Green Valley Health and Rehab facility is a fairly new, rural, 125 bed nursing facility in Kentucky with a tight operating margin (budgeted 4.011) due to startup expenset. All rooms are semi-private and dually certified for both Medicare and Medicaid. The private pay rate is $205.00 per day The current LNHA for this facility is trying to decide if they can give annual raises to staff. Her expenses were as budgeted but she must also consider the annual revenue. Fill in all boxes (quantities and amounts) that are highlighted yellow. Then think about if this LNHA is more likely to to deliver good or bad news about wage increases to her t NARUFU 16 decide the owner per weer will in all bowes (quants and amounts that are had yellow. Then it is realy to to deliver two weer Private Puy Male enige Medicare Daily Mai Media y de $205.00 110.00 $165.03 Mayer Mix for the Year Actu Payer PD Par type Private Medicare Medical TOTAL Patient days 11100 5500 25795 425 OVE 205.00 310.00 516503 012 5 5 00 29000 De 205.00 0.00 50200 120 0163 1.00 100 122 Average Daily Center 116.15 0.650.00 Budgeted Annual Revenue Actual Annual Revenue Variance in Annu Reed $ 5 S 400,000.00 Actual Annual Experts 5 Budgeted Operating income 7 Actual Operating income Budgeted Operating Margin Actual Operating Margin: 5 2.55115) 4.01 Green Valley Health and Rehab facility is a fairly new, rural, 125 bed nursing facility in Kentucky with a tight operating margin (budgeted 4.011) due to startup expenset. All rooms are semi-private and dually certified for both Medicare and Medicaid. The private pay rate is $205.00 per day The current LNHA for this facility is trying to decide if they can give annual raises to staff. Her expenses were as budgeted but she must also consider the annual revenue. Fill in all boxes (quantities and amounts) that are highlighted yellow. Then think about if this LNHA is more likely to to deliver good or bad news about wage increases to her t NARUFU 16 decide the owner per weer will in all bowes (quants and amounts that are had yellow. Then it is realy to to deliver two weer Private Puy Male enige Medicare Daily Mai Media y de $205.00 110.00 $165.03 Mayer Mix for the Year Actu Payer PD Par type Private Medicare Medical TOTAL Patient days 11100 5500 25795 425 OVE 205.00 310.00 516503 012 5 5 00 29000 De 205.00 0.00 50200 120 0163 1.00 100 122 Average Daily Center 116.15 0.650.00 Budgeted Annual Revenue Actual Annual Revenue Variance in Annu Reed $ 5 S 400,000.00 Actual Annual Experts 5 Budgeted Operating income 7 Actual Operating income Budgeted Operating Margin Actual Operating Margin: 5 2.55115) 4.01