PROPOSED BUDGET

FIESTA
Activity Division Budget Days Date Eligibility Age
1. Basketball Junior 1st ₱5,000.00 16 days TBA Exclusive for 16-20 Years Old
2nd ₱3,000.00 Candabongnon Youth
3rd ₱2,000.00
Total: ₱10,000.00
2. Basketball Midget 1st ₱3,000.00 16 days TBA Exclusive for 10-15 Years Old
2nd ₱2,000.00 Candabongnon Youth
3rd ₱1,000.00
Total: ₱6,000.00
3. Basketball Mini-Midget 1st ₱3,000.00 16 days TBA San Isidro 10 years old-below
2nd ₱2,000.00
3rd ₱1,000.00
Total: ₱6,000.00
4. Basketball Senior 1st ₱15,000.00 2 Days League May 13 & 16 Inter-Town and Open No Age Limit
2nd ₱10,000.00 Varsity
3rd ₱8,0000.00
Total: ₱33,000.00
5. Volleyball Men 1st ₱3,000.00 1 Day League May 16 Open Town- Inter No Age Limit
2nd ₱2,000.00 Barangay
3rd ₱1,000.00
Total: ₱6,000.00
6. Volleyball Women 1st ₱3,000.00 16 days TBA Exclusive for 15-30 Years old, Maximum
2nd ₱2,000.00 Candabongnon Youth of 3 Import Age 30-up
3rd ₱1,000.00
Total: ₱6,000.00
Total ₱67,000.000

Item Quantity Budget

Prepared and Certified Corrected By: ARJAY P. DELAPEÑA

SILBA YOUTH PRESIDENT
 PROPOSED BUDGET
FIESTA
Trophy 16 pcs. ₱10,000.00
Whistle 6 pcs. ₱300.00
Official Scoresheet 10 pcs. ₱1,000.00
Committee Snacks - Deducted to the Entrance Fee
Ballpen 2 pack. ₱250.00
Rent For Digital Score and Buzzer 2 days TBA
Total Subtotal: ₱11,550.00

BASKETBALL
MISS SAN ISIDRO 2024
Item Quantity Budget
Trophy 2 pcs. ₱1,000.00
Sash 32 pcs. ₱2,500.00
Certificate Holder 10 pcs. ₱700.00
Picture Frame 15 pcs. ₱1,200.00
Velum Paper 1 pack ₱500.00
Photopaper 1 pack ₱500.00
Crown 1 pc. ₱1,000.00
Cape 1 pc. ₱500.00
Scepter 1 pc. ₱400.00
Swimsuit 5 pcs. ₱1,500.00
Lays 40 pcs. ₱2,000.00
Talent Fee (Organizer & Emcee) - ₱3,000.00
Folder 10 pcs. ₱100.00
Pencil & Eraser 1 pack each item ₱150.00
Decoration & Light and Sound - ₱7,000.00
Snacks - ₱2,000.00
Total ₱25,550.00

Item Quantity Other Expenses

Permit 2 ( Barangay Permit and Mayor’s Permit) ₱1,500.00
Prepared and Certified Corrected By: ARJAY P. DELAPEÑA
SILBA YOUTH PRESIDENT
 PROPOSED BUDGET
FIESTA
Transportation All Activities ₱3,000.00
Food All Activities ₱2,500.00
Transformer 3 days ₱10,000.00
Disco 2 days ₱30,000.00
Table - ₱1,500.00
Drink - ₱9,500.00
Total ₱56,000.00

Item Quantity Other Expenses

Genasilk 30 meters ₱1,050.00
Rope 1 roll ₱300.00
Candle( Procession) 3 pack ₱1000.00
Envelop For the Candidate 1 pack ₱1500.00
Envelop for Mass Offering 3 pack ₱600.00
Paper Bag 600 pcs. ₱1000.00
Genesilk White( Flores De Mayo) 25 meters ₱875.00
Floral Foam 1 pack ₱800.00
Other Expenses ( Snacks, Fees for the Sastre and
- ₱1,500.00
etc..)
Total - ₱8,625

Prepared and Certified Corrected By: ARJAY P. DELAPEÑA

SILBA YOUTH PRESIDENT