FREMONT COUNTY DEPARTMENT OF HUMAN SERVICES
2005
BUDGET REQUEST
PROGRAM:   CHILD CARE - LOW INCOME
           
2003 2004 2004 2004 2005
APPROPRIATION ACTUAL BUDGET JUNE YTD ESTIMATED BUDGET 
EXPENDITURES REQUEST EXPENDITURES EXPENDITURES REQUEST
           
Client Benefits 53,213.02 74,171.00 [1] 31,846.01 71,123.03 78,552.00 [2]
         
Total 53,213.02 74,171.00 31,846.01 71,123.03 78,552.00
Total Anticipated
    Authorizations  722,862.23 [3] 750,000.00 338,752.09 711,379.39 755,000.00
(NET)
REVENUES:
State  0.00 0.00 0.00 0.00 0.00
County 53,213.02 74,171.00 31,846.01 71,123.03 78,552.00
         
Total 53,213.02 74,171.00 31,846.01 71,123.03 78,552.00
NOTES:   1.  This program is part of the Child Care Capped Allocation
2.  Maintenance of Effort required for county share increased effective July 1, 2004 by $14,860
                         3.  Special Circumstance Child Care and Employment First Child Care are included
     in those program budgets
4.  Child Care Administration is shown as a separate budget page
5.  Child Care allocation is insuffficient to cover anticipated admin and program expenditures
6.  Over expenditures will be covered by TANF transfer 

[1]
Smith:
antic 1/2 of 63692 for sfy 04 and 1/2 of 84650 for sfy 05
[2]
Smith:
antic $78,552.00 for all sfy 05
[3]
CYF:
gross authorizations less cc ref & sc ebt & interc refunds-ef & sccc child care pmts