20.06.2014 Views

2001 - Saginaw County

2001 - Saginaw County

2001 - Saginaw County

SHOW MORE
SHOW LESS

You also want an ePaper? Increase the reach of your titles

YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.

Board of Commissioners June 26, <strong>2001</strong><br />

Attachment 6-26-1.6<br />

MSUE Family Nutrition Program FY 01-02 Budget<br />

<strong>Saginaw</strong><br />

Total MSUE & MSU Salary<br />

Dollars<br />

1. MSU<br />

Match<br />

$63,61<br />

2<br />

2.Coun<br />

ty<br />

Match<br />

3.Tota<br />

l<br />

Match<br />

xx $63,61<br />

2<br />

4.Fed.<br />

Share<br />

$102,1<br />

23<br />

5.Gran<br />

t<br />

Total<br />

$165,7<br />

35<br />

Total MSUE & MSU Fringe $20,67<br />

4<br />

Total Non-MSUE<br />

(ie.<strong>County</strong>) Salary<br />

Dollars<br />

xx $20,67<br />

4<br />

$33,19<br />

0<br />

$53,86<br />

4<br />

xx $2,559 $2,559 $0 $2,559<br />

Total <strong>County</strong> Fringe xx $832 $832 $0 $832<br />

Total Operating xx $40,28<br />

0<br />

$40,28<br />

0<br />

$20,45<br />

0<br />

60,730<br />

Grand Direct Total $84,28<br />

5<br />

$43,67<br />

1<br />

$127,9<br />

57<br />

$155,7<br />

63<br />

$283,7<br />

19<br />

Indirect Costs on MSU<br />

Share (1.34x.26)<br />

Indirect Costs on<br />

Federal Share (.10)<br />

MSU Waiver on Federal<br />

Share (.16)<br />

$22,16<br />

2<br />

$24,92<br />

2<br />

$15,57<br />

6<br />

Total $131,3<br />

70<br />

$43,67<br />

1<br />

$175,0<br />

41<br />

$171,3<br />

39<br />

$346,3<br />

80<br />

OPERATIONAL BUDGET<br />

Line Item Description<br />

Amount<br />

73000 Office Supplies $ 3,700<br />

74500 Educational Supplies 1,000<br />

85100 Telephone 1,200<br />

86100 Travel - Local 6,750<br />

90200 Printing & Binding 1,500<br />

97000 Capital Outlay 3,500<br />

$17,650<br />

235

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!