Final FY26 Annualized Budget Workbook .xls

XLS spreadsheet 280 KB Posted

Attached to
Girls Committed Program
Solicitation number
BPM054082
Issued by
Baltimore City, Maryland

About this file

This is a Final FY26 Annualized Budget Workbook for a Child Placement Agency Operating Budget submitted to the Maryland Department of Juvenile Services (DJS) for the Girls Committed Program. The Girls Committed Program seeks to establish a staff-secure and therapeutic residential facility with a home-like environment for girls and gender-expansive young people currently involved in the juvenile justice system. This program will replace DJS's existing hardware-secure commitment program for girls. The budget workbook is designed for organizations seeking to operate or expand child placement services under state contract, with forms requiring submission of facility licensing documentation, organizational structure, staffing plans, and operational capacity data.

The budget template encompasses detailed expense allocations across multiple functional areas including management and general administration, direct child services, education, medical services, and clinical services. Key budget components include personnel costs (salaried and contractual/consultant staff), payroll taxes, fringe benefits, staff development, contracted services, facility maintenance, food and clothing allowances, recreation, utilities, insurance, and operational supplies. The workbook requires documentation of actual and projected average daily census, days of operation, and rate computations to determine per-child annual, monthly, and daily costs. All budget submissions must be certified by the organization's Chief Administrative Officer and Chief Financial Officer, with revenue calculations based on government agency fees, grants, private pay sources, and other allowable income offsets against operational expenses to establish the final approved rate structure.

View the file

Other files

File Type Posted
Exhibit# 6 sample MOU_.pdf PDF
Exhibit#3 Resource Staffing Packet Checklist.pdf PDF
Girls Committed Program Amendment No. 4 .pdf PDF
Exhibit#2-Sample-Contract.pdf PDF
Attachment-U.-Contract-Affidavit.pdf PDF
Attachment-A.-Bid-Proposal-Affidavit.pdf PDF
Girls Committed Program Amendment No. 1 .pdf PDF
Appendix 2.pdf PDF
Appendix 1.pdf PDF
Appendix 8.pdf PDF
Exhibit-1.-MBE-VSBE-and-SBR-Research-Factors.pdf PDF
Exhibt #5 Attendace sheet .xls XLS spreadsheet
Girls Committed Program Amendment No. 6 .pdf PDF
Attachment T Elimination-and-Reporting-of-Sexual-Abuse-and-Harassment_RF-701-18.pdf PDF
Girls Committed Program Amendment No. 3 .pdf PDF
GIRLS COMMITTED PROGRAM Q &A.11.26.2025docx.pdf PDF
Girls Committed Program Amendment No. 2 .pdf PDF
Charles Hickey Building 8 Floor Plan .pdf PDF
Appendix 6.pdf PDF
Attachment-1.-No-Bid_Proposal-Notice_Vendor-Feedback-Form.pdf PDF
Girls Committed Program Amendment No. 5 .pdf PDF
Exhibit#4 RCCP-Incident-Reporting-Policy_OPS-9015-Revised-Form.pdf PDF
Attachment-2.-Pre-Bid_-Pre-Proposal-Conference-Response-Form-v2.pdf PDF
BPM054082.26-Multi-CS-YS-001 Girls Committed Program RC V2 12.19.2025 Revised.pdf PDF
Appendix 4.pdf PDF
BPM054082.26-Multi-CS-YS-001 Girls Committed Program RC V2 12.19.2025 Revised.pdf PDF
Appendix 4.pdf PDF
BPM054082.26-Multi-CS-YS-001 Girls Committed Program RC V2 12.19.2025 Revised.pdf PDF
Appendix 4.pdf PDF
BPM054082.26-Multi-CS-YS-001 Girls Committed Program RC V2 11.26.25 Revised.pdf PDF
Appendix 4.pdf PDF
Appendix 4.pdf PDF
BPM054082.26-Multi-CS-YS-001 Girls Committed Program RC V2 11.14.25 Revised.pdf PDF
BPM054082.26-MULTI-CS-YS-001 Girls Committed Program RC 11.10.25 .pdf PDF
Appendix 4.pdf PDF
Show all 35

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

FRM A

Budget Form A - Child Placement Agency Operating BudgetAnnualized Budget
Fill In Bule Fields Only
SECTION I: General
(Enter data beginning in column G)
Federal ID Number:
Parent Organization:
Program Name:
Program Location:Attach one copy of the license issued to each facility/location.
Mailing Address - Street Address:
Mailing Address - P.O. Box, Suite or Floor (if applicable):
Mailing Address - City:
Mailing Address - State:
Mailing Address - Zip Code:
Telephone Number :
Fax Number:
Chief Administrative Officer:Email address:
Chief Financial Officer:Email address:
Budget Preparer:
Type of Organization:
Licensing Agency/Approval Agency (If applicable):
SECTION II: Census Information
(Enter Data Beginning in Column G)
**CAPACITY: (ATTACH DOCUMENTATION):
Actual Census (Budget Form C - Line 10 Total):0.00
If the program operates less than a full year,
enter the dates of operation from (month/year) to month/year)
Projected Average Daily Census (Budget Form C - Line 6):0.000.00%Occupancy
Number of Days School is in Session:
(For educational programs only)
SECTION III: Rates
Rates Data:Per YearPer MonthPer Day
Year 1 Current Approved Rate (Form C, Item # 9):$ -$ - 0$ - 0
Year 2 Approved Rate (Form C, Item #8):$ - 0$ - 0$ - 0
% Change0.00%
I hereby certify that the revenue and expenses identified herein are correct and justified in the amounts
stated and represent actual and necessary costs associated with the administration of the program.
Person authorized by the Corporation to sign on its behalf:Title, Signature and Date

&LRev 08/11 IRCFORM#1&RPage 1 of 12 Will populate once Form C is completed.

FRM B-1

Budget Form B 1 - Operating Statement - INCOMEAnnualized Budget
$ Variance% Variance
Year 1Year 2Year 1/Year 2Year 1/Year 2
BudgetBudget
Budgeted RevenueCol 2Col 3Col 4Col 5
01 Fee for Service:
a. Fees from Government Agencies$ -N/A
b. Grants$ -N/A
c. Private Pay$ -N/A
Subtotal 01$ -$ -$ -N/A
USE SECTION 02 TO REPORT OTHER INCOME THAT IS APPLIED TO EXPENSES INCLUDED IN THE RATE (SEE INSTRUCTIONS)
02 Other Income:
a. Contributions$ -N/A
b. Donated Materials$ -N/A
c. Donated Services$ -N/A
d. Food Service Sales$ -N/A
e. Medicaid Payments$ -N/A
f. Miscellaneous Income$ -N/A
g. MSDE/USDA Breakfast/Lunch$ -N/A
h. Operating Fund Grants$ -N/A
i. Operating Fund Investment Income$ -N/A
j. Other (specify)$ -N/A
k. Transfer From Other Agency Funds$ -N/A
l. United Way Allocations$ -N/A
Subtotal 02$ -$ -$ -N/A
Total Income All Sources$ -$ -$ -N/A
USE SECTION 03 TO REPORT OTHER INCOME THAT IS NOT APPLIED TO EXPENSES INCLUDED IN THE RATE (SEE INSTRUCTIONS)
03 Other Income:
a. Contributions$ -N/A
b. Donated Materials$ -N/A
c. Donated Services$ -N/A
d. Food Service Sales$ -N/A
e. Medicaid Payments$ -N/A
f. Miscellaneous Income$ -N/A
g. MSDE/USDA Breakfast/Lunch$ -N/A
h. Operating Fund Grants$ -N/A
i. Operating Fund Investment Income$ -N/A
j. Other (specify)$ -N/A
k. Transfer From Other Agency Funds$ -N/A
l. United Way Allocations$ -N/A
Subtotal 03$ -$ -$ -N/A

&RPage 2 of 12

FRM B-2

Budget Form B 2 - Operating Statement - EXPENSESAnnualized Budget
Year 1Year 2$ Variance% Variance
BudgetBudgetYear 1 / Year 2Year 1 / Year 2
Budgeted ExpensesCol 2Col 3Col 4Col 5
01 Employees
a. Salaried$ -$ -N/A
b. Contractual/Consultant$ -$ -N/A
02 Payroll Taxes$ -$ -N/A
03 Fringe Benefits$ -$ -N/A
04 Staff Development Costs$ -$ -N/A
05 Contracted Services (non-professional)$ -$ -N/A
06 TFC Difficulty of Care$ -$ -N/A
07 TFC Board Payment$ -$ -N/A
08 TFC Respite Care$ -$ -N/A
09 Publicity$ -$ -N/A
10 Food$ -$ -N/A
11 Clothing$ -$ -N/A
12 Recreation$ -$ -N/A
13 Personal Needs Allowance$ -$ -N/A
14 Rent$ -$ -N/A
15 Utilities$ -$ -N/A
16 Repairs and Maintenance$ -$ -N/A
17 Insurance and Taxes$ -$ -N/A
18 Interest$ -$ -N/A
19 Supplies$ -$ -N/A
20 Depreciation/Use Allowance$ -$ -N/A
21 Equipment Rental/Lease and Repairs$ -$ -N/A
22 Printing/Copying$ -$ -N/A
23 Telephone$ -$ -N/A
24 Postage and Shipping$ -$ -N/A
25 Memberships and Subscriptions$ -$ -N/A
26 Conferences and Conventions$ -$ -N/A
27 Travel and Transportation$ -$ -N/A
28 Other$ -$ -N/A
29 Total Expenses$ -$ -$ -N/A

&RPage 3 of 12

FRM C

Budget Form C - RATE COMPUTATIONAnnualized Budget
1. Income Offset (Form B1, Requested Year 1 Budget - Col 3, Subtotal 02)$ -
2. Unallowable Cost (Form D, Column 02)$ -
3. Unallowable Cost Minus Income Offset (Line 2 Minus Line 1)$ -
4. Total Expenses (Form D, Column 01)$ -
5. Allowable Cost$ -
If line 3 is a Positive Number then subtract line 3 from line 4;
If line 3 is a Negative Number then add lines 3 and 4;
If line 3 Equals Zero then enter the sum from Form D, Column 3.
6. Projected Average Daily Census - Year 2
7. Days in Operation - Year 2
8. Year 2 Approved Rate Calculation
a. Annual Per Child Rate - Year 2 (Line 5 Divided by Line 6)$ - 0$ -
b. Monthly Per Child Rate - Year 2 (Line 8a Divided by 12)$ - 0$ - 0
c. Daily Per Child Rate - Year 2 (Line 5 Divided by (Line 6 * Line 7)$ - 0$ - 0
9. Year 1 Current Rate (Enter from most current Year 1 Rate)
a. Annual Cost Per Child
b. Monthly Cost Per Child
c. Daily Cost Per Child
10. Average Daily Census for Calendar Year 1:
a. Department of Juvenile Services
Total0.0
11. Number of Billable Days for Calendar Year 1:
a. Department of Juvenile Services
Total0.0

&RPage 4 of 12 Will auto populate.

FRM D

Budget Form D - Allocation of Expenses by Function - SUMMARYAnnualized Budget
EXPENSESYear 2ALLOCATION OF ALLOWABLE NET EXPENSES (Col 03)
TotalUnallowableAllowableManagement,Direct ChildEducationMedicalClinicalAllowable
ExpensesCostNet ExpensesGen'l/Fac SuppServicesNet Expenses
Budgeted Expenses(col 1)(col 2)(col 3)(col 4)(col 5)(col 6)(col 7)(col 8)(col 9) *
01 Employees
a. Salaried$ -$ -$ -$ -$ -$ -$ -$ -0
b. Contractual/Consultant$ -$ -$ -$ -$ -$ -$ -$ -0
02 Payroll Taxes$ -$ -0
03 Fringe Benefits$ -$ -0
04 Staff Development Costs$ -$ -0
05 Contracted Services (non-personnel)$ -$ -0
06 TFC Difficulty of Care$ -$ -0
07 TFC Board Payment$ -$ -0
08 TFC Respite Care$ -$ -0
09 Publicity$ -$ -0
10 Food$ -$ -0
11 Clothing$ -$ -0
12 Recreation$ -$ -0
13 Personal Needs Allowance$ -$ -0
14 Rent$ -$ -0
15 Utilities$ -$ -0
16 Repairs and Maintenance$ -$ -0
17 Insurance and Taxes$ -$ -0
18 Interest$ -$ -0
19 Supplies$ -$ -0
20 Depreciation/Use Allowance$ -$ -0
21 Equipment Rental/Lease & Repairs$ -$ -0
22 Printing/Copying$ -$ -0
23 Telephone$ -$ -0
24 Postage and Shipping$ -$ -0
25 Memberships and Subscriptions$ -$ -0
26 Conferences and Conventions$ -$ -0
27 Travel and Transportation$ -$ -0
28 Other$ -$ -0
Total Expenses$ -$ -$ -$ -0
Percent Distribution of Total Allowable Expenses000000.00%
* Column 09 must equal column 03

&RPage 5 of 12

FRM E-1

Budget Form E 1 - Personnel Cost - SUMMARYAnnualized Budget
Personnel CategoryYear 1Year 2Change from Previous Year% Change from Previous Year
(col 1)Budget (col 2)Budget (col 3)(col 4)(col 5)
Total AnnualTotal AnnualTotal AnnualTotal AnnualTotal AnnualTotal AnnualTotal AnnualTotal Annual
Hours WorkedSalaryHours WorkedSalaryHours WorkedSalaryHours WorkedSalary
Mgmt/Genl/Fac Supp
Staff$ -
Cons./Cont.$ -
Mgmt & General Total0$ -0$ -0$ -0.00%0.00%
Direct Child Services
Staff$ -
Cons./Cont.$ -
Direct Child Total0$ -0$ -0$ -0.00%0.00%
Education
Staff$ -
Cons./Cont.$ -
Education Total0$ -0$ -0$ -0.00%0.00%
Medical
Staff$ -
Cons./Cont.$ -
Medical Total0$ -0$ -0$ -0.00%0.00%
Clinical
Staff$ -
Cons./Cont.$ -
Clinical Total0$ -0$ -0$ -0.00%0.00%
ALL PERSONNEL CATEGORIES
Staff$ -
Consultant$ -
Personnel Total0$ -0$ -0$ -0.0%0.0%

&RPage 6 of 12

FRM E-2

Budget Form E 2 - Personnel Cost Detail - MANAGEMENT, GENERAL & FACILITY SUPPORTAnnualized Budget
HHY/John C. Tracey
PositionPosition Title (col 2)Year 1Year 2Change from Previous Year% Change from Previous Year(S) Staff or
NumberBudget (col 3)Budget (col 4)(col 5)(col 6)(C) Cons/Contr
(col 1)Annual HoursAnnualAnnual HoursAnnualAnnual HoursAnnualAnnual HoursAnnual(col 7)
WorkedSalaryWorkedSalaryWorkedSalaryWorkedSalary$S$C
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
TOTAL - MANAGEMENT & GENERAL0$ -0$ -0$ -0.00%0.00%
Budget $ Staff$ -Total count of "Staff"000
Budget $ Consultant$ -Total count of "Consultant"0
Total Staff + Cons$ -
0$ -
00

&RPage 7 of 12 In this Column use ( S ) or( C )

FRM E-3

Budget Form E 3 - Personnel Cost Detail - DIRECT CHILD SERVICESAnnualized Budget
PositionPosition TitleYear 1Year 2Change from Previous Year% Change from Previous Year(S) Staff or
Number(col 2)Budget (col 3)Budget (col 4)(col 5)(col 6)(C) Cons/Contr
(col 1)Annual HoursAnnualAnnual HoursAnnualAnnual HoursAnnualAnnual HoursAnnual(col 7)
WorkedSalaryWorkedSalaryWorkedSalaryWorkedSalary$S$C
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
TOTAL - DIRECT CHILD & FAC. SUPP.0$ -0$ -0$ -0.00%0.00%
Budget $ Staff$ -Total count of "Staff"000
Budget $ Consultant$ -Total count of "Consultant"0
Total Staff + Cons$ -
0$ -
00

&RPage 8 of 12 In this Column use ( S ) or( C )

FRM E-4

Budget Form E 4 - Personnel Cost Detail - EDUCATIONAnnualized Budget
PositionPosition TitleYear 1Year 2Change from Prev Yr% Change from Prev Yr(S) Staff or
Number(col 2)Budget (col 3)Budget (col 4)(col 5)(col 6)(C) Cons/Contr
(col 1)Annual HoursAnnualAnnual HoursAnnualAnnual HoursAnnualAnnual HoursAnnual(col 7)
WorkedSalaryWorkedSalaryWorkedSalaryWorkedSalary$S$C
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
TOTAL - EDUCATION0$ -0$ -0$ -0.00%0.00%
Budget $ Staff$ -Total count of "Staff"000
Budget $ Consultant$ -Total count of "Consultant"0
Total Staff + Cons$ -
0$ -
00

&RPage 9 of 12 In this Column use ( S ) or( C )

FRM E-5

Budget Form E 5 - Personnel Cost Detail - MEDICALAnnualized Budget
PositionPosition TitleYear 1Year 2Change from Previous Year% Change from Previous Year(S) Staff or
Number(col 2)Budget (col 3)Budget (col 4)(col 5)(col 6)(C) Cons/Contr
(col 1)Annual HoursAnnualAnnual HoursAnnualAnnual HoursAnnualAnnual HoursAnnual(col 7)
WorkedSalaryWorkedSalaryWorkedSalaryWorkedSalary$S$C
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
TOTAL - MEDICAL0$ -0$ -0$ -0.00%0.00%
Budget $ Staff$ -Total count of "Staff"000
Budget $ Consultant$ -Total count of "Consultant"0
Total Staff + Cons$ -
0$ -
00

&RPage 10 of 12 In this Column use ( S ) or( C )

FRM E-6

Budget Form E 6 - Personnel Cost Detail - CLINICALAnnualized Budget
PositionPosition TitleYear 1Year 2Change from Previous Year% Change from Previous Year(S) Staff or
Number(col 2)Budget (col 3)Budget (col 4)(col 5)(col 6)(C) Cons/Contr
(col 1)Annual HoursAnnualAnnual HoursAnnualAnnual HoursAnnualAnnual HoursAnnual(col 7)
WorkedSalaryWorkedSalaryWorkedSalaryWorkedSalary$S$C
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
0$ -0.00%0.00%00
TOTAL - CLINICAL0$ -0$ -0$ -0.00%0.00%
Budget $ Staff$ -Total count of "Staff"000
Budget $ Consultant$ -Total count of "Consultant"0
Total Staff + Cons$ -
0$ -
00

&RPage 11 of 12 In this Column use ( S ) or( C )

End

DO NOT DELETE THIS SHEET
DO NOT ENTER DATA DIRECTLY INTO THIS SHEET
SummaryAnnualized Budget
Parent Org:0
Program:0
Type:
Lic Cap:0
Proj Census:0
(Form C Line 5b)
Child Days:0.0
(Proj Census x 365)
Staff Hours FY 2026FTE'sSpecific Direct Child Costs (Form D)
Form E-1, Col 32080 hr/FTE
Mgmt & Gen:0.00.0Food (item 10)$ -
Direct Child & Fac.:0.00.0Clothing (item 11)$ -
Edu:0.00.0
Med:0.00.0
Clinical:0.00.0
All Pers:0.00.0
Staff Ratios:Financial Ratios: Form D, Col 3 - Net AllowableAllowable
Net Budget% of Total
F.T.E./ChildStaff Hr/Child01 Employees
Mgmt & Gen:0.000.00a. Salaried$ -0.00%Salary + ConsultantsSalary + Consultants
Direct Child & Fac.:0.000.00b. Consultant$ -0.00%$ -0.00%
Edu:0.000.0002 Payroll Taxes$ -0.00%PayTax+FringeAllAll
Med:0.000.0003 Fringe Benefits$ -0.00%$ -$ -0.00%
Clinical:0.000.0004 Staff Development Costs$ -0.00%
All Personnel0.000.0005 Contracted Services (non-personnel)$ -0.00%
06 TFC Difficulty of Care$ -0.00%
07 TFC Board Payment$ -0.00%
Food/Child/Mo:$ - 008 TFC Respite Care$ -0.00%
Clothing/Child/Mo:$ - 009 Publicity$ -0.00%
10 Food$ -0.00%
11 Clothing$ -0.00%
12 Recreation$ -0.00%
13 Personal Needs Allowance$ -0.00%
14 Rent$ -0.00%
15 Utilities$ -0.00%
16 Repairs and Maintenance$ -0.00%
17 Insurance and Taxes$ -0.00%
18 Interest$ -0.00%
19 Supplies$ -0.00%
20 Depreciation/Use Allowance$ -0.00%
21 Equipment Rental/Lease and Repairs$ -0.00%
22 Printing/Copying$ -0.00%
23 Telephone$ -0.00%
24 Postage and Shipping$ -0.00%
25 Memberships and Subscriptions$ -0.00%
26 Conferences and Conventions$ -0.00%
27 Travel and Transportation$ -0.00%
28 Other$ -0.00%
Total$ -0.00%
% Payroll Tax of Salaried0.00%
% Fringe Benefits of Salaried0.00%

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