FTF HOMEVISITS SE YR2 FY20 (01).PDF

C-86-18-092-G-01

SFY20 Line-Item Budget
Budget period: July 1, 2019 —June 30, 2020
Budget Category I Line Item Description Requested Funds Total Cost
PERSONNEL SERVICES Personnel Services Sub Total $114,098
Salaries 0.25 FTE Supervisor $22,535
0.25 FTC Admin Assist $7,172
0.25 FEE Outreach Worker $10,330
1 FTC Nurse Home Visitor $74,061
EMPLOYEE RELATED EXPENSES Employee Related Expenses Sub Total $43,294
Fringe Benefits or Other ERE Variable 19.76% $22,546
Fixed $11,856/FEE $20,748
PROFESSIONAL AND OUTSIDE SERVICES Professional 84 Outside Services Sub $18,443
Total
Contracted Services NSO Expansion plus Annual Fees $9,156
NHV Orientation Training $5,419
Nurse Supervisor Training $868
Infant Mental Health Consultant $3,000
TRAVEL Travel Sub Total $6,668
In-State Travel Mileage $3,738
Out-of-State Travel NSO Orientation and Training $2,930
AID TO ORGANIZATIONS OR INDIVIDUALS Aid to Organizations or Individuals Sub Total $0
Subgrants or Subcontracts to
organizations/agencies/entities
OTHER OPERATING EXPENSES Other Operating Expenses Sub Total $9,287
• Telephones/Communications Services $1,146
• Internet Access
• General Office Supplies $200
• Food $400
• Rent/Occupancy $2,616
• Utilities
• Furniture
• Postage
• Software (including IT supplies)
• Dues/Subscriptions
• Advertising
• Printing/Copying $1,250
• Equipment Maintenance
$1,440
• Professional Development (Staff
Training, Conferences, Workshops,
Training Fees for Staff)
• Insurance
$2,000
• Program Materials , $235
• Program Supplies
• Scholarships
• Program Incentives
NON-CAPITAL EQUIPMENT Non-Capital Sub Total $6,238
Equipment $4,999 or less In value Vision and Hearing Screening Equip $6,238
Subtotal Direct Program Costs: $198,028 $198,028
ADMINISTRATIVE/INDIRECT COSTS Total Admin/indirect $19,802
Indirect/Admin Costs $19,802
Total $217,830 $217,830
Authorized Signature ray / Date
Max Porter, Acting Director
Page I 2

SFY20 Budget Narrative
The budget narrative should provide a clear and concise description of how amounts were determined, including
calculations, for each proposed line item in the Line-Item Budget. If a budget category does not apply, either leave
blank or delete the category.
Personnel Services: $114,098
The salary rate for each position was determined according to MCDPH market range levels. Nurse salaries are
determined by years of nursing experience. Cost elements to implement Nurse Family Partnership (NFP) with
fidelity to the model were obtained directly from the Nurse Family Partnership National Service Office (NS0).
Costs were adjusted for local salary ranges, the required state mileage rate, and current training and material
costs.
Nurse Supervisor: Rae Edwards
The nurse supervisor will ensure effective program management and provide clinical supervision of the MCDPH
nurse home visitors and data entry staff. With an hourly rate of $43.17 x 2088 annual hours, 25% of which will be
charged to this grant for the 12-month grant cycle, or $22,535.
Nurse Home Visitors (NHV) Angela Tann
The NHV will provide home-based preventive intervention with 25 young families/year. The NHV will assess
status, teach, make referrals, and nurture the development of young parents across several domains of
functioning, by developing a therapeutic relationship. With an hourly rate of $35.47 x 2088 annual hours 100% of
which will be charged to this grant for the 12-month grant cycle, or $74,061.
Data Entry/Admin Assistant: Channon Wroten
The data entry staff will provide efficient, accurate, and thorough entry of program and home visit data into the
national web-based Penelope and will support the nursing staff by organizing and storing NFP materials and client
files. With an hourly rate of $13.74 x 2088 annual hours, 25% of which will be charged to this grant for the 12-
month grant cycle, or $7,172.
Outreach/Health Educator Specialist: Xochitl Wilson
The Outreach/Educator Specialist will provide referral sources and assistance to families needing resources for
education, legal, child support, housing, food and career issues. Services will include coordination of client
socializations and graduations, participation in the bi-weekly NFP team meeting and the bi-weekly case
conference, and outreach and collaboration with other agencies serving pregnant women and young mothers in
the East Maricopa Region. With an hourly rate of $19.79 x 2088 annual hours, 25% of which will be charged to
this grant for the 12-month grant cycle, or $10,330.
Employee Related Expenses: $43,294
Variable of 19.76% of total salaries for Medicare, social security, unemployment, worker's compensation, long
term disability, life insurance, and Arizona State Retirement System.
Annual Cost $22,546
Fixed Benefits are calculated @ $11,856 per 1 FTE x 1.75 FTE's for medical and dental coverage.
Annual Cost $20,748
Professional and Outside Services: $18,443
National Service Office Fees: $9,156
Annual program support: Nurse-Family Partnership National Service Office contributes to covering costs
associated with the following resources and services: Data system (ETO) operation and use; Reporting- NFP
routinely provides reports to agencies through (ETO) and the NFP Reporting Portal via the NFP Community;
Ongoing Nurse-Family Partnership nurse home visitor, supervisor, and administrator education; resource library;
conference calls; web forums; Nurse-Family Partnership Community resources; and maintenance of Visit-to-Visit
Guidelines and supporting materials; Community outreach materials. Also provided are the N FP marketing and
communications resources and guidance and a copy of the NFP Public Awareness Video, as well as updates and
Page F 3

regular monthly communications from the NFP National Service Office; Policy and Government Affairs, including
advocacy and educational work at federal and state levels. $8,328 of which 50% will be charged to this budget.
$4,164/12-month grant cycle
Annual Nurse Consultation Fee: Nurse Family Partnership contributes to covering costs associated with a Nurse-
Family Partnership Nurse Consultant providing the following support to supervisors: Monitoring reports based on
the supervisor and her/his team's activity and performance and providing support with quality improvement
initiatives; Structured, routine support for the supervisor in operations and clinical issues; Periodic visits to the
supervisor and NFP team. Clinical and supervisory coaching and consultation with the supervisor. $9,984 of which
50% will be charged to this budget. $4,992/12-month grant cycle
Nurse Initial Education Tuition
Implementation of the NFP model requires that a NHV complete Units One, Two & Three training from the
National Service Office. The cost of training in the first year includes: NHV Initial Education Tuition+ Education
Materials = $5,419.00. Budgeted each year in case of staff turnover.
Supervisor Education
The NFP model requires that supervisors complete Units One through Four of the Supervisor Initial Training.
$868/12-month grant cycle
Infant Mental Health Consultation
Contract services for 4 hours per month from endorsed ITMH consultant. The consultant will support the
supervisor in reflective practice, attend case conference staffing's weekly, and consult on complex
infant/mother dyads with nurse home visitors. $3,000/12-month grant cycle
Travel: $6,668
In State Mileage
This line item covers the nurse home visitors', outreach health educator, and nurse supervisor's travel related to
client visits and community outreach. The cost is calculated as:
$0.445 per mile x 400miles/month x 1 NHV = $2436112-month grant cycle
$0.445 per mile x 100 miles/month x 1 Nurse Supervisor = $534/12-month grant cycle
$0.445 per mile x 200 miles/month x 1 Outreach Health Educator = $1,068/12-month grant cycle
$3,738/12-month grant cycle
Out of State Travel
All travel is following First Things First Travel Policies. Travel to Denver for Unit 2 of the Nurse Initial Education
Tuition, including air travel ($400), meals ($50/day x 5 days = $250), lodging ($180/night x 4 nights = $720), and
ground travel ($95). Total = $1,465.00. Budgeted each YR in case of staff turnover. Travel to Denver for Unit 4
of the Supervisor Initial Education Tuition, including air travel ($400), meals ($50/day x 5 days = $250), lodging
($180/night x 4 nights = $720), and ground travel ($95). Total = $1,465.00. Unit 2 travel budgeted lx each YR in
case of staff turnover. $2,930 /12-month grant cycle
Aid to Organizations or Individuals: $0
Other Operating Expenses: $9,287
Telephone/Communication Services:
Includes phones, adaptors, and chargers. Cell phones are an essential element of home visiting program to ensure
the safety of the nurse home visitor and outreach worker. $95.46 x 12 months: $1,146/YR
Office Supplies:
Essential supplies such as materials for organizing and storing files, as well as client file folders, paper, pens
$200/YR
Food:
MCDPH will host 4 socialization events per year, @$100.00 per event: $400.00/YR
Page I 4

Rent
Nurse Home Visitors and Outreach Worker will have access to cubicles at MCDPH as a primary workspace:
$124.56/month x 1.75 FTE's x 12 months= $2,616/YR
Printing/Copying:
Cost of printing handouts and program facilitators for clients.
25 families x $50/ 12-month grant cycle: $1,250/YR
Professional Development/
Additional specialized professional development that individuals or the team may identify as a need, including
attending conferences and receiving the Dyadic Assessment of Naturalistic Caregiver-child Experiences (DANCE)
Education Program. All NFP nurse home visitors and supervisors are required to attend the DANCE Fundamentals
program after the first year of work, which trains nurses to observe and provide parenting pathways that guide
interventions. After initial education, DANCE users must demonstrate proficiency to continue using the DANCE in
clinical practice. The annual recertification fee of $60/user covers an on-line proficiency evaluation, access to the
DANCE website, and unlimited use of the DANCE materials (after proficiency is demonstrated) until the user's
licensing end date. Costs include: Annual conference costs (Infant Mental Health, Prevent Child Abuse Az, FTF) for
NHV, Outreach Worker and Supervisor = $960.00 x 1.5 FTE = $1,440.00/12-month grant cycle.
Program Educational Materials
Support materials for families and for nurse home visitors to assist in the work they are doing with families beyond
NFP and PIPE handouts. The N FP program uses materials to assist in removing barriers, improve health education,
and reward healthy behavior including: completion of home visits, prenatal care, post-partum care and well child
care, up-to-date immunizations, etc. Our program strategy is to pair an appropriate item with a home visit theme.
It is also important for nurses to demonstrate how to nurture a relationship by acknowledging births, birthdays,
successes, NFP graduation, etc. with cards, photos, books, and developmental toys. Program Educational
Materials will also include education materials used and distributed at socialization events. Home Visitation
Education Materials: $80.00 x 25 families: $2,000/12-month grant cycle
Program and Medical Supplies:
Items needed for home visiting nursing activities such as growth charts, disposable measuring tapes, scale
cloths, hand sanitizer, gloves, surfaces wipes, thermometer covers, nursing bags, baby dolls, etc. Supply cost
estimate as recommended by the National Service Office: $235/NHV
Non-Capital Equipment: $6,238
Vision and Hearing Screening
A one-time purchase of equipment necessary to implement the Vision and Hearing Screening requirement.
Cost was determined by quotes obtained February 2018. It is anticipated that cost will be shared with another
FTF region.
OAE + Accessories = $5,240 of which 50% will be charged to this budget $2,620
Spot Vision + Accessories = $7,236 of which 50% will be charged to this budget $3,618
Administrative/Indirect Costs: $19,802
Applicants must list either Option A or Option B and provide proper justification for expenses included:
1- Option A - Administrative Costs: with proper justification, applicants may include an allocation for
administrative costs for up to 10% of the total direct costs requested of the grant request.
Administrative costs may include allocable direct charges for: costs of financial, accounting, auditing,
contracting or general legal services; costs of internal evaluation, including overall management
improvement costs; and costs of general liability insurance that protects the agency/organization(s)
responsible for operating a program, other than insurance costs solely attributable to the program.
Administrative costs may also include that portion of salaries and benefits of the program's director and
other administrative staff not attributable to the time spent in support of a specific program.
Page I 5

FOR MARICOPA COUNTY,
by and through its Department of Public Health
________________________________________ ______________
Bill Gates, Chairman, Board of Supervisors Date
APPROVED AS TO FORM:
____________________________________
Attorney for County Date
ATTEST:
____________________________________
Office of the Clerk of the Board Date

funded the 7
FTEs through program 1.0 .25 .25 Page
program. the Staffing Qualifications No** Yes Yes Yes
Meets SO P Yes!
proposed
the practice, NFP and clients, high risk families, in to data support ensure the FTF observation and partners health
through clinical the to 25 with and and assists Provide sources accurate maintain client analyzing and supervision activities client
funded in to Recruitment of up social support primary data improvement, model NHV professional annually. community events
partially fidelity relationships women families, outcomes, referral and to staff, NFP include reflective staff educational coordinate
Responsibilities standards with SOP. caseload emotional, of and and timely documentation, oversight, NFP the of with with socialization
FIRST fully or visits FTF of a therapeutic parenting needs goals support relationships of quality to quarterly, development plan marketing, building referrals,
Table are and highest home the and physical, maintain and program supervision fidelity Responsibilities and
and Roles Maintain Provide Model, and management develop pregnant assess environmental establishing education, families, collection community referrals. Provide reporting, program the home weekly, development Outreach, relationship facilitate education
THINGS Personnel Key and and SOP. in to
implementation/services of Home being Nurse
FIRST Program Standards experience Nurse to 2018.
the NFP prior 30, Registered experience Maternal-Child Management
program with Nursing an 2018 experience
for that align Texas Child as 1, August Nursing, supervisory Health, Nutrition
responsible of experience 2016-July on in nursing in
qualifications University Maternal July position Science Arizona program Public related Degree
directly Background/Expertise* include (SOP) ' of 2 yrs from this of in of in or
Must Practice 85N 2004 years including Visitor hired for Bachelor licensed years Experience Health, Bachelor's
individuals 14 2
those Nurse
Personnel - Title Tann/ Visitor Edwards/Nurse Educator
Wilson/Outreach
Key Name/ Position Angela Home Rae Supervisor Xochitl Health

I 8
.25 1.75 Page
the submitted. if any
of or Qualification
oversight Total: be Practice
Yes to Staff
Program need of
program not from
direct do Standards
compilations, , have they Exemption
with FTF
or indicated, the for
report assist needed implement in Request /177
and outlined
monthly as directly otherwise FTF /2
monitoring tasks the 47/
entry, not unless Qualifications Date
data quality administrative who do but through
Daily data but time
any approved
program at Personnel/Staff
entry been
data proposed requested the have
inventory sales, the be meet they
in through may
service, personnel standards,
Experience funded personnel
customer key
degree. partially key all Qualification
management for that
Associates management, individuals assure Staff
and descriptions I the
those - job document, meet hire Director
Wroten/ Personnel and/or this do not to Acting
Assistant prior
signing ,
Channon Office Additional program. *Resumes By personnel process Porte
** Max

Based on Actual Expenditures for the
Year Ended June 30, 2017
!Tts.V, ClItj%-4.1"-4!
Q-3
•
Markopa County, Arizona

Maricopa County
Department of Finance
111111111111111=Mil-
Shelby L Schatbach
CPA, CGI'M
Assistant County
Manager and CERTIFICATE OF INDIRECT COSTS
Chief Financial Officer
301 West Jefrerson Street
Suite Phoenix, 960 AZ 85003-2143 This is to certify that I have reviewed the indirect cost rate proposal submitted
Phone: 602.506-3561 herewith and to the best of my knowledge and belief:
Fax: 602.506-4451
www.maticopa.gov/finance 1. All costs included in this proposal dated July 1, 2016 to June 30, 2017 (FY17)
to establish billing or final indirect costs rates for July 1, 2018 to June 30,
2019 (FY19) are allowable in accordance with the requirements of the Federal
award(s) to which they apply and the provision of 2 CFR Part 200, Uniform
Administrative Requirements, Cost Principles and Audit Requirements for
Federal Awards. Unallowable costs have been adjusted for in allocating costs
as indicated in the indirect cost proposal,
2, All costs included in this proposal are properly allocable to Federal awards on
the basis of a beneficial or causal relationship between the expenses incurred
and the agreements to which they are allocated in accordance with applicable
requirements. Further, the same costs that have been treated as indirect
costs have not been claimed as direct costs. Similar types of costs have been
accounted for consistently and the Federal Government will be notified of any
accounting changes that would affect the predetermined rate.
I declare that the foregoing is true and correct.
GOVERNMENT UNIT: Maricopa County
SIGNATURE:
NAME OF OFFICIAL: Shelby L. Scharbach
TITLE: Assistant County Manager - Chief Financial Officer
DATE OF EXECUTION: July 112018

'!Aecour. Safe I Million Healthy Dietetic Community . Access provement Sthool STAND& Parent Nutrition Aoolirtent Srnokefre-e Healthy -reprice Fin Digital ! Special Public Coliecdve Challenges Alliance Cloud mancopa Health ! Safe 1 Preventive . Chronic :Behavioral Prescription Health
ArilrillniBricrative ,arlE Routes Hears to Health IGNITE & Arizona directly illielpPhx• Content MarkePrig& information STEP for Strategy Coordinated Kids Disease Systems
Support to Community Internship Health Healthy Plan Ambassador Physical Health Arizona to & for Children a County Improvement Maricapa Health Health Drug
Support School initiative Foods Index/School Program Work eraeram Social PoPulationsillispanIc Stakeholder Youth & nd Community Integration Abuse Integration
Design Worker Activity sites Youth SUOMI Partnership County Collaborative &
Internship/ licalth Program Media Media Comm with Health Misuse
Irn- Unique of Assessment
I i. and
Health of Office Wellness of Office Health Office& and Office Office Office
Support Integration School of Empowerment of of
innovations CornrnunitY Initiatives:II Health Innovation Worlsite Marketing Communications Community Innovation Healthcare
I 11 ii
I
Operations program
iLTrorormation commu
nIty ii
tli ,
Ryan First Dental Nurse Niewborn Lead 'South womeo,
White Teeth Sealant Family Hazard Phoenix
Dental First Intensive Control lsthPt,
Program Prtnerxhip Care Healthy &
insurance Program Start Children
Program _ 6, Budget Technical Human Departnent Maricopa
Health Community Director Grants Acquisition Office & Profsiona
Action Mgr% it of Finance Services Resources of
Office Office Women, 7' 7: County
of Health of Children Public
Oral Family CiAlIC1 Waal.
Health ! and Health
11 I ;lc
Improvement Performance
q Il 1 r
Office Office Office Office
and of of of Wellness of Office
Response ?retie Promodon & ovessoseeremsoessweemloo4 Registration of
redneriS. Epidemiology Epidemiology Health Community vital
1
_I
1
Pablic Healthcare Public Child Birth
Medical La Refugee Hansen's 11 Health precoredness Health Communicable Data Care Death &
Losr Pharmacy Poratory TuPerculosis Health 'WS= Clinic forthe and Services Health Immunizations
Records Disease Homeless Response Emergency Disease Consultants Certificates
Updated:
nifirr17

MARICOPA COUNTY
DEPARTMENT OF PUBLIC HEALTH
DESCRIPTION OF INDIRECT COSTS
FOR FY 201.8/2019 PLAN
CENTRAL SERVICE COST ALLOCATION PLAN COSTS
This category consists of countywide costs allocated to Public Health from the OMB
2 CFR Part 200 Cost Allocation Plan. These costs were allocated entirely to
administration and then allocated to various grant funded programs based on
salary and/or operating expenditures per grant agreements.
DEPARTMENTAL INDIRECT
The Departmental cost pool consists of costs that benefit all Public Health divisions.
These costs were allocated to the divisions based on salary and operating
expenditures. The following description of the organization is based on the
structure as of May 2018.
PUBLIC HEALTH DIRECTOR
The Department of Public Health is organized into six primary divisions consisting
of the Administration division, Community Transformation, Community Health
Action, Clinical Services, Disease Control and Program Operations and one quasi
division namely Performance Improvement. The Director and staff provide
oversight to these areas and ensure the fulfillment of their mission and mandates.
The administrative costs were allocated to the divisions based on salary
expenditures with the exception of the salary of the Public Health Director which
was retained in the General Fund as a mandated public health position.
ADMINISTRATION DIVISION
This division consists of four administrative units: Professional & Technical
Services, Human Resources, Finance & Budget and Procurement & Grants
Management. Professional & Technical Services provides facilities management
and strategic planning services.
PUBLIC HEALTH CLINICAL SERVICES
This division provides tuberculosis control, confidential counseling and testing
services for a variety of infectious diseases, health screening for new refugees to
the County, pharmacy support to the Department and to clients, and lab support

to the Department and to the Correctional Health and Juvenile Probation
departments,
COMMUNITY HEALTH ACTION
This division is responsible for the Office of Family Health, the Women, Infants
and Children (WIC) grant program and the Office of Oral Health.
COMMUNITY TRANSFORMATION
This division is responsible for the Office of Worksite Health Innovation, Office of
School Health & Wellness Initiatives, Office of Community Health Innovation and
Integration Support,
DISEASE CONTROL
This division is responsible for the Office of Preparedness & Response, Community
Wellness & Health Promotion (including childhood immunizations), Epidemiology
and Disease Surveillance, and Vital Registration — the registration of births and
deaths in Maricopa County.
PROGRAM OPERATIONS
This division is responsible for the Office of Healthcare Innovation, Office of
Community Empowerment and Office of Communications and Marketing. The cost
of Office of Office of Communications and Marketing was allocated to the divisions
based on salary expenditures.
PERFORMANCE IMPROVEMENT AND PUBLIC HEALTH POLICY
This team directly reports to the department director and consists of the Office of
Performance Improvement and Office of Public Health Policy.
GRANT PROGRAMS
This category was established to accumulate indirect costs to compute the indirect
rate for the Department of Public Health. The indirect rate cost base was
determined using total grant expenditures, less the distorting costs of capital
expenditures for grants, administrative costs in the grant fund not subject to
indirect, Central Service Costs, pass-through subreciplents and expenditures of the
discontinued program for Healthcare for the Homeless. The 2016/2017
expenditures used as grant base for calculating the indirect rate for 201812019 is
$31,464,782.14 ($45,177,895.56 total grant fund expenditures less
$13,713,113,42 in distorting costs = $31,464,782,14 net base),

Public Health
Explanation of Amounts deducted from Base for Grant Indirect Calculation — FY 2019
• Object 8110 Healthcare, 8111 Dental, and 8120 General/Other Services under program codes with suffix 'sub'
reflect funds passed through to subrecipients and contractors, and therefore not subject to indirect.
• The Ryan White Dental program, object 8125 Insurance Services, reflects pass-through funds to Delta Dental
Insurance. This grant only allows 10% of the direct services to be administrative/ indirect costs and therefore not
subject to indirect.
• Capital expenditures are exempt from indirect costs.
• The Cost Pool (POOL) amount represents indirect collected from the grants for the department share and the
spending of the indirect revenues. This includes the administration costs, which are not subject to indirect. An
indirect rate is not applied to the cost pool as this would be doubling up of indirect being applied to the already
collected indirect revenue and thus, should be excluded.
• Central Service Costs (CSCA) are deducted because this is the amount of indirect collected from the grants for
the county share.
Explanation of Grant Indirect Deductions — FY 2€119

Public Health
Departmental indirect Cost Allocation for Grants for FY 2018-2019
2CFR Part 200 County Wide $2,482,447,71
Indirect Cost
Allocated Rate Base Indirect Rate
County Wide Rate 2 0482,448 31,464,782 7.9%
Departmental Rate 3,457,233 31,464,782 11.0%
5,939,681 18.9%
Rate base was calculated as defined below:
Total FY17 Expenditures for Public Health Grants 45,177,895.56
Less: Capital total for grant 900's -96,848.80
Less: Administration not subject to indirect (net of CSCA) -3,390,747.60
Less: CSCA -1,779,992.20
Less: Internal Audit Costs -2,025.61
Less: Pass-Thru Subrecipients -5,128,772.17
Less: HCI I Discontinued Program -3,314,727.04
RATE BASE 31,464,782.14
Allocation of County Wide Cost
Basis:
Labor %of Labor Indirect Cost
General Fund (F100-D860) 6,313,003.47
Grant Fund (F532-D860) 26,521,616.15 100% • 2,482,447.7
Special Revenue Fund (F265-0860) 4,005,601.26
TOTAL OPERATIONS* 36,840,220.88 100% 2,482,447.71
*Net of Admin Services Labor Costs
Allocation of Public Health Admin Cost
Administration Services Labor:
Administration (100-0860-8601 ODIR/SPPT) Less Indirect (7950) 235,379.76
Administration (100-0860-8602 SPPT) Less Indirect (7950) 287,962.44
Administration (100-0860-8630) Less Indirect (7950) 870,477.94
Administration (100-0860-8632) Less Indirect (7950) 463,290.66
Administration (100-0860-8640) Less indirect (7950) 327,373.05
Administration (100-0860-8642) Less Indirect (7950) 555,923.23
Administration (265-0860-8630) Less indirect (7950)
Administration (532-0860-8630) Less Indirect (7950)
Admit) Services Labor Costs 2,740,407.08
Adrnin Services Non-Labor Costs (Less Capital/Central Services)" 2,061,910.44
TOTAL ADMINISTRATION 4,802,317.52
"Excluding Supplies & Services Allocation-Out (8050, 8720)
Basis:
Labor % of Labor Indirect Cost
Admin (100-D860-8601/02/30/32/40/42)** Allocated Out
General Fund (F100-D860) 6,313,003.47 17.14% 822,933,37
Grant Fund (F532-0860) 26,521,616.15 71.99% 3,457,232.85
Special Revenue Fund (F265-D860) 9,005,601,26 10.87% 522,151.30
TOTAL OPERATIONS* 36,840,220.88 100.00% 4,802,317.52
TOTAL ADMINISTRATION 2,740,407.06
TOTAL 39,580,627,96 100.00% 4,802,317.52
Recon Agrees To Pivot Table 39,580,627.96
**Net of Indirect (7950)
FY19 Public Health Indirect Cost Allocation Plan 5-16-2018/Grant Fond V3 5/17/2018 2:06 PM