Knight Home and Community-Based Services (KHCBS) is considering a major expansion that will enable it to attract a different clientele to its organization. Currently, they serve only 34% of the frail elderly seniors and persons with disabilities in the local area. The new chief CEO would like the organization to expand its revenue stream by investing in a senior multipurpose center serving healthy seniors by offering them arts and crafts and health and wellness programs. The center will also contain an Internet caf offering nutritious breakfast and lunch options.

The CEO has commissioned a needs assessment, and the studys results reveal that there are approximately 120 seniors in the local community who are interested in this center and the CEO expects growth of the aging population to be at least 10% each year. Cost growth across all areas of expense is expected to rise by 5% each year. The CEO has presented her proposal and financial information to the Board of Directors, and they have advised her that they are in full support of her strategy only if the program is a benefit to the community and if the organization can recoup its investment quickly. The CEO has asked you if this can be achieved. Based on the information presented in the scenario, calculate the analysis below and explain, in a brief memorandum to the CEO, the implications.

The proposed costs to operate this new facility are as follows:

Expected Monthly Revenue (Membership Fee): $125 per person

Monthly Fixed Costs

Utilities: $590

Health/Wellness Staff: $2,500

Arts/Crafts Staff: $2,000

Supplies: $800

Fitness Equipment Maintenance Contract: $200

Variable Costs

Monthly Lunch Cost: $25

Monthly Breakfast Cost: $15

Perform the break-even analysis to determine how many seniors would need to have full monthly membership and pay for breakfast and lunch for KHCBS to cover its monthly expenses.