Pang2-Mooe-recap t1 - t2 Fy 2022
Pang2-Mooe-recap t1 - t2 Fy 2022
Pang2-Mooe-recap t1 - t2 Fy 2022
Page 10 of 36
TIER 2
PROPOSAL
REGION DIVISION COST STRUCTURE SUB-PROGRAM / ACTIVITY SCHOOL ID LOWER-LEVEL OPERATING UNIT DISTRICT FY 2021 GAA 2022 TOTAL 2022 TOTAL
TIER 1 PROPOSAL ( Increase TIER 1 PROPOSAL
PROPOSAL (+20%+3%) /Decrease) PROPOSAL (+20%+3%)
300311 Eugenio P. Perez NHS POZZORUBIO 658,000 670,000 603,000 - 67,000 670 603
300329 Nama NHS POZZORUBIO 713,000 726,000 628,000 - 98,000 726 628
300330 Nantangalan NHS POZZORUBIO 766,000 780,000 801,000 21,000 780 801
300332 Palguyod NHS POZZORUBIO 565,000 575,000 588,000 13,000 575 588
300342 Rosario NHS POZZORUBIO 444,000 452,000 531,000 79,000 452 531
300314 Guiling-Coliling NHS ROSALES 1,063,000 1,082,000 1,141,000 59,000 1,082 1,141
300340 Robert B. Estrella Memorial NHS ROSALES 905,000 921,000 923,000 2,000 921 923
300341 Rosales NHS ROSALES 4,811,000 4,898,000 5,425,000 527,000 4,898 5,425
300351 San Luis NHS ROSALES 770,000 784,000 849,000 65,000 784 849
300272 Ambalangan Dalin NHS SAN FABIAN 524,000 533,000 555,000 22,000 533 555
300274 ANONANG NATIONAL HIGH SCHOOL SAN FABIAN 950,000 967,000 997,000 30,000 967 997
300289 Binday NHS SAN FABIAN 679,000 691,000 704,000 13,000 691 704
300323 Mabilao NHS SAN FABIAN 1,342,000 1,366,000 1,382,000 16,000 1,366 1,382
500006 San Fabian Integrated School SAN FABIAN 797,000 811,000 726,000 - 85,000 811 726
300345 San Fabian National High School SAN FABIAN 3,684,000 3,750,000 4,493,000 743,000 3,750 4,493
300321 Lobong NHS SAN JACINTO 1,317,000 1,341,000 1,431,000 90,000 1,341 1,431
300348 San Jacinto National High School SAN JACINTO 2,937,000 2,990,000 3,493,000 503,000 2,990 3,493
321208 Don Robert B. Estrella, Sr. NHS SAN MANUEL 388,000 395,000 421,000 26,000 395 421
500005 Flores Integrated School SAN MANUEL 1,074,000 1,093,000 1,036,000 - 57,000 1,093 1,036
300328 Mataas Na Paaralang Juan C. Laya SAN MANUEL 2,753,000 2,803,000 3,022,000 219,000 2,803 3,022
300349 San Juan NHS SAN MANUEL 579,000 589,000 514,000 - 75,000 589 514
300360 Sto. Domingo National High School SAN MANUEL 595,000 606,000 694,000 88,000 606 694
300296 Cacabugaoan NHS SAN NICOLAS 386,000 393,000 388,000 - 5,000 393 388
300303 Dalumpinas NHS SAN NICOLAS 447,000 455,000 433,000 - 22,000 455 433
300324 Malico NHS SAN NICOLAS 384,000 391,000 456,000 65,000 391 456
500379 San Felipe Integrated School SAN NICOLAS 612,000 623,000 582,000 - 41,000 623 582
300347 San Isidro NHS SAN NICOLAS 608,000 619,000 546,000 - 73,000 619 546
300354 San Nicolas National High School SAN NICOLAS 1,046,000 1,066,000 1,279,000 213,000 1,066 1,279
300357 San Rafael NHS SAN NICOLAS 580,000 590,000 549,000 - 41,000 590 549
300359 Sta. Maria NHS SAN NICOLAS 704,000 717,000 662,000 - 55,000 717 662
300361 Sto. Tomas NHS SAN NICOLAS 577,000 587,000 584,000 - 3,000 587 584
300318 Lagasit NHS SAN QUINTIN 565,000 575,000 546,000 - 29,000 575 546
500386 Lumayao Integrated School SAN QUINTIN 531,000 541,000 592,000 51,000 541 592
300356 San Quintin NHS SAN QUINTIN 2,029,000 2,066,000 2,291,000 225,000 2,066 2,291
300309 Eastern Pangasinan Agricultural College SANTA MARIA 2,166,000 2,205,000 2,129,000 - 76,000 2,205 2,129
500384 Sta. Cruz IS SANTA MARIA 555,000 565,000 564,000 - 1,000 565 564
500623 Sta. Maria East Integrated School SANTA MARIA 1,121,000 1,161,000 1,393,000 232,000 1,161 1,393
300275 Antonio P. Villar National High School SANTO TOMAS 1,265,000 1,288,000 1,318,000 30,000 1,288 1,318
321203 San Antonio NHS SANTO TOMAS 774,000 788,000 733,000 - 55,000 788 733
300279 Alejandro F. Oligan HS (Asan Sur NHS) SISON 911,000 927,000 916,000 - 11,000 927 916
300269 Alibeng NHS SISON 418,000 426,000 490,000 64,000 426 490
501118 Amagbagan Integrated School SISON 480,000 489,000 582,000 93,000 489 582
300278 Artacho NHS SISON 951,000 968,000 835,000 - 133,000 968 835
500377 Bantay Insik Integrated School SISON 505,000 514,000 439,000 - 75,000 514 439
300292 Bulaoen East NHS SISON 524,000 533,000 568,000 35,000 533 568
300305 Don Amadeo Perez NHS SISON 510,000 519,000 543,000 24,000 519 543
500378 Don Valentin Torres Integrated School SISON 471,000 479,000 441,000 - 38,000 479 441
500385 Dungon IS SISON 462,000 470,000 410,000 - 60,000 470 410
500004 Esperanza Integrated School SISON 465,000 473,000 458,000 - 15,000 473 458
300317 Labayug National High School SISON 647,000 659,000 745,000 86,000 659 745
300336 Pindangan NHS (Sison) SISON 498,000 507,000 538,000 31,000 507 538
300337 Pinmilapil National HIgh SChool SISON 559,000 569,000 596,000 27,000 569 596
501950 SAGUITLANG INTEGRATED SCHOOL SISON 195,000 234,000 39,000 195 234
500375 Sison Central IS SISON 736,000 749,000 757,000 8,000 749 757
300333 Panganiban NHS TAYUG 603,000 614,000 618,000 4,000 614 618
Page 11 of 36
TIER 2
PROPOSAL
REGION DIVISION COST STRUCTURE SUB-PROGRAM / ACTIVITY SCHOOL ID LOWER-LEVEL OPERATING UNIT DISTRICT FY 2021 GAA 2022 TOTAL 2022 TOTAL
TIER 1 PROPOSAL ( Increase TIER 1 PROPOSAL
PROPOSAL (+20%+3%) /Decrease) PROPOSAL (+20%+3%)
300363 Tayug NHS TAYUG 4,081,000 4,154,000 4,705,000 551,000 4,154 4,705
300283 Baracbac NHS UMINGAN 616,000 627,000 618,000 - 9,000 627 618
300293 Cabalitian NHS UMINGAN 410,000 417,000 434,000 17,000 417 434
300313 Flores NHS UMINGAN 607,000 618,000 529,000 - 89,000 618 529
300316 La Paz NHS UMINGAN 1,106,000 1,126,000 1,083,000 - 43,000 1,126 1,083
300327 Maseil-seil Alo-o NHS UMINGAN 552,000 562,000 585,000 23,000 562 585
300338 Prado National High School UMINGAN 703,000 716,000 661,000 - 55,000 716 661
501898 San Vicente Integrated School UMINGAN 185,000 223,000 38,000 185 223
300365 Umingan Central National High School UMINGAN 3,577,000 3,641,000 4,001,000 360,000 3,641 4,001
300271 Amamperez Agro-Industrial HS VILLASIS 734,000 747,000 866,000 119,000 747 866
300284 Barangobong NHS VILLASIS 516,000 525,000 544,000 19,000 525 544
300298 Capulaan NHS VILLASIS 662,000 674,000 669,000 - 5,000 674 669
300308 Don Ramon E. Costales MNHS VILLASIS 3,568,000 3,632,000 3,681,000 49,000 3,632 3,681
300334 Piaz National High School VILLASIS 772,000 786,000 741,000 - 45,000 786 741
500624 Tombod Integrated School VILLASIS 438,000 446,000 511,000 65,000 446 511
300366 Unzad NHS VILLASIS 697,000 710,000 668,000 - 42,000 710 668
Page 14 of 36
SAND PESOS
TIER 2
PROPOSAL
( Increase
/Decrease)
17,351
7,564 7,564,000
2,058 2,058,000
4,527 4,527,000
- 64
- 24
- 11
- 11
25
25
24
- 7
8
- 87
- 24
28
- 14
14
2
25
84
- 43
- 42
- 37
- 47
4
12
- 22
- 9
- 18
24
- 48
- 5
- 2
- 7
- 12
- 5
- 20
27
- 35
- 8
12
- 10
Page 15 of 36
TIER 2
PROPOSAL
( Increase
/Decrease)
14
14
5
- 11
34
15
22
18
11
- 15
- 3
- 6
8
13
10
26
34
- 11
25
16
52
2
15
20
- 9
34
1
- 1
18
- 7
25
- 2
21
- 18
- 36
16
- 5
13
- 7
25
- 4
25
- 6
24
8
20
34
19
26
- 10
29
44
19
Page 16 of 36
TIER 2
PROPOSAL
( Increase
/Decrease)
63
30
42
- 11
- 18
- 53
37
29
20
45
38
10
20
21
50
-
14
53
6
31
- 3
12
81
20
53
16
37
7
- 7
49
23
28
22
14
30
14
8
41
8
16
2
- 7
- 2
73
43
29
28
22
- 50
19
24
9
- 13
Page 17 of 36
TIER 2
PROPOSAL
( Increase
/Decrease)
10
- 7
6
- 113
5
- 2
- 8
14
40
24
-
- 17
- 5
7
20
11
44
31
- 19
29
10
9
46
2
24
- 2
149
- 16
22
37
- 20
10
12
54
13
4
23
15
74
- 3
- 24
12
25
27
- 20
- 67
1
- 20
- 4
- 26
19
28
18
Page 18 of 36
TIER 2
PROPOSAL
( Increase
/Decrease)
35
- 31
24
45
- 28
14
- 6
5
- 7
16
- 67
12
16
2
- 9
- 18
14
18
21
51
38
12
37
2
12
52
20
22
58
49
- 38
17
30
33
41
-
46
- 5
33
34
- 5
38
- 2
2
23
43
13
16
18
7
38
23
- 14
Page 19 of 36
TIER 2
PROPOSAL
( Increase
/Decrease)
- 23
- 29
- 6
- 7
43
- 9
- 16
6
- 32
151
21
5
7
- 1
- 68
1
2
52
- 157
17
23
-
11
- 53
16
- 7
- 13
- 17
2
- 17
22
15
- 3
11
23
25
24
31
23
11
23
21
- 18
13
26
21
16
- 61
31
- 29
25
- 11
- 7
Page 20 of 36
TIER 2
PROPOSAL
( Increase
/Decrease)
59
11
33
- 24
13
- 9
16
- 26
- 8
7
6
- 8
20
- 18
- 100
- 2
27
- 13
23
52
24
- 16
15
- 54
18
92
- 68
18
28
42
29
4
51
- 2
31
13
33
48
20
26
33
14
14
- 52
- 28
32
12
11
13
35
25
3
3
Page 21 of 36
TIER 2
PROPOSAL
( Increase
/Decrease)
33
64
17
- 5
40
28
17
26
13
-
31
15
31
- 11
19
12
1
- 109
16
27
- 26
- 19
12
39
- 9
- 6
- 9
- 8
10
81
- 47
16
16
- 11
11
16
85
14
- 25
13
27
32
5
20
11
2
21
44
4
14
- 6
- 35
10
Page 22 of 36
TIER 2
PROPOSAL
( Increase
/Decrease)
- 1
17
20
- 3
20
41
8
6
- 5
6
- 4
37
15
1
17
5
14
52
18
11
21
29
30
18
9
33
25
13
- 10
36
27
23
6
- 17
- 26
13
63
- 49
- 86
40
- 30
21
23
35
- 3
23
8
8
20
- 2
- 31
4
47
Page 23 of 36
TIER 2
PROPOSAL
( Increase
/Decrease)
23
3,861 3,861,000
- 89
31
39
41
- 165
- 13
- 13
- 55
40
- 9
33
- 37
- 144
- 169
75
- 382
- 59
53
- 4
14
- 62
141
- 18
26
- 158
- 404
- 27
- 90
44
121
10
82
28
- 5
- 27
40
61
- 68
32
133
117
397
- 60
40
- 10
29
798
- 14
- 110
47
Page 24 of 36
TIER 2
PROPOSAL
( Increase
/Decrease)
- 67
- 98
21
13
79
59
2
527
65
22
30
13
16
- 85
743
90
503
26
- 57
219
- 75
88
- 5
- 22
65
- 41
- 73
213
- 41
- 55
- 3
- 29
51
225
- 76
- 1
232
30
- 55
- 11
64
93
- 133
- 75
35
24
- 38
- 60
- 15
86
31
27
39
8
4
Page 25 of 36
TIER 2
PROPOSAL
( Increase
/Decrease)
551
- 9
17
- 89
- 43
23
- 55
38
360
119
19
- 5
49
- 45
65
- 42
- 659 - 659,000
31
15
-
- 94
92
- 69
16
25
46
2
-
- 24
- 24
110
- 126
14
60
15
14
- 85
- 37
71
25
- 128
- 69
86
13
11
- 119
- 53
-
-
-
26
- 98
Page 26 of 36
TIER 2
PROPOSAL
( Increase
/Decrease)
52
2
167
- 16
6
- 12
267
44
- 42
- 44
- 86
160
- 41
- 76
- 14
- 17
14
- 7
- 75
- 92
26
15
184
8
- 35
39
- 25
21
26
130
43
112
- 105
21
121
- 59
- 8
- 128
- 107
- 140
- 16
- 24
39
- 85
9
- 65
- 96
2
87
84
- 53
38
36
- 2
19
Page 27 of 36
TIER 2
PROPOSAL
( Increase
/Decrease)
- 96
- 98
25
- 98
10
- 35
- 73
- 80
- 73
- 39
- 93
- 42
-
14
- 111
193
- 19
- 79
- 53
29
20
- 19
-
147
12
- 64
- 18
170
10
- 144
- 103
Page 28 of 36
BP 201-B
MAINTENANCE AND OTHER OPERATING EXPENSES, FY 2022-JUNIOR HIGH SCHOOL
NAME OF SCHOOL:
DISTRICT:
Account Code Description UACS Account Code
_____________________________ ________________________________
School Head
H SCHOOL
AMOUNT
-
__________________________