Budget Sample- Operating Budget
Budget Sample- Operating Budget
Budget Sample- Operating Budget
Permalink: https://collepals.com/budget-sample-operating-budget/
| BUDGET SAMPLE | |||
| Current Year | New Budget | % Difference | Comments |
| GROSS REVENUE | |||
| Outpatient Revenue | |||
| Office visits | 1,000,000 | ||
| immunizations | 500,000 | ||
| Well Child Exams | 500,000 | ||
| Pregnancy Care | 300,000 | ||
| Diabetes education | 150,000 | ||
| Mammography | 2,500,000 | ||
| MRI | 5,000,000 | ||
| Total Gross Patient Services Revenue | 9,950,000 | ||
| EXPENSES | |||
| Salaries | |||
| MD | $ 2,500,000 | MD salaries combined | |
| RN | $ 800,000 | RN salaries combined | |
| LPN | $ 350,000 | Nursing staff salaries combined | |
| Other Staff | $ 180,000 | Admin staff salaries combined | |
| Total Salary Expense | $ 3,830,000 | ||
SUPPLIES |
|||
| Medical Supplies | 485,000 | What is needed for the clinic to operate? | |
| Office Supplies | 265,000 | What is needed for the clinic to operate? | |
| Total Supplies | 750,000 | ||
| OTHER EXPENSES | |||
| Equipment | $ 250,000.00 | ||
| Author: Author: Equipment is ‘never’ and expense; Fixed assets are to be depreciated over a period of time. For example, a building is a fixed assets; a vehicle is a fixed asset; a plane is a fixed asset; all of which are to be depreciated (Note: Chapter4 in Principles of Accounting I) | Legal Fees | $ 108,786 | |
| Professional Fees | 152,288 | ||
| Utilities | 497,694 | ||
| Repairs and Maintenance | 506,984 | ||
| Equipment Lease | 183,509 | Is your capital budget item a lease? | |
| Insurance | 154,996 | What insurance is required for the practice? | |
| Bad Debt Expense | 80,000 | Uncollectable accounts | |
| TOTAL OTHER EXPENSES | $ 1,934,257 | ||
| Total All Expenses | $ 6,514,257 | ||
| Excess (Deficit) Revenues over Expenses | $ 3,435,743 |
Capital Budget
| Capital Budget SAMPLE | ||||||||
| Specific Department | ||||||||
| FY 20XX | ||||||||
| PROPOSED QUARTER OF PURCHASE | ||||||||
| ITEM REQUESTED | PURPOSE / USE | ITEM COST | INSTALLATION | TOTAL COST | 1st | 2nd | 3rd | 4th |
| Example: | ||||||||
| Floor Scrubber | Facilities | $ 6,000 | $ 1,000 Author: Author: This is funny. How do you install a floor scrubber? A floor Scrubber is not attached to real property; thus, the asset is not installed. Commercial floor scrubbers are just delivered with a set of instructions, just like one would buy a car. |
$ 7,000 | X | |||
| Floor tile in Entry | Facility upgrade | $ 7,000 | $ 3,000 | $ 10,000 | X | |||
| TOTALS | $ 13,000 | $ – 0 | $ 4,000 | $ – 0 | $ 17,000 | |||
| Submitted by: | Approved by: | |||||||
| Date : | Date : |
Collepals.com Plagiarism Free Papers
Are you looking for custom essay writing service or even dissertation writing services? Just request for our write my paper service, and we'll match you with the best essay writer in your subject! With an exceptional team of professional academic experts in a wide range of subjects, we can guarantee you an unrivaled quality of custom-written papers.
Get ZERO PLAGIARISM, HUMAN WRITTEN ESSAYS
Why Hire Collepals.com writers to do your paper?
Quality- We are experienced and have access to ample research materials.
We write plagiarism Free Content
Confidential- We never share or sell your personal information to third parties.
Support-Chat with us today! We are always waiting to answer all your questions.
