CDBG DISTRICT FORMULA ALLOCATIONS
BASED ON 2010 LOW MOD POPULATION
Total CDBG Grant 1,690,554.00
STATUTORY CAPS
338,110.00 Total Admin. Costs (20%)
253,583.00 Total Public Service (15%)
1,098,861.00 Total Other Non-Public Service (65%)
Total Public Service Funds 253,583.00
Fair Housing Services (Mandatory) -40,000.00
Total Public Service Funds Available 213,583.00
Mayor's Calculation (8.3%) 17,727.39
Citywide Portion Calculation (41.70%) 89,064.11
District Public Service Funds (50%) 106,791.50
District Allocation Funds New % Old %
District 1 Calculation 19,393.34 18.16% 20.64%
District 2 Calculation 20,429.21 19.13% 19.09%
District 3 Calculation 19,692.35 18.44% 18.16%
District 4 Calculation 18,902.10 17.70% 18.39%
District 5 Calculation 12,825.66 12.01% 7.08%
District 6 Calculation 15,548.84 14.56% 16.64%
Total Other Non-Public Service Funds 1,098,861.00
Section 108 Loan (Mandatory) 0.00
Total Non-Public Service Funds Available 1,098,861.00
Mayor's Calculation (8.3%) 91,205.46
Citywide Portion Calculation (41.70%) 458,225.04
Other Non-Public Service Funds (50%) 549,430.50
District Allocation Funds New % Old %
District 1 Calculation 99,776.58 18.16% 20.86%
District 2 Calculation 105,106.05 19.13% 20.81%
District 3 Calculation 101,314.98 18.44% 16.87%
District 4 Calculation 97,249.20 17.70% 18.70%
District 5 Calculation 65,986.60 12.01% 6.95%
District 6 Calculation 79,997.08 14.56% 15.81%
TOTAL ALLOCATIONS AVAILABLE Public Service Non-Public Service Mayor 17,727.39 91,205.46
District 1 19,393.34 99,776.58
District 2 20,429.21 105,106.05
District 3 19,692.35 101,314.98
District 4 18,902.10 97,249.20
District 5 12,825.66 65,986.60
District 6 15,548.84 79,997.08
Citywide 89,064.11 458,225.04
Madatory Allocations 40,000.00 -
TOTALS 253,583.00 - 1,098,861.00
ALLOCATION FOR FY 2025-2026
PUBLIC SERVICES FORMULA CALCULATIONS
OTHER NON-PUBLIC SERVICES FORMULA CALCULATIONS
Attachment 2