Page 1: BUDGET INFORMATION - Non-Construction Programs Revision Submitted 4/12/02 5 H89 HA 00013-12 Section A - Budget Summary 03/01/02-02/28/03 | |||||||
|---|---|---|---|---|---|---|---|
Grant Program Function or Activity (a) | Catalog of Federal Domestic Assistance Number (b) | Estimated Unobligated Funds | New or Revised Budget | ||||
Federal (c) | Non-Federal (d) | Federal (e) | Non-Federal (f) | Total (g) | |||
| 1. | Administration | 93.914 | 1,176,415 | 1,176,415 | |||
| 2. | Quality Management | 93.914 | 518,481 | 518,481 | |||
| 3. | Planning Council | 93.914 | 621,421 | 621,421 | |||
| 4. | Program Support | 93.914 | 478,786 | 478,786 | |||
| 5. | TOTALS | 2,794,833 | 2,794,833 | ||||
SECTION B - BUDGET CATEGORIES | |||||||
| 6. | Object Class Categories | Grant Program Function or Activity | Total | ||||
(1) Administration (5%) | (2) Quality Management | (3) Planning Council | (4) Program Support | (5) | |||
| a. Personnel | 325,609 | 325,609 | |||||
| b. Fringe Benefits @ 35% | 113,964 | 113,964 | |||||
| c. Travel | 18,252 | 18,252 | |||||
| d. Equipment | 15,000 | 15,000 | |||||
| e. Supplies | 10,000 | 10,000 | |||||
| f. Contractual | 663,364 | 518,481 | 621,421 | 478,786 | 2,282,052 | ||
| g. Construction | |||||||
| h. Other | |||||||
| i. Total Direct Charges (sum of 6a-6h) | 1,146,189 | 518,481 | 621,421 | 478,786 | 2,764,877 | ||
| j. Indirect Charges @ 9.2% | 29,956 | 29,956 | |||||
| k. TOTALS (sum of 6i and 6j) | 1,176,145 | 518,481 | 621,421 | 478,786 | 2,794,833 | ||
| 7. | Program Income | ||||||
Standard Form 424A (7-97)
prescribed by OMB Circular A-102
Page 2: BUDGET INFORMATION - Non-Construction Programs Revision Submitted 4/12/02 5 H89 HA 00013-12 Section A - Budget Summary 03/01/02-02/28/03 | |||||||
|---|---|---|---|---|---|---|---|
Grant Program Function or Activity (a) | Catalog of Federal Domestic Assistance Number (b) | Estimated Unobligated Funds | New or Revised Budget | ||||
Federal (c) | Non-Federal (d) | Federal (e) | Non-Federal (f) | Total (g) | |||
| 1. | Combined Administration | 93.914 | 20,728,148 | 20,728,148 | |||
| 2. | 0 | ||||||
| 3. | 0 | ||||||
| 4. | 0 | ||||||
| 5. | TOTALS | 23,522,981 | 23,522,981 | ||||
SECTION B - BUDGET CATEGORIES | |||||||
| 6. | Object Class Categories | Grant Program Function or Activity | Total | ||||
(5) Services | (5) | ||||||
| a. Personnel | 325,609 | ||||||
| b. Fringe Benefits @ 35% | 113,964 | ||||||
| c. Travel | 18,252 | ||||||
| d. Equipment | 15,000 | ||||||
| e. Supplies | 10,000 | ||||||
| f. Contractual | 20,728,148 | 23,010,200 | |||||
| g. Construction | |||||||
| h. Other | |||||||
| i. Total Direct Charges (sum of 6a-6h) | 20,728,148 | 23,493,025 | |||||
| j. Indirect Charges @ 9.2% | 29,956 | ||||||
| | k. TOTALS (sum of 6i and 6j) | 20,728,148 | | | | 23,522,981 | |
| 7. | Program Income | ||||||