Professional Documents
Culture Documents
Annual Investment Plan 2023
Annual Investment Plan 2023
AIP Ref. Program / Project / Implement Office/ Schedule of Implement'n Expected Funding Amount ( In Thousand Pesos) Amount of
Code Activity Description Department Start Date Comple. Date Output Source PS MOOE CO TOTAL Climate Change
(1) (2) (3) (4) (5) (6) (7) (8) (9) (10) (11) Climate Change Climate Change
8+9+10 Adaptation Mitigation
(12) (13)
Utilities Expenses:
Water Expenses January December Barangay 12,000.00 24,000.00
Electricity Expenses January December Barangay 54,000.00 72,000.00
OTHER MOOE:
Support to Barangay Tanod January December Barangay 122,400.00 122,400.00
AIP Ref. Program / Project / Implement Office/ Schedule of Implement'n Expected Funding Amount ( In Thousand Pesos) Amount of
Code Activity Description Department Start Date Comple. Date Output Source PS MOOE CO TOTAL Climate Change
(1) (2) (3) (4) (5) (6) (7) (8) (9) (10) (11) Climate Change Climate Change
8+9+10 Adaptation Mitigation
(12) (13)
Support to Barangay Health Workers January December Barangay 64,800.00 64,800.00
Support to Lupong Tagapamayapa January December Barangay 72,000.00 72,000.00
Support to Barangay Workers:
* Day Care Worker January December Barangay 39,600.00 39,600.00
* Messenger January December Barangay 8,400.00 8,400.00
* Janitorial Services ( 2pax) January December Barangay 22,800.00 22,800.00
* Brgy. Electrician (new) January December Barangay 13,200.00 13,200.00
* Barangay Nutrition Scholar (BNS) January December Barangay 13,200.00 13,200.00
Non-Office Expenditures:
Araw ng Agong-ong Activities May May Barangay 10,000.00 10,000.00
Araw ng Buenavista/Agusan del Norte June July Barangay 10,000.00 10,000.00
Barangay Assembly Day March October Barangay 8,000.00 8,000.00
Support to Brgy. Activities/Representation Exp. January December Barangay 30,000.00 30,000.00
Medical Assistance ( Brgy. Officials)
Support to Social Development for Children (Day Care)/Juvenile January August Barangay 3,000.00 3,000.00
Support to Brgy. Nutrition & Health January December Barangay 3,000.00 3,000.00
- Combating Aids/ training November November Barangay 2,000.00 2,000.00
Support to Agriculture:
- purchase of vegetable seeds ( community gardening)
Support to Katarungang Pambarangay (training) January December Barangay 2,000.00 2,000.00
Support to Education ( Elementary & High School) May October Barangay 6,000.00 6,000.00
Support to BPOC January December Barangay 4,000.00 4,000.00
- support to BADAC January December Barangay 2,000.00 2,000.00
AIP Ref. Program / Project / Implement Office/ Schedule of Implement'n Expected Funding Amount ( In Thousand Pesos) Amount of
Code Activity Description Department Start Date Comple. Date Output Source PS MOOE CO TOTAL Climate Change
(1) (2) (3) (4) (5) (6) (7) (8) (9) (10) (11) Climate Change Climate Change
8+9+10 Adaptation Mitigation
(12) (13)
CAPITAL OUTLAY:
Purchase of Office Furniture (session table)
Purchase of plastic chairs & tables
Brgy. Office Improvements; Demolition of Dryer Facility
AIP Ref. Program / Project / Implement Office/ Schedule of Implement'n Expected Funding Amount ( In Thousand Pesos) Amount of
Code Activity Description Department Start Date Comple. Date Output Source PS MOOE CO TOTAL Climate Change
(1) (2) (3) (4) (5) (6) (7) (8) (9) (10) (11) Climate Change Climate Change
8+9+10 Adaptation Mitigation
(12) (13)
Utilities Expenses:
Water Expenses January December Barangay 12,000.00 24,000.00
Electricity Expenses January December Barangay 54,000.00 72,000.00
OTHER MOOE:
Support to Barangay Tanod January December Barangay 142,800.00 122,400.00
AIP Ref. Program / Project / Implement Office/ Schedule of Implement'n Expected Funding Amount ( In Thousand Pesos) Amount of
Code Activity Description Department Start Date Comple. Date Output Source PS MOOE CO TOTAL Climate Change
(1) (2) (3) (4) (5) (6) (7) (8) (9) (10) (11) Climate Change Climate Change
8+9+10 Adaptation Mitigation
(12) (13)
Support to Barangay Health Workers January December Barangay 75,600.00 64,800.00
Support to Lupong Tagapamayapa January December Barangay 84,000.00 64,800.00
Support to Barangay Workers:
* Day Care Worker January December Barangay 40,800.00 36,000.00
* Barangay Nutrition Scholar (BNS) January December Barangay 14,400.00 12,000.00
* Messenger January December Barangay 9,600.00 8,400.00
* Janitorial Services ( 2pax) January December Barangay 25,200.00 20,400.00
* Brgy. Clerk (Assistant) January December Barangay 18,000.00 12,000.00
* Barangay Electrician (New) January December Barangay 13,200.00 12,000.00
Non-Office Expenditures:
Araw ng Agong-ong Activities May May Barangay 10,000.00 9,700.00
Araw ng Buenavista/Agusan del Norte June July Barangay 10,000.00 5,000.00
Barangay Assembly Day March October Barangay 8,000.00 5,000.00
Support to Brgy. Activities/Representation Exp. January December Barangay 30,000.00 20,000.00
-Team Building Activities (Mid-Year Review) August September Barangay 10,000.00 10,000.00
Medical Assistance ( Brgy. Officials)
Support to Social Development for Children (Day Care)/Juvenile January August Barangay 3,000.00 3,000.00
- Support to Day Care Center (wash stand) January March Barangay 3,000.00
Support to Brgy. Nutrition & Health January December Barangay 3,000.00 3,000.00
- Combating Aids/ training November November Barangay 2,000.00 2,000.00
Support to Agriculture:
- purchase of vegetable seeds ( community gardening)
Support to Katarungang Pambarangay (training) January December Barangay 2,000.00 2,000.00
Support to Education ( Elementary & High School) May October Barangay 6,000.00 8,000.00
AIP Ref. Program / Project / Implement Office/ Schedule of Implement'n Expected Funding Amount ( In Thousand Pesos) Amount of
Code Activity Description Department Start Date Comple. Date Output Source PS MOOE CO TOTAL Climate Change
(1) (2) (3) (4) (5) (6) (7) (8) (9) (10) (11) Climate Change Climate Change
8+9+10 Adaptation Mitigation
(12) (13)
Support to BPOC January December Barangay 4,000.00 3,000.00
- support to BADAC January December Barangay 2,000.00 3,000.00
CAPITAL OUTLAY:
Purchase of Office Furniture (session table)
Purchase of plastic chairs & tables
Brgy. Office Improvements; Demolition of Dryer Facility 15,000.00
GENDER ISSUE OR GAD PROGRAM/ PROJECT/ ACTIVITY PERFORMANCE GAD BUDGET RESPONSIBLE PERSON
GAD MANDATE (PPA) INDICATOR
ORGANIZATIONAL FOCUSED:
Provide awareness/ updates on the Laws Women' Month Celebration ( annual) 50 active Women's 3,000.00 MSWD / Barangay
protecting the Rights of Women/ Juvenile attended & participated
- Social development for Juvenile/children Juvenile training / activities selected juvenile 3,000.00 MSWD / Barangay
- Support to DCC (wash stand) 3,000.00
- Solo Parents activities
Participate on VAWC Trainings so that Women Trainings on VAWC Laws & Perspectives 3 active Women leaders 1,000.00 DILG/ PNP/Barangay
will be aware of the current VAWC Laws attended & participated
- Babae Team / VAWC Concerns
Provide support to Senior Citizen (annual celebration) Senior Citizen's Annual Celebration 50 active Senior Citizens 3,000.00 MSWD/ Barangay
attended and participated
Provide support to Persons with Disability Persons with Disability Celebration 20 active PWD's 3,000.00 MSWD / Barangay
attended and participated
Promote accountability, transparency Barangay Assembly Day Activities 2 BA's will be 8,000.00 Barangay
between and among Brgy. Officials & Constituents conducted
Continuous provision of information in support Support different Brgy. Activities for 50 activities will be 30,000.00 Barangay
to Brgy. initiatives for Brgy. Development Brgy. development conducted / supported
CLIENT FOCUSED:
GENDER ISSUE OR GAD PROGRAM/ PROJECT/ ACTIVITY PERFORMANCE GAD BUDGET RESPONSIBLE PERSON
GAD MANDATE (PPA) INDICATOR
Provide a possible increase of population in the Brgy. Embankment of the proposed FMR's/Road 5 embanking activities 50,000.00 Barangay
Right of Way for Brgy. Government Center funded / supported
Rehabilitation / Maintenance of FMR's 3 rehabilitation activity 40,000.00 Barangay
CODE PROCUREMENT PROGRAM/ PMO/ Mode of Schedule for Each Procurement Activity Estimated Budget (Php) Remarks (brief description of
Unit QTY.
(PPA) PROJECT End-User Procurement Advertisement/ Submission / Notice of Contract Source of Total MOOE CO of Program/ Activity Project)
Posting of IB / REI Opening of Bids Award Signing Funds
BARANGAY DEVELOPMENT FUND (20%)
Support to Social Development:
2023 Current 20% BDF
Repair of Brgy. Health Center Building Barangay Bidding 20% Devt. 167,899.06
Fund
Improvement of Covered Court (extension Barangay Bidding 20% Dev't 100,000.00
bleacher & roofing) POW's Fund
Construction of Brgy. Outpost (POW's) Barangay Bidding 20% Dev't 200,000.00
Fund
Installation & Maintenance of Brgy. Street Lighting Barangay Shopping 20% Dev't 20,770.34 To help maintain the safety of the
Led Lights ( 18 watts) pcs. 50 constituents at night
Thumbler Switch pcs. 30
Receptacle #1 pcs. 30
Electrical tape pcs. 25
# 12 Wire box 1
No more nails (big) pcs. 5
Araw ng Agong-ong Activities conduct 1 Barangay Shopping MOOE 5,000.00 Conduct said gathering for updates
Araw ng Buenavista/ Agusan del Norte conduct 2 Shopping MOOE 5,000.00
Barangay Assembly Day conduct 2 Shopping MOOE 5,000.00 Assembly Days will be conducted
Support to Brgy. Activities (Representation) conduct 12 Shopping MOOE 20,000.00 for transparency
-Team Building Activity/Mid Year Review conduct 1 Shopping MOOE 10,000.00
Support to Senior Citizen/PWD's/Womens support 3 Shopping MOOE 9,000.00
Support to Education:
Highschool / Elementary School support 2 Shopping MOOE 8, 000.00
Office Supplies & Materials: Barangay Shopping MOOE 10,000.00 For Brgy. Office used.
Bond paper (subs.20) legal size ream 8 MOOE
CODE PROCUREMENT PROGRAM/ PMO/ Mode of Schedule for Each Procurement Activity Estimated Budget (Php) Remarks (brief description of
Unit QTY.
(PPA) PROJECT End-User Procurement Advertisement/ Submission / Notice of Contract Source of Total MOOE CO of Program/ Activity Project)
Posting of IB / REI Opening of Bids Award Signing Funds
Bond paper (subs.20)A4 size ream 8 MOOE
White Folder (long) ream 1 MOOE
White Folder (A4) ream 1 MOOE
Ballpen (0.5) box 3 MOOE
Signed Pen (0.5 / 0.3) black box 3 MOOE
Plastic Fastener box 3 MOOE
Mailing envelope (ordinary) Long pcs. 100 MOOE
Recordbook ( 500 leaves) pcs. 5 MOOE
Recordbook ( 160 leaves) pcs. 5 MOOE
Correction tape (30mm) pcs 5 MOOE
Plastic Envelope (long) dozen 10 MOOE
Sticker paper (assorted colors) dozen 5 MOOE
Barangay Disaster Risk Reduction & Barangay Shopping CL 45,000.00 Disaster Preparedness
Management Fund (BDRRMF):
purchase of Chain saw
purchase of heavy duty rope
purchase of ladder
purchase of fire extinguisher
CODE PROCUREMENT PROGRAM/ PMO/ Mode of Schedule for Each Procurement Activity Estimated Budget (Php) Remarks (brief description of
Unit QTY.
(PPA) PROJECT End-User Procurement Advertisement/ Submission / Notice of Contract Source of Total MOOE CO of Program/ Activity Project)
Posting of IB / REI Opening of Bids Award Signing Funds
Other MOOE:
Araw ng Agong-ong Activities shopping 10,000.00
Procurement of materials for the painting
of Basketball court (Annual SK Basketball League)
Paint
Paint brush
Thinner
New set of ring basket
Uniform of SK Players
Environment Protection
- Provide support thru upgrade of Garbage 1 shopping SK Fund 15,000.00
Facilities in the Brgy.
Sports Development:
-Procurement of Sports Materials: shopping SK Fund 10,000.00
Linggo ng Kabataan:
Conduct of KK Assembly shopping SK Fund 3,000.00
Other Priorities:
Improvement of Sports Facilities shopping SK Fund 26,170.70
CODE PROCUREMENT PROGRAM/ PMO/ Mode of Schedule for Each Procurement Activity Estimated Budget (Php) Remarks (brief description of
Unit QTY.
(PPA) PROJECT End-User Procurement Advertisement/ Submission / Notice of Contract Source of Total MOOE CO of Program/ Activity Project)
Posting of IB / REI Opening of Bids Award Signing Funds
69,170.70 25,000.00
CODE PROCUREMENT PROGRAM/ PMO/ Mode of Schedule for Each Procurement Activity Estimated Budget (Php) Remarks (brief description of
Unit QTY.
(PPA) PROJECT End-User Procurement Advertisement/ Submission / Notice of Contract Source of Total MOOE CO of Program/ Activity Project)
Posting of IB / REI Opening of Bids Award Signing Funds
Other MOOE:
Araw ng Agong-ong Activities shopping 10,000.00
Procurement of materials for the painting
of Basketball court (Annual SK Basketball League)
Paint
Paint brush
Thinner
New set of ring basket
Uniform of SK Players
Environment Protection
- Provide support thru upgrade of Garbage 1 shopping SK Fund 15,000.00
Facilities in the Brgy.
Sports Development:
-Procurement of Sports Materials: shopping SK Fund 15,000.00
Linggo ng Kabataan:
Conduct of KK Assembly shopping SK Fund 5,000.00
Other Priorities:
Improvement of Sports Facilities shopping SK Fund 26,627.40
CODE PROCUREMENT PROGRAM/ PMO/ Mode of Schedule for Each Procurement Activity Estimated Budget (Php) Remarks (brief description of
Unit QTY.
(PPA) PROJECT End-User Procurement Advertisement/ Submission / Notice of Contract Source of Total MOOE CO of Program/ Activity Project)
Posting of IB / REI Opening of Bids Award Signing Funds
106,627.40 76,627.40 30,000.00
CODE PROCUREMENT PROGRAM/ PMO/ Mode of Schedule for Each Procurement Activity Estimated Budget (Php) Remarks (brief description of
Unit QTY.
(PPA) PROJECT End-User Procurement Advertisement/ Submission / Notice of Contract Source of Total MOOE CO of Program/ Activity Project)
Posting of IB / REI Opening of Bids Award Signing Funds
Capital Outlay
Purchase of LCD Projector & Projector Screen 1 1 shopping 50,000.00
Other MOOE:
Araw ng Agong-ong Activities shopping 10,000.00
Procurement of materials for the painting shopping 20,000.00
of Basketball court (Annual SK Basketball League)
Paint
Paint brush
Thinner
New set of ring basket
Uniform of SK Players
Environment Protection
- Provide support thru upgrade of Garbage 1 shopping SK Fund 10,000.00
Facilities in the Brgy.
Sports Development:
- Conduct of Summer League Tournament prizes SK Fund 40,000.00
- Annual Palarong Pambarangay for Youth prizes 50,000.00
Linggo ng Kabataan:
CODE PROCUREMENT PROGRAM/ PMO/ Mode of Schedule for Each Procurement Activity Estimated Budget (Php) Remarks (brief description of
Unit QTY.
(PPA) PROJECT End-User Procurement Advertisement/ Submission / Notice of Contract Source of Total MOOE CO of Program/ Activity Project)
Posting of IB / REI Opening of Bids Award Signing Funds
Conduct of KK Assembly shopping SK Fund 9,000.00
Support to International Youth Day 5,000.00
PROGRAM/ PROJECTS / ACTIVITIES 1ST QUARTER 2nd QUARTER 3rd QUARTER 4th QUARTER TOTAL
Jan. Feb. Mar. Apr. May June July August Sept. Oct. Nov. Dec.
70%
2023 Current BDRRMF
Pre-Disaster Activity: Implementation of Flood 10,000.00 10,000.00 20,000.00
Erosion Control Projects; de-silting of river canals
Purchase of Early Warning Devices & other 15,000.00 15,000.00 15,000.00 45,000.00
Pre & Post Disaster Equipments:
purchase of chainsaw
purchase of heavy duty rope
purchase of ladder
purchase of motor w/ sidecar
30%
2023 Current BDRRMF
QUICK RESPONSES FUND 4,104.18 4,104.18 4,104.18 4,104.18 4,104.18 4,104.18 4,104.18 4,104.18 4,104.18 4,104.18 4,104.18 4,104.18 49,250.20
PROGRAM/ PROJECTS / ACTIVITIES 1ST QUARTER 2nd QUARTER 3rd QUARTER 4th QUARTER TOTAL
Jan. Feb. Mar. Apr. May June July August Sept. Oct. Nov. Dec.
TOTAL 164,167.35