expenses502020000086,584.00495,883.84582,467.8486,584.00111,854.8482,660.00201,369.00482,467.8486,584.00111,854.8482,660.00201,369.00482,467.84100,000.000.000.00
23
Training Expenses502020100086,584.00495,883.84582,467.8486,584.00111,854.8482,660.00201,369.00482,467.8486,584.00111,854.8482,660.00201,369.00482,467.84100,000.000.000.00
24
Training Expenses502020100286,584.00495,883.84582,467.8486,584.00111,854.8482,660.00201,369.00482,467.8486,584.00111,854.8482,660.00201,369.00482,467.84100,000.000.000.00
25
Supplies and Materials Expenses5020300000669,311.765,223,786.585,893,098.34587,415.41554,596.63809,362.001,453,431.293,404,805.33587,415.41554,596.63809,362.001,453,431.293,404,805.332,488,293.010.000.00
26
Office Supplies Expenses50203010000.00130,244.30130,244.300.0011,275.300.0018,969.0030,244.300.0011,275.300.0018,969.0030,244.30100,000.000.000.00
27
Office Supplies Expenses50203010020.00130,244.30130,244.300.0011,275.300.0018,969.0030,244.300.0011,275.300.0018,969.0030,244.30100,000.000.000.00
28
Drugs and Medicines Expenses50203070000.001,055.001,055.000.001,055.000.000.001,055.000.001,055.000.000.001,055.000.000.000.00
29
Drugs and Medicines Expenses50203070000.001,055.001,055.000.001,055.000.000.001,055.000.001,055.000.000.001,055.000.000.000.00
30
Fuel, Oil and Lubricants Expenses502030900013,031.91430,467.16443,499.0713,031.9191,528.5878,854.4060,084.18243,499.0713,031.9191,528.5878,854.4060,084.18243,499.07200,000.000.000.00
31
Fuel, Oil and Lubricants Expenses502030900013,031.91430,467.16443,499.0713,031.9191,528.5878,854.4060,084.18243,499.0713,031.9191,528.5878,854.4060,084.18243,499.07200,000.000.000.00
32
Agricultural and Marine Supplies Expenses502031000027,265.00300,126.00327,391.0027,265.0063,855.0040,405.00145,866.00277,391.0027,265.0063,855.0040,405.00145,866.00277,391.0050,000.000.000.00
33
Agricultural and Marine Supplies Expenses502031000027,265.00300,126.00327,391.0027,265.0063,855.0040,405.00145,866.00277,391.0027,265.0063,855.0040,405.00145,866.00277,391.0050,000.000.000.00
34
Semi-Expendable Machinery and Equipment Expenses50203210000.00974,772.70974,772.700.0012,750.00206,336.90255,685.80474,772.700.0012,750.00206,336.90255,685.80474,772.70500,000.000.000.00
35
Office Equipment50203210020.006,825.006,825.000.009,475.00(6,200.00)3,550.006,825.000.009,475.00(6,200.00)3,550.006,825.000.000.000.00
36
Information and Communications Technology Equipment50203210030.00870,047.70870,047.700.003,275.00186,536.90180,235.80370,047.700.003,275.00186,536.90180,235.80370,047.70500,000.000.000.00
37
Agricultural and Forestry Equipment50203210040.0026,000.0026,000.000.000.0026,000.000.0026,000.000.000.0026,000.000.0026,000.000.000.000.00
38
Communications Equipment50203210070.0031,500.0031,500.000.000.000.0031,500.0031,500.000.000.000.0031,500.0031,500.000.000.000.00
39
Technical and Scientific Equipment50203210130.0040,400.0040,400.000.000.000.0040,400.0040,400.000.000.000.0040,400.0040,400.000.000.000.00
40
Semi-Expendable Furniture, Fixtures and Books Expenses50203220000.0037,940.0037,940.000.000.000.0037,940.0037,940.000.000.000.0037,940.0037,940.000.000.000.00
41
Furniture and Fixtures50203220010.0037,940.0037,940.000.000.000.0037,940.0037,940.000.000.000.0037,940.0037,940.000.000.000.00
42
Other Supplies and Materials Expenses5020399000629,014.853,349,181.423,978,196.27547,118.50374,132.75483,765.70934,886.312,339,903.26547,118.50374,132.75483,765.70934,886.312,339,903.261,638,293.010.000.00
43
Other Supplies and Materials Expenses5020399000629,014.853,349,181.423,978,196.27547,118.50374,132.75483,765.70934,886.312,339,903.26547,118.50374,132.75483,765.70934,886.312,339,903.261,638,293.010.000.00
44
45
This report was generated using the Unified Reporting System on 20/01/2023 10:35 version.FAR2A.1.1 ; Status : SUBMITTEDPage null of null
46
47
48
Department:Department of Trade and Industry (DTI)
49
Agency/Entity:Technical Education and Skills Development Authority
50
Operating Unit:Kinoguitan National Agricultural School
51
Organization Code (UACS):22 009 1600045
52
Fund Cluster:06 Business Related Funds
53
(e.g. UACS Fund Cluster: 05-Internally Generated Funds and 06-Business Related Funds)
54
ParticularsUACS
CODE
Approved BudgetUtilizationsDisbursementsBalances
55
Approved
Budgeted
Revenue
Adjustments
(Reductions,
Modifications/
Augmentation
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)
56
Due and
Demandable
Not Yet Due and
Demandable
57
12345=[(3+(-)4)]678910=(6+7+8+9)1112131415=(11+12+13+116=(5-10)1718
58
SUMMARY
59
A. AGENCY SPECIFIC BUDGET
60
Utility Expenses50204000000.00831,653.93831,653.930.00152,787.91223,781.42255,084.60631,653.930.00152,787.91223,781.42255,084.60631,653.93200,000.000.000.00
61
Water Expenses50204010000.00385.00385.000.00385.000.000.00385.000.00385.000.000.00385.000.000.000.00
62
Water Expenses50204010000.00385.00385.000.00385.000.000.00385.000.00385.000.000.00385.000.000.000.00
63
Electricity Expenses50204020000.00831,268.93831,268.930.00152,402.91223,781.42255,084.60631,268.930.00152,402.91223,781.42255,084.60631,268.93200,000.000.000.00
64
Electricity Expenses50204020000.00831,268.93831,268.930.00152,402.91223,781.42255,084.60631,268.930.00152,402.91223,781.42255,084.60631,268.93200,000.000.000.00
65
Communication Expenses502050000023,657.16185,041.71208,698.8723,657.1643,586.0039,470.7144,985.00151,698.8723,657.1643,586.0039,470.7144,985.00151,698.8757,000.000.000.00
66
Internet Subscription Expenses502050300023,657.16185,041.71208,698.8723,657.1643,586.0039,470.7144,985.00151,698.8723,657.1643,586.0039,470.7144,985.00151,698.8757,000.000.000.00
67
Internet Subscription Expenses502050300023,657.16185,041.71208,698.8723,657.1643,586.0039,470.7144,985.00151,698.8723,657.1643,586.0039,470.7144,985.00151,698.8757,000.000.000.00
68
Professional Services5021100000338,887.721,329,654.441,668,542.16338,887.72449,496.56296,370.96373,786.921,458,542.16338,887.72449,496.56296,370.96321,683.881,406,439.12210,000.000.0052,103.04
69
Legal Services 50211010009,853.3330,691.0040,544.339,853.337,480.007,790.005,421.0030,544.339,853.337,480.007,790.005,421.0030,544.3310,000.000.000.00
70
Legal Services50211010009,853.3330,691.0040,544.339,853.337,480.007,790.005,421.0030,544.339,853.337,480.007,790.005,421.0030,544.3310,000.000.000.00
71
Other Professional Services5021199000329,034.391,298,963.441,627,997.83329,034.39442,016.56288,580.96368,365.921,427,997.83329,034.39442,016.56288,580.96316,262.881,375,894.79200,000.000.0052,103.04
72
Other Professional Services5021199000329,034.391,298,963.441,627,997.83329,034.39442,016.56288,580.96368,365.921,427,997.83329,034.39442,016.56288,580.96316,262.881,375,894.79200,000.000.0052,103.04
73
General Services5021200000213,034.101,478,229.321,691,263.42213,034.10401,754.88518,229.97458,244.471,591,263.42213,034.10401,754.88518,229.97428,754.471,561,773.42100,000.000.0029,490.00
74
Other General Services5021299000213,034.101,478,229.321,691,263.42213,034.10401,754.88518,229.97458,244.471,591,263.42213,034.10401,754.88518,229.97428,754.471,561,773.42100,000.000.0029,490.00
75
Other General Services5021299099213,034.101,478,229.321,691,263.42213,034.10401,754.88518,229.97458,244.471,591,263.42213,034.10401,754.88518,229.97428,754.471,561,773.42100,000.000.0029,490.00
76
Repairs and Maintenance50213000002,941,773.062,015,990.084,957,763.141,342,873.06181,015.002,461,142.00272,733.084,257,763.141,342,873.06181,015.002,461,142.00272,733.084,257,763.14700,000.000.000.00
77
Repairs and Maintenance - Infrastructure Assets50213030001,105,973.060.001,105,973.061,105,973.060.000.000.001,105,973.061,105,973.060.000.000.001,105,973.060.000.000.00
78
Water Supply Systems50213030041,105,973.060.001,105,973.061,105,973.060.000.000.001,105,973.061,105,973.060.000.000.001,105,973.060.000.000.00
79
Repairs and Maintenance - Buildings and Other Structures5021304000235,800.001,383,507.001,619,307.00235,800.0068,296.00642,579.00172,632.001,119,307.00235,800.0068,296.00642,579.00172,632.001,119,307.00500,000.000.000.00
80
School Buildings5021304002235,800.00836,548.001,072,348.00235,800.0039,568.00524,348.00172,632.00972,348.00235,800.0039,568.00524,348.00172,632.00972,348.00100,000.000.000.00
81
Other Structures50213040990.00546,959.00546,959.000.0028,728.00118,231.000.00146,959.000.0028,728.00118,231.000.00146,959.00400,000.000.000.00
82
Repairs and Maintenance - Machinery and Equipment50213050000.00145,981.00145,981.000.00109,419.00(51,743.00)88,305.00145,981.000.00109,419.00(51,743.00)88,305.00145,981.000.000.000.00
83
Office Equipment50213050020.0088,305.0088,305.000.000.000.0088,305.0088,305.000.000.000.0088,305.0088,305.000.000.000.00
84
Information and Communication Technology Equipment50213050030.0057,676.0057,676.000.00109,419.00(51,743.00)0.0057,676.000.00109,419.00(51,743.00)0.0057,676.000.000.000.00
85
Repairs and Maintenance - Transportation Equipment50213060001,600,000.00486,502.082,086,502.081,100.003,300.001,870,306.0011,796.081,886,502.081,100.003,300.001,870,306.0011,796.081,886,502.08200,000.000.000.00
86
Motor Vehicles50213060011,600,000.00486,502.082,086,502.081,100.003,300.001,870,306.0011,796.081,886,502.081,100.003,300.001,870,306.0011,796.081,886,502.08200,000.000.000.00
87
Other Maintenance and Operating Expenses5029900000189,333.00849,840.251,039,173.25189,333.00215,663.75302,767.22179,409.28887,173.25189,333.00215,663.75302,767.22179,409.28887,173.25152,000.000.000.00
88
Advertising Expenses50299010001,178.0037,289.0038,467.001,178.008,694.009,511.009,084.0028,467.001,178.008,694.009,511.009,084.0028,467.0010,000.000.000.00
89
Advertising Expenses50299010001,178.0037,289.0038,467.001,178.008,694.009,511.009,084.0028,467.001,178.008,694.009,511.009,084.0028,467.0010,000.000.000.00
90
Representation Expenses502990300034,805.00464,054.25498,859.2534,805.0088,328.75175,250.22110,475.28408,859.2534,805.0088,328.75175,250.22110,475.28408,859.2590,000.000.000.00
91
92
This report was generated using the Unified Reporting System on 20/01/2023 10:35 version.FAR2A.1.1 ; Status : SUBMITTEDPage null of null
93
94
95
Department:Department of Trade and Industry (DTI)
96
Agency/Entity:Technical Education and Skills Development Authority
97
Operating Unit:Kinoguitan National Agricultural School
98
Organization Code (UACS):22 009 1600045
99
Fund Cluster:06 Business Related Funds
100
(e.g. UACS Fund Cluster: 05-Internally Generated Funds and 06-Business Related Funds)