.MzQyOQ.MzQyOQ
,., r ~· ... "lir-# •• · :,,. "'i,t • ~r ... .. ,f Att a chr:i ent l U. S. DEPA.c-q'i"~-'.tNT OF HOu~HiG A10 URB.All D~-.~ LOB-TIIT Program Admi nistrat i on B~~et This :for o i s to b e us ed as a bud.get f QY e.c..=ini str at i on of Compr e:1ens i 'r e City Dec:::mstration Prcgr e.::is .:.r.:ier Sec tion 105 of Title I of t he Demonstration Ci ties and Metropol itan Development Ac t of 1 1966 ATLANTA CITY DEMONSTRATI ON AGENCY 1. . NAME OF CDA PROGRAM ADMI NISTRAT I ON BUDGET 2. .. - 90 DAYS ButGET B. ESTI MATED COST FOR r'r..AR - OF PRCGRAM --·- - - COST CATEGORY A. (1) PERSONNEL ( 2) CONSULTPJITS Al'-ID COl'iTRACT SERVI CES (3) TR-W EL $ 105 ,144 3 ,750 2,865 (4) SPACE 3,846 .. 2 , 499 "· ....._ __ ( 5) CONSUMABLE SUPPLI ES (6) REJ.'i"LU , LEASE , OR ?URC"rLA..SE OF EQUIFM~tiT (7) OTHER: 1 ,875 '.J TOTAL C. LOCAL SHARE , D. MCA SHAPE 3. APPROVAL $ 11 9,979 23,996 95,983 B. A. Signature and Title of Authoriz ed HUD Official HUD-7039 00-68)
Date �.• ••• •' - I'
Form Approved Budget Bure~u No. 63-R-1211 U. s. Attachment 3a DEPARTMENT OF HOUSHD AND URBAN D:::VELO~MEi;-T Budget Justification This form is to be attached to each bud.get for a capital project, activity and to the Program Ad..::linistration Budget 1. NAME OF CDA Atlanta ~ ity Demonstra tion Agency 2. BRIEF DESCRIPI'IVE TITLE OF CAPITAL PROJECT OR ACTIVITY 90 Day Prog ram Administr ation Budge t 3. NAME, ADDRESS AND ZIP CODE OF OPE RATING ENTITY 6 73 Capitol Avenu e S.W. Atlanta city Demonstratio n Age n c y Atlan ta , Georg ia AMOUNT OR \'.'ALUE 4. DESCRIPI'ION OF ITZM* AND BASIS FOR VALUATION** (2 ) OF ITEM CONSULTANTS AND CONTRACT SERVIC ES Continue d staff ass i gnment o f c r ime and Delinque ncy Planner at $1 , 250 per mo nth (3) $ 3,7 50 TRAVEL Auto Allowances - 8 @ avg $40.00 p e r mo nth for 3 months Staff travel a nd recruitme nt expens es 12 trips@ $150~00 avg 960 $ 1,800 Gas and maintenance o f stat io n wagon - $35 p er month for 3 month
30315 10 5 $2,865 For persc:rua costs use Personnel justification form. Describe the item in sufficient detail to insure that it is adequately identified and indicate the basis for determining or computing its value. For example, office space rental for two professionals: 150 square feet at $2.00 per square foot, includ:i,ng utilities and janitorial services. �1r- i· ~.._ f ~--; .: -. i,r •-{,. ~ ~..,: :'f ... """"'}' Form Approved Budget Bureau No. 63-R- 1211 Attachment 3a U. s. DEPARTMENT OF HOUSIID AND URBAN DEVELOPME!ll' Budget Justification This :form i s to be attached to each budget f or a capital pr oject , activity and to the Program .Administration Budget 1. NAME OF CDA Atl anta Ci ty Demons trat ion Agency 2. BRIEF DESCRIPTIVE TITLE OF CAPITAL PROJECT OR ACTIVITY . 90 Day Program Admi n istrat ion Budget 3. NAME, ADDRES S At:0 ZIP CODE OF OPERATING ENTITY 673 Capitol Avenue S .W. At l anta Ci t y Demo n strat i on Agency Atl a n ta, Georg i a 30 315 VALUE OF ITEM AMOUNT OR .4. DESCRIPI'ION OF ITEM* AND BASIS FOR VALUATION** (4 ) SPACE Mo nth l y office renta l @ $500 per month for 3 months All utili ties including telephone@ $717 per mon th for 3 months $1 ,500 2,1 51 Building ma inte na nce - $65 per month for 3 mon ths (5) $3 , 846 CONSUMABLE SUPPLIES 3 months @ avg $833 per month (Include s blueprints, drafting material, charts , graphics, maps and other visual materials )
195 $2,499 For persc:m:el costs use Personnel justification form.
Describe the item in sufficient detail to insure that it is adequately identified
and indicate the basis for determining or computing its value. For example, office
space rental for two professionals: 150 square feet at $2.00 per square foot,
including utilities e.nd je.nitorial services ·.
�....
..
~.
M-..· ~ ' .
,,.,(
•
..,. )
Form Approved
Budget Bureau No. 63-R-1211
Attachment 3a
U.S.
DEPARTMENI' OF HOUSH-X1 A.ND
URBAN
DEVELOPMENT
Budget Justification
This form is to be attached to each budget for a capital
project, activity and to the Program Administration Budget
1.
NAME OF CDA
Atlanta ,C ity Demonstration Agency
2.
BRIEF DESCRIPI'IVE TITLE OF CAPITAL PROJECT OR ACTIVITY
90 Day Program Administration Budge t
3.
NAME, ADDRESS AND ZI P CODE OF OPERATING ENTITY
Atlanta City Demon s tration Ag e ncy
4.
(6)
673 Capitol Avenue S.W.
Atlanta, Ge orgia 30315
DESCRI PI'ION OF ITEM* A...l'ID B..J\SIS FOR VALUATION**
AMOUNT OR VALUE
OF ITEM
Re nta l , Leas e or Purchase of Equip me n t
$6 25 per mo nth f o r 3 months
$1, 875
@
For persanrel costs use Personnel justificati on f orm.
Describe the item in sufficient detail t o insure that it is adequately identified
and indicate the basis for determining 'or computing its value. For example, office
space rental for two professionals: 150 square feet at $2.00 per square foot,
including utilities and. janitorial. services.
�· Form Approved
Budget Bureau No . 63R-12ll
Attachment 3b
u. s. DEPARTMENT OF HOUSUlr AND URBAN DEVELOPMEli'T
This form is to be attached t o each Activity Budget Justification
PERSONNEL
1.
NAME OF CDA .
Atlanta City Demonstration Agency
2.
BRIEF DES~RIPrIVE TITLE OF PROJECT OR ACTIVITY
90 Day Program Administration Budget
3.
NAME, ADDRESS AN D ZIP CODE OF OPERATI NG ENTITY
Atlanta City Demonstration Agenc y
673 Caoitol Ave nue. S.W. Atlanta, Georgia
d. Percent
of Time on
Undertakirn:
e. M01iths
to be
Employed
"$ 1,469
1 00
3
$4,407
c. Aver~e
a. Number
of Persons
Salary Per
b. Position or Title
30315
Month
f. Cost
(cxdx~)
1
Direc t o r
1
Assis tant Dir. for Adm
1, 0 09
10 0
3
3,027
·1
Princip a l Steno g r apher
497
100
3
1,491
2
Se nior Stenographe r
· 438
1 00
3
2,628
1
Asst . Di r . fo r Pro . Mg, .l , 097
100
3
3 , 291
1
Pro g r am Coord inator
929
100
3
2,787
3
Senio r Budqet Ana l y st
891
100
3
8 , 019
1
Technic a l Write r
8 20
100
3
2 , 460
2
Proqram Special i st
722
100
3
4,332
Cost of Frin9:e Benef it s (Indicat e Basis for Estimat e )
TOTAL, PERSONNEL
�~
·
143.215.248.55 15:40, 29 December 2017 (EST)
..,_~
. . : . .~~-.
~~
r
..
~
.·.,f!C,1•. -
.
,.r
-.."~Mt~~
..J-:~
":'
-·:---- .
Form Approved
Budget Bureau No. 63R-12l l
Attachment 3b
u. s.
DEPARTNENT OF HOUSHli- AND URBAN Dr:v--:::: LOP~·l:LliT
This form is to be attached t o each Activity Bu~et Justificat ion
PERSONNEL
NAME OF CDA
1.
Atlanta ,City Demonstratio n Agency
2.
BRIEF DESCRIPI'IVE TITLE OF PROJECT OR ACTIVITY
90 Day Pro gram Adm inistration Budge t
3.
NAME, ADDRESS AN D ZIP CODE OF OP ERATI NG ENTITY 673 Capi. t o l A v enue S .W
.
Atlanta Ci ty Demons t r a tion Agenc y
a. Number
o-f' Pers ons
b. Pos i t i on or Ti t l e
2
Co ntract Techni c ian
2
Sten o g r apher Clerks
1
Dir. o f P l an s and Eva l .
1
tEva l uation An a l y s t
Atl an t ~ , Ge or g ia
c . Aver age
Sa l ary Per
. Month
$
d . Perc ent
of Ti::!e on
Undert a..ldr:\;;
e. Moi:ths
to b e
Em:ol oved
30315
-f' . Cost
(c xdx e)
72 2
10 0
3
$4, 332
40 3
1 00
3
2, 4 18
1, 097
1 00
3
3 , 29 1
891
1 00
3
2 , 673
1
Senior Sy stems Anal y st
820
10 0
3
2,4 60
1
Research Spe ci alist
722
1 00
3
2,166
1
Dir. of Phy sical Dev.
1 , 1 92
100
3
3,576
1
Phy sic a l
968
100
3
2,904
2
Plan ner I I
854
100
3
5,124
Pl a nning Coor.
Cost of Fring e Bene-f'its (Indicate Basis for Estimate)
TOTAL, PERSONNEL
$
�.. ,.......
Form Approved
Budget Bureau No. 63R-1211
Attachment 3b
u. s. DEPARTMENT OF HOUsnr: AND URBAN DEVELOPMENT
This form is to be attached to each Activity Budget Justification
PERSONNEL
1.
NAME OF CDA
Atlanta City Demonstration Agency
2.
BRIEF DESCRIPrIVE TITLE OF PROJECT OR ACTIVITY
90 Day Program Administration Budget
3.
NAME, ADDRESS AND ZIP CODE OF OPERATING ENTITY
Atlanta City Demonstration Agency
a. Number
of Persons
b. Pos i tion or Title
1
Graphics Spe cialist
1
..
c. Average
Salary Per
Month
673 Capitol Avenue S.W.
Atlanta, Georgia 30315
d. Percent
of Time on
Undertakim
e. Months
to be
Enroloved
f. Cost
(cxdxe)
75 4
100
3
$2,262
Draftsman I
457
100
3
1,3 71
1
Steno grapher Clerk
457
100
3
1,371
3
Stenographer Cl e rks
4 03
10 0
3
3,627
1
Dir. o f Social Dev .
1,097
10 0
3
3,291
1
Social Planning Coard.
968
100
3
2,904
1
Social Plan ne r I I
8 54
100
3
2,562
1
Soci al Pl an ning Tech.
540
100
3
1,620
1
Dir . of Comm. Affairs
1,009
100
3
3 ', 027
$
Cost of Fri?19: e Bene~its ( Indicate Basis for Estimate)
TOTAL, PERSONNEL
�~~1~~"!l«i~·~<"~J11',.....~-~
. .1a..,:, -··-
~-
--.~~I',- .
°#ft:J·j;--~-~-,:-.~":)<~~-~i'CIA~'-, .
.···.1·-,-::~
~-
Form Ap prov ed
Budge t Bureau No . ~JR-12 11
Atta chmP.nt 3b
u, s.
DEPARTMENT OF HOUSHG AND URBAN DEVELOF>~IT
This f orm is t o be attached to each Activit y BucJset Just i ficat ion
PERSONNEL
1.
NAME OF CDA
At lan ta City Demo nstrat io n Agency
2.
BRIEF DESCRIPI'IVE TITLE OF PROJECT OR ACTIVITY
9 0 Day Pro g r am Admini strat io n Budge t
3.
NAME, ADDRESS AND ZIP CODE OF OPERATING ENTITY
Atlanta City Demonstration Agen c y
a. Number
of Persons
b. Position or Title
..
c. Average
Salary Per
Month
673 Capitol Avenue S . W.
Atlan ta , Georg ia -- 30 3 1 5
d . Percent
of Time on
Underta.l(i~
e. Mor:t hs
to be
Em:oloyed
66 5
100
3
"$3 990
1,009
100
3
3,027
f. Cost
(cxdxe)
2
Neighborhoo d Org . Spe c.
1
Dir. of Eco no mic De v.
4
Resid ent Tra inee s
433
100
3
5,196
2
College I nte r ns
350
75
3
1,575
1
Custod i a l Worke r
34 0
100
3
1,020
$
TOTAL
Cost of Friru:e Benefits ( Indicate Basis for Estimate )
I
$98, 22 9
6, 9 15
7.04 % Sal a ries
TOTAL, PERSOl'i'?IBL
$105,144
�