Business Planning Template - Appendix 2 : Financial Profile
Appendix 2
CURRENT SERVICE SERVICE/AREA Byron Ward Riley Ward Keats Ward Chaucer Ward Management Multi disciplinary Rehabilitation Team Psychology TOTAL PROPOSED SERVICE SERVICE/AREA Byron Ward Riley Ward Keats Ward Chaucer Ward Management Multi disciplinary Rehabilitation Team Admissions Ward TOTAL Saving or (deficit in brackets) 31st August 2007 FULL YEAR REVENUE Non-Pay Total 0 645,667 671,126 648,817 0 371,322 771,011 3,107,943 170,000 0 8,061 8,061 7,506 0 0 8,061 31,689 0 0 653,728 679,187 656,323 0 371,322 779,072 3,139,632 170,000 FULL YEAR REVENUE Non-Pay Total 8,061 8,061 8,061 7,506 0 0 0 31,689 767,164 725,397 769,691 704,461 109,218 180,943 52,758 3,309,632
Pay
759,103 717,336 761,630 696,955 109,218 180,943 52,758 3,277,943
Pay
$ASQBusiness Planning Template.xls.xls \Summary 3/26/2008 1 of 1
user002 2/5/2008 |
239 |
44 |
0 |
financial
sammyc2007 5/2/2008 |
159 |
8 |
0 |
business
user002 2/5/2008 |
157 |
15 |
0 |
financial
user002 2/5/2008 |
179 |
6 |
0 |
financial
LisaB1982 2/5/2008 |
317 |
31 |
0 |
financial
LisaB1982 2/5/2008 |
425 |
73 |
0 |
financial
anonymous 12/21/2007 | 946 | 170 | 0 | financial
anonymous 12/21/2007 | 496 | 61 | 0 | financial
anonymous 12/21/2007 | 474 | 24 | 0 | financial
banter 1/8/2008 |
2941 |
593 |
4 |
business
ocak 1/28/2008 |
360 |
38 |
0 |
financial
user002 2/5/2008 |
286 |
34 |
0 |
financial
anonymous 12/21/2007 | 289 | 11 | 0 | financial
LisaB1982 2/5/2008 |
290 |
18 |
0 |
financial
anonymous 12/21/2007 | 374 | 4 | 0 | financial
Rabia06 3/27/2008 |
350 |
19 |
0 |
financial
Rabia06 3/27/2008 |
249 |
26 |
0 |
financial
Rabia06 3/27/2008 |
244 |
20 |
0 |
financial
Rabia06 3/27/2008 |
545 |
51 |
0 |
financial
Rabia06 3/27/2008 |
216 |
19 |
0 |
financial
Rabia06 3/27/2008 |
378 |
38 |
0 |
financial
Rabia06 3/27/2008 |
247 |
6 |
0 |
financial
Rabia06 3/27/2008 |
158 |
4 |
0 |
financial
Rabia06 3/27/2008 |
203 |
7 |
0 |
financial
Rabia06 3/27/2008 |
318 |
28 |
0 |
financial