You are on page 1of 1

P.5.

Consolidated Budget Statement

Workforce and Higher Access to Markets (WHAM) Activity Standard Program Grant
Consolidated Budget Statement
Name of Organization: MHS S. KRUPIC
Grant ID Number: WHAM-N-0-377-G-088
Agreement Start Date: 11/12/21
Agreement End Date: 02/28/22
Start Date for these costs: 11/12/21
End Date for these costs: 11/30/21

*All costs shown are in BAM


Approved Grant Total cost-share to
Expenditures to Remaining Funds in Cost Share Budget by Cost-share Only for Remaining to be
Budget funded by WHAM Activity per Cost Line Item Budget Amt Date (including this Comments
Date Budget Line Item This Period Cost-shared
(including amendments) period)

1.1. Personnel/Project Manger - 2,694.80 2,694.80


1.2.Personnel/Project Coordinator - 2,969.20 2,969.20
1.3.Personnel/Project assistant - 3,676.08 3,676.08
1.4.Personnel/Professor 1 4,400.00 4,400.00 -
1.5.Personnel/Professor 2 6,400.00 6,400.00 -
1.6.Personnel/Professor 3 6,600.00 6,600.00 -
1.7.Personnel/Trainer 1 3,247.96 3,247.96 -
1.8.Personnel/Trainer 2 1,320.48 1,320.48 -
2.1. Personnel/Project Manger - 2,851.27 2,851.27
2.2.Personnel/Project Coordinator - 2,753.99 2,753.99
2.3.Personnel/Project assistant - 3,229.27 3,229.27
2.4.Personnel/Professor 1 818.14 818.14 -
2.5.Personnel/Professor 2 1,190.02 1,190.02 -
2.6.Personnel/Professor 3 1,227.20 1,227.20 -
2.7.Personnel/Trainer 1 2,493.94 2,493.94 -
2.8.Personnel/Trainer 2 979.59 979.59 -
3. Transportation - -
4. Equipment - -
5.1.Supplies/Software Esprit 4,938.47 4,938.47 -
5.2.Supplies/Raw Materials 4,097.26 4,097.26 -
5.3.Supplies/Tools&Auiliary Material 3,022.01 3,022.01 -
5.4.Supplies/Protection&Disifectant 472.74 472.74 -
6.1. Other/Roll up Banner 300.00 300.00 -
6.2. Other/Certificates/Design&Print 150.00 150.00 -
6.3. Other/Promo material and advertisement 1,200.00 1,200.00 -
6.5. Other/Digital Promotion 3,800.00 3,800.00 -
6.6. Other/Certification / Welders 8,400.00 8,400.00 -
TOTAL 55,057.81 - 55,057.81 18,174.61 - - 18,174.61

List any Program Income Generated for this period

Overall Comments:

You might also like