Financial Basics:
Justification of New
Pharmacy Programs
Robert P. Granko, PharmD, MBA
Alex Varkey, PharmD, MS
Jacob Thompson, PharmD, MS
Objectives
Describe the components that are key to
successful financial and budget management.
Identify the necessary elements of a successful
business plan.
Understand key financial metrics to help build a
new pharmacy program.
Outline
Fiscal Year
Budget Types
Predicting Costs
Business Plan Components
Financial Metrics
UHS Anticoagulation Clinic Business Plan
Financial Basics
Financial Basics
Robert P. Granko, PharmD, MBA
Associate Director of Pharmacy
University of North Carolina Hospitals
Chapel Hill, NC
Objectives
Provide an overview of basic
financial terms
Assist in navigating example
financial
and
productivity reports
Provide an overview of commonly used
references
and resources
Skill Sets
Communication
Relationship Management
Anticipation
Project Management
Organizational Skills
Attention to Detail
Problem-Solving Skills
Ethics
UNC Healthcare at a Glance
Key Terminology
3 main financial statements
Balance sheet
Income statement
Cash flow statement
Gross revenue
Payer payments
Expense
Supplies and labor
Profit/Contribution Margin
Revenue – expense
Key Terminology
Cash Flow
Cash moving in and out of the business
Return on Investment (ROI)
Amount of return an organization realizes from
an investment
Comparison of financial consequences
Break Even Analysis
Inventory
Variances
UNC Hospitals UNC Hospitals
Monthly Budget Variance Report Division Rollup Monthly Budget Variance Report
Division: Pharmacy Division: Pharmacy
For the Month Ended January 31, 2013 For the Month Ended January 31, 2013
Current Month - January Year to Date - January
2013
Jan-13 Jan-13 Jan-12 Account Jan-13 Jan-13 Jan-12 Annual Account Jul-12 Actual Budget Variance Actual Number Account Description Actual Budget Variance Actual Budget Number Account Description Actual
SUMMARY INFORMATION-FINANCIAL
Inpatient Revenue Inpatient Revenue Outpatient Revenue Outpatient Revenue
Total Patient Revenue Total Patient Revenue
Deductions Deductions
Net Patient Revenue Net Patient Revenue Other Operating Revenue Other Operating Revenue Non-Operating Revenue Non-Operating Revenue Total Revenues Total Revenues Salaries & Wages Salaries & Wages Contract Labor Contract Labor Employee Benefits Employee Benefits Purchased Services Purchased Services
Drugs Drugs
Medical Supplies Medical Supplies Other Supplies Other Supplies Lease and Rental Lease and Rental
Utilities Utilities
Depreciation Depreciation Bad Debt Expense Bad Debt Expense
Total Operating Expenses Total Operating Expenses Income From Operations Income From Operations
Overhead Overhead
***Staffing Information*** ***Staffing Information*** Total Worked FTEs Total Worked FTEs Total Worked Hours Total Worked Hours Total Paid Hours Total Paid Hours
Paid FTEs by Pay Class
H_ProdFTEs-Worked H_ProdFTEs-Worked
H_OvertimeFTEs-Overtime H_OvertimeFTEs-Overtime
H_NonProdFTEs-NonProductive H_NonProdFTEs-NonProductive
H_ContractFTEs-Contract Labor H_ContractFTEs-Contract Labor
Total Paid FTEs by Pay Class Total Paid FTEs by Pay Class
UNC Hospitals
Monthly Budget Variance Report Division Rollup
Division: Pharmacy For the Month Ended January 31, 2013
Account Jul-12 Aug-12 Sep-12 Oct-12 Nov-12 Dec-12 Jan-13 Feb-13 Mar-13 Apr-13 May-13 Jun-13 FY13 Number Account Description Actual Actual Actual Actual Actual Actual Actual BUDGET BUDGET BUDGET BUDGET BUDGET Projected
SUMMARY INFORMATION-FINANCIAL
Inpatient RevenueOutpatient Revenue Total Patient Revenue Deductions
Net Patient Revenue Other Operating Revenue Non-Operating Revenue Total Revenues Salaries & Wages Contract Labor Employee Benefits Purchased Services Drugs Medical Supplies Other Supplies Lease and Rental Utilities Depreciation Bad Debt Expense
Total Operating Expenses Income From Operations Overhead
***Staffing Information*** Total Worked FTEs Total Worked Hours Total Paid Hours
H_Prod FTEs-Worked
H_OvertimeFTEs-Overtime
H_NonProdFTEs-NonProductive
H_ContractFTEs-Contract Labor Total Paid FTEs by Pay Class
Productivity
Report Categories
Statistics and Hours
Inpatient and Outpatient
Days
Key Ratios
Non Productive
Volume Adjusted
Variance Analysis
Total Gross Revenue
Variance
Total Salary Variance
Total Medical/Surgical
Supply / Pharmacy
Variance
“It is not enough to be busy...
The question is: what are we
busy about?”
UNC Hospitals Dept Pulse
230110 UNCH Pharmacy Administration Manager: For the period ending: January 31, 2013
Current Current Positive # or % = Favorable Variance YTD YTD Last Year Actual Budget Variance Var % Negative # or % = Unfavorable Variance Actual Budget Variance Var % Actual Variance Var %
Statistics & Hours
Primary Statistics : IP Calendar Days OP Calendar Days Other Calendar Days Total Key Statistics Hours: Hours - Productive Hours - Contract Labor Hours - Overtime Total Productive Hours Hours - Non Productive Total Paid Hours Worked FTEs Paid FTEs
Key Ratios
Non Productive Hours % Paid Hours per Unit Worked Hours per Unit Volume Adj Paid FTEs Productivity Index Salary Expense % Average Hourly Rate Cost per Hour Worked Overtime/Worked Hours
Dollars per Unit
Net Patient Revenues per Unit Gross Patient Revenues per Unit Salary Expense per Unit MedSurg/Pharm Supply Exp per Unit Other Expense per Unit Total Expense per Unit
Variance Analysis
Gross Revenue Variance due to Volume Gross Revenue Variance due to Rate Total Gross Revenue Variance Salary Variance due to Volume Salary Variance due to Pay Rates
Current Month Of January Year-To-Date
FY 2014 Budget Calendar
Capital Files to Departments
12/3/2013
Capital Files Due to Budget
12/27/2012
Capital Files to VPs
12/31/2012
Capital Review w/ CEO/CFO
1/3 – 1/11/13
Computer, Ergonomics and Communication
worksheets
1/25/2013
OC Meeting – Capital & Stats
1/22/13, 1/29
and 2/1/13
Operating Budget Files to Departments
2/1/2013
Operating Budget Files – Reviewer
2/13/2013
FY 2014 Budget Calendar
Operating Budget Files to Departments
2/1/2013
Operating Budget Files - Owner to Reviewer
2/13/2013
Operating Budget Files - Reviewer to Approver
2/18/2013
Operating Budget Files - Approver to Budget
2/20/2013
VP Operational Review COO/CFO
3/4 – 3/9/13
OC – Operations Budget Reviews; 3/12/2013, 3/19 and 3/26
Draft to President/ HCS CFO
4/8/2013
Send File to Board
4/29/2013
Finance Committee Meeting
5/6/2013
UNC HCS Board Meeting
5/20/2013
High Performance Budgeting
Department Operating Reviews (DOR)
Quarterly
Finances
Productivity
Human Resources
Emerging Services
Business of Pharmacy
Innovative Services and their Results
Monthly mock DORs - Underway
References
Financial Intelligence by Karen Berman
and Joe Knight
Wilson AL. Financial Management for Health-System
Pharmacists. ASHP 2009
Healthcare Finance: An introduction to Accounting and
Financial Management, 5
th
edition.
Journals:
Healthcare Financial Management
Harvard Business Review
Business Planning and
Business Planning and
Financial Metrics
Financial Metrics
Alex Varkey, PharmD, MS
Pharmacy Operations Manager
PGY1/PGY2 Health-System Pharmacy Administration
Residency Director
The Methodist Hospital
Houston, TX
Business Planning in Pharmacy
Crux of service advancement
Any expansion requires resources, facilities, or
specific equipment
Serves as the primary tool used to propose the
service advancement, secure resources, and
guide the advancement to fruition
Comprehensive description:
Opportunity
People involved
Resources required
Results or Return on Investment
The Methodist Hospital
Private, adult teaching hospital
affiliated with Weill Medical
College of Cornell University
766 operating beds
73 operating rooms
1,852 affiliated physicians
5,957 employees
35,542 inpatients (2012)
290,555 outpatients (2012)
55,370 emergency room visits
(2012)
7 ASHP-accredited pharmacy
residency programs (16 residents)
The Methodist Hospital
TMH Pharmacy Department
11
41
42
16
106
Administration
Clinical Specialists
Staff Pharmacists
Residents
Technical Support
“Doing more with less”
23
FTE: Full-Time Equivalents
Business Planning in Pharmacy
Development process:
Conceptualize the initiative
Research the feasibility and details of the
concept
Evaluate and refine the concept based on data
obtained
Outline the plan
Prepare the document
Present the plan
Wilson, AL. Financial Management for system Pharmacists. Bethesda, MD: American Society of Health-System Pharmacists, 2009. Print.
Business Planning in Pharmacy
Development process:
Conceptualize the initiative
Research the feasibility and details of the
concept
Evaluate and refine the concept based on data
obtained
Outline the plan
Prepare the document
Present the plan
Wilson, AL. Financial Management for system Pharmacists. Bethesda, MD: American Society of Health-System Pharmacists, 2009. Print.
Conceptualize the initiative
Starts with thorough knowledge about your
current services – put it on paper
Identify gaps in current services through needs
assessment
Prioritize potential advancements based on
importance to departmental and institutional
goals
Take highly-prioritized initiatives to next step in
the development process
Wilson, AL. Financial Management for system Pharmacists. Bethesda, MD: American Society of Health-System Pharmacists, 2009. Print.
Business Planning in Pharmacy
Development process:
Conceptualize the initiative
Research the feasibility and details of the
concept
Evaluate and refine the concept based on data
obtained
Outline the plan
Prepare the document
Present the plan
Wilson, AL. Financial Management for system Pharmacists. Bethesda, MD: American Society of Health-System Pharmacists, 2009. Print.
Research the feasibility and
details of the concept
Conduct thorough review of published literature
If very little literature exists on the specific
concept, rely on professional network
ASHP Connect
ASHP Pharmacy Practice Managers Listserve
UHC Listserves
Site visits
Search for white papers and/or best practice
guidelines from national health-care
organizations
Wilson, AL. Financial Management for system Pharmacists. Bethesda, MD: American Society of Health-System Pharmacists, 2009. Print.
Business Planning in Pharmacy
Development process:
Conceptualize the initiative
Research the feasibility and details of the
concept
Evaluate and refine the concept based on
data obtained
Outline the plan
Prepare the document
Present the plan
Wilson, AL. Financial Management for system Pharmacists. Bethesda, MD: American Society of Health-System Pharmacists, 2009. Print.
Evaluate and refine the concept
based on data obtained
Use information from your research and refine
the concept
Take opportunity to revisit institutional and
departmental priorities
Move forward with initiatives that will provide
sufficient merit and return on investment
Concepts that do not provide sufficient merit
will be deferred or eliminated so that other
initiatives can be pursued
Wilson, AL. Financial Management for system Pharmacists. Bethesda, MD: American Society of Health-System Pharmacists, 2009. Print.
Business Planning in Pharmacy
Development process:
Conceptualize the initiative
Research the feasibility and details of the
concept
Evaluate and refine the concept based on data
obtained
Outline the plan
Prepare the document
Present the plan
Wilson, AL. Financial Management for system Pharmacists. Bethesda, MD: American Society of Health-System Pharmacists, 2009. Print.
Outline the plan
Plenty of resources available to develop a plan
for a new stand-alone business
The Successful Business Plan: Secrets and
Strategies – Rhonda Abrams
Wilson, AL. Financial Management for system Pharmacists. Bethesda, MD: American Society of Health-System Pharmacists, 2009. Print.
Outline the plan
For a new pharmacy service:
Cover Page
Table of Contents
Executive Summary
Description of Proposed Service
Consistency with Organization’s Mission
Market Analysis
Marketing Plan
Facility and Equipment
Management and Organization
Financial Summary
Evaluation
Wilson, AL. Financial Management for system Pharmacists. Bethesda, MD: American Society of Health-System Pharmacists, 2009. Print.
Business Planning in Pharmacy
Development process:
Conceptualize the initiative
Research the feasibility and details of the
concept
Evaluate and refine the concept based on data
obtained
Outline the plan
Prepare the document
Present the plan
Wilson, AL. Financial Management for system Pharmacists. Bethesda, MD: American Society of Health-System Pharmacists, 2009. Print.
Prepare the document
Cover Page
Name of plan/service
Month and year plan was prepared
Name/contact information of preparers
Table of contents
Wilson, AL. Financial Management for system Pharmacists. Bethesda, MD: American Society of Health-System Pharmacists, 2009. Print.
Prepare the document
Executive Summary
Most important section of business plan
Clear, concise, and written to compel reader to
review entire plan
1-3 pages length
Write this portion last
Write in narrative form taking from each section of the business plan
Will serve as proof that your plan:
is thoroughly thought through
researched
can be achieved
meet organizational needs while being financially viable
Wilson, AL. Financial Management for system Pharmacists. Bethesda, MD: American Society of Health-System Pharmacists, 2009. Print.
Prepare the document
Description of Proposed Service
Overview of service proposed
Location
Scope of service(s)
Benefits
Staff involved
Differentiating factors
Rationale
Reference other organizations/research
Anticipated start date
Financial/Volume trends
Previous program history
Wilson, AL. Financial Management for system Pharmacists. Bethesda, MD: American Society of Health-System Pharmacists, 2009. Print.
Prepare the document
Consistency with mission
Explains how new service supports the mission
and strategic plan of the health system
Provides greater potential for approval and
subsequent success
Program cost and return on investment to the
institution should be explained clearly here in
addition to other positive impacts on
organizational performance
Wilson, AL. Financial Management for system Pharmacists. Bethesda, MD: American Society of Health-System Pharmacists, 2009. Print.
Prepare the document
Market analysis
Description of business need based on gap
analysis conducted beforehand
Clearly identifies market (e.g. patients in need),
barriers to entry (if any), projected trends, and
description of market research
Should new service include development of a
new pharmacy (e.g. ambulatory services),
market analysis must include review of service
areas, market size (historical and future), and
economics of the market
Wilson, AL. Financial Management for system Pharmacists. Bethesda, MD: American Society of Health-System Pharmacists, 2009. Print.
Prepare the document
Facility, Technology, Equipment
Indicate planned location and availability –
include square footage and schematic of layout
If construction or renovation required, include in
this section
Description of all technology and equipment
necessary for the new service or program
Wilson, AL. Financial Management for system Pharmacists. Bethesda, MD: American Society of Health-System Pharmacists, 2009. Print.
Prepare the document
Management and organization
Tie in new program / new service with current
leadership structure of the department
Description of staffing and management needs,
timing of adding new staff to payroll, impact of
new program on other current programs (both
within pharmacy and throughout the institution)
should also be included
Implementation plan including timetable
indicating key milestones
Wilson, AL. Financial Management for system Pharmacists. Bethesda, MD: American Society of Health-System Pharmacists, 2009. Print.
Prepare the document
Financial summary
Tables, spreadsheets, and graphs outlining all
financial information
Be conservative, candid, use standard formats
and financial terms, be consistent, and seek
advice of financial services staff
Primarily interested in actual expenses and
revenues
Costs avoided, if clearly indicated, should be included (soft dollars)
3-year Pro-forma income statement
Profit and loss
Shows volumes;expenses/revenues; and assumptions
Wilson, AL. Financial Management for system Pharmacists. Bethesda, MD: American Society of Health-System Pharmacists, 2009. Print.Prepare the document
Evaluation
Strategy for evaluating performance of new
service or program
General description of expected adjustments
based on performance and performance
indicators
Financial
Clinical
Market
Patient/customer satisfaction
Criteria for program success
Senior leaders may be more supportive if you include this in your plan
Wilson, AL. Financial Management for system Pharmacists. Bethesda, MD: American Society of Health-System Pharmacists, 2009. Print.
Business Planning in Pharmacy
Development process:
Conceptualize the initiative
Research the feasibility and details of the
concept
Evaluate and refine the concept based on data
obtained
Outline the plan
Prepare the document
Present the plan
Wilson, AL. Financial Management for system Pharmacists. Bethesda, MD: American Society of Health-System Pharmacists, 2009. Print.
Present the plan
Formal document
Proof-read and edited by more than one person
Ensure language is clear and that any
charts/graphs enhance the report
Use color, professional binding
Make several copies
Slide presentation
Based on business plan document
Should compliment/enhance message
Wilson, AL. Financial Management for system Pharmacists. Bethesda, MD: American Society of Health-System Pharmacists, 2009. Print.
UHS Anticoagulation Clinic
UHS Anticoagulation Clinic
Business Plan
Business Plan
Jacob Thompson, PharmD, MS
Associate Director of Pharmacy
UHS Hospitals
Binghamton, NY
4 Hospital Health-System:
UHS Wilson Regional Medical Center: 280 bed teaching,
regional trauma center
UHS Binghamton General Hospital: 200 bed community
hospital
UHS Chenango Memorial Hospital : 58 bed rural community
hospital
UHS Delaware Valley Hospital: 25 bed critical access hospital
UHS Home Care
UHS Senior Living
at Ideal
UHS Primary Care
UHS Specialty
Care
Integrated across the Health-System:
24/7 operations
3 Community Practice Pharmacies
62 Physician office practices
120 Employees
97 FTE
44 FTE pharmacists
53 FTE non-pharmacists
Timeline
2009
UHS Hospitals implemented inpatient Anticoagulation
Program to support National Patient Safety Goal
September 2011
New York State passes Collaborative Drug Therapy
Management (CDTM) demonstration program
November 2011
UHS Tactic approved by Board of Trustees for 2012 Budget
Year
September 2012
Anticoagulation Clinic Opens first location
Budget Cycle
January
June/July
August
September
November
Prepare Tactics
Submit Tactics
Submit Budgets
Tactics/Budgets
Approved
The Tactic Document
All UHS Tactics submitted
on standard Excel workbook
Minimum information needed
1)
General Instructions
2)
Description
3)
Resources
4)
Revenue
5)
Implementation Plan
6)
Income Statement
General Instructions
For a new pharmacy service:
Cover Page
Table of Contents
Executive Summary
Description of Proposed Service
Consistency with Organization’s Mission
Market Analysis
Marketing Plan
Facility and Equipment
Management and Organization
Financial Summary
Evaluation
Wilson, AL. Financial Management for system Pharmacists. Bethesda, MD: American Society of Health-System Pharmacists, 2009. Print.
Description
For a new pharmacy service:
Cover Page
Table of Contents
Executive Summary
Description of Proposed Service
Consistency with Organization’s Mission
Market Analysis
Marketing Plan
Facility and Equipment
Management and Organization
Financial Summary
Evaluation
Wilson, AL. Financial Management for system Pharmacists. Bethesda, MD: American Society of Health-System Pharmacists, 2009. Print.
Description
1)
Purpose of the tactic
2)
How the tactic supports UHS strategic plan
3)
Benefits (direct/quantifiable and indirect) to UHS
4)
Critical success factors
5)
Regulatory requirements
Resources
For a new pharmacy service:
Cover Page
Table of Contents
Executive Summary
Description of Proposed Service
Consistency with Organization’s Mission
Market Analysis
Marketing Plan
Facility and Equipment
Management and Organization
Financial Summary
Evaluation
Wilson, AL. Financial Management for system Pharmacists. Bethesda, MD: American Society of Health-System Pharmacists, 2009. Print.
United Health Services Tactical Plan Request Form for 2012 Budget Year
Financial Analysis: Incremental Expenses -- Detail
Please quantify below the incremental resources (staff/salary, non-labor, and capital) required to implement the proposed tactic. Please fill in each of the white cells in the row. You may insert more rows as needed; be sure to insert them before the total row.
Incremental Staffing Resources: Please note that the Salary Expenses will populate from the FTE table as you complete it. Incremental Staff Position Position Annual 2012 2013 2014 (FTE) Start Date Code Title Salary FTEs FTEs FTEs 1/1/2012 76020 Patient Care Pharmacist II (Clinic) $ 111,134.40 1.15 1.15 1.15 9/1/2012 76020 Patient Care Pharmacist II (Retail) $ 111,134.40 0.04 0.12 0.13 9/1/2012 44160 Pharmacy Technician (Retail) $ 27,705.60 0.05 0.18 0.20
Total 1.24 1.45 1.48
Salary Expenses Position Position 2012 2013 2014 Code Title $ Required $ Required $ Required 76020 Patient Care Pharmacist II (Clinic) $127,805 $134,195 $140,905 76020 Patient Care Pharmacist II (Retail) $4,088 $13,628 $14,991 44160 Pharmacy Technician (Retail) $1,483 $4,943 $5,438
0 0 $0 $0 $0
0 0 $0 $0 $0
0 0 $0 $0 $0
0 0 $0 $0 $0
Total $133,376 $152,766 $161,333
Incremental Non-Labor Resources - including supplies, legal, marketing, consulting, training, contract fees, etc. Non-Salary Expenses Expense Expense 2012 2013 2014
Code Description $ Required $ Required $ Required - INRatio2 Point of Care Device $ 1,500
- INRatio2 Test Strips $ 22,019$ 24,220$ 26,642 - Marketing brochure $ 500$ 500$ 500 - Limited Service Laboratory Registration $ 200$ 200$ 200 - Allocated Overhead $ 5,000$ 5,000$ 5,000 - Retail Drug Expense $ 13,703$ 15,073$ 16,581 - Retail Script Expense $ 2,066$ 2,273$ 2,500
Total $44,988 $47,267 $51,423
Capital Resources: Expenses generally $2,500 or greater with useful lives of 2 years or more.
Capital Expenses Requested During Capital Items 2012 2013 2014 Budget Process (Y or N) Description $ Required $ Required $ Required
N Laptop or Desktop Station (2) $ 3,600$ - $
-Total $3,600 $0 $0
2012 Estimate of Resources Required Tactical Plan Title: Pharmacist/Resident Ambulatory Anticoagulation Clinic
Resources
Revenue
For a new pharmacy service:
Cover Page
Table of Contents
Executive Summary
Description of Proposed Service
Consistency with Organization’s Mission
Market Analysis
Marketing Plan
Facility and Equipment
Management and Organization
Financial Summary
Evaluation
Wilson, AL. Financial Management for system Pharmacists. Bethesda, MD: American Society of Health-System Pharmacists, 2009. Print.
Revenue
1)
Existing Market Volume? What % of it is UHS
expected to capture?
2)
Describe marketing plan to accomplish volumes
3)
Estimate 3 years of volumes
Unit of Volume
Existing Market
Expected UHS
Expected UHS
(Days, D/C, Visits)
Volume
Capture (%)
Volume Year 1
Pts Discharged on Warfarin
2,440
20.0%
488
Potential Yearly Visits
29,280
20.0%
5,856
Year 1
Year 2
Year 3
Patients
488
537
590
Pt. Visits
5,856
6,442
7,086
Revenue
4) Payor Mix Volumes (if applicable)
5) Any Revenue at risk?
6) Grants available
7) Cost Reductions
% Allocation
Medicare
24.5%
Blue Cross
27.6%
Medicaid
23.3%
Worker's Comp/No Fault
0.7%
Other
18.0%
Commercial
1.2%
Self Pay
4.7%
Total
100.0%
Implementation Plan
For a new pharmacy service:
Cover Page
Table of Contents
Executive Summary
Description of Proposed Service
Consistency with Organization’s Mission
Market Analysis
Marketing Plan
Facility and Equipment
Management and Organization
Financial Summary
Evaluation
Wilson, AL. Financial Management for system Pharmacists. Bethesda, MD: American Society of Health-System Pharmacists, 2009. Print.
Implementation Plan
Develop CDTM agreement according to new
regulations from NYS Board of Pharmacy
Develop Marketing Brochure
Set up office location to determine patient flow
Establish Quality Metrics
Roll out clinic
Income Statement
For a new pharmacy service:
Cover Page
Table of Contents
Executive Summary
Description of Proposed Service
Consistency with Organization’s Mission
Market Analysis
Marketing Plan
Facility and Equipment
Management and Organization
Financial Summary
Evaluation
Wilson, AL. Financial Management for system Pharmacists. Bethesda, MD: American Society of Health-System Pharmacists, 2009. Print.
United Health Services Tactical Plan Request Form for 2012 Budget Year
Financial Analysis
Summary
Cost/Benefit Analysis 2012 2013 2014
Results Expected
Incremental
Clinic Visit Volumes: 5,856 6,442 7,086 Incremental Revenues: Clinic Revenue $306,790 $337,469 $371,216 Retail Revenue $53,231 $58,554 $64,410 Grant Funds $0 $0 $0 Savings $0 $0 $0 Total Revenue $360,021 $396,023 $435,625 Resources Required Incremental 2011 Salary Expenses:
Incremental Staff (FTEs) 1.24 1.45 1.48 Salary Expense ($) $133,376 $152,766 $161,333 Fringe Benefits Expense
(35% of Salary Exp.) $46,682 $53,468 $56,467 Incremental 2011
Non-Salary Expenses: $44,988 $47,267 $51,423 Depreciation & Interest planning and finance to determine planning and finance to determine planning and finance to determine
Total Expenses: $225,046 $253,501 $269,223 Net Operating Income: $134,975 $142,522 $166,402
ROI 60% 56% 62%
Capital Costs: $3,600 $0 $0 Grant Funding $0 $0 $0 Net Capital Cost $3,600 $0 $0
Planned 2012 Results and Resources Required