| | | |
| ESTIMATED EXPENDITURES | | |
| | ESTIMATED EXPENDITURES - OPERATIONS | FEDERAL FUNDS | 6,586,292 |
| | | STATE FUNDS - MATCHING | 6,883,438 |
| | | STATE FUNDS - NONMATCHING | 19,227,455 |
| ESTIMATED EXPENDITURES REALIGNMENT | | |
| | REALIGNMENT OF COUNTY HEALTH DEPARTMENT TRUST FUND EXPENDITURES - ADD | STATE FUNDS - NONMATCHING | 14,000,000 |
| COUNTY HEALTH DEPARTMENTS | | |
| | ENHANCED LOW INCOME POOL (LIP) BUDGET AUTHORITY - COUNTY HEALTH DEPARTMENT TRUST FUND | FEDERAL FUNDS | 2,650,501 |
| | Total | | 49,347,686 |