7-Attachment C- Budget Proposal Template RFP 545870.xlsx

XLSX spreadsheet 30 KB Posted

Attached to
Year-Round Emergency Shelters
Solicitation number
545870
Issued by
Wayne County, Detroit City, Michigan

About this file

This is a Budget Proposal Template (Attachment C) for RFP 545870, submitted to the City of Detroit Office of Contracting and Procurement on behalf of the Housing and Revitalization Department for a Year-Round Emergency Shelters contract. The template provides a structured framework for organizations to submit detailed budget proposals including personnel costs, fringe benefits, direct expenses, startup costs, and administrative expenses. The budget narrative requires detailed descriptions justifying each line item, including full-time equivalent (FTE) staffing positions and how costs meet program needs.

The budget template establishes key financial parameters, including a payroll tax cap of 7.65% and an administrative cost ceiling of no more than 10% of the total award amount. Personnel costs represent the primary budget category, with multiple salary positions listed at varying hourly rates and annual amounts. Direct expenses include items such as supplies, transportation (with specific calculations for average monthly rides), and miscellaneous operational costs. The template contains multiple budget breakdowns and percentage allocations across different cost categories, with corrected totals and adjusted amounts reflecting various percentage applications. Subcontractor costs are also accommodated within the budget structure. The document demonstrates a comprehensive approach to capturing all project-related expenses while maintaining fiscal controls through percentage caps on administrative and payroll costs.

View the file

Other files

Show all 11

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

Budget Attachment C: Application Budget

Budget Instructions:

• Complete the table below with information about your project and budget

• This is a template. You can edit as necessary.

• Budget narratives MUST be descriptive and justify why/how a line item is eligible and meets program needs.

Organization Name:

Annual Amount Requested: $ - 0

Expense Budget Request Budget Narrative Must include detailed description for each line item, including number of FTE for each staff position.

Program Salary
Personnel Costs
$ - 0$ 96.15$ 199,992.00$ 199,992.00$ 79,996.80
$ - 0$ 103.36$ 214,988.80$ 214,988.80$ 85,995.52
$ - 0$ 196.20$ 408,096.00$ 408,096.00$ 122,428.80
$ - 0$ 60.25$ 125,320.00$ 125,320.00$ 31,330.00
$ - 0$ 61.60$ 128,128.00$ 128,128.00$ 12,812.80
$ - 0200$ 416,000.00$ 416,000.00$ 83,200.00
$ - 025$ 52,000.00$ 52,000.00$ 52,000.00
$ - 045$ 93,600.00$ 93,600.00$ 93,600.00
$ - 025$ 52,000.00$ 52,000.00$ 52,000.00
$ - 024$ 49,920.00$ 49,920.00$ 49,920.00
$ - 0
$ - 039.69$ 82,555.20$ 82,555.20$ 16,510.00
Payroll Taxes (7.65% cap)$ - 0
Fringe Benefits$ - 0
Direct Expenses
$ - 0
$ - 0
$ - 0
$ - 0
$ - 0
$ - 0
$ - 0
$ - 0$ 900.00$ 9,900.00600$ 10,500.00
$ - 0$ 50.00$ 600.0015011250$ 11,850.00
Start Up Costs
$ - 0
$ - 0
$ - 0
$ - 0
Other (Please provide title)
$ - 0$ 300.00$ 1,200.0027.00 average ride100 month=540064800
$ - 0
$ - 0
$ - 0
$ - 0$ 80.00$ 960.003515350060009500
$ - 04
Subcontractor60
$ - 0
$ - 0
SUB TOTAL$ - 0
Admin
Admin can't be higher than 10% of total award$ - 0
TOTAL$ - 0

Sheet2

New Budget Breakdown
49662.5SalaryCorrect Amount with Percentage applied to Salary468004820449650.12
3799.187.65%3799.18125fica3580.23687.613798.23
10304.9720.75%10304.96875
439.171.00%496.625971110002.3310302.4
1986.54.00%1986.5468482.04496.5
439.171.00%496.62518721928.161986
439.171.00%496.625468482.04496.5
17408.1635.40%17580.525Under stated468482.04496.5
1298713376.6113777.9
$4,668.56SalaryCorrect Amount with Percentage applied to Salary
$357.147.65%357.14484
$443.529.50%443.51324668.564808.624952.88
$421.681.00%46.6856357.14367.86378.89
$186.744.00%186.7424
$46.691.00%46.6856968.73997.791027.72
$46.691.00%46.685646.6948.0949.53
$1,502.4616.50%1127.45724Over stated186.74192.34198.12
46.6948.0949.53
46.6948.0949.53
180018001295.541334.41374.43
30003000
21002100180018541909.62
12001200300030903182.7
10001000210021632227.898
35003500120012361273.08
26002600100010301060.9
300300350036053713.15
$88,741.68$83,870.48260026782758.34
$8,874.1710%$8,387.05300309318.27
$97,615.85Correct Total$92,257.5385188.4487744.190376.408

Sheet1

Yes
No

File details come from the government source that posted it. Updated .