FINANCIAL IMPACT FOR DES LICENSE AGREEMENT-RSA.XLSX

Maricopa County — Formal (2017-02-01)

View PDF Item 45 Meeting page

Extracted text (via pymupdf_layout) 948 characters
NAME RESOURCE SHARING AGREEMENT FOR USE OF REAL PROPERTY AND LICENSE AGREEMENT WITH DES
C# C-22-16-053-L-01
PRG
FY Bgt Activity Fund Agency Dept Org. Object Sub-Obj $Amount Rept Cat Prjt Code PERIOD
CODE
17 Y SEEK 222 D220 D220 2270 8200 0 ($146,891.71) WDFYDISWRK 1000 GY17
18 N SEEK 222 D220 D220 2270 8200 0 ($153,244.40) WDFYDISWRK 1000 GY17
Total ($300,136.11)

Base Cost % of Costs Annual Costs
8670.39 15.48% 1342.18 10012.57 120150.80 104,044.68 16,106.12 120,150.80
1679.87 7.31% 122.80 1802.67 7210.67 6,719.48 491.19 7,210.67
2225.82 9.68% 215.46 2441.28 19530.24 17,806.56 1,723.68 19,530.24
146,891.71 128,570.72 18,320.99 146,891.71
8881.35 15.48% 1374.83 10256.18 123074.196 106,576.20 16,498.00 123,074.20
2292.29 9.68% 221.89 2514.18 30170.2041 27,507.48 2,662.72 30,170.20
153,244.40 134,083.68 19,160.72 153,244.40

West Valley FY17
East Valley FY17
Centers Total for FY17
West Valley FY18
East Valley FY18
Centers Total for FY18