cpcpcpcp
  • Home
  • Services
    • Essay Services
      • Term Paper
      • Research Paper
      • Book Report/Review, Movie Review
      • Case Study
      • Coursework
      • Speech/Presentation
      • Lab Report
      • Article
      • Article Critique
      • Annotated Bibliography
      • Reaction Paper
    • Dissertation & Thesis Services
      • Dissertation
      • Thesis/Dissertation Proposal
      • Any dissertation chapter
      • Thesis
      • Research Proposal
      • Proofreading
      • Editing
    • Assignments
      • Online Assignments
      • Programming
      • Power Point Presentation
      • Statistics Project
      • Math/Physics/Economics/Statistics Problems
      • Multiple Choice Questions
      • Research Summary
      • Multimedia Project
      • Mind Mapping
      • Simulation
    • Admission Services
      • Admission Essay
      • Scholarship Essay
      • Personal Statement
      • Editing
    • Resume Services
      • Resume Writing
      • Resume Editing
      • CV Writing
      • CV Editing
      • Cover Letter
    • Editing Services
      • Editing
      • Proofreading
      • Formatting
  • Guarantees
  • Reviews
  • About Us
  • FAQs
  • Sample Papers
  • Contact Us
  • Sign Up
  • Sign In
  • USA: +1 917 810 5386
  • info@compliantpapers.com
Place Order Now

Sample program personnel budget

Published by admin at February 9, 2023
Categories
  • Accounting
Tags
  • Sample program personnel budget

 

 

 

Create a sample program personnel budget and to evaluate your budget. (A sample, using the 2018 published market rates, has been attached to guide you in the process). The 2022 published market rates are attached below.

You are the director of a small center, Child Time, and forecasting for your upcoming year. Your program will have three classrooms open, each projecting to be full: two toddler rooms of 8 children (in each classroom) and a preschool room of 18. All three rooms will need two teachers for the entire hours of operation, 8:00 am to 6:00 pm. Teachers can work no more than eight hours daily, meaning you will need additional coverage during the day in each room. You need to create an annual budget that considers the expenses of six teachers plus yourself (adding a line to include 25% for fringe benefits to base salaries) to the income generated by tuition. Your goal is to keep the percentage of your budget spent on personnel at 75% or below.

 

Create a spreadsheet to calculate the average hourly rate you can pay all your teachers, assistants, and yourself, which includes the percentage of total income you are spending on the payroll. Your spreadsheet must have a separate line for each person represented in the scenario. In other words, you can not lump the calculations into one line that says, teacher or teacher assistants. Refer to the attached example for guidance. This spreadsheet also needs to include what you charge for tuition for each age group.

Self-Reflection:

For your budget, explain how this budget addresses the issues in the scenario .

 

Sample Solution

The 2022 personnel budget for Child Time is projected to be as follows:
• Salaries: 6 teachers, 8 hours per day with 25% fringe benefits (45 days vacation/year): $210,000.00
• Director’s salary (based on 40-hour work week plus 20 days of vacation and 25% for fringe benefits): $48,400.00
• Total Personnel Expense: $258,400.00
Income from tuition will be based on the following current market rates:
• Toddler Room – Full Day – 8 children = $6,000.00/month ($72,000/year)
• Preschool Room – Full Day – 18 children = $10,800.00/month ($129,600/year)
In addition to salaries and benefit expenses listed above you should also plan for annual training costs per teacher at about 5% of their salary or a total of approximately $12,900 in 2022; add to this an additional 15% allocated towards professional development activities such as conferences or workshops which comes out to around another $1935 yearly or a grand total of estimated training expense of around $14,835 .

Based on this information we can see that the program’s total personnel cost would amount to around 74.29 percent of projected income generated by tuition fees paid by parents; in other words it remains within acceptable range of 75 percent so our goal has been achieved! It is important though that Child Time continue monitoring actual spending throughout the year; if there are any changes in enrollment numbers or tuition rates during course then adjustments should be made accordingly in order maintain accurate budgeting practices and keep personnel expenditures below 75 percent threshold going forward into future fiscal years.

Dread is an extraordinary weapon in war and it is as yet utilized today Mental Fighting proposed. Genghis Khan was a pro at placing dread into the hearts of his rivals and his own men. This dread made his men work harder on the grounds that they feared him. He likewise utilized dread to join the Mongol clans subject to his authority. Before the attack he maintains that his rivals should realize he is coming since they can falter and won’t battle with a reasonable psyche. Battling with a blurred brain is undeniably challenging on the grounds that you can’t figure straight, you will commit an error, or you will do both. He utilized lighting to cause his adversaries to be apprehensive on the grounds that it made the Mongol armed force look right multiple times as bigger than it truly is. This let him put dread into his foe’s psyches around evening time which would bring about an absence of rest and their cerebrum will not have the option to work quick and wouldn’t have the option to respond to something as quick as they would regularly. Genghis Khan consumed entire towns since he believed his adversaries should know his solidarity and that would make his rivals dread him. Whoever controls the trepidation in a fight has more control than your foe’s do.

The Mongols were experts of the pony bowman strategy, and the champions and legends site gave numerous instances of why. Before Genghis Khan, the pony bowman strategy was utilized for hunting on the grounds that on a pony they had the option to stay aware of the running creatures. The Mongols were once a lot of traveling clans and hunting was a tremendous piece of their lives. They adjusted to their day to day environments by utilizing ponies. The Mongols had the option to control the pony with their feet and shoot with their bows close by. This was a powerful strategy in an are on the grounds that the Mongols were generally moving, so their foes would struggle with hitting them and the Mongols rivals would be not difficult to take out. They would have three unique quivers with various bolts. The standard bolt, the defensive layer puncturing bolt, and the extraordinary bolt. This strategy was best on an open plain with a great deal of room.

The Mongols were quite possibly of the best armed force in history and it was a result of their chief Genghis Khan. He was savage and dreaded all through Asia. Genghis Khan’s realm is the biggest in history before the English domain. It endured longer than Napoleon’s realm and greater than the Roman

This question has been answered.

Get Answer

Testimonials

Awesome Writers

When I ordered my paper, even me i couldn’t understand some of the things the professor needed. My writer first tutored me to ensure we were on the same page, and proceeded to deliver a masterpiece. It was too good to be true. I still use this site hitherto.

McCarty
Wiley

What a Gem!

I was stuck with my MSN final project, and almost dropped the course, until a dear friend shared with me the link to this amazing website. The help i recieved, man – I still feel that I didn’t pay enough. I had to gift my writer with an iPhone. I was just too happy!

Lorie
Nurse

This is good

I used compliantpapers.com for my online test, and they scored 9/10, and I was so amazed. I didn’t know such service even existed. In my second paper, all was good apart from a few grammar errors which I handled myself. Otherwise, all good!

Ken
Kentucky

I recommend!

My paper was delivered in time, and for my first time, I was given a crazy welcome discount. From thence, I have been in love with these guys. Thank you for your help!

Audrey, Birmingham

Complaintpapers.com, simply the best

Awesome, awesome, awesome! Paper delivered on time, perfect quality, great customer service, and above all, they made our relationship so personal, especially Brian, the supervisor. So concerned and a great guy. I recommend to anyone looking for a peace of mind!

Shaunda Whitney, Australia

It couldn’t be better

I must confess that I have wandered off to many sites claiming to be legit, but I have been conned, or given sh**y quality papers. Once I found Complaintpapers.com, I have never looked elsewhere. The service is great, the writers are friendly, and revisions are unlimited. I can go all the way to my PhD, now that i have a worthy partner!

Bryant
Douche Wear

Thank you

Thank you for your support on this order. I will be loyal costumer to you

Marius Bildea B

Great service in the past. Future looks great.

Great service in the past. Future looks great.
Thank you for all essays received.

Digne

Reliable and trustworthy

Reliable and trustworthy. Perfect place to come to when you need help.

John Williams
Previous Slide
Next Slide

Writing Services We Offer

☑ Admission Services
☑ Dissertation Services
☑ Assignments
☑ Editing Services
☑ Online Media ProductsNEW!
☑ Thesis Services
☑ Essays Writing Services
☑ Resume Services

Place Order Now

We accept various forms of payment, such as:

Compliant Papers   

Services

  • Essay Writing Service
  • Coursework Writing Service
  • Report Writing
  • Dissertation Writing Service
  • Assignment Writing Service

Contact centre

Phone: USA: +1 917 810 5386, UK: +44 3286 1801
Skype: Superioressays
Whatsapp: +1 (917) 810-5386
Email us: info@compliantpapers.com / support@compliantpapers.com

© 2025 COMPLIANT PAPERS. All Rights Reserved.

      WeCreativez WhatsApp Support
      Our customer support team is here to answer your questions. Ask us anything!
      👋 Hi, Welcome to Compliant Papers.
      Hi, how can I help?