|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|