
Expenditures |
$ |
| Direct Cost | 15,453,413
|
| Indirect Cost | 2,063,351
|
| TOTAL | 17,516,764
|
Indirect Cost |
% |
| Recovered Indirect Cost in % of Direct Cost |
13.4%
|
Expenditures
Monthly FY2006/2007 |
1 |
2 August $ |
3 September $ |
4 October $ |
5 November $ |
6 December $ |
7 January $ |
8 February $ |
9 March $ |
10 April $ |
11 May $ |
12 June $ |
Total $ |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ACTUAL | |||||||||||||
Direct |
1,095,962 |
1,322,091 |
1,167,897 |
1,072,483 |
1,000,770 |
1,023,809
|
1,064,898
|
1,294,783 |
1,313,082 |
1,237,932 |
1,295,094 |
2,564,612 |
15,453,413 |
Indirect |
134,181 |
185,157 |
144,399 |
131,483 |
139,144 |
127,264
|
118,706
|
202,809 |
202,009 |
134,508 |
158,544 |
385,137 |
2,063,351 |
TOTAL |
1,230,143 |
1,507,248 |
1,312,296 |
1,203,966 |
1,139,914 |
1,151,073 |
1,183,604 |
1,497,592 |
1,515,091 |
1,372,440 |
1,453,648 |
2,949,749 |
17,516,764 |
| IDC-Rate | 12.2% |
14.0% |
12.4% |
12.2% |
13.9% |
12.4% |
11.1% |
15.6% |
15.3% |
10.9%
|
12.2% |
15.0% |
13.4% |
BUDGET
|
1,425,000
|
1,425,000
|
1,425,000
|
1,425,000
|
1,425,000
|
1,425,000
|
1,425,000
|
1,425,000
|
1,425,000
|
1,425,000 |
1,425,000 |
1,425,000 |
17,100,000 |
Difference
|
-194,857 |
+82,248 |
-112,704 |
-221,034 |
-285,086 |
-273,927 |
-241,396 |
+72,592 |
+93,244 |
-52,560 |
+28,648 |
+1,524,749 |
+416,764 |
Expenditures |
Direct |
Indirect
Cost $ |
in % |
Total
$ |
in % |
| Federal Government (including pass-through from non-federal grantors) |
11,941,933 |
1,704,214 |
82.5% |
13,646,147 |
77.9% |
| State Government | 677,628 |
122,744 |
6.0% |
800,372 |
4.6% |
| Other | 2,833,852 |
236,393 |
11.5% |
3,070,245 |
17.5% |
| Total | 15,453,413 |
2,063,351 |
100.0% |
17,516,764 |
100.0% |
Expenditures |
Total |
in %
|
| US Department of Health and Human Services (DHHS) | 5,097,836 |
29.1% |
| US Department of Education (ED) | 3,945,298 |
22.5% |
| National Science Foundation (NSF) | 2,691,020 |
15.4% |
| US Department of Justice (DOJ) | 467,433 |
2.7% |
| US Department of Defense (DOD) | 465,020 |
2.7% |
| Corporation for National and Community Service | 327,124 |
1.9% |
| US Department of Labor (DOL) | 296,884 |
1.7% |
| US Department of Energy (DOE) | 168,399 |
1.0% |
| US Department of Agriculture (USDA) | 141,302 |
0.8% |
| National Aeronautics and Space Administration (NASA) | 59,178 |
0.3% |
| Corporation for Public Broadcasting (CPB) | 26,549 |
0.2% |
| US Department of Commerce (DOC) | 25,605
|
0.1% |
| US Agency for International Development (USAID) | 8,575 |
0.0% |
| US Department of the Interior (DOI) | 86 |
0.0% |
| US Small Business Administration (SBA) | -74,160 |
-0.4% |
| Total Federal Funds | 13,646,147
|
77.9% |
| State | 800,372 |
4.6% |
| Other | 3,070,245 |
17.5% |
| Total | 17,516,764 |
100% |
Expenditures |
Direct |
Indirect
Cost $ |
Recovered IDC
in % |
in %
|
Total
$ |
in %
|
| Federal Government | 6,957,929 |
1,189,728 |
16.8 |
57.3 |
8,147,656 |
46.5 |
| State Government | 2,382,312 |
326,701 |
13.7 |
16.0 |
2,709,013 |
15.5 |
| Local Government | 4,378,932 |
331,947 |
7.6 |
16.2 |
4,710,878 |
26.9 |
| Private Non-Profit | 1,401,311 |
166,039 |
11.8 |
8.1 |
1,567,350 |
8.9 |
| Private For-Profit | 199,642 |
23,115 |
11.6 |
1.1 |
222,757 |
1.3 |
| Other | 133,287 |
25,823 |
19.4 |
1.3 |
159,113 |
0.9 |
| Total | 15,453,413 |
2,063,351 |
13.2 |
100.0%
|
17,516,764 |
100.0%
|
Expenditures |
Direct |
Indirect
Cost $ |
in % |
Total
$ |
in % |
| Research | 4,498,661 |
1,184,125 |
57.8% |
5,682,786 |
32.4% |
| Training | 7,541,435 |
557,600 |
27.2% |
8,099,035 |
46.2% |
| Other | 3,413,317 |
321,628 |
15.0% |
3,734,945 |
21.3% |
| Total | 15,453,413
|
2,063,351
|
100.0%
|
17,516,764
|
100.0%
|
Expenditures |
Total |
in %
|
| College of Science and Mathematics | 5,923,359 |
34% |
| College of Education | 5,382,096 |
31% |
| University Administration | 1,771,275 |
10% |
| College of Social and Behavioral Sciences | 1,423,061 |
8% |
| College of Business and Economics | 858,175 |
5% |
| College of Engineering & Computer Science | 745,978 |
4% |
| National Center on Deafness | 567,751 |
3% |
| College of Health & Human Development | 364,047 |
2% |
| Oviatt Library | 353,696 |
2% |
| College of Arts, Media, & Communication | 109,527 |
1% |
| College of Humanities | 17,799 |
0% |
| Total | 17,516,764
|
100% |
© The University Corporation
- Sponsored Programs-
18111 Nordhoff Street Northridge, California 91330-8309 - Phone (818) 677-2698 - Fax (818) 677-2671 - Email gjahn@csun.edu