Nothing Special   »   [go: up one dir, main page]

Office of The City Environment and Natural Resources/8731 Mandate, Vision/Mission, Major Final Output, Performance Indicators and Targets Cy 2021

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 3

LBP Form No.

Office/Department : Office of the City Environment and Natural Resources/8731

MANDATE, VISION/MISSION, MAJOR FINAL OUTPUT, PERFORMANCE INDICATORS AND


TARGETS CY 2021
Mandate : The City Environment and Natural Resources Office is responsible for monitoring the Cleanliness
Act known as the Ecological Solid Waste Management Act of 2000 or R.A. 9003 and ensuring
the protection of the public health and environment. City ENRO ensures the proper solid
waste disposal, collection of solid waste through the formulation and adoption of the best
environmental practice in ecological waste management.

Vision : The City ENRO envision a wholesome and clean environment with sustained natural resources
of crystal clear waters, bluish skies, and bountiful forest propelled by responsive small and
medium entrepreneurs along with proactive people in harmony with nature.

Mission : - To rehabilitate and install ecological zones to protect, restore, and preserve existing natural
resources
- To maintain the sanitation of the city through proper solid waste disposal and install compliance
among the public through massive information and education campaign.

Organizational Outcome : - Promote human well-being and ensure environmental quality


- Sustainably-managed environment and natural resources
- Adaptive capacities of human communities and natural system ensured

I. Proposed New Appropriation by Program, Activity and Project


AIP Performance/ Target for Proposed Budget for the Budget Year
Refere
Program/Project/Activity Major
nce Final Output the budget
Code Description Output Incator Year PS MOOE CO TOTAL
(1) (2) (3) (4) (5) (6) (7) (8) (9)

A. Environement & Natural Resources 7,760,074.64 11,232,000.00 - 18,992,074.64


Services

1. Solid Waste Disposal System Sanitation 70%


compliance
of RA 9003

2. Reforestation Conservation Variable


a) Upland of Natural
b) Coastal Resources

3. Information and Education Campaign Awareness 60%


Awareness

4. Implementation of Ordinance and Laws Compliance Variable


Provided

5. MRF/Landfill Installation Compliance 60%


Implementation

TOTAL 7,760,074.64 11,232,000.00 - 18,992,074.64

Prepared by: Reviewed by:

EnP ALLEN CHRISTY C. MELENDREZ, REB EnP CARMI ADELE D. ROMERO, JD EnP OJELA MAE M. ENTERO, MBA, DBA
OIC- City ENRO Acting City Budget Officer City Planning & Dev. Coordinator

MONINA A. BERNARDINO, CPA ALAN F. BASAN


City Accountant City Investment Promotion Officer
Acting City Treasurer

Approved by:

JOSEF F. CAGAS
City Mayor
RO, MBA, DBA
II. Proposed New Appropriations, by Object of Expenditures

Current Year (Estimated)


Object of Expenditure Account Code Past Year First Semester Second Semester Budget Year
Total
(Actual) (Actual) (Estimate) (Proposed)
1 2 3 4 5 6 7
Personal Services
Salaries and Wagies - Regular Pay 5-01-01-010 4,379,737.88 2,284,558.13 2,291,917.87 4,576,476.00 4,781,508.00
Personnel Economic Relief Allowance 5-01-02-010 573,741.93 288,000.00 288,000.00 576,000.00 601,805.54
Representation Allowance ( RA ) 5-01-02-020 85,500.00 42,750.00 42,750.00 85,500.00 89,330.51
Transportation Allowance ( TA ) 5-01-02-030 85,500.00 42,750.00 42,750.00 85,500.00 89,330.51
Clothing / Uniform Allowance 5-01-05-040 144,000.00 144,000.00 144,000.00 150,451.38
Longevity Pay 5-01-02-120 5,000.00 5,000.00 5,000.00 10,000.00 10,448.01
Overtime and Night Pay 5-01-02-130 215,000.00 13,780.72 201,219.28 215,000.00 224,632.28
Cash Gift 5-01-02-150 120,000.00 - 120,000.00 120,000.00 125,376.15
Year End Bonus 5-01-02-140 719,801.00 380,814.00 381,932.00 762,746.00 796,918.00
Life and Retirement Insurance Contributions 5-01-03-010 525,584.32 274,146.98 275,030.14 549,177.12 573,780.96
Pag-IBIG Contributions 5-01-03-030 87,447.76 45,691.16 45,838.36 91,529.52 95,630.16
PHILHEALTH Contributions 5-01-03-030 51,201.16 30,656.57 31,935.91 62,592.48 65,396.70
ECC Contributions 5-01-03-040 28,799.70 14,400.00 14,400.00 28,800.00 30,090.28
Other Personal Benefits - PEI 5-01-04-990 120,000.00 120,000.00 120,000.00 125,376.15
Other Personal Benefits - Anniversary Bonus 5-01-04-990 51,000.00 - -
TOTAL PERSONAL SERVICES 7,192,313.75 3,566,547.56 3,860,773.56 7,427,321.12 7,760,074.64

Maintenance and other Operating Expenses


Travelling Expenses - Local 5-02-01-010 127,097.08 10,440.00 120,255.00 130,695.00 65,000.00
Training Expenses 5-02-02-010 35,900.00 - 60,000.00 60,000.00 50,000.00
Office Supplies Expenses 5-02-03-010 629,870.00 348,850.00 351,150.00 700,000.00 500,000.00
Drugs and Medicine Expenses 5-02-03-070 71,950.00 89,550.00 90,450.00 180,000.00 100,000.00
Gasoline, Oil and Lubricants Expenses 5-02-03-090 5,285,637.00 3,110,356.00 3,717,644.00 6,828,000.00 5,500,000.00
Other Supplies Expenses 5-02-03-990 534,156.15 750,429.00 343,571.00 1,094,000.00 400,000.00
Water Expenses 5-02-04-010 33,202.14 14,383.48 22,964.52 37,348.00 50,000.00
Electricity Expenses 5-02-04-020 53,416.10 24,953.55 225,046.45 250,000.00 80,000.00
Telephone Expenses - Landline 5-02-05-020 45,781.79 - 120,000.00 120,000.00 -
Telephone Expenses - Mobile 5-02-05-020 59,955.00 29,985.00 30,015.00 60,000.00 60,000.00
Internet Expenses 5-02-03-030 14,000.00 - 20,000.00 20,000.00
Cable, Satellite, Telegraph and Radio Expenses 5-02-05-040 5,005.62 1,100.00 - 1,100.00
Printing and Publication Expenses 5-02-99-020 4,000.00 39,500.00 43,500.00 10,000.00
Representation Expenses 5-02-99-030 641,431.00 160,191.00 482,809.00 643,000.00 300,000.00
Other General Services 5-02-12-990 2,217,000.00
Repairs and Maintenance - Other Structure 5-02-13-040 - 37,972.10 462,027.90 500,000.00 -
Repairs and Maintenance - Office Equipment 5-02-13-050 1,400.00 - 15,000.00 15,000.00 -
Repairs and Maintenance - IT Equipment & Software 5-02-13-050 - - - 100,000.00 -
Repairs and Maintenance - Construction & Heavy Equip. 5-02-13-050 1,736,745.02 943,413.00 989,587.00 1,933,000.00 1,900,000.00
Repairs and Maintenance - Motor Vehicles 5-02-13-060 42,947.00 - 40,000.00 40,000.00 -
TOTAL MAINTENANCE AND OTHER OPERATING EXPENSES 9,318,493.90 5,525,623.13 7,130,019.87 12,755,643.00 11,232,000.00

Capital Outlays
Office Equipment 1-07-05-020 79,960.00 - 80,000.00 80,000.00 -
Furniture and Fixtures 1-07-07-010 25,985.00 - 50,000.00 50,000.00 -
Information and Comm. Tech. Equipment 1-07-05-030 152,870.00 215,200.00 800.00 216,000.00 -
Machineries 1-07-05-010 35,900.00 - - - -
Communication Equipment 1-07-05-070 26,500.00 - 75,000.00 75,000.00 -
Military and Police Equipment 1-07-05-110 - - - - -
Technical and Scientific Equipment 1-07-05-140 72,200.00 - 234,000.00 234,000.00 -
TOTAL CAPITAL OUTLAY 393,415.00 215,200.00 439,800.00 655,000.00 -
-
Total Appropriations 9,307,370.69 11,430,593.43 20,837,964.12 18,992,074.64
-
Prepared by: Reviewed by:

EnP ALLEN CHRISTY C. MELENDREZ, REB EnP CARMI ADELE D. ROMERO, JD EnP OJELA MAE M. ENTERO, MBA, DBA
OIC- City ENRO Acting-City Budget Officer City Planning & Dev. Coordinator

MONINA A. BERNARDINO, CPA ALAN F. BASAN


City Accountant City Investment Promotion Officer
Acting City Treasurer

Approved by:

JOSEF F. CAGAS, RN, JD


City Mayor

You might also like