Chat with us, powered by LiveChat   please fix daily rate this one is too high so for infants $50 and rest $40 snd then multiply but 2 - STUDENT SOLUTION USA

  please fix daily rate this one is too high so for infants $50 and rest $40 snd then multiply but 2

 

please fix daily rate this one is too high

so for infants $50 and rest $40

snd then multiply but 20 for monthly fee instead of 30 since centre is closed on the weekends this needs to be taken under consideration and then if yoican update rest of calculations

Sheet1

No. of Children
Age group Adult:Child Ratio No. of Children No. of Caregivers
0 – 1 1 : 3 6 2
1 – 2 1 : 5 10 2
2 – 3 1 : 6 18 3
3 – 5 1 : 8 16 2
50 9
Income Age group No. of Children Monthly fee Parent fees Subsidy Total Monthly fees
0 – 1 6 $ 2,000 $ 10,200 $ 1,800 $ 12,000
1 – 2 10 $ 1,850 $ 15,725 $ 2,775 $ 18,500
2 – 3 18 $ 1,950 $ 29,835 $ 5,265 $ 35,100
3 – 5 16 $ 2,050 $ 27,880 $ 4,920 $ 32,800
$ 83,640 $ 14,760 $ 98,400
Payscale Title No. Rate / Hr Total Annual Hrs Annual Total
Supervisor 1 20 2,080 40,560
Caregiver Senior-level 1 17 10,400 171,600
Caregiver Entry-level 1 16 8,320 128,960
Cook 2 15 4,160 124,800
Cleaning Staff 3 15 6,240 271,440
Temporary 1 14 400 5,600
742,960
Assumptions
Childcare centre is closed for half a month in December for holiday events.
Employer contributes 5% to a retirement fund on behalf of employees
Caregivers attend a mandatory one week training three times a year, February, May and December
The centre has a capacity of 50 children and it was filled to capacity for the whole year except for January (90%), April (90%) and November (80%)
Centre contributes $889.54 per employee per month for Employment Insurance (EI) which is maximum premium level set by canadian benefits authority.
Monthly fee per child is set as below based on age group. The billed amount is as per management assessment.
Age group Monthly fee
0 – 1 $ 2,000
1 – 2 $ 1,850
2 – 3 $ 1,950
3 – 5 $ 2,050
The centre is exempted from paying taxes.
Income and Expenses Worksheet
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Total
Parents Fees 75,276 83,640 83,640 75,276 83,640 83,640 83,640 83,640 83,640 83,640 66,912 41,820 928,404
Subsidy 13,284 14,760 14,760 13,284 14,760 14,760 14,760 14,760 14,760 14,760 11,808 14,760 171,216
Total Monthly Fees 88,560 98,400 98,400 88,560 98,400 98,400 98,400 98,400 98,400 98,400 78,720 56,580 1,099,620
Expenses
Payroll 61,913 61,913 61,913 61,913 61,913 61,913 61,913 61,913 61,913 61,913 61,913 61,913 742,960
Rent 4,000 4,000 4,000 4,000 4,000 4,000 4,000 4,000 4,000 4,000 4,000 4,000 48,000
Water and Electricity 3,400 3,250 3,900 3,850 3,200 350 3,200 3,450 3,600 3,500 3,200 400 35,300
Training – 0 1,500 – 0 – 0 1,500 – 0 – 0 – 0 – 0 – 0 – 0 1,500 4,500
Inspections 750 750 750 750 750 750 750 750 750 750 750 750 9,000
Groceries 4,100 4,200 3,900 3,850 4,000 3,850 4,300 4,100 4,050 3,900 3,650 – 0 43,900
Supplies 950 850 1,000 950 800 800 1,000 850 950 800 950 – 0 9,900
Garbage Collection 185 185 185 185 185 185 185 185 185 185 185 185 2,220
Repairs and Maintenance 300 250 350 300 200 850 250 200 300 350 250 900 4,500
Employment insurance (EI) 667 667 667 667 667 667 667 667 667 667 667 667 8,006
Telephone 350 450 400 350 400 70 350 400 500 450 400 70 4,190
Fuel 1,300 1,400 1,200 1,350 1,300 400 1,600 1,350 1,400 1,200 1,100 450 14,050
CPP (Retirement fund) 3,096 3,096 3,096 3,096 3,096 3,096 3,096 3,096 3,096 3,096 3,096 3,096 37,148
TOTAL EXPENSES 963,674
Annual Profit or Loss Statement
Income
Parent Fees 928,404
Government Subsidy 171,216
Total Income 1,099,620
Expenses
Payroll 742,960
Rent 48,000
Water and Electricity 35,300
Training 4,500
Inspections 9,000
Groceries 43,900
Supplies 9,900
Garbage Collection 2,220
Repairs and Maintenance 4,500
Employment insurance (EI) 8,006
Telephone 4,190
Fuel 14,050
CPP (Retirement fund) 37,148
Total Expenses 963,674
Net Profit 135,946
Tax – 0

Get Your Paper Before the Deadline. Our Services are 100% private and Confidential

Useful Links That Will Help You Around

Link to new order   https://studentsolutionsusa.com/orders/stud/new

link to login page   https://studentsolutionsusa.com/orders/login

New user registration link   https://studentsolutionsusa.com/orders/register

Forgot Password https://studentsolutionsusa.com/orders/forgot/password

 

FREQUENTLY ASKED QUESTIONS

Question: How does this work?

Answer: Good Question. We are a group of a freelance board of students and professional essay writers. At our website, you may get help with any type of academic assignments: essay, coursework, term paper, business plan, case study, article review, research paper, presentation, and speech. Top writers can help with complex assignments such as dissertations, thesis papers, etc. All of them are professionals possessing excellent knowledge in their field of expertise, perfect writing skills, quality, and speed. When you place an order on our website, we assign it to the best writer.  Once the writer finishes the work, the paper is submitted to our quality assurance desk who go through it and ensure it is unique and plagiarism free and that the instructions were followed to the detail. After this step we upload the paper in your account, we also send a copy to the email that you used to register the account with. we can guarantee you that the paper will be 100% plagiarism free. Besides, our services are 100% private and confidential

Question: How do I place an Order after getting to the order page

Answer: There are three major steps in the ordering process

Step 1 ....................................................paper details In this step, you will fill in the instructions of your paper; you can upload any materials that you feel will make your assignment a success. Besides, you can also email us at [email protected] Remember to specify the correct academic level. Please note that sources mean the number of references.

Step 2...................................................... Price calculation Kindly specify the number of pages, type of spacing and the correct deadline. This step will give you the estimated cost minus discount -- you may add the extra features if you wish.

Step 3 ....................................................discount and payment Use the discount code HAPPY2018 to enjoy up to 30% discount of your total cost After this step, proceed to safe payment; you can checkout using your card or PayPal Please note we will send the complete paper to the email you will provide while registering. A copy will also be uploaded to your account

 

Question: How will I know when my paper is complete? or How will I get the complete Paper?

Answer: Once we are done with the paper, we will be uploaded to your account. A copy will also be sent to the email you registered with. We can guarantee you the following:- 1. Our service is private and confidential; we don't spam or share your contacts with anyone  2. The final paper will be plagiarism free. We will send a Turnitin Report to the email you registered with 3. At our company, willing to do free unlimited revisions until you are satisfied with your paper

Question:- Am a new client, How can I get the guarantee that the paper will be completed and sent to me before my deadline?

Answer: Thank you for expressing your concerns. We would love to have you as our loyal customer. We are certain if we do good work, you will come back for me. Besides, you will give us referrals to your friends and family. For that reason, we can’t fail to deliver your paper within your specified time frame. We will ensure we submit the paper on time so that you can have enough time to go through it, if you have problems with the paper delivered, you can request a free revision. You are entitled to as many revisions as you would wish until you get a paper that satisfies you

 

Useful Links That Will Help You Around

Link to new order   https://studentsolutionsusa.com/orders/stud/new

link to login page   https://studentsolutionsusa.com/orders/login

New user registration link   https://studentsolutionsusa.com/orders/register

Forgot Password https://studentsolutionsusa.com/orders/forgot/password

 

error: Content is protected !!