Page 1
I. Functional Statements
1. Exercise general supervision and control over all programs, projects, services, and
activities of the municipal government.
2. Determine the guidelines of municipal policies and be responsible to the SB for the
program of the government.
3. Direct formulatin of the municipal development plan, with the assistance of the
Development Council, and upon approval by the Sangguniang Bayan to implement
the same.
4. Present to the Sangguniang Bayan the program of the government; purpose policies
and projects for the welfare of the inhabitants.
II. Objectives
Formulate policy guidelines relative to efficient and effective implementation of all
programs, projects and activities of the municipal government.
supervise, control and manage the municipal affairs of the Local Government Unit.
III. Programs/Projects/Activites
Code Program/Activity/ Performance Annual
Reference Project Description Cost Indicator Targets
From To
(1) (2) (3) (4) (5) (6) (7)
1011 Issue business permits, licenses, 1,165,500.00 4,000 Bus. Permits, 4,000taxpayers Jan. 2013 Dec. 2013
mayor's clearance licenses, clearances
issued
Procurement of goods and office 777,000.00 Goods, Office 15 offices Jan. 2012 Dec. 2012
supplies supplies procured
for 15 offices
General Administrative & support
Services: 5,827,500.00
Consultatve services to all brgys. 35 conferences 35 Jan. 2013 Dec. 2013
Attend conferences & seminars & seminars
Act on leave applications of 150 leave applica- 150 officials Jan. 2013 Dec. 2013
officials & employees tions & regular employees
Authorize/approve official trips 120 authority 120 T.O. Jan. 2013 Dec. 2013
outside of the municipality of to travel
municipal officials & employees
Approve payrolls of municipal 6,250 payrolls & 6,250 payrolls Jan. 2013 Dec. 2013
paid employees, approve vouchers & vouchers
vouchers relating to disbursement
of funds
Appoint all officials & employees of Appoint 5 regular 5 Regular Jan. 2013 Dec. 2013
the municipality whose salaries & employees, 12 12 casuals
wages are actually and mainly paid casuals & 150 job 150 job orders
out of municipal funds orders
Review and approve Performance Reviewed 42 PES All regular & Jan. 2013 Dec. 2013
Evaluation System of Employees Casual employees
Monitor attendance of Attendance All employees Jan. 2013 Dec. 2013
personnel monitored -all
employees
Implementation
FUNCTIONAL STATEMENTS, OBJECTIVES AND EXPECTED RESULTS
Department/Office: Office of the Municipal Mayor
Budget Year 2013
Schedule
Page 2
Prepare office communication/ 305 office communication305 Jan. 2013 Dec. 2013
indorsement & memoranda prepared
Review and approve Purchase 1,600 Approve PR 1,600 PR Jan. 2013 Dec. 2013
request of all offices consistent to
their respective appropriations
Exercise general & operational Operational control 20 Police Jan. 2013 Dec. 2013
control & supervision over the & supervised over officer
local police force in the municipality the local police
force in the municipality
Preparation of Annual & Budget prepared 1 annual budget Jan. 2013 Dec. 2013
supplemental budgets 1 annual budget 6 supplemental
6 supp. Budgets
Capital Outlays Projects
TOTAL 7,770,000.00
Page 3
I. Functional Statement
1. Approve ordinances and pass resolution necessary for an efficient local governance .
2. Adopt measures to protect the inhabitants of the Municipality from the harmful
effects of manmade or natural disasters and calamities, and provide relief services and assistance
for victims during and in the aftermath of said disasters and their return to productive livelihood following
said events.
3. Review and approve ordinances, resolutions of the barangay government.
II. OBJECTIVES
Legislate municipal laws as prescribed under the Local Government Code for efficient local government.
III. Programs/Projects/Activities
Code Program/Activity/ Cost Performance Annual
Reference Project Description Indicator Targets
From To
(1) (2) (3) (4) (5) (6) (7)
1021 Review and approve barangay 1,924,354.00 Reviewed & approved 130 brgy. Res. Jan. 2013 Dec. 2013
resolution and ordinances 130 barangay resolutions and ordinances
and ordinances
Legislate laws as prescribed 2,405,442.50 Legislate laws as 80 resolutions Jan. 2013 Dec. 2013
under the local government prescribed under the
code LGC-80 res.
Preside the SB session & 2,694,095.60 Presided 48SB session 48 sessions Jan. 2013 Dec. 2013
sign all warrants drawn on 100 vouchers 100 vouchers
the municipal treasury for all
expenditures for the operation
of the SB
Determine the positions and 1,250,830.10 Determined the All elective, Jan. 2013 Dec. 2013
the salaries, wages, allowances positions, salaries, permanent,
& other emoluments & wages, allowances, casual employees
benefits of officials and benefits of all officials hired by LGU
employees paid wholly from & employees
mun. funds
Authorize the municipal 769,741.60 Authorized the 4 contracts Jan. 2013 Dec. 2013
mayor to negotiate & contract municipal mayor to
loans and other forms of negotiate contract
indebtness loans and other -4
contracts
Conduct public hearing/ 481,088.50 Conducted 10 public hearing/10 public hearing Jan. 2013 Dec. 2013
committee meeting for the approval committee meeting for committee
of legislative measures the approval of legis- meetings
lative measures
Conduct Inter LGU discussions/ 96,217.70 10 LGUs Conducted discus- Jan. 2013 Dec. 2013
consultations on issues sions/consultations
relative to environmental to 10 LGUs
concerns
TOTAL 9,621,770.00
FUNCTIONAL STATEMENTS, OBJECTIVES AND EXPECTED RESULTS
Department/Office: Office of the Vice Mayor &Sangguniang Bayan
Budget Year : 2013
Implementation
Schedule
Page 4
I. Functional Statement
1. Formulate an integrated plans and policies for consideration of the local development programs.
2. Monitor and evaluate the implementation of various development programs.
3. Promote people participation in development planning with the LGU.
4. Exercise supervision and control over the secretariat of local development council.
5. Integrate and coordinate all sectoral plans and studies undertaken by the different functional groups or
agencies.
II. OBJECTIVES
Formulate and integrate economic, social, physical plans and other development policies for the
municipality.
III. Programs/Projects/Activities
Code Program/Activity/ Cost Performance Annual
Reference Project Description Indicator Targets
From To
(1) (2) (3) (4) (5) (6) (7)
Planning and research 475,834.76 30 Trainings, planning, 30 trainings & Jan. 2013 Dec., 2013
Conduct trainings research, project project
Project monitoring monitoring monitoring
conducted
Preparation of Annual 203,929.18 1 AIP 1 AIP & 6 SIP Jan. 2013 Dec., 2013
Investment Plan & SIP 6 SIP Prepared
Issuance of zoning certifi- 203,929.18 Issued 55 zoning 55 CERT. Jan. 2013 Dec. 2013
cation to proposed construction certifications
of res. Houses and business
establishment
Exercise supervision and 203,929.18 Supervised and 12 meetings Jan. 2013 Dec. 2013
control over the secretariat control over the conducted
of the municipal development secretariat of the
council municipal development
council 12 meetings
Preparation of Project 135,952.79 5 project Prepared 5 project Jan. 2013 Dec. 2013
Proposals & feasibility proposals & proposals &
studies feasibility studies feasibility
studies
Attend meetings & 135,952.81 20 meetings & Attended 20 Jan. 2013 Dec. 2013
seminars & conferences seminars & conferences meetings,
seminars &
conferences
.
TOTAL 1,359,527.90
Functional Statement, Objectives and Expected Results
Department/Office: Office of the Municipal Planning & Development Coordinator
Budget Year : 2013
Implementation
Schedule
Page 5
I. Functional Statement
1. Initiate review and recommend policies and objectives, plans and programs, techniques and practices
and procedures in infra development and public works in general of the LGU concerned.
2. Advice the Municipal Mayor, as the case maybe on infra public works and other engineering matters.
3. Administer, coordinate, supervise, and control the construction, maintenance, improvement and
repair of road, bridges, and other engineering and public works projects of the local government
unit concerned.
II. Objectives
Supervision and control on infrastructure public works and other engineering services
III. Programs/Projects/Activities
Code Program/Activity/ Cost Output Annual
Reference Project Description Indicator Targets
From To
(1) (2) (3) (4) (5) (6) (7)
8751 Constructions of buildings 2,575,000.00 Public buildings/ 20 public buildings/ Jan. 2013 Dec. 2013
/structures and concreting of structures constructed structures and 35
barangay roads and barangays roads barangay roads
concreted
Repair & Maintenance of 737,000.00 Municipal vehicles and 7 LGU Jan. 2013 Dec. 2013
municipal vehicles & heavy heavy equipments vehicles & 3
equipments repaired heavy equipts.
Preparation of plans, POW/ Plans, POW/estimates, 70 Jan. 2013 Dec. 2013
estimates, specifications specifications, and
and feasiblity studies feasiblity studies
prepared
Supervision of municipal 779,266.37 Supervised the whole water Jan. 2013 Dec. 2013
waterworks system, public maintenance and system, public
market and Badiang Spring personnel of market &
Resort municipal waterworks Badiang Spring
system, Badiang Resort
Spring & public market
Act as building official of the 103,658.29 Acted as building Whole Jan. 2013 Dec. 2013
municipality. official of the municipality
municipality.
Issuance of building permits 103,658.29 Issued building permits 40 applicants Jan. 2013 Dec. 2013
& other permits related to and other permits
building construction/ related to building
renovation construction/renov.
Attend conferences, meetings & 45,000.00 Attended conferences, 30 Jan. 2013 Dec. 2013
seminars meetings & seminars
TOTAL 4,343,582.95
Functional Statement, Objectives and Expected Results
Office/Department : Office of the Municipal Engineer
Budget Year : 2013
Implementation
Schedule (6)
Page 6
I. Functional Statement
1. Ensure that all laws and policies governing the appraisal and assessment of real properties for
taxation purposes are properly executed.
2. Install and maintain a real property identification and accounting system.
3. Conduct frequent physical surveys to verify and determine whether all real properties within the
municipality are properly listed in the assessment rolls.
4. Prepare a schedule of the fair market value for the different classes of real properties in accordance
with Title two, book II of the Local Government Code.
II. Objectives
To discover undeclared real properties within the municipality.
To assess and perform general revision of taxable properties as prescribed by laws.
III. Programs/Projects/Activities
Code Program/Activity/ Cost Performance Annual
Reference Project Description Indicator Targets
From To
(1) (2) (3) (4) (5) (6) (7)
1101 Updating of taxmaps 430,118.01 Updating 5,116 5,116 owners Jan. 2013 Dec. 2013
land owners
Updating of assessment 430,118.01 Update assessment 5,116 owners Jan. 2013 Dec. 2013
records records of land
owners
Regular Assessment works 344,094.41 Conduct assessment 35 brgys. Jan. 2013 Dec. 2013
(Conduct validation of datas works
in the field before the
preparation of FAAS and TDs
Issuance of true copies of 344,094.41 Issued true copies 1,500 tax Jan. 2013 Dec. 2013
tax declaration of tax declaration declaration
Assessing of new building 172,047.20 Assessed new 150 new
building building Jan. 2013 Dec. 2013
TOTAL 1,720,472.04
Functional Statement, Objectives and Expected Results
Office/Department: Office of the Municipal Assessor
Budget Year : 2013
Implementation
Schedule
Page 7
1. Functional Statement
1. Install and maintain an internal audit system in the LGU.
2. Preparedf and submit financial statement to the Municipal Mayor and the Sangguniang Bayan.
3. Certify to the availability of budgetary allotment to which expenditures and obligations may be
properly charged.
4. Review supporting document before preparations of vouchers to determine completeness of
requirements.
5. Post individual disbursement to the subsidiary ledger and index card.
6. Record and post in index cards details of purchased furnituresm fixtures and equipment including
disposal thereof if any.
II. Objectives
Accounting and auditing of all municipal funds.
III. Programs/Projects/Activities
Code Program/Activity/ Cost Performance Annual
Reference Project Description Indicator Target
From To
(1) (2) (3) (4) (5) (6) (7)
1081 Install and maintain an internal Internal audit systemDaily Jan. 2013 Dec. 2013
audit system in the LGU. 128,911.29 installed and
maintained
Prepare and submit finan- Financial statement 12 Finanical Jan. 2013 Dec. 2013
cial statement to the 386,733.89 prepared and statements
Municipal Mayor and the submitted to SB
Sangguniang Bayan & COA Mayor & COA
Review supporting document Reviewed suporting 4,100 claims Jan. 2013 Dec. 2013
before preparations of 257,822.50 documents
vouchers to determine
completeness of requirements
Post individual disbursement Posted individual 4,100 claims Jan. 2013 Dec. 2013
to the subsidiary ledger and 128,911.29 disbursement to the
index card subsidiary ledger &
index card
Record and post in PPE Recorded and 30 index card Jan. 2013 Dec. 2013
ledger details of purchased 128,911.29 posted in index
furnitures, fixtures and cards details of
equipment including disposal purchased office
there, if any equipment
Prepare SAAOB & RAAOB 128,911.29 SAAOB & RAAOB 180SAAOB & Jan. 2013 Dec. 2013
Prepared RAAOB
Keep in file all paid vouchers 64,455.65 Kept in file all paid all vouchers Jan. 2013 Dec. 2013
& payrolls vouchers & payrolls & payrolls
Prepare statement of cash Prepared statement of 50 Jan. 2013 Dec. 2013
advances, liqudation of 64,455.70 cash advances, liquida-
salaries, allowances, tion of salaries,
reimbursement of the LGU allowances,
reimbursement of LGU
TOTAL 1,289,112.90
Functional Statement, Objectives and Expected Results
Office/Department: Office of the Municipal Accountant
Budget Year: 2013
Implementation
Schedule
Page 8
I. Functional Statement
1. Develop plans and strategies and upon approval thereof by the LCE implement the same, particularly
to those which have to do with civil registry programs and projects which the mayor is emplowered
and which the Sangguniang Bayan is empowered to provide for under the Local Government Code.
2. Accept all registrable documents and judicial decrees affecting the civil status of persons.
3. Transmit to the Office of the Civil Registrar General, within the prescribed period copies of Registered
live birth, death and marriages.
II. Objectives
Responsible for the civil registration program in the local government unit pursuant to the Civil Registry Law, the
Civil Code, and other pertinent laws, rules and regulations issued to implement them
III. Programs/Projects/Activities
Code Program/Activity/ Cost Performance Annual
Reference Project Description Indicator Target
From To
(1) (2) (3) (4) (5) (6) (7)
1051 Registration and recording of birth, Registered and 550 birth Jan. 2013 Dec. 2013
marriages and deaths 336,862.80 recorded birth, 125 death
marriages and deaths 150 marriage
Transmit to the Office of Transmitted to the 550 birth Jan. 2013 Dec. 2013
OCRG duplicate copies of 336,862.80 Office of OCRG 125 death
registered birth, marriages duplicate copies of 150 marriage
& deaths registered birth,
marriages and deaths
Issue certififed copies of birth 168,431.40 Issued certified 250 birth, death Jan. 2013 Dec. 2013
marriages, death cert. upon copies of birth, & marriage
payment of prescribed fees marriages, death
cert.
Issue marriage license to 168,431.40 Issued marriage 150 applicants Jan. 2013 Dec. 2013
applicants, collect license license to applicants,
fee and remit collection to collect license fee
MTO and remit collection
toMTO
Attend conferences & 112,287.57 Attended conferences 15 Jan. 2013 Dec. 2013
seminars & seminars
TOTAL 1,122,875.97
Functional Statement, Objectives and Expected Results
Office/Department: Office of the Municipal Civil Registrar
Budget Year : 2013
Implementation
Schedule
Page 9
I. Functional Statement
1. Formulate measures for the approval of the SB and provide technical assistance and support to
the Mayor in carrying out measures to ensure the delivery of basic services and provisions
of adequate facilities relative to social welfare and development services.
2. Provide relief and appropriate crisis intervention for victims of abuse and exploitation, and recommend
appropriate measures to deter further abuse and exploitation.
II. Objectives
Develop plans and strategies relative to social welfare program and projects.
III. Programs/Projects/Activities
Code Program/Activity/ Cost Performance Annual
Reference Project Description Indicator Target
From To
(1) (2) (3) (4) (5) (6) (7)
7611 Planning, extending cash 217,730.52 Extended cash 500 indigents Jan. 2013 Dec. 2013
assistance to indigent assistance
patient
Extending immediate Extended immediate 500 familites Jan. 2013 Dec. 2013
assistance/relief to victims 163,297.89 assistance
of manmade and natural
calamities
Trainings and assessment 108,865.26 Trainings conducted 34 day care Jan. 2013 Dec. 2013
to Day Care Worker workers
Extend immediate assistance 163,297.89 Extended assistance 350 Jan. 2013 Dec. 2013
to Senior Citizens, Disabled to Senior Citizens,
& battered wife disabled and
battered wife
Registration for pre-schoolers 108,865.26 Registerd pre- 34 barangys April 2013 June 2013
aged 3-6 years old schoolers aged 3-
6 years old
Preparation of program Prepared program 600 pre- June 2013 Dec. 2013
materials for pre-schoolers 108,865.26 materials for pre- schoolers
schoolers
Teach some basic sediments Teached basic 600 pre- June 2013 Dec. 2013
of character education for 108,865.26 sediments of schoolers
pre-schoolers character educ. For
pre-schoolers
Conduct pre-marriage Conducted pre- 200 Jan. 2013 Dec. 2013
counselling seminar 58,865.23 marriage counseling
seminar
Give lectures to vital topics Gave lectures during1,000 mothers Jan. 2013 Dec. 2013
during mothers class 50,000 mothers class
TOTAL 1,088,652.57
Functional Statement, Objectives and Expected Results
Office/Department: Office of the Municipal Social Welfare & Development
Budget Year : 2013
Implementation
Schedule
Page 10
I. Functional Statement
1. Formulate measures in carrying out activities to ensure delivery of basic services and provision of
adequate facilites related to health services.
2. Develop plans and strategies related to health programs and projects.
3. Execute and enforce all laws, ordinances and regulations relating to health.
II. Objectives
Formulate efficient, effective and economical implementation of health.
III. Programs/Projects/Activities
Code Program/Activity/ Cost Output Target
Reference Project Description Indicator
From To
(1) (2) (3) (4) (5) (6) (7)
4411 MATERNAL HEALTH
Procurement of vitamins for 265,153.31 Vitamins procured 35 barangays Jan. 2013 Dec. 2013
mothers. Give micro-nutrients
supplement Vit. A & iron
CHILD CARE
Procurement of syringes, needles, 265,153.31 Medical supplies 35 barangays Jan. 2013 Dec. 2013
cotton & alcohol (supplies for procured
immunization. Perform immuni- Performed immunization 35 brgys. Jan. 2013 Dec. 2013
zation to babies 0-11 months to babies 0-11 months
Feeding & deworming Feeding & deworming 35 barangays Jan. 2013 Dec. 2013
FAMILY PLANNING
Procurement of supplies esp. 265,153.31 Supplies procured 35 brgys. Jan. 2013 Dec. 2013
condoms, pills
Monitor & give information on Monitored & gave 35 brgys. Jan. 2013 Dec. 2013
Family Planning information on FP
PRVENTION & CONTROL OF
COMMUNICABLE DISEASES
Procurement of oral rehydrating 265,153.31 Rehydrating sol'n 35 brgys. Jan. 2013 Dec. 2013
sol'n procured
INFECTED WOUNDS/SURGICAL Medical supplies 35 brgys. Jan. 2013 Dec. 2013
Procurement of dressing materials 265,153.31 procured
(OS betadine, plastic, water)
Planning, trainings to BHW's & BNS 265,153.31 BHW's & BNS trained 140 Jan. 2013 Dec. 2013
Health information & dissemination 530,306.62 Health information
Purchase of medicines for Medicines purchased 5,500 patients Jan. 2013 Dec. 2013
indigents patients 265,153.31
Conducft consultative & informative Consultative & informa- 11 MHO staff Jan. 2013 Dec. 2013
meetings with the MHO staff 265,153.31 tive meetings with MHO & 3 prov. Paid
conducted personnel
Directs & supervises the sanitary Supervised the sanitary 40 bus. Establish- Jan. 2013 Dec. 2013
inspection of all business establish- 265,153.31 inspection of bus. Establis-ments
ments selling food items & the liike ments selling food items
in accordance with the sanitation
code
Do daily consultations & give 2,386,379.84 Did daily consultations 5,500 patients Jan. 2013 Dec. 2013
appropriate management to murbid
patients
TOTAL 5,303,066.25
Functional Statement, Objectives and Expected Results
Office/Department : Office of the Municipal Health
Budget Year : 2013
Implementation
Schedule
Page 11
I. Functional Statement
1. Prepare forms, orders, and circulars, embodying instructions on budgetary and appropriation
matters for signature to the Local Chief Executive. for singature of the LCE
2. Assist the LCE in the preparation of the budget, and during the budget hearing
3. Assist the SB in reviewing the approved budgets of the component LGU.
II. Objectives
Provide technical services to the Municipal Mayor and other local officials on budget matters
III. Programs/projects/Activities
Code Program/Activity/ Performance Annual
Reference Project Description Cost Indicator Target
From To
(1) (2) (3) (4) (5) (6) (7)
1071 BUDGET PREPARATION Prepared Annual Budget 1 annual budget July 1, 2012 Dec. 2012
Preparation of Annual Budget for 227,863.56
Cy 2013
Attendance of budget hearings 15,190.90 attended budget hearings1 annual budget July 1, 2012 Dec. 2012
Preparation of Supplemental 151,909.04 Prepared supplemental 8 supplemental Jan. 2012 Dec. 2012
Budgets budgets budgets
BUDGET EXECUTION:
Preparation of Local Budget 37,977.26 Prepared local budget 13 offices Jan. 2013 Dec. 2013
Matrix & allotment Release order matrix & ARO
RAAO & SAAOB Preparation 189,886.30 prepared RAAO & SAAOB
Certification as to the existence of Claims with charges 3,100 claims Jan. 2013 Dec. 2013
appropriations certififed and released
Attend public biddings of various 15,190.90 attended public biddings 40 projects Jan. 2013 Dec. 2013
municipal projects
Attend conferences, trainings & 15,190.90 Attended conferences, 15 Jan. 2013 Dec. 2013
seminars trainings & seminars
BUDGET REVIEW
Review barangay annual & 106,336.34 Reviewed barangay 105 Jan. 2013 Dec. 2013
supplemental budgets annual & supplemental
budgets
TOTAL 759,545.20
Functional Statement, Objectives and Expected Results
Office/Department: Office of the Municipal Budget
Budget Year : 2013
Implementation
Schedule
Page 12
I. Functional Statement
1. Formulate measures for the approval of the SB and provide technical assistance and support to the
Mayor in carrying out such measures to ensure the delivery of basic services and provision of adequate
facilities relative to agricultural services as provided by the Local Code.
2. Develop plans and strategies particularly those related to agricultural programs and projects.
3. Give assistance to farmers, fishermen, and local enterepreneur in the productive processing
and marketing of agricultural, aqua-cultural and marine products.
II. Objectives
Enforcement of agricultural extension services and facilites.
III. Programs/Projects/Activities
Code Program/Activity/ Performance Annual
Referemce Project Description Cost Indicator Target
From To
(1) (2) (3) (4) (5) (6) (7)
8711 Provide technical assistance 569,135.80 Assisted NGO/PO 10 Jan. 2013 Dec. 2013
to farmers
Agricultural planning researches 142,283.95 Researched agricuttural 10 Jan. 2013 Dec. 2013
planning
Dissemination on basic research 341,481.48 Disseminated information1,050 farmers Jan. 2013 Dec. 2013
technology for farmers to adopt
technology
Conduct seminars to NGO's & Pos 142,283.95 trainings conducted 10 Jan. 2013 Dec. 2013
Distributution of certified seeds to 284,567.90 Procurement assistance 200 bags rice and Jan. 2013 Dec. 2013
rice and corn farmers,coco conducted, Monitored 100 bags corn
seedlings, mango, rambutan area & IPM adopted 200 has.
and lemoncito seedlings
Preventive control on plant and
pest diseases
HVCC Production Distributed quality seeds 2 kilos veg. seeds Jan. 2013 Dec. 2013
planting materials
Livestock production and animal 284,567.90 Vaccination/immunization2,000 animals Jan. 2013 Dec. 2013
health management of large and small animals
Fresh water fish production. 284,567.90 Distributed Tilapia finger- 10,000 fingelings Jan. 2013 Dec. 2013
lings
Marine Resources Development Marine resources deve- 1,000 bakhaw Jan. 2013 Dec. 2013
and CRM Plan Implementation 284,567.90 loped thru mangrove 10,000 seedlings
reforestation & others
Prepare project proposals & 426,851.85 Project proposals & 12 Jan. 2013 Dec. 2013
training designs to diff. livelihood training designs prepared
projects
Attend conferences, meetings & 85,370.40 Attended conferences, 30 Jan. 2013 Dec. 2013
seminars meetings & seminars
TOTAL 2,845,679.03
Functional Statement, Objectives and Expected Results
Office/Department: Office of the Municipal Agriculture
Budget Year : 2013
Implementation
Schedule
Page 13
I. Functional Statement
1. Take custody of and exercise proper management of funds of the local government unit.
2. Take charge of the disbursement of all local government funds and such other funds, the custody of which may be
entrusted to him by law and other competent authority.
3. Inspect private, commercial and industrial establishments within the jurisdiction of the local
government unit in relation to the implementation of tax ordinances.
II. Objectives
Stabilize and maintain the finance of the municipality and generate more funds through effective
and systematic tax program and campaign, and the efficient management of resources to
support the financial requirements of the municipality.
III. Programs/Projects/Activities
Code Program/Activity/ Performance Annual
Referemce Project Description Cost Indicator Target
From To
(1) (2) (3) (4) (5) (6) (7)
1091 Tax collections 1,031,783.23 Taxes collected 5.7Million Jan. 2013 Dec. 2013
Disbursement of funds 1,031,783.23 Funds disbursed 32M Jan. 2013 Dec. 2013
Procurement activities 294,795.21 Procured supplies
& materials 31M Jan. 2013 Dec. 2013
Keep cardings of all taxpayers 147,397.61 Sent demand letters 1,000 TAXPAYERS Jan. 2013 Dec. 2013
and water consumers
Send demand letters to 294,795.21 Posted payments 500 taxpayers Jan. 2013 Dec. 2013
Taxpayers & water
consumers
Attend conferences & 147,397.57 Attended conferences 15 conferences Jan. 2013 Dec. 2013
seminars & seminars & seminars
TOTAL 2,947,952.06
Functional Statement, Objectives and Expected Results
Office/Department : Office of the Municipal Treasurer
Budget Year : 2013
Implementation
Schedule
Page 14
I. Functional Statement
1. Collection of market fees and maintenance of public market premises
2. Inspection of animals, supervision and ensure proper disposal of condemned carcasses
II. Objectives
1. Maintain the cleanliness and sanitation of public market.
2. Ensure that all aninals to be slaughtered are fit for public consumption
III. Programs/Projects/Activities
Code Program/Activity/ Performance Annual
Referemce Project Description Cost Indicator Target
From To
(1) (2) (3) (4) (5) (6) (7)
8811 1. Management and supervision 198,508.96 Sustained and maintained Whole public Jan. 2013 Dec. 2013
of market activities cleanliness of the public market area
market
2. Supervise inspection of the 397,017.94 To ensure that all Entire public Jan. 2013 Dec. 2013
municipal licenses and the collection market vendors already market area
of market fees secured municipal
licenses
3. Inspection of animals to be 198,508.96 Ensure that all animals all animals to
slaughtered to be slaughtered are be slaughtered Jan. 2013 Dec. 2013
fit for public
consumptiion
TOTAL 794,035.86
Functional Statement, Objectives and Expected Results
Office/Department : Office of the Economic Enterprise-Public Market & Slaughterhouse
Budget Year : 2013
Implementation
Schedule
Page 15
I. Functional Statement
1. Administer, coordinate, and supervise the maintenance and improvements of Badiang Spring Resort.
II. Objectives
Provide better facilities and satisfying accomodation to the customers of the Resort.
III. Programs/Projects/Activities
Code Program/Activity/ Performance Annual
Referemce Project Description Cost Indicator Target
From To
(1) (2) (3) (4) (5) (6) (7)
55 Repair of roofing of cottages and 350,000.00 Roofing and other 5 structures Jan. 2013 Dec. 2013
other dilapidated structures dilapidated structures
repaired
Supervision on the maintenance 490,000.00 Operation and mainte- Badiang spring Jan. 2013 Dec. 2013
and operation of the resort nance of the resort resort premises
supervised
Collection of entrance fees and 560,000.00 Fees collected 1,400,000.00 Jan. 2013 Jan. 2013
rental of picnic sheds
TOTAL 1,400,000.00
Functional Statement, Objectives and Expected Results
Office/Department : Office of the Economic Enterprise-Badiang Spring Resort
Budget Year : 2013
Implementation
Schedule
Page 16
I. Functional Statement
Install water connection to consumers, repair broken or leaked pipelines and connections, regulate the distribution
of water, cut-off water connection to delinquent consumers upon the recommendation of the Municipal Engineer &
Municipal Treasurer
II. Objectives
Provide potable water supply to the entire locality.
III. Programs/Projects/Activities
Code Program/Activity/ Performance Annual
Referemce Project Description Cost Indicator Target
From To
(1) (2) (3) (4) (5) (6) (7)
8771 Management and supervision of Sustained and maintained entire municipality Jan. 2013 Dec. 2013
the provision of potable water 529,307.54 waterworks system
supply
Continous supply of
water to consumers
Collection of water fees to water 529,307.54 collection 1,058,615.08 Jan. 2013 Dec. 2013
consumer all water consumers
TOTAL 1,058,615.08
Functional Statement, Objectives and Expected Results
Office/Department : Office of the Economic Enterprise-Waterworks System
Budget Year : 2013
Implementation
Schedule
Page 17
I. Functional Statement
1. Administer, coordinate, and supervise the maintenance and improvements of Badiang Spring Hotel & Restaurant
II. Objectives
Provide better facilities and satisfying accomodation to the customers of the Hotel & Restaurant.
III. Programs/Projects/Activities
Code Program/Activity/ Performance Annual
Referemce Project Description Cost Indicator Target
From To
(1) (2) (3) (4) (5) (6) (7)
55 Hotelier, Restaurant & Catering 6,275,000.00 Operation and mainte- Operation and Jan. 2013 Dec. 2013
Services nance of the Hotel & maintenance
Restaurant
TOTAL 6,275,000.00
Functional Statement, Objectives and Expected Results
Office/Department : Office of the Economic Enterprise-Badiang Spring Hotel & Restaurant
Budget Year : 2013
Implementation
Schedule