You are on page 1of 3

Saint Michael College of Caraga

Brgy. 4, Nasipit, Agusan del Norte, Philippines


Tel. Nos. +63 085 343-3251 / +63 085 283-3113 Fax No. +63 085 808-0892
www.smccnasipit.edu.ph
____________________________________________________________________________

GUIDANCE CENTER
Department

PROPOSED BUDGET
SY 2022-2023

Proposed Budget Actual Performance as of Approved Budget


PARTICULARS
SY 2022-2023 April 2022 SY 2021-2022
Instructional Development Program - - -
Seminars, Trainings and Conferences 5,500.00 - 800.00
Student Development Activities 43,240.00 25,826.50 44,350.00
Transportation 2,000.00 2,100.00 2,100.00
Office Supplies 6,455.00 30.00 3,150.00
Postage/Communication 500.00 500.00 500.00
Meetings 1,500.00 480.00 480.00
Repairs and Maintenance 10,000.00 10,000.00 10,000.00
Capital Asset 88,000.00 - -
Total Expenses/
157,195.00 38,936.50 61,380.00
Total Proposed Budget

Prepared by:

RICKY E. DESTACAMENTO, RGC, MAED


Head, Guidance Center
Saint Michael College of Caraga
Brgy. 4, Nasipit, Agusan del Norte, Philippines
Tel. Nos. +63 085 343-3251 / +63 085 283-3113 Fax No. +63 085 808-0892
www.smccnasipit.edu.ph
____________________________________________________________________________

GUIDANCE CENTER
Department

Budget Matrix for IDP/STCs/SDP


School Year 2022 - 2023

No. of Venue/ Other Incidental


Date Activity Charges Meals Snacks Transportation Total
Participants Location Expenses
Instructional Developmental Program (IDP)
- - - - - - - - - -
Seminars, Training, Conferences (STCs)
As Scheduled AGCC-Caraga Chapter 3 Virtual 1,500 - - - - 1,500.00
As Scheduled PGCA-National 3 Virtual 3,000 - - - - 3,000.00
As Scheduled PAP-National 1 Virtual 1,000 - - - - 1,000.00
Student Development Program (SDP)
(17) Speakers
As per approval Webinars/Seminars Online/ Virtual 30,000 - 1,200 - - 31,200.00
(5) Facilitators
25 (employers)
As per approval Job Fair 5 (facilitators) Quadrangle - 3,000 3,000 - 1,000 7,000.00
20 (marshals)
As per approval Routine Testing (BE & CD) Annex Building - - 3,600 - - 3,600.00
As per approval Exit Interview 3 Interviewers Online/ F2F - - 1,440 - - 1,440.00

TOTAL 35,500.00 3,000.00 7,800.00 - 1,000.00 Php 48,740.00

Prepared by:

RICKY E. DESTACAMENTO, RGC, MAED


Head, Guidance Center
Saint Michael College of Caraga
Brgy. 4, Nasipit, Agusan del Norte, Philippines
Tel. Nos. +63 085 343-3251 / +63 085 283-3113 Fax No. +63 085 808-0892
www.smccnasipit.edu.ph
____________________________________________________________________________

GUIDANCE CENTER
Department

Proposed Budget for Capital Acquisition


School Year 2022-2023

Particulars Quantity Amount Total


Epson Printer L3158 3in1 1 10,000.00 10,000.00
Epson Printer L120 2 7,000.00 14,000.00
Water Dispenser 1 4,500.00 4,500.00
Fabrication of Wooden Cabinet with glass window and lock 1 20,000.00 20,000.00
Fabrication of Wooden Cubicle 1 2,000.00 2,000.00
HD Webcam 3 600.00 1,800.00
Logitech H111 Stereo Headset 3 800.00 2,400.00
Air Condition 1 HP (Split type) 1 20,000.00 20,000.00
Bean Bags (Large) 3 600.00 1,800.00
Sofa 1 11,500.00 11,500.00
TOTAL 17 77,000.00 88,000.00

Prepared by:

RICKY E. DESTACAMENTO, RGC, MAED


Head, Guidance Center

You might also like