MERC Estimates
Based on HHS Omnibus Bill
Details
Tobacco Tax
Less Reduction
Less Admin
Less Dental School
Less AHC
State Funds
MERC Tobacco Funds
Less Fairview
PMAP
$8,550,000
($2,306,000)
($150,000)
($970,000)
($970,000)
$4,154,000
$4,154,000 State
$4,154,000 Federal Match
$8,308,000 Total
($740,000)
$7,568,000
$2,011,865 State
$2,011,865 Federal
$4,023,730 Total
Summary
MERC
PMAP
Direct Funding
$7,568,000
$4,023,730
$11,591,730 Estimated Site Distribution
$970,000 Dental School
$970,000 AHC
$740,000 Fairview
$2,680,000