Interpret the budget and provide summary in 500 words by reflecting the understanding of budgeting principles. the
Fantastic news! We've Found the answer you've been seeking!
Question:
Interpret the budget and provide summary in 500 words by reflecting the understanding of budgeting principles. the summary needs to include comparison of 2019/20 to 2018/19 budget of blue mountains local health district. suggest areas where activity can be either increased or decreased with Rationale for recommended changes in expenditure is well-supported with evidence to better align the budget with current state and local health priorities.
Transcribed Image Text:
Nepean Blue Mountains LHD - Budget 2018/19 201019 BUDGET Comparative Data D E G H Volume LHD/SHN 2017/18 Volume State Price Initial Budget Variance Initial and Annualised Target Valume (Admissions & Attendances) Indicative only 83,867 Projected per NWAUTE Average Cost 201a19 (S 000) per NWAUT8 Annualised Variance Forecast 2017/18 Budget ($ '000) $376.244 (NWAU18) (5 '000) (NWAU18) 83,170 Acute Admitted 85,479 $394,207 $75,388 $17,963 $3,508 54,713 $4,622 Emergency Department Non Admitted Patients (Including Dental) $71,880 $100.047 S558.071 16,348 130,484 15,890 $8,610 $30,001 25,717 406, 780 $118,558 24,310 Total 127,545 701,130 $588,153 5.4% 123,379 Sub-Acute Services - Admitted 9,610 3,180 $44,336 $42,517 $1,810 0,398 54,713 $4,622 Sub-Acute Services - Non Admined 631 $2,916 $2.855 S60 831 Total 10,241 3, 189 $47,252 S45.372 $1,679 41% 10,028 Mental Health - Admitted (Acute and Sub-Acute) 7,383 2,300 $34,067 $336 $27,890 $32619 $329 $26.668 $1,438 7,210 Mental Health - Block Funded Hospitals $7 $1,223 $4,713 $4,622 Mental Health - Non Admitted 4.650 106,436 4,408 Mental Health - Clasllication Adjustment $1,437 $1,408 $30 Total 12,033 108,832 S63,721 S61,023 $2,69 4.4% 11,708 Block Funding Allocation Block Funded Hosptals (Small Hospitals) Block Funded Servces in Scope - Teaching, Traning and Research $2,962 $2.901 $61 $20,829 $23,791 $20.307 $432 Total $23,290 $493 2.1% E State Only Biock Funded Services Total $61,709 S60,430 $1,279 2.1% Transition Grant (excluding Mental Health) and RSC G Gross-Up (Private Patient Service Adjustments) $15,409 $15.000 $310 2.1% Provision for Specific Initiatives & TMF Adjustments (not included above) Data Improvement Project HAC Improvement Project Leading Better Value Care Program Support Transition Purchasing Adjustors (incl Hospital Acquired Complications) Health Share Accelerated Savings Program Election Commitment - Addtional Nursing, Midwitery and Support positions Electricity escalations ICT escalation (Intra Health) $750 $350 $250 -$973 $628 $355 $577 $1,507 New parents and chidren initiatives $334 Total $2,522 $2,522 I Restricted Financial Asset Expenses J Depreciation (General Funds anly) K Total Expenses (KAB-C+D+E F+G+Hel+J) L Other GainvLess en disposal ot assats ete $2,949 $2.949 $25,156 $25,156 $830,662 $791.390 $30,272 5.0% $524 $524 M LHD Revenue $813,742 S772.343 -$41,399 N Net Result (NKOLM) $17,445 $19.572 -$2,127 General Note: ABF growth is funded at 90% of the State Price for all "business as usual activity and new buids or new capacity has continued to be tunded at the full State Price PPart of the Acute, ED and Subacute Admitted transtion grant has been used to fund growth (see Schedule C glossary) Schedule C Part 1 Nepean Blue Mountains LHD - Budget 2018/19 201019 BUDGET Comparative Data D E G H Volume LHD/SHN 2017/18 Volume State Price Initial Budget Variance Initial and Annualised Target Valume (Admissions & Attendances) Indicative only 83,867 Projected per NWAUTE Average Cost 201a19 (S 000) per NWAUT8 Annualised Variance Forecast 2017/18 Budget ($ '000) $376.244 (NWAU18) (5 '000) (NWAU18) 83,170 Acute Admitted 85,479 $394,207 $75,388 $17,963 $3,508 54,713 $4,622 Emergency Department Non Admitted Patients (Including Dental) $71,880 $100.047 S558.071 16,348 130,484 15,890 $8,610 $30,001 25,717 406, 780 $118,558 24,310 Total 127,545 701,130 $588,153 5.4% 123,379 Sub-Acute Services - Admitted 9,610 3,180 $44,336 $42,517 $1,810 0,398 54,713 $4,622 Sub-Acute Services - Non Admined 631 $2,916 $2.855 S60 831 Total 10,241 3, 189 $47,252 S45.372 $1,679 41% 10,028 Mental Health - Admitted (Acute and Sub-Acute) 7,383 2,300 $34,067 $336 $27,890 $32619 $329 $26.668 $1,438 7,210 Mental Health - Block Funded Hospitals $7 $1,223 $4,713 $4,622 Mental Health - Non Admitted 4.650 106,436 4,408 Mental Health - Clasllication Adjustment $1,437 $1,408 $30 Total 12,033 108,832 S63,721 S61,023 $2,69 4.4% 11,708 Block Funding Allocation Block Funded Hosptals (Small Hospitals) Block Funded Servces in Scope - Teaching, Traning and Research $2,962 $2.901 $61 $20,829 $23,791 $20.307 $432 Total $23,290 $493 2.1% E State Only Biock Funded Services Total $61,709 S60,430 $1,279 2.1% Transition Grant (excluding Mental Health) and RSC G Gross-Up (Private Patient Service Adjustments) $15,409 $15.000 $310 2.1% Provision for Specific Initiatives & TMF Adjustments (not included above) Data Improvement Project HAC Improvement Project Leading Better Value Care Program Support Transition Purchasing Adjustors (incl Hospital Acquired Complications) Health Share Accelerated Savings Program Election Commitment - Addtional Nursing, Midwitery and Support positions Electricity escalations ICT escalation (Intra Health) $750 $350 $250 -$973 $628 $355 $577 $1,507 New parents and chidren initiatives $334 Total $2,522 $2,522 I Restricted Financial Asset Expenses J Depreciation (General Funds anly) K Total Expenses (KAB-C+D+E F+G+Hel+J) L Other GainvLess en disposal ot assats ete $2,949 $2.949 $25,156 $25,156 $830,662 $791.390 $30,272 5.0% $524 $524 M LHD Revenue $813,742 S772.343 -$41,399 N Net Result (NKOLM) $17,445 $19.572 -$2,127 General Note: ABF growth is funded at 90% of the State Price for all "business as usual activity and new buids or new capacity has continued to be tunded at the full State Price PPart of the Acute, ED and Subacute Admitted transtion grant has been used to fund growth (see Schedule C glossary) Schedule C Part 1
Expert Answer:
Answer rating: 100% (QA)
Interpretation of Budget and analysis To provide detailed summary of Budget analysis of variance whether Favourable or Adverse plays a major role When ... View the full answer
Related Book For
Posted Date:
Students also viewed these marketing questions
-
The budget for a state or local government is not as binding as a budget for a commercial business. Comment.
-
Blue Sea Health Spas began 2012 with cash of $112,000. During the year, Blue Sea earned service revenue of $599,000 and collected $593,000 from customers. Expenses for the year totaled $380,000, of...
-
In general terms, what application areas are supported by Bluetooth?
-
The average distance between Earth and the Sun is 1.5 10 m. 1) Calculate the average speed of Earth in its orbit (assumed to be circular) in meters per second. 2) What is this speed in miles per hour?
-
A certain gene in one strain of E. coli can be cleaved into fragments of 3 kb and 4 kb using the restriction endonuclease PstI, but it is unaffected by PvuII. In another strain of bacteria, the same...
-
Simtek currently pays a $2.50 dividend (D0) per share. Next years dividend is expected to be $3 per share. After next year, dividends are expected to increase at a 9 percent annual rate for three...
-
An investor is considering adding three new securities to her internationally focused, fixed-income portfolio. She considers the following non-callable securities: 1-year government bond 10-year...
-
Floyd Distributors, Inc., provides a variety of auto parts to small local garages. Floyd purchases parts from manufacturers according to the EOQ model and then ships the parts from a regional...
-
On 1 January 20X1, YX acquired 55% of RT's equity shares. YX elected to measure non-controlling interests in RT at fair value at acquisition. In the year ended 31 December 20X3, profit for the year...
-
This case can be assigned as a group activity. Additional instructions and material for this activity can be found on the Instructor Resource site and in WileyPLUS. Kenmare Architects Ltd. (KAL) was...
-
1. Suppose a business finds that output varies according to the following schedule as it adds more workers: Fill in the marginal product and average product columns. Diminishing marginal returns is...
-
Aluminum metal has a specific heat of 0.900 J/g C. Calculate the amount of heat required to raise the temperature of 10.5 moles of Al from 123.5 C to 485C.
-
expain a real life problem that can be solved if a person would be a good communicator.
-
Which two of the functions do you need to work on the most? Why? Explain. Make sure to integrate/define Illustrate each of these two functions with at least one specific example from your life. The...
-
Hust and Colleagues (2008) found which theme(s) pertaining to sexual health in media popular with adolescents?
-
Explain patent act 1990 with examples in 200-250 word
-
What to Do Discussion Directions? What are your top five values? Why did you select these values? Research and find a company that shares a same values as you. Please note that in order to get the...
-
A firm offers two products for sale. The marginal cost of one product is new zero once the first unit has been produced. The marginal cost of the other product rises as output rises. What would be...
-
New England Co. predicts that it will use 360,000 gallons of material during the year. The material is expected to cost $5 per gallon. It anticipates that it will cost $72 to place each order. The...
-
Vincenzo's Manufacturing Co. uses a job order cost system. The following accounts have been taken from the books of the company: Required: 1. Analyze the accounts and describe in narrative form what...
-
The books of Starlite Products Co. revealed that the following general journal entry had been made at the end of the current accounting period: Factory Overhead . . . . . . . . . . . . . . . . . . ....
-
The Lorenz curve for Bangladesh looks like this: How much income do individuals in the top income quintile in Bangladesh receive? Cumulative percentage of income 58.7% 37.4 21.3 8.9 20 40 60 80 100%...
-
What would the Lorenz curve for lawyers represent?
-
The accompanying table shows income distribution data for three countries: a. Using this information, draw a Lorenz curve for each country. b. Which country has the most equal distribution of income?...
Study smarter with the SolutionInn App