Budget AIP

You might also like

Download as doc, pdf, or txt
Download as doc, pdf, or txt
You are on page 1of 13

Republic of the Philippines

Province of Iloilo
Municipality of Zarraga
Barangay Tuburan Sulbod

OFFICE OF THE PUNONG BARANGAY

TRANSMITAL

Date: January 14, 2019

Respectfully transmitted to the office of the Sangguniang Bayan,


Municipality of Zarraga, Iloilo for review, attached copies of Annual
Development/Investment Plan 2019 of the Sangguniang Barangay of
Tuburan Sulbod, Zarraga, Iloilo.

Please acknowledge the receipt.

Respectfully yours,

HON. JACKIE LOU P. ELIS


Punong Barangay

Copy furnished to:

Municipal Budget Officer : _________________________


Sangguniang Bayan office : _________________________
MPDO : _________________________
DILG : _________________________
Engineering Office : _________________________
Accounting Office : _________________________
Barangay File : _________________________
Republic of the Philippines
Province of Iloilo
Municipality of Zarraga
Barangay Tuburan Sulbod

BARANGAY DEVELOPMENT COUNCIL

EXERPT FROM THE MINUTES OF THE MEETING OF THE BARANGAY


DEVELOPMENT COUNCIL (BDC) OF THE BARANGAY TUBURAN SULBOD,
ZARRAGA, ILOILO HELD ON AT ____PM.

Present:
JACKIE LOU P. ELIS Punong Barangay
GEORGE G. PENDON Barangay kagawad
DANILO S. BRAZA Barangay kagawad
AIRES P. SALGADO Barangay kagawad
JOEL B. GARCERA Barangay kagawad
MA. SHIRLEY C. SITIER Barangay kagawad
CELEDONIO S. PADERNILLA JR. Barangay kagawad
AVELINO S. BALARITO JR. Barangay kagawad
IMARIE S. PINUELA SK Chairperson
MA. FE CHAVEZ NGO
CARLITO PROVIDO NGO

RESOLUTION NO. _______


Series of 2018

A RESOLUTION APPROVING THE BARANGAY DEVELOPMENT PLAN AND ANNUAL


INVESTMENT PLAN FOR CY 2019 OF BARANGAY TUBURAN SULBOD, PROVINCE
OF ILOILO FOR THE SANGGUNIANG BARANGAY FOR ADOPTION.

WHEREAS, the Barangay Development Council has prepared the Barangay


Annual Development Plan of this Barangay of the year 2019.

WHEREAS, the Barangay Development Plan CY 2019 after review, is to be in


lined with development policies and priorities of the Barangay Government and
Municipal Development Council.

NOW THEREFORE, on motion of Barangay Kagawad __________________


and duly seconded by Barangay Kagawad ____________________ BE IT RESOLVED
AS IT IS HEREBY RESOLVED to approved the Barangay Development Plan 2019 as
prepared.

RESOLVED FURTHERE to submit copies of this resolution to the office of


the Municipal Development Council for further appropriate action.

Prepared by:

ADONA C. SUBONG
Barangay Secretary

Attested / approved by:

HON. JACKIE LOU P. ELIS


Punong Barangay
Republic of the Philippines
Province of Iloilo
Municipality of Zarraga
Barangay Tuburan Sulbod

OFFICE OF THE PUNONG BARANGAY

MESSAGE

At this moment I would like to thank my fellow Barangay Officials,


Barangay Development Council (BDC) the Sangguniang Barangay for the
full support and cooperating in planning and making this development
plan CY 2019. As we overview the future development of our Barangay our
purpose is always for the welfare of our constituents. I as your Punong
Barangay believe that this Development Plan is the way of uplifting and
developing our Barangay. We are hoping the the Government from National
down to the local level will continue to support the Barangay with its
program for development and giving basics services for its community.

Let us value or service. Let us pray and serve wholeheartedly and


protect our resources for the bright future.

HON. JACKIE LOU P. ELIS


Punong Barangay
Republic of the Philippines
Province of Iloilo
Municipality of Zarraga
Barangay Tuburan Sulbod

BARANGAY DEVELOPMENT
Calendar Year 2019

Prepared by: BARANGAY DEVELOPMENT COUNCIL


Approved: SANGGUNIANG BARANGAY
Date:

HISTORICAL BACKGROUND

Barangay Tuburan Sulbod

In the year 1990’s after the Spanish-American War and Filipino- American
War, Barangay Tuburan Sulbod as it is officially named today was part of
Municipality of Santa Barbara and it is located at the central part of the Iloilo
Province, Fifty percent of its circumference lien running the bountiful creek
that was originally called “JANIPAAN CREEK”. The main product of this
Barangay is the sugarcane owned by the haciendero’s during the time. The
barangay has not given its name until one day a foreign man from Spain passes
by and saw a native working on the field and planting sugarcane. The man ask
the native “What do you call a plant you are planting?” the native replied “tubo
ran Senior” and the foreign man continue to its journey. The next day the
foreign man come back with a companion and ask again the native “what do
you call the plant again?” and the native again replied “ tubo ran” his
companion thought that the place is called as Tuboran. Later on, the native of
this barangay changed that name into Tuburan Sulbod. That’s how the
barangay got its name and passes this until this generation.

HON. JACKIE LOU P. ELIS


Punong Barangay
Republic of the Philippines
Province of Iloilo
Municipality of Zarraga
Barangay Tuburan Sulbod

BARANGAY DEVELOPMENT
Calendar Year 2019

VISION

We envision Barangay Tuburan Sulbod to formulate and enforce


transparent plans and actions. A community discipline, law abiding,
socially and morally progressive, peaceful, drug free, clean and
environmentally aware.
A community where families and their children can play and enjoy their
lives, free from danger and diseases.

MISSION

To ensure that all individuals be given equal access to the


services that government has to offer and assist the people of
the community in whatever problems or grievance they may
have and ensure the continued productivity of each individual
so that he/she can contribute to the greater good.

HON. JACKIE LOU P. ELIS


Punong Barangay
Republic of the Philippines
Province of Iloilo
Municipality of Zarraga
Barangay Tuburan Sulbod

BRIEF DESCRIPTION OF BARANGAY TUBURAN SULBOD CY-2019

Distance from the Poblacion:

BOUNDARIES:

NORTH - INAGDANGAN SUR SOUTH - MALUNANG


EAST - POBLACION ILAYA WEST - PASIL

LAND AREA = 0.9 Square Kilometer


TOTAL POPULATION = ?
MALE = ?
FEMALE = ?

TOTAL NUMBER OF HOUSEHOLD = ?


TOTAL NUMBER OF FAMILIES = ?

SOURCE OF INCOME:
OCCUPATION/WORKER
* FARMERS = ?
* LABORER = ?
* PRIVATE = ?
* GOVERNMENT EMPLOYEES = ?
* OVERSEAS FOREIGN WORKERS = ?
* PRIVATE PROFESSIONALS = ?

SOURCE OF POTABLE WATER:


* DEEP WELLS = ?
* ZARRAGA WATER DISTRICT = ?
* BARANGAY WATER SYSTEM = ?
* OTHER SOURCE = ?

TYPE OF TOILET FACILITIES:


* WATER SEALED/FLUSHED TYPE = ?

OTHER RELEVANT FACTS ABOUT BARANGAY TUBURAN SULBOD:

BARANGAY TUBURAN SULBOD IS HEADED BY PUNONG


BARANGAY JACKIE LOU P. ELIS WITH THE TOTAL LAND AREA OF 0.9
SQUARE KILOMETER WITH THE TOTAL HOUSEHOLD OF 240 AND
WITH TOTAL POPULATION OF 1,230. IT IS 1 KILOMETER AWAY FROM
THE TOWN PROPER.
Republic of the Philippines
Province of Iloilo
Municipality of Zarraga
Barangay Tuburan Sulbod

SUMMARY OF BARANGAY RESOURCES

Man Resources No. Natural/Material Resources No.


Professionals:
Agriculturist ? Poultry ?
Commerce ? Sari-sari Store ?
Doctor ? Sound System ?
Midwife ? Hog Raising ?
Engineer ? Fishpond Development ?
Military ? Bamboos ?
Teacher ? Hatchery Pantat ?
Medical Technologist ? Lumber and Hardware ?
Nurse ? Agricultural Store ?

Non-professionals: Equipment Facilities


a.)Skilled:
Construction - ? Hand Tractors - ?
Dressmaking - ? Rice Treshers - ?
Electronics - ? Water Pumps - ?
Public Utility Care - ?
Public Utility Care - ?

b.)Semi-Skilled:
Agricultural - ?
Laborer - ?

FINANCIAL RESOURCES:

IRA SHARE 1,756,131.00


RPT SHARE 71,000.00
INCOME FROM CLEARANCE AND CERTIFICATIONS 500.00
INTEREST INCOME 2,000.00
SUBSIDY FROM LGU’S 1,000.00
INCOME FROM WATER WORKS 10,000.00

TOTAL BUDGET 1,840,631.00


Republic of the Philippines
Province of Iloilo
Municipality of Zarraga
Barangay Tuburan Sulbod

NATURAL AND MATERIAL RESOURCES

1. Bamboo
2. Trees/ Coconut, Mango, etc.
3. Mahogany
4. Palay
5. Banana
Republic of the Philippines
Province of Iloilo
Municipality of Zarraga
Barangay Tuburan Sulbod

BARANGAY DEVELOPMENT COUNCIL

EXERPT FROM THE MINUTES OF THE MEETING OF THE BARANGAY


DEVELOPMENT COUNCIL (BDC) OF THE BARANGAY TUBURAN SULBOD,
ZARRAGA, ILOILO HELD ON AT ____PM.

Present:
JACKIE LOU P. ELIS Punong Barangay
GEORGE G. PENDON Barangay kagawad
DANILO S. BRAZA Barangay kagawad
AIRES P. SALGADO Barangay kagawad
JOEL B. GARCERA Barangay kagawad
MA. SHIRLEY C. SITIER Barangay kagawad
CELEDONIO S. PADERNILLA JR. Barangay kagawad
AVELINO S. BALARITO JR. Barangay kagawad
IMARIE S. PINUELA SK Chairperson
MA. FE CHAVEZ NGO
CARLITO PROVIDO NGO

RESOLUTION NO. _______


Series of 2018

A RESOLUTION APPROVING THE BARANGAY DEVELOPMENT PLAN AND ANNUAL


INVESTMENT PLAN FOR CY 2019 OF BARANGAY TUBURAN SULBOD, PROVINCE
OF ILOILO FOR THE SANGGUNIANG BARANGAY FOR ADOPTION.

WHEREAS, the Barangay Development Council has prepared the Barangay


Annual Development Plan of this Barangay of the year 2019.

WHEREAS, the Barangay Development Plan CY 2019 after review, is to be in


lined with development policies and priorities of the Barangay Government and
Municipal Development Council.

NOW THEREFORE, on motion of Barangay Kagawad __________________


and duly seconded by Barangay Kagawad ____________________ BE IT RESOLVED
AS IT IS HEREBY RESOLVED to approved the Barangay Development Plan 2019 as
prepared.

RESOLVED FURTHERE to submit copies of this resolution to the office of


the Municipal Development Council for further appropriate action.

Prepared by:

ADONA C. SUBONG
Barangay Secretary

Attested / approved by:

HON. JACKIE LOU P. ELIS


Punong Barangay
AIP Form No. 3

PRIORITIES FOR BASIC SERVICES


BARANGAY TUBURAN SULBOD
ZARRAGA, ILOILO
(IN THOUSAND PESOS)

R
Basic Services A Current Capital
N Expenditures Operating Total Outlay Total
K
Personal MOOE
Services
1. Heavy Equipment 1 252,966.98 252,966.98 252,966.9

2. Administrative and 2 841,431.80 841,431.80 841,431.80


Legislative services
1. Power Services 100,000.00 100,000.00 100,000.00
2. Fedility Bond 1,850.00 1,850.00 1,850.00
3. Annual Dues 4,000.00 4,000.00 4,000.00
4. Auditing Services 1,500.00 1,500.00 1,500.00
5. Anti-Rabbies Vaccine 2,500.00 2,500.00 2,500.00
6. Allowancwws of Vaccinator 3,600.00 3,600.00 3,600.00
7. Anti-illegal Drugs 2,500.00 2,500.00 2,500.00
8. Socio Cultural Activites 25,000.00 25,000.00 25,000.00
9. Nutrition Program Support 3,000.00 3,000.00 3,000.00
Fund
10. Barangay Peace & Order 2,500.00 2,500.00 2,500.00
& Public Safety
11. Tanod Day 6,000.00 6,000.00 6,000.00
12. IT Equipments 9,592.60 9,592.60 9,592.60
13. Repair of IT Equipments 5,000.00 5,000.00 5,000.00
14. MASA MASID/KP 4,000.00 4,000.00 4,000.00
15. Subsidy to Municipality 40,000.00 40,000.00 40,000.00
of Zarraga
16. Survey Fee 10,000.00 10,000.00 10,000.00
17. Training and Seminars 10,000.00 10,000.00 10,000.00
18. Rep. & Main. of 15,000.00 15,000.00 15,000.00
Streetlights
19. Pantat Festival 15,000.00 15,000.00 15,000.00
20. Miscellaneous 1,700.00 1,700.00 1,700.00
3. PWD & Senior Citizen 3 18,406.31 18,406.31 18,406.31
4. BCPC 4 17,561.31 17,561.31 17,561.31
5. GAD 5 92,031.55 92,031.55 92,031.55
6. Capital Outlay 6

6. Development Programs/ 7 351,226.20 351,226.20


Project Activities
7. 10% SK Fund 184,063.10 184,063.10 184,063.10
8. Calamity Fund 92,031.55 92,031.55 92,031.55
841,431.80
Formulated and endorsed by the Barangay Development Council (BDC) in a planning
workshop conducted last at Barangay Session Hall, Barangay Tuburan Sulbod
Zarraga, Iloilo for approval of Sangguniang Barangay.

Certified by:
ADONA C. SUBONG
Brgy. Secretary

Approved by:
HON. JACKIE LOU P. ELIS
Punong Barangay
STATEMENT OF FUND OPERATION FOR CY-2019
BARANGAY TUBURAN SULBOD, ZARRAGA,ILOILO

Available Resources

1. Beginning Balance
2. Income Tax Revenue

Code Particulars Amount


4 01 05 020 Share of Real Property Tax Collection 71,000.00
4 02 01 040 Clearance/Certification 500.00
4 01 06 010 Share of Internal Revenue Collection 1,756.131.00
4 03 01 020 Subsidy from other LGU 1,000.00

Total Income Available 1,840.631.00

3. Appropriations

I. PERSONAL SERVICES (PS)

Code Particulars Amount


5 01 02 100 Honorarium of Brgy. Officials 480,993.60
5 01 02 150 Cash Gift of Brgy. Officials 55,000.00
5 01 02 030 Annual Leave Benefits 51,513.18
5 01 02 140 13th Month 40,082.80
14th Month 40,082.80
Allowances of Brgy. Lupon 8,400.00
Allowances of Brgy. Tanod 66,696.00
Allowances of DCW 19,800.00
Allowances of BNS 8,400.00
Allowances of BSPO 10,200.00
Allowances of BHW 28,800.00
Allowances of UW 12,600.00
Total Personal Services 822,568.38
11. MAINTENANCE & OTHER OPERATING EXPENSES

Code Particulars Amount


5 01 03 030 Power Services 100,000.00
Fidelity Bond 1,850.00
5 02 99 080 Annual Dues 4,000.00
Auditing Services 1,500.00
Anti-Rabies Vaccine 2,500.00
Allowances of Vaccinator 3,600.00
Anti-illegal Drugs 2,500.00
Socio Cultural Activates 25,000.00
5 02 01 010 Nutrition Program Support 3,000.00
Fund
Barangay Peace & Order 2,500.00
& Public Safety
Tanod Day 6,000.00
IT Equipments 9,592.60
5 02 99 080 Repair of IT Equipments 5,000.00
MASA MASID/KP 4,000.00
Subsidy to Municipality 40,000.00
of Zarraga
Survey Fee 10,000.00
5 02 02 010 Training and Seminar 10,000.00
Rep. & Main. of Streetlights 15,000.00
Pantat Festival 15,000.00
618 Miscellaneous 1,700.00
TOTAL FOR MOOE 262,742.60

III. NON-OFFICE APPROPRIATION

Code Particulars Amount


20% IRA Development Fund 351,226.00
10% SK Share 184,063.10
5% Calamity Fund 92,031.55
5% GAD 92,031.55
1% BCPC 17,561.31
1% SR. Citizen & PWD 18,406.31

Total for Non-Office Appropriation 755,320.02

Total Appropriations- P 1,840.631.00

Prepared by:

ADONA C.SUBONG
Brgy. Secretary

Approved by:

HON. JACKIE LOU P. ELIS


Punong Barangay

You might also like