You are here

Sample Budget Table

Sample Budget

12 months

Budget Period:
7/1/04--6/30/05
Annual Cost Effort Sponsor Effort UM Sponsor Amount University Amount Total Amount
Faculty Salaries
Principal Investigator 78,719 30% 20% 23,616 15,744 39,360
Co-investigator 57,881 50% -- 28,941 0 28,941
Staff Salaries
Research Associate 40,517 60% 40% 24,310 16,207 40,517
Lab Technician 32,414 75% -- 24,311 0 24,311
Data Entry Clerk 23,037 50% -- 11,519 0 11,519
Graduate Assistantships (50%) 18,010 5 -- 90,050 0 90,050
Student Wages -- -- -- -- -- 0
Other Wages -- -- -- 10,000 0 10,000
Total Salaries and Wages -- -- 212,745 31,951 244,696
Faculty and Staff Benefits @30% -- -- -- 33,809 9,595 43,394
Wage Benefits @7.65% -- -- -- 765 0 765
GSRA Benefits @$485/mon.* 5,820 5 -- 29,100 0 29,100
Total Benefits -- -- -- 57,074 9,585 66,659
Consumable supplies & materials** -- -- -- 13,000 9,000 22,000
Travel -- -- -- 28,000 0 28,000
Other operating costs -- -- -- 5,700 0 5,700
Tuition Remission*** 11,920 5 -- 29,204 30,396 59,600
Fellowships/Traineeships*** -- -- -- 0 0 0
Space rental fees*** -- -- -- 0 0 0
Consultants -- -- -- 0 0 0
Subcontracts**** -- -- -- 35,000 0 35,000
Patient Care Costs*** -- -- -- 33,280 -- 33,280
Total Operating Costs -- -- -- 144,992 40,588 183,580
Equipment*** -- -- -- 0 0 0
Other Service Facilities (ULAM)*** -- -- -- 12,700 0 12,700
TOTAL DIRECT COST 425,511 82,124 507,635
INDIRECT COST
MTDC 53% -- 167,755 26,784 194,539
Subcontractors -- -- -- 0 -- 0
TOTAL INDIRECT COST 167,755 26,784 194,539
GRAND TOTAL 599,866 108,908 708,774