MHA FPX 5006 Operating Budget Proposal – Budget Reduction Proposal

Written by

in

MHA FPX 5006 Operating Budget Proposal – Budget Reduction Proposal

Budget Reduction Proposal

Rapidly rising operational costs and reimbursement reductions frequently predispose healthcare organizations to financial pressures. Consequently, the organization experience challenges in meeting high demand for quality medical care. Healthcare organization’s management must, therefore, collaborate with external consultants in developing the most effective budget reduction strategies to maintain quality of care, while enhancing overall performance. According to Bello (2022), budgetary and effective allocation of financial resources in clinical settings maintains quality of care while optimizing patient treatment outcomes in the long-term.  Recommended budgetary measures involves 10% reduction in an operating cost. However, this approach requires careful financial analysis and strategic decision-making to optimize patient outcomes in the long-term. This budgetary proposal presents recommended 10% reduction approach.

It is not recommendable to reduce every line item by 10% equally. This approach is ruled out since some operational costs are fixed and crucial for ensuring effective clinical operations, regulatory compliance, and patient safety. Fixed costs, including insurance, legal fees, equipment rental and maintenance, dues and subscriptions, and auditing fees cannot be reduced to ensure operational effectiveness and regulatory compliance. Similarly, equal reduction across all departments is inappropriate. This approach is likely to adversely affect high-priority clinical services, thereby compromising their operational efficiency. Therefore, the most effective strategy is selective reduction approach, primarily focusing on minimizing discretionary spending and nonessential expenses. This strategy should further aim at addressing operational inefficiencies without interfering with direct patient care services.

GET ASSIGNMENT HELP HERE

However, healthcare organization’s top leaders in collaboration with budgetary committee should focus on identifying line items that can be reduced without compromising operational efficiency and overall patient outcomes. In selective reduction, fixed costs can be addressed by relying on multiple data sources, including departmental productivity reports, benchmarking data, and supply utilization reports. Excessive spending areas would be identified and cost reduction measures applied, thereby minimizing overall operation costs, which would increase healthcare organization’s profitability in the long-term.

A complete freeze might be imposed on multiple budget items, including hiring, travel, training, and purchasing. This approach is the best in the short-term since it would lower operational costs, resulting in savings and increased profitability. However, this technique might be ineffective in the long-term. In particular, it would predispose the healthcare organization into workforce and operational challenges. Thus, selective restrictions should be adopted to make freezing sustainable and more effective in reducing operational costs without interfering with quality of care and overall treatment outcomes. For instance, a strategic hiring freezes targeting nonessential positions is an appropriate approach. Nonetheless, this approach should not target frontline healthcare providers since clinical staffing shortages expose multidisciplinary teams to burnout, mental exhaustion, and work-related distress (Alansari et al., 2025). These triggers would significantly contribute to high turnover rates, thereby compromising patient safety. Additionally, budget reduction should not target staff education since continuous in-service training enhances healthcare providers’ competency, resulting in regulatory compliance, high staff retention rates, and improved patient outcomes (Choopani et al., 2024) MHA FPX 5006 Operating Budget Proposal – Budget Reduction Proposal.

The healthcare organization aims at increasing its profit margin in the long-term. Thus, an effective operating budget reduction approach must align with the healthcare organization’s desired profit margin. Budgetary allocation can achieve this goal by enhancing operational efficiency and minimizing avoidable costs. Effective allocation of financial resources can further facilitate of high-quality patient care, thereby eliminating additional operational costs associated with adverse treatment outcomes. The organization’s top leadership can adopt recommended approach to reduce line operating budget in the following items by 10%.

Recommendations

Recommended Changes

Results

Reduce other expenses of 474, 578 by 10% = $474, 578

Annual reduction $189,831.4

Reduce Employee Time Off – PTO of $470 by 10% = $47

Annual reduction $ 188

 

Reduce other contracted services by 10% ($855) = $85.5

Annual reduction $ 342

Reduce supplies of 703 by 40% = $281.20

Annual reduction $ 1,124.80

 

Total Annual Reduction $ 191,486.20

Justification for Recommendations

Other expenses is an appropriate target for 10% reduction since expenses in this item can be lowered without interefering with delivery of quality care or organization’s operation efficiency. Secondly, employee time off should be reduced by 10% since actual expenses has exceeded allocated budget. Other contracted services should also be reduced by 10% since expenses in this area can be lowered without interfering with operational effiency. Lastly, supplies cost should be reduced by 40% since actual cost is below the budget by more than 40%. Adjustments in the selected cost items would result in total annual reduction of $ 191,486.20.

References

Alansari, A. N., Omri, A. E., & Singh, K. (2025). Staff shortages linked to burnout, depression, and anxiety among outpatient nurses: a cross-sectional analysis at Hamad General Hospital, Qatar. 
BMC Nursing
, 
24
(1), 1118.
https://link.springer.com/article/10.1186/s12912-025-03758-7

Bello, C., Urman, R. D., Andereggen, L., Doll, D., & Luedi, M. M. (2022). Operational and strategic decision making in the perioperative setting: Meeting budgetary challenges and quality of care goals. 
Best Practice & Research Clinical Anaesthesiology
, 
36
(2), 265-273.
https://www.sciencedirect.com/science/article/pii/S1521689622000167

Choopani, A., Arabloo, J., Arkian, S. H., & Vatankhah, S. (2024). Identification of the contextual factors influencing the successful implementation of in-service training policies for the health workforce in Iran. 
BMC Medical Education
, 
24
(1), 1365.
https://link.springer.com/article/10.1186/s12909-024-06336-8

 

Introduction – MHA FPX 5006 Operating Budget Proposal – Budget Reduction Proposal

Note: The assessments in this course build upon each other, so you are strongly encouraged to complete them in sequence.

In this assessment, you will put your newly acquired skills to work as you dissect an actual budget and make decisions on where cuts can and must be made. You will use the information that you’ve gathered over the previously to make informed and empathetic decisions about how your limited resources will be spent. You will take into account the information you have from your department heads as well as the information your gathered about current wage scales in your area in an attempt to bring your budget back into line while not sacrificing quality, regulatory compliance, or the welfare of your staff both personally and professionally. This will be a challenging assessment, but one that healthcare leaders are facing every day and one that you will no doubt face in your career. Try to be as realistic as possible in your recommendations, keeping in mind not only the well-being of your organization and customers, but also that most budget cuts in healthcare come from the payroll and there are real-life consequences in those decisions for everyone in your charge.

How can internal benchmarks be used to help identify best practices within an organization?

How might an organization use external benchmarks to measure and monitor performance?

What is a scorecard, and how is it used to track financial performance? MHA FPX 5006 Operating Budget Proposal – Budget Reduction Proposal

You will delve into the various financial reports that you might see in your work as a healthcare leader. You will take them apart and examine the different parts of each report and when and why it would be appropriate. You’ll also look at the different types of financial ratios that you will work with and what important information is gleaned from those ratios as you make decisions about the operations and future of the organization that you are charged with leading.

Finally, you will wrap up this course with the opportunity to learn about investments and financing in healthcare. Oftentimes, healthcare operations are financed by outside entities as our revenue cycle can be very long and accounts payable are not usually collected within 30 days. As a result, we often need to look to outside financing for short-term cash needs. Additionally, our expenses, such as radiology equipment or upgrades to buildings and plant operations, can be much more than we can carry and outside financing is needed. You will have the opportunity for a high-level look at financing those endeavors through business loans and investments.

Overview

You will develop a 10-percent budget reduction proposal for the scenario in the Staffing and Budgeting Dilemmas in Health Care media.

Preparation

Complete the Staffing and Budgeting Dilemmas in Health Care media activity using the Financial Statement [XLSX] document. The scenario in this media introduces you to your department heads and what their specific needs and concerns are regarding the budget. This should influence your decision about priorities and what you may want to avoid when cutting back. In addition, conduct individual research to see what the literature suggests to address this problem.

Instructions

Use the Budget Reduction Proposal Template [DOCX[ to complete your recommendations.

Address the following in the introductory page for this request:

Would you reduce each line item by 10 percent? Why is this the best approach? Also, how do you intend to handle fixed costs with this approach?

Would you select specific line items to reduce by 10 percent? Why is this the best approach? If so, how would you pinpoint which line items to reduce?

Would you put a freeze on all hiring, training, travel, and purchasing? Why is this the best approach?

What other ideas do you have to cut your overall budget by 10 percent without affecting the care that you provide?

Explain how the reduced operating budget aligns with an organization’s target profit margin.

Offer at least one solution to reduce the budget by 10 percent.

These recommendations may include multiple line items and may overlap but should be a separate and distinct option for senior leadership to consider.

For example, in one recommendation, you suggest cutting department heads, reducing food costs, and eliminating bonuses to get you to the magic number. In a separate recommendation, you may suggest reducing overall staffing, eliminating bonuses, and reducing food costs.

Prior to making your recommendations, be sure to review the Staffing and Budgeting Dilemmas in Health Care media, introducing you to your department heads and what their specific needs and concerns are regarding the budget. This should influence your decision about priorities and what you may want to avoid when cutting back.

Do some research to see what the literature is suggesting to address this problem.

Be sure to include references to at least two scholarly and/or authoritative sources in your operating budget proposal. Follow current APA guidelines for in-text citations and references.

Additional Requirements

Your assessment should also meet the following requirements:

Written communication: Writing is clear, logical, succinct, and free of errors that detract from the overall message.

Length: 3–4 pages including introduction and summary. Provide 1–2 pages for each recommendation, plus a title page and reference pages.

Font and font size: Times New Roman, 12 point.

Title page: Include a title page in APA format as part of your operating budget proposal.

Citations and references: Include references to a minimum of two current scholarly and/or authoritative sources. Current means no more than five years old.

APA format: Use APA format for the title page, proposal, citations, and references. For an APA refresher, review the Evidence and APA section of the Writing Center.

Competencies Measured

By successfully completing this assessment, you will demonstrate your proficiency in the following course competencies and rubric criteria:

Competency 1: Develop financial strategies to address dynamic environmental forces.

Explain reducing each line item by 10 percent.

Explain selecting specific line items to reduce by 10 percent.

Recommend three strategies to reduce operating budget due to shortfalls in an organization’s financial performance.

Competency 3: Develop a budget that integrates organizational improvements with sound financial analysis.

Explain putting a freeze on all hiring, training, travel, and purchasing.

Explain how the reduced operating budget aligns with an organization’s target profit margin.

Competency 4: Communicate in a manner that is scholarly, professional, and consistent with expectations for professionals in health care administration.

Write a clear, logical, and succinct operating budget proposal that is free of errors in grammar, punctuation, and spelling.

Format citations and references using the APA style.

 

Actual

Monthly

Variance

Month 1

Month 2

Month 3

Budget

Mo 3 to budget

Medicare-Revenue

Medicare A

              67,861

              40,297

              21,315

              89,300

                 (67,985)

Contr-Medicare A

             (47,784)

             (28,570)

             (15,124)

                       –

                 (15,124)

Contractual PT-Medicare A

              18,304

              10,311

                 4,976

                       –

                     4,976

Contractual OT-Medicare A

              17,289

                 9,680

                 4,715

                       –

                     4,715

Contractual SLP-Medicare A

              11,809

                 6,451

                 3,540

                       –

                     3,540

Contractual NTA-Medicare A

              21,692

              11,065

                 5,968

                       –

                     5,968

Contractual NUR-Medicare A

              51,045

              22,433

              11,188

                       –

                  11,188

Contractual Adj-Sequestration Part A

                       –

                       –

                  (308)

                  (797)

                        489

Contractual Adj-Part A Crossover/MXA

               (2,865)

               (1,895)

               (2,161)

               (3,600)

                     1,439

VBP Withhold-Medicare

                       –

                       –

                       –

               (1,786)

                     1,786

VBP Incentive-Medicare

                       –

                       –

                       –

                 1,072

                   (1,072)

                           –

Total Medicare-Revenue

            137,351

              69,772

              34,109

              84,189

                 (50,080)

                           –

Managed Care-Revenue

                           –

Managed Care

              67,341

              48,031

              48,793

              64,991

                 (16,198)

Managed Care-Capitation

              15,600

              10,800

              10,800

                 4,695

                     6,105

Contr-Managed Care

                 8,417

                  (980)

               (6,719)

                       –

                   (6,719)

Contractual PT-Managed Care

                 3,090

                 4,700

                 4,623

                       –

                     4,623

Contractual OT-Managed Care

                 2,886

                 4,357

                 4,236

                       –

                     4,236

Contractual SLP-Managed Care

                 1,445

                 1,489

                 1,495

                       –

                     1,495

Contractual NTA-Managed Care

                 5,063

                 7,005

                 3,094

                       –

                     3,094

Contractual NUR-Managed Care

                 5,301

                 7,545

                 5,679

                       –

                     5,679

Contractual Adj-Sequestration Mgd Care

                       –

                       –

                  (247)

                       –

                      (247)

                           –

Total Managed Care-Revenue

            109,143

              82,947

              71,754

              89,686

                 (17,932)

                           –

Medicaid Revenue

                           –

Medicaid

            578,814

            723,362

            654,314

            863,341

               (209,027)

Contr-Medicaid

             (22,794)

             (27,917)

             (26,901)

                       –

                 (26,901)

                           –

Total Medicaid-Revenue

            556,020

            695,445

            627,413

            863,341

               (235,928)

                           –

                           –

                           –

Medicaid Mgd Skilled-Revenue

                           –

Managed Medicaid Skilled

                 8,148

                 9,021

                 8,730

              12,653

                   (3,923)

Contractual-Managed Medicaid Skilled

                  (309)

                  (342)

                  (331)

                  (351)

                          20

                           –

Total Medicaid Mgd Skl-Revenue

                 7,839

                 8,679

                 8,399

              12,302

                   (3,903)

                           –

Hospice-Revenue

                           –

Hospice

              15,423

              32,010

              44,760

              17,821

                  26,939

Contr-Hospice

               (2,057)

               (1,213)

               (2,765)

                       –

                   (2,765)

                           –

Total Hospice-Revenue

              13,366

              30,797

              41,995

              17,821

                  24,174

                           –

Prior Year Revenue Adjust

               (2,298)

                  (514)

               (2,481)

                       –

                   (2,481)

Implicit price concessions

               (2,529)

                    800

               (3,456)

             (10,131)

                     6,675

                           –

Total Other Revenue

              16,491

              11,903

                 5,667

             (10,131)

                  15,798

                           –

Total Revenue

            840,210

            899,543

            789,337

         1,057,208

               (267,871)

                           –

                           –

Nursing Admin

                           –

Salaries & Wages

              22,183

              16,663

              19,007

              24,266

                     5,259

Salaries & Wages OT

                 4,105

                 2,863

                 2,784

                       –

                   (2,784)

Bonus-Vacant Shift

                 4,635

                 5,103

                 5,279

                       –

                   (5,279)

Bonus-Sign-on

                    987

                 1,356

                 2,365

                       –

                   (2,365)

Bonus-Other

                 1,507

                 1,643

                 1,473

                       –

                   (1,473)

Employee Time Off – Vacation

                    294

                    534

                    863

                 1,462

                        599

Medical Director

                 5,000

                 5,000

                 5,000

                 5,000

                           –

Pharmacy Consultant

                 1,467

                 1,531

                 1,368

                 1,117

                      (251)

Travel – Auto Expenses

                      21

                 1,016

                    462

                      79

                      (383)

                           –

Total Nursing Admin

              40,199

              35,709

              38,601

              31,924

                   (6,677)

                           –

Nursing

                           –

Salaries & Wages-Registered Nurse

              26,558

              28,607

              33,011

              34,068

                     1,057

Salaries & Wages-Licensed Practical Nurses

              22,192

              28,816

              21,343

              40,967

                  19,624

Salaries & Wages-Certified Nurses Assistant

              64,324

              80,383

              69,369

              94,150

                  24,781

Salaries & Wages-Certified Medical Aides

                 7,796

                 7,060

              17,193

              13,965

                   (3,228)

Salaries & Wages-Nurse Aide in Training

                    324

                 1,856

                 7,548

                       –

                   (7,548)

Salaries & Wages-Nurse Unit Manager

                 9,652

              10,417

              11,415

              11,493

                          78

Salaries & Wages OT-Registered Nurse

              14,779

              17,812

              15,632

                 9,194

                   (6,438)

Salaries & Wages OT-Licensed Practical Nurses

              16,669

              30,318

              14,765

              17,631

                     2,866

Salaries & Wages OT-Certified Nurses Assistant

              16,106

              31,265

              12,638

                 4,509

                   (8,129)

Salaries & Wages OT-Certified Medical Aides

                 1,192

                 3,576

                 3,345

                       –

                   (3,345)

Salaries & Wages OT-Nurse Aide in Training

                        1

                       –

                       –

                       –

                           –

Salaries & Wages OT-Nurse Unit Manager

                 2,290

                 2,432

                 3,074

                       –

                   (3,074)

Bonus-Vacant Shift

              40,244

              86,060

              54,588

                       –

                 (54,588)

Bonus-Referral

                       –

                 1,571

                    286

                       –

                      (286)

.

Bonus-Sign-on

                 2,357

                 4,178

                 7,714

                       –

                   (7,714)

Bonus-Other

                 4,589

                  (245)

                        9

                       –

                           (9)

Employee Time Off – Vacation

                 4,896

                 3,230

                 5,901

              14,667

                     8,766

Contracted Pool Nursing Services

              47,954

              53,789

              57,359

                       –

                 (57,359)

Equipment Repairs/Maintenance

                       –

                       –

                       –

                      42

                          42

Minor Equipment

                    457

                    911

                    776

                 1,197

                        421

Waste Disposal Services (Medical)

                    232

                    349

                    340

                    200

                      (140)

Recruiting Expense

                    246

                    256

                    236

                      27

                      (209)

Other Contracted Services

                      18

                      18

                      18

                        5

                         (13)

Forms

                    269

                    157

                      74

                      29

                         (45)

Supplies

                    405

                    240

                    398

                    285

                      (113)

                           –

Total Nursing Expense

            283,550

            393,056

            337,032

            242,429

                 (94,603)

                           –

                           –

Administrative

                           –

Salaries & Wages

              27,952

              35,039

              27,810

              25,768

                   (2,042)

Salaries & Wages OT

                 4,192

                 5,255

                 4,171

                    350

                   (3,821)

Bonus-Vacant Shift

                 1,000

                    250

                    475

                       –

                      (475)

Bonus-Other

                 1,200

                 2,500

                    750

                       –

                      (750)

Employee Time Off – PTO

                    652

                    674

                    490

                 1,524

                     1,034

Equipment Rental

                    355

                    355

                    355

                    246

                      (109)

Equipment Repairs/Maintenance

                       –

                       –

                       –

                      63

                          63

Minor Equipment

                    425

                       –

                       –

                      75

                          75

Telephone

                 2,098

                 2,924

                 1,793

                 2,068

                        275

Auditing Fees

                       –

                    720

                    720

                    420

                      (300)

Legal Fees

                        3

                      61

                        6

                 1,062

                     1,056

Marketing and Promotion

                    209

                    141

                     (12)

                    352

                        364

Recruiting Expense

                        3

                       –

                    129

                    225

                          96

Other Contracted Services

                 1,768

                 1,543

                 1,757

                 2,087

                        330

Payroll Processing Fees

                    461

                      92

                      99

                    141

                          42

Postage and Freight

                    258

                    344

                      97

                    120

                          23

Supplies

                 1,199

                    605

                    256

                    428

                        172

Licenses and Fees

                 2,797

                 2,797

                 3,348

                 4,368

                     1,020

Sales and Use Tax

                    835

                    886

                    219

                 1,140

                        921

Travel – Lodging

                       –

                    582

                       –

                    115

                        115

Travel – Meals & Entertainment

                       –

                    158

                    337

                        7

                      (330)

Auto Repairs and Expense

                        8

                        8

                        8

                    667

                        659

Continuing Education/Seminars

                       –

                       –

                       –

                    133

                        133

Dues and Subscriptions

                 1,145

                 1,150

                 1,183

                 1,027

                      (156)

Employee Benefits – Other

                       –

                       –

                    124

                    133

                            9

Employee Recognition

                    157

                      77

                    171

                      46

                      (125)

Pay Card Rebates

                       –

                       –

                       –

                       –

                           –

Uniforms

                    743

                       –

                       –

                       –

                           –

Auto Insurance

                    299

                    299

                    299

                    299

                           –

Insurance – Other

                       –

                    720

                       –

                    159

                        159

                           –

Total Administrative Expense

              47,759

              57,180

              44,585

              43,023

                   (1,562)

                           –

Dietary

                           –

Salaries & Wages

              23,017

              25,271

              24,213

              22,638

                   (1,575)

Salaries & Wages OT

                 5,702

                 6,040

                 5,881

                    332

                   (5,549)

Bonus-Vacant Shift

                 1,061

                  (232)

                       –

                       –

                           –

Bonus-Other

                       –

                       (2)

                    152

                       –

                      (152)

Employee Time Off – PTO

                    602

                    647

                    409

                 1,516

                     1,107

Dishes and Utensils

                 2,257

                      44

                    254

                      86

                      (168)

Food Cost

              15,000

              15,000

              15,000

              15,000

                           –

Equipment Rental

                    243

                    243

                    250

                    241

                           (9)

Equipment Repairs/Maintenance

                    594

                       –

                       –

                    208

                        208

Minor Equipment

                    557

                 1,149

                    455

                    143

                      (312)

Supplies

                 1,476

                    195

                    242

                      86

                      (156)

                           –

Total Dietary

              50,509

              48,355

              46,856

              40,250

                   (6,606)

                           –

Laundry & Housekeeping

                           –

                           –

  Laundry

                           –

Salaries & Wages

                 8,377

                 8,656

                 8,377

                 8,100

                      (277)

Salaries & Wages OT

                 1,256

                 1,298

                 1,256

                    332

                      (924)

Bonus-Vacant Shift

                 1,061

                  (232)

                       –

                       –

                           –

Bonus-Other

                       –

                       (2)

                    152

                       –

                      (152)

Employee Time Off – PTO

                    602

                    647

                    409

                 1,516

                     1,107

Supplies

                      26

                      32

                      45

                      38

                           (7)

                           –

Total Laundry

              11,322

              10,399

              10,239

                 9,986

                      (253)

                           –

 Housekeeping

                           –

Salaries & Wages

              12,566

              12,984

              12,566

              11,850

                      (716)

Salaries & Wages OT

                 1,885

                 1,947

                 3,029

                 1,777

                   (1,252)

Bonus-Vacant Shift

                 1,061

                  (232)

                       –

                       –

                           –

Bonus-Other

                       –

                       (2)

                    152

                       –

                      (152)

Employee Time Off – PTO

                    602

                    647

                    409

                 1,516

                     1,107

Linens and Bedding

                       –

                    244

                       –

                      86

                          86

Minor Equipment

                      74

                      56

                      60

                      35

                         (25)

Supplies

                    123

                    178

                    165

                    143

                         (22)

                           –

Total Housekeeping

              16,311

              15,822

              16,381

              15,407

                      (974)

                           –

                           –

Plant Operations & Maintenance

                           –

Salaries & Wages

                 5,201

                 5,997

                 6,952

                 5,252

                   (1,700)

Salaries & Wages OT

                    609

                    328

                 1,602

                    550

                   (1,052)

Employee Time Off – PTO

                    176

                    165

                    180

                    470

                        290

                           –

                           –

Equipment Rental

                      76

                    143

                    198

                      83

                      (115)

Equipment Repairs/Maintenance

                      77

                    373

                      77

                    422

                        345

Minor Equipment

                    281

                    477

                 1,041

                    308

                      (733)

Building Repairs & Maintenance

                 2,569

                 5,357

                 3,053

                    729

                   (2,324)

Grounds Repairs & Maintenance

                    553

                    553

                 1,340

                    643

                      (697)

Supplies

                    565

                    134

                    386

                    703

                        317

Travel – Auto Expenses

                      20

                      25

                      17

                        2

                         (15)

Electricity

                 5,408

                 5,142

                 3,858

                 4,017

                        159

Natural Gas/Heating Oil

                 2,354

                 2,300

                 2,305

                 1,725

                      (580)

Pest Control

                 1,329

                    546

                    577

                    573

                           (4)

Waste Disposal Services (Routine)

                    691

                    567

                    567

                    557

                         (10)

Water and Sewage

                 5,107

                 8,622

                 7,384

                 4,813

                   (2,571)

Other Contracted Services

                 2,404

                      18

                      18

                    826

                        808

                           –

Total Plant Operations

              21,434

              24,257

              29,537

              21,673

                   (7,864)

                           –

Rehab

                           –

Salaries & Wages

              15,812

              17,168

              15,142

              13,963

                   (1,179)

Salaries & Wages OT

                 1,312

                    848

                 2,247

                      75

                   (2,172)

Bonus-Vacant Shift

                 1,357

                    357

                 1,276

                       –

                   (1,276)

Bonus-Referral

                    775

                       –

                       –

                       –

                           –

Bonus-Other

                 1,357

                    347

                    875

                       –

                      (875)

Employee Time Off – PTO

                    495

                    491

                 1,502

                 1,166

                      (336)

Travel – Auto Expenses

                      45

                      29

                      67

                      57

                         (10)

                           –

Total Social Services

              21,153

              19,240

              21,109

              15,261

                   (5,848)

                           –

                           –

Pharmacy

                           –

Pharmacy-IV

                 1,100

                    764

                 1,357

                    462

                      (895)

Drugs Non-Chargeable OTC

                 2,309

                 1,630

                 1,758

                 1,608

                      (150)

Legend Drugs

              19,571

              14,579

              18,764

              11,358

                   (7,406)

                           –

Total Pharmacy

              22,980

              16,973

              39,953

              13,428

                 (26,525)

                           –

                           –

                           –

Ancillary Services

                           –

                           –

Rehab

                           –

Minor Equipment

                    112

                      91

                    125

                      57

                         (68)

Supplies

                 1,047

                    194

                    436

                    143

                      (293)

                           –

Total Rehab

                 1,159

                    285

                    561

                    200

                      (361)

                           –

Medical Supplies

                           –

                           –

Total Medical Supplies

                 1,188

                 1,335

                 1,426

                    570

                      (856)

                           –

Laboratory

                           –

                           –

Total Laboratory

                    370

                    479

                    596

                    399

                      (197)

                           –

Respiratory Therapy

                           –

Equipment Rental

                 1,304

                 1,565

                 1,169

                    884

                      (285)

Other Contracted Services

                 1,204

                 1,456

                    970

                    855

                      (115)

                           –

Total Respiratory

                 2,508

                 3,021

                 2,139

                 1,739

                      (400)

                           –

                           –

Radiology

                           –

                           –

Total Radiology

                    294

                    792

                 1,561

                 1,140

                      (421)

                           –

                           –

                           –

                           –

Other Ancillaries

                           –

Blood Glucose Testing Exp

                    313

                    578

                      47

                    285

                        238

Oxygen and Oxygen Supplies

                 3,883

                 2,375

                    818

                 1,283

                        465

Transportation Services

                 1,057

              16,557

                 6,400

                 2,565

                   (3,835)

                           –

Total Other Ancillaries

                 5,373

              19,510

                 7,265

                 4,133

                   (3,132)

                           –

                           –

Medical Records

                           –

Salaries & Wages

                 2,936

                 3,282

                 3,154

                 2,821

                      (333)

Salaries & Wages OT

                    353

                    534

                    229

                      56

                      (173)

Bonus-Vacant Shift

                      75

                    450

                    275

                       –

                      (275)

Employee Time Off – PTO

                    120

                    125

                    120

                    257

                        137

Forms

                      35

                      65

                      78

                      43

                         (35)

Supplies

                      27

                      43

                      76

                      54

                         (22)

                           –

Total Medical Records

                 3,546

                 4,499

                 3,932

                 3,231

                      (701)

                           –

Central Supply

                           –

Salaries & Wages

                 2,253

                 2,269

                 2,467

                 3,130

                        663

Salaries & Wages OT

                    338

                    340

                    370

                    469

                          99

Employee Time Off – PTO

                    122

                    176

                    198

                    286

                          88

Disposable Briefs Expense

                 2,883

                 5,325

                 4,414

                 3,278

                   (1,136)

Supplies

                 6,377

              10,005

                 4,460

                 2,850

                   (1,610)

Total Central Supply

              11,973

              18,115

              11,909

              10,013

                   (1,896)

                           –

                           –

Property Taxes

                           –

Personal Property Tax

                    367

                    367

                    367

                    367

                           –

Real Property Tax

                 3,708

                 3,708

                 3,708

                 3,708

                           –

                           –

Total Property Taxes

                 4,075

                 4,075

                 4,075

                 4,075

                           –

                           –

Other Expense

                           –

Cable TV

                 2,557

                 2,558

                 2,663

                 2,048

                      (615)

Total Other Expense

                 2,557

                 2,558

                 2,663

                 2,048

                      (615)

                           –

Workers Comp Expense

                 4,200

                 4,199

                 4,199

                 4,197

                           (2)

Group Health Expense

                 9,192

                 2,971

                 9,689

                 9,452

                      (237)

                           –

Total Expenses

            560,493

            254,065

            622,399

            474,578

               (147,821)

                           –

EBITDA

            279,717

            645,478

            166,938

            582,630

               (415,692)

MHA FPX 5006 Operating Budget Proposal – Budget Reduction Proposal

                           –

                           –

                           –

 10% reduction goal is $58,000 per month

Comments

Leave a Reply

Your email address will not be published. Required fields are marked *