Refer to the text page 182.
Text: Baker, JJ and Baker, RW. (2014) Health Care Finance: Basic Tools for Nonfinancial Managers, 4th edition. Burlington, MA: Jones and Bartlett, ISBN 9781284029864
Create a state Budget for your specific project, using this format
Please provide the assumptions behind the numbers.