(

OrriCIA.t.
itEcEASE
tett Inca Dist4
REPUBLIC OF THE PHILIPPINES
DEPARTMENT OF BUDGET AND MANAGEMENT
BONCODIN HALL. GENERAL SOLANO STREET, SAN MIGUEL. MANILA

LOCAL BUDGET MEMORANDUM NO. 77-A Date: JULY 24, 2018

To PUNONG BARANGAYS, MEMBERS OF THE SANGGUNIANG
BARANGAY, BARANGAY SECRETARIES, BARANGAY TREASURERS.
AND ALL OTHERS CONCERNED

Subject GUIDELINES ON THE PREPARATION OF THE FY 2019 ANNUAL

BUDGETS OF BARANGAYS

1.0 PURPOSE

This Memorandum is being issued to prescribe the guidelines on the preparation of the
FY 2019 annual budgets of barangays.

2.0 GUIDELINES

2.1 Preparation of the FY 2019 Annual Budgets of Barangays

2.1.1 For the purpose of preparing the FY 2019 annual budgets, the iota! IRA
shares of barangays amount to P113,808,836,176, as computed based
on: (i) the certification of the Bureau of Internal Revenue on the actual
national internal revenue taxes collected in FY 2016; and (ii) Section 285
of the Local Government Code of 1991 (Republic Act [RA} No. 7160). The
barangays have already been notified of their individual IRA allocation by
the DBM Regional. Offices (R0s) concerned.

2.1.2 As regards the special shares of barangays in the proceeds of national

taxes, it is advised that coordination with the appropriate revenue
collecting agencies and government corporations be made to reconcile
their records with those of the collecting agencies to determine the
amount of their shares from such national taxes.

2.2 Priorities in the Use of the IRA and Other Local Resources

2.2.1 Pursuant to Section 17 (g) of RA No. 7160, the IRA and other local
resources of barangays shall first cover the cost of providing basic
services and facilities enumerated under Section 17 (b) (1) thereof before
applying the same for other purposes.

2.2.2 Each barangay shall appropriate in its Annual Budget no less than twenty
percent (20%) of its IRA for development projects as mandated under
Section 287 of RA No. 7160. The same shall be utilized in accordance
with the Department of the Interior and Local Government (DILG)-DBM
Joint Memorandum Circular (JMC) No. 2017-1 dated February 22, 2017.1

Updated Guidelines on the Appropriation and Utilization of the 20% of the Annual IRA for Development Projects
Page 1 of 4
 2.2.3 As provided under Section 21 of RA No. 10121,2 and Rule 18 of its IRR,
not less than 5% of the estimated revenue of barangays from regular
sources3 shall be set aside as the Barangay Disaster Risk Reduction and
Management Fund and shall be utilized in accordance with the pertinent
provisions of laws, rules and regulations.

2.2.4 Finally, in accordance with Section 329 of RA No. 7160 and Section 20(a)
of RA No. 10742, ten percent (10%) of the general fund of the barangay
shall be set aside for the Sangguniang Kabataan (SK). The Sangguniang
Barangay shall appropriate the SK funds in lump-sum which shall be
disbursed solely for youth development and empowerment purposes;

2.3 Pursuant to Section 331 (b) of RA No. 7160, as implemented under item 4.2 of
Local Budget Circular No. 98 dated October 14, 2011, 4 the total annual
appropriations for personal services of a barangay for one (1) fiscal year shall not
exceed fifty-five percent (55%) of the total annual income actually realized from
local sources during the next preceding fiscal year.

2.4 Pursuant to Section 305 (h) of RA No. 7160, local budget plans and goals shall,
as far as practicable, be harmonized with national development plans, goals, and
strategies in order to optimize the utilization of resources and to avoid duplication
in the use of fiscal and physical resources.

To this end, the barangays are encouraged to align their programs, projects and
activities (PPAs) with the priorities of their respective mother cities/municipalities
and provinces, which, in turn, should be consistent with the priorities of the
national government, specifically those embodied under the Philippine
Development Plan and Public Investment Program for 2017-2022.

Moreover, in accordance with Executive Order No. 27 dated June 1, 2017, the
PPAs of barangays shall have a results-oriented focus on national development
goals and shall be in line with AMBISYON NA TIN 2040, the 2030 Agenda for
Sustainable Development, which is anchored on a set of Sustainable
Development Goals (SDGs), and the President's 0+10-Point Socio-Economic
Agenda.

2.5 In accordance with DILG Memorandum Circular No. 2018-42 dated March 26,
2018, all barangays are enjoined to prioritize in the allocation of local funds the
PPAs included in their respective local nutrition action plans, which should have
been formulated in accordance with the Philippine Plan of Action for Nutrition
2017-2022.

2.6 Further, in line with the current Administration's priority to eradicate the problem
of illegal drugs in the country, LGUs are hereby enjoined to comply with the
pertinent provisions of RA No. 9165,5 including its IRR, to wit

'SECTION 51. Local Government Units' Assistance. — The LGUs shall

appropriate a substantial portion of their respective annual budgets to
assist in or enhance the enforcement of the Act giving priority to
preventive or educational programs and the rehabilitation or treatment of
drug dependents.

2
Philippine Disaster Risk Reduction and Management Act of 2010
3
Based on the Bureau of Local Government Finance MC No. 16-2015 dated June 19, 2015 re Local Public Financial
Management (PFM) Tools for the Electronic Statement of Receipts and Expenditures (which include the Guidebook
for the New Local Government Financial Performance Monitoring System), regular revenues refer to taxes, fees,
and receipts actually realized, including the IRA and other shares provided for in Sections 284, 290 and 291 of RA
No. 7160, but exclusive of non-recurring receipts such as national aids, grants, financial assistance, loan proceeds,
sales of assets, miscellaneous income/receipts and other similar receipts.
4 Guidelines in Determining Compliance to the Personal Services Limitation on Local Government Budgets
5
Comprehensive Dangerous Drugs Act
Page 2 of 4
 (a) Consistent with the principles of local autonomy, the local
sanggunians shall appropriate substantial funds from their annual
budgets to be utilized in assisting or enhancing the enforcement
of the Act, giving priority to educational programs on drug abuse
prevention and control and rehabilitation and treatment of drug
dependents, such amount to be determined by the sanggunian
concerned based on the perceived need of the locality."

Specifically, barangays are encouraged to provide funds in their annual

budgets for the: (i) conduct of barangay clearing operations, including
rehabilitation and after care of drug users in coordination with the Department
of Health and the Department of Social Welfare and Development;
(ii) establishment of Special Drug Education Centers; and (iii) strengthening of
the criminal justice system, among others.

2.7 Section 305 (i) of RA No. 7160 provides that local budgets shall operationalize
approved local development plans. For this purpose, the barangays shall prepare
the total resource Annual Investment Program (AIP) (Annex A) for the budget
year, which shall be culled-out from the Barangay Development Plan.

2.8 The FY 2019 Annual Budgets of barangays shall be prepared in accordance with
the procedures and schedules prescribed under RA No. 7160, using the following
Barangay Budget Preparation (BBP) forms:

BBP Form No. 1 — Budget of Expenditures and Sources of Financing

(Annex B);

BBP Form No. 2 — Programmed Appropriation by PPA, Expense Class,

Object of Expenditure and Expected Results (Annex C);

BBP Form No. 2-A — List of Projects Chargeable Against the 20%
Development Fund (Annex D);

BBP Form No. 3— Plantilla of Personnel (Annex E);

BBP Form No. 4 — Statement of Indebtedness (Annex F);

2.9 Together with the Annual Budget (Barangay Expenditure Program) (sample
hereto attached as Annex G), the following documents shall be prepared and
submitted to the sangguniang barangay for budget authorization purposes:

Budget Message
Plantilla of Personnel (BBP Form No. 3)
Statement of Indebtedness (BBP Form No. 4), if any
Annual Investment Program, duly approved by the Sanggunian through a
Resolution, and supported by the following:

DILG-endorsed Gender and Development Plan and Budget; and

'4> Barangay Disaster Risk Reduction and Management Plan reviewed by
the appropriate Review Team.

2.10 The FY 2019 Annual Budgets of barangays shall be prepared consistent with
the Chart of Accounts prescribed under the Manual on Financial Management
for Barangays, as prescribed under Commission on Audit Circular No. 2015-011
dated December 1,2015.8

6 Prescribing the Use of the Manual on Financial Management for Barangays

Page 3 of 4
So,
 2.11 The FY 2019 Annual Budgets of barangays shall likewise include PPAs that can
be attributed and built-in within the budget level for the following:

Gender and Development pursuant to RA No. 7192,7 RA No. 9710,8 and

Philippine Commission on Women-DILG-DBM-National Economic and
Development Authority JMC No. 2016-01 dated January 12, 2016;9

Senior Citizens and Persons with Disabilities pursuant to RA No. 999410

amending RA No. 7432,11 and RA No. 944212 amending RA No. 7277;13
Combatting AIDS pursuant to RA No. 8504;14 and

Implementation of the programs of the Local Councils for the Protection of

Children pursuant to RA No. 9344.18

3.0 The barangays may coordinate with the DBM ROs and/or the local budget officers of
their mother LGUs for the necessary technical assistance in the preparation of their
respective FY 2019 Annual Budgets.

4.0 It is understood that the disbursement of funds shall be in accordance with pertinent
budgeting, accounting, and auditing rules and regulations.

5.0 Please be guided accordingly.

e ..partm.nt of Budget
and Manag•m•nt
.
fe
BENJAMIN E. DIOKNO
Secretary jai,
7r
USEC-2018-02561

7
Women in Development and Nation Building Act
The Magna Carta of Women
9 Amendments to Philippine Commission on Women-DILG-DBM-National Economic and Development Authority JMC
No. 2013-01: Guidelines on the Localization of the Magna Carta of Women
1° Expanded Senior Citizens Act of 2010

11 An Act to Maximize the Contribution of Senior Citizens to Nation Building, Grant Benefits and Special Privileges and

for Other Purposes

12 An Act Amending RA No. 7227, Otherwise Known as the "Magna Carta for Disabled Persons," and for Other

Purposes
13 Magna Carta for Disabled Persons
14 Philippine AIDS Prevention and Control Act of 1998
15
Juvenile Justice and Welfare Act of 2006
Page 4 of 4
 Annex A

FY Annual Investment Program (AIP)

By Program/Project/Activity by Sector

Barangay:
City/Municipality:
Province:

Schedule of AMOUNT
Implementation (In Thousand Pesos)

Implementing Expected Funding Maintenance

AIP Reference Program/Project/
Code Activity Description Office/Unit Source Personal and Other
Completion Outputs Capital Outlay
Start Date Services Operating Total
Date (CO)
(PS) Expenses
(MOOE)
(11)
(1) (2) (3) (4) (5) (6) in PO (9) (10)
8+9+10
General
Services
(1000)
Social
Services
(3000)
Economic
Services
(8000)
Other
Services
(9000)

Prepared by: Attested by:

Barangay Secretary Barangay Treasurer Punong Barangay

Date: Date: Date:

3+A
 Annex B

Barangay Budget Preparation Form No. 1

BUDGET OF EXPENDITURES AND SOURCES OF FINANCING, FY

Barangay
City/Municipality of
Province of

GENERAL FUND

Current Year Appropriation

Account Income Past Year Budget Year
F irst Second
Particulars Code Classification (Actual) (Proposed)
Semester Semester Total
(Actual) (Estimate)
(1) (2) (3) (4) (5) (6) (7) (8)
Beginning Cash Balance

Receipts
Shares in Real Property Tax
Business Tax(es)
Fees and Charges
Receipts from Economic Enterprise
Internal Revenue Allotment
Share from National Wealth
Inter-Local Transfer
Extraordinary Receipts/Grants/
Donations/Aids
Proceeds from Sale of Assets
Collection of Loans Receivable
Acquisition of Loans
Other Receipts

-9*A
 Current Year Appropriation
Account Income Past Year Budget Year
First Second
Particulars Code Classification (Actual) (Proposed)
Semester Semester Total
(Actual) (Estimate)
(1) (2) (3) (4) ( 5) (6) (7) (8)
Ill. Expenditures

Personal Services (PS)

Salaries and wages (permanent and
casual employees)
Honoraria
Cash Gift
Other Personnel Benefits of permanent
and casual employees
Associated PS costs (GSIS, PAGIBIG,
etc.) of permanent and casual
employees
Total PS

Maintenance and Other Operating

Expenses (MOOE)
Travelling Expenses — Local
Training Expenses
Supplies and Materials Expenses
Utility Expenses
Communication Expenses
Professional Services
General Services
Repairs and Maintenance
Taxes, Insurance Premiums and Other
Fees
Other MOOE
Total MOOE

Financial Expenses
Interest Expenses
Bank Charges
Other Financial Expenses

344,
 Current Year Appropriation
Account Income Past Year Budget Year
First Second
Particulars Code Classification (Actual) (Proposed)
Semester Semester Total
(Actual) (Estimate)
(1) (2) (3) (4) (5) (6) (7) (8)

Capital Outlay (CO)

Land and Buildings
Property, Plant and Equipment
Land Improvements
Total Capital Outlay

Special Purpose Appropriation (SPA)

Appropriation for Debt Service
Appropriation for Sangguniang
Kabataan
Appropriation for Development Fund
Appropriation for Barangay Disaster
Risk Reduction and Management
Fund
Other Authorized SPAs
Total SPA

We hereby certify that the information presented above are true and correct We further certify that the foregoing estimated receipts are
reasonably projected as collectible for the Budget Year

Prepared by: Approved by:

Barangay Treasurer Barangay Secretary Punong Barangay

INSTRUCTIONS

Column 1 — Indicate the receipts by major source. The beginning cash balance shall be net of amounts earmarked for specific purposes (e.g., continuing
appropriations, 20% Development Fund). The amount for each expense class shall exclude the appropriations for the SPAs.

The breakdown of the MOOE, i.e., supplies and materials expenses, utility expenses, communication expenses, professional services, general
services, repairs and maintenance, taxes, insurance premiums and other fees, and other MOOE, shall be provided in a separate list. Example:

Account Title Account Code Account Title Account Code

Utility Expenses Professional Services
Water Expenses 5-02-04-010 Auditing Services 5-02-07-010
Electricity Expenses 5-02-04-020 Consultancy Services 5-02-07-020
Communication Expenses General Services
Postage and Courier Services 5-02-05-010 Janitorial Services 5-02-08-020
Telephone Expenses 5-02-05-020 Security Services 5-02-08-030
Repairs and Maintenance Supplies and Materials Expenses
Land Improvement 5-02-09-010 Office Supplies Expenses 5-02-03-010
Machinery and Equipment 5-02-09-040 Drugs and Medicines Expenses 5-02-03-040

Column 2 — Indicate the account code for each itemized receipt using the Manual on Financial Management for Barangays, as prescribed under
Commission on Audit Circular No. 2015-011 dated December 1, 2015.
Column 3 — Classify the income into regular (R) or non-regular (NR).
Column 4- Indicate the past year's actual receipts and expenditures. The past year's actual receipts and expenditures shall be certified by the Barangay
Treasurer.
Columns 5 and 6— Indicate current year's estimated receipts and expenditures, as follows:
First semester — actual receipts and expenditures certified by the Barangay Treasurer.
Second semester — estimated receipts and expenditures prepared by the Barangay Treasurer.
Column 7— Indicate the totals of the amounts under Columns Sand 6.
Column 8 — Indicate the proposed amount of receipts and expenditures for the budget year.

Note:
Based on the Bureau of Local Government Finance Memorandum Circular No. 16-2015 dated June 19, 2015 re Local Public Financial Management
(PFM) Tools for the Electronic Statement of Receipts and Expenditures (which include the Guidebook for the New Local Govemment Financial
Performance Monitoring System), regular revenues refer to taxes, fees and receipts actually realized, including the IRA and other shares provided for
in Sections 284, 290 and 291 of RA No. 7160, but exclusive of non-recurring receipts such as national aids, grants, financial assistance, loan proceeds,
sales of assets, miscellaneous income/receipts and other similar receipts.

Jr%
 Annex C

Barangay Budget Preparation Form No. 2

PROGRAMMED APPROPRIATION BY PPA, EXPENSE CLASS, OBJECT OF EXPENDITURE AND EXPECTED RESULTS, FY
Barangay
City/Municipality of
Province of

Proposed
Program, Projects, Activities AIP Account Amount Expected Results
(By Expense Class and Object of Expenditure) Reference Code (Budget
(1) Code Year) (5)
(2) (3) (4)

1. GENERAL ADMINISTRATION PROGRAM

Personal Services (PS)
Salaries and wages (permanent and casual
employees)
Honoraria
Cash Gift
Other Personnel Benefits of permanent and casual
employees
Associated PS costs (GSIS, PAGIBIG, etc.) of
permanent and casual employees
Total PS

Maintenance and Other Operating Expenses

(MOOE)
Travelling Expenses — Local
Training Expenses
Supplies and Materials Expenses
Utility Expenses
Communication Expenses
Professional Services
General Services
Repairs and Maintenance
Taxes, Insurance Premiums and Other Fees
Other MOOE
Total MOOE

.301
 Proposed
Program, Projects, Activities AIP Account Amount Expected Results
(By Expense Class and Object of Expenditure) Reference Code (Budget
(1) Code Year) (5)
(2) (3) (4)
Financial Expenses
Interest Expenses
Bank Charges
Other Financial Expenses

Capital Outlay (CO)

Land and Buildings
Property, Plant and Equipment
Land Improvements
Total Capital Outlay

Special Purpose Appropriation (SPA)

Appropriation for Debt Service
Appropriation for Sangguniang Kabataan
Other Authorized SPAs
Total SPA

2. BASIC SERVICES AND FACILITIES PROGRAM

(BSFP)
Day Care
PS
MOOE
CO
Total

Health and Nutrition

PS
MOOE
CO
Total

Peace and Order

PS
MOOE
CO
Total

344
 Proposed
Program, Projects, Activities AIP Account Amount Expected Results
(By Expense Class and Object of Expenditure) Reference Code (Budget
(1) Code Year) (5)
(2) (3) (4)
Agricultural Services
PS
MOOE
CO
Total

Katarungang Pambarangay
PS
MOOE
CO
Total

Infrastructure
CO — 20% DF
Non — OF
Total

BDRRMF
Quick Response Fund
Disaster Preparedness, Prevention &
Mitigation, Response
Total

Information and Reading Center

PS
MOOE
CO
Total

Other Services
GAD (if provided through direct
appropriation)
Senior Citizens & Persons with Disability
VAWC
Others (specify)

TOTAL BSFP
.9%
 Proposed
Program, Projects, Activities AIP Account Amount Expected Results
(By Expense Class and Object of Expenditure) Reference Code (Budget
(1) Code Year) (5)
(2) (3) (4)

TOTAL PPA (GAP + BSFP)

We hereby certify that the information presented above are true and correct.

Prepared by: Approved by:

Barangay Treasurer Barangay Secretary Punong Barangay

Note:

This form is intended to reflect the details of programmed appropriation by program, project and activity, expense class, object of expenditure
and expected results in the Barangay Budget.

INSTRUCTIONS

Column - The breakdown of the MOOE, i.e., supplies and materials expenses, utility expenses, communication expenses, professional services,
general services, repairs and maintenance, taxes, insurance premiums and other fees, and other MOOE, shall be provided in a separate list.
Column 2 - Indicate the PPA reference code reflected in the AIP corresponding to each item of appropriation.
Column 3— Indicate the account code for each of the itemized expenses using the Manual on Financial Management for Barangays, as prescribed
under Commission on Audit Circular No. 2015-011 dated December 1, 2015.
Column 4— Indicate the proposed amount for the budget year
Column 5— Indicate the good or service that the barangay is expected to deliver through the implementation of the items of appropriation.

Jim
 Annex D

Barangay Budget Preparation Form No. 2A

LIST OF PROJECTS CHARGEABLE AGAINST THE 20% DEVELOPMENT FUND, FY

Barangay
City/Municipality of
Province of

AIP Reference Code Details of the Project Amount Implementation Expected Output
Schedule
(1) (2) (3) (4) (5)

Total

Prepared by: Approved by:

Barangay Secretary Punong Barangay

INSTRUCTIONS

Column 1 - Indicate the PPA reference code reflected in the AIP corresponding to each item of appropriation
Column 2 - Indicate a concise description and details of each of the development projects to be implemented
Column 3 — Indicate the amount allocated for each development project
Column 4 — Indicate the timelines of the implementation of each development project
Column 5 - Indicate the good or service that the barangay is expected to deliver through the implementation of each development project

,9401
 Annex E

Barangay Budget Preparation Form No. 3

PLANTILLA OF PERSONNEL, FY
Barangay
City/Municipality of
Province of

Compensation
Item Position Title Name of Incumbent Current Year Budget Year Increase/Decrease
Number SG Rate SG Rate
(1) (2) (3) (4) (6) (8)
(5) (7)

Prepared by: Approved by:

Barangay Secretary Punong Barangay

INSTRUCTIONS

Column 1— Indicate the item number of the plantilla position.

Columns 2 and 3 — Indicate the position title and the name of the incumbent occupying each position. If the position is unfilled, indicate the word
"vacant" under column 3. If the position is proposed for abolition, place the position title inside a bracket. If the position is proposed for reclassification,
place the previous position title in a bracket and indicate the proposed position title below it.
Column 4 and 5 — Indicate the current salary grade/step and corresponding rate per annum of each position. Include as a footnote the compensation
law/circular being implemented. For the initial implementation of changes, attach a copy of the Position Allocation List.
Column 6 and 7 — Indicate the salary grade/step and corresponding rate per annum of each position proposed for the budget year.
Column 8 — Indicate the difference between the old and the new rates of compensation per annum for the budget year.

Additional Instructions:
This form shall cover both elective and appointive officials of the barangay whose salaries are chargeable against Personal Services
Appropriation.
Only funded vacant positions shall be included in the plantilla. All unfunded vacant positions shall be removed/deleted from the plantilla.
 Annex F

Barangay Budget Preparation Form No. 4

STATEMENT OF INDEBTEDNESS, FY
Barangay
City/Municipality of
Province of

. Previous Payments Amounts Due for the

Creditor Date Term Purpose Principal Made Budget Year Balance of the
Contracted Amount Principal Interest Total Principal Interest Total Principal
(1) (2) (3) (4) (5) (6) (7) (8) (9) (10) (11) (12)

Prepared by: Approved by:

Barangay Treasurer Punong Barangay

INSTRUCTIONS

This form is intended to reflect the following:

Column 1 — Full name of creditors with their corresponding addresses.

Column 2— Date when the obligation is incurred.
Column 3 — Period (months/years) within which to pay the loan.
Column 4 — Principal amount of the loan.
Column 5 — Purpose of the loan incurred.
Columns 6, 7 and 8— Total payments prior to budget year, including payments within the current year.
Columns 9, 10 and 11 — Amounts due and budgeted for the budget year.
Column 12— Balance of the principal after deducting previous payments and amount due for the budget year.

iya
 Annex G

Sample Barangay Annual Budget

(Accounts provided are based on COA Manual)

Budget Year
Account
Object of Expenditure Expenditures Expected Results Performance Indicator
Code
Pro osed
Part I. Receipts Program

Shares in Real Property Tax 4-01-01-010 60,000

Tax Revenue — Goods and Services

Business Tax 4-01-02-010 7,000
Share on the tax from sand, gravel and other 4-01-02-020 12,000
quarry products

Tax Revenue - Permit Fees

Fees and charges on commercial breeding of 4-01-03-010 7,000
fighting cocks, cockfights and cockpits

Fees and charges on places of recreation 4-01-03-020 5,000

which charge Admission fees

Fees and charges on billboards, signboards,

neon signs and outdoor advertisements 4-01-03-030 6,000

Tax Revenue — Others

Share from IRA 4-01-04-010 3,000,000

Tax Revenue — Fines and Penalties

Property 4-01-05-010 8,000
Goods and Services 4-01-05-020 2,500
Permit Fees
Others 4-01-05-030 1,200

Assistance and Subsidy

Subsidy from National Government 4-02-01-010 25,000
Subsidy from LGUs 4-02-01-020 2,500
 Budget Year
Account
Object of Expenditure Expenditures Expected Results Performance Indicator
Code
(Proposed)
Shares, Grants and Donations
Share from National Wealth 4-03-01-010 600,000
Grants and Donations 4-03-02-010 12,000

Service and Business Revenue

Clearance and Certification Fees 4-04-01-010 12,000
Other Service Revenue 4-04-01-990 6,000

TOTAL ESTIMATED FUNDS AVAILABLE FOR 3 766 200

APPROPRIATION

Part II. Expenditure Program

GENERAL ADMINISTRATION PROGRAM:

CURRENT OPERATING EXPENDITURES

Personal Services (PS)

Salaries and Wages (Permanent/Casual
employees) xxxxx 120,000
Honoraria 5-01-02-050 380,000
Cash Gift 5-01-02-070 50,000
Other Personnel Benefits 5-01-02-990 50,000
Associated PS Costs (GSIS, Pag-IBIG, 5-01-02-070 55,000
etc.) of permanent/casual employees

TOTAL PS 655,000

Maintenance and Other Operating

Expenses (MOOE)
Traveling Expenses — Local 5-02-01-010 10,000
Training Expenses 5-02-02-010 10,000
Office Supplies Expenses 5-02-03-010 20,000
Accountable Forms Expenses 5-02-03-020 20,000
Welfare Goods Expenses 5-02-03-030 5,000
Drugs and Medicines Expenses 5-02-03-040 5,000
 Budget Year
Account
Object of Expenditure Expenditures Expected Results Performance Indicator
Code
(Proposed)
Fuel, Oil and Lubricant Expenses 5-02-03-050 50,000
Other Supplies and Material Expenses 5-02-03-990 10,000
Water Expenses 5-02-04-010 24,000
Electricity Expenses 5-02-04-020 120,000
Postage and Courier Services 5-02-05-010 10,000
Telephone Expenses 5-02-05-020 12,000
Internet Subscription Expenses 5-02-05-030 15,000
Auditing Service 5-02-07-010 60,000
Environment/Sanitary Services 5-02-08-010 50,000
Janitorial Services 5-02-08-020 120,000
Security Services 5-02-08-030 120,000
Repairs and Maintenance
Land Improvements 5-02-09-010 100,000
Infrastructure Assets 5-02-09-020 50,000
Buildings and Other Structures 5-02-09-030 50,000
Machinery and Equipment 5-02-09-040 50,000
Transportation Equipment 5-02-09-050 50,000

Other MOOE
Advertising Expenses 5-02-99-010 5,000
Transportation and Delivery Expenses 5-02-99-030 10,000
Rent/Lease Expenses 5-02-99-040 14,000
Membership Dues and Contributions 5-02-99-050 30,800
to Organizations
Subscription Expenses 5-02-99-060 6,000
Donations 5-02-99-070 10,000

TOTAL MODE 1,036,800

Capital Outlay (CO) 300,000

Land and Buildings 300,000
Property, Plant and Equipment

TOTAL CO 600,000
 Budget Year
Account
Object of Expenditure Expenditures Expected Results Performance Indicator
Code
(Proposed)

Special Purpose Appropriations (SPA)

Appropriation for Debt Service 23,380
Appropriations for SK 376,620

TOTAL SPA 400,000

TOTAL GENERAL ADMINISTRATION PROGRAM 2.691,800

BASIC SERVICES AND FACILITIES PROGRAM

a Day Care Increased number of Percentage increase in

PS pre-schoolers enrolled number of enrollees in the
Honoraria 12,000 in Day Care Centers Day Care Center
MOOE
Supplies and Expenses 18,000
CO
Total 30,000

Health and Nutrition Improvement of health Percentage decrease in

PS services incidence of common
Honoraria 12,000 diseases
MOOE Number of patients served in
Drugs and Medicine 22,000 health centers
CO
Total 34,000

Peace and Order (includes BADAC1 Peaceful community Percentage decrease of

PS crime rate in the barangay
Honoraria 21,200
MOOE
Uniform/Food Supplies 10,000
CO
Total 31,200
 Budget Year
Account
Object of Expenditure Expenditures Expected Results Performance Indicator
Code
(Proposed)
Agricultural Support Services Increase in agricultural Percentage increase in
PS 12,000 production agricultural production
MOOE Number of beneficiaries of
Supplies and Materials 12,000 farm inputs, such as
CO pesticides and fertilizers
Total 24,000

Katarungang Pambarangav Peaceful community Number of disputes/cases

PS 12,000 resolved
MOOE
Supplies and Materials 12,000
CO
Total 24,000
_
Infrastructure Improved facilities in Number of buildings
20% Development Fund 600,000 the barangay repaired/rehabilitated
Others
Total 600,000

BDRRMF Resilient community Number of beneficiaries of

QRF 60,000 relief goods
Disaster Preparedness, 140,000 Decrease in the number of
Prevention & casualties during calamities
Mitigation, Response,
Rehabilitation & Recovery
Total 200,000

Information and Reading Center Increased access to Percentage increase in the

PS quality materials and number of visitors
Honoraria 12,000 resources in the Number of books/materials
MOOE 12,000 barangay reading purchased
Total 24,000 center

Other Services
Senior Citizen/PWD 30,000
Others 77,200
Total 107,200

Total for Basic Services & Facilities Program 1,074,400

 Budget Year
Account
Object of Expenditure Expenditures Expected Results Performance Indicator
Code
(Proposed)

TOTAL EXPENDITURE PROGRAM 3 766 200

ENDING BALANCE -0-