COPY OF FINANCIAL IMPACT-WX- CDACAASRP-FY20.XLSX

Maricopa County — Formal (2019-05-08)

View PDF Item 28 Meeting page

Extracted text (via pymupdf_layout) 2539 characters
ACAA-SRP -WEATHERIZATION AMENDMENT 4
PRG
Sub-
FY Bgt Activity Fund Agency Dept Org. Object $Amount Program APP PERIOD
Obj
CODE
19 Y POOL 222 D220 D220 2200 6152 00 1,673 CDACAASRP 1000 GY19 TOTAL Award Amount
19 Y WTHR 222 D220 D220 2299 6152 00 37,669 CDACAASRP 1000 GY19 CDACASRP (Program)
19 Y WTHR 222 D220 D220 2299 6152 00 5,861 CDACASRP 1000 GY19 CDACAASRP (Admin)
19 Y WTHR 222 D220 D220 2299 7000 00 5,861 CDACAASRP 1000 GY19 Indirect on Admin @22.20%
19 Y POOL 222 D220 D220 2200 7964 00 1,673 CDACAASRP 1000 GY19 Admin - Indirect= Personnel
19 Y WTHR 222 D220 D220 2299 8120 00 37,669 CDACASRP 1000 GY19
20 N POOL 222 D220 D220 2200 6152 00 8,363 CDACAASRP 1000 GY20 May - June 2018: 2 months
20 N WTHR 222 D220 D220 2299 6152 00 29,306.83 CDACAASRP 1000 GY20 Admin for 2 months
20 N WTHR 222 D220 D220 2299 6152 00 188,347.23 CDACASRP 1000 GY20 Indirect
20 N WTHR 222 D220 D220 2299 7000 00 29,307 CDACAASRP 1000 GY20
20 N POOL 222 D220 D220 2200 7964 00 8,363 CDACAASRP 1000 GY20
20 N WTHR 222 D220 D220 2299 8120 00 188,347 CDACASRP 1000 GY20 July 2018 - April 2019: 10 months
Admin for 10 months
Indirect

Object codes
$ 271,220.00
$ 226,016.67 8120
$ 45,203.33
$ 10,035.14 7964
$ 35,168.19 7000
$ 37,669.45 8120
$ 5,861.37 7000
$ 1,672.52 7964
$ 45,203.33
$ 188,347.23 8120
$ 29,306.83 7000
$ 8,362.62 7964
$ 226,016.67

ACAA-SRP -WEATHERIZATION AMENDMENT 4
FY Bgt Activity Fund Agency Dept Org. Object Sub-Obj
19 Y POOL 222 D220 D220 2200 6152 00
19 Y WTHR 222 D220 D220 2299 6152 00
19 Y WTHR 222 D220 D220 2299 7000 00
19 Y POOL 222 D220 D220 2200 7964 00
19 Y WTHR 222 D220 D220 2299 8120 00
20 N POOL 222 D220 D220 2200 6152 00
20 N WTHR 222 D220 D220 2299 6152 00
20 N WTHR 222 D220 D220 2299 7000 00
20 N POOL 222 D220 D220 2200 7964 00
20 N WTHR 222 D220 D220 2299 8120 00

PRG
$Amount Program APP PERIOD
CODE
1,673 CDACAASRP 1000 GY19 TOTAL Award Amount $ 271,220.00
43,531 VARIOUS 1000 GY19 CDACASRP (Program) $ 226,016.67
5,861 CDACAASRP 1000 GY19 CDACAASRP (Admin) $ 45,203.33
1,673 CDACAASRP 1000 GY19 Indirect on Admin @22.20% $ 10,035.14
37,669 CDACASRP 1000 GY19 Admin - Indirect= Personnel $ 35,168.19
8,363 CDACAASRP 1000 GY20
217,654.05 VARIOUS 1000 GY20 May - June 2018: 2 months $ 37,669.45
29,307 CDACAASRP 1000 GY20 Admin for 2 months $ 5,861.37
8,363 CDACAASRP 1000 GY20 Indirect $ 1,672.52
188,347 CDACASRP 1000 GY20 $ 45,203.33
July 2018 - April 2019: 10 month $ 188,347.23
Admin for 10 months $ 29,306.83
Indirect $ 8,362.62
$ 226,016.67

Object codes
8120
7964
7000
8120
7000
7964
8120
7000
7964