NGS CLUSTER 1
Agency:
(A) (B) (C) (D) (E)= D/C (F) (G)= F/C (H) (I)
A. Current
Personal Services 38,343,000 38,915,000 46,095,000 45,971,089 49,053,193 51,472,956 44,940,444 48,934,591 51,445,258 98% 100% 100% 44,918,960 48,772,899 50,040,117 98% 99% 97%
Maintenance & Other Operating
Expenses (MOOE) 12,295,000 12,467,000 12,588,000 11,564,980 11,788,000 11,552,000 10,086,021 11,137,769 11,444,176 87% 94% 99% 9,566,230 10,745,999 10,831,967 83% 91% 94%
Financial Expense 3,000 601 20% 601 20%
Capital Outlay 302,000 3,600,000 1,453,000 302,000 3,600,000 1,453,000 226,542 3,026,853 1,447,126 75% 84% 100% 197,853 2,808,691 1,447,126 66% 78% 100%
Sub-total
Other Funds
TOTAL CURRENT 50,940,000 54,982,000 60,136,000 57,838,069 64,441,193 64,480,956 55,253,007 63,099,214 64,337,161 54,683,043 62,327,589 62,319,811
B. Continuiing
MOOE 1,038,361 1,478,959 650,231 1,020,261 1,475,729 648,274 98% 100% 100% 892,611 1,475,728 565,274 86% 100% 87%
Capital Outlay - 75,000 573,147 - 72,526 487,048 0% 97% 85% 72,526 424,677 97% 74%
C. Foreign Assisted Projects (FAPs)
Per GAA
Other Sources:
GRAND TOTAL 101,880,000 109,964,000 120,272,000 116,714,499 130,436,345 130,185,289 111,526,274 127,746,682 129,809,644 96% 98% 100% 892,611 1,548,254 989,951