Laserfiche WebLink
Contract Name: Keys for Empowering Youth to Succeed <br />Term of Contract: 06/01/02 to 06/30/03 <br />Field Office/Divisie Santa Aha/Southern JS <br /> <br />EDD Contract: M381701-al <br />Project Code: 476 <br /> <br /> Exhibit D <br />Budget Detail Sheet (by PYs) <br />SFY 2002-03* <br /> <br />PERSONAL SERVICES & PERSONNEL BENEFITS (PS & <br /> <br /> Annual Contract <br />Classification Salary Hours PYs <br />Student Assistant-C $20,172 1527.24 0.88 <br />Office Assistant $29,580 0.00 0.00 <br />EPR-C $45,456 763.62 0.44 <br />EPM I $57,132 0.00 0.00 <br />Bilingual $1,200 3245.39 1.87 <br />Sub -Total 5536.25 1.32 <br /> <br />Administrative Staff and Technical (AS&T) ( 6.74% et (A)) <br /> <br />Sub- Total <br /> <br />Personnel Benefits (27.57% of (B)) (Includes AS&T) <br /> <br />TOTAL PS & PB <br /> <br />Total <br />Costs <br /> $17,751 <br /> $o <br /> $20,001 <br /> $0 <br /> $2,244 <br /> $39,996 <br /> <br /> $2,696 <br /> <br />$42,692 <br /> <br />$11,770 <br /> <br />$54,462 <br /> <br />(A) <br /> <br />(B) <br /> <br />OPERATING EXPENSES & EQUIPMENT (OE&E) <br /> <br />Allocated OE&E (22.77% of (B)) <br /> <br />$9,721 <br /> <br />Direct OE&E <br />Expense Type <br />mileage and travel, <br />supplies and equip <br /> <br />Est. Cost <br /> <br />Total Direct OE&E <br />TOTAL OE&E <br /> <br />$24,301 <br /> <br />$34,022 <br /> <br />CONTRACT TOTAL <br /> <br />* Rates may be subject to change. <br /> <br />Please Note: If Staff is outstationed DO NOT include the allocated OE&E <br /> <br /> <br />