ISB-SFY25_Primavera.pdf
PDF 121 KB Posted
- Attached to
- Master Agreement AZ|CTR066292
- Contract number
- CTR066292
- Issued by
- Arizona
About this file
This document is an Itemized Service Budget (Exhibit N) for the Primavera Foundation, Inc., detailing a contract with ADES (Arizona Department of Economic Security) for homeless services. The contract covers the period from 7/1/2024 to 6/30/2025, with the contract number CTR066292, and encompasses services including Shelter, Rapid Re-housing (RRH), Homeless Prevention (HP), and Homeless Management Information System (HMIS).
The budget totals $3,247,733.00, with ADES contributing $882,092.50, and breaks down costs across several service categories: Personnel & Employee Expenses, Housing Vouchers, Stabilization & Financial Assistance, Shelter Operations, HMIS Expenses, and Essential Services. Key service codes include Street Outreach (O), Emergency Shelter (S), Rapid Re-housing (R), and Homeless Prevention (HP). The budget covers personnel costs, rental assistance, housing-related financial support, shelter maintenance, and HMIS operations. The entire funding source is listed as ADES-Homeless, with no additional revenue from other sources, and the costs are primarily allocated to personnel, housing support, and shelter operations.
View the file
Other files
Show all 18
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
12 R Resource Specialists, Contract Specialists, Program Assistants, Program Directors 859,079.00 156,401.00
14 S
Residential Team members, Resource Specialists, Kitchen Manager, Program Manager, Director of Homelessness Intervention, Director of Shelter
Services
486,257.00 217,891.50
3.5 HP Resource Specialists, Contract Specialist, Program
Assistant 85,000.00 20,000.00
TOTAL # of FTEs: 1,430,336.00 394,292.50
Service Code (R, HP only) Item/Basis TOTAL COST ADES COST
R Rental Assistance 668,989.00 128,400.00
HP Rental Assistance 165,000.00 32,500.00
833,989.00 160,900.00
Service Code (R, HP only) Item/Basis TOTAL COST ADES COST
R Rental application fees, security deposits, last month's rent, utility deposits, utility arrears, credit repair, transportation, moving expenses
118,152.00 40,500.00
HP
Rental application fees, security deposits, last month's rent, utility deposits, utility arrears, credit repair, transportation, moving expenses
41,256.00 13,500.00
159,408.00 54,000.00
Service Code (S only) Item/Basis TOTAL COST ADES COST
EXHIBIT N
ITEMIZED SERVICE BUDGET
CONTRACT SERVICE(S): Shelter, RRH, HP, HMIS ORGANIZATION: Primavera Foundation, Inc
CONTRACT PERIOD: 7/1/2024 - 6/30/2025 CONTRACT NUMBER: CTR066292
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
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.
0.00 0.00
(O) only Item/Basis TOTAL COST ADES COST
0.00 0.00
(S only) Item/Basis TOTAL COST ADES COST
S Maintenance, rent, security, fuel, equipment, insurance, utilities, food, furnishings, supplies, motel vouchers
779,000.00 262,900.00
779,000.00 262,900.00
Item/Basis TOTAL COST ADES COST
Salaries for operating HMIS 45,000 10,000
TOTAL: 45,000.00 10,000.00
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
TOTAL: 0.00 0.00
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:
5) TOTAL ESSENTIAL SERVICES FOR STREET OUTREACH
TOTAL:
Engagement, case management, emergency health and mental health services, and transportation.
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
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
3,247,733.00 882,092.50
TOTAL COST ADES COST
8)
9) 1,265,257.00 480,791.50
Manually Calculate Total Rapid Re-housing (R) COST 1,646,220.00 325,301.00
11) 291,256.00 66,000.00
12) Total HMIS COST 45,000.00 10,000.00
13) **LOCAL GOVERNMENTS ONLY** Total ADMIN COST 0.00 0.00
14) TOTAL COSTS BY SERVICE CODES: 3,247,733.00 882,092.50
14) REVENUE SOURCES: TOTAL COST ADES COST
ADES-HOMELESS 3,247,733.00 882,092.50
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 0.00
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*: 3,247,733.00 882,092.50
Manually Calculate Total Street Outreach (O) COST
Manually Calculate Total Shelter Operations (S) COST
Total Costs by Above Budget Categories
10)
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
Budget
File details come from the government source that posted it. Updated .