Table 4.
Annual Program Costs.
| Average monthly membership | 4514 |
| Team FTE count | 10 |
| Labor costs | $543 619 |
| Overhead | $201 874 |
| Total cost | $745 493 |
| Cost pmpm (for the 4515 children) | $13.76 |
Abbreviations: FTE, full-time equivalent; pmpm, per member-per month.