Infant Toddler Rate Increase December 14, 2010. Infant Toddler Rate Analysis Based on the analysis of rates for educators in infant and toddler programs,

Slides:



Advertisements
Similar presentations
FY2012 Caseload Projection and Options Policy and Fiscal Committee June 6, 2011.
Advertisements

Invest in Children Child Care Quality Fund: Accreditation and Literacy
Creating a Policy Framework and FY14 Proposed Budget Presentation to the EEC Board October 16, 2012.
1 Strategic Plan Review. 2 Process Planning and Evaluation Committee will be discussing 2 directions per meeting. October meeting- Finance and Governance.
1 Inclusive Classrooms and Quality Rating Improvement System 391 Grant Funding April 2, 2012.
Eight Week Intervention Program for Preschool Children Prior to Kindergarten Entry Board of Early Education and Care December 8, 2009.
1 Alignment of Inclusive Pre-School Learning Environments and Quality Rating Improvement System 391 Grant Funding Board Presentation April 10, 2012.
The Massachusetts Child Care Quality Cost Model Anne MitchellAndrew Brodsky Presentation to the Massachusetts Department of Early Education and Care September.
0 FY14 State Budget Discussion EEC Board Meeting May 13, 2013.
FY14 Budget and Caseload Update Fiscal Committee January 6, 2014.
Budget Hearing South Orange-Maplewood School District March 21, 2013.
Infant Toddler Rate Increase November Infant Toddler Rate Analysis Based on the analysis of rates for educators in infant and toddler programs,
Infant Toddler Rate Increase October Infant Toddler Rate Analysis Based on the analysis of rates for educators in infant and toddler programs, and.
1 Public Hearings: May , 2013 Child Care Development Fund Massachusetts State Plan Federal Fiscal Years 2014 and 2015.
1 EEC Board Policy and Research Committee October 2, 2013 State Advisory Council (SAC) Sustainability for Early Childhood Systems Building.
BUILDING AND SUPPORTING A STRONG, EQUITABLE AND STABLE CHILD CARE SYSTEM NOW AND FOR THE FUTURE. COMMUNITY SERVICES STANDING COMMITTEE JUNE 16, 2014 Child.
EEC Board Policy and Research Committee Meeting April 7, 2014 Race to the Top Early Learning Challenge Grant (RTT-ELC)
Infant Toddler Rate Increase October Infant Toddler Rate Analysis Based on the analysis of rates for educators in infant and toddler programs, and.
Ramona Unified School District First Interim Report December 17, 2009.
Public School-Operated UPK Information Session. Goals Increase your understanding of QUALITYstarsNY Answer your questions and concerns about participating.
FY 2012 Budget Update Policy and Fiscal Committee July 25, 2011.
Massachusetts Quality Rating and Improvement System.
Department of Early Education and Care Rate Reform/Cost of Quality Discussion November 2011.
Core Drivers of Early Childhood Systems Change.
Rate Reform Research and Communications Committee April 7, 2011.
FY14 Budget and Caseload Update Fiscal Committee March 3, 2014.
Finance: Three Proposals for ARRA Funding to Increase Access to Financial Assistance for Early Education and Care December 8, 2009.
Standards, Assessment and Accountability: Administration of Environmental Rating Scales by EEC Regional Staff Board of Early Education and Care December.
QRIS Quality Improvement Grants Board of Early Education and Care March 9, 2010.
1 FY2014 Educator and Provider Support Renewal Grant Application Policy and Research Committee December 3, 2012.
Impact of Elimination of non-QRIS Programs Fiscal Committee March 4, 2013.
Documents posted at QRIS 2011 Program Quality Improvement Grant RFP Bidder’s Conferences February & March 2011 Wendy Valentine Director,
0 FY12 State Budget Discussion Policy and Fiscal Committee September 2010.
Comprehensive Educator Effectiveness: New Guidance and Models Presentation for the Virginia Association of School Superintendents Annual Conference Patty.
ARRA Update Policy and Fiscal Committee April 4, 2011.
FY12 Budget and Caseload Update Fiscal Committee December 5, 2011.
Proposed SAHA Fiscal Year Consolidated Budget.
1 Report for Early Learning Council Presentation to WERA December 5, 2008 Access to High Quality Early Learning for Washington’s Young Children “Forging.
Massachusetts State Advisory Council (SAC) on Early Childhood Education and Care Review of Grant and Work Plan December
FY14 Universal Pre-Kindergarten (UPK) Policy and Research Committee Monday, April 1,
Finance: Three Proposals for ARRA Funding to Increase Access to Financial Assistance for Early Education and Care December 8, 2009.
Universal Pre-Kindergarten (UPK) Phase-In Planning and FY08 Expansion EEC Board Meeting Tuesday, October 9, 2007.
1 Strategic Plan Review. 2 Process Planning and Evaluation Committee will be discussing 2 directions per meeting. October meeting- Finance and Governance.
1 Income Eligible Re-Procurement Board of Early Education and Care December 9, 2008.
0 Universal Pre-Kindergarten (UPK) FY13 February 2012.
September Board Meeting FY08 and FY09 Spending Plan.
Infant Toddler Rate Increase September Infant Toddler Rate Analysis Based on the analysis of rates for educators in infant and toddler programs,
Budget and Caseload Update Policy and Fiscal Committee April 4, 2011.
Charter School Finance School Business Alexis Schauss, Director October 2015.
FY14 Budget and Caseload Update Fiscal Committee November 4, 2013.
FY14 Budget and Caseload Update Fiscal Committee December 2, 2013.
1 Strategic Plan Review. 2 Process Planning and Evaluation Committee will be discussing 2 directions per meeting. October meeting- Finance and Governance.
Part Time Rate Increase Presentation to the EEC Board March 11, 2014.
FY12 Budget and Caseload Update Fiscal Committee January 9, 2012.
1 Massachusetts’ Quality Rating and Improvement System (QRIS): Overview and Update.
Medicaid Nursing Home Reimbursement Mark A. Leeds, Director Long Term Care and Community Support Services Maryland Department of Health and Mental Hygiene.
Table of Contents UMass Donahue Institute - EEC Board Retreat – July 12 th, Objectives3 Agenda4 Systemic Approach5 Survey and Interview Summaries6.
Budget and Caseload Update EEC Policy and Fiscal Committee April 14, 2011.
ARRA REVIEW Board of Early Education and Care June 8, 2010.
1 Alignment of Inclusive Pre-School Learning Environments and Quality Rating Improvement System 391 Grant Funding May 7, 2012.
Portland Public Schools Proposed Budget
FY13 Budget and Caseload Update Fiscal Committee October 1, 2012
Table of Contents FY2010 “9C” Budget Reductions Fiscal Year 2011 Maintenance Spending Plan; and FY2011 Caps – EEC Targeted Caps.
Housing Authority of the City of Alameda Budget Presentation For FY
FY12 Budget and Caseload Update Fiscal Committee February 6, 2012
STEM Innovative Curriculum in Preschool Programs
FY13 Universal Pre-Kindergarten (UPK) Procurement
FY13 Budget and Caseload Update Fiscal Committee February 4, 2013
Presentation transcript:

Infant Toddler Rate Increase December 14, 2010

Infant Toddler Rate Analysis Based on the analysis of rates for educators in infant and toddler programs, and in alignment with the implementation of multiple Department initiatives focused on this age group, EEC proposes a 3% increase to rates paid to educators serving infants and toddlers in Massachusetts. Upcoming initiatives with increased expectations of educators include: The Development of Infant and Toddler Learning Guidelines These Guidelines are intended for all types of early education and care settings that care for children from birth through thirty-six months of age. They describe how programs and educators can best support the healthy development of infants and toddlers. They are structured to facilitate their use for professional development, are aligned with EEC’s existing Preschool Guidelines for Three and Four Year Olds and with the EEC Core Competencies. They address brain development, emphasize relationships as a key factor across all development domains, and reflect values inherent in a strength based approach. Birth to School Age Task Force Report Recommendations Multiple recommendations speak to the need to for increased compensation for providers and for quality services for infants and toddlers. Quality Rating and Improvement System (QRIS) Includes standards for increased qualifications for staff in high quality programs. 2

Historical Discussion Of Rate Increase for Infants and Toddlers 2009 Massachusetts 2008 Child Care Market Rate Survey (June 2009) This study collected/analyzed market prices by zip code and by the six EEC regions for all program types to understand the distribution of daily published prices of early education and care statewide and by region and by type of care and age group and found the rate EEC paid was below 50% of the median. The study revealed that the rates paid to EEC supported programs was below 50% of the median and the price of care was highest for infants (in center based care). At this time, although interested, the Board was unable to respond to this gap in funding due to the fiscal environment. The Planning and Evaluation Committee discussed the desire to link future rate increases to quality, but it was difficult to respond without a defined system of quality (the QRIS system was not yet developed). 3

Historical Discussion Of Rate Increase for Infants and Toddlers 2010 Prioritization of ARRA Funding to Support Infant Toddler Quality ARRA funding required that a minimum of $1.15M be allocated to “Infant and Toddler Quality Improvements”; the Department began implementing various strategies, with the support of the Board, to increase quality for infants and toddlers, including: Direct Spending Related to Infants and Toddlers ($925,000)  Development of the Infant and Toddler Learning Guidelines ($50,000)  Improvement of Physical Environments Grant ($500,000)  Early Literacy Grant to Support Family Child Care Educators ($175,000)  CSEFEL Professional Development (up to $200,000) Spending Related to All Age Groups, Inclusive of Infants and Toddlers (~$1.6M)  Communications Campaign ($498,500)  Early Childhood Information System ($710,000)  Readiness Centers ($400,000) To this end, the Department would like to prioritize additional funding that is directly linked to improving the quality of infant and toddler services; subject to future Board approval of the Infant and Toddler rate increase proposal, the Board voted in September to allow flexibility to spend ARRA funds (up to $3 million) to reduce the market rate gap by providing a 3% rate increase to all EEC Infant and Toddler educators across the Commonwealth. 4

Historical Discussion Of Rate Increase for Infants and Toddlers FY continued The Policy and Fiscal Committee: engaged in on-going discussions relative to supporting quality for this age group: September 13, 2010 Discussion Reviewed increased expectations for programs serving infants and toddlers (new Guidelines, QRIS etc.) October 4, 2010 Discussion Agreement, in principle, that the rate increase is important for infants and toddlers Interested in linking a potential increase to increased quality (via QRIS participation) Interested in a plan for sustainability November 1, 2010 Discussion Discussed the constant balance of access versus quality, and discussed their concerns: Making recommendations about a Rate Increase without knowing the agency’s spending cap; impact on the FY12 budget Whether the link to QRIS is strong enough to ensure there is a link to quality (could potentially link to Level 2 or 3 on QRIS) October Board Agenda Item – Tabled (one public comment provided favored the proposed infant toddler rate increase) November – Board Discussion December 6, 2010 Discussion Discussed funding streams and criteria to support the increase. 5

Infant Toddler Rate Analysis Objective:  Recommend to Board rate increase that: 1. Reduces the gap between EEC Rates and Market Median. 2. Rate increase falls within available funding & budget constrictions. 3. Rate increase is sustainable. 4. Maintain rates by region. The 2009 Child Care Market Survey results indicate EEC rates are significantly below median by region & type of care. The six regions percentage variance to median ranges are: 1. Center Based Child Care Blended Rate Ranges: 5.05% to 20.47%. 2. Family Child Care Rate Ranges: 5.94% to 33.94%. EEC reviewed various rate scenarios  Assumptions: 1. Blended Infant/Toddler rate used for region & type of care. 2. FY2010 average headcount was used to calculate forecasted spending to account for attrition. 6

Infant Toddler Rate Analysis EEC reviewed various rate scenarios  Results: 1. In order reduce the gap between the current EEC Rate & Market Survey Median the percentage increase would vary between region & type of care. 2. We reviewed percentage increases ranging from 1% to 12%. 3. Two of the six regions, Northeast and Greater Boston center based blended rate currently has the largest gap to the median and current child care rate is highest. 4. Three regions Northeast, Greater Boston and Boston family child care blended rates have significant variances to the median and also have the highest child care rate. 5. Annualized dollar impact at 3% increase ranges from approximately $4.2 to $5.0 million. Note: Projected dollar spending increase is dependent on no. of children & infant/toddler headcount mix and the rate (blended rate and/or Infant & Toddler individual rates) that the percentage increase is applied. 7

Infant Toddler Rate Analysis Recommendation:  Link the 3% infant toddler rate increase to the Quality Rating and Improvement System (QRIS), as follows: 8 Fiscal YearActivity FY2011 Any program serving EEC supported infants and toddlers that is interested in the 3% rate increase would be required to be a confirmed Level 2 on the QRIS (level to be determined by EEC; based on the program’s self assessment of their program’s quality by participating in the FY2011 QRIS) (January - March 2011). Programs would be required to advance at least one level on the QRIS in 24 months to receive potential additional rate increases in future years (March 2011 – March 2013). Possible exemptions may be considered to maximize participation (e.g. some Professional Development standards that cannot be made within the 18 month timeline) Participation in QRIS is program-wide (not just for the infant and toddler classrooms). Rate increase would not be available until April 2011, or after (to allow for the programs to receive an EEC rating on the FY2011 QRIS). FY2012 Revisit decision with current data and identify requirements for receiving a potential rate increase in FY2013. FY2013 Decide whether EEC supported programs serving infants and toddlers must be a verified QRIS Level 3 or 4 to sustain or receive potential future rate increase funding.

Infant Toddler Rate Analysis ●EEC applied the following assumptions to determine who from the universe of infant/toddler programs could participate in QRIS in order to calculate financial impact.  Assumptions: % of the Center Based Programs provided self assessments % of Family Child Care – Independent & System Programs provided services for families with contracts provided self assessments % of Family Child Care – Independent & System Programs providing services for families with vouchers provided self assessments. 4. Rate increase would be implemented April 2011 or after.  Results: 1. Annualized dollar impact at a 3% increase when tied to QRIS participation is approximately $3.4 million. 9

Infant Toddler Rate Analysis 10 ● Implementation Recommendation  In order to sustain the Infant Toddler rate increase in subsequent fiscal years a reduction to the number of Infant/Toddler, Preschool, and School Age Children may be necessary if additional funding is not available.  Based on $3.4M (the annualized figure), approximately 504 fewer children on average will be served in all age groups to offset the proposed increase. This can be achieved as follows: 1. Use attrition to manage reduction 2. Temporarily close wait list 3. Reduction will be proportionate to average headcount in all programs funded by vouchers: Child Care Funded by Voucher Program $Headcount Infant Toddler24.83% 841,55776 Preschool29.66% 1,005, School Age45.51% 1,542, % 3,389,344504

Infant Toddler Rate Analysis 11 ● Criteria to support an Infant Toddler Rate Increase include: ● Confirmed Level 2 QRIS Assessment ● Rate Reform (Infant Toddler rate increase in the context of the market rate survey and larger rate review initiative) ● Implementation no earlier than last quarter of FY11

Infant Toddler Rate Analysis Four center based facilities that provide infant/toddler programs provided EEC with revenue/expense budgets. 1. One budget was provided by Region 1 – Central. 2. One budget was provided by Region 6 – Boston. 3. Two budgets were provided from Region 2 – Metro. The EEC daily rate per child varies by region from $45.60 to $ The daily rate per child in the data provided for the 3 regions ranges from $45.60 to $ The revenue for the four center based infant/toddler programs range from $11.8K to $12.1K annually per child. The annual reported cost for the infant toddler classroom for the 4 center based programs ranges from $106K to 166K. The per child expense ranges from $15.2K to $18.5K. Budgeted expenses include staffing (salaries & benefits), supplies, and occupancy, and a prorated administration expense. 1. The total teacher per classroom (excluding substitutes) salaries and benefits for region 2 range from $75K to $98.5 annually. 2. The total teacher per classroom reported salaries (excluding substitutes) and benefits for region 1 & 6 range from $97K to $99K. The four center based infant/toddler programs reported a loss per child ranging from $1400 to $5400 per child. 12

Infant Toddler Rate Analysis 13 Current Annual Revenue/Classroom # of Children Rate per Day # Days Total 7$ $ 84,994 Expenses Staffing Lead $ 31,200 Teacher $ 24,960 Teacher $ 24,960 Site Mgmt. $ 6,000 $87, % $17, Occupancy Maint. & Utilities $ 2, Mortgage Int. $ 1, Office Costs Phones, Computers, Liability Ins., etc. $ 2, Supplies $ Training $ Depreciation $ 2, General Admin. $ 5, $ 119, Net Loss $ (34,524.61) Net Loss/Child/Day $ (18.97) Net Loss/Child/Year $ (4,951.06) Below is an example of a center based program’s revenues/expenses from one of their Infant/Toddler Classrooms. In this program, EEC revenues total $84,994 annually, while expenses total $119,518, for a total loss of $34,524 annually ($4,951/child). This program serves eighty-seven EEC funded Infants and Toddlers, which reflects a total annual loss of $430,737 to provide these services.

Infant Toddler Rate Analysis 14 Below is a second example of a center based program’s revenues/expenses from one of their Infant/Toddler Classrooms. In this program, EEC revenues total $106,704 annually, while expenses total $155,506 for a total loss of $48,802 annually ($5,422/child). This program serves 147 EEC funded Infants and Toddlers, which reflects a total annual loss of $ $797,098 to provide these services. Current Annual Revenue/Classroom # of Children Rate per Day # Days Total 9$ $ 106,704 Expenses Staffing Lead $ 28,000 Teacher $ 22,000 Teacher $ 22,000 Substitutes $ 5,775 Site Mgmt. $ 6,250 $84, % $21, Occupancy (includes Depreciation) $30, Office Costs Phones, Computers, Liability Ins., etc. $ 1, Supplies $ 2, General Admin. $15, $ 155, Net Loss $ (48,802.00) Net Loss/Child/Day $ (20.86) Net Loss/Child/Year $ (5,422.44)

Infant Toddler Rate Analysis 15 Below is a third example of a center based program’s revenues/expenses from one of their Infant/Toddler Classrooms. In this program, EEC revenues total $93,985 annually, while expenses total $106,499 for a total loss per ($1,390/child). Current Annual Revenue/Classroom # of Children Rate per Day # Days Total Revenue EEC 7$ ,994 Dept of Education 7$ ,991 Expenses $ 93,985 Staffing Lead Teacher $ 29,432 Teacher $ 17,680 Teacher $ 14,677 Site management $ 4,102 $65, Benefits $13, Occupancy (includes Depreciation) $ 8, Direct Expenses (food,supplies,t raining) $ 9, General Admin. $ 8, $ 106, Net Loss $ (12,513.97) Net Loss/Child/Day $ (6.88) Net Loss/Child/Year $ (1,390.44)

Infant Toddler Rate Analysis 16 Below is a fourth example of a center based program’s revenues/expenses from one of their Infant/Toddler Classrooms. In this program, EEC revenues total $120, annually, while expenses total $166, for a total loss per ($5,011.83/child). COST CATEGORY Infant/Toddler CLASSROOM BUDGET COST ASSUMPTIONS PersonnelAnnual Basis FTE 1=40 hrs/wk Program Director 50, $ 10,000 Assumes a 5-classroom center, hence a 20% allocation per classroom. Program Assistant 30, ,000 Assumes a 5-classroom center, hence a 20% allocation per classroom. Lead Teacher 33, ,000 Teacher 27, ,000 Teacher Assistant 22, ,600 Part time teacher provides coverage for lunch / breaks and accommodates the 10-hour service day. Total Salaries $ 93,600 Fringe Benefits25.5% $ 23,868 Fringe includes FICA at 7.65%, Unemployment at 2%, WC at 1.5%, Health Insurance at 13%, Dental at 1%, Life/Disability at.35%, 3%. Teacher Substitutes $ 11,424 Each teacher receives 30 days of compensated absences a year Vacation = 15, Sick = 12, Personal = 3. Substitute coverage is estimated at 240 hours per FTE at a rate of $17 per hour. Total Personnel $ 128,892 Other Operating Costs (ODC's) $ 5,400 Other operating expenses (i.e., supplies, training, equipment, rental, telecommnuication, printing etc. ) are estimated at $600 per child)] Facilities/Occupancy $ 10,125 Facilities cost is estimated at $15 per Gross Square Foot. Base rent plus facilities operations (i.e. depreciation, utilities, cleaning, expendable repairs & maintenance, and property & general liability insurance, etc.) is estimated at $10 SF. GSF per child is $75. Total Direct Costs (TDC) $ 144,417 General Administrative (G&A) Overhead15% $ 21,663 G&A overhead includes CEO, Accounting, HR,IT and Facilities Management. G&A is estimated here at 15% of Total Direct Costs (TDC). Total Annual Cost Per Classroom $ 166,080 Number of Children per Classroom9 Annual Cost per Child $ 18,453 DAILY COST PER CHILD $ Assumes 261 service days per year. Current EEC Infant/Toddler Rate for Region 6 $ 51.50

Infant Toddler Rate Analysis 17 * 3% increase over current blended rate for programs participating in the FY2011 QRIS & provides a self assessment. Region Total EEC Rate Blended Rate Market Survey Median Blended Rate Average Headcount FY2010 Projected Eligible Headcount for Increase April 1, Sept 30, Months ARRA Funding Oct 1, June 30, Months State Funding Annualized Increase in Spending 1 - Western 2,293 $ 290,493 $ 434,630 $ 578,768 - Center Based Child Care $45.60$ ,318 $ 236,196 $ 353,393 $ 470,589 - Family Child Care $30.10$ $ 54,296 $ 81,237 $ 108, Central 1,464 $ 158,805 $ 237,601 $ 316,398 - Center Based Child Care $46.70$ $ 100,942 $ 151,028 $ 201,114 - Family Child Care $31.80$ $ 57,863 $ 86,574 $ 115, Northeast 2,829 $ 303,179 $ 453,611 $ 604,043 - Center Based Child Care $52.30$ $ 193,001 $ 288,765 $ 384,529 - Family Child Care $31.50$ , $ 110,178 $ 164,846 $ 219, Greater Boston 1,041 $ 185,201 $ 277,095 $ 368,988 - Center Based Child Care $56.15$ $ 163,737 $ 244,980 $ 326,224 - Family Child Care $34.35$ $ 21,464 $ 32,115 $ 42, Southeast 2,414 $ 360,708 $ 539,685 $ 718,662 - Center Based Child Care $46.05$ ,768 $ 319,966 $ 478,728 $ 637,490 - Family Child Care $31.80$ $ 40,742 $ 60,957 $ 81, Boston 2,970 $ 402,780 $ 602,632 $ 802,485 - Center Based Child Care $51.50$ ,598 $ 323,427 $ 483,906 $ 644,386 - Family Child Care $ , $ 79,353 $ 118,726 $ 158,099 12,915 $ 1,701,165 $ 2,545,255 $ 3,389,344 Scenario 1: 15 months – The first 6 months paid with ARRA funds: April 2011 – September The remaining 9 months paid with FY12 state funds: October 2011 – June 2012.

Infant Toddler Rate Analysis 18 * 3% increase over current blended rate for programs participating in the FY2011 QRIS & provides a self assessment. Region Total EEC Rate Blended Rate Market Survey Median Blended Rate Average Headcount FY2010 Projected Eligible Headcount for Increase April 1, June 30, Months ARRA Funding July 1, June 30, Months State Funding Annualized Increase in Spending 1 - Western 2,293 $ 144,138 $ 578,768 - Center Based Child Care $45.60$ ,318 $ 117,197 $ 470,589 - Family Child Care $30.10$ $ 26,941 $ 108, Central 1,464 $ 78,796 $ 316,398 - Center Based Child Care $46.70$ $ 50,086 $ 201,114 - Family Child Care $31.80$ $ 28,711 $ 115, Northeast 2,829 $ 150,432 $ 604,043 - Center Based Child Care $52.30$ $ 95,764 $ 384,529 - Family Child Care $31.50$ , $ 54,668 $ 219, Greater Boston 1,041 $ 91,894 $ 368,988 - Center Based Child Care $56.15$ $ 81,243 $ 326,224 - Family Child Care $34.35$ $ 10,650 $ 42, Southeast 2,414 $ 178,977 $ 718,662 - Center Based Child Care $46.05$ ,768 $ 158,762 $ 637,490 - Family Child Care $31.80$ $ 20,215 $ 81, Boston 2,970 $ 199,853 $ 802,485 - Center Based Child Care $51.50$ ,598 $ 160,479 $ 644,386 - Family Child Care $ , $ 39,373 $ 158,099 12,915 $ 844,090 $ 3,389,344 Scenario 2: 15 months - The first three months paid with ARRA funds: April through June The next 12 months paid using FY12 state funds: July 1, 2011 through June 30, 2012.

Infant Toddler Rate Analysis 19 * 3% increase over current blended rate for programs participating in the FY2011 QRIS & provides a self assessment. Region Total EEC Rate Blended Rate Market Survey Median Blended Rate Average Headcount FY2010 Projected Eligible Headcount for Increase April 1, June 30, Months State Funding July 1, June 30, Months State Funding Annualized Increase in Spending 1 - Western 2,293 $ 144,138 $ 578,768 - Center Based Child Care $45.60$ ,318 $ 117,197 $ 470,589 - Family Child Care $30.10$ $ 26,941 $ 108, Central 1,464 $ 78,796 $ 316,398 - Center Based Child Care $46.70$ $ 50,086 $ 201,114 - Family Child Care $31.80$ $ 28,711 $ 115, Northeast 2,829 $ 150,432 $ 604,043 - Center Based Child Care $52.30$ $ 95,764 $ 384,529 - Family Child Care $31.50$ , $ 54,668 $ 219, Greater Boston 1,041 $ 91,894 $ 368,988 - Center Based Child Care $56.15$ $ 81,243 $ 326,224 - Family Child Care $34.35$ $ 10,650 $ 42, Southeast 2,414 $ 178,977 $ 718,662 - Center Based Child Care $46.05$ ,768 $ 158,762 $ 637,490 - Family Child Care $31.80$ $ 20,215 $ 81, Boston 2,970 $ 199,853 $ 802,485 - Center Based Child Care $51.50$ ,598 $ 160,479 $ 644,386 - Family Child Care $ , $ 39,373 $ 158,099 12,915 $ 844,090 $ 3,389,344 Scenario 3: 15 months - all paid with State Funds. The first three months paid with FY11 state funds: April through June The next 12 months paid using FY12 state funds: July 1, 2011 through June 30, 2012.