Exhibit_B_-_Itemized_Service_Budget__ISB_.xlsx

XLSX spreadsheet 32 KB Posted

Attached to
Master Agreement AZ|CTR075474
Contract number
CTR075474
Issued by
Arizona

About this file

This document is an Itemized Service Budget (ISB) spreadsheet associated with a government contract, though specific agency and contract details are left blank. The spreadsheet appears to be a financial template for budgeting and tracking costs across multiple funding sources, including LIHEAP, SSBG, TANF, NHN, and Tribal Heating Assistance programs. The document is structured to capture detailed financial information across twelve primary cost categories such as personnel, employer-related expenses, professional services, travel, space, equipment, materials, operating services, and indirect costs.

The spreadsheet is designed to track revenue sources and expenditures, with specific allocations for different program types and funding streams. While the current document shows zero dollar amounts across all categories, it provides a comprehensive framework for budgeting that allows for tracking costs by funding source, including DES (Department of Economic Security) revenues from various program lines. The template includes validation checks for administrative and intake costs, particularly for TANF funding, with built-in percentage limits and error checking to ensure compliance with potential funding restrictions. The document appears to be a flexible financial planning tool for managing multi-source government program funding.

View the file

Other files

Show all 17

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

ISB

ITEMIZED SERVICE BUDGET

Agency:
Contract Period:
Contract No.:
Amendment No.:
1.PERSONNELTotal CostDES CostCase ManagementIntakeCommunity ServiceCheck to see if your DES costs are greater than your Total cost
TOTALLIHEAP A16NAVIGATORSSBGTANFNHNTANFCSBGSSBG*DES Costs cannot be greater than Total Costs*
# ofFTETotal Salary for theTOTALDESTribal Heating Assistance ProgramTransportReview cells highlighted in red
PositionsLevelPosition TitleContract PeriodCOSTCOSTCOSTCOSTCOSTCostCostCostCOSTCOST
$0.00- 0
$0.00- 0
$0.00- 0
$0.00- 0
$0.00
$0.00- 0
TOTAL PERSONNEL$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00- 0
2.EMPLOYER RELATED EXPENSES
TOTALTOTAL DESLIHEAP A16NAVIGATORSSBGTANFNHNTANFCSBGTribal Heating AssistanceSSBG
Transport
ITEMBASISCOSTCOSTCOSTCOSTCostCostCostCOSTCOST
FICA, Unemployment Insurance, Work Comp, Health Benefits, Life Insurance, Retirement, Various Fringe Benefits- 0
$0.00- 0
TOTAL EMPLOYER RELATED EXPENSES.$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00- 0
3.PROFESSIONAL AND OUTSIDE SERVICES
TOTALTOTAL DESLIHEAP A16NAVIGATORSSBGTANFNHNTANFCSBGTribal Heating AssistanceSSBG
Transport
ITEMBASISCOSTCOSTCOSTCOSTCostCostCostCOSTCOST
$0.00- 0
$0.00- 0
$0.00- 0
$0.00
$0.00- 0
$0.00- 0
$0.00- 0
$0.00
$0.00- 0
$0.00- 0
$0.00- 0
$0.00- 0
$0.00- 0
$0.00- 0
$0.00- 0
$0.00- 0
$0.00- 0
$0.00- 0
$0.00- 0
$0.00- 0
$0.00- 0
TOTAL PROFESSIONAL AND OUTSIDE SERVICES$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00- 0
4.TRAVEL
TOTALTOTAL DESLIHEAP A16NAVIGATORSSBGTANFNHNTANFCSBGTribal Heating AssistanceSSBG
Transport
ITEMBASISCOSTCOSTCOSTCOSTCostCostCostCOSTCOST
$0.00- 0
$0.00- 0
$0.00- 0
$0.00- 0
$0.00- 0
TOTAL TRAVEL$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00- 0
5.SPACE
TOTALTOTAL DESLIHEAP A16NAVIGATORSSBGTANFNHNTANFCSBGTribal Heating AssistanceSSBG
Transport
ITEMBASISCOSTCOSTCOSTCOSTCOSTCostCostCostCOSTCOST
$0.00- 0
$0.00- 0
$0.00- 0
$0.00- 0
$0.00- 0
$0.00- 0
$0.00- 0
$0.00
TOTAL SPACE$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00- 0
6.EQUIPMENT
TOTALTOTAL DESLIHEAP A16NAVIGATORSSBGTANFNHNTANFCSBGTribal Heating AssistanceSSBG
Transport
ITEMBASISCOSTCOSTCOSTCOSTCOSTCostCostCostCOSTCOST
$0.00- 0
$0.00- 0
TOTAL EQUIPMENT$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00- 0
7.MATERIALS AND SUPPLIES
TOTALTOTAL DESLIHEAP A16NAVIGATORSSBGTANFNHNTANFCSBGSSBG
Tribal Heating AssistanceTransport
ITEMBASISCOSTCOSTCOSTCOSTCOSTCostCostCostCOSTCOST
$0.00- 0
$0.00- 0
TOTAL MATERIALS AND SUPPLIES$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00- 0
8.OPERATING SERVICES
TOTALTOTAL DESLIHEAP A16NAVIGATORSSBGTANFNHNTANFCSBGTribal Heating AssistanceSSBG
Transport
ITEMBASISCOSTCOSTCOSTCOSTCOSTCostCostCostCOSTCOST
$0.00- 0
$0.00- 0
$0.00- 0
$0.00- 0
$0.00- 0
$0.00- 0
$0.00- 0
$0.00- 0
$0.00- 0
$0.00- 0
$0.00- 0
$0.00
TOTAL OPERATING EXPENSES$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00- 0
9INDIRECT COSTS
TOTALTOTAL DESLIHEAP A16NAVIGATORSSBGTANFNHNTANFCSBGTribal Heating AssistanceSSBG
Transport
ITEMBASISCOSTCOSTCOSTCOSTCOSTCostCostCostCOSTCOST
$0.00$0.00- 0
$0.00
TOTAL INDIRECT COSTS$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00- 0

10 SUBTOTAL ADMIN COST $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 - 0

11.VOUCHERS
TOTALTOTAL DESLIHEAP A16NAVIGATORSSBGTANFNHNTANFCSBGTribal Heating AssistanceSSBG
Transport
ITEMCOSTCOSTCOSTCOSTCOSTCostCostCostCOSTCOST
$0.00- 0
$0.00- 0
$0.00- 0
$0.00- 0
$0.00- 0
$0.00- 0
$0.00- 0
$0.00$0.00
$0.00$0.00
$0.00- 0
$0.00- 0
$0.00- 0
$0.00- 0
$0.00- 0
$0.00- 0
TOTAL VOUCHERS$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00- 0
12.TOTAL SERVICE COST/DES TOTAL COST:$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00- 0
Note: Please ensure your Total Costs are more than or equal to your DES Costs. If the Total Costs light up red, your Total Costs need to be adjusted. See column AD
REVENUE SOURCES:
DES - DAAS$0.00
DES - DAAS - Intake Costs$0.00
DES-CSA$0.00
DES-CSBG CARES$0.00
TOTAL REVENUE:$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00

Note: Please ensure your Total Revenues equal your Total Service Costs. If the Total Revenue items light up red, your budget is not balanced, and the Costs/Revenues need to be adjusted.

Validation

TANF Admin & Intake - Maximum %TANF Calculation - Cheat Sheet
Category% Allowed% RequestedOver/UnderWaiver (Y/N)CategoryFormulaTotal TANF AwardedMAX Allowed
Admin15%ERROR:#DIV/0!ERROR:#DIV/0!NTANF AdminTotal TANF x 15%$ - 0
Intake15%ERROR:#DIV/0!ERROR:#DIV/0!NTANF Intake(Total TANF - TANF Admin) x 15%$ - 0$ - 0
Summary of Costs
CategoryTotalCombined
Total Case Management Cost$0.00$0.00
Total Case Management Intake Cost$0.00
Total Community Service Cost$0.00
Total DES Cost$0.00
Total Program Cost$0.00

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