fice of the sangguniang bayan excerpt from the … · sangguniang bayan of monkayo, province of...
TRANSCRIPT
I S ^ * " L e g i s l a t i v e C o u n c i l
2 3 " ^ R e g u l a r S e s s i o n
D e c e m b e r 1 6 , 2 0 1 9
R e p u b l i c o f t h e P h i l i p p i n e s P r o v i n c e o f D a v a o d e O r o M u n i c i p a l i t y o f M o n k a y o
F I C E OF THE SANGGUNIANG BAYAN =oOo=
E X C E R P T F R O M T H E M I N U T E S O F T H E R E G U L A R S E S S I O N O F T H E S A N G G U N I A N G B A Y A N O F M O N K A Y O , P R O V I N C E O F D A V A O D E O R O H E L D A T
T H E S B S E S S I O N H A L L O N M O N D A Y , D E C E M B E R 1 6 , 2 0 1 9 -
P R E S E N T : H o n . R o n a l d T . M a n z a n o , T e m p o r a r y P r e s i d i n g O f f i c e r ( S a n g g u n i a n g B a y a n M e m b e r )
H o n . J o c e l y n C a b a g - B u r g o s , S a n g g u n i a n g B a y a n M e m b e r H o n . M a r l o n H . T u m a o b , S a n g g u n i a n g B a y a n M e m b e r H o n . K i m b e r l y B e n a z i r M a y R C o d i l l a , S a n g g u n i a n g B a y a n M e m b e r H o n . J o e l D . B a s a n e s I I , H o n . B r e n d o T . C e n i z a , H o n . A v e l i n o T . C a b a g , H o n . A n t o n i o F . S a a v e d r a , J r . , H o n . I v a n J e l l o E . C a j e s , P P S K -H o n . P a u l i n o T . S e b i o , I P M R -H o n . A l l e n L . C a b a g , L N M B -
S a n g g u n i a n g B a y a n M e m b e r S a n g g u n i a n g B a y a n M e m b e r S a n g g u n i a n g B a y a n M e m b e r S a n g g u n i a n g B a y a n M e m b e r S a n g g u n i a n g B a y a n M e m b e r S a n g g u n i a n g B a y a n M e m b e r S a n g g u n i a n g B a y a n M e m b e r
O N O F F I C I A L B U S I N E S S : H o n . J o a i m a A i l e e n A . G e n t u g a y a , M u n i c i p a l V i c e M a y o r
A B S E N T : N o n e
A P P R O P R I A T I O N O R D I N A N C E N O . 2 0 1 9 - 0 7 A u t h o r : H o n . J o e l D . B a s a n e s I I
C o - A u t h o r s : A l l S B M e m b e r s P r e s e n t
A N O R D I N A N C E A P P R O P R I A T I N G T H E A G G R E G A T E A M O U N T O F E L E V E N M I L L I O N F O U R H U N D R E D T H I R T Y E I G H T T H O U S A N D F I V E H U N D R E D E I G H T Y P E S O S ( P l l , 4 3 8 , 5 8 0 . 0 0 ) ; F R O M T H E G E N E R A L F U N D P R O P E R - N I N E M I L L I O N F I V E H U N D R E D F I F T Y S E V E N T H O U S A N D S E V E N H U N D R E D E I G H T Y
P E S O S ( P 9 , 5 5 7 , 7 8 0 . 0 0 ) , F R O M T H E E C O N O M I C E N T E R P R I S E O P E R A T I O N S -F I V E H U N D R E D F O R T Y T H O U S A N D P E S O S ( P 5 4 0 , 0 0 0 . 0 0 , A N D F R O M T H E
O P E R A T I O N S O F T H E M O N K A Y O C O L L E G E O F A R T S , S C I E N C E S A N D T E C H N O L O G Y ( M O N C A S T ) - O N E M I L L I O N T H R E E H U N D R E D F O R T Y T H O U S A N D
E I G H T H U N D R E D P E S O S ( P I , 3 4 0 , 8 0 0 . 0 0 ) , F O R T H E N E C E S S A R Y O P E R A T I O N A L E X P E N S E S A N D C A P I T A L O U T L A Y O F T H I S M U N I C I P A L I T Y .
B e i t o r d a i n e d b y t h e S a n g g u n i a n g B a y a n o f M o n k a y o , D a v a o d e O r o , i n S e s s i o n a s s e m b l e d , t h a t :
S E C T I O N 1 . T I T L E . T h i s O r d i n a n c e s h a l l b e k n o w n a s t h e C Y 2 0 1 9 G e n e r a l F u n d S u p p l e m e n t a l B u d g e t N o . 0 6 o f t h e M u n i c i p a l i t y o f M o n k a y o , D a v a o d e O r o ;
S E C T I O N 2 . S O U R C E S O F F U N D S . T h e S p u f - c d p o f F u n d s f o r Supj»lemental
'A B u d g e t N o . 0 6 f o r C Y 2 0 1 9 s h a l l b e t a k e n f r o m t h e t f o l ^ e ^ w i n g :
F ^ A M I L l L G E N T U G A Y A |; /- M u n i c i p a l M a y o r
1 I Page/Res. No. 328-2019
1 8 ' " L e g i s l a t i v e C o u n c i l
2 3 " * R e g u l a r S e s s i o n
D e c e m b e r 1 6 , 2 0 1 9
A . G E N E R A L F U N D P R O P E R 1 . S a v i n g s i n C u r r e n t A p p r o p r i a t i o n s - P e r s o n n e l
S e r v i c e s ( P S ) a s o f D e c . 1 5 , 2 0 1 9
A M O U N T
a . O f f i c e o f t h e M u n i c i p a l M a y o r 2 , 8 4 5 , 0 0 0 . 0 0 b . O f f i c e o f t h e S a n g g u n i a n g B a y a n 4 7 9 , 0 0 0 . 0 0 c . O f f i c e o f t h e M u n i c i p a l A d m i n i s t r a t o r 2 7 7 , 4 0 0 . 0 0 d . O f f i c e o f t h e M u n i c i p a l A c c o u n t a n t 1 8 6 , 0 0 0 . 0 0 e . O f f i c e o f t h e G e n e r a l S e r v i c e s O f f i c e r 5 5 0 , 0 0 0 . 0 0 f . O f f i c e o f t h e M u n i c i p a l T r e a s u r e r 1 , 1 9 1 , 7 0 0 . 0 0 g . O f f i c e o f t h e M u n i c i p a l A s s e s s o r 5 4 , 0 0 0 . 0 0 h . O f f i c e o f t h e M u n i c i p a l D i s a s t e r R i s k R e d u c t i o n S t
M a n a g e m e n t O f f i c e r 3 7 4 , 6 8 0 . 0 0
T o t a l - P e r s o n n e l S e r v i c e s S a v i n g s - 5,957,780.00
2 . S a v i n g s i n M O O E a s o f D e c e m b e r 1 5 , 2 0 1 9 a . O f f i c e o f t h e M u n i c i p a l M a y o r - R e g u l a r M O O E a n d
P r o g r a m s 6 0 2 , 1 0 0 . 0 0
b . O f f i c e o f t h e S a n g g u n i a n g B a y a n 1 8 8 , 0 0 0 . 0 0 c . O f f i c e o f t h e M H R M O - R e g u l a r M O O E a n d
P r o g r a m s 1 7 7 , 5 0 0 . 0 0
d . O f f i c e o f t h e G e n e r a l S e r v i c e s O f f i c e r - R e g u l a r M O O E a n d P r o g r a m s
1 4 8 , 0 0 0 . 0 0
e . O f f i c e o f t h e M u n i c i p a l A c c o u n t a n t 2 2 , 3 0 0 . 0 0 f . O f f i c e o f t h e M u n i c i p a l T r e a s u r e r 3 6 5 , 9 0 0 . 0 0 g . O f f i c e o f t h e M u n i c i p a l A s s e s s o r 5 9 , 5 0 0 . 0 0 h . O f f i c e o f t h e M u n i c i p a l H e a l t h O f f i c e r - R e g u l a r
M O O E a n d P r o g r a m s 3 4 1 , 8 0 0 . 0 0
i . O f f i c e o f t h e M u n i c i p a l S o c i a l W e l f a r e a n d D e v e l o p m e n t O f f i c e r - R e g u l a r M O O E a n d P r o g r a m s
2 9 5 , 2 0 0 . 0 0
j . O f f i c e o f t h e M u n i c i p a l A g r i c u l t u r i s t a n d S H O U -R e g u l a r M O O E a n d P r o g r a m s
1 , 0 2 2 , 3 0 0 . 0 0
k . O f f i c e o f t h e M E N R O - P r o g r a m s 1 7 8 , 8 0 0 . 0 0 1. O f f i c e o f t h e M u n i c i p a l E n g i n e e r a n d M P O U -
R e g u l a r M O O E a n d P r o g r a m s 1 8 8 , 6 0 0 . 0 0
m . O f f i c e o f t h e M u n i c i p a l A d m i n i s t r a t o r 10,000.00 T O T A L M O O E S A V I N G S F O R C N A I n c e n t i v e s 3,600,000.00 T o t a l F u n d S o u r c e s - A - G e n e r a l F u n d P r o p e r 9,557,780.00
B . E C O N O M I C E N T E R P R I S E O P E R A T I O N S
3 . S a v i n g s i n C u r r e n t A p p r o p r i a t i o n s - P e r s o n n e l S e r v i c e s ( P S ) a s o f D e c . 1 5 , 2 0 1 9
A M O U N T
a . O f f i c e o f t h e W a t e r w o r k s O p e r a t i o n U n i t 1 6 0 , 0 0 0 . 0 0 b . O f f i c e o f t h e M a r k e t 86 T e r m i n a l O p e r a t i o n U n i t 8 0 , 0 0 0 . 0 0
T O T A L - P e r s o n n e l S e r v i c e s S a v i n g s 240,000.00
4 . M O O E S a v i n g s a s o f D e c e m b e r 1 5 , 2 0 1 9 a . O f f i c e o f t h e M a r k e t a n d T e r m i n a l O p e r a t i o n U n i t 2 1 2 , 0 0 0 . 0 0 b . O f f i c e o f t h e C e m e t e r y O p e r a t i o n U n i t 8 8 , 0 0 0 . 0 0
T o t a l M O O E S a v i n g s f o r C N A I n c e n t i v e s 2 0 1 9 300,000.00 T o t a l F u n d S o u r c e s - B - E c o n o m i c E n t e r p r i s e O p e r a t i o n s / \
540,000.00
A p-
2 / Page/Res. No. 328-2019 ^ J ^ V M I I L G E N T U G A Y A j
n
i s " * L e g i s l a t i v e C o u n c i l
2 3 " * R e g u l a r S e s s i o n
D e c e m b e r 1 6 , 2 0 1 9
C . M O N C A S T O P E R A T I O N S 5 . S a v i n g s i n C u r r e n t A p p r o p r i a t i o n s - P e r s o n n e l
S e r v i c e s ( P S ) a s o f D e c . 1 5 , 2 0 1 9 a . O f f i c e o f t h e S c h o o l A d m i n i s t r a t o r 6 6 6 , 0 0 0 . 0 0
T o t a l - P e r s o n n e l S e r v i c e s S a v i n g s 666,000.00
6 . M O O E S a v i n g s a s o f D e c e m b e r 1 5 , 2 0 1 9 a . O f f i c e o f t h e S c h o o l A d m i n i s t r a t o r - R e g u l a r M O O E
a n d P r o g r a m s 6 7 4 , 8 0 0 . 0 0
T o t a l M O O E S a v i n g s f o r C N A I n c e n t i v e s 2 0 1 9 674,800.00
T o t a l F u n d S o u r c e s - C - M o n C A S T O p e r a t i o n s 1,340,800.00
GRAND TOTAL FUND SOURCES - A + B + C - 11,438,580.00
S E C T I O N 3 . A P P R O P R I A T I O N O F F U N D S . T h i s S u p p l e m e n t a l A p p r o p r i a t i o n w i t h a t o t a l a m o u n t o f E L E V E N M I L L I O N F O U R H U N D R E D T H I R T Y E I G H T T H O U S A N D F I V E H U N D R E D E I G H T Y P E S O S ( P I 1 , 4 3 8 , 5 8 0 . 0 0 ) ; F R O M T H E G E N E R A L F U N D P R O P E R - N I N E M I L L I O N F I V E H U N D R E D F I F T Y S E V E N T H O U S A N D S E V E N H U N D R E D E I G H T Y P E S O S ( P 9 , 5 5 7 , 7 8 0 . 0 0 ) , F R O M T H E E C O N O M I C E N T E R P R I S E O P E R A T I O N S - F I V E H U N D R E D F O R T Y T H O U S A N D P E S O S ( P 5 4 0 , 0 0 0 . 0 0 , A N D F R O M T H E O P E R A T I O N S O F T H E M O N K A Y O C O L L E G E O F A R T S , S C I E N C E S A N D T E C H N O L O G Y ( M O N C A S T ) - O N E M I L L I O N T H R E E H U N D R E D F O R T Y T H O U S A N D E I G H T H U N D R E D P E S O S ( P I , 3 4 0 , 8 0 0 . 0 0 ) , s h a l l c o v e r f o r t h e P e r s o n n e l S e r v i c e s , M a i n t e n a n c e a n d O t h e r O p e r a t i n g E x p e n s e s ( M O O E ) a n d C a p i t a l O u t l a y O f t h e m u n i c i p a l i t y , t o w i t :
A . G e n e r a l F u n d P r o p e r O F F I C E P A R T I C U L A R /
P U R P O S E A I P C O D E
O B J E C T O F E X P E N D I T U R E
A C C O U N T C O D E
A M O U N T
O F F I C E O F T H E M A Y O R
G e n e r a l A d m i n i s t r a t i o n
P e r s o n n e l S e r v i c e s
1 0 0 0 - 0 3 -0 1 - 0 0 1
C o l l e c t i v e N e g o t i a t i o n A g r e e m e n t
( C N A ) I n c e n t i v e C Y 2 0 1 9
O t h e r P e r s o n n e l B e n e f i t s
5 - 0 1 - 0 4 -9 9 0
3 , 6 0 0 , 0 0 0 . 0 0
P r o d u c t i v i t y E n h a n c e m e n t I n c e n t i v e ( P E I ) f o r C Y 2 0 1 9
O t h e r P e r s o n n e l B e n e f i t s
5 - 0 1 - 0 4 -9 9 0
9 3 2 , 0 0 0 . 0 0
S e r v i c e R e c o g n i t i o n I n c e n t i v e ( S R I ) f o r C Y 2 0 1 9
O t h e r P e r s o n n e l B e n e f i t s
5 - 0 1 - 0 4 -9 9 0
1 , 8 6 4 , 0 0 0 . 0 0 y
S u b - T o t a l P S /\ 6 , 3 9 6 , 0 0 0 . 0 0
3 / Page/Res. No. 328-2019 U ^ M U . L G E N T U G A Y A
M u n i c i p a l M a y o r
V DEC 2 7 2019
1 8 " L e g i s l a t i v e C o u n c i l 2 3 " ^ R e g u l a r S e s s i o n D e c e m b e r 1 6 , 2 0 1 9
M a i n t e n a n c e a n d O t h e r O p e r a t i n g E x p e n s e s ( M O O E )
1 0 0 0 -0 3 - 0 1 -0 0 1 -0 0 1
O t h e r G e n e r a l S e r v i c e s
O t h e r G e n e r a l S e r v i c e s
5 - 0 1 -1 2 - 9 9 0
2 , 7 2 8 , 7 8 0 . 0 0
S u b s i d y t o C O M E L E C O f f i c e
S u b s i d y t o N G A ( C O M E L E C )
5 - 0 1 -1 4 - 0 2 0
8 3 , 0 0 0 . 0 0
P R O G R A M S , P R O J E C T S A N D A C T I V I T I E S S u p p o r t t o B A C O p e r a t i o n s
1 0 0 0 -0 3 - 0 3 -0 0 1 -0 0 2
H o n o r a r i u m 5 - 0 1 -0 2 - 1 0 0
2 0 0 , 0 0 0 . 0 0
P L E B P r o g r a m 3 0 0 0 -5 0 0 - 0 3 -0 1 - 0 0 1 -0 0 6
O t h e r O M a n d O E ( H o n o r a r i u m )
5 - 0 2 -9 9 - 9 9 0
3 0 , 0 0 0 . 0 0
T O T A L - O F F I C E O F T H E MAYOR 9,437,780.00 1
O F F I C E O F T H E M U N A G R I C U L T U R I S T
8000-03-02-003-013
C a p i t a l O u t l a y -P u r c h a s e o f S u b m e r s i b l e P u m p
O t h e r P P E 1 - 0 7 -9 9 -9 9 0
1 2 0 , 0 0 0 . 0 0
T O T A L - O F F I C E O F T H E MUN AGRICULTURIST 120,000.00 T O T A L - E X P E N D I T U R E PROGRAM - A - G E N E R A L FUND P R O P E R
9,557,780.00
B - ECONOMIC E N T E R P R I S E OPERATIONS O F F I C E O F T H E E C O N O M I C E N T E R P R I S E M A N A G E R
G e n e r a l A d m i n i s t r a t i o n
8 0 0 0 -0 3 - 0 3 -0 0 5
P e r s o n n e l S e r v i c e s C o l l e c t i v e N e g o t i a t i o n A g r e e m e n t
( C N A ) I n c e n t i v e C Y 2 0 1 9
O t h e r P e r s o n n e l B e n e f i t s
5 - 0 1 -0 4 -9 9 0
3 0 0 , 0 0 0 . 0 0
P r o d u c t i v i t y E n h a n c e m e n t I n c e n t i v e ( P E I ) f o r C Y 2 0 1 9
O t h e r P e r s o n n e l B e n e f i t s
5 - 0 1 -0 4 -9 9 0
8 0 , 0 0 0 . 0 0
S e r v i c e R e c o g n i t i o n I n c e n t i v e ( S R I ) f o r C Y 2 0 1 9
O t h e r P e r s o n n e l B e n e f i t s
5 - 0 1 -0 4 -9 9 0
1 6 0 , 0 0 0 . 0 0 ^
S u b - T o t a l P S 5 4 0 , 0 0 0 . 0 0 T O T A L E X P E N D I T U R E PROGRAM - B - E C O N O M I C / ^ T E R P R I S E 540,000.00
4 / Page/Res. No. 328-2019 GENTUGAYA Munidpai Mayor
1 8 " L e g i s l a t i v e C o u n c i l
2 3 " " R e g u l a r S e s s i o n
D e c e m b e r 1 6 , 2 0 1 9
OPERATIONS
C - MONCAST OPERATIONS
O F F I C E O F T H E C O L L E G E A D M I N I S T R A T O R
G e n e r a l A d m i n i s t r a t i o n
3 0 0 0 -1 0 0 -0 3 - 0 3 -0 0 1
P e r s o n n e l S e r v i c e s C o l l e c t i v e N e g o t i a t i o n A g r e e m e n t
( C N A ) I n c e n t i v e C Y 2 0 1 9
O t h e r P e r s o n n e l B e n e f i t s
5 - 0 1 -0 4 -9 9 0
6 7 4 , 8 0 0 . 0 0
P r o d u c t i v i t y E n h a n c e m e n t I n c e n t i v e ( P E I ) f o r C Y 2 0 1 9
O t h e r P e r s o n n e l B e n e f i t s
5 - 0 1 -0 4 -9 9 0
2 2 2 , 0 0 0 . 0 0
S e r v i c e R e c o g n i t i o n I n c e n t i v e ( S R I ) f o r C Y 2 0 1 9
O t h e r P e r s o n n e l B e n e f i t s
5 - 0 1 -0 4 -9 9 0
4 4 4 , 0 0 0 . 0 0
S u b - T o t a l P S 1 , 3 4 0 , 8 0 0 . 0 0 T O T A L E X P E N D I T U R E PROGRAM - C- MONCAST OPERATIONS 1,340,800.00
GRAND T O T A L E X P E N D I T U R E PROGRAM - A + B +C P I 1 , 4 3 8 , 5 8 0 . 0 0
S E C T I O N 4 . E F F E C T I V I T Y . T h i s O r d i n a n c e s h a l l t a k e e f f e c t u p o n i t s a p p r o v a l .
C A R R I E D .
E N A C T E D A N D P A S S E D t h i s 1 6 * d a y o f D e c e m b e r , 2 0 1 9 a t M o n k a y o , D a v a o d e O r o , P h i l i p p i n e s .
I H E R E B Y C E R T I F Y t o t h e c o r r e c t n e s s o f t h e a b o v e - q u o t e d o r d i n a n c e .
A T T E S T E D :
M A R I g y y O Y L D A M A S I N S e c r e t a r y t | t h e S a n g g u n i a n
R O N A ^ r ^ A N Z A N O T e m p o r a r y P r e s i d i n g O f f i c e r ( S a n g g u n i a n g B a y a n M e m b e r )
' R A M I L L.1 M u n i
A P P R O V E D : ' ^ ' ^
u E N T U G A Y A i p a l M a y o r
5 / Page/Res. No. 328-2019
1 8 * L e g i s l a t i v e C o u n c i l
2 3 " * R e g u l a r S e s s i o n
D e c e m b e r 1 6 , 2 0 1 9
R e p u b l i c o f t h e P h i l i p p i n e s P r o v i n c e o f D a v a o d e O r o M u n i c i p a l i t y o f M o n k a y o
OFFICE OF THE SANGGUNIANG BAYAN =oOo=
E X C E R P T F R O M T H E M I N U T E S O F T H E R E G U L A R S E S S I O N O F T H E S A N G G U N I A N G B A Y A N O F M O N K A Y O , P R O V I N C E O F D A V A O D E O R O H E L D A T
T H E S B S E S S I O N H A L L O N M O N D A Y , D E C E M B E R 1 6 , 2 0 1 9 -
P R E S E N T : H o n . R o n a l d T . M a n z a n o , T e m p o r a r y P r e s i d i n g O f f i c e r ( S a n g g u n i a n g B a y a n M e m b e r )
H o n . J o c e l y n C a b a g - B u r g o s , S a n g g u n i a n g B a y a n M e m b e r H o n . M a r l o n H . T u m a o b , S a n g g u n i a n g B a y a n M e m b e r H o n . K i m b e r l y B e n a z i r M a y R C o d i l l a , S a n g g u n i a n g B a y a n M e m b e r H o n . J o e l D . B a s a n e s I I , H o n . B r e n d o T . C e n i z a , H o n . A v e l i n o T . C a b a g , H o n . A n t o n i o F . S a a v e d r a , J r . , H o n . I v a n J e l l o E . C a j e s , P P S K -H o n . P a u l i n o T . S e b i o , I P M R -
S a n g g u n i a n g B a y a n M e m b e r S a n g g u n i a n g B a y a n M e m b e r S a n g g u n i a n g B a y a n M e m b e r S a n g g u n i a n g B a y a n M e m b e r S a n g g u n i a n g B a y a n M e m b e r S a n g g u n i a n g B a y a n M e m b e r S a n g g u n i a n g B a y a n M e m b e r H o n . A l l e n L . C a b a g , L N M B -
O N O F F I C I A L B U S I N E S S : H o n . J o a n n a A i l e e n A . G e n t u g a y a , M u n i c i p a l V i c e M a y o r
A B S E N T : N o n e
R E S O L U T I O N N O . 3 2 8
A R E S O L U T I O N A P P R O V I N G T H E R E A L I G N M E N T O F S A V I N G S I N C U R R E N T A P P R O P R I A T I O N S U N D E R P E R S O N N E L S E R V I C E S A N D M A I N T E N A N C E A N D O T H E R O P E R A T I N G E X P E N S E S ( M O O E ) I N T H E A G G R E G A T E A M O U N T O F
ELEVEN MILLION FOUR HUNDRED THIRTY EIGHT THOUSAND FIVE HUNDRED EIGHTY PESOS (PI 1,438,580.00); F R O M T H E GENERAL FUND PROPER-NINE M I L L I O N F I V E H U N D R E D F I F T Y S E V E N T H O U S A N D S E V E N
H U N D R E D E I G H T Y P E S O S ( P 9 , 5 5 7 , 7 8 0 . 0 0 ) , F R O M T H E ECONOMIC ENTERPRISE OPERATIONS - F I V E H U N D R E D F O R T Y T H O U S A N D P E S O S ( P 5 4 0 , 0 0 0 . 0 0 , A N D
F R O M T H E O P E R A T I O N S O F T H E M O N K A Y O C O L L E G E O F A R T S , S C I E N C E S A N D T E C H N O L O G Y ( M O N C A S T ) - O N E M I L L I O N T H R E E H U N D R E D T H R E E H U N D R E D F O R T Y T H O U S A N D E I G H T H U N D R E D P E S O S ( P I , 3 4 0 , 8 0 0 . 0 0 ) , A N D D E C L A R I N G
S A M E A S S A V I N G S A S S O U R C E S O F S U P P L E M E N T A L B U D G E T N O . 0 6 , C Y 2 0 1 9 O F T H I S M U N I C I P A L I T Y .
W H E R E A S , t h e m e m b e r s o f t h i s a u g u s t B o d y r e c e i v e d a c o p y o f l e t t e r d a t e d D e c e m b e r 1 3 , 2 0 1 9 f r o m t h e O f f i c e o f t h e M u n i c i p a l M a y o r , t h i s m u n i c i p a l i t y , r e e n d o r s i n g f o r u r g e n t a c t i o n , t h e p r o p o s e d S u p p l e m e n t a l B u d g e t N o . 0 6 , f o r C Y 2 0 1 9 o f t h i s m u n i c i p a l i t y , p r o p o s i n g a n a g g r e g a t e a p p r o p r i a t i o n o f ELEVEN MILLION FOUR HUNDRED THIRTY EIGHT THOUSAND FIVE HUNDRED EIGHTY PESOS (PI 1,438,580.00); F R O M T H E GENERAL FUND PROPER - N I N E M I L L I O N F I V E H U N D R E D F I F T Y S E V E N T H O U S A N D S E V E N H U N D R E D E I G H T Y P E S O S ( P 9 , 5 5 7 , 7 8 0 . 0 0 ) , F R O M T H E ECONOMIC ENTERPRISE OPERATIONS - F I V E H U N D R E D F O R T Y T H O U S A N D P E S O S ( P 5 4 0 , 0 0 0 . 0 0 , A N D F R O M T H E O P E R A T I O N S O F T H E M O N K A Y O C O L L E G E O F A R T S , S C I E N C E S A N D T E C H N O L O G Y ( M O N C A S T ) - O N E M I L L I O N T H R E E H U N D R E D T H R E E H U N D R E D F O R T Y T H O U S A N D E I G H T H U N D R E D P E S O S ( P I , 3 4 0 , 8 0 0 . 0 0 ) t o f u n d f o r t h e f o l l o w i n g :
1 I Page/Res. No. 328-2019
1 8 " L e g i s l a t i v e C o u n c i l
2 3 " * R e g u l a r S e s s i o n
D e c e m b e r 1 6 , 2 0 1 9
a . G r a n t o f S e r v i c e R e c o g n i t i o n I n c e n t i v e ( S R I ) a t a m a x i m u m a m o u n t o f T e n T h o u s a n d P e s o s ( P 1 0 , 0 0 0 . 0 0 ) p e r e m p l o y e e , s u b j e c t t o t h e p r o v i s i o n s o f A d m i n i s t r a t i v e O r d e r N o . 1 9 , s e r i e s - 2 0 1 9 i s s u e d b y t h e P r e s i d e n t a n d t h e p r o v i s i o n o f B u d g e t C i r c u l a r N o . 2 0 1 9 - 6 d a t e d D e c e m b e r 9 , 2 0 1 9 ;
b . G r a n t o f C o l l e c t i v e N e g o t i a t i o n A g r e e m e n t ( C N A ) a t a m a x i m u m a m o u n t o f P 2 0 , 0 0 0 . 0 0 p e r q u a l i f i e d e m p l o y e e , s u b j e c t t o t h e p r o v i s i o n s o f B u d g e t c i r c u l a r N o . 2 0 1 9 - 5 d a t e d N o v e m b e r 7 , 2 0 1 9 ;
c . G r a n t o f P r o d u c t i v i t y E n h a n c e m e n t I n c e n t i v e ( P E I ) a t a m a x i m u m a m o u n t o f P 5 , 0 0 0 . 0 0 p e r q u a l i f i e d e m p l o y e e s u b j e c t t o t h e p r o v i s i o n s o f L o c a l B u d g e t C i r c u l a r N o . 1 1 8 ;
d . A d d i t i o n a l a p p r o p r i a t i o n s f o r O t h e r G e n e r a l S e r v i c e s ;
W H E R E A S , t h e s o u r c e s o f f u n d s f o r t h e p r o p o s e d S u p p l e m e n t a l B u d g e t , a r e t a k e n f r o m t h e s a v i n g s i n C u r r e n t A p p r o p r i a t i o n s i n P e r s o n n e l S e r v i c e s a n d M O O E o f t h e v a r i o u s O f f i c e s , s u m m a r i z e d h e r e u n d e r :
A . G E N E R A L F U N D P R O P E R 1 . S a v i n g s i n C u r r e n t A p p r o p r i a t i o n s - P e r s o n n e l
S e r v i c e s ( P S ) a s o f D e c . 1 5 , 2 0 1 9
A M O U N T
a . O f f i c e o f t h e M u n i c i p a l M a y o r 2 , 8 4 5 , 0 0 0 . 0 0 b . O f f i c e o f t h e S a n g g u n i a n g B a y a n 4 7 9 , 0 0 0 . 0 0 c . O f f i c e o f t h e M u n i c i p a l A d m i n i s t r a t o r 2 7 7 , 4 0 0 . 0 0 d . O f f i c e o f t h e M u n i c i p a l A c c o u n t a n t 1 8 6 , 0 0 0 . 0 0 e . O f f i c e o f t h e G e n e r a l S e r v i c e s O f f i c e r 5 5 0 , 0 0 0 . 0 0 f . O f f i c e o f t h e M u n i c i p a l T r e a s u r e r 1 , 1 9 1 , 7 0 0 . 0 0 g . O f f i c e o f t h e M u n i c i p a l A s s e s s o r 5 4 , 0 0 0 . 0 0 h . O f f i c e o f t h e M u n i c i p a l D i s a s t e r R i s k R e d u c t i o n &
M a n a g e m e n t O f f i c e r 3 7 4 , 6 8 0 . 0 0
T o t a l - P e r s o n n e l S e r v i c e s S a v i n g s - 5,957,780.00
2 . S a v i n g s i n M O O E a s o f D e c e m b e r 1 5 , 2 0 1 9 a . O f f i c e o f t h e M u n i c i p a l M a y o r - R e g u l a r M O O E a n d
P r o g r a m s 6 0 2 , 1 0 0 . 0 0
b . O f f i c e o f t h e S a n g g u n i a n g B a y a n 1 8 8 , 0 0 0 . 0 0 c . O f f i c e o f t h e M H R M O - R e g u l a r M O O E a n d
P r o g r a m s 1 7 7 , 5 0 0 . 0 0
d . O f f i c e o f t h e G e n e r a l S e r v i c e s O f f i c e r - R e g u l a r M O O E a n d P r o g r a m s
1 4 8 , 0 0 0 . 0 0
e . O f f i c e o f t h e M u n i c i p a l A c c o u n t a n t 2 2 , 3 0 0 . 0 0 f . O f f i c e o f t h e M u n i c i p a l T r e a s u r e r 3 6 5 , 9 0 0 . 0 0 g . O f f i c e o f t h e M u n i c i p a l A s s e s s o r 5 9 , 5 0 0 . 0 0 h . O f f i c e o f t h e M u n i c i p a l H e a l t h O f f i c e r - R e g u l a r
M O O E a n d P r o g r a m s 3 4 1 , 8 0 0 . 0 0
i . O f f i c e o f t h e M u n i c i p a l S o c i a l W e l f a r e a n d D e v e l o p m e n t O f f i c e r - R e g u l a r M O O E a n d P r o g r a m s
2 9 5 , 2 0 0 . 0 0
j . O f f i c e o f t h e M u n i c i p a l A g r i c u l t u r i s t a n d S H O U -R e g u l a r M O O E a n d P r o g r a m s
1 , 0 2 2 , 3 0 0 . 0 0
k . O f f i c e o f t h e M E N R O - P r o g r a m s 1 7 8 , 8 0 0 . 0 0 1. O f f i c e o f t h e M u n i c i p a l E n g i n e e r a n d M P O U -
R e g u l a r M O O E a n d P r o g r a m s 1 8 8 , 6 0 0 . 0 0
m . O f f i c e o f t h e M u n i c i p a l A d m i n i s t r a t o r 1 0 , 0 0 0 . 0 0 T O T A L M O O E S A V I N G S F O R C N A I n c e n t i v e s 3,600,000.00 T o t a l F u n d S o u r c e s - A - G e n e r a l F u n d P r o p e r 9,557,780.00
2 I Page/Res. No. 328-2019
1 8 " * L e g i s l a t i v e C o u n c i l
" 2 3 " * R e g u l a r S e s s i o n
D e c e m b e r 1 6 , 2 0 1 9
B . E C O N O M I C E N T E R P R I S E O P E R A T I O N S
3 . S a v i n g s i n C u r r e n t A p p r o p r i a t i o n s - P e r s o n n e l S e r v i c e s ( P S ) a s o f D e c . 1 5 , 2 0 1 9
A M O U N T
a . O f f i c e o f t h e W a t e r w o r k s O p e r a t i o n U n i t 1 6 0 , 0 0 0 . 0 0 b . O f f i c e o f t h e M a r k e t 85 T e r m i n a l O p e r a t i o n U n i t 8 0 , 0 0 0 . 0 0
T O T A L - P e r s o n n e l S e r v i c e s S a v i n g s 240,000.00
4 . M O O E S a v i n g s a s o f D e c e m b e r 1 5 , 2 0 1 9 a . O f f i c e o f t h e M a r k e t a n d T e r m i n a l O p e r a t i o n U n i t 2 1 2 , 0 0 0 . 0 0 b . O f f i c e o f t h e C e m e t e r y O p e r a t i o n U n i t 8 8 , 0 0 0 . 0 0
T o t a l M O O E S a v i n g s f o r C N A I n c e n t i v e s 2 0 1 9 300,000.00 T o t a l F u n d S o u r c e s - B - E c o n o m i c E n t e r p r i s e O p e r a t i o n s
540,000.00
C . M O N C A S T O P E R A T I O N S 5 . S a v i n g s i n C u r r e n t A p p r o p r i a t i o n s - P e r s o n n e l
S e r v i c e s ( P S ) a s o f D e c . 1 5 , 2 0 1 9 a . O f f i c e o f t h e S c h o o l A d m i n i s t r a t o r 6 6 6 , 0 0 0 . 0 0
T o t a l - P e r s o n n e l S e r v i c e s S a v i n g s 666,000.00
6 . M O O E S a v i n g s a s o f D e c e m b e r 1 5 , 2 0 1 9 a . O f f i c e o f t h e S c h o o l A d m i n i s t r a t o r - R e g u l a r M O O E
a n d P r o g r a m s 6 7 4 , 8 0 0 . 0 0
T o t a l M O O E S a v i n g s f o r C N A I n c e n t i v e s 2 0 1 9 674,800.00 T o t a l F u n d S o u r c e s - C - M o n C A S T O p e r a t i o n s 1,340,800.00 GRAND TOTAL FUND SOURCES - A + B + C - 11,438,580.00
W H E R E A S , i t i s t h e s t a n d o f t h e m e m b e r s o f t h e a u g u s t B o d y t o r e a l i g n t h e s a i d a m o u n t a n d t o d e c l a r e s a m e a s s a v i n g s a s s o u r c e o f f u n d s f o r S u p p l e m e n t a l B u d g e t N o . 6 , C Y 2 0 1 9 .
W H E R E F O R E , o n m o t i o n o f S a n g g u n i e m g B a y a n M e m b e r K i m b e r l y B e n a z i r M a y R C o d i l l a , d u l y j o i n t l y s e c o n d e d b y A l l S a n g g u n i a n g B a y a n M e m b e r s P r e s e n t , i t w a s
R E S O L V E D , a s i t i s h e r e b y R E S O L V E D , A R E S O L U T I O N A P P R O V I N G T H E R E A L I G N M E N T O F S A V I N G S I N C U R R E N T A P P R O P R I A T I O N S U N D E R P E R S O N N E L S E R V I C E S A N D M A I N T E N A N C E A N D O T H E R O P E R A T I N G E X P E N S E S ( M O O E ) I N T H E A G G R E G A T E A M O U N T O F ELEVEN MILLION FOUR HUNDRED THIRTY EIGHT THOUSAND FIVE HUNDRED EIGHTY PESOS (PI 1,438,580.00); F R O M T H E GENERAL FUND PROPER - N I N E M I L L I O N F I V E H U N D R E D F I F T Y S E V E N T H O U S A N D S E V E N H U N D R E D E I G H T Y P E S O S ( P 9 , 5 5 7 , 7 8 0 . 0 0 ) , F R O M T H E ECONOMIC ENTERPRISE OPERATIONS - F I V E H U N D R E D F O R T Y T H O U S A N D P E S O S ( P 5 4 0 , 0 0 0 . 0 0 , A N D F R O M T H E O P E R A T I O N S O F T H E M O N K A Y O C O L L E G E O F A R T S , S C I E N C E S A N D T E C H N O L O G Y ( M O N C A S T ) - O N E M I L L I O N T H R E E H U N D R E D T H R E E H U N D R E D F O R T Y T H O U S A N D E I G H T H U N D R E D P E S O S ( P I , 3 4 0 , 8 0 0 . 0 0 ) , A N D D E C L A R I N G S A M E A S S A V I N G S A S S O U R C E S O F S U P P L E M E N T A L B U D G E T N O . 0 6 , C Y 2 0 1 9 O F T H I S M U N I C I P A L I T Y .
3 I Page/Res. No. 328-2019
1 8 ' " L e g i s l a t i v e C o u n c i l
2 3 " * R e g u l a r S e s s i o n
D e c e m b e r 1 6 , 2 0 1 9
R E S O L V E D , F I N A L L Y , t h a t a c o p y o f t h i s r e s o l u t i o n b e f u r n i s h e d , t h e S a n g g u n i a n g P a n l a l a w i g a n ( S P ) , t h i s P r o v i n c e t h r o u g h M s . T h e l m a C . Y u m a n g , S P S e c r e t a r y , C a p i t o l C o m p l e x , B r g y . C a b i d i a n a n , N a b u n t u r a n , D a v a o d e O r o f o r t h e i r i n f o r m a t i o n a n d a p p r o p r i a t e a c t i o n ; l e t a c o p y b e f u r n i s h e d , t h e O f i c e o f t h e M u n i c i p a l M a y o r R a m i l L . G e n t u g a y a , t h e L o c a l F i n a n c e C o m m i t t e e ( L F C ) t h r o u g h M r s . E v e l y n M . D i n o p o l , C h a i r p e r s o n ( M B O ) ; t h e O f f i c e o f t h e M u n i c i p a l A d m i n i s t r a t o r t h r o u g h M r . R a u l B . B a s a n e s a n d o t h e r O f f i c e s c o n c e r n e d f o r t h e i r i n f o r m a t i o n a n d r e f e r e n c e .
C A R R I E D .
I H E R E B Y C E R T I F Y t o t h e c o r r e c t n e s s o f t h e - a b o v e - q u o t e d r e s o l u t i o n .
A T T E S T E D :
T e m p o r a r y P r e s i d i n g O f f i c e r ( S a n g g u n i a n g B a y a n M e m b e r )
A P P R O V E D :
D E C 2 7 2Q19
-i
4 / Page/Res. No. 328-2019
Republic of the Philippines Province of Davao de Oro
MUNICIPALITY OF MONKAYO
OFFICE OF THE MUNICIPAL MAYOR
December 13, 2019
Honourable Members of the Sangguniang Bayan Municipality of Monkayo
Thru: Hon. Vice Mayor Joanna Aileen A. Gentugaya Presiding Officer
Ladies and Gentlemen;
May I respectfully submit the proposed Supplemental Budget Number 6 for Fiscal Year 2019, with a total amount of E L E V E N MILLION FOUR HUNDRED TWENTY THREE THOUSAND SEVEN HUNDRED EIGHTY PESOS ONLY ( P 11,423,780.00), for the General Fund Proper, Economic Enterprise Operations and for the operations of MONCAST, summarized hereunder and for the following purposes:
FUND PERSONAL SERVICES
MOOE CAPITAL OUTLAY
TOTAL
G E N E R A L FUND - General Administration
6,586,000.00 2,841,780.00 120,000.00 9,547,780.00
Local Economic Enterprise Operations
540,000.00 00.00 00.00 540,000.00
MONCAST Operahon 1,336,000 0.00 00.00 1,336,000.00
TOTAL PROPOSED BUDGET 8,462,000.00 2,841,780.00 120,000.00 11,423,780.00
PURK)SES:
1. Grant of Service Recognition Incentive (SRO at a maximum amount of P 10,000 per employee, subject to the provisions of Administrative Order 19 series of 2019 issued by the President and the provisions of Budget Circular 2019-6 dated December 9, 2019;
2. Grant of Collective Negotiation Agreement Incentive at a maximum amount of P 20,000 per quahfied employee, subject to the provisions of Budget Circular Number 2019-5 dated Novenit)er 7,2019
3. Grant of Productivity Enhance Incentive at a maximum amount of P 5,000 per qualified employee, subject to Local Budget Circular Number 118;
4. Additional appropriations for other general services
The additional (supplemental) appropriations are within the AIP approved ceiling.
FUND SOURCES:
1 . Savings in personal services as of December 15, 2019 (schedule I)
2 . MOOE savings as presented in the appended schedule (Schedule EI)
May I respectfully request therefore the honourable Body to consider this matter URGENT in your agenda.
Thank you.
Ver>' tr ily yours.
R f M I L L. GENTUGAYA Municipal Mayor
a14 E D I T A E .
M E R C . ^ n i n i b t i a l l a . e - Q f f i c e r , V . .
LOBO
L B P F o r m N o . 8 P a g e 1 o f p a g e s
S T A T E M E N T O F FUNDING S O U R C E S S U P P L E M E N T A L B U D G E T NO 06
F I S C A L Y E A R 2019
Municipality of Monkayo, Compostela Valley Province G E N E R A L FUND P R O P E R
A c c o u n t P A R T I C U L A R S C l a s s i f i c a t i o n A M O U N T
( P G C A )
1.0 NEW REVENUE S O U R C E S -
2.0 SAVINGS IN C U R R E N T APPROPRIAT IONS A Personnel Se rv i ces a s of Dec. 15, 2019 - Schedu le 1 1 O f f i c e o f t h e M u n i c i p a l M a y o r 2 , 8 4 5 , 0 0 0 . 0 0 2 O f f i c e o f t h e S a n g g u n i a n g B a y a n 4 7 9 , 0 0 0 . 0 0 3 O f f i c e o f t h e M u n i c i p a l A d m i n i s t r a t o r 2 7 7 , 4 0 0 . 0 0 4 O f f i c e o f t h e M u n i c i p a l A c c o u n t a n t 1 8 6 . 0 0 0 . 0 0 5 O f f i c e o f t h e G e n e r a l S e r v i c e s O f f i c e r 5 5 0 , 0 0 0 0 0 6 O f f i c e o f t h e M u n i c i p a l T r e a s u r e r 1 , 1 9 1 , 7 0 0 . 0 0 7 O f f i c e o f t h e M u n i c i p a l A s s e s s o r 5 4 , 0 0 0 . 0 0 8 O f f i c e o f t h e M u n i c i p a l D i s a s t e r R i s k R e d u c t i o n & M a n a g e m e n t O f f i c e r 3 7 4 . 6 8 0 . 0 0
TOTAL - PERSONNEL S E R V I C E S SAVINGS - Schedule 1 5,957,780.00
B MOOE as of December 15, 2019 - Schedule 2 1 O f f i c e o f t h e M u n i c i p a l M a y o r - R e g u l a r M O O E & P r o g r a m s 6 0 2 , 1 0 0 . 0 0
2 O f f i c e o f t h e S a n g g u n i a n g B a y a n 1 8 8 , 0 0 0 . 0 0 3 O f f i c e o f t h e M H R M O - R e g u l a r M O O E & P r o g r a m s 1 7 7 , 5 0 0 0 0 4 O f f i c e o f t h e G e n e r a l S e r v i c e s O f f i c e r - R e g u l a r M O O E & P r o g r a m s 1 4 8 , 0 0 0 0 0 5 O f f i c e o f t h e M u n i c i p a l A c c o u n t a n t 2 2 , 3 0 0 . 0 0 6 O f f i c e o f t h e M u n i c i p a l T r e a s u r e r 3 6 5 , 9 0 0 0 0
7 O f f i c e o f t h e M u n i c i p a l A s s e s s o r 5 9 . 5 0 0 . 0 0 8 O f f i c e o f t h e M u n i c i p a l H e a l t h O f f i c e r - R e g u l a r M O O E & P r o g r a m s 3 4 1 , 8 0 0 0 0
9 O f f i c e o f t h e M u n . S o c i a l W e l f a r e & D e v ' t . O f f i c e r - R e g u l a r M O O e & P r o g r a m s 2 9 5 , 2 0 0 . 0 0 1 0 O f f i c e o f t h e M u n . A g r i c u J t u r i s t & S H O U - R e g u l a r M O O E & P r o g r a m s 1 . 0 2 2 . 3 0 0 . 0 0 1 1 O f f i c e o f t h e M E N R 0 - P r o g r a m s 1 7 8 , 8 0 0 , 0 0 1 2 O f f i c e o f t h e M u n i c i p a l E n g i n e e r & M P O U - R e g u l a r M O O E & P r o g r a m s 1 8 8 . 6 0 0 . 0 0
TOTAL MOOE SAVINGS FOR C N A Incentives 2019 - Schedule 2 3,590,000.00
T O T A L FUND S O U R C E S 9,547,780.00
We hereby certify that the foregoing statement of funding sources are :tuany avaHabte for apppropriation and funds is actually available.
E L Y N M . ' a T ^ N Z A , C P A , M P A
Municipal Accountant
D E C E M B E R 15. 2019 Dat»
1
\
M E R C B
LBPF
No.
9
ST
AT
EM
EN
T O
F S
UP
PL
EM
EN
TA
L A
PP
RO
PR
IAT
ION
FOR
CY
2019
SU
PP
LE
ME
NT
AL
BU
DG
ET
NU
MB
ER
6
MU
NIC
IPA
LITY
OF
MO
NK
AY
O,
DA
VA
O D
E O
RO
GE
NE
RA
L F
UN
D PR
OPE
R
SO
UR
CE
S O
F F
UN
DS
; A
IP
CO
DE
AC
CO
UN
T C
OD
E A
MO
UN
T
1. R
EA
LIG
NM
EN
T O
F C
UR
RE
NT A
PP
RO
PR
IAT
ION
S:
Sav
ings
In
Per
sonn
el S
ervi
ces
(Sch
edul
e 1)
5,
957,
780.
00
MO
OE
savi
ngs
(sch
edul
e 2)
3,
590,
000.
00
TO
TA
L F
UN
D S
OU
RC
ES
9
,54
7,7
80
.00
PR
OP
OS
ED
EX
PE
ND
ITU
RE
PR
OG
RA
M
IMP
LE
ME
NT
ING
OFF
ICE
PA
RTI
CU
LAR
/PU
RP
OS
E A
IP
CO
DE
OB
JEC
T O
F E
XP
EN
DIT
UR
E A
CC
OU
NT
CO
DE
AM
OU
NT
A O
FFIC
E O
F T
HE
AIP
C
OD
E
MU
NIC
IPA
L M
AY
OR
GE
NE
RA
L A
DM
INIS
TR
AT
ION
1000
-03-
01-0
01 (
page
1)
1 P
erso
nnel
Se
rvic
es
a C
olle
ctiv
e N
egot
iati
on A
gre
emen
t In
cent
ive
for
2019
O
ther
P
erso
nnel
B
enef
its
5-01
-04-
990
3,59
0,00
0.00
b P
rodu
ctiv
ity
En
han
cem
ent
Ince
ntiv
e fo
r 20
19
Oth
er P
erso
nnel
B
enef
its
5-01
-04-
990
932,
000.
00
c S
ervi
ce R
ecog
niti
on
Ince
ntiv
e fo
r 20
19
Oth
er P
erso
nnel
B
enef
its
5-01
-04-
990
1,86
4,00
0.00
Sub
Tot
al-P
S 6,
386,
000.
00
2 M
OO
E 10
00-0
3-01
-001
-001
a O
ther
gen
eral
se
rvic
es
Oth
er G
ener
al
Serv
ices
5-
02-1
2-99
0 2,
728,
780.
00
b S
ubsi
dy f
or C
OM
EL
EC
offi
ce
Sub
sidy
to
NG
A (C
omel
ec)
5-02
-14-
020
83,0
00.0
0
3 P
rogr
ams/
Pro
ject
an
d A
ctiv
itie
s
3.1
Su
pp
ort
to
BA
C O
pera
tion
s 10
00-0
3-03
0
01
002
(pag
e 18
) H
on
ora
riu
m 5-
01-0
2-10
0 20
0,00
0.00
3.2
PLEB
P
rog
ram
3000
-500
-03-
01-0
01-0
06
(pag
e 5)
O
ther
OM
8i O
E (H
on
ora
riu
m)
5-02
-99-
990
30,0
00.0
0
Tota
l-O
ffic
e of
th
e M
ayo
r |
/ 9,
427,
780.
00
)
Pag
e 2
PR
OP
OS
ED
EX
PE
ND
ITU
RE
PR
OG
RA
M
IMP
LE
ME
NT
ING
OFF
ICE
PA
RTI
CU
LAR
/PU
RP
OS
E A
IP
CO
DE
OB
JEC
T O
F E
XP
EN
DIT
UR
E A
CC
OU
NT
CO
DE
AM
OU
NT
B. O
FFIC
E O
F TH
E M
UN
ICIP
AL
AG
RIC
ULT
UR
IST
8000
-03-
02-0
03
013
Cap
ital
O
utla
y
Pur
chas
e o
f sub
mer
sibl
e p
um
p O
ther
PP
E
1-07
-99-
990
120,
000.
00
1 T
OT
AL
PR
OP
OS
ED
EX
PE
ND
ITU
RE
PR
OG
RA
M 9
,54
7,7
80
.00
1 U
NA
PP
RO
PR
IAT
ED
BA
LAN
CE
\
Pre
pare
d by
:
Ey
aW
m.
DIN
OP
OL
Mun
icip
al
Bu
dg
et
Off
icer
Ap
pro
ved
by:
A
CM
u
y/IIL
Li
GE
NT
UG
AY
A
nici
pal
May
or
t
p.p
F
ltO
TD
CO
P*
: i
P a g e 1 o f 2 p a g e s
S U P P L E M E N T A L B U D G E T NO. 6 - 2 0 1 9 GENERAL FUND PROPER
SCHEDULE 1 - PERSONNEL S E R V I C E S SAVINGS AS OF DECEMBER 15, 2019
P A R T I C U L A R S
A c c o u n t
C o d e
T o t a l
A p p r o p r i a t i o n
T o t a l
O b l i g a t i o n
B a l a n c e i n
A p p r o p r i a t i o n
D e c l a r e d
S a v i n g s 1 OFFICE OF THE MUNICIPAL MAYOR
S a l a r i e s & W a g e s - R e g u l a r 5-01-01-010 4 . 2 4 5 , 0 4 2 . 0 0 3 9 9 4 , 6 6 7 6 8 2 5 0 . 3 7 4 3 2 2 5 0 , 0 0 0 . 0 0 S a l a r i e s & W a g e s - C a s u a l 5 -01-01 -020 7 , 3 8 4 , 9 5 6 0 0 5 , 7 7 3 , 7 7 6 5 0 1 , 6 1 1 , 1 7 9 . 5 0 1 . 6 0 0 , 0 0 0 0 0 P E R A 5-01-02-010 1 , 5 6 4 , 0 0 0 0 0 1 , 2 7 5 . 0 0 0 0 0 2 8 9 0 0 0 0 0 2 8 0 , 0 0 0 0 0 C l o t h i n g / U n i f o r m A l l o w a n c e 5 - 0 1 - 0 2 - 0 4 0 3 9 0 , 0 0 0 0 0 3 2 4 , 0 0 0 0 0 6 6 , 0 ( X ) 0 0 6 6 , 0 0 0 0 0 O B & A - M i d Y e a r B o n u s 5 - 0 1 - 0 2 - 9 9 0 9 6 2 , 4 2 6 0 0 8 2 2 1 8 0 0 0 1 4 0 2 4 6 0 0 1 4 0 , 0 0 0 . 0 0 O B & A - A n n i v e r s a r y B o n u s 5 - 0 1 - 0 2 - 9 9 0 1 7 7 , 0 0 0 0 0 1 5 0 0 0 0 . 0 0 2 7 . 0 0 0 0 0 2 7 . 0 0 0 0 0 H a z a r d P a y 5-01-02-110 1 2 , 0 0 0 . 0 0 - 1 2 , 0 0 0 . 0 0 1 2 0 0 0 . 0 0 C a s h G i f t 5-01-02-150 3 4 0 , 0 0 0 0 0 2 6 3 0 0 0 0 0 7 7 0 0 0 0 0 7 7 0 0 0 0 0 Y e a r E n d B o n u s 5-01-02-140 1 , 0 0 7 . 1 2 1 0 0 8 3 8 . 2 1 9 8 0 1 6 8 , 9 0 1 2 0 1 6 8 , 0 0 0 , 0 0 R e t & L i f e I n s . P r e m i u m 5-01-03-010 1 , 3 8 7 , 9 0 7 4 0 1 , 1 9 8 , 3 2 6 0 6 1 8 9 , 5 8 1 . 3 4 1 8 9 0 0 0 0 0
P H I L H E A L T H C o n t r i b u t i o n 5 - 0 1 - 0 3 - 0 3 0 1 4 7 , 6 0 7 2 1 1 2 5 , 5 4 8 4 3 2 2 , 0 5 8 . 7 8 2 2 0 0 0 0 0
E C l P C o n t r i b u t i o n 5 - 0 1 - 0 3 - 0 4 0 7 8 . 0 7 8 0 0 6 3 , 6 9 6 0 8 1 4 3 8 1 9 2 1 4 , 0 0 0 0 0
TOTAL - MMO 17.696,137.61 14,828.414.55 2,867.723.06 2,845.000.00
2 OFFICE OF THE SANGGUNIANG BAYAN
S a l a r i e s & W a g e s - R e g u l a r 5-01-01-010 1 0 , 0 3 3 , 3 9 8 0 0 9 , 9 7 9 , 0 4 1 2 6 5 4 . 3 5 6 . 7 4 5 4 , 0 0 0 , 0 0
R A 5 - 0 1 - 0 2 - 0 2 0 8 9 1 . 0 0 0 0 0 8 7 4 , 1 2 5 . 0 0 1 6 8 7 5 0 0 1 6 0 0 0 0 0
T A 5 - 0 1 - 0 2 - 0 3 0 8 3 7 , 0 0 0 0 0 5 2 9 8 7 5 . 0 0 3 0 7 , 1 2 5 0 0 3 0 0 0 0 0 0 0
O B & A - A n n i v e r s a r y B o n u s 5 - 0 1 - 0 2 - 9 9 0 3 3 , 0 0 0 0 0 2 7 , 0 0 0 0 0 6 , 0 0 0 . 0 0 6 . 0 0 0 0 0
R e t & L i f e I n s . P r e m i u m 5-01-03-010 1 , 1 6 7 , 4 3 5 . 2 2 1 , 1 1 7 , 6 4 3 . 1 0 4 9 , 7 9 2 . 1 2 4 9 . 0 0 0 . 0 0
P H I L H E A L T H C o n t r i b u t i o n 5 - 0 1 - 0 3 - 0 3 0 7 4 . 6 0 0 . 0 0 7 2 , 0 5 0 0 0 2 , 5 5 0 0 0 2 . 0 0 0 . 0 0
T e r m i n a l L e a v e B e n e f i t s 5 - 0 1 - 0 4 - 0 3 0 3 9 4 , 9 3 5 4 2 3 7 6 , 9 3 7 . 2 4 1 7 , 9 9 8 1 8 1 7 . 0 0 0 0 0
O P B - M o n e t i z a t i o n o f L e a v e 5 - 0 1 - 0 4 - 9 9 0 1 , 1 0 4 8 2 6 5 8 1 , 0 6 9 , 8 2 6 . 5 8 3 5 , 0 0 0 0 0 3 5 0 0 0 0 0
TOTAL - S B C 14.536,195.22 14,046,498.18 489.697.04 479.000.00
3 OFFICE OF THE MUNICIPAL ADMINISTRATOR
S a l a r i e s & W a g e s - R e g u l a r 5-01-01-010 6 6 8 , 3 0 1 . 0 0 6 0 0 , 5 1 9 0 0 6 7 , 7 8 2 . 0 0 6 7 . 0 0 0 0 0
P E R A 5-01-02-010 3 8 , 0 0 0 0 0 3 6 . 0 0 0 0 0 2 , 0 0 0 0 0 2 , 0 0 0 0 0
R A 5 - 0 1 - 0 2 - 0 2 0 6 0 , 7 5 0 0 0 4 0 . 5 0 0 0 0 2 0 . 2 5 0 . 0 0 2 0 , 0 0 0 0 0
T A 5 -01-02 -030 5 7 , 7 5 0 0 0 - 5 7 . 7 5 0 . 0 0 5 7 . 0 0 0 0 0
C l o t h i n g / U n i f o r m A l l o w a n c e 5 - 0 1 - 0 2 - 0 4 0 1 2 . 0 0 0 0 0 6 0 0 0 0 0 6 0 0 0 0 0 6 0 0 0 0 0
O B & A - M i d Y e a r B o n u s 5 - 0 1 - 0 2 - 9 9 0 8 6 , 9 5 8 , 0 0 1 1 , 8 9 3 . 0 0 7 5 , 0 6 5 . 0 0 7 5 . 0 0 0 . 0 0
R e t . & L i f e I n s . P r e m i u m 5-01-03-010 8 0 , 1 9 6 0 8 3 5 , 7 3 4 . 5 6 4 4 , 4 6 1 . 5 2 4 4 , 0 0 0 . 0 0
P A G - I B I G C o n t r i b u t i o n 5 - 0 1 - 0 3 - 0 2 0 1 1 , 7 0 0 . 0 0 9 , 0 0 0 0 0 2 , 7 0 0 . 0 0 2 , 7 0 0 . 0 0
P H I L H E A L T H C o n t r i b u t i o n 5 - 0 1 - 0 3 - 0 3 0 7 , 4 1 4 . 0 3 5 , 2 6 2 3 7 2 ,151 6 6 2 0 0 0 0 0
E C l P C o n t r i b u t i o n 5 - 0 1 - 0 3 - 0 4 0 2 , 1 0 0 0 0 1 , 4 0 0 . 0 0 7 0 0 0 0 7 0 0 0 0
O P B - M o n e t i z a t i o n o f L e a v e 5 - 0 1 - 0 4 - 9 9 0 1 , 0 0 0 0 0 - 1 , 0 0 0 0 0 1 , 0 0 0 0 0
TOTAL -MADO 1,026,169.11 746,308.93 279,860.18 277.400.00
4 OFFICE OF THE MUNICIPAL ACCOUNTANT
S a l a r i e s & W a g e s - R e g u l a r 5-01-01-010 2 , 4 5 9 , 6 3 8 0 0 2 , 3 2 0 8 . 5 2 2 5 1 3 8 , 7 8 5 7 5 1 3 5 . 0 0 0 0 0
C a s h G i f t 5-01-02-150 3 5 , 0 0 0 . 0 0 3 0 , 0 0 0 0 0 5 . 0 0 0 . 0 0 5 , 0 0 0 0 0
Y e a r E n d B o n u s 5-01-02-140 2 2 0 , 9 0 7 0 0 1 9 3 , 4 2 9 0 0 2 7 . 4 7 8 0 0 2 7 . 0 0 0 0 0
R e t & L i f e I n s P r e m i u m 5-01-03-010 2 9 5 , 6 4 4 4 0 2 7 8 , 5 3 7 . 7 6 1 7 , 1 0 6 64 1 7 , 0 0 0 0 0
P H I L H E A L T H C o n t r i b u t i o n 5 - 0 1 - 0 3 - 0 3 0 2 6 , 6 3 4 4 6 2 4 . 6 4 3 . 8 1 1 , 9 9 0 . 6 5 1 , 0 0 0 0 0
O P B - M o n e t i z a t i o n o f L e a v e 5 - 0 1 - 0 4 - 9 9 0 1 , 0 0 0 0 0 - 1 , 0 0 0 0 0 1 , 0 0 0 . 0 0
TOTAL -MACCO 1 3;03!t823,86 2,847,462.82 191,361.04 186,000.00
M E ^ D I T A E . LOBO Addiristratlve Officer V 1
P a g e 2 o f 2 p a g e s
S U P P L E M E N T A L B U D G E T NO. 6 - 2019 GENERAL FUND PROPER
SCHEDULE 1 - PERSONNEL SERVICES SAVINGS AS OF DECEMBER 15, 2019
P A R T I C U L A R S Account
C o d e T o t a l
A p p r o p r i a t i o n T o t a l
O b l i g a t i o n B a l a n c e i n
A p p r o p r i a t i o n D e c l a r e d
S a v i n g s
5 OFFICE OF THE GENERAL SERVICES OFFICER
S a l a r i e s & W a g e s - R e g u l a r 5-01-01-010 2 , 5 1 5 , 9 6 2 0 0 2 , 1 5 9 8 0 5 , 0 6 3 5 6 1 5 6 9 4 3 5 0 0 0 0 0 0 P E R A 5-01-02-010 240 0 0 0 0 0 1 9 8 . 0 0 0 0 0 4 2 , 0 0 0 0 0 4 0 0 0 0 0 0 C a s h G i f t 5-01-02-160 6 5 , 0 0 0 . 0 0 4 0 0 0 0 . 0 0 2 5 , 0 0 0 . 0 0 2 5 , 0 0 0 0 0 Y e a r E n d B o n u s 5-01-02-140 2 5 7 , 6 9 6 . 0 0 1 7 0 , 1 3 8 . 0 0 8 7 , 5 5 8 0 0 8 7 , 0 0 0 . 0 0 R e t & L i f e I n s P r e m i u m 5-01-03-010 2 8 9 , 3 9 9 . 1 6 2 5 9 , 2 7 5 . 2 4 3 0 , 1 2 3 9 2 3 0 . 0 0 0 0 0 P A G - I B I G C o n t r i b u t i o n 5-01-03-020 5 9 , 9 0 0 0 0 4 9 , 5 0 0 0 0 1 0 , 4 0 0 0 0 1 0 0 0 0 0 0 P H I L H E A L T H C o n t n b u t i o n 5-01-03-030 2 8 . 3 2 7 3 6 2 3 , 0 9 5 4 1 5 , 2 3 1 9 5 5 , 0 0 0 0 0 E C l P C o n t r i b u t i o n 5-01-03-040 1 2 . 0 1 1 . 0 0 9 , 9 0 0 , 0 0 2 , 1 1 1 . 0 0 2 0 0 0 0 0 O P B - M o n e t i z a t i o n o f L e a v e 5-01-04-990 1 . 0 0 0 0 0 - 1 . 0 0 0 . 0 0 1 , 0 0 0 0 0
TOTAL - G S O 3,489,295.52 2,909.713.71 559,581.81 550,000.00
6 OFFICE OF T H E MUNICIPAL TREASURER
S a l a r i e s & W a g e s - R e g u l a r 5-01-01-010 4 . 0 5 0 . 6 9 2 0 0 3 , 3 6 2 3 1 1 1 5 6 8 8 3 8 0 8 5 6 8 0 0 0 0 0 0 P E R A 5-01-02-010 3 4 6 , 0 0 0 0 0 2 9 1 , 0 0 0 0 0 5 5 . 0 0 0 0 0 5 5 , 0 0 0 0 0 R A 5-01-02-020 9 4 , 5 0 0 0 0 8 1 , 0 0 0 0 0 1 3 5 0 0 0 0 1 3 , 5 0 0 0 0 T A 5-01-02-030 9 4 , 5 0 0 . 0 0 8 1 , 0 0 0 0 0 1 3 . 5 0 0 0 0 1 3 , 5 0 0 , 0 0 H a z a r d P a y 5-01-02-110 3 6 , 0 0 0 0 0 - 3 6 . 0 0 0 0 0 3 6 . 0 0 0 0 0 O v e r t i m e a n d N i g h t P a y 5-01-02-130 9 9 . 0 0 0 0 0 8 4 , 9 9 0 1 0 1 4 . 0 0 9 9 0 1 4 0 0 0 0 0
C a s h G i f t 5-01-02-150 1 0 5 , 0 0 0 . 0 0 6 0 , 0 0 0 0 0 4 5 , 0 0 0 0 0 4 5 , 0 0 0 0 0
Y e a r E n d B o n u s 5-01-02-140 4 8 4 , 5 4 8 . 0 0 2 7 5 , 6 7 4 . 0 0 2 0 8 , 8 7 4 0 0 2 0 5 . 0 0 0 . 0 0
R e t & L i f e I n s P r e m i u m 5-01-03-010 4 8 0 . 9 5 1 7 6 4 0 3 , 5 6 3 . 1 2 7 7 , 3 8 8 6 4 7 7 . 0 0 0 . 0 0
P A G - I B I G C o n t r i b u t i o n 5-01-03-020 1 1 5 . 3 0 0 0 0 7 0 , 6 0 0 . 0 0 4 4 , 7 0 0 0 0 4 4 , 0 0 0 0 0
P H I L H E A L T H C o n t r i b u t i o n 5-01-03-030 4 6 9 5 6 . 3 2 4 0 , 5 6 3 4 0 6 , 3 9 2 . 9 2 6 . 0 0 0 0 0
E C l P C o n t r i b u t i o n 5-01-03-040 1 7 3 0 0 0 0 1 4 , 6 0 0 0 0 2 , 7 0 0 0 0 2 7 0 0 0 0
TOTAL - MTO 5,970.748.08 4,765,301.77 1 . 2 0 5 , 4 4 6 . 3 1 1,191,700.00
7 OFFICE OF THE MUNICIPAL A S S E S S O R
S a l a r i e s & W a g e s - R e g u l a r 5-01-01-010 2 , 0 2 3 , 1 3 8 0 0 1 , 9 9 7 0 2 8 0 0 2 6 1 1 0 0 0 2 6 0 0 0 0 0
C a s h G i f t 5-01-02-150 2 5 . 0 0 0 0 0 2 0 , 0 0 0 0 0 5 , 0 0 0 0 0 5 , 0 0 0 0 0
Y e a r E n d B o n u s 5-01-02-140 1 7 9 , 7 8 1 . 0 0 1 6 6 , 4 1 9 . 0 0 1 3 , 3 6 2 . 0 0 1 3 . 0 0 0 0 0
R e t & L i f e I n s P r e m i u m 5-01-03-010 2 4 4 . 4 6 0 4 4 2 3 9 , 6 4 3 3 6 4 , 8 1 7 0 8 4 . 0 0 0 0 0
P A G - I B I G C o n t r i b u t i o n 5-01-03-020 2 9 , 1 0 0 0 0 2 4 , 0 0 0 . 0 0 5 . 1 0 0 0 0 5 , 0 0 0 0 0
O P B - M o n e t i z a t i o n o f L e a v e 5-01-04-990 1 , 0 0 0 0 0 - 1 , 0 0 0 0 0 1 0 0 0 0 0
TOTAL - MASSO 2,502,479.44 2.447,090.36 55.389.08 54,000.00
11 OFFICE OF THE MUNICIPAL DISASTER RISK REDUCTION & MNGT. OFFICER
S a l a r i e s & W a g e s - R e g u l a r 5-01-01-010 1 , 2 6 6 , 4 5 5 0 0 1 , 0 8 0 , 1 3 4 0 0 1 8 6 , 3 2 1 0 0 1 8 0 , 0 0 0 . 0 0
R A 5-01-02-020 1 4 8 , 5 0 0 0 0 8 1 0 0 0 0 0 6 7 5 0 0 0 0 6 7 5 0 0 0 0
T A 5-01-02-030 1 4 8 , 5 0 0 . 0 0 8 1 , 0 0 0 0 0 6 7 , 5 0 0 0 0 6 7 , 5 0 0 0 0
Y e a r E n d B o n u s 5-01-02-140 1 5 2 , 5 3 1 0 0 9 3 , 7 4 4 . 0 0 5 8 , 7 8 7 0 0 5 8 , 0 0 0 0 0
R e t & L i f e I n s P r e m i u m 5-01-03-010 1 5 2 , 0 1 6 . 2 2 1 2 9 , 6 1 6 . 0 8 2 2 , 4 0 0 1 4 1 . 6 8 0 0 0
TOTAL -MDRRMO 1,868,002.22 1,465.494.08 402.508.14 374.680.00
TOTAL PS SAVINGS A S OF DEC. 15, 2019 50.107,851.06. . 44,p56,284.4b 6,051,566.66 5,957,780.00
L O B O j fficerV j
P a g e 1 o f 8 p a g e s
S U P P L E M E N T A L B U D G E T NO. 6 - 2019 GENERAL FUND PROPER
SCHEDULE 2 - M O O E SAVINGS AS OF DECEMBER 15, 2019
PARTICULARS
Account
C o d e
Total
A p p r o p r i a t i o n
Total
O b l i g a t i o n
B a l a n c e i n
A p p r o p r i a t i o n
D e c l a r e d
S a v i n g s
1 OFFICE OF THE MUNICIPAL MAYOR
T r a v e l i n g E x p e n s e s 5 - 0 2 - 0 1 - 0 1 0 7 0 1 , 0 0 0 . 0 0 6 8 4 . 4 4 1 . 8 0 1 6 , 5 5 8 2 0 1 6 , 5 0 0 0 0
O f f i c e S u p p l i e s E x p e n s e s 5 - 0 2 - 0 3 - 0 1 0 2 0 0 , 0 0 0 . 0 0 1 6 9 , 8 9 0 . 5 7 3 0 , 1 0 9 4 3 3 0 , 0 0 0 0 0
Food S u p p l i e s E x p e n s e s 5 - 0 2 - 0 3 - 0 5 0 2 2 . 5 0 0 . 0 0 2 1 . 9 6 0 0 0 5 4 0 0 0 5 0 0 0 0
F u e l . O i l a n d L u b r i c a n t s E x p . 5 - 0 2 - 0 3 - 0 9 0 1 , 5 2 5 , 0 0 0 . 0 0 1 , 5 0 6 , 7 8 2 . 3 1 1 8 . 2 1 7 , 6 9 1 8 2 0 0 0 0
O t h e r S u p p l i e s & M a t e r i a l s Exp 5 - 0 2 - 0 3 - 9 9 0 2 3 4 , 5 0 0 . 0 0 2 1 7 , 1 4 1 0 0 1 7 , 3 5 9 . 0 0 1 7 , 3 0 0 0 0
Water E x p e n s e s 5 - 0 2 - 0 4 - 0 1 0 4 5 , 0 0 0 . 0 0 1 6 , 0 0 0 0 0 2 9 , 0 0 0 . 0 0 2 9 , 0 0 0 0 0
I n t e r n e t S u b s c r i p t i o n E x p . 5 - 0 2 - 0 5 - 0 3 0 2 5 , 0 0 0 . 0 0 2 2 , 2 4 3 7 9 2 , 7 5 6 . 2 1 2 , 7 0 0 . 0 0
S u b s c r i p t i o n E x p e n s e s 5 - 0 2 - 9 9 - 0 7 0 1 0 , 0 0 0 0 0 - 1 0 , 0 0 0 0 0 1 0 0 0 0 0 0
R e p / M a i n f - M a c h i n e r y & E q u i p l . 5 - 0 2 - 1 3 - 0 5 0 5 , 0 0 0 0 0 - 5 , 0 0 0 0 0 5 , 0 0 0 0 0
R e p / M a i n f - ICT E q u i p m e n t 5 - 0 2 - 0 3 - 0 5 0 2 0 , 0 0 0 0 0 - 2 0 . 0 0 0 0 0 2 0 , 0 0 0 0 0
R e p / M a i n t . - M o t o r V e h i c l e 5 - 0 2 - 1 3 - 0 6 0 3 9 8 , 9 1 9 0 0 3 9 6 , 8 8 7 0 0 2 , 0 3 2 , 0 0 2 , 0 0 0 0 0
Total - MMO • MOOE Savings 151,200.00
A PROGRAMS, P R O J E C T S AND ACTIVITIES
K A R I Y A W A N & F O U N D A T I O N D A Y
T r a v e l i n g E x p e n s e s 5 - 0 2 - 0 1 - 0 1 0 1 , 0 0 0 0 0 - 1 , 0 0 0 . 0 0 1 , 0 0 0 0 0
O f f i c e S u p p l i e s E x p e n s e s 5 - 0 2 - 0 3 - 0 1 0 1 1 , 0 0 0 0 0 9 , 9 1 8 0 0 1 , 0 8 2 . 0 0 1 , 0 0 0 . 0 0
F u e l . O i l a n d L u t i r i c a n t s E x p . 5 - 0 2 - 0 3 - 0 9 0 1 , 0 0 0 . 0 0 - 1 , 0 0 0 0 0 1 , 0 0 0 0 0
O t h e r S u p p l i e s & M a t e n a l s E x p 5 - 0 2 - 0 3 - 9 9 0 7 6 , 6 0 6 9 5 5 0 1 1 7 . 9 5 2 6 4 8 9 0 0 2 6 , 4 0 0 0 0
P r i n t i n g & B i n d i n g E x p e n s e s 5 - 0 2 - 9 9 - 0 2 0 1 2 , 0 0 0 0 0 - 1 2 , 0 0 0 0 0 1 2 , 0 0 0 0 0
S u b T o t a l - K a r i y a w a n & F o u n d a t i o n D a y S a v i n g s 41,400.00
1 M U N I C I P A L I N F O R M A T I O N S E R V I C E S
T r a v e l i n g E x p e n s e s 5 - 0 2 - 0 1 - 0 1 0 8 9 , 1 5 2 4 6 7 2 0 . 0 0 8 8 , 4 3 2 4 6 8 8 , 4 0 0 0 0
O f f i c e S u p p l i e s E x p e n s e s 5 - 0 2 - 0 3 - 0 1 0 2 3 , 9 4 5 0 0 1 8 , 0 7 0 4 2 5 , 8 7 4 . 5 8 5 , 8 0 0 . 0 0
F u e l , O i l a n d L u b r i c a n t s E x p 5 - 0 2 - 0 3 - 0 9 0 1 0 , 0 0 0 0 0 - 1 0 , 0 0 0 . 0 0 1 0 , 0 0 0 0 0
P r i n t i n g & B i n d i n g E x p e n s e s 5 - 0 2 - 9 9 - 0 2 0 4 5 , 0 0 0 0 0 - 4 5 . 0 0 0 0 0 4 5 , 0 0 0 . 0 0
R e p / M a i n t - ICT E q u i p m e n t 5 - 0 2 - 1 3 - 0 5 0 1 , 0 0 0 0 0 - 1 0 0 0 0 0 1 , 0 0 0 0 0
Sub T o t a l - I n f o S e r v i c e s 150,200.00
S P O R T S D E V E L O P M E N T P R O G R A M
I N T E R - M U N I C I P A L I T Y S P O R T S D E V E L O P M E N T
T r a v e l i n g E x p e n s e s 5 - 0 2 - 0 1 - 0 1 0 1 0 0 0 0 . 0 0 2 , 2 4 0 . 0 0 7 , 7 6 0 0 0 7 , 7 0 0 . 0 0
Fuel , O i l a n d L u b r i c a n t s E x p 5 - 0 2 - 0 3 - 0 9 0 4 4 , 4 9 0 0 0 3 8 , 3 2 8 4 6 6 , 1 6 1 . 5 4 6 , 0 0 0 0 0
O t h e r S u p p l i e s - A t h l e t e s Unifomi 5 - 0 2 - 0 3 - 9 9 0 3 0 , 0 0 0 0 0 1 6 , 2 0 0 . 0 0 1 3 , 8 0 0 . 0 0 1 3 . 8 0 0 . 0 0
O t h e r S u p p l i e s - S p o r t s S u p p l i e s 5 - 0 2 - 0 3 - 9 9 0 2 4 , 0 0 0 0 0 1 9 , 9 1 2 . 0 0 4 . 0 8 8 . 0 0 4 , 0 0 0 0 0
S u b T o t a l - I n t e r - M u n . Sports 31,500.00
M T H F R B O E R A T I O N S
O f f i c e S u p p l i e s E x p e n s e s 5 - 0 2 - 0 3 - 0 1 0 3 , 0 0 0 0 0 - 3 , 0 0 0 0 0 3 , 0 0 0 . 0 0
O t h e r S u p p l i e s & M a t e r i a l s E x p 5 - 0 2 - 0 3 - 9 9 0 7 . 0 0 0 0 0 - 7 0 0 0 0 0 7 , 0 0 0 0 0
S u b T o t a l - M T H F R B O p e r a t i o n s c s 10,000.00
M E F t t p E D I T A ' E . L O B O -AdiTii i l J t i ' m ^ n Offi'.^i V "
P a g e 2 o f 8 p a g e s
S U P P L E M E N T A L B U D G E T NO. 6 - 2 0 1 9 GENERAL FUND PROPER
SCHEDULE 2 - M O O E SAVINGS AS OF DECEMBER 15, 2019
PARTICULARS
A c c o u n t
C o d e
T o t a l
A p p r o p r i a t i o n
T o t a l
O b l i g a t i o n
B a l a n c e in
A p p r o p r i a t i o n
D e c l a r e d
S a v i n g s 1 OFFICE OF THE MUNICIPAL MAYOR
E D U C A T I O N A N D M A N P O W E R S E R V I C E S
P E S O O P E R A T I O N S
T r a v e l i n g E x p e n s e s 5 - 0 2 - 0 1 - 0 1 0 2 0 0 0 0 0 0 1 3 5 5 0 0 0 6 , 4 5 0 0 0 6 . 4 0 0 0 0 O f f i c e S u p p l i e s E x p e n s e s 5 - 0 2 - 0 3 - 0 1 0 1 9 , 6 0 0 0 0 1 5 , 6 5 5 . 5 3 3 , 9 4 4 4 7 3 , 9 0 0 0 0 F u e l 0 ( 1 & L u b r i c a n t s E x p 5 - 0 2 - 0 3 - 0 9 0 1 1 , 7 5 5 . 2 1 3 . 6 5 4 2 9 8 , 1 0 0 9 2 8 1 0 O 0 0 R e p / M a i n t - I C T E q u i p t 5 - 0 1 - 1 3 - 0 5 0 2 0 , 0 0 0 . 0 0 8 , 0 0 0 . 0 0 1 2 , 0 0 0 0 0 1 2 , 0 0 0 0 0
P E S L A A c t i v i t y
T r a v e l i n g E x p e n s e s 5 - 0 2 - 0 1 - 0 1 0 6 , 0 0 0 0 0 - 6 . 0 0 0 0 0 6 0 0 0 0 0 F u e l , O i l & L u b r i c a n t s E x p 5 - 0 2 - 0 3 - 0 9 0 4 , 0 0 0 . 0 0 3 , 0 7 0 4 5 9 2 9 5 5 9 0 0 . 0 0 O t h e r S u p p l i e s & M a t e r i a l s E x p 5 - 0 2 - 0 3 - 9 9 0 3 , 0 0 0 . 0 0 4 1 1 . 7 0 2 , 5 8 8 3 0 2 , 5 0 0 0 0
J O B F A I R A C T I V I T Y
O f f i c e S u p p l i e s E x p e n s e s 5 - 0 2 - 0 3 - 0 1 0 8 , 0 0 0 , 0 0 7 , 4 1 3 0 0 5 8 7 0 0 5 0 0 0 0 F u e l , O i l & L u b r i c a n t s E x p 5 - 0 2 - 0 3 - 0 9 0 5 , 0 0 0 0 0 - 5 0 0 0 0 0 5 , 0 0 0 0 0 O t h e r S u p p l i e s & M a t e r i a l s E x p . 5 - 0 2 - 0 3 - 9 9 0 1 3 , 0 0 0 0 0 - 1 3 , 0 0 0 0 0 1 3 , 0 0 0 . 0 0 L I V E L I H O O D & J E W E L R Y
T r a v e l i n g E x p e n s e s 5 - 0 2 - 0 1 - 0 1 0 1 0 , 0 0 0 . 0 0 3 , 7 8 0 0 0 6 , 2 2 0 , 0 0 6 , 2 0 0 0 0 O f f i c e S u p p l i e s E x p e n s e s 5 - 0 2 - 0 3 - 0 1 0 1 5 , 0 0 0 0 0 1 3 , 6 9 6 9 4 1 , 3 0 3 0 6 1 , 3 0 0 0 0 F u e l , O i l & L u b n c a n t s E x p 5 - 0 2 - 0 3 - 0 9 0 1 0 0 0 0 0 0 6 , 3 2 5 5 0 3 , 6 7 4 5 0 3 , 6 0 0 0 0 R e p / M a i n t o f E q u i p m e n t 5 - 0 1 - 1 3 - 0 5 0 5 , 0 0 0 0 0 - 5 , 0 0 0 . 0 0 5 . 0 0 0 0 0
S u b T o t a l - E d u c a t i o n & M a n p o w e r S e r v i c e s 74,400.00
1 L I V E L I H O O D A S S I S T A N C E P R O G R A M
M T E S D C O p e r a t i o n
T r a v e l i n g E x p e n s e s 5 - 0 2 - 0 1 - 0 1 0 1 5 , 0 0 0 0 0 1 , 7 7 3 0 0 1 3 , 2 2 7 , 0 0 1 3 , 2 0 0 0 0
S u b T o t a l - M T E S D C O p e r a t i o n 13.200.00
1 G E N D E R A N D D E V E L O P M E N T
T r a v e l i n g E x p e n s e s 5 - 0 2 - 0 1 - 0 1 0 4 5 , 0 0 0 . 0 0 2 2 , 9 8 0 . 0 0 2 2 , 0 2 0 . 0 0 2 2 , 0 0 0 0 0
O f f i c e S u p p l i e s E x p e n s e s 5 - 0 2 - 0 3 - 0 1 0 2 0 , 0 0 0 , 0 0 - 2 0 . 0 0 0 . 0 0 2 0 , 0 0 0 . 0 0
O t h e r S u p p l i e s & M a t e r i a l s E x p , 5 - 0 2 - 0 3 - 9 9 0 3 0 , 0 0 0 . 0 0 1 2 . 5 4 0 0 0 1 7 , 4 6 0 . 0 0 1 7 , 4 0 0 0 0
S u b T o t a l - G A D 59,400.00
W O M E N ' S D E V E L O P M E N T P R O G R A M T r a v e l i n g E x p e n s e s 5 - 0 2 - 0 1 - 0 1 0 3 5 , 0 0 0 0 0 2 3 . 6 0 7 0 0 1 1 , 3 9 3 0 0 1 1 , 3 0 0 0 0
O f f i c e S u p p l i e s E x p e n s e s 5 - 0 2 - 0 3 - 0 1 0 3 5 . 0 0 0 . 0 0 1 3 , 2 1 8 0 0 2 1 . 7 8 2 . 0 0 2 1 , 7 0 0 . 0 0
F u e l , O i l & L u b r i c a n t s E x p 5 - 0 2 - 0 3 - 0 9 0 6 5 , 2 7 6 0 0 5 9 , 1 3 4 1 6 6 , 1 4 1 8 4 6 , 1 0 0 . 0 0
O t h e r S u p p l i e s & M a t e r i a l s E x p 5 - 0 2 - 0 3 - 9 9 0 2 6 0 , 0 0 0 0 0 2 5 5 , 0 8 0 0 0 4 9 2 0 0 0 4 9 0 0 0 0
S u b T o t a l - W o m e n ' s D e v ' t , P r o g r a m 44.000.00
B I D S A N D A W A R D S C O M M I T T E E
T r a v e l i n g E x p e n s e s 5 - 0 2 - 0 1 - 0 1 0 3 4 , 0 0 0 . 0 0 9 , 8 2 0 0 0 2 4 1 8 0 0 0 2 4 , 1 0 0 0 0
O f f i c e S u p p l i e s E x p e n s e s 5 - 0 2 - 0 3 - 0 1 0 1 8 , 0 0 0 0 0 1 6 , 8 4 6 6 2 1 . 1 5 3 3 8 1 , 1 0 0 0 0
R e p / M a i n t - I C T E q u i p t 5 - 0 1 - 1 3 - 0 5 0 2 , 0 0 0 0 0 4 0 0 0 0 1 , 6 0 0 0 0 1 6 0 0 0 0
S u b T o t a l - B A C 26,800.00
T O T A L M M O P r o g r a m S a v i n g s 450,900.00
1 TOTAL MMO - MOOE SAVINGS M E R C E * W d lot ̂
1 602.100.00
A t m i n l s t r ^ 1 - 1 '
\
V
S U P P L E M E N T A L B U D G E T NO. 6 - 2019 GENERAL FUND PROPER
P a g e 3 o f 8 p a g e s
SCHEDULE 2 - M O O E SAVINGS AS OF DECEMBER 15, 2019
P A R T I C U L A R S
A c c o u n t
C o d e
T o t a l
A p p r o p n a t i o n
T o t a l
O b l i g a t i o n
B a l a n c e i n
A p p r o p r i a t i o n
D e c l a r e d
S a v i n g s 2 O F F I C E O F THE S A N G G U N I A N G BAYAN
T r a v e l i n g E x p e n s e s 5 - 0 2 - 0 1 - 0 1 0 2 9 6 , 9 8 0 . 0 0 2 1 9 , 5 6 0 0 0 7 7 . 4 2 0 . 0 0 7 7 , 4 0 0 0 0 O f f i c e S u p p l i e s E x p e n s e s 5 - 0 2 - 0 3 - 0 1 0 8 5 4 0 0 0 0 5 8 , 7 8 8 6 8 2 6 , 6 1 1 . 3 2 2 6 . 6 0 0 0 0 O t h e r S u p p l i e s E x p e n s e s 5 - 0 2 - 0 3 - 9 9 0 5 8 , 1 0 0 . 0 0 4 0 . 5 6 4 . 0 0 1 7 , 5 3 6 . 0 0 1 7 , 5 0 0 . 0 0 W a t e r E x p e n s e s 5 - 0 2 - 0 4 - 0 1 0 2 6 , 6 0 2 . 3 0 2 , 5 0 0 0 0 2 4 , 1 0 2 . 3 0 2 4 . 1 0 0 . 0 0 P o s t a g e a n d D e l i v e r i e s 5 - 0 2 - 0 5 - 0 1 0 3 , 0 0 0 0 0 1 , 5 0 0 , 0 0 1 , 5 0 0 0 0 1 , 5 0 0 0 0 A d v e r t i s i n g & P u b l i c a t i o n E x p . 5 - 0 2 - 9 9 - 0 1 0 8 0 , 5 0 0 0 0 4 8 , 5 1 0 0 0 3 1 , 9 9 0 . 0 0 3 1 , 9 0 0 0 0 R e p / M a i n t . - M a c h & E q u i p t 5 - 0 2 - 1 3 - 0 5 0 1 2 , 7 0 0 0 0 5 , 7 0 0 . 0 0 7 , 0 0 0 0 0 7 , 0 0 0 0 0 R e p / M a i n t . - F u r n i t u r e & F i x t u r e ! 5 - 0 2 - 1 3 - 0 7 0 2 , 0 0 0 . 0 0 - 2 , 0 0 0 . 0 0 2 , 0 0 0 0 0 TOTAL - SBO - MOOE S A V I N G S 188,000.00
3 OFFICE OF THE MUNICIPAL HUMAN R E S O U R C E MANAGEMENT OFFICER
T r a v e l i n g E x p e n s e s 5-02-01-010 7 9 , 8 2 1 0 0 7 6 , 9 7 3 0 0 2 , 8 4 8 0 0 2 , 8 0 0 , 0 0 F u e l , O i l & L u b r i c a n t s E x p 5 - 0 2 - 0 3 - 0 9 0 2 2 . 7 7 8 0 2 4 , 9 0 5 , 5 7 1 7 , 8 7 2 , 4 5 1 7 . 8 0 0 0 0 O t h e r S u p p l i e s & M a t e r i a l s E x f 5 - 0 2 - 0 3 - 9 9 0 1 0 , 0 0 0 0 0 6 9 2 , 0 0 9 , 3 0 8 0 0 9 , 3 0 0 0 0 I n t e r n e t S u b s c r i p t i o n E x p e n s e ; 5 - 0 2 - 0 5 - 0 3 0 2 0 , 3 7 5 9 8 1 8 , 6 7 7 . 8 9 1 , 6 9 8 0 9 1 . 6 0 0 . 0 0 R e p / M a i n t - I C T E q u i p t 5 - 0 2 - 1 3 - 0 5 0 2 0 , 0 0 0 0 0 - 2 0 , 0 0 0 0 0 2 0 , 0 0 0 0 0 R e p / M a i n t - M o t o r V e h i c l e 5 - 0 2 - 1 3 - 0 6 0 1 7 . 6 2 5 . 0 0 2 , 6 9 5 0 0 1 4 , 9 3 0 0 0 1 4 , 9 0 0 0 0
TOTAL - MHRMO - MOOE Savings 66,400.00
1 L E A R N I N G & D E V E L O P M E N T P R O G R A M
T r a v e l i n g E x p e n s e s 5 - 0 2 - 0 1 - 0 1 0 4 9 . 4 0 0 . 0 0 1 , 7 6 2 . 0 0 4 7 , 6 3 8 , 0 0 4 7 , 6 0 0 0 0
O f f i c e S u p p l i e s E x p e n s e s 5 - 0 2 - 0 3 - 0 1 0 3 0 . 0 0 0 0 0 1 9 , 2 2 3 . 4 4 1 0 , 7 7 6 , 5 6 1 0 , 7 0 0 . 0 0 O t h e r S u p p l i e s & M a t e r i a l s E x f 5 - 0 2 - 0 3 - 9 9 0 2 9 , 3 3 0 . 0 0 1 2 , 4 7 1 2 0 1 6 , 8 5 8 8 0 1 6 , 8 0 0 0 0
S u b T o t a l - L e a r n i n g & D e v ' t 75.100.00
E M P L O Y E E S W E L L N E S S P H Y S I C A L F I T N E S S & E M P L O Y E E S D A Y
O t h e r S u p p l i e s & M a t e r i a l s E x ^ 5 - 0 2 - 0 3 - 9 9 0 4 0 , 0 5 0 . 0 0 3 , 9 6 7 . 0 0 3 6 , 0 8 3 , 0 0 36,000.00
TOTAL • MHRMO SAVINGS 177,500.00
4 O F F I C E OF THE GENERAL SERVICES O F F I C E R
T r a v e l i n g E x p e n s e s 5-02-01-010 36 .000 00 27.467.00 8 . 5 3 3 00 8 5 0 0 00
O f f i c e S u p p l i e s E x p e n s e s 5 -02-03 -010 7 5 . 6 5 3 8 5 4 1 , 6 7 6 . 5 8 3 3 , 9 7 7 . 2 7 3 3 , 9 0 0 . 0 0
F u e l , O i l a n d L u b r i c a n t s E x p 5 - 0 2 - 0 3 - 0 9 0 5 5 , 0 0 0 0 0 5 4 , 3 5 1 4 3 6 4 8 5 7 6 0 0 00
O t h e r S u p p l i e s & M a t e r i a l s E x p 5 - 0 2 - 0 3 - 9 9 0 1 3 5 , 0 5 0 0 0 1 3 4 , 4 4 7 0 0 6 0 3 . 0 0 6 0 0 0 0
I n t e r n e t S u b s c r i p t i o n E x p . 5 - 0 2 - 0 5 - 0 3 0 1 8 , 0 0 0 0 0 1 6 , 7 2 9 8 5 1 , 2 7 0 1 5 1 , 2 0 0 0 0
R e p / M a i n t - B u i l d i n g & S t r u c t u r e . 5 - 0 2 - 1 3 - 0 4 0 1 0 0 , 0 0 0 0 0 9 7 . 6 8 0 0 0 2 3 2 0 . 0 0 2 , 3 0 0 0 0
R e p / M a i n t . - M a c h i n e r y & E q u i p t 5 - 0 2 - 1 3 - 0 5 0 9 , 0 0 0 0 0 - 9 , 0 0 0 . 0 0 9 , 0 0 0 0 0
R e p / M a i n t . - I C T E q u i p m e n t 5 - 0 2 - 1 3 - 0 5 0 1 3 , 5 0 0 . 0 0 3 5 0 . 0 0 1 3 , 1 5 0 , 0 0 1 3 , 1 0 0 0 0
R e p / M a i n t - M o t o r V e h i c l e 5 -02-13 -060 8 5 , 0 0 0 . 0 0 4 6 , 6 4 5 5 0 3 8 , 3 5 4 5 0 3 8 . 3 0 0 . 0 0
R e p / M a i n f - F u r n i t u r e & F i x t u r e s 5 - 0 2 - 1 3 - 0 7 0 1 3 , 5 0 0 . 0 0 - 1 3 , 5 0 0 , 0 0 1 3 , 5 0 0 0 0
TOTAL - GSO M O O E S a v i n g s 121,000.00
P U B L I C B U I L D I N G M A I N T E N A N C E
R e p / M a i n t . Of P u b l i c B u i l d i n g -
L a b o r 5 - 0 2 - 1 6 - 0 3 0 9 9 6 , 6 4 0 . 0 0 9 0 6 , 8 9 6 0 0 8 9 , 7 4 4 , 0 0 13,300.00
J A N I T O R I A L A N D L A N D S C A P I N G - P A R K S & P L A Z A M A I N T E N A N C E
O t h e r S u p p l i e s E x p e n s e s 5 - 0 2 - 0 3 - 9 9 0 3 1 5 0 0 . 0 0 2 3 , 9 1 0 . 0 0 7 . 5 9 0 0 0 7 , 5 0 0 0 0
o t h e r S u p p l i e s - I s l a n d P l a n t B o x e s 5 - 0 2 - 0 3 - 9 9 0 1 3 5 , 0 0 0 . 0 0 1 3 3 J 0 2 4 . 3 O 1 . 9 7 5 7 0 1 , 9 0 0 0 0
R e p / M a i n t .- O P P E - G r a s s c u t t e r 5 - 0 2 - 1 3 - 9 9 0 9 . 0 0 0 . 0 0 .VJOOOO 4 3 0 0 0 0 4 , 3 0 0 0 0
S u b T o t a l - J a n i t o r i a l & L a n d s c a p i n g / 13,700.00
TOTAL - GSO SAVINGS | 148.000.00
S U P P L E M E N T A L B U D G E T NO. 6 - 2 0 1 9 GENERAL FUND PROPER
SCHEDULE 2 - M O O E SAVINGS AS OF DECEMBER 15, 2019
P a g e 4 o f 8 p a g e s
A c c o u n t T o t a l T o t a l B a l a n c e i n D e c l a r e d P A R T I C U L A R S C o d e A p p r o p r i a t i o n O b l i g a t i o n A p p r o p r i a t i o n S a v i n g s
s OFFICE OF THE MUNICIPAL ACCOUNTANT
O f f i c e S u p p l i e s E x p e n s e s 5 - 0 2 - 0 3 - 0 1 0 9 7 , 1 2 0 0 0 8 0 , 8 6 7 1 5 1 6 , 2 5 2 8 5 1 6 , 2 0 0 0 0 O t h e r S u p p l i e s E x p e n s e s 5 -02 -03 - 990 3 , 0 0 0 0 0 1 , 3 9 8 . 0 0 1 , 6 0 2 0 0 1 0 O 0 0 I n t e r n e t S u b s c r i p t i o n E x p e n s e s 5-02-05-030 1 5 0 0 0 0 0 1 3 5 8 5 7 3 1 , 4 1 4 2 7 1 4 0 0 0 0 R e p / M a i n t - M a c h i n e r y & E q u i p t . 5 -02 -13 - 050 1 , 0 0 0 . 0 0 - 1 . 0 0 0 0 0 1 , 0 0 0 0 0 R e p / M a i n t - ICT E q u i p m e n t . 5 - 0 2 - 1 3 - 0 5 0 1 0 , 0 0 0 0 0 6 . 3 4 8 . 0 0 3 , 6 5 2 0 0 3 , 6 0 0 0 0 TOTAL - MACCO - MOOE SAVINGS 22.300.00
1 6 OFF ICE OF THE MUNICIPAL TREASURER
T r a v e l i n g E x p e n s e s 5 - 0 2 - 0 1 - 0 1 0 2 3 0 , 0 0 0 , 0 0 7 4 , 2 6 9 0 0 1 5 5 , 7 3 1 0 0 1 5 5 . 7 0 0 0 0 O f f i c e S u p p l i e s E x p e n s e s 5 -02 -03 - 010 1 3 0 , 1 9 9 . 0 7 9 9 , 1 9 5 1 6 3 1 , 0 0 3 , 9 1 3 1 . 0 0 0 0 0 F o o d S u p p l i e s E x p e n s e s 5 -02 -03 - 050 4 0 , 0 0 0 . 0 0 2 2 , 9 5 5 0 0 1 7 , 0 4 5 0 0 1 7 0 0 0 0 0 F u e l O i ! a n d L u b r i c a n t s E x p . 5 -02 -03 - 090 3 7 0 . 0 0 0 0 0 3 2 7 , 8 9 3 5 8 4 2 , 1 0 6 4 2 4 2 , 1 0 0 0 0 R e p / M a i n t - M a c h i n e r y & E q u i p t , 5 - 0 2 - 1 3 - 0 5 0 2 0 , 0 0 0 . 0 0 9 6 0 0 0 1 9 , 0 4 0 . 0 0 1 9 , 0 0 0 0 0
R e p / M a i n t , - I C T E q u i p m e n t . 5 - 0 2 - 1 3 - 0 5 0 3 0 , 0 0 0 . 0 0 9 , 5 5 0 . 0 0 2 0 , 4 5 0 0 0 2 0 4 0 0 0 0
R e p / M a i n t - M o t o r V e h i c l e 5-02-13-060 1 0 0 0 0 0 0 0 5 2 , 8 7 5 0 0 4 7 . 1 2 5 0 0 4 7 . 1 0 0 0 0
R e p / M a i n t . - F u r n i t u r e & F i x t u r e s 5 - 0 2 - 1 3 - 0 7 0 2 0 , 0 0 0 . 0 0 - 2 0 , 0 0 0 0 0 2 0 , 0 0 0 0 0
T O T A L - M T O - M O O E S a v i n g s 352,300.00
1 N A T I O N A L A N D L O C A L E L E C T I O N S
T r a v e l i n g E x p e n s e s 5-02-01-010 3 , 0 0 0 . 0 0 - 3 , 0 0 0 . 0 0 3 , 0 0 0 . 0 0
O f f i c e S u p p l i e s E x p e n s e s 5 -02 -03 - 010 1 2 , 6 0 0 0 0 2 , 8 3 9 6 9 9 , 7 6 0 . 3 1 9 , 7 0 0 0 0
F u e l , O i l a n d L u b n c a n t s E x p . 5 -02 -03 - 090 1 0 , 0 0 0 0 0 9 . 0 1 6 . 5 0 9 8 3 5 0 9 0 0 . 0 0
S u b T o t a l - N a t i o n a l & L o c a l E l e c t i o n s 13,600.00
TOTAL - MTO SAVINGS 365,900.00
7 OFFICE OF THE MUNICIPAL A S S E S S O R
T r a v e l i n g E x p e n s e s 5 - 0 2 - 0 1 - 0 1 0 6 5 , 0 0 0 0 0 3 1 , 2 1 8 . 6 0 3 3 , 7 8 1 4 0 3 3 , 7 0 0 . 0 0
O f f i c e S u p p l i e s E x p e n s e s 5 - 0 2 - 0 3 - 0 1 0 6 4 , 2 0 0 . 0 0 4 6 , 8 9 2 9 1 1 7 , 3 0 7 0 9 1 7 , 3 0 0 0 0
F u e l , O i l a n d L u b n c a n t s E x p . 5 -02-03 -090 1 5 , 0 0 0 0 0 1 4 , 4 3 7 . 6 8 5 6 2 3 2 5 0 0 0 0
O t h e r S u p p l i e s E x p e n s e s 5 -02 -03 - 990 1 5 , 0 0 0 0 0 1 0 , 9 1 5 . 0 0 4 , 0 8 5 0 0 4 , 0 0 0 . 0 0
P o s t a g e a n d D e l i v e r i e s 5 - 0 2 - 0 5 - 0 1 0 3 0 0 . 0 0 - 3 0 0 0 0 3 0 0 . 0 0
R e p / M a i n t .- ICT E q u i p m e n t 5 - 0 2 - 1 3 - 0 5 0 1 0 , 0 0 0 . 0 0 8 , 2 0 0 0 0 1 , 8 0 0 0 0 1 , 8 0 0 0 0
R e p / M a i n t - M o t o r V e h i c l e 5-02-13-060 8 , 0 0 0 0 0 6 , 0 5 0 . 0 0 1 , 9 5 0 0 0 1 , 9 0 0 0 0
TOTAL - MASSO - MOOE SAVINGS 59,500.00
1 8 OFFICE OF THE MUNICIPAL HEALTH OFFICER
T r a v e l i n g E x p e n s e s 5 -02 -01 - 010 2 4 2 , 2 0 4 0 0 1 8 6 . 7 2 6 9 0 5 5 , 4 7 7 1 0 5 5 , 4 0 0 0 0
O f f i c e S u p p l i e s E x p e n s e s 5 - 0 2 - 0 3 - 0 1 0 1 6 4 , 0 0 0 0 0 1 3 6 , 9 2 3 . 2 6 2 7 , 0 7 6 . 7 4 2 7 , 0 0 0 0 0
D r u g s & M e d i c i n e s E x p e n s e s 5-02-03-070 1 , 2 6 0 , 0 0 0 . 0 0 1 , 2 5 9 , 0 1 8 5 0 9 8 1 5 0 9 0 0 0 0
F u e l , O i l a n d L u b r i c a n t s E x p 5-02-03-090 5 0 1 , 6 0 0 . 0 0 4 2 3 . 8 0 9 4 7 7 7 , 7 9 0 5 3 7 7 , 7 0 0 0 0
O t h e r S u p p l i e s E x p e n s e s 5-02-03-990 3 3 , 0 0 0 0 0 3 0 , 1 2 5 . ( X ) 2 , 8 7 5 . 0 0 2 , 8 0 0 , 0 0
W a t e r E x p e n s e s 5 - 0 2 - 0 4 - 0 1 0 5 0 0 0 0 0 0 3 3 , 7 7 0 0 0 1 6 , 2 3 0 0 0 1 6 , 2 0 0 0 0
T e l e p h o n e E x p e n s e s 5 - 0 2 - 0 5 - 0 2 0 1 3 2 0 0 0 0 1 2 , 0 0 0 . 0 0 1 , 2 0 0 0 0 1 , 2 0 0 . 0 0
I n t e r n e t S u b s c r i p t i o n E x p e n s e s 5 - 0 2 - 0 5 - 0 3 0 1 5 , 0 0 0 0 0 1 4 , 0 5 8 . 0 0 9 4 2 0 0 9 0 0 0 0
R e p / M a i n t - H e a l t h C e n t e r 5 - 0 2 - 1 3 - 0 4 0 2 9 1 , 9 0 0 0 0 2 0 7 , 2 9 9 5 0 8 4 , 6 0 0 . 5 0 8 4 , 6 0 0 0 0
R e p / M a i n t . - M a c h & E q u i p m e n t 5-02-13-050 5 , 0 0 0 . 0 0 4 0 0 . 0 0 4 , 6 0 0 0 0 4 , 6 0 0 . 0 0
1 R e p / M a i n t - I C T E q u i p m e n t 5-02-13-050 2 , 0 0 0 . 0 0 - 2 , 0 0 0 0 0 2 , 0 0 0 . 0 0
RJM.- M e d . D e n t a l a L a b E q u i p t 5 - 0 2 - 1 3 - 0 5 0 1 0 0 0 0 0 0 7 5 0 . 0 0 9 , 2 5 0 0 0 9 . 2 0 0 0 0
R e p / M a i n t - M o t o r V e h i c l e 5 - 0 2 - 1 3 - 0 6 0 3 7 0 , 0 0 0 0 0 3 6 6 , 3 0 3 . 0 0 3 , 6 9 7 0 0 3 . 6 0 0 0 0
T O T A L - M H O - M O O E S a v i n g s 286,100.00
S M O K E C E S S A T I O N / A N T I - S M O K I N G P R O G R A M / O t h e r S u p p l i e s E x p e n s e s 5 -02 -03 - 990 5 0 , 5 0 0 . 0 0 44 ,980 0 0 5 , 5 2 0 0 0 S.SOO.OO
• t -
M E R C \n
I - - . 1 . -
^d .LOBO s t T a t W e O f f i c e r V
S U P P L E M E N T A L B U D G E T NO. 6 - 2 0 1 9 GENERAL FUND PROPER
P a g e 5 o f 8 p a g e s
SCHEDULE 2 - M O O E SAVINGS AS OF DECEMBER 15, 2019
P A R T I C U L A R S A c c o u n t
C o d e
T o t a l
A p p r o p n a t i o n
T o t a l
O b l i g a t i o n
B a l a n c e i n
A p p r o p r i a t i o n
D e c l a r e d
S a v i n g s 8 OFFICE OF THE MUNICIPAL HEALTH OFFICER
T B C O N T R O L P R O G R A M
D r u g s & M e d i c i n e s E x p e n s e s 5 - 0 2 - 0 3 - 0 7 0 2 0 5 , 0 0 0 . 0 0 2 0 1 , 5 4 3 . 0 0 3 , 4 5 7 . 0 0 3 , 4 0 0 . 0 0 M e d i c a l , D e n t a l & L a b S u p p l i e j 5-02-03-080 1 5 . 4 6 0 0 0 9 , 9 9 5 0 0 5 4 6 5 0 0 5 , 4 0 0 0 0
S u b T o t a l - T B C o n t r o l P r o g r a m 8,800.00
N U T R I T I O N P R O G R A M
T r a v e l i n g E x p e n s e s 5 - 0 2 - 0 2 - 0 1 0 1 . 0 0 0 . 0 0 - 1 , 0 0 0 . 0 0 1 , 0 0 0 0 0 F u e l , O i l & L u b r i c a n t s 5 - 0 2 - 0 3 - 0 9 0 2 , 2 1 4 9 0 - 2 , 2 1 4 . 9 0 2 , 2 0 0 . 0 0
S u b T o t a l - N u t r i t i o n P r o g r a m 3,200.00
O U T R E A C H P R O G R A M
D r u g s S M e d i c i n e s E x p e n s e s 5 - 0 2 - 0 3 - 0 7 0 9 0 0 , 0 0 0 0 0 8 9 9 , 1 0 1 6 0 8 9 8 4 0 8 0 0 0 0 M e d i c a l , D e n t a l 8 . L a b S u p p l i e ' 5 - 0 2 - 0 3 - 0 8 0 3 6 8 , 3 0 0 . 0 0 3 6 6 , 2 8 3 . 9 5 2 , 0 1 6 . 0 5 2 , 0 0 0 0 0
S u b T o t a l - O u t r e a c h P r o g r a m 2,800.00
1 M O N K A Y O R H U & B I R T H I N G C L I N I C ( G A D P R O G R A M )
D r u g s & M e d i c i n e s E x p e n s e s 5 - 0 2 - 0 3 - 0 7 0 4 3 4 , 8 1 9 . 0 0 4 0 1 , 9 3 3 . 1 4 3 2 , 8 8 5 . 8 6 2 6 , 3 0 0 0 0 W a t e r E x p e n s e s 5 - 0 2 - 0 4 - 0 1 0 9 . 1 2 5 . 0 0 1 , 2 6 0 . 0 0 7 , 8 6 5 0 0 7 , 8 0 0 . 0 0
C h e m i c a l S u p p l i e s - C o o k i n g G a s 5 - 0 2 - 0 3 - 1 3 0 1 0 8 0 0 0 0 9 , 4 8 2 0 0 1 , 3 1 8 0 0 1 , 3 0 0 . 0 0
S u b T o t a l - R H U & B i r t h i n g C l i n i c 35,400.00
TOTAL - PROGRAM - MOOE SAVINGS 55.700.00
TOTAL - MHO SAVINGS 341.800.00
9 OFFICE OF THE MUN. SOCIAL W E L F A R E & DEVT. OFFICER
T r a v e l i n g E x p e n s e s 5-02-01-010 2 0 0 , 0 0 0 0 0 1 9 2 , 9 8 0 . 0 0 7 , 0 2 0 0 0 7 , 0 0 0 0 0
T r a v e l i n g E x p - S t a f f D e v ' t . 5 0 2 0 1 0 1 0 2 5 , 2 0 0 . 0 0 - 2 5 . 2 0 0 0 0 2 5 , 2 0 0 0 0
O f f i c e S u p p l i e s E x p e n s e s 5 - 0 2 - 0 3 - 0 1 0 6 0 , 0 0 0 0 0 5 1 , 6 1 9 . 5 5 8 , 3 8 0 4 5 8 , 3 0 0 0 0
F u e l , O i l a n d L u b r i c a n t s E x p . 5 -02-03 -090 2 1 0 , 0 0 0 0 0 2 0 7 , 0 2 1 0 0 2 , 9 7 9 . 0 0 2 , 9 0 0 0 0
O t h e r S u p p l i e s E x p e n s e s 5 - 0 2 - 0 3 - 9 9 0 9 3 . 6 1 3 . 0 0 3 4 , 5 7 1 . 7 5 5 9 , 0 4 1 . 2 5 5 , 9 0 0 0 0
I n t e r n e t S u b s c r i p t i o n E x p e n s e s 5 - 0 2 - 0 5 - 0 3 0 2 4 . 0 0 0 . 0 0 2 0 3 7 5 . 8 8 3 . 6 2 4 . 1 2 3 , 6 0 0 0 0
R e p / M a i n t - BIdg & O t h e r S t r u c t u r 5-02-13-040 2 5 . 0 0 0 . 0 0 2 4 , 0 0 0 . 0 0 1 , 0 0 0 0 0 1 , 0 0 0 . 0 0
R e p / M a i n t - M a c h & E q u i p m e n t 5 - 0 2 - 1 3 - 0 5 0 1 0 , 0 0 0 0 0 - 1 0 0 0 0 0 0 1 0 , 0 0 0 0 0
R e p / M a i n t . - ICT E q u i p m e n t . 5 - 0 2 - 1 3 - 0 5 0 1 0 , 0 0 0 0 0 - 1 0 , 0 0 0 . 0 0 1 0 , 0 0 0 0 0
T O T A L - M S W D O - M O O E S a v i n g s 73,900.00
C H I L D A N D Y O U T H W E L F A R E P R O G R A M
Other S u p p l i e s E x p e n s e s 5 -02-03 -990 3 9 , 4 2 0 0 0 2 , 5 6 0 0 0 3 6 , 8 6 0 0 0 36,800.00
E M E R G E N C Y A S S I S T A N C E P R O G R A M
F o o d S u p p l i e s E x p e n s e s 5 -02-03 -050 1 1 5 , 5 4 0 0 0 7 7 . 9 8 0 0 0 3 7 , 5 6 0 0 0 3 7 , 5 0 0 0 0
S u b T o t a l - E m e r g e n c y A s s i s t a n c e P r o g r a m 37,500.00
E L D E R L Y P E R S O N W E L F A R E P R O G R A M
D r u g s & M e d i c i n e s E x p e n s e s 5 - 0 2 - 0 3 - 0 7 0 1 0 0 . 0 0 0 0 0 9 9 , 0 0 0 . 0 0 1 , 0 0 0 0 0 1 , 0 0 0 0 0
O t h e r S u p p l i e s E x p e n s e s 5 - 0 2 - 0 3 - 9 9 0 5 6 , 4 0 0 0 0 1 , 0 7 0 . 2 0 5 5 , 3 2 9 , 8 0 5 5 , 3 0 0 . 0 0
W a t e r E x p e n s e s 5 - 0 2 - 0 4 - 0 1 0 3 , 0 0 0 . 0 0 1 , 0 1 3 . 0 0 1 , 9 8 7 . 0 0 1 , 9 0 0 0 0
- - -
S u b T o t a l - E l d e r l y P W P 58.200.00
i M E R C E D I T A E . L O B O 5 J^dmin ls t rc f l ve^ |
S U P P L E M E N T A L B U D G E T NO. 6 - 2019
GENERAL FUND PROPER
SCHEDULE 2 - M O O E SAVINGS AS OF DECEMBER 15. 2019
Page 6 of 8 pages
PARTICULARS Account
Code
Total
Appropriation OFFICE OF THE MUN. SOCIAL W E L F A R E & DEVT. OFFICFR
Total
Obligation
P E R S O N W i t h D I S A B I L I T Y P R O G R A M
D r u g s S M e d i c i n e s E x p e n s e s
S E A P P R O G R A M
R e p a i r o f M o t o r V e h i c l e
M O N K A Y O D R O P - I N C E N T E R
O t h e r S u p p l i e s E x p e n s e s 5-02-03-990
P A N T A W I D P A M I L Y A P R O G R A M ( 4 P ' s
O t h e r S u p p l i e s E x p e n s e s | 5 - 0 2 - 0 3 - 9 9 o "
O t h e r S u p p l i e s E x p e n s e s
S u b T o t a l - P W D P
5-02-03-070
5-02-03-990 2 0 , 0 0 0 0 0 4 2 , 4 9 3 0 0
1 9 , 8 0 0 0 0
F A M I L Y A N D C O M M U N I T Y W E L F A R E P R O G R A M F o o d S u p p l i e s E x p e n s e s
S u b T o t a l - F C W P 5-02-03-050
W O M E N W E L F A R E P R O G R A M
O t h e r S u p p l i e s E x p e n s e s 15-02-03-990
1 7 , 8 0 7 . 0 0
E A R L Y C H I L D H O O D C A R E & D E V T P R O G R A M 2 7 , 2 5 0 0 0
O t h e r S u p p l i e s E x p e n s e s 5-02-03-990
5-02-03-990
2 2 . 4 5 6 . 0 0
1 1 , 3 5 5 , 0 0
5 , 0 5 0 . 0 0
3 , 6 2 6 0 0
1 4 6 1 0 0 0
1 0 , 8 8 9 0 0
8 4 0 0 0
1 , 2 8 0 0 0
1 0 , 0 0 0 . 0 0
1 , 5 6 8 0 0
1 , 9 2 0 0 0
Balance in
Appropriation
2 0 0 . 0 0 2 7 , 8 8 3 0 0
6 , 9 1 8 0 0
2 6 , 4 1 0 0 0
2 1 , 1 7 6 . 0 0
1 , 3 5 5 . 0 0
3 , 4 8 2 , 0 0
1 , 7 0 6 . 0 0
Declared
Savings
2 0 0 0 0 2 7 8 0 0 0 0
28,000.00
6 , 9 0 0 0 0
6.900.00
26,400.00
21.100.00
1.300.00
3,400.00
1.700.00 TOTAL - MSWDO Programs 221.300.00
TOTAL - MSWDO SAVINGS 295,200.00
10 OFFICE OF THE MUNICIPAL AGRICULTURIST AND SLAUGHTERHOUSE SECTION
T r a v e l i n g E x p e n s e s 5-02-01-010 2 3 5 . 0 0 0 , 0 0 1 2 1 . 3 6 8 . 2 8 1 1 3 , 6 3 1 . 7 2 1 1 3 , 6 0 0 0 0
O f f i c e S u p p l i e s E x p e n s e s 5-02-03-010 8 8 , 1 6 0 . 0 0 5 3 , 0 0 0 0 0 3 5 , 1 6 0 0 0 3 5 . 1 0 0 . 0 0
F u e l , O i l a n d L u b r i c a n t s E x p . 5-02-03-090 1 9 4 . 3 0 9 . 3 7 1 6 7 . 8 3 7 6 0 2 6 , 4 7 1 7 7 2 6 , 4 0 0 . 0 0
O t h e r S u p p l i e s E x p e n s e s 5-02-03-990 2 5 , 0 0 0 . 0 0 1 6 , 9 3 0 . 0 0 8 . 0 7 O 0 0 8 , 0 0 0 . 0 0
W a t e r E x p e n s e s 5-02-04-010 9 , 7 0 0 0 0 9 . 7 0 0 . 0 0 9 . 7 0 0 . 0 0
Postage and Deliveries 5 0 2 05 010 3 . 0 0 0 . 0 0 4 1 0 . 0 0 2 , 5 9 0 , 0 0 2 , 5 0 0 0 0
Rep/Maint.- BIdg & Other Stmctui 5-02-13-040 5 0 . 0 0 0 0 0 2 6 , 2 1 1 . 7 0 2 3 , 7 8 8 . 3 0
Rep/Mamt.- ICT Equipment 5-02-13-050 2 0 , 0 0 0 . 0 0 5 , 5 0 0 . 0 0
Rep/Mamt - Heavy Equipt-Fann T 5-02-13-050 3 5 0 , 0 0 0 . 0 0 1 5 8 , 7 2 0 0 0
1 4 . 5 0 0 . 0 0
1 9 1 , 2 8 0 0 0
Rep/Maint - Motor Vehicle 5-02-13-060 5 4 , 0 8 4 . 0 0 4 1 . 0 8 1 . 0 0 1 3 . 0 0 3 0 0
Rep/Mamt.- O P P E 5-02-13-990 2 . 0 0 0 . 0 0 2 , 0 0 0 0 0
T O T A L - M A C R O - M O O E S a v i n g s
M U N I C I P A L C R O P P R O D U C T I O N / I P M
A g r i - S u p p l i e s E x p e n s e s
O t h e r S u p p l i e s E x p e n s e s
5-02-03-100 5 . 0 0 0 . 0 0 5 , 0 0 0 . 0 0
5-02-03-990 2 5 , 0 0 0 0 0 2 5 , 0 0 0 . 0 0
S u b T o t a l - M u n . C r o p P r o d u c t i o n
S E E D L I N G D I S P E R S A L P R O G R A M
2 3 , 7 0 0 , 0 0
1 4 , 5 0 0 , 0 0
1 9 1 2 0 0 0 0
1 3 . 0 0 0 . 0 0
2 . 0 0 0 0 0
439,700.00
5 . 0 0 0 . 0 0
2 5 , 0 0 0 . 0 0
30,000.00
A g r i - S u p p l i e s E x p e n s e s
O t h e r S u p p l i e s E x p e n s e s
Rep/Maint.- Mun. Nursery
5-02-03-100 1 4 3 , 8 0 0 0 0 7 6 . 4 5 5 0 0 6 7 , 3 4 5 . 0 0
5-02-03-990 2 6 . 3 8 0 0 0 2 1 , 5 0 4 0 0 4 , 8 7 6 . 0 0
5-02-13-040 2 5 . 0 0 0 . 0 0 1 7 , 0 1 0 , 0 0 7 , 9 9 0 . 0 0
S u b T o t a l - S e e d l i n g D i s p e r s a l P r o g r a m
F R E S H W A T E R F I S H P R O D U C T I O N P R O G R A M
6 7 , 3 0 0 0 0
4 . 8 0 O 0 0
7 , 9 0 0 0 0
80,000.00
A g r i - S u p p l i e s E x p e n s e s
O t h e r S u p p l i e s E x p e n s e s
Rep/Maint - Mun. Hatchery
5-02-03-100
5-02-03-990
5-02-13-040
5 0 , 0 0 0 0 0 1 9 . 9 5 0 0 0 3 0 , 0 5 0 0 0
1 4 . 0 0 0 0 0 3 , 3 3 0 . 0 0 1 0 6 7 0 . 0 0
1 0 , 0 0 0 0 0 4 , 0 7 0 . 0 0
S u b T o t a l - F r e s h w a t e r F i s h P r o d u c t i o n P r o g r a m
M E R A d m i n
t 5 , 9 3 0 . 0 0
D i T A E . L O B O s t r s t l v e O f f i c e r V
3 0 0 0 0 0 0
1 0 , 6 0 0 0 0
5 , 9 0 0 0 0
46,500.00
P a g e 7 o f 8 p a g e s
S U P P L E M E N T A L B U D G E T NO. 6 - 2 0 1 9
GENERAL FUND PROPER
SCHEDULE 2 - M O O E SAVINGS AS OF DECEMBER 15, 2019
PARTICULARS
A c c o u n t
C o d e
T o t a l
Appropriation
T o t a l
O b l i g a t i o n
Balance i n
Appropriation
O c l a r e d
Savmgs 10 O F F I C E OF THE M U N I C I P A L A G R I C U L T U R I S T
S U P P O R T T O I N S T I T U T I O N A L D E V E L O P M E N T P R O G R A M ( S I D P ) M A F C O p e r a t i o n
O t h e r S u p p l i e s E x p e n s e s 5 - 0 2 - 0 3 - 9 9 0 8 5 5 0 0 . 0 0 9 . 2 0 0 0 0 7 6 , 3 0 0 0 0 76,300.00 R I C / G A D P r o g r a m
A g r i - S u p p l i e s E x p - V e g S e e d s 5 - 0 2 - 0 3 - 1 0 0 6 0 , 1 6 7 . 0 0 2 9 . 8 3 7 8 5 3 0 , 3 2 9 1 5 3 0 3 0 0 0 0 A g r i - S u p p l i e s E x p - V e g e t a b l e
S e e d s - N u t r i t i o n P r o g r a m 5 - 0 2 - 0 3 - 1 0 0 3 0 , 0 0 0 . 0 0 2 1 , 1 5 0 0 0 8 , 8 5 0 . 0 0 8 , 8 0 0 0 0 O t h e r S u p p l i e s E x p e n s e s 5 - 0 2 - 0 3 - 9 9 0 5 , 0 0 0 0 0 2 . 4 9 5 0 0 2 . 5 0 5 0 0 2 5 0 0 0 0
S u b T o t a l - R I C / G A D P r o g r a m 41,600.00 F A R M Y O U T H D E V T P R O G R A M ( F Y D P )
O t h e r S u p p l i e s E x p e n s e s 1 5 - 0 2 - 0 3 - 9 9 0 9 , 8 0 0 . 0 0 2 . 4 9 5 0 0 7 , 3 0 5 0 0 7.300.00 A G R I - F I S H E R Y & T E C H N O C A R A V A N
A g r i - S u p p l i e s E x p e n s e s 5 - 0 2 - 0 3 - 1 0 0 5 9 , 9 9 0 0 0 1 0 , 9 3 5 0 0 4 9 . 0 5 6 0 0 49 ,000 .00 S u b T o t a l - S I D P 174,200.00
I M P L E M E N T A T I O N O F A N T I - R A B I E S A C T
D r u g s a n d M e d i c i n e s E x p e n s e 5 - 0 2 - 0 3 - 0 7 0 9 1 , 2 8 0 0 0 5 9 , 5 5 0 0 0 3 1 , 7 3 0 0 0 3 1 , 7 0 0 0 0 O t h e r S u p p l i e s E x p e n s e s 5 - 0 2 - 0 3 - 9 9 0 8 . 8 5 0 0 0 5 . 7 5 2 0 0 3 0 9 8 0 0 3 . 0 0 0 0 0
S u b T o t a l - I m p l e m e n t a t i o n o f A n t i - R a b i e s A c t 34.700.00
M U N I C I P A L C O R N P R O G R A M
A g n - S u p p l i e s E x p e n s e s 5 - 0 2 - 0 3 - 1 0 0 4 7 0 0 0 0 0 7 0 0 0 0 0 4 0 . 0 0 0 , 0 0 4 0 0 0 0 0 0
S u b T o t a l - M u n . C o r n P r o g r a m 40,000.00
M U N I C I P A L R I C E P R O G R A M
A g h - S u p p l i e s E x p e n s e s 5 - 0 2 - 0 3 - 1 0 0 7 2 , 5 7 0 0 0 3 5 , 7 0 0 0 0 3 6 . 8 7 0 0 0 3 6 , 8 0 0 0 0
O t h e r S u p p l i e s E x p e n s e s 5 - 0 2 - 0 3 - 9 9 0 6 4 , 1 6 2 0 5 6 5 0 0 0 6 3 , 5 1 2 , 0 5 6 3 , 5 0 0 0 0
S u b T o t a l - M u n . R i c e P r o g r a m 100 ,300 .00
A G R I - T R A D E F A I R ( K A R I Y A W A N )
O f f i c e S u p p l i e s E x p e n s e s 5 - 0 2 - 0 3 - 0 1 0 5 , 0 0 0 0 0 - 5 , 0 0 0 . 0 0 5 , 0 0 0 0 0
O t h e r S u p p l i e s E x p e n s e s 5 - 0 2 - 0 3 - 9 9 0 2 0 , 0 0 0 . 0 0 - 2 0 , 0 0 0 , 0 0 2 0 , 0 0 0 0 0
S u b T o t a l - A g n - T r a d e F a i r ( K a r i y a w a n ) 25 ,000 .00
F A R M E R S M O N T H C E L E B R A T I O N
O f f i c e S u p p l i e s E x p e n s e s 5 - 0 2 - 0 3 - 0 1 0 1 0 . 0 0 0 . 0 0 9 , 4 4 8 . 8 3 5 5 1 . 1 7 5 0 0 0 0
O t h e r S u p p l i e s E x p e n s e s 5 - 0 2 - 0 3 - 9 9 0 2 0 , 0 0 0 0 0 - 2 0 , 0 0 0 , 0 0 2 0 , 0 0 0 0 0
S u b T o t a l - F a r m e r ' s M o n t h C e l e b r a t i o n 20,500.00
T O T A L - M A C R O P R O G R A M S S A V I N G S 551,200.00
1 S L A U G H T E R H O U S E S E C T I O N - M O O E
T r a v e l i n g E x p e n s e s 5 - 0 2 - 0 1 - 0 1 0 5 , 0 0 0 . 0 0 1 , 3 2 0 . 0 0 3 , 6 8 0 . 0 0 3 , 6 0 0 . 0 0
O f f i c e S u p p l i e s E x p e n s e s 5 - 0 2 - 0 3 - 0 1 0 7 , 0 4 0 . 0 0 4 , 2 9 3 . 9 4 2 . 7 4 6 0 6 2 . 7 0 0 . 0 0
F u e l , O i l a n d L u b n c a n t s E x p . 5 - 0 2 - 0 3 - 0 9 0 2 0 , 0 0 0 . 0 0 1 0 , 6 4 4 . 0 2 9 , 3 5 5 9 8 9 , 3 0 0 0 0
T e l e p h o n e E x p e n s e s 5 - 0 2 - 0 5 - 0 2 0 1 2 , 0 0 0 , 0 0 - 1 2 , 0 0 0 0 0 1 2 , 0 0 0 0 0
Rep/Mamt.- Motor Vehicle 5 - 0 2 - 1 3 - 0 6 0 7 , 5 0 0 . 0 0 3 , 6 5 0 . 0 0 3 . 8 5 0 0 0 3 , 8 0 0 0 0
S u b T o t a l - S H O U - M O O E S a v i n g s 31,400.00
/ TOTAL - MOOE S A V I N G S - M A G R O & S L A U G H T E R H O U S E S E C T I O N
J -1,022,300.00
^ D I T A a L O B O MER
S U P P L E M E N T A L B U D G E T NO. 6 - 2019 GENERAL FUND PROPER
P a g e 8 o f 8 p a g e s
SCHEDULE 2 - M O O E SAVINGS AS OF DECEMBER 15, 2019
P A R T I C U L A R S
A c c o u n t
C o d e
T o t a l
A p p r o p r i a t i o n
T o t a l
O b l i g a t i o n
B a l a n c e i n
A p p r o p n a t i o n
D e c l a r e d
S a v i n g s 11 OFFICE OF THE MUNICIPAL ENVIRONME NT & NATURAL RESOURCES OFFICER
E N V I R O N M E N T A L M A N A G E M E N T P R O G R A M ( E M P )
T r a v e l i n g E x p e n s e s 5 - 0 2 - 0 1 - 0 1 0 2 7 , 5 0 0 . 0 0 2 6 , 9 5 3 . 0 0 5 4 7 0 0 5 0 0 0 0 O f f i c e S u p p l i e s E x p e n s e s 5-02-03-010 2 0 , 8 9 6 4 0 4 , 9 2 2 0 0 1 5 9 7 4 4 0 1 5 , 9 0 0 0 0 A g n - S u p p l i e s E x p e n s e s 5-02-03-100 1 0 . 0 0 0 0 0 3 , 3 3 5 . 0 0 6 , 6 6 5 0 0 6 , 6 0 0 0 0 O t h e r S u p p l i e s E x p e n s e s 5-02-03-990 1 6 9 , 0 0 0 . 0 0 1 5 9 , 4 7 0 0 0 9 , 5 3 0 . 0 0 9 , 5 0 0 , 0 0
S u b T o t a l - E n v i r o n m e n t a l M g t P r o g r a m 32,500.00 1
S O L I D W A S T E M A N A G E M E N T P R O G R A M ( S W M P )
T r a v e l i n g E x p e n s e s 5 - 0 2 - 0 1 - 0 1 0 5 6 , 7 8 4 , 0 0 5 1 , 1 6 0 0 0 5 , 6 2 4 0 0 5 , 6 0 0 0 0 O f f i c e S u p p l i e s E x p e n s e s 5 - 0 2 - 0 3 - 0 1 0 5 4 , 1 2 4 , 8 0 1 4 , 7 5 6 , 4 3 3 9 3 6 8 . 3 7 3 9 , 3 0 0 . 0 0 F u e l , O i l a n d L u b n c a n t s E x p . 5 - 0 2 - 0 3 - 0 9 0 7 2 5 , 0 0 0 , 0 0 7 1 8 , 4 5 1 1 9 6 , 5 4 8 . 8 1 6 . 5 0 0 . 0 0 O t h e r S u p p l i e s E x p e n s e s 5 - 0 2 - 0 3 - 9 9 0 7 7 6 1 9 . 6 0 4 9 , 9 8 6 0 0 2 7 . 6 3 3 5 0 2 7 , 6 0 0 . 0 0 E l e c t r i c i t y E x p e n s e s 5 - 0 2 - 0 4 - 0 2 0 8 , 0 0 0 0 0 - 8 , 0 0 0 0 0 8 , 0 0 0 . 0 0 R e p / M a i n t . - H e a v y Equipt-Gart>a£ 5 - 0 2 - 1 3 - 0 5 0 1 5 9 , 5 0 0 0 0 1 1 1 , 1 3 6 . 0 0 4 8 , 3 6 4 CK) 4 8 , 3 0 0 0 0 R e p / M a i n t - M o t o r V e h i c l e 5 - 0 2 - 1 3 - 0 6 0 2 5 0 0 0 0 0 1 3 , 9 6 0 0 0 1 1 , 0 4 0 0 0 1 1 , 0 0 0 0 0
S u b T o t a l - S W M P 146,300.00
TOTAL • MENRO SAVINGS 178,800.00
12 OFFICE OF THE MUNICIPAL ENGINEER AND MOTORPOOl . SECTION T r a v e l i n g E x p e n s e s 5 - 0 2 - 0 1 - 0 1 0 4 8 , 0 0 0 . 0 0 3 8 , 8 9 5 0 0 9 , 1 0 5 , 0 0 9 , 1 0 0 0 0
O f f i c e S u p p l i e s E x p e n s e s 5 - 0 2 - 0 3 - 0 1 0 6 0 , 0 0 0 0 0 5 5 , 1 2 2 . 3 7 4 , 8 7 7 6 3 4 , 8 0 0 0 0
F u e l , O i l a n d L u b n c a n t s E x p 5 -02-03 -090 4 6 . 0 0 0 0 0 3 7 5 3 3 6 3 8 . 4 6 6 , 3 7 8 , 4 0 0 0 0
O t h e r S u p p l i e s E x p e n s e s 5 - 0 2 - 0 3 - 9 9 0 4 , 4 4 0 0 0 2 , 9 8 5 . 1 4 1 , 4 5 4 8 6 1 , 4 0 0 0 0
I n t e r n e t S u b s c r i p t i o n E x p e n s e s 5 - 0 2 - 0 5 - 0 3 0 2 7 0 0 0 0 0 2 2 , 0 7 3 8 7 4 . 9 2 6 , 1 3 4 , 9 0 0 , 0 0
R e p / M a i n t - I C T E q u i p m e n t 5 - 0 2 - 1 3 - 0 5 0 5 , 0 0 0 0 0 4 , 2 0 0 0 0 8 0 0 0 0 8 0 0 0 0
R e p / M a m t . - M o t o r V e h i c l e 5 - 0 2 - 1 3 - 0 6 0 6 8 , 1 8 0 0 0 4 9 , 8 2 1 0 0 1 8 , 3 5 9 , 0 0 1 8 , 3 0 0 0 0
R e p / M a m t - F u m i t u r e & F i x t u r e s 5 - 0 2 - 1 3 - 0 7 0 7 , 6 0 0 , 0 0 6 , 4 9 8 0 0 1 , 1 0 2 0 0 1 , 0 0 0 , 0 0
S u b T o t a l - M E O - M O O E S a v i n g s 48,700.00 i
B U I L D I N G C O D E I M P L E M E N T A T I O N
T r a v e l i n g E x p e n s e s 5 - 0 2 - 0 1 - 0 1 0 9 , 0 0 0 0 0 - 9 . 0 0 0 , 0 0 9 , 0 0 0 0 0
O f f i c e S u p p l i e s E x p e n s e s 5 - 0 2 - 0 3 - 0 1 0 1 8 , 0 0 0 0 0 7 . 1 8 3 . 4 8 1 0 , 8 1 6 , 5 2 1 0 . 8 0 0 0 0
F u e l , O i l a n d L u b r i c a n t s E x p 5 - 0 2 - 0 3 - 0 9 0 9 , 0 0 0 . 0 0 1 , 3 7 1 . 5 4 7 , 6 2 8 4 6 7 , 6 0 0 . 0 0
S u b T o t a l - B I d g . C o d e I m p l e m e n t a t i o n 27,400.00
1 M O T O R P O O L O P E R A T I O N S E C T I O N
O f f i c e S u p p l i e s E x p e n s e s 5 - 0 2 - 0 3 - 0 1 0 1 8 , 6 2 0 0 0 1 3 , 8 8 4 4 6 4 , 7 3 5 5 4 4 , 7 0 0 . 0 0
F u e l , O i l a n d L u b r i c a n t s E x p . 5 - 0 2 - 0 3 - 0 9 0 5 0 8 , 7 0 0 0 0 5 0 3 , 2 2 2 8 8 5 , 4 7 7 . 1 2 5 , 4 0 0 0 0
O t h e r S u p p l i e s E x p e n s e s 5 - 0 2 - 0 3 - 9 9 0 3 , 0 0 0 0 0 1 , 6 0 1 0 0 1 , 3 9 9 0 0 1 , 3 0 0 0 0
I n t e r n e t S u b s c r i p t i o n E x p e n s e s 5 - 0 2 - 0 5 - 0 3 0 1 4 0 0 0 0 0 1 3 , 1 7 8 0 0 8 2 2 . 0 0 8 0 0 0 0
R e p / M a i n t - H e a v y E q u i p m e n t 5 - 0 2 - 1 3 - 0 5 0 3 , 8 3 2 , 5 1 3 , 0 0 3 , 7 3 2 , 1 9 8 . 0 0 1 0 0 , 3 1 5 0 0 1 0 0 , 3 0 0 . 0 0
S u b T o t a l - M E O - M O O E S a v i n g s 112,500.00
TOTAL - MEO - MOOE SAVINGS 188,600.00
TOTAL - GENERAL FUND PROPER - MOOE SAVINGS FOR C N A INCENTIVES
i - -̂
3,590,000.00
1 C S J I ^ ' i ^ ' ^ s M ^^^"^
M E R C i t A E ^ O B O I
LBP Form No. 8 Page 1 of pages
S T A T E M E N T O F FUNDING S O U R C E S
S U P P L E M E N T A L B U D G E T NO 06
F I S C A L Y E A R 2019
Municipality of Monkayo, Compostela Valley Province ECONOMIC E N T E R P R I S E O P E R A T I O N
PARTICULARS Account
Classification (PGCA)
AMOUNT
1.0 NEW REVENUE S O U R C E S -
2.0 SAVINGS IN C U R R E N T APPROPRIAT IONS
A Personne l Se rv i ces Sav ings a s of Dec. 15, 2019 - Schedu l
1 Office of the Waterworks Operation Unit
2 Office of the Market & Terminal Operation Unit
TOTAL - PERSONNEL SERVICES SAVINGS - Schedule 1
B MOOE SAVINGS as of December 15,2019-Schedule 2
1 Office of the Market & Terminal Operation Unit 2 Office of the Cemetery Operation Unit
TOTAL MOOE SAVINGS FOR C N A Incentives 2019 • Schedule
s 1
2
160.000.00
80,000.00
2.0 SAVINGS IN C U R R E N T APPROPRIAT IONS
A Personne l Se rv i ces Sav ings a s of Dec. 15, 2019 - Schedu l
1 Office of the Waterworks Operation Unit
2 Office of the Market & Terminal Operation Unit
TOTAL - PERSONNEL SERVICES SAVINGS - Schedule 1
B MOOE SAVINGS as of December 15,2019-Schedule 2
1 Office of the Market & Terminal Operation Unit 2 Office of the Cemetery Operation Unit
TOTAL MOOE SAVINGS FOR C N A Incentives 2019 • Schedule
s 1
2
240,000.00
2.0 SAVINGS IN C U R R E N T APPROPRIAT IONS
A Personne l Se rv i ces Sav ings a s of Dec. 15, 2019 - Schedu l
1 Office of the Waterworks Operation Unit
2 Office of the Market & Terminal Operation Unit
TOTAL - PERSONNEL SERVICES SAVINGS - Schedule 1
B MOOE SAVINGS as of December 15,2019-Schedule 2
1 Office of the Market & Terminal Operation Unit 2 Office of the Cemetery Operation Unit
TOTAL MOOE SAVINGS FOR C N A Incentives 2019 • Schedule
s 1
2
212.000.00 88,000.00
2.0 SAVINGS IN C U R R E N T APPROPRIAT IONS
A Personne l Se rv i ces Sav ings a s of Dec. 15, 2019 - Schedu l
1 Office of the Waterworks Operation Unit
2 Office of the Market & Terminal Operation Unit
TOTAL - PERSONNEL SERVICES SAVINGS - Schedule 1
B MOOE SAVINGS as of December 15,2019-Schedule 2
1 Office of the Market & Terminal Operation Unit 2 Office of the Cemetery Operation Unit
TOTAL MOOE SAVINGS FOR C N A Incentives 2019 • Schedule
s 1
2 300,000.00
2.0 SAVINGS IN C U R R E N T APPROPRIAT IONS
A Personne l Se rv i ces Sav ings a s of Dec. 15, 2019 - Schedu l
1 Office of the Waterworks Operation Unit
2 Office of the Market & Terminal Operation Unit
TOTAL - PERSONNEL SERVICES SAVINGS - Schedule 1
B MOOE SAVINGS as of December 15,2019-Schedule 2
1 Office of the Market & Terminal Operation Unit 2 Office of the Cemetery Operation Unit
TOTAL MOOE SAVINGS FOR C N A Incentives 2019 • Schedule
s 1
2
T O T A L FUND S O U R C E S 540,000.00
We hereby certify that the foregoing statement of funding sources are aotaathravailable for apppropriation and funds is actually available
Municipal )icipalTVea«uce£.
ELYN M. A T ^ Z A , CPA, MPA Municipal Accountant
D E C E M B E R 15. 2019 Date
L O B O
3 s I MERC^ ^ 1 AdmV.btj-rfWeOfficerV
I
LBP
F N
o. 9
ST
AT
EM
EN
T O
F S
UP
PL
EM
EN
TA
L A
PP
RO
PR
IAT
ION
F
OR a
2
01
9
SU
PP
LE
ME
NT
AL
BU
DG
ET
NU
MB
ER 6
MU
NIC
IPA
LIT
Y
OF
MO
NK
AY
O,
DA
VA
O
DE
OR
O
EC
ON
OM
IC
EN
TE
RP
RIS
E O
PE
RA
TIO
NS
SO
UR
CE
S O
F F
UN
DS
: A
CC
OU
NT
CO
DE
A
MO
UN
T
2.
RE
AL
IGN
ME
NT
OF
CU
RR
EN
T A
PP
RO
PR
IAT
ION
S:
Sav
ings
In
Pe
rso
nn
el
Se
rvic
es
(Sch
ed
ule
1)
MO
OE
sa
ving
s (s
che
du
le 2
)
24
0,0
00
.00
30
0,0
00
.00
TO
TA
L F
UN
D S
OU
RC
ES
5
40
,00
0.0
0
PR
OP
OS
ED
EX
PE
ND
ITU
RE
P
RO
GR
AM
IMP
LE
ME
NT
ING
O
FF
ICE
P
AR
TIC
UL
AR
/PU
RP
OS
E
AIP
CO
DE
O
BJ
Ea
OF
EX
PE
ND
ITU
RE
A
CC
OU
NT
CO
DE
A
MO
UN
T
A.
OF
FIC
E O
F T
HE
EC
ON
OM
IC
EN
TE
RP
RIS
E M
AN
AG
ER
8
00
0-0
3-0
3-0
05
GE
NE
RA
L A
DM
INIS
TR
AT
ION
Pe
rso
nn
el
Se
rvic
es
Co
llect
ive
Ne
go
tia
tio
n A
gre
em
en
t In
cen
tive
fo
r 2
01
9
Oth
er
Pe
rso
nn
el
Be
ne
fits
5-0
1-0
4-9
90
30
0,0
00
.00
Pro
duct
ivity
E
nh
an
cem
en
t In
cen
tive
for
2
01
9
Oth
er
Pe
rso
nn
el
Be
ne
fits
5-0
1-0
4-9
90
80
,00
0.0
0
Se
rvic
e R
eco
gn
itio
n In
cen
tive
fo
r 2
01
9
Pe
rso
nn
el
Be
ne
fits
5-0
1-0
4-9
90
16
0,0
00
.00
To
tal
Pe
rso
nn
el
Se
rvic
es
54
0,0
00
.00
TO
TA
L P
RO
PO
SE
D E
XP
EN
DIT
UR
E P
RO
GR
AM
5
40
.00
0.0
0
UN
AP
PR
OP
RIA
TE
D B
AL
AN
CE
DIN
OP
OL
Mu
Wip
al
Bu
dg
et
Off
icer
•A mm
Ap
prt
^v
ed
^J
y:
RIM
IL
L.
GS
NT
UG
AY
A
Munic
ipal l
\Apy
or
T M
ERC
fDlT
AE
. L
OB
O
P a g e 1 o f p a g e s
SUPPLEMENTAL BUDGET NO. 6-2019 ECONOMIC ENTERPRISE OPERATION
SCHEDULE 1 - PERSONNEL SERVICES SAVINGS AS OF DECEMBER 15. 2019
P A R T I C U L A R S A c c o u n t
C o d e
T o t a l
A p p r o p r i a t i o n T o t a l
O b l i g a t i o n B a l a n c e i n
A p p r o p r i a t i o n D e c l a r e d S a v i n g s
1 OFFICE OF THE WATERWORKS OPERATION UNIT
S a l a r i e s & W a g e s - R e g u l a r 5-01-01-010 1 , 3 0 2 , 9 1 7 0 0 1 , 0 1 4 1 9 2 , 7 6 2 8 8 7 2 4 2 4 1 5 0 0 0 0 , 0 0
2 OFFICE OF THE MARKET & " FERMINAL OPERATION UNIT
S a l a r i e s & W a g e s - R e g u l a r 5-01-01-010 1 , 2 9 2 3 8 0 . 0 0 1 , 1 6 2 , 7 5 2 . 0 0 1 2 9 6 2 8 0 0 8 0 , 0 0 0 0 0
TOTAL - Eco. Ent. Operation Savings 2,595,297.00 2.176,944.76 418,352.24 240,000.00
1
- A '
P a g e 1 o f p a g e s
S U P P L E M E N T A L B U D G E T NO. 6 - 2019
ECONOMIC ENTERPRISE OPERATIONS
SCHEDULE 2 - M O O E SAVINGS AS OF DECEMBER 15, 2019
P A R T I C U U ^ R S
A c c o u n t
C o d e
T o t a l
A p p r o p r i a t i o n
T o t a l
O b l i g a t i o n
B a l a n c e i n
A p p r o p n a t i o n
D e c l a r e d
S a v i n g s
1 OFFICE OF THE MARKET & TERMINAL OPERATION UNIT
M A I N T E N A N C E & O T H E R O P E R A T I N G E X P E N D I T U R E S T r a v e l i n g E x p e n s e s 5 - 0 2 - 0 2 - 0 1 0 5 7 , 0 0 0 . 0 0 9 , 6 0 0 . 0 0 4 7 , 4 0 0 . 0 0 4 7 , 4 0 0 . 0 0 O f f i c e S u p p l i e s E x p e n s e s 5 - 0 2 - 0 3 - 0 1 0 3 0 . 0 0 0 0 0 2 8 , 1 8 2 . 1 9 1 , 8 1 7 . 8 1 1 . 8 0 0 . 0 0 O t h e r S u p p l i e s E x p e n s e s 5 -02 -03 - 990 1 8 0 . 0 0 0 0 0 1 7 0 , 8 4 5 0 0 9 , 1 5 5 . 0 0 9 , 1 0 0 0 0 O t h e r S u p p l i e s - J a n i t o r i a l 5 - 0 2 - 0 3 - 9 9 0 5 0 . 0 0 0 0 0 4 6 8 8 8 0 0 3 . 1 1 2 . 0 0 3 , 0 0 0 . 0 0 W a t e r E x p e n s e s 5 - 0 2 - 0 4 - 0 1 0 2 1 , 9 0 0 0 0 8 , 7 0 0 0 0 1 3 2 0 0 0 0 1 3 , 2 0 0 0 0 E l e c t n c i t y E x p e n s e s 5 - 0 2 - 0 4 - 0 2 0 3 4 7 , 0 0 0 , 0 0 3 4 0 , 9 2 0 , 3 5 6 . 0 7 9 . 6 5 6 . 0 0 0 0 0 I n t e r n e t E x p e n s e s 5 - 0 2 - 0 5 - 0 3 0 2 7 , 2 0 0 . 0 0 2 1 , 6 8 1 9 1 5 , 5 1 8 0 9 5 , 5 0 0 . 0 0 R e p / M a m t - M a r k e t B u i l d i n g 5-02-13-040 6 0 0 , 0 0 0 0 0 4 9 0 . 1 8 2 0 0 1 0 9 , 8 1 8 . 0 0 1 0 9 8 0 0 0 0 R e p / M a i n t - M a c h & E q u i p t 5 - 0 2 - 1 3 - 0 5 0 5 , 0 0 0 0 0 - 5 , 0 0 0 0 0 5 , 0 0 0 0 0 R e p / M a m t - I C T E q u i p t 5 - 0 2 - 1 3 - 0 5 0 1 5 , 0 0 0 0 0 9 , 8 8 0 0 0 5 , 1 2 0 0 0 5 , 1 0 0 0 0 R e p / M a i n t - M o t o r V e h i c l e 5 - 0 2 - 1 3 - 0 6 0 1 5 , 0 0 0 0 0 1 3 , 8 4 5 . 0 0 1 , 1 5 5 . 0 0 1 , 1 0 0 . 0 0 R e p / M a i n t - F u m i t u r e & F i x t u r e s 5 - 0 2 - 1 3 - 0 7 0 5 , 0 0 0 0 0 - 5 , 0 0 0 0 0 5 . 0 0 0 0 0
TOTAL-MTOU - MOOE SAVINGS 212,000.00
1 2 OFFICE OF THE CEMETERY OPERAT ON UNIT
1
M A I N T E N A N C E & O T H E R O P E R A T I N G E X P E N D I T U R E S
T r a v e l i n g E x p e n s e s 5 - 0 2 - 0 2 - 0 1 0 1 8 , 0 0 0 0 0 2 , 7 0 0 . 0 0 1 5 , 3 0 0 . 0 0 1 5 , 3 0 0 0 0
O f f i c e S u p p l i e s E x p e n s e s 5 - 0 2 - 0 3 - 0 1 0 2 0 , 0 0 0 . 0 0 1 8 , 4 3 8 3 1 1 , 5 6 1 6 9 1 , 5 0 0 . 0 0
F u e l , O i l & L u b n c a n t s 5 - 0 2 - 0 3 - 0 9 0 8 6 5 0 0 0 0 8 6 . 0 9 9 8 5 4 0 0 . 1 5 2 0 0 . 0 0
O t h e r S u p p l i e s E x p e n s e s 5 - 0 2 - 0 3 - 9 9 0 9 0 0 0 0 0 0 8 7 , 0 1 9 . 0 0 2 , 9 8 1 . 0 0 2 . 9 0 0 . 0 0
O t h e r S u p p l i e s - S u p p l y o f v a u l t s 5 - 0 2 - 0 3 - 9 9 0 3 0 0 , 0 0 0 . 0 0 2 6 7 , 7 9 0 . 0 0 3 2 , 2 1 0 . 0 0 3 2 , 2 0 0 0 0
O t h e r S u p p l i e s - T o o l s 5 - 0 2 - 0 3 - 9 9 0 3 0 , 0 0 0 . 0 0 1 3 . 8 0 0 0 0 1 6 . 2 0 0 . 0 0 1 6 , 2 0 0 . 0 0
R e p / M a m t - M o t o r V e h i c l e 5-02-13-060 5 , 0 0 0 0 0 2 5 0 0 0 4 , 7 5 0 0 0 4 , 7 0 0 0 0
R e p / M a m t - 0 P P E 5 - 0 2 - 1 3 - 9 9 0 1 5 , 0 0 0 0 0 - 1 5 , 0 0 0 0 0 1 5 , 0 0 0 0 0
T O T A L C 0 U - M O O E S A V I N G S 88,000.00
TOTAL - ECONOMIC ENTERPRISE OPTN. - MOOE SAVINGS FOR C N A INI [iENTIVES 300,000.00
. --
MERciDlTAE.LOBO y^roinniratWe Officer Y _
LBP Form No. 8 Page 1 of pages
S T A T E M E N T O F FUNDING S O U R C E S
S U P P L E M E N T A L B U D G E T NO 06
F I S C A L Y E A R 2019
Municipality of Monkayo, Compostela Valley Province MONCAST O P E R A T I O N
PARTICULARS Account
Classification (PGCA)
AMOUNT
1.0 NEW REVENUE S O U R C E S
2.0 SAVINGS IN C U R R E N T APPROPRIAT IONS
A Personne l Se rv i ces Sav ings a s of Dec. 15, 2019 - Schedu le 1
1 Office of the School Administrator
TOTAL - PERSONNEL S E R V I C E S SAVINGS - Schedule 1
B MOOE SAVINGS as of December 15. 2019 • Schedule 2
1 Office of the School Administrator - Regular MOOE & Programs
TOTAL MOOE SAVINGS FOR C N A Incentives 2019 - Schedule 2
666,000.00
666,000.00
670.000.00
670,000.00
T O T A L FUND S O U R C E S 1,336,000.00
We hereby certify that the foregoing statement of funding sources are )le for apppropriation and funds is actually available.
ELYN M. ATIEN2A, CPA, MPA Municipal Accountant
MARfOLt MuniclpalhXrsasurer
D E C E M B E R I S . 2019 Date
F«^DIIA 1. M E R C B D I T A fc. L O B O
V
LBPF
No.
9
ST
AT
EM
EN
T O
F S
UP
PL
EM
EN
TA
L A
PP
RO
PR
IAT
ION
FOR
CY
2019
SU
PP
LEM
EN
TAL
BU
DG
ET
NU
MB
ER
6
MU
NIC
IPA
LITY
OF
MO
NK
AY
O,
DA
VA
O DE
O
RG
MO
NC
AS
T O
PE
RA
TIO
N
SO
UR
CE
S O
F FU
ND
S:
| A
CC
OU
NT
CO
DE
AM
OU
NT
2. R
EA
LIG
NM
EN
T O
F C
UR
RE
NT A
PP
RO
PR
IATI
ON
S:
Savi
ngs
in P
erso
nnel
Ser
vice
s (S
ched
ule
1)
666,
000.
00
MO
OE
savi
ngs
(sch
edul
e 2)
67
0,00
0.00
TO
TA
L F
UN
D S
OU
RC
ES
1
,33
6,0
00
.00
PR
OP
OS
ED
EX
PE
ND
ITU
RE
PR
OG
RA
M
IMP
LE
ME
NT
ING
OFF
ICE
PA
RTI
CU
LAR
/PU
RP
OS
E A
IP
CO
DE
OB
JEC
T O
F E
XP
EN
DIT
UR
E A
CC
OU
NT
CO
DE
AM
OU
NT
A.
OFF
ICE
OF
THE
CO
LLE
GE
AD
MIN
IST
RA
TO
R 30
00
100-
03-0
3-00
1
GE
NE
RA
L A
DM
INIS
TR
AT
ION
1 P
erso
nnel
Se
rvic
es
a C
olle
ctiv
e N
egot
iati
on
Ag
reem
ent
Ince
ntiv
e fo
r 20
19
Oth
er
Per
sonn
el
Ben
efit
s S
-01-
04-9
90
67
00
00
.00
b P
rodu
ctiv
ity
En
han
cem
ent
Ince
ntiv
e fo
r 20
19
Oth
er
Per
sonn
el
Ben
efit
s 5-
01-0
4-99
0 22
2,00
0.00
c Se
rvic
e R
ecog
niti
on
Ince
ntiv
e fo
r 20
19
Per
sonn
el
Ben
efit
s 5-
01-0
4-99
0 44
4,00
0.00
Tota
P
erso
nnel
Se
rvic
es
1,33
6,00
0.00
TOTA
L P
RO
PO
SE
D E
XP
EN
DIT
UR
E P
RO
GR
AM
1
,33
6,0
00
.00
1 1
UN
AP
PR
OP
RIA
TED
BA
LAN
CE
-
Pre
EV
Ml
ELYN
M.
DIN
OP
OL
nici
pal
Bu
dg
et O
ffic
er
i C
l^
Kr
H-
J
Ap
prd
^ed
W:
flvM
IL L
GE
NT
UG
AY
A
IVlu
nici
pal
M^
or
1 I
ME
RC
^f
et
i.L
OB
O
1
iStr
t:^W
cef«
tee^
V
J |
V •
•\ 1
Page 1 of pages
SUPPLEMENTAL BUDGET NO. 6-2019
MONCAST OPERATION
S C H E D U L E 1 • PERSONNEL SERVICES SAVINGS AS OF DECEMBER 15, 2019
P A R T I C U L A R S
A c c o u n t
C o d e
T o t a l
A p p r o p r i a t i o n T o t a l
O b l i g a t i o n
B a l a n c e i n
A p p r o p r i a t i o n
D e c l a r e d
S a v i n g s
1 OFF ICE OF THE SCHOOL ADMINISTRATOR
S a l a r i e s & W a g e s - R e g u l a r 5-01-01-010 8 , 2 3 7 , 0 2 5 0 0 5 , 9 8 5 , 6 8 3 4 7 2 2 5 1 3 4 1 5 3 6 6 6 . 0 0 0 0 0
TOTAL - MonCAST Operation Savings 8,237.025.00 5,985.683.47 2.251,341.53 666,000.00
f
P a g e 1 o f p a g e s
S U P P L E M E N T A L B U D G E T NO. 6 - 2019 MONCAST OPERATION
SCHEDULE 2 - M O O E SAVINGS AS OF DECEMBER 15, 2019
P A R T I C U L A R S
A c c o u n t
C o d e
T o t a l
A p p r o p r i a t i o n
T o t a l
O b l i g a t i o n
B a l a n c e i n
A p p r o p r i a t i o n
D e c l a r e d
S a v i n g s
1 OFFICE OF THE C O L L E G E ADMINISTRATOR
1 M A I N T E N A N C E & O T H E R O P E R A T I N G E X P E N D I T U R E S
T r a v e l i n g E x p e n s e s 5-02-02-010 1 1 5 , 0 0 0 0 0 9 7 , 5 4 0 6 5 1 7 4 5 9 3 5 1 7 , 0 0 0 0 0
T r a v e l i n g E x p e n s e s - A n n u a l E v a l 5-02-02-020 7 0 , 0 0 0 0 0 6 3 , 9 6 0 0 0 6 , 0 4 0 0 0 6 . 0 0 0 0 0
O f f i c e S u p p l i e s E x p e n s e s 5-02-03-010 1 5 0 0 0 0 0 0 1 3 6 4 3 2 6 6 1 3 , 5 6 7 3 4 1 3 , 0 0 0 0 0
O f f i c e S u p p l i e s E x p e n s e s - I D 5-02-03-010 1 0 0 , 0 0 0 0 0 4 3 , 0 9 0 0 0 5 6 9 1 0 0 0 5 6 0 0 0 0 0
A c c o u n t a b l e F o r m s 5-02-03-020 4 0 , 0 0 0 0 0 2 1 , 0 0 0 0 0 1 9 . 0 0 0 0 0 1 9 0 0 0 0 0
F u e l , O i l & L u b r i c a n t s E x p . 5-02-03-090 4 0 , 0 0 0 0 0 2 9 , 5 9 2 . 8 0 1 0 , 4 0 7 2 0 1 0 . 4 0 0 0 0
O t h e r S u p p l i e s E x p e n s e s 5-02-03-990 7 0 , 0 0 0 . 0 0 4 8 , 6 4 6 5 5 2 1 , 3 5 3 4 5 2 1 . 3 0 0 0 0
O t h e r S u p p l i e s - J a n i t o r i a l 5-02-04-010 7 5 , 0 0 0 . 0 0 6 3 , 7 0 9 5 0 1 1 , 2 9 0 5 0 1 1 , 2 0 0 . 0 0 W a t e r E x p e n s e s 5-02-03-990 6 0 . 0 0 0 0 0 3 0 1 0 9 0 0 2 9 , 8 9 1 0 0 3 . 5 0 0 0 0
T e l e p h o n e E x p e n s e s 5-02-05-020 2 1 , 0 0 0 0 0 7 , 7 3 6 . 0 0 1 3 , 2 6 4 0 0 1 3 , 2 0 0 . 0 0
I n t e r n e t S u b s c r i p t i o n E x p e n s e s 5-02-05-030 2 1 , 6 0 0 . 0 0 3 , 9 5 7 0 0 1 7 , 6 4 3 . 0 0 1 5 , 0 0 0 0 0
R e p / M a i n t - S c h o o l B u i l d i n g 5-02-13-040 2 5 0 , 0 0 0 0 0 1 0 6 , 5 8 0 0 0 1 4 3 , 4 2 0 0 0 1 4 3 0 0 0 . 0 0
R e p / M a i n t - M a c h & E q u i p t 5-02-13-050 1 5 , 0 0 0 0 0 - 1 5 , 0 0 0 0 0 1 5 . 0 0 0 . 0 0 R e p / M a i n t - I C T E q u i p m e n t 5-02-13-050 5 , 0 0 0 0 0 - 5 , 0 0 0 0 0 5 , 0 0 0 0 0
R e p / M a i n t - M o t o r V e h i c l e s 5 - 0 2 - 1 3 - 0 6 0 1 5 , 0 0 0 . 0 0 9 , 2 0 2 0 0 5 . 7 9 8 . 0 0 5 . 7 0 0 0 0
R e p / M a i n t - F u r n i t u r e & F i x t u r e s 5 - 0 2 - 1 3 - 0 7 0 2 2 , 0 0 0 0 0 5 , 0 0 0 . 0 0 1 7 , 0 0 0 0 0 1 7 0 0 0 0 0
R e p / M a i n t . - O P P E 5 - 0 2 - 1 3 - 9 9 0 1 0 0 0 0 0 0 - 1 O 0 0 0 0 0 1 0 , 0 0 0 0 0
A d v e r t i s i n g / P u b l i c a t i o n E x p e n s e s 5-02-99-050 1 5 , 0 0 0 0 0 7 , 2 0 1 . 0 0 7 , 7 9 9 . 0 0 7 , 7 0 0 0 0
TOTAL - M O N C A S T - MOOE S A V I N G S 389.000.00
R E S E A R C H PROGRAM T r a v e l i n g E x p e n s e s 5 - 0 2 - 0 2 - 0 1 0 6 0 , 0 0 0 . 0 0 5 , 6 7 0 0 0 5 4 . 3 3 0 0 0 5 4 , 0 0 0 . 0 0
T r a v e l i n g E x p e n s e s - F o r e i g n 5 - 0 2 - 0 2 - 0 2 0 7 0 0 0 0 . 0 0 - 7 0 . 0 0 0 0 0 7 0 , 0 0 0 0 0
O f f i c e S u p p l i e s E x p e n s e s 5 - 0 2 - 0 3 - 0 1 0 2 0 , 0 0 0 0 0 1 3 , 5 2 7 3 9 6 , 4 7 2 6 1 6 , 0 0 0 0 0
T e l e p h o n e E x p e n s e s 5 - 0 2 - 0 5 - 0 2 0 6 , 0 0 0 . 0 0 - 6 . 0 0 0 0 0 6 , 0 0 0 0 0
I n t e r n e t E x p e n s e s 5 - 0 2 - 0 5 - 0 3 0 1 8 , 0 0 0 0 0 8 , 4 3 5 0 0 9 , 5 6 5 . 0 0 9 , 0 0 0 0 0
P r i n t i n g & P u b l i c a t i o n 5 - 0 2 - 9 9 - 0 2 0 3 5 , 0 0 0 0 0 2 . 2 5 0 0 0 3 2 , 7 5 0 0 0 3 2 , 0 0 0 0 0
S u b T o t a l - R e s e a r c h P r o g r a m 177,000.00
Q U A L I T Y A S S U R A N C E P R O G R A M
T r a v e l i n g E x p e n s e s 5-02-02-010 5 0 , 0 0 0 0 0 2 8 , 9 2 3 0 0 2 1 , 0 7 7 0 0 2 1 , 0 0 0 0 0
S u b T o t a l Q u a l i t y A s s u r a n c e 21,000.00
1 S T U D E N T A F F A I R S & N O N A C A D E M I C
O f f i c e S u p p l i e s E x p e n s e s 5 - 0 2 - 0 3 - 0 1 0 9 0 , 0 0 0 0 0 5 0 , 9 7 9 8 0 3 9 , 0 2 0 2 0 3 8 , 0 0 0 0 0
O t h e r S u p p l i e s - D a n c e Troup« 5 - 0 2 - 0 3 - 9 9 0 4 5 , 0 0 0 0 0 - 4 5 , 0 0 0 0 0 4 5 , 0 0 0 0 0
S u b T o t a l - S t u d e n t A f f a i r s & N o n A c a d e m i c 83,000.00
TOTAL - M O N C A S T - MOOE S A V I N G S FOR C N A I N C E N T I V E S 670,000.00
1 1 - 4 - - — . - - " - i
^ r r A E . L O B O l s t r a t i v e _ Q f f i 5 ? L ^ - .