Box 8, Folder 21, Document 8

Dublin Core

Text Item Type Metadata

Text

Attachment 1

Form Approved
Budget Bureau No,

U. S. DEPARTMENT OF HOUSING AND URBAN DEVELOPMENT
Program Administration Budget
This form is to be used as a budget for administration

of Comprehensive City Demonstration Programs

under Section 105 of

oe Nias ia

63-RE2E1

Title I of the Demonstration Cities and Metropolitan Development Act of 1966

(1

"

ATLANTA CITY DEMONSTRATION AGENCY
NAME OF CDA .

PROGRAM ADMINISTRATION BUDGET

2. BUDGET

A. COST CATEGORY

PERSONNEL

B. ESTIMATED COST
FOR YEAR 1 OF
PROGRAM

> 420,577



es

a, :
“(ey CONSULTANTS AND CONTRACT SERVICES

87,000



(3)

(4)

TRAVEL

SPACE

13 7S 70

18,860



(5)
(6)

(7)

CONSUMABLE SUPPLIES.
RENTAL, LEASE, OR PURCHASE OF EQUIPMENT

OTHER:

12,000

SoS



Gs

D.

Allocated Portion of Evaluation

Printing of annual report information
(Pamphlets, etc.)
TOTAL

LOCAL SHARE

MCA SHARE

50,000.

5,000
$ 618,663

123, 733



494,930



Si

APPROVAL

A.
Signature and Title of Authorized HUD 0



BUD-7039 (10-68)

ela




Attachment 3a

ae a ee Ta ae eee ae

Form Approved
Budget Bureau No, 63-R-1211

U,S, DEPARTMENT OF HOUSING AND URBAN DEVELOPMENT

Budget Justification

This form is to be attached to each budget for a capital
project, activity and to the Program Administration Budget



i. NAME OF CDA
ATLANTA CITY DEMONSTRATION AGENCY

2. BRIEF DESCRIPTIVE TITLE OF CAPITAL PROJECT OR ACTIVITY

PROGRAM ADMINISTRATION BUDGET

3. NAME, ADDRESS AND ZIP CODE OF OPERATING ENTITY



Ht
4, DESCRIPTION OF ITEM” AND BASIS FOR VALUATION

(2) Consultants and Contract Services

Social Services, Housing, Recreation,
Education, Crime & Delinquency, am

Health $ 50,000

General Consultants for Admini-

stration 10,000

Contract with Georgia State Employ-
ment Service for specified staff

AMOUNT OR VALUE
OF ITEM

support 27,000 Ss 87, 000

(3), Travel

Auto Allowance

12 @ estimated average of $40.00

per month for 12 months -(paid on ba-
Sis of actual milage under existing

* For personnel 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 and janitorial services.

HUD-7042 (10-68)




Form Approved
Budget Bureau No, 63-R-1211

Attachment 3a
U.S, DEPARTMENT OF HOUSING AND URBAN DEVELOPMENT

Budget Justification

This form is to be attached to each budget for a capital
project, activity and to the Program Administration Budget



NAME OF CDA
ATLANTA CITY DEMONSTRATION AGENCY



BRIEF DESCRIPTIVE TITLE OF CAPITAL PROJECT OR ACTIVITY
PROGRAM ADMINISTRATTION BUDGET



NAME, ADDRESS AND ZIP CODE OF OPERATING ENTITY



DESCRIPTION OF ITEM AND BASIS FOR VALUATION

City regulations) S 5,760

Staff travel and expenses
38 total trips @ $175 average cost 6,650

Recruitment or interview travel 500
Miscellaneous travel expenses 40
Gas and Maintenance of station

wagon - estimated $35 per month
for 12 months Ss, 370





* For personnel 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 and janitorial services. :





HUD-7042 (10-68)
Form Approved
Budget Bureau No. 63-R-1211

Attachment 3a
U.S, DEPARTMENT OF HOUSING AND 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 CITY DEMONSTRATION AGENCY



2. BRIEF DESCRIPTIVE TITLE OF CAPITAL PROJECT OR ACTIVITY
PROGRAM ADMINISTRATION BUDGET



3. NAME, ADDRESS AND ZIP CODE OF OPERATING ENTITY



AMOUNT OR VALUE
4, DESCRIPTION OF ITEM” AND BASIS FOR VALUATION OF ITEM

(4) Space Cost

Monthly office rental $500
per month $ 6,000

All utilities including tele-
phone $865 per month EO Teles

months 10,380
Fire and Extended Coverage Insur- w
rance on building and contents 480

Building maintenance and lease-
hold improvements 2,000 $ 18,860





* For personnel 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
spece rental for two professionals: 150 square feet at $2.00 per square foot,
including utilities and janitorial services.

HUD-7042 (10-68)



ee a

a la et


Attachment 3a
U.S, DEPARTMENT OF HOUSING AND URBAN DEVELOPMENT

Budget Justification

Form Approved
Budget Bureau No. 63-R-1211

This form is to be attathed to ‘each budget for a capital
project, activity and to the Program Administration Budget



NAME OF CDA
ATLANTA CITY DEMONSTRATION AGENCY

BRIEF DESCRIPTIVE TITLE OF CAPITAL PROJECT OR ACTIVITY .

PROGRAM ADMINISTRATION BUDGET

NAME, ADDRESS AND ZIP CODE OF OPERATING \NTITY



(5)

(6)

(7)

et
DESCRIPTION OF ITEM" AND BASIS FOR VALUATION

Consumable Supplies

Twelve months @ $1,000 per month
(Includes blueprints, drafting
material, charts, graphics, maps
and other visual materials)

Rental, Lease or Purchase of
Equipment @ $988 month for 12 mos.

Other Costs

Allocated portian of evaluation
expenses charged to administrative
budget. See activity budget under
Evaluation Section for complete
breakdown

$ 50,000



AMOUNT OR VALUE
OF ITEM

S, £2),,0007

$ 11,856



* For personml 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 ite value.
space rental for two professionals:

including utilities and janitorial services.

HUD-7042 (10-68)

For example, office

150 square feet at $2.00 per square foot,

ane —-

ees ee a ee

= Sc Na








Attachment 3a

Form Approved
Budget Bureau No. 63-R-1211

U.S, DEPARTMENT OF HOUSING A!\D URBAN DEVELOPMENT

Budget Justification

This form is to be attached to aach budget for a capital
project, activity and to the Progiam Administration Budget



NAME OF CDA

ATLANTA CITY DEMONSTRATION AGENCY

=
BRIEF DESCRIPTIVE TITLE OF CAPITAL PROJECT OR ACTIVITY

PROGRAM ADMINISTRATION BUDGET

NAME, ADDRESS AND ZIP CODE OF OPERATING ENTITY



! Pe
4. DESCRIPTION OF ITEM” AND BASIS FOR VALUATION

Printing Costs
Printing of annual plan, information
pamphlets, etc. $§ 5,000

$ 55,000





* For personnel 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 and janitorial services.

HUD-7042 (10-68)


Form Soptoees
Budget Bureau No, 63R-1211

Attachment 3b ;
U. S,. DEPARTMENT OF HOUSING AND URBAN DEVELOPMENT

This form is to be attached to each Activity Budget Justification

PERSONNEL



NAME OF CDA

Atlanta City Demonstration Agency



BRIEF DESCRIPTIVE TITLE OF PROJECT OR ACTIVITY

Program Administration Budget



NAME, ADDRESS AND ZIP CODE OF OPERATING ENTITY
Atlanta CDA, 673 Capitol Ave., S. W. Atlanta, Georgia 30315



c. Average |d. Percent je. Months
Number : Salary Per | of Time on to be f. Cost
Persons b. Position or Title Month Undertakirg |Employed (cxdxe)

Director $1,469 100 12 $ 17,628





Asst. Dir. for Adm. 1,009 100 2 12,108



Principal Stenographer 497 100 12 5,964



Senior Stenographer + 438 100 L2 LO, 512



Asst. Dit. for Pro. Mota 17/097 100 12 13,164



Program Coordinator 929 100 12 11,148



Senior Budget Analyst 891 100 12 32,076



Technical Writer 820 100 12 19,840











Program Specialist eee 100 a2 M328



Cost_of Fringe Benefits (Indicate Basis for Estimate)











HUD-7043 (10-68)




Form eopeoee
Budget Bureau No, 63R-1211

Attachment 3b
U. S, DEPARTMENT OF HOUSING AND URBAN DEVELOPMENT

This form is to be attached to each Activity Budget Justification

PERSONNEL



NAME OF CDA
Atlanta City Demonstration Agency



BRIEF DESCRIPTIVE TITLE OF PROJECT OR ACTIVITY
Program Administration Budget



NAME, ADDRESS AND ZIP CODE OF OPERATING ENTITY
Atlanta CDA, 673 Capitol Ave., S. W. Atlanta, Georgia 30315



c. Average |d. Percent fe. Months
a. Number ; Salary Per | of Time on to be f. Cost
of Persons b. Position or Title Month Undertakirg |Employed (cxdxe)



2 Contract Technicians REE 100 2 Seal 7, 2G



2 Stenographer Clerks 403 100 12 9,672



Dir. of Plans and Eval. I 5 (ONS) 7 100 12 13,164



Evaluation Analyst 891 100 i 10,692



Senior Systems Analyst 820 100 12 9,840



Research Specialist 722 100 12 8,664



Dir. of Physical Dev. no 100 12 14,304



Physical Planning Coor. 968 100 102 11,616





Planner IT 854 100 2 20,496











Cost of Fringe Benefits (Indicate Basis for Estimate)













uIIN-IN4AA (10-68)
Form ppproved :
Budget Bureau No, 63R-1211

Attachment 3b
U, S,. DEPARTMENT OF HOUSING AND URBAN DEVELOPMENT

This form is to be attached to each Activity Budget Justification

PERSONNEL



NAME OF CDA
Atlanta City Demonstration Agency



BRIEF DESCRIPTIVE TITLE OF PROJECT OR ACTIVITY

Program Administration Budget
~

NAME, ADDRESS AND ZIP CODE OF OPERATING ENTITY
Atlanta CDA, 673 Capitol Ave., S. W. Atlanta, Georgia 30315



c. Average |d. Percent |e. Months
a. Number : Salary Per | of Time on to be f. Cost
of Persons b. Position or Title Month Undertaking |Employed | (cxdxe)



il Graphics Specialist $ 754 100 a2 $ 9,048



1 Draftsman I As 100 1D 5,484



Stenographer Clerk 457 100 12 5,484



Stenographer Clerks 403 100 12 14,508



Director of Social Dev.| 1,097 100 152 13,164



Social Planning Coor: 968 100 a2 11,616



Social Planner II 854 100 12 10, 248



Social Planning Tech 540 100 12 6,480







Dir. of Community tly OOS. 100 a2 12,108
Affairs

Cost_of Fringe Benefits (Indicate Basis for Estimate)



















HUD-7043 (10-68)
Form approved
Budget Bureau No. 63R-1211

Attachment 3b
U, S,. DEPARTMENT OF HOUSING AND URBAN DEVELOPMENT

This form is to be attached to each Activity Budget Justification

PERSONNEL



NAME OF CDA

Atlanta City Demonstration Agency



BRIEF DESCRIPTIVE TITLE OF PROJECT OR ACTIVITY

Program Administration Budget



NAME, ADDRESS AND ZIP CODE OF OPERATING ENTITY
Atlanta CDA, 673 Capitol Ave., S. W. Atlanta, Georgia 30315



c. Average |d. Percent e. Months
a. Number . Salary Per | of Time on to be £2 Cost
of Persons b. Position or Title Month Undertakire |Employed | (cxdxe)

2 Neighborhood Org. Spec.|$ 665 100 12 5 15,960





1 Dir. of Econ. Dev. O09 100 12 12,108



Resident Trainees 433 100 12 20,784



College Interns 350 75 12 6,300



Custodial Worker - 340 12 4,080

















TOTAL $392; 916



Cost_of Fringe Benefits (Indicate Basis for Estimate)
7.04% Salaries





TOTAL, PERSONNEL $
$420,577







HUD-7043 (10-68)
public items show