The file's text, extracted by GovTribe without its formatting.
Proposed Budget FY 25-26
| Enter "Vendor Name" | | | | |
| EXHIBIT "B" BUDGET | | | | |
| FY 2025-26 to FY27-28 Budget | | | | |
| Proposed Budget | | | | |
| Enter "Program Name" | | | | |
| Enter budget information into the cells with blue shading | | | | |
| ID | BUDGET LINE ITEM | FY 25-26 BUDGET January 1,2026 to June 30,2026 | FY 26-27 BUDGET | FY 27-28 BUDGET | NARRATIVE - Description/Calculation/Justification |
| I | DIRECT OPERATING EXPENSES | |
| SALARIES & BENEFITS | | | TOTAL |
FTE
a Staff, see Salaries and Benefit Tab $ - 0 $ - 0 $ - 0 - 0
| Salaries Sub Total | $ - 0 | $ - 0 | $ - 0 | |
| Benefits | $ - 0 | $ - 0 | $ - 0 | |
| Sub Total Salaries & Benefits | $ - 0 | $ - 0 | $ - 0 | - 0 |
| II | DIRECT OPERATING EXPENSES | | | | | | |
| A | PROFESSIONAL SERVICES | | | | Units | Rate | Use Unit and Rate columns when needed to show calculation for line item budget amount |
| a | | $ - 0 | $ - 0 | $ - 0 | | | |
| b | | $ - 0 | $ - 0 | $ - 0 | | | |
| c | | $ - 0 | $ - 0 | $ - 0 | | | |
| d | | $ - 0 | $ - 0 | $ - 0 | | | |
| Sub Total Professional Services | $ - 0 | $ - 0 | $ - 0 | | | |
| B | CONFERENCES, MEETINGS, ACTIVITIES | | | | Units | Rate | Use Unit and Rate columns when needed to show calculation for line item budget amount |
| a | | $ - 0 | $ - 0 | $ - 0 | | | |
| b | | $ - 0 | $ - 0 | $ - 0 | | | |
| c | | $ - 0 | $ - 0 | $ - 0 | | | |
| d | | $ - 0 | $ - 0 | $ - 0 | | | |
| e | | $ - 0 | $ - 0 | $ - 0 | | | |
| Sub Total Conferences, etc. | $ - 0 | $ - 0 | $ - 0 | | | |
| C | PROGRAM EXPENSE | | | | Unit | Rate | Use Unit and Rate columns when needed to show calculation for line item budget amount |
| a | | $ - 0 | $ - 0 | $ - 0 | | | |
| b | | $ - 0 | $ - 0 | $ - 0 | | | |
| c | | $ - 0 | $ - 0 | $ - 0 | | | |
| d | | $ - 0 | $ - 0 | $ - 0 | | | |
| e | | $ - 0 | $ - 0 | $ - 0 | | | |
| f | | $ - 0 | $ - 0 | $ - 0 | | | |
| g | | $ - 0 | $ - 0 | $ - 0 | | | |
| h | | $ - 0 | $ - 0 | $ - 0 | | | |
| Sub Total Program Expense | $ - 0 | $ - 0 | $ - 0 | | | |
| Sub Total Section II | $ - 0 | $ - 0 | $ - 0 | | | |
Direct Operating Expense Total $ - 0 $ - 0 $ - 0 Section I & II
| III | INDIRECT COSTS / ADMINISTRATION | | | | Unit | Rate | Use Unit and Rate columns when needed to show calculation for line item budget amount |
| a | | | | | | | |
| b | | $ - 0 | $ - 0 | $ - 0 | | | |
| c | | $ - 0 | $ - 0 | $ - 0 | | | |
| d | | $ - 0 | $ - 0 | $ - 0 | | | |
| Section III Subtotal | $ - 0 | $ - 0 | $ - 0 | | | |
| Misc. Administration Cost | $ - 0 | $ - 0 | $ - 0 | 0.0% | | |
| Sub Total Indirect Costs | $ - 0 | $ - 0 | $ - 0 | | 0.0% | % of Budget, Indirect cost can not exceed 15% of Total Direct Operating Expenses (Sub Total Section I & II) |
| FY 25-26 | FY 26-27 | FY 27-28 |
| Contract Maximum | $ - 0 | $ - 0 | $ - 0 |
&P
Salaries-Benefits
| Enter "Vendor Name" | | Staffing | | | | | | | | | | | | | | | | | | | | | |
| Enter "Program Name" | | FY 25-26 to FY27-28 Budget | | | | | | | | | | | | | | | | | | | | | |
| | | Annual 12 Month Budget | | | | | | | | | | | | | | | | | | | | | |
| Enter information into cells with blue shading | | | | | | | | | | | | | | | | | | | | | | | |
| | Proposal FY25-26 January 1,2026 to June 30,2026 | | | | | | | | Annual Proposal FY26-27 | | | | | | | | Annual Proposal FY27-28 | | | | | | |
| | Annual | Hourly | | Benefit | Total Payroll | | | | Annual | Hourly | | Benefit | Total Payroll | | | | Annual | Hourly | | Benefit | Total Payroll | | |
| Ref | Position Title | Hours | Rate | FTE | Rate | Salary | Benefits | Total S&B | Position Title | Hours | Rate | FTE | Rate | Salary | Benefits | Total S&B | Position Title | Hours | Rate | FTE | Rate | Salary | Benefits | Total S&B |
| Sample | 2,080 | $ 8.00 | 1.00 | 25% | 16,640 | 4,160 | 20,800 | Sample | 2,080 | $ 8.00 | 1.00 | 25% | 16,640 | 4,160 | 20,800 | Sample | 2,080 | $ 8.00 | 1.00 | 25% | 16,640 | 4,160 | 20,800 |
| 1 | | | | -0 | | - | - | - | | | | -0 | | - | - | - | | | | -0 | | - | - | - |
| 2 | | | | -0 | | - | - | - | | | | -0 | | - | - | - | | | | -0 | | - | - | - |
| 3 | | | | -0 | | - | - | - | | | | -0 | | - | - | - | | | | -0 | | - | - | - |
| 4 | | | | -0 | | - | - | - | | | | -0 | | - | - | - | | | | -0 | | - | - | - |
| 5 | | | | -0 | | - | - | - | | | | -0 | | - | - | - | | | | -0 | | - | - | - |
| 6 | | | | -0 | | - | - | - | | | | -0 | | - | - | - | | | | -0 | | - | - | - |
| 7 | | | | -0 | | - | - | - | | | | -0 | | - | - | - | | | | -0 | | - | - | - |
| 8 | | | | -0 | | - | - | - | | | | -0 | | - | - | - | | | | -0 | | - | - | - |
| 9 | | | | -0 | | - | - | - | | | | -0 | | - | - | - | | | | -0 | | - | - | - |
| 10 | | | | -0 | | - | - | - | | | | -0 | | - | - | - | | | | -0 | | - | - | - |
| 11 | | | | -0 | | - | - | - | | | | -0 | | - | - | - | | | | -0 | | - | - | - |
| 12 | | | | -0 | | - | - | - | | | | -0 | | - | - | - | | | | -0 | | - | - | - |
| 13 | | | | -0 | | - | - | - | | | | -0 | | - | - | - | | | | -0 | | - | - | - |
| 14 | | | | -0 | | - | - | - | | | | -0 | | - | - | - | | | | -0 | | - | - | - |
| 15 | | | | -0 | | - | - | - | | | | -0 | | - | - | - | | | | -0 | | - | - | - |
| 16 | | | | -0 | | - | - | - | | | | -0 | | - | - | - | | | | -0 | | - | - | - |
| 17 | | | | -0 | | - | - | - | | | | -0 | | - | - | - | | | | -0 | | - | - | - |
| 18 | | | | -0 | | - | - | - | | | | -0 | | - | - | - | | | | -0 | | - | - | - |
| 19 | | | | -0 | | - | - | - | | | | -0 | | - | - | - | | | | -0 | | - | - | - |
| 20 | | | | -0 | | - | - | - | | | | -0 | | - | - | - | | | | -0 | | - | - | - |
| 21 | | | | -0 | | - | - | - | | | | -0 | | - | - | - | | | | -0 | | - | - | - |
| 22 | | | | -0 | | - | - | - | | | | -0 | | - | - | - | | | | -0 | | - | - | - |
| 23 | | | | -0 | | - | - | - | | | | -0 | | - | - | - | | | | -0 | | - | - | - |
| 24 | | | | -0 | | - | - | - | | | | -0 | | - | - | - | | | | -0 | | - | - | - |
| 25 | | | | -0 | | - | - | - | | | | -0 | | - | - | - | | | | -0 | | - | - | - |
| 26 | | | | -0 | | - | - | - | | | | -0 | | - | - | - | | | | -0 | | - | - | - |
| 27 | | | | -0 | | - | - | - | | | | -0 | | - | - | - | | | | -0 | | - | - | - |
| 28 | | | | -0 | | - | - | - | | | | -0 | | - | - | - | | | | -0 | | - | - | - |
| 29 | | | | -0 | | - | - | - | | | | -0 | | - | - | - | | | | -0 | | - | - | - |
| 30 | | | | -0 | | - | - | - | | | | -0 | | - | - | - | | | | -0 | | - | - | - |
| 31 | | | | -0 | | - | - | - | | | | -0 | | - | - | - | | | | -0 | | - | - | - |
| 32 | | | | -0 | | - | - | - | | | | -0 | | - | - | - | | | | -0 | | - | - | - |
| 33 | | | | -0 | | - | - | - | | | | -0 | | - | - | - | | | | -0 | | - | - | - |
| 34 | | | | -0 | | - | - | - | | | | -0 | | - | - | - | | | | -0 | | - | - | - |
| 35 | | | | -0 | | - | - | - | | | | -0 | | - | - | - | | | | -0 | | - | - | - |
| 36 | | | | -0 | | - | - | - | | | | -0 | | - | - | - | | | | -0 | | - | - | - |
| 37 | | | | -0 | | - | - | - | | | | -0 | | - | - | - | | | | -0 | | - | - | - |
| 38 | | | | -0 | | - | - | - | | | | -0 | | - | - | - | | | | -0 | | - | - | - |
| 39 | | | | -0 | | - | - | - | | | | -0 | | - | - | - | | | | -0 | | - | - | - |
| 40 | | | | -0 | | - | - | - | | | | -0 | | - | - | - | | | | -0 | | - | - | - |
| Totals linked to Proposed Budget Tab | | | 0.00 | | - | - | - | Totals linked to Proposed Budget Tab | | | 0.00 | | - | - | - | Totals linked to Proposed Budget Tab | | | 0.00 | | - | - | - |
Start Up cost
| Prepared by: |
| Date Prepared: |
| Provider Name: |
| 3 Months Start-up period- October 1,2025 To December,2025. |
| Start-up Costs and Items |
| Description of Items | Cost | Supporting Justification and Calculations |
| Amount ($) | |
| IT Equipment and Services | | |
| Recruitment | | |
| Travel | | |
| Startup Salaries & Benefits | | |
| Corporate Staff | | |
| Orientation-related expenses | | |
| Office Supplies | | |
| Program Leadership Staff | | |
| Furniture & Fixtures | | |
| Other (Specify) | | |
| Indirect expenditures | | 15% Indirect expenditures from direct expenses |
TOTAL - 0
Exhibit B
| Enter "Vendor Name" | | |
| EXHIBIT "B" | | |
| FY 2018-19 | | |
| Enter "Program Name" | | |
| BUDGET LINE ITEM | BUDGET |
I DIRECT OPERATING EXPENSES
SALARIES & BENEFITS
a Staffing Cost $ - 0
| Salaries Sub Total | $ - 0 |
| Benefits | $ - 0 |
| Sub Total Salaries & Benefits | $ - 0 |
| II | DIRECT OPERATING EXPENSES | |
| A | PROFESSIONAL SERVICES | |
| a | | |
| Sub Total Professional Services | $ - 0 |
| B | CONFERENCES, MEETINGS, ACTIVITIES | |
| a | | $ - 0 |
| b | | $ - 0 |
| c | | $ - 0 |
| Sub Total Conferences, etc. | $ - 0 |
| C | PROGRAM EXPENSE | |
| a | | $ - 0 |
| b | | $ - 0 |
| c | | $ - 0 |
| d | | $ - 0 |
| e | | $ - 0 |
| g | | $ - 0 |
| h | | |
| Sub Total Program Expense | $ - 0 |
| Sub Total Section II | $ - 0 |
| III | INDIRECT COSTS / ADMINISTRATION | |
| a | | $ - 0 |
| b | | $ - 0 |
| c | | $ - 0 |
| Sub Total Section III | $ - 0 |
| Contract Maximum | | $ - 0 |