SLIDE 25 25
USING A BUDGET
- Reviewing actual performance
against budget
- Variance
- Favourable
- Unfavourable
MURRABA HOSPITAL
FY Actual $ Budget $ Variance $ Variance % YTD_Actual $ YTD_Budget $ Variance $ Variance % Budget Medical 687,908 693,766 5,858 0.84% 3,806,711 4,072,595 265,884 6.53% 8,145,190 Nursing 1,712,047 1,503,453 (208,594)
9,338,440 9,020,720 (317,720)
Employee Related 2,399,955 2,197,219 (202,736)
13,145,151 13,093,315 (51,836)
394,045 316,363 (77,682)
2,149,334 1,898,177 (251,157)
3,796,354 Drugs 163,958 147,745 (16,213)
894,318 886,470 (7,848)
1,772,940 Blood Products 9,042 9,321 279 2.99% 49,319 55,925 6,606 11.81% 111,849 Linen 74,760 63,564 (11,196)
407,782 381,385 (26,397)
762,770 Goods & Service 247,760 220,630 (27,130)
1,351,419 1,323,780 (27,639)
2,647,559 TOTAL EXPENSES 3,041,760 2,734,212 (307,548)
16,645,904 16,315,272 (330,632)
Dept Veteran Affairs (35,240) (34,950) 290 0.83% (210,240) (209,700) 540 0.26% (419,400) TOTAL REVENUE (35,240) (34,950) 290 0.83% (210,240) (209,700) 540 0.26% (419,400) NET COST OF SERVICE 3,006,520 2,699,262 (307,258)
16,435,664 16,105,572 (330,092)
Visiting Medical Officers FY 20XX/20YY December FY 20XX/20YY December Murraba Hospital