| UCAR | ||||||||
| Direct Program Activity by Division by Fund Source | ||||||||
| 3/31/2002 | ||||||||
| FY01 Funds Programmed but not Committed | FY01 Committed Carryover | FY02 New Funds Budgeted | FY02 Fund Transfers | Total Current Funding | FY02 Revenue & Expenditures | FY02 Encumbrances | FY02 Funds Available | |
| ISS | ||||||||
| NSF Funds | 35 | 0 | 0 | 0 | 35 | 0 | 0 | 35 |
| Direct Funding | 70 | 0 | 0 | (70) | 0 | 0 | 0 | 0 |
| SUBTOTAL ISS | 105 | 0 | 0 | (70) | 35 | 0 | 0 | 35 |
| FEE FUNDED PROGRAMS | ||||||||
| Direct Funding | 419,428 | 0 | 123,867 | 0 | 543,295 | (20,805) | 0 | 564,100 |
| SUBTOTAL FEE FUNDED PROGRAMS | 419,428 | 0 | 123,867 | 0 | 543,295 | (20,805) | 0 | 564,100 |
| FSS (OCCUPANCY) | ||||||||
| NSF Funds | 8,071,063 | 485,631 | 0 | 0 | 8,556,694 | 141,993 | 994,931 | 7,419,770 |
| NSF Special & Deployment | (270) | 0 | 0 | 0 | (270) | 0 | 0 | (270) |
| Non-NSF Funds through NSF | 335 | 0 | 0 | 0 | 335 | 136 | 0 | 199 |
| Direct Funding | (15,189) | 17,488 | 0 | 0 | 2,299 | (200) | 17,534 | (15,035) |
| SUBTOTAL FSS | 8,055,939 | 503,119 | 0 | 0 | 8,559,058 | 141,929 | 1,012,465 | 7,404,664 |
| COMMUNICATIONS POOL | ||||||||
| Direct Funding | 895,964 | 0 | 182,106 | 0 | 1,078,070 | 380,677 | 0 | 697,393 |
| SUBTOTAL COMMUNICATIONS POOL | 895,964 | 0 | 182,106 | 0 | 1,078,070 | 380,677 | 0 | 697,393 |
| CSMP | ||||||||
| Non-NSF Funds through NSF | 84,665 | 11,670 | 0 | 0 | 96,335 | 1,562 | 12,271 | 82,502 |
| Direct Funding | 1,700 | 0 | 0 | 0 | 1,700 | 0 | 0 | 1,700 |
| SUBTOTAL CSMP | 86,365 | 11,670 | 0 | 0 | 98,035 | 1,562 | 12,271 | 84,202 |
| DESIGNATED FUNDS | ||||||||
| NSF Funds | 251,069 | 31,836 | 0 | 0 | 282,905 | 89,193 | 128,945 | 64,767 |
| Non-NSF Funds through NSF | (11,165) | 0 | 0 | 0 | (11,165) | 0 | 0 | (11,165) |
| Direct Funding | 495,028 | 1,095 | 0 | 0 | 496,123 | (381,799) | 122,745 | 755,177 |
| SUBTOTAL DESG. FUNDS | 734,932 | 32,931 | 0 | 0 | 767,863 | (292,606) | 251,690 | 808,779 |
| INACTIVE | ||||||||
| Direct Funding | 24,298 | 0 | 0 | 0 | 24,298 | 0 | 12,137 | 12,161 |
| SUBTOTAL INACTIVE | 24,298 | 0 | 0 | 0 | 24,298 | 0 | 12,137 | 12,161 |
| GRAND TOTAL | 10,217,031 | 547,720 | 305,973 | (70) | 11,070,654 | 210,757 | 1,288,563 | 9,571,334 |