Fy 2011 Besf Form No. 2

You might also like

Download as xls, pdf, or txt
Download as xls, pdf, or txt
You are on page 1of 4

BESF Table No.

ESTIMATED EXPENDITURES BY PPA AND BY SECTOR

Programs/Projects/Activities

Office/Department

(1)

(2)

I - GENERAL PUBLIC SERVICES SECTOR


Executive Services
Intelligence Fund
Municipal Counterpart Fund
Loan Amortization (LBP)
Educational & Information Drive
Sports and Amusement Facilities
Legislative Services
Planning and Development Service
Updating of MDP-CLUP & CDP-ELA
Civil Regitry Services
Budgeting Services
Project Monitoring Committee Fund
Massive Tax Collection Campaign
Accounting Services
Treasury Services
Assessment of Real Property Services
Updating of Land Registry Records
Tax Mapping
Auditing Services
Subsidy to NGA - (MCTC)
Subsidy to NGA - (DILG)
Subsidy to (COMELEC)
Subsidy to Local Government Unit (Barangay)
5% Reserve
Sub - Total General Services
II - SOCIAL SERVICES SECTOR
Health Services
Purchase of Medicines & Other MSE
Solid Waste Management
Social Welfare Services
Supplemental Feeding Program
Financial Assistance to Person on Crisis
Youth Welfare & Development
Livelihood Training Program
Subsidy to Operating Unit (DCW)
Sub- Total Social Services
III - ECONOMIC SERVICES SECTOR
Agricultural Services
Seedling, Nurseries, Agri-Demo Farm
& Animal Breeding Station
Agricultural & Fisheries Development
Cooperative Development
Livestock/Poultry Dispersal
Reforestation Program
Nutrition Support Program
Coastal Resource Management
Engineering Services
Rahab. & Maint. Of Municipal Road
Loan Amortization (Heavy Equipment)

Mayor's Office
- do - do - do - do - do MPDO
- do LCR
MBMO
- do MAccnt.
MTO
Massr.
- do - do CCA
MCTC
DILG
COMELEC

MHO
- do - do MSWDO
- do - do - do -

MAO
MAO
MAO
MAO
MAO
MAO
MAO
MAO
MAO
MAO

Total Economic Services

GRAND TOTAL

MAO

EXPENDITURES BY PPA AND BY SECTOR

Budget Year 2010


(Estimates)
(3)
9,957,563.00
1,313,342.00
1,000,000.00
371,742.00
250,000.00
300,000.00
9,740,142.00
2,161,178.00
50,000.00
1,450,001.00
2,848,145.00
50,000.00
50,000.00
2,014,546.00
3,153,757.00
2,202,303.00
40,000.00
38,000.00
200,000.00
80,000.00
103,680.00
150,000.00
35,000.00
3,188,904.00
40,748,303.00

4,041,884.00
300,000.00
250,000.00
1,871,307.00
100,000.00
100,000.00
100,532.00
300,000.00
60,000.00
7,123,723.00

2,368,915.00
250,000.00
100,000.00
10,000.00
50,000.00
20,000.00
25,000.00
300,000.00
4,582,139.00
200,000.00
8,000,000.00

15,906,054.00
63,778,080.00

You might also like