Budget Analysis And Justification For Nonprofit Organization

1611 words - 6 pages

Since Macon Adult Day Care is not operational as of this date it does not have an accurate operational costs analysis of its facility. However it can be estimated at what it will cost to get the facility operational and staffed. In order to review financial records and planning as well as setting up a mutual funds account to have the profits from the operations grow. The following financial proposal is presented:

Macon Adult Day Care Center

Budget- Projection- 2010-2012




Personal savings $ 100,000.00 $ 200,000.00

Grants $ 50,000.00 $ 30,000.00

Program Services Fees $ 400,000.00 $ 800,000.00

Resale Items $ 75,000.00 $ 150,000.00

Miscellaneous $ 5,000.00 $ 15,000.00

Subtotal $ 530,000.00 $ 1,195,000.00


Salaries $ 640,000.00 $ 700,000.00

Utilities $ 10,000.00 $ 15,000.00

Mortgage $ 14,000.00 $ 15,000.00

Attorney $ 5,000.00 6,000.00

Marketing Fees $ 3,000.00 $ 4,000.00

Office Supplies $ 4,000.00 $ 3,000.00

Repairs/Maintenance $ 8,000.00 $ 10,000.00

Employer's FICA $ 12,000.00 $ 13,500.00

Capital Exp. Major $ $ 20,000.00

Insurance $ 3,000.00 $ 3,000.00

Total Expenditure $ 6, 99,000.00 $ 7,89,500.00

NET $ (94,500.00)

Budget Narrative and Justification

Macon Adult Day Care will be comprised of several kinds of career specialties to include direct patient care to administrative duties of personnel. The following is a plan for how personnel will be utilized and what their duties as well as their responsibilities will be.


Owner: Is directly responsible for the daily operations of the facility and ultimately accountable for the shortcomings of staff and personnel. Will ensure that Macon Adult Day Care will be a clean, safe, caring, friendly, family oriented environment as well as customer service oriented. The owner will lead by example in all aspects of the business by walking the facility and being seen by staff and personnel as well as the clients. Contract all outside service vendors such as groundskeeper, maintenance contractor, and janitorial services.

Human Resource Manager: Is responsible for recruiting, screening, and hiring the right people for each job vacancy available at Macon Adult Day Care. The HR manager will match people with the jobs they are suited for and have the skills necessary to perform such duties. HR will develop and manage the benefits package for staff and employees as well as plan continuing education and seminars for all staff and personnel. The HR manager will initiate all criminal background checks as well as drug testing for all staff and personnel. Salary will commensurate with experience, proposed salary will be $30,000.00 per year to include benefits.

Director of Professional Services: Will be a licensed registered nurse or practical nurse with at least 2 years of caring for the elderly; a minimum associates degree preferably a bachelor degree....

Find Another Essay On Budget analysis and justification for nonprofit organization

Complete Business Plan for Ficticious Marketing Consultant Firm - Includes Cash Budget and Statement of Cash Flows

3288 words - 13 pages objectives and make our company a success. Another important aspect of planning for the firm's success is preparing a cash budget. Our preliminary cash budget for the first year is attached:A&L MarketingCash Budget for the First YearCash Flow ManagementAs a new company it is difficult to decide just how much cash we need to flow in, at the right times, so that it is available to flow out as needed. For the first year, we only expect income to


4013 words - 16 pages COURIER EXCHANGE -DESCRIPTION ANDCRITICAL ANALYSIS OF AWEB-BASED ORGANIZATION AS INTERFACE FOR AVIRTUAL COMMUNITYIN HYPER-COMPETITIVE LANDSCAPES.byThomas KostrzewaCoursework essay fore-business option"M21 - Web-Based Social Forms" submitted in partial fulfillment of the requirements for the degree ofMSc in E-business and InnovationSupervisorPh. D. Richard GiordanoBirkbeck - University of London2005OpeningE-VOLUTION IN AN E-COLOGY?In order to

Analysis of the likely impacts of the 2003-04 Australian Federal Budget on Australia's economic growth, unemployment and inflation.

1240 words - 5 pages for market analysts, who had been conditioned by pre-Budget chatter and leaks to believe that the Government was facing a fairly tight financial position; and that, as a result, there was little room for major policy initiatives beyond meeting the need for additional defence spending and funding changes in higher education. (2003)The budget displayed a departure from the pattern seen under the Howard government in recent years. At first glance

The Econometric Analysis of the Dynamics of Economic Growth, Debts and Budget Deficits of Sub-Saharan Africa

1516 words - 6 pages ABSTRACT Many researches had done by others on analyzing the relationship between debt and economic growth. However, little attention has been paid to the econometric analysis of the dynamics of economic growth, debts and budget deficits of Sub-Saharan Africa (SSA). The main purpose of this paper is to re-examine the relationship between debt and growth for SSA, by using Granger causality to test between debts, economic growth and budget

How far is Descartes’ Argument from Indivisibility successful as a justification for the need of a metaphysical distinction between mind and body?

841 words - 3 pages How far is Descartes' Argument from Indivisibility successful as a justification for the need of a metaphysical distinction between mind and body? Descartes introduces the argument from indivisibility by positing what he discerns as the fundamental difference between the mind and body, stating that "...the body is by its very nature always divisible while the mind is utterly indivisible." (Descartes, 1641 6th Mediation). The distinction is

On The Construction, Organization And General Arrangements Of Hospitals For The Insane (1854)

1186 words - 5 pages insane which is commonly known as "The Kirkbride Plan." He wrote many articles and reviews for medical journals and also published three books. His third book, On the Construction, Organization, and General Arrangements of Hospitals for the Insane (1854), was a very technical and thorough collection of his theories on the topic. Dr. Thomas Kirkbride's theories on the architecture, activities, and medical treatment for the mentally ill were the

SWOT and PESTE Analysis for Bottled Water

1159 words - 5 pages SWOT and PESTE Analysis for Bottled Water.To develop an appropriate marketing strategy would involve creating a link between the external environment and the key internal factors of bottled water. This dissertation from www.coursework.infoSWOT analysis is the focus upon the strengths, weaknesses, opportunities and threats facing a business internally and externally. To enable a SWOT analysis to be carried out, research into bottled water

Training and Development, linked with performance management, are key area within an HRM strategy and are fundamental for the success or failure of an organization. Discuss.

1585 words - 6 pages important role within the organization. If the HRM department is just created just for the sake of having a HR department, then the organization will fail to enjoy the benefits that arise from this management concept. A HRM department has to be active within the organization and put forward any concerns where they are needed.Strategic concept of HRThe significance of aligning the SHRM (Strategic Human Resource Management) with the business

Team based management is essential for better organizational control. However introducing team based management is not possible without affecting the structure and culture of an organization.

1651 words - 7 pages new management system will be well fitted. So in this essay importance of team based management for organization control is described. And it also described how organization will be benefited from different kind of team in this management system. Then gradually this essay will come to the point that introducing of team based management into organization, how it affects the structure and culture of the organization. In conclusion how organization

MGT 350: Tools and techniques for Decision Analysis

1109 words - 4 pages Making decisions is one of the most difficult and important tasks of a manager. Making valuable decisions not only impacts the success of the manager, but of the company as a whole. Several decision-making techniques have been developed to help individuals and organizations make the most efficient decisions possible. I have chosen to discuss Professor Hossein Arsham's (2006), Tools for decision analysis: analysis of risky decisions. He uses a

Situation Analysis and Recommendation Conducted for P&G

3677 words - 15 pages Situation Analysis and Recommendation Conducted for P&G 1.1Company Background --------------------- P&G is one of the best known and biggest consumer goods companies in the world. It owned several well-known brands that were sold in over 140 countries to nearly 5 billion consumers. For example, Tide, Pantene and Pampers. P&G was founded by William Procter and James Gamble as a partnership in Cincinnati

Similar Essays

Organization And Management Analysis

1071 words - 4 pages styles are the basic methods for managing.Organizational Theory Resembling My OrganizationIn my organization, I can see that the Contingency/Decision Making Theory is used as the Organizational Theory. The organization takes into account all its individual aspects and utilizes its analysis of the variables to make the best decision for the organization.Management Theory & Style Resembling Management in My OrganizationIn my organization, I can

Description And Analysis Of Freemasonry Organization

1639 words - 7 pages One of the most controversial topics that seems interesting, and occurs now on Earth, is that people are being exploited and deceived. Earth is being assaulted and destructed day after day by one organization. The organization was created in 1717. They do not pray only for the father of Hebrew Scriptures, they worship the old gods of old mysteries. They believe that god was human and have created Jesus (Keohane, n.d). They were planning on

A Proposal For An Update To The Original 'catch 22' Movie, With Budget Layout And Bibliography.

1485 words - 6 pages actually exist and decides that he will not stay around in this war as it risks his death, even though the war is almost over. The film ends with a wink from Yossarian and pans out to show he is sitting with his family, as he then dodges a knife attack from Kraft's lover and throws her out the window. The budget for this film is $75 million, and will have to be split many ways. Money will be saved by not having to write an original story, just

Analyze The European Airline Industry, With Implications For The Budget Sector, And Especially Ryanair

9466 words - 38 pages Analyze the European airline industry, with implications for the budget sector, and especially RyanairbyHarryOur documents can be found on the following websites:www.essaydirect.comwww.hausarbeiten.dewww.diplomarbeiten24.dewww.wissen24.dewww.unterweisungen.deas well as on other partner-sites.Ryanair1. Analyse the European airline industry, with implications for thebudget sector, and especially Ryanair.2. Evaluate Ryanair's strengths and