Summary Worksheet No.

Total Annual PS Budget of an Existing Barangay Government

Total Income Actually Realized (next preceding year) 1,800,000

FY 2019 PS Limitation (55% of TIAR) 990,000

Honoraria (for mandatory barangay officials) 684,000

Year-End Bonus and Cash Gift (for mandatory barangay officials) 112,000
Leave Benefits 85,000
Mid-Year Bonus 57,000
Productivity Enhancement Incentive 55,000
Medical Assistance 55,000
Less: Total Annual PS Budget 1,048,000

Less: Total PS Cost for Waived Items

(from Summary Worksheet No. 1)
Minimum Year-End Bonus 7,000
P1,000 for Punong Barangay
P600 for Barangay Officials
Cash Gift 55,000
Leave Benefits 85,000
Total Cost of Waived Items 147,000 901,000

Additional Allowable PS Budget

89,000