Expect to assemble a mixture of resources
|
Three-year Project Budget
|
||||||||
|---|---|---|---|---|---|---|---|---|
|
Total State Appropriation: $2.125 million
|
||||||||
|
Local Personnel
|
State Personnel
|
Equipment
|
Software
|
Training
|
Travel
|
Consulting
|
Total by
Year
|
|
|
Year 1
|
50 |
50 |
35 |
75 |
100 |
5 |
40 |
355 |
|
Year 2
|
200 |
50 |
0 |
50 |
500 |
25 |
100 |
925 |
|
Year 3
|
200 |
50 |
0 |
50 |
500 |
25 |
20 |
845 |
|
Total by Purpose
|
450 |
150 |
35 |
175 |
1100 |
55 |
160 |
2125 |
|
Three-year Project
|
||||||||
|---|---|---|---|---|---|---|---|---|
|
Total Available: $2.125 million
|
||||||||
|
Year & Source
|
Local Personnel
|
State Personal
|
Equipment
|
Software
|
Training
|
Travel
|
Consulting
|
Total by Year & funding source
|
|
Year 1
|
50 |
50 |
35 |
75 |
100 |
5 |
40 |
355 |
|
State
|
50 |
25 |
50 |
50 |
20 |
195 |
||
|
XYZ grant
|
30 |
10 |
25 |
50 |
5 |
120 |
||
|
Local |
20 |
20 |
40 |
|||||
|
Year 2
|
200 |
50 |
0 |
50 |
500 |
25 |
100 |
925 |
|
State |
50 |
50 |
250 |
80 |
430 |
|||
|
XYZ Grant
|
60 |
200 |
25 |
285 |
||||
|
Local
|
50 |
20 |
70 |
|||||
|
ABC Grant
|
90 |
50 |
140 |
|||||
|
Year 3
|
200 |
50 |
0 |
50 |
500 |
25 |
20 |
845 |
|
State
|
200 |
25 |
20 |
245 |
||||
|
Local
|
100 |
100 |
200 |
|||||
|
ABC Grant
|
100 |
50 |
50 |
200 |
400 |
|||
|
Total by Purpose
|
450 |
150 |
35 |
175 |
1100 |
55 |
160 |
2125 |
