CTR066286_Itemized_Service_Budget.pdf
PDF 83 KB Posted
- Attached to
- Master Agreement AZ|CTR066286
- Contract number
- CTR066286
- Issued by
- Arizona
About this file
This document is an Itemized Service Budget (Exhibit N) for Cornerstone Mission Project, Inc., covering a contract with ADES (Arizona Department of Economic Security) for the period of 7/1/2023 - 6/30/2024, with the contract number CTR066286. The budget encompasses multiple service codes including Street Outreach (O), Emergency Shelter (S), Rapid Re-Housing (R), and Homeless Prevention (HP).
The total contract budget is $436,641.91, with ADES contributing $304,083.77. The budget breaks down costs across personnel expenses, housing vouchers, stabilization assistance, essential services, shelter operations, and HMIS expenses. Key service allocations include $58,051.20 for Street Outreach, $200,458.00 for Shelter Operations, $134,483.00 for Rapid Re-Housing, and $14,728.71 for Homeless Prevention. Revenue sources primarily consist of ADES-Homeless funding ($304,083.77) and Contributions/Donations ($132,558.14). The budget covers critical services such as case management, rental assistance, transportation, food, utilities, and support for homeless individuals and families.
View the file
Other files
Show all 21
On GovTribe
Work with this file
- Download the original file
- Contacts named in this file
- Similar government files
- Ask GovTribe AI about this file
Text version
TOTAL FTE Level Service Code
(O, S, R, HP)
Position Title & Description ONLY include personnel who provide direct services or support
TOTAL COST ADES COST
1.3 S Case Manager/Housing Support Specialist 58,893.00 48,893.00
1.25 R Case Manager/Housing Support Specialist 59,483.00 55,000.00
1 O Street Outreach/Case Manager 46,051.20 43,000.00
0.1 HP Case Manager 7,291.44 0.00
TOTAL # of FTEs: 3.65 171,718.64 146,893.00
Service Code (R, HP only)
Item/Basis TOTAL COST ADES COST
R Rental Assistance 55,000.00 55,000.00
HP Rental arrears/short term-rental assistance 7,437.27 7,437.27
62,437.27 62,437.27
Service Code (R, HP only)
Item/Basis TOTAL COST ADES COST
R Stabilization - rental and utilities deposit, app, fees 20,000.00 20,000.00
20,000.00 20,000.00
Service Code (S only)
Item/Basis TOTAL COST ADES COST
S Child care/employment assistance 3,000.00 3,000.00
S Transportation - CMP vehicle 10,000.00 0.00
S Transportation - Public 7,000.00 5,000.00
TOTAL: 20,000.00 8,000.00
EXHIBIT N
ITEMIZED SERVICE BUDGET
CONTRACT SERVICE(S): O, S, R, HP ORGANIZATION: Cornerstone Mission Project, Inc
CONTRACT PERIOD: 7/1/2023 - 6/30/2024 CONTRACT NUMBER: CTR066286
SERVICE CODES: O = Street Outreach S = Emergency Shelter R = Rapid Re-housing HP = Homeless Prevention
1) TOTAL PERSONNEL & EMPLOYEE RELATED EXPENSES FOR DIRECT SERVICES (One Service Code Per Line)
Compensation directly related to carrying out the activities of the identified Service Code as well as other costs such as insurance, workers compensation, etc.
TOTAL:
2) HOUSING VOUCHERS FOR RAPID RE-HOUSING & HOMELESS PREVENTION
5) TOTAL ESSENTIAL SERVICES FOR STREET OUTREACH
Short term rental assistance = Fair Market rent and utility payments up to 100 percent for up to three months. Medium term rental assistance less up to 30 percent of client income, whichever provider payment is less, contingent upon quarterly client re-assessment and income verification. Payment of rental arrears consists of a one-time payment for up to 6 months of rent in arrears, including late fees.
TOTAL:
3) TOTAL RAPID RE-HOUSING AND/OR HOMELESS PREVENTION STABILIZATION & FINANCIAL ASSISTANCE:
Housing inspections, assessment of housing in compliance with ESG requirements (i.e., rent reasonableness, habitability standards, lead based paint evaluation), rental application fees, security deposits, last month's rent, utility deposits, payments of utility arrears for up to six (6) months, legal fees for landlord/tenant matters, credit repair, transportation, miscellaneous moving expenses to include truck rental, to support homeless individuals and families in order to move participant as quickly as possible into permanent housing and to achieve stability in that housing or achieve stability in current housing.
These are non-employee expenses.
TOTAL:
4) TOTAL ESSENTIAL SERVICES FOR EMERGENCY SHELTER
Case Management, child care, education services, employment assistance, life skills training, transportation, and services for special populations (e.g., services for people living with HIV/AIDS, homeless youth, and victim services). These are non-employee expenses.
Engagement, case management, emergency health and mental health services, and transportation.
(O) only
Item/Basis TOTAL COST ADES COST
O Engagement/Case Mgt. FAR mileage for O worker 3,000.00 3,000.00
O Transportation 3,000.00 1,000.00
O Engagement/Case Mgt. client service needs 6,000.00 2,000.00
12,000.00 6,000.00
(S only)
Item/Basis TOTAL COST ADES COST
S Food 42,000.00 1,200.00
S Maintenance 17,500.00 2,000.00
S Utilities 18,000.00 15,000.00
S Supplies 13,000.00 4,800.00
S Hotel/Motel-large families/men with children 5,000.00 0.00
S Internet/Phones/Fax 8,400.00 5,000.00
S Insurance 17,665.00 8,832.50
121,565.00 36,832.50
Item/Basis TOTAL COST ADES COST
FTE.6 HMIS Mgt(data entry, monitoring, reviewing quality)
23,921.00 23,921.00
HMIS HUD sponsored or approved training costs
1,000.00 0.00
High-speed Data 1,200.00 0.00
Utilities 2,800.00 0.00
TOTAL: 28,921.00 23,921.00
Service Code
(O, S, R, HP)
Indirect Cost Rate 10% de minimus rate, Federally negotiated rate, or other
TOTAL COST ADES COST
0.00 0.00
Admin % and Basis
(ONLY UP TO 7.5% OF THE AWARD) TOTAL COST ADES COST
7) HMIS EXPENSES
Purchasing or leasing computer system equipment, obtaining technical support; paying a portion of utilities, and high-speed data transmission necessary to operate or contribute data to the HMIS; paying salaries for operating HMIS, i.e. data entry, monitoring and reviewing data quality, and data analysis; training including costs of travel to attend HUD-sponsored and HUD-approved training on HMIS; paying participation fees charged by the HMIS Lead, if the subrecipient is not the HMIS Lead.
TOTAL:
TOTAL:
6) TOTAL SHELTER OPERATIONS EXPENSES
Maintenance, rent, security, fuel, equipment, insurance, utilities, food, furnishings, supplies necessary for operation of a Emergency Shelter. Eligible costs may also include hotel/motel vouchers for individuals or families experiencing homelessness when congregant Emergency Shelter is unavailable.
TOTAL:
8) INDIRECT COSTS
Please review HUD's Indirect Cost Toolkit for guidance on Indirect Costs and the Emergency Solutions Grants (ESG) program. Copy and paste the link into your browser: https://files.hudexchange.info/resources/documents/Indirect-Cost-Toolkit-for-CoC-and-ESG-Programs.pdf. Your agency is responsible for under-standing how Indirect Costs are calculated and charged under the ESG program. If your agency is billing a Federally-Negotiated Indirect Cost Rate, your agency must provide a copy of the rate agreement with the ISB.
9) ADMIN COSTS **ONLY LOCAL GOVERNMENTS MAY REQUEST ADMIN - NOT REQUIRED**
Only Local Governments may request up to 7.5% in Administrative Costs; it is not required. May use for the payment of administrative costs related to the planning and execution of ESG activities. This does not include staff and overhead costs directly related to carrying out activities eligible under § 576.101 through § 576.107, because those costs are eligible as part of those activities. Eligible administrative costs include: 1) General management, oversight and coordination, 2) Training on ESG requirements, 3) Consolidated plan, 4) Environmental review. For specific requirements and eligible costs, see 24 CFR Part 576.108
TOTAL: 0.00 0.00
436,641.91 304,083.77
TOTAL COST ADES COST
8) 58,051.20 49,000.00
9) 200,458.00 93,725.50
10) Manually Calculate Total Rapid Re-housing (R) COST 134,483.00 130,000.00
11) 14,728.71 7,437.27
12) Total HMIS COST 28,921.00 23,921.00
13) **LOCAL GOVERNMENTS ONLY** Total ADMIN COST 0.00 0.00
14) TOTAL COSTS BY SERVICE CODES: 436,641.91 304,083.77
14) REVENUE SOURCES: TOTAL COST ADES COST
ADES-HOMELESS 304,083.77 304,083.77
Government Funding - City 0.00
Government Funding - County 0.00
0.00
Gov. Funding - Federal 0.00
Foundation & Corporate Support 0.00
United Way 0.00
Contributions / Donations 132,558.14
Special Events / Fundraising 0.00
Legacies / Bequests / Investments 0.00
Program Service Fees & Reimbursements 0.00
In-Kind Support 0.00
Other Revenue* 0.00
* Identify Other Revenue Sources Here TOTAL REVENUE*: 436,641.91 304,083.77
Manually Calculate total Homeless Prevention (HP) COST
Government Funding – State (Do not include ADES Homeless Program funding listed above)
*Total Revenue must equal the Total Cost
Manually Calculate Total Street Outreach (O) COST
Manually Calculate Total Shelter Operations (S) COST
Total Costs by Above Budget Categories
File details come from the government source that posted it. Updated .