HCM410IP4

profileCEMBEE2307
HCM410_Budget_Template_U1Submission.xlsx

20XX

KRONA HOSPITAL OPERATING BUDGET FOR 20XX
Revenues
Inpatient $ 25,000,000
Outpatient 15,000,000
Emergency Room 10,000,000
Laboratory 5,000,000
Pharmacy 1,500,000
Home Health and Hospice 1,500,000
Ambulance Services 950,000
Substance Abuse 250,000
Other 850,000
Subtotal $ 60,050,000
Less Chartiy Care 18,000,000
Net Revenues $ 42,050,000
Expenses
Payroll (including nursing salaries) $ 12,500,000
Benefits 3,000,000
Contract Labor 100,000
Insurance 300,000
General Services (laundary, security, etc) 3,000,000
Depreciation 1,500,000
Interest Expense 300,000
Professional Services 10,000,000
Total Operating Expenses $ 30,700,000
Net Income $ 11,350,000

Sheet2

Sheet3