Senior Care Calculator :: Website Admin Pages

Care Level	Total Costs Computed
	Med Leas	Sad Place	Happy Plac
Care Level Fees & Expenses
Entry fee (amortised)	70,000	39,900	3,500
Basic Monthly Fees/Year	599,256	916,320	1,000,224
Monthly Expenses/Year	119,880	129,072	74,940
Other Expenses	7,000	7,000	7,000
Total Care Level Costs	796,136	1,092,292	1,085,664

Gross Annual Income	1,095,600	1,095,600	1,095,600
Gross Annual Expenses	497,760	497,760	497,760
Annual Net Income	597,840	597,840	597,840
Annual Surplus/Deficit	-198,296	-494,452	-487,824
Funds Available For Assistance
Other Available Funds	2,000	2,000	2,000
Long Term Care Insurance	6,000	6,000	6,000
Family Donations	15,000	15,000	15,000
Total Assistance	23,000	23,000	23,000

Adjusted Surplus/Deficit	-175,296	-471,452	-464,824

Present Net Worth	227,000	227,000	227,000

Projected Net Worth	51,704	-244,452	-237,824