Barangay Budget: Republic of The Philippines

Download as docx, pdf, or txt
Download as docx, pdf, or txt
You are on page 1of 5

BARANGAY

BUDGET

Republic of the Philippines


Province of Tarlac
Municipality of Camiling
BARANGAY BILAD

Office of the Sangguniang Barangay


EXCERPT FROM THE MINUTES OF THE REGULAR SESSION OF THE SANGGUNIANG
BARANGAY OF BARANGAY BILAD, CAMILING, TARLAC BEGUN AND HELD AT
BARANGAY SESSION HALL ON OCTOBER 30, 2016 AT 2:00 O’CLOCK IN THE
AFTERNOON.

PRESENT:

Hon. Albert B. Jose Presiding Officer/Punong Barangay


Hon. Melecio Y. Dela Cruz Barangay Kagawad
Hon. Ponciano A. Arellano Barangay Kagawad
Hon. Arestide L. Lorenzo Barangay Kagawad
Hon. Melecio I. Lorenzo Barangay Kagawad
Hon. Jesus P. Marcos Barangay Kagawad
Hon. Teofilo E. Evangelista Barangay Kagawad
Hon. Lyzie G. Lactaoen Barangay Kagawad

OTHER PRESENT:

Mrs. Jupiter D. Mateo Barangay Secretary


Mrs. Carmen C. Dela Vega Barangay Treasurer

BARANGAY APPROPRIATION BILL NO. 1


SERIES OF 2016

“AN ORDINANCE APPROPRIATING FUND FOR BARANGAY BILAD”

Be enacted by the Sangguniang Barangay of Barangay Bilad in council assembled:

The following income as indicated hereof are hereby declared as Source of Funds
particularly the Tax Revenue and Operating and Miscellaneous Income, which are
realistic and probable to be collected and remitted to the Local Treasury, necessary to
finance the delivery of basic services and implementation of priority development of
Barangay Bilad from January 1 to December 31, 2017 except otherwise herein.
ESTIMATED INCOME FOR BUDGET YEAR 2017
1.0 Beginning Balance
2.0 Income
2.1 Taxes

a. Share on Internal Revenue Collection P 2,492,690.00


b. Share on Real Property Tax 12,000.00
c. Business Taxes (Store & Retailers)
d. Share on Sand and Gravel Tax
e. Community Tax / CTC
f. Other Taxes / Bank Interest _____________________
_____________________ _____________________
_____________________ _____________________
_____________________ _____________________

2.2 Operating and Miscellaneous Revenue

a. Permit and Licenses Fee _____________________


b. Clearance and Certificate Fees _____________________
c. Subsidiary from LGU’s
Aid from Provinces/Municipalities 2,000.00
d. Other Miscellaneous Revenue/Bank Int. 1,500.00
_____________________ _____________________
_____________________ _____________________
_____________________ _____________________

TOTAL AVAILABLE RESOURCES


(2.1 + 2.2) P 2,508,190.00

ESTIMATED EXPENDITURE FOR BUDGET YEAR 2017


Maintenance
Personal and Other Statutory Capital
PPA/Description TOTAL
Services Operating Obligation Outlay
Expenses

Agricultural Services
Day Care Services (GAD) 22,000.00 22,000.00
Health & Nutrition Services (GAD) 48,000.00 48,000.00
Peace and Order Services 174,000.00 174,000.00
Administrative & Legislative Services 825,140.00 494,201.60 1,319,341.60

Discretionary Expenses 2%
20% Economic Development Fund 498,538.00 498,538.00
Barangay Road / MPDP Solar Dryer/
430,456.10
Multi-Purpose Hall (Gender Related)
Senior Citizen 25,081.90
Solid Waste/Info Dissemination 20,000.00
BIR 23,000.00

SK Projects ( 10% GF) 250,819.00 250,819.00

Concreting of Basketball Court 100,000.00


Purchase of Basket Ball Board 40,000.00
Clean and Green and Beautification 20,819.00
Anti-Drug Abuse Campaign 10,000.00
Seminar 40,000.00
Electricity 30,000.00
Election Reserve 10,000.00

BDRRMF Project (5%) 125,409.50 125,409.50

Pre-Disaster 87,786.65
Quick Response 37,622.85

Capital Outlay 45,000.00

Land & Land Improvement


Building
Office IT Equipment
Motor Vehicle
Furniture and Fixture 45,000.00
Senior Citizen
Gender and Development
TOTAL ………….……………………………………………………………………. P 2,508,190.00

You might also like