Proposed Budget
This proposed budget outlines the estimated costs necessary to ensure the successful conduct of the
“Balik Laro ng Kabataan” men's volleyball tournament. With an allocated fund of ₱151,504 each item
has been carefully planned and evaluated to maximize the impact and quality of the event. The
breakdown below includes all essential expenditures, such as contestant prizes, equipment, honoraria,
and other logistical needs.
The proposed budget allows for the enhancement of participant incentives, improved equipment, and
additional support for tournament officials and volunteers. To avoid complications during the event, all
necessary materials have been itemized and, where possible, sourced through rental or direct purchase
based on availability and cost-effectiveness. This approach ensures proper management of funds while
maintaining the competitiveness
Items/Expenses Price Quantity Amount
(Php) (Php)
Contestant Prizes
Champion 25,000 1 25,000
1st Runner up
2nd Runner up 20,000 1 20,000
3rd Runner up 15,000 1 15,000
Consolation Price
10,000 1 10,000
2,000 16 32,000
Official Honorarium
Referee 3,000 2 6,000
Scorekeeper
Assistant Scorer 2,500 1 2,500
Line Judges 1,700 1 1,700
2,500 2 5,000
Gold Cup Trophy
Champion (36cm) 750 1 750
Silver Cup Trophy
1st Runner up 500 1 500
Bronze Cup Trophy
2nd Runner up 400 1 400
Bronze Medal
3rd Runner up 350 1 300
Certificate of Appreciation
4th Runner -Up to last 16 16 240
Equipment
Net 1,100 1 1,100
Pair of Poles (rental fee)
Volleyball ball 300 2 600
Referee Whistle 1,300 3 3,900
Scorecard Flipper
Line Judge flag 249 2 498
Markers/Pens
300 1 300
Masking Tape
Extra Paper 200 2 400
Clipboard /Binder
First Aid Kit and Ice Packs 80 2 160
45 1 45
30 1 30
80 1 80
1,000 1 1,000
Food
For Tournament Officials and Working 15,000 15,000
Committees
Opening And Closing Program
Sound system 6,000 6,000
Decorations
Programs 2,000 2,000
1,000 1,000
ToTal 151,504