Professional Documents
Culture Documents
Proposed School Operating Budget
Proposed School Operating Budget
ESTIMATED
UNIT
GENERAL DESCRIPTION QUANTITY UNIT TOTAL
COST
COST
PAPER, Multicopy A4, 500 Sheets, 70gsm 100 reams 175.00 17,500.00
Ink Cart, BROTHER, BT(D60, 5000BK), 108ml, Black 10 bottle 390.00 3,900.00
Ink Cart, BROTHER, BT(D60, 5000Y), 48.8ml, Yellow 10 bottle 310.00 3,100.00
Prepared by:
Teachers
:
MONIEFAH B. MACKNO NORONISA M. ALI
MONIEFAH B. MACKNO
SAMIA R. MACABANTOG
NORANIA T. SHEIK
AMRINA B. COSAIN
NORMALLAH C. MANGOTARA
- JUNAIDA M. ABBAS-MALA
- -
- -
JURMINA B. LOPE -
- -
Approved:
LINANG M. ABBAS
School Head
-
Semi-Expendable Office Equipment
ESTIMATED
UNIT
GENERAL DESCRIPTION QUANTITY UNIT TOTAL
COST
COST
Table top, Water Dispenser, Boston Bay, Hot and Normal 420w, 90c, 4L/h 17 unit 1,700.00 28,900.00
3-in-1 Printer, Brother Eco-Tank 1 unit 17,000.00 17,000.00
Prepared by:
Teachers
:
MONIEFAH B. MACKNO
SAMIA R. MACABANTOG
NORANIA T. SHEIK
AMRINA B. COSAIN
NORMALLAH C. MANGOTARA
JUNAIDA M. ABBAS-MALA
- -
JURMINA B. LOPE -
Approved:
LINANG M. ABBAS
School Head
-
Graduation Rites
ESTIMATED
UNIT
GENERAL DESCRIPTION QUANTITY UNIT TOTAL
COST
COST
Paper, parchment, A4, 100 sheets per box 3 box 100 300
Prepared by:
Teachers
:
MONIEFAH B. MACKNO
SAMIA R. MACABANTOG
NORANIA T. SHEIK
AMRINA B. COSAIN
NORMALLAH C. MANGOTARA
JUNAIDA M. ABBAS-MALA
-
HON. MAPANTAS L. MALA -
- -
JURMINA B. LOPE -
Approved:
LINANG M. ABBAS
School Head
-
Moving-up/ Closing Ceremonies
ESTIMATED
UNIT
GENERAL DESCRIPTION QUANTITY UNIT TOTAL
COST
COST
Prepared by:
Teachers
:
MONIEFAH B. MACKNO
SAMIA R. MACABANTOG
NORANIA T. SHEIK
AMRINA B. COSAIN
NORMALLAH C. MANGOTARA
JUNAIDA M. ABBAS-MALA
- -
JURMINA B. LOPE -
Approved:
LINANG M. ABBAS
School Head
-
Recognition Activities
ESTIMATED
UNIT
GENERAL DESCRIPTION QUANTITY UNIT TOTAL
COST
COST
Prepared by:
Teachers
:
MONIEFAH B. MACKNO
SAMIA R. MACABANTOG
NORANIA T. SHEIK
AMRINA B. COSAIN
NORMALLAH C. MANGOTARA
JUNAIDA M. ABBAS-MALA
- -
JURMINA B. LOPE -
Approved:
LINANG M. ABBAS
School Head
-
From Zero to 100% Interest
ESTIMATED
UNIT
GENERAL DESCRIPTION QUANTITY UNIT TOTAL
COST
COST
Prepared by:
Teachers
:
MONIEFAH B. MACKNO
SAMIA R. MACABANTOG
NORANIA T. SHEIK
AMRINA B. COSAIN
NORMALLAH C. MANGOTARA
JUNAIDA M. ABBAS-MALA
- -
JURMINA B. LOPE -
Approved:
LINANG M. ABBAS
School Head
-
ESTIMATED
UNIT
GENERAL DESCRIPTION QUANTITY UNIT TOTAL
COST
COST
Prepared by:
Teachers
:
MONIEFAH B. MACKNO
SAMIA R. MACABANTOG
NORANIA T. SHEIK
AMRINA B. COSAIN
NORMALLAH C. MANGOTARA
JUNAIDA M. ABBAS-MALA
JURMINA B. LOPE -
Approved:
LINANG M. ABBAS
School Head
-
ESTIMATED
UNIT
GENERAL DESCRIPTION QUANTITY UNIT TOTAL
COST
COST
Prepared by:
Teachers
:
MONIEFAH B. MACKNO
SAMIA R. MACABANTOG
NORANIA T. SHEIK
AMRINA B. COSAIN
NORMALLAH C. MANGOTARA
JUNAIDA M. ABBAS-MALA
- -
JURMINA B. LOPE -
Approved:
LINANG M. ABBAS
School Head
-
ESTIMATED
UNIT
GENERAL DESCRIPTION QUANTITY UNIT TOTAL
COST
COST
Prepared by:
Teachers
:
MONIEFAH B. MACKNO
SAMIA R. MACABANTOG
NORANIA T. SHEIK
AMRINA B. COSAIN
NORMALLAH C. MANGOTARA
JUNAIDA M. ABBAS-MALA
JURMINA B. LOPE -
Approved:
LINANG M. ABBAS
School Head
-
School-Based In-Service Training
ESTIMATED
UNIT
GENERAL DESCRIPTION QUANTITY UNIT TOTAL
COST
COST
Ink Cart, Brother, BT (D60, 5000BK), 108ml, Black 2 bot 390.00 780.00
Ink Cart, Brother, BT (D60, 5000M), 48.8ml, Magenta 2 bot 310.00 620.00
Ink Cart, Brother, BT (D60, 5000Y), 48.8ml, Yellow 2 bot 310.00 620.00
Ink Cart, Brother, BT (D60, 5000C), 48.8ml, Cyan 2 bot 310.00 620.00
Construction Paper, Assorted Colors, 9" x 12", 100 Sheets 1 reams 210.00 210.00
Portfolio Envelope, Expanding, long, colored Kraft, gartered 20 pieces 20.00 400.00
Prepared by:
Teachers
:
MONIEFAH B. MACKNO
SAMIA R. MACABANTOG
NORANIA T. SHEIK
AMRINA B. COSAIN
NORMALLAH C. MANGOTARA
CHERRY L. SOBRADO ROHANIA M. TABUA
- JUNAIDA M. ABBAS-MALA
- -
- -
JURMINA B. LOPE -
- -
Approved:
LINANG M. ABBAS
School Head
-
Brigada Eskwela
ESTIMATED
UNIT
GENERAL DESCRIPTION QUANTITY UNIT TOTAL
COST
COST
Prepared by:
Teachers
:
MONIEFAH B. MACKNO
SAMIA R. MACABANTOG
NORANIA T. SHEIK
AMRINA B. COSAIN
NORMALLAH C. MANGOTARA
JUNAIDA M. ABBAS-MALA
-
HON. MAPANTAS L. MALA -
- -
JURMINA B. LOPE -
Approved:
LINANG M. ABBAS
School Head
-
Kindergarden Festival
ESTIMATED
UNIT
GENERAL DESCRIPTION QUANTITY UNIT TOTAL
COST
COST
Prepared by:
Teachers
:
MONIEFAH B. MACKNO
SAMIA R. MACABANTOG
NORANIA T. SHEIK
AMRINA B. COSAIN
NORMALLAH C. MANGOTARA
- JUNAIDA M. ABBAS-MALA
- -
- -
JURMINA B. LOPE -
- -
Approved:
LINANG M. ABBAS
School Head
-
Oplan Balik Eskwela
ESTIMATED
UNIT
GENERAL DESCRIPTION QUANTITY UNIT TOTAL
COST
COST
Ink Cart, Brother, BT (D60, 5000BK), 108ml, Black 2 bottle 390.00 780.00
Ink Cart, Brother, BT (D60, 5000M), 48.8ml, Magenta 2 bottle 310.00 620.00
Ink Cart, Brother, BT (D60, 5000Y), 48.8ml, Yellow 2 bottle 310.00 620.00
Ink Cart, Brother, BT (D60, 5000C), 48.8ml, Cyan 2 bottle 310.00 620.00
Prepared by:
Teachers
:
MONIEFAH B. MACKNO
SAMIA R. MACABANTOG
NORANIA T. SHEIK
AMRINA B. COSAIN
NORMALLAH C. MANGOTARA
- JUNAIDA M. ABBAS-MALA
- -
HON. MAPANTAS L. MALA -
- -
JURMINA B. LOPE -
- -
Approved:
LINANG M. ABBAS
School Head
-
English Extravaganza Festival
ESTIMATED
UNIT
GENERAL DESCRIPTION QUANTITY UNIT TOTAL
COST
COST
Ink Cart, Brother, BT (D60, 5000BK), 108ml, Black 1 bot 390.00 390.00
Ink Cart, Brother, BT (D60, 5000M), 48.8ml, Magenta 1 bot 310.00 310.00
Ink Cart, Brother, BT (D60, 5000Y), 48.8ml, Yellow 1 bot 310.00 310.00
Ink Cart, Brother, BT (D60, 5000C), 48.8ml, Cyan 1 bot 310.00 310.00
Construction Paper, Assorted Colors, 9" x 12", 100 Sheets 1 reams 210.00 210.00
Prepared by:
Teachers
:
MONIEFAH B. MACKNO
SAMIA R. MACABANTOG
NORANIA T. SHEIK
AMRINA B. COSAIN
NORMALLAH C. MANGOTARA
- JUNAIDA M. ABBAS-MALA
- -
JURMINA B. LOPE -
- -
Approved:
LINANG M. ABBAS
School Head
-
Buwan ng Wika
ESTIMATED
UNIT
GENERAL DESCRIPTION QUANTITY UNIT TOTAL
COST
COST
Ink Cart, Brother, BT (D60, 5000BK), 108ml, Black 1 bot 390.00 390.00
Ink Cart, Brother, BT (D60, 5000M), 48.8ml, Magenta 1 bot 310.00 310.00
Ink Cart, Brother, BT (D60, 5000Y), 48.8ml, Yellow 1 bot 310.00 310.00
Ink Cart, Brother, BT (D60, 5000C), 48.8ml, Cyan 1 bot 310.00 310.00
Construction Paper, Assorted Colors, 9" x 12", 100 Sheets 1 reams 210.00 210.00
Prepared by:
Teachers
:
MONIEFAH B. MACKNO
SAMIA R. MACABANTOG
NORANIA T. SHEIK
AMRINA B. COSAIN
NORMALLAH C. MANGOTARA
- JUNAIDA M. ABBAS-MALA
Stakeholders: NORJANNAH C. MACADATO
- -
- -
JURMINA B. LOPE -
- -
Approved:
LINANG M. ABBAS
School Head
-
Quarterly Homeroom Appraisal Recognition
ESTIMATED
UNIT
GENERAL DESCRIPTION QUANTITY UNIT TOTAL
COST
COST
Ink Cart, Brother, BT (D60, 5000BK), 108ml, Black 1 bot 390.00 390.00
Ink Cart, Brother, BT (D60, 5000M), 48.8ml, Magenta 1 bot 310.00 310.00
Ink Cart, Brother, BT (D60, 5000Y), 48.8ml, Yellow 1 bot 310.00 310.00
Ink Cart, Brother, BT (D60, 5000C), 48.8ml, Cyan 1 bot 310.00 310.00
Prepared by:
Teachers
:
MONIEFAH B. MACKNO
SAMIA R. MACABANTOG
NORANIA T. SHEIK
AMRINA B. COSAIN
NORMALLAH C. MANGOTARA
- JUNAIDA M. ABBAS-MALA
- -
JURMINA B. LOPE -
- -
Approved:
LINANG M. ABBAS
School Head
-
DRRM Ranger
ESTIMATED
UNIT
GENERAL DESCRIPTION QUANTITY UNIT TOTAL
COST
COST
Prepared by:
Teachers
:
MONIEFAH B. MACKNO
SAMIA R. MACABANTOG
NORANIA T. SHEIK
AMRINA B. COSAIN
NORMALLAH C. MANGOTARA
- JUNAIDA M. ABBAS-MALA
- -
- -
JURMINA B. LOPE -
- -
Approved:
LINANG M. ABBAS
School Head
Traveling Expenses - Local
SCHEDULE
TOTAL
JAN FEB MAR APR MAY JUN JUL AUG SEP OCT NOV DEC
2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 24,000.00
Prepared by:
Teachers:
NORONISA M. ALI -
TATA V. BATUA -
NORANIA T. SHEIK -
MINDAYA A. SULTAN -
NORMALLAH C. MANGOTARA -
ROHANIA M. TABUA -
NORJANNAH C. MACADATO -
- -
Stakeholders: - -
- -
- - -
JURMINA B. LOPE - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
Approved:
LINANG M. ABBAS
School Head
Accountable Forms
SCHEDULE
TOTAL
JAN FEB MAR APR MAY JUN JUL AUG SEP OCT NOV DEC
600.00 - - - - - - - - - - - 600.00
Prepared by:
Teachers:
NORONISA M. ALI -
TATA V. BATUA -
NORANIA T. SHEIK -
MINDAYA A. SULTAN -
NORMALLAH C. MANGOTARA -
ROHANIA M. TABUA -
NORJANNAH C. MACADATO -
- -
Stakeholders: - -
- -
- - -
JURMINA B. LOPE - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
Approved:
LINANG M. ABBAS
School Head
Water Expenses
SCHEDULE
TOTAL
JAN FEB MAR APR MAY JUN JUL AUG SEP OCT NOV DEC
500.00 500.00 500.00 500.00 500.00 500.00 500.00 500.00 500.00 500.00 500.00 500.00 6,000.00
Prepared by:
Teachers:
NORONISA M. ALI -
TATA V. BATUA -
NORANIA T. SHEIK -
MINDAYA A. SULTAN -
NORMALLAH C. MANGOTARA -
ROHANIA M. TABUA -
NORJANNAH C. MACADATO -
- -
Stakeholders: - -
- -
- - -
JURMINA B. LOPE - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
Approved:
LINANG M. ABBAS
School Head
Telephone Expenses - Mobile
SCHEDULE
TOTAL
JAN FEB MAR APR MAY JUN JUL AUG SEP OCT NOV DEC
1,000.00 1,000.00 1,000.00 1,000.00 1,000.00 1,000.00 1,000.00 1,000.00 1,000.00 1,000.00 1,000.00 1,000.00 12,000.00
Prepared by:
Teachers:
NORONISA M. ALI -
TATA V. BATUA -
NORANIA T. SHEIK -
MINDAYA A. SULTAN -
NORMALLAH C. MANGOTARA -
ROHANIA M. TABUA -
NORJANNAH C. MACADATO -
- -
Stakeholders: - -
- -
- - -
JURMINA B. LOPE - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
Approved:
LINANG M. ABBAS
School Head
Janitorial Services
SCHEDULE
TOTAL
JAN FEB MAR APR MAY JUN JUL AUG SEP OCT NOV DEC
3,000.00 3,000.00 3,000.00 3,000.00 3,000.00 3,000.00 3,000.00 3,000.00 3,000.00 3,000.00 3,000.00 3,000.00 36,000.00
Prepared by:
Teachers:
NORONISA M. ALI -
TATA V. BATUA -
NORANIA T. SHEIK -
MINDAYA A. SULTAN -
NORMALLAH C. MANGOTARA -
ROHANIA M. TABUA -
NORJANNAH C. MACADATO -
- -
Stakeholders: - -
- -
- - -
JURMINA B. LOPE - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
Approved:
LINANG M. ABBAS
School Head
Security Services
SCHEDULE
TOTAL
JAN FEB MAR APR MAY JUN JUL AUG SEP OCT NOV DEC
3,000.00 3,000.00 3,000.00 3,000.00 3,000.00 3,000.00 3,000.00 3,000.00 3,000.00 3,000.00 3,000.00 3,000.00 36,000.00
Prepared by:
Teachers:
NORONISA M. ALI -
TATA V. BATUA -
NORANIA T. SHEIK -
MINDAYA A. SULTAN -
NORMALLAH C. MANGOTARA -
ROHANIA M. TABUA -
NORJANNAH C. MACADATO -
- -
Stakeholders: - -
- -
- - -
JURMINA B. LOPE - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
Approved:
LINANG M. ABBAS
School Head
Internet Expenses
SCHEDULE
TOTAL
JAN FEB MAR APR MAY JUN JUL AUG SEP OCT NOV DEC
2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 24,000.00
Prepared by:
Teachers:
NORONISA M. ALI -
TATA V. BATUA -
NORANIA T. SHEIK -
MINDAYA A. SULTAN -
NORMALLAH C. MANGOTARA -
ROHANIA M. TABUA -
NORJANNAH C. MACADATO -
- -
Stakeholders: - -
- -
- - -
JURMINA B. LOPE - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
Approved:
LINANG M. ABBAS
School Head
Electricity Expenses
SCHEDULE
TOTAL
JAN FEB MAR APR MAY JUN JUL AUG SEP OCT NOV DEC
4,000.00 4,000.00 4,000.00 4,000.00 4,000.00 4,000.00 4,000.00 4,000.00 4,000.00 4,000.00 4,000.00 4,000.00 48,000.00
Prepared by:
Teachers:
NORONISA M. ALI -
TATA V. BATUA -
NORANIA T. SHEIK -
MINDAYA A. SULTAN -
NORMALLAH C. MANGOTARA -
ROHANIA M. TABUA -
NORJANNAH C. MACADATO -
- -
Stakeholders: - -
- -
- - -
JURMINA B. LOPE - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
Approved:
LINANG M. ABBAS
School Head
Fidelity Bond Premiums
SCHEDULE
TOTAL
JAN FEB MAR APR MAY JUN JUL AUG SEP OCT NOV DEC
1,500.00 1,500.00
Prepared by:
Teachers:
NORONISA M. ALI -
TATA V. BATUA -
NORANIA T. SHEIK -
MINDAYA A. SULTAN -
NORMALLAH C. MANGOTARA -
ROHANIA M. TABUA -
NORJANNAH C. MACADATO -
- -
Stakeholders: - -
- -
- - -
JURMINA B. LOPE - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
Approved:
LINANG M. ABBAS
School Head
Transportation and Delivery Expenses
SCHEDULE
TOTAL
JAN FEB MAR APR MAY JUN JUL AUG SEP OCT NOV DEC
2,000.00 2,000.00
Prepared by:
Teachers:
NORONISA M. ALI -
TATA V. BATUA -
NORANIA T. SHEIK -
MINDAYA A. SULTAN -
NORMALLAH C. MANGOTARA -
ROHANIA M. TABUA -
NORJANNAH C. MACADATO -
- -
Stakeholders: - -
- -
- - -
JURMINA B. LOPE - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
Approved:
LINANG M. ABBAS
School Head