You are on page 1of 2

HEADQUARTERS

BESTLINK COLLEGE OF THE PHILIPPINES ROTC UNIT


1302ND (QUEZON CITY) CDC, NCRRCDG, ARESCOM
Lot762 Sapphire St., Millionaires Village, Sta. Monica, Novaliches, Quezon City

BCPROTCUX 30 November 2021

PROGRAM OF EXPENDITURE
(1st Semester, SY 21-22)

ROTC TRUST FUND (Enrolled Cadets X ROTC Fee) 3423 X 300 P1,026,900.00
Less 30% Retention P308,070.00
Total Fund Available (70%) P718,830.00

I. Admin/Logistical Support(20%) P143,766.00


a. Office & Janitorial Supplies P20,000
b. ROTC Office Improvement P20,000
c.Repair Maintenance Printer & Computer P20,000
d.Procurement of Laptop P37,000
e.Procument of Printer P20 ,000
f.Procument of New Desktop Computer P26,766
II. Training/Operational Support(40%) P287,532.00
a.Procurement of Sword (40x700) P28,000
b.Procurement of WoodenRiffle (200x750) P150,000
c.Procurement of Router Wifi P5,000
d.Procurement of Camera P40000
e.Procurement of Projector P20000
f.Procurement of Wireless P10000
f. Procurement of Gala uniform P25000
g.Communication expenses P9532
III. Troops Service Support (20%) P143,766.00
Honoraium of training staff:
Superintendent 1600x5Months P8000
Asst. Superintendent 1600x5Months P8000
Commandant 1646.85Months P8234
Asst. Commandant 1600x5Months P8000
Tac Officer 1600x5Months P16000
Admin NCO 1600x5Months P8000
Tac NCO 1600x5Months P88000

IV. Command Directive Activity (20%) P143,766.00


a. Community pantry P80000
b. Food Supply P20000
c. Clean up Drive P30000
d. Activity Material P3766
e. Fare Expenses P10000

Grand Total P718,830.00

Prepared by: Approved by:

Gerald M Laurio MARSES T GAYAT


PFC (INF) PA COL INF (GSC) PA
Admin NCO Commandant

You might also like