Annex M
Barangay Budget Preparation Form No. 1
BUDGET EXPENDITURE AND SOURCES OF FINANCING, FY 2020
BARANGAY UMALO
MUNICIPALITY OF LBMANAN
PROVINCE OF CAMARINES SUR
GENERAL FUND
Current Year Appropriation
Income Past Year (FY 2019) Budget Year
Particulars Account Code
Classification (FY 2018) First Semester Second Semester (FY 2020)
Total
(Actual) (Estimate)
(1) (2) (3) (4) (5) (6) (7) (8)
I. Beginning Cash Balance
II. 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
TOTAL
Current Year Appropriation
Income Past Year (FY 2019) Budget Year
Particulars Account Code
Classification (FY 2018) First Semester Second Semester (FY 2020)
Total
(Actual) (Estimate)
(1) (2) (3) (4) (5) (6) (7) (8)
III. Expenditures
Personal Services (PS)
Honoraria
Cash Gift
TOTAL PS
Maintenance and Other Operating Expenses
(MOOE)
Travelling Expenses
Training Expenses
Supplies and Materials Expenses
Utility Expenses
Communication Expenses
Repairs and Maintenance
Taxes, Insurance Premiums and Other Fees
Other MOOE
TOTAL MOOE
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 Appropriations (SPA)
Appropriation for Debt Services
Appropriation for Sangguniang Kabataan
Appropriation for Development Fund
Appropriation for Barangay Disaster Risk
Reduction and Management Fund
Other Authorized SPA’s
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:
FE D. BESMONTE JESABEL A. BRONCATE DANIEL J. CORRAL
Barangay Treasurer Barangay Secretary Punong Barangay