IV-D BUDGET SUMMARY.PDF

Maricopa County — Formal (2017-03-08)

View PDF Item 37 Meeting page

Extracted text (via pymupdf_layout) 1020 characters
Budget Summary M
For the period of October 1, 2016 thru September 30, 2017
Clerk of the Superior Court In & For the County of Maricopa
IV-D Grant
SERVICE TOTAL DISTRIBUTED BY FUND
SOURCES DES Total Service
Non-Participation Reimbursement
Total DES Share Local Costs Ceiling
Service Costs 66.0% Share
1. Personnel $ 1,026,008 $ 677,166 $ 348,843 $ 348,843
2. ERE $ 524,994 $ 346,496 $ 178,498 $ 178,498
3. Professional and Outside Services $ - $ - $ - $ -
4. Travel $ 2,000 $ 1,320 $ 680 $ 680
5. Space $ - $ - $ - $ -
6. Equipment $ - $ - $ - $ -
7. Material & Supplies $ - $ - $ - $ -
8. Operating Services $ - $ - $ - $ -
9. Total Direct Costs $ 1,553,003 $ 1,024,982 $ 528,021 $ 528,021
10. Less Start Up/One Time Costs $ - $ - $ - $ -
11. Net Direct Costs $ 1,553,003 $ 1,024,982 $ 528,021 $ 528,021
12. Allocated Indirect $ 671,584 $ 443,246 $ 228,339 $ 228,339
13. Total Service Cost $ 2,224,587
14. Contract Reimbursement Ceiling $ 1,468,228 $ 756,360 $ 1,468,228
15. % Indirect of Direct 43.30% $ 228,339

Manual