Budget vs Actual Worksheet You are responsible for completing a budget for an Ambulatory Clinic. Here are the assumptions: INITIAL BUDGET a. The budget anticipated 65,000 inpatient days this year at an average of $960 per day. b. Inpatient expenses were budgeted at $850 per day. c. The budget anticipated 27,000 outpatient visits this year at an average of $675 revenue per visit. d. Outpatient expenses were budgeted at $520 per visit. ACTUAL RESULTS a. Assume that only 56,550 or 87% of the inpatient days are going to actually be achieved for the year. b. The average revenue of $960 per day will be achieved for these 56,550 inpatient days. c. The Outpatient visits will actually amount to 120% of budget or 30,240 for the year. d. The average revenue of $475 per visit will be achieved for these 30,240 visits. e. Actual inpatient expenses will amount to $14,600,000 and actual outpatient expenses will amount to $5,220,000. REQUIRED: A. Prepare the budget and the actual on the attached worksheet.

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
Question

dont give answer in imagr format

Budget vs Actual Worksheet
You are responsible for completing a budget for an Ambulatory Clinic. Here are the assumptions:
INITIAL BUDGET
a. The budget anticipated 65,000 inpatient days this year at an average of $960 per day.
b. Inpatient expenses were budgeted at $850 per day.
c. The budget anticipated 27,000 outpatient visits this year at an average of $675 revenue
per visit.
d. Outpatient expenses were budgeted at $520 per visit.
ACTUAL RESULTS
a. Assume that only 56,550 or 87% of the inpatient days are going to actually be achieved
for the year.
b. The average revenue of $960 per day will be achieved for these 56,550 inpatient days.
c. The Outpatient visits will actually amount to 120% of budget or 30,240 for the year.
d. The average revenue of $475 per visit will be achieved for these 30,240 visits.
e. Actual inpatient expenses will amount to $14,600,000 and actual outpatient expenses
will amount to $5,220,000.
REQUIRED:
A. Prepare the budget and the actual on the attached worksheet.
Transcribed Image Text:Budget vs Actual Worksheet You are responsible for completing a budget for an Ambulatory Clinic. Here are the assumptions: INITIAL BUDGET a. The budget anticipated 65,000 inpatient days this year at an average of $960 per day. b. Inpatient expenses were budgeted at $850 per day. c. The budget anticipated 27,000 outpatient visits this year at an average of $675 revenue per visit. d. Outpatient expenses were budgeted at $520 per visit. ACTUAL RESULTS a. Assume that only 56,550 or 87% of the inpatient days are going to actually be achieved for the year. b. The average revenue of $960 per day will be achieved for these 56,550 inpatient days. c. The Outpatient visits will actually amount to 120% of budget or 30,240 for the year. d. The average revenue of $475 per visit will be achieved for these 30,240 visits. e. Actual inpatient expenses will amount to $14,600,000 and actual outpatient expenses will amount to $5,220,000. REQUIRED: A. Prepare the budget and the actual on the attached worksheet.
Expert Solution
steps

Step by step

Solved in 2 steps

Blurred answer
Knowledge Booster
Planning and Budgeting
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education