TABLE 1A
2012-13 UPWP
Explanation of Calculations for PL Match
 
   2,341,553.00   Total Federal PL amount
      129,000.00   CDRPC PL Program 
                   -     Local Linkage Projects
   2,470,553.00
       (175,000.00)   MPO shared cost initiatives (matched by NYSDOT)
   2,295,553.00
      143,472.06 Match required (2,295,553*5/80)
      430,416.19 State match (2,295,553*15/80)+175000*20/80
 Where the match comes from: 
      168,875.00   Match from Linkage ( local cash)
        43,000.00   Match from CDRPC (table 5)
211,875.00   Total Match - overmatch
Explanation of Calculations for FTA Match
      338,072.00 Total new Federal FTA funds
        50,000.00   Total Carryover Federal FTA funds
      388,072.00
        21,129.50 Match required for new FTA
          3,125.00 Match required for old FTA
        24,254.50 Match will come from Town of Colonie or Albany County
        63,388.50 State match for new FTA
          9,375.00 State match required for carryover FTA
        72,763.50