Table B.1
EXPENDITURE PROGRAM, BY OBJECT, CY 2001-2003
(In Thousand Pesos)
             
           
Expense Class 2001   2002 2003
  (Actual)   (Adjusted) (Proposed)
             
I. CURRENT OPERATING EXPENDITURES
A. PERSONAL SERVICES
I.  Civilian Personnel
     Permanent Positions
               Salaries 111,977,713 116,369,960 117,095,370
               Reclassification of Positions 11,382 22,303 1,260
               Creation of New Positions 135,864 2,724,928 3,218,913
          Total Salaries and other Lump-sums 112,124,959 119,117,191 120,315,543
          Other Compensation Common to All
               Personnel Economic Relief Allowance 6,317,979 5,023,219 5,037,007
               Additional Compensation 6,302,875 5,026,782 5,042,202
               Representation and Transportation Allowances 1,766,829 1,886,806 1,858,743
               Overtime Pay 205,065 6,387
               Year-end Bonus and Cash Gift 16,597,836 13,911,534 13,974,259
               Clothing and Uniform Allowance 3,139,591 3,380,578 3,383,296
               Step Increments for Length of Service 158,416 287,300 301,572
               Productivity Incentive Benefits 2,053,842 1,681,199 1,682,233
               Allowance for Board Members 18,536 21,008 38,310
               Honoraria 623,264 916,286 638,730
          Total Other Compensation Common to All 37,184,233 32,141,099 31,956,352
          Other Compensation for Specific Groups
               Implementation of Equivalents Record Form 36,522 64,888 35,212
               Conversion to Master Teachers 38,199 106,350 56,342
               Lump-sum for Created Positions in 2002 80,943
               Magna Carta of Public Health Workers per R.A. 7305 194,546 744,515 761,357
               Subsistence Allowance 403,350 27,439 25,596
               Laundry Allowance 138,067 54,279 1,014
               Quarters Allowance 734,565 2,607 2,607
               Bicycle Allowance 248 464 464
               Special Duty Allowance 26,741
               Overseas Allowance 1,290,805 393,322 223,716
               Allowance of PDO Lawyers and Employees
                     Assigned in Night Courts 470 576 576
               RATA of Sectoral/Alternate Sectoral Representatives 3,576 3,785
               Allowance of Attorney's de Officio 405 808 808
               Inquest Allowance of PDO Lawyers 6,820 10,070 6,820
               Inquest Allowance of Prosecutors in Night Courts 9,171 25,200 25,200
               Allowances of Personnel Assigned Abroad 2,808 2,312,332 2,474,459
               Medical Benefits 216,892 216,754
               Incentive Allowance 1,046
               Lump-sum for Merit Promotion of UPS 197,591 34,553
               Hardship Allowance 85,850 89,679 89,679
               Hazard Pay 103,769 73,323 73,323
               Night Differential Pay 15,671 17,907 17,907
               Private Messenger Fee 1,036 670 670
               Technical Incentive Allowance 19,656 19,886 19,884
               Per Diems for Meetings 1,159,973 397,741 98,569
               Training and Personnel Improvement 46,552 10,191 5,255
               Longevity Pay 436,547 101,828 101,268
               Lump-sum for compensation differential 40,889
               Lump-sum for NBC 308 6,442 7,995 7,995
               Others 1,801,041 2,209,471 1,940,205
          Total Other Compensation for Specific Groups 6,533,559 7,089,600 6,372,591
          Other Benefits
               Retirement and Life Insurance Premiums 13,706,988 14,159,431 14,273,644
               Terminal Leave Benefits 4,842,523 5,699,132 6,611,857
               PAG-IBIG Contributions 1,261,332 1,012,214 1,012,897
               Medicare Premiums 852,122 638,886 633,814
               Employees Compensation Insurance Premiums 477,497 305,951 306,245
          Total Other Benefits 21,140,462 21,815,614 22,838,457
     Total Compensation, Permanent Positions 176,983,213 180,163,504 181,482,943
     Non-Permanent Positions
          Contractual, Casual and Emergency Personnel 3,726,476 3,176,178 3,122,014
          Contractual/Casual Personnel of FAPs 489,400 616,344 494,700
          Substitute Teachers 470,637 506,831 520,734
          Consultants' and Specialists' Fees and Allowances 3,222 1,901 14,834
          Student Labor 46,050 57,382 57,179
     Total Compensation Non-Permanent Positions 4,735,785 4,358,636 4,209,461
     Total Compensation, Civilian Personnel 181,718,998 184,522,140 185,692,404
II. Military/Uniformed Personnel
               Basic Pay, Military 21,206,612 26,451,794 13,276,512
               Basic Pay, Uniformed Personnel 23,460,642 30,782,322 17,523,641
          Total Basic Pay 44,667,254 57,234,116 30,800,153
          Other Compensation Common to All
               Personnel Economic Relief Allowance 1,574,124
               Additional Compensation 1,574,124
               Year-end Benefits 3,877,702
               Productivity Incentive Benefits 520,408
               Clothing Allowance 618,533
               Longevity Pay 8,799,565
               Subsistence Allowance 857 65 5,751,597
               Laundry Allowance 101,548
               Hazard Pay 374,811
               Quarters Allowance     1,425,503
          Total Other Compensation Common to All 857 65 24,617,915
          Other Compensation for Specific Groups
               Lump-sum for Creation of New Positions 2,318,394
               Lump-sum for Salary Upgrading 2,900,000
               Other Subsistence Allowances 87,291
               Special Clothing Allowances 195 52 1,252,336
               Other Hazard Duty Pay 11,508 9,000 768,828
               Incentive Pay 297,913
               Flying Pay 10,242 10,242 323,785
               Sea Duty Pay 26,112 26,112 95,678
               Instructor's Duty Pay 183,308
               Reservist's Pay 270,367
               Medal of Valor Award 7,200
               Reenlistment Pay 31,227 14,556 14,555
               Hospitalization Expenses 56,654
               Promotional Differential 25,857
               Magna Carta Benefits of Public Health Workers 77 62
               Parachutists Pay 166,339
               LOI 63 (AFA)     127,925
          Total Other Compensation for Specific Groups 105,218 59,962 8,870,635
          Other Benefits
               Pag-IBIG Contributions 311,382
               Health Insurance Premiums 194,615
               Employees Compensation Insurance Premiums (ECIP) 93,418
               Special Group Term Insurance 17,961 18,861 18,861
          Total Other Benefits 17,961 18,861 618,276
     Total Compensation, Military/Uniformed Personnel 44,791,290 57,313,004 64,906,979
     Lump-sum for Personal Services   99,588 95,395
     Sub-Total Personal Services 226,510,288 241,934,732 250,694,778
     Other Personal Services
          Pensions, Military 22,593,110
          Pensions, Uniformed Personnel 1,022,554 1,414,524 1,735,763
          Pensions, Civilian 19,774,944 21,826,356 269,256
          Other Police Benefits 357,615 284,415 284,415
          Social Security Insurance Premiums for Local Officials   37,000  
     Total Other Personal Services 21,155,113 23,562,295 24,882,544
TOTAL PERSONAL SERVICES 247,665,401 265,497,027 275,577,322
B. MAINTENANCE AND OTHER OPERATING EXPENSES
               02  Travelling Expenses 3,521,630 3,629,096 3,719,689
               03  Communication Services 1,432,777 1,596,785 1,654,589
               04  Repair and Maintenance of Government Facilities 6,154,176 7,471,243 7,548,185
               05  Repair and Maintenance of Government Vehicles 822,170 952,613 917,812
               06  Transportation Services 534,236 431,569 371,219
               07  Supplies and Materials 16,879,133 18,367,233 18,329,281
               08  Rents 2,301,265 2,675,635 2,726,433
               09  Interests 175,005,183 192,069,841 223,372,824
               10  Grants, Subsidies and Contributions 138,949,778 154,581,738 160,603,252
               11  Awards and Indemnities 70,192 127,718 120,959
               14  Water, Illumination and Power Services 3,641,536 3,474,243 3,921,656
               15  Social Security Benefits, Rewards and
                     Other Claims 5,186,567 3,298,461 820,974
               16  Auditing Services 5,328 100 12
               17  Training and Seminar Expenses 1,135,198 1,822,772 2,017,577
               18  Extraordinary and Miscellaneous Expenses 617,300 502,854 496,492
               19  Confidential and Intelligence Expenses 959,497 1,211,022 1,225,211
               20  Anti-Insurgency/Contingency/Emergency Expenses 92,664 102,487 108,075
               21  Taxes, Duties and Fees 987,508 1,138,292 51,438
               22  Trading and Production 47,314 53,599 47,549
               23  Gasoline, Oil and Lubricants 2,622,283 3,167,352 3,171,618
               24  Fidelity Bonds and Insurance Premiums 328,411 385,561 472,931
               25  Loss on Foreign Exchange 2,802 838
               26  Commitment Fees and Other Charges 1,083 13,522 310
               27  Library Books and Materials 70,404 197,348 182,231
               29  Other Services 19,322,030 16,449,641 17,589,796
 
TOTAL MAINTENANCE AND OTHER OPERATING EXPENSES 380,690,465 413,720,725 449,470,951
TOTAL CURRENT OPERATING EXPENDITURES 628,355,866 679,217,752 725,048,273
II. CAPITAL OUTLAYS
               31  Investment Outlay 553,850 1,681,447 2,510,452
               32  Loans Outlay 3,041,083 69,010 99,217
               33  Livestock and Crops Outlay 68,896 86,289 216,920
               34  Land and Land Improvements Outlay 59,985,093 54,058,350 54,119,276
               35  Buildings and Structures Outlay 6,570,423 13,799,283 10,144,420
               36  Furniture, Fixtures, Equipment and Books Outlay 3,641,735 12,104,091 5,914,089
               37  Work Animals Outlay 188 700
               38  Information Technology (IT) Equipment Outlay 931,950 1,303,948 646,653
TOTAL CAPITAL OUTLAYS 74,793,218 83,102,418 73,651,727
III. NET LENDING
               60  Net Lending 3,944,000 7,484,560 5,500,000
TOTAL NET LENDING 3,944,000 7,484,560 5,500,000
TOTAL OBLIGATIONS OF THE NATIONAL GOVERNMENT 707,093,084 769,804,730 804,200,000