LBP Form No. 3
PROGRAMMED APPROPRIATION AND OBLIGATION BY OBJECT OF EXPENDITURE
Office/Department Function Project/ Activity Fund/Special Account
Municipal Budget Officer General Services Budgeting Services General Account Code (2)
Object of Expenditure (1) 1.0 Current Operating Expenditures 1.1 Personal Services Salaries and Wages Personnel Economic Relief Allowance Representation Allowance Traveling Allowance Clothing Allowance Mid Year & Year End Bonus Cash Gift Life and Retirement Insurance Contributions
PAG-IBIG Contributions PHILHEALTH Contributions ECC Contributions Productivity Enhancement Incentives Total Personal Services
Past Year 2018 (3)
5-01-01-010 P 5-01-02-010 5-01-02-020 5-01-02-030 5-01-02-040 5-01-02-140 5-01-02-150 5-01-03-010 5-01-03-020 5-01-03-030 5-01-03-040 5-01-04-990
P
1.2 Maintenance & Other Operating Expenditures Traveling Expenses Training Expenses Office Supplies Expenses Telephone Expenses-mobile Repairs and Maint.-Office Equipment Repairs and Maint.-IT Equipment & Software
Other Maint. & Operating Expenses Total Maint. & Other Oper. Expenditures
5-02-01-010 P 5-02-02-010 5-02-03-010 5-02-05-020 5-02-13-990 5-02-13-990 5-02-99-990
P
Current Year 2019 (4)
Budget Year 2020 (5)
909,767.84 48,000.00 72,000.00 72,000.00 12,000.00 151,628.00 10,000.00 109,172.16 18,195.36 8,371.94 2,400.00 10,000.00 1,423,535.30
P
1,030,620.00 P 48,000.00 72,000.00 72,000.00 12,000.00 171,770.00 10,000.00 123,674.40 20,612.40 8,440.24 2,400.00
1,023,636.00 48,000.00 72,000.00 72,000.00 12,000.00 171,770.00 10,000.00 122,836.32 20,612.40 8,000.25 2,400.00
P
1,571,517.04 P
1,563,254.97
37,731.00 27,400.00 31,938.80 0.00 8,700.00 0.00 322,344.55 428,114.35
P
20,000.00 P 20,000.00 70,000.00 0.00 4,000.00 15,000.00 430,000.00 559,000.00 P
P
2.0 Capital Outlay Total Capital Outlay
20,000.00 20,000.00 70,000.00 18,000.00 4,000.00 15,000.00 430,000.00 577,000.00
0.00
TOTAL APPROPRIATIONS
P
1,851,649.65
P
2,130,517.04 P
2,140,254.97
We hereby certify to the reasonable probability of collection of the estimated income for the Budget Year based on the present economic conditions and subsisting tax ordinances. Prepared by:
FILOMENA S. ACIDERA Budget Officer
Reviewed by:
FILOMENA S. ACIDERA Budget Officer
Approved by:
FRITZIE ANN KAYE DELA CRUZ-GAPASIN Mayor