Use the following information for Questions 16 & 17 Ibsen Clinic uses client-visits as its measure of activity. During December, the clinic budgeted for 3,300 client-visits, but its actual level of activity was 3,340 client-visits. The clinic has provided the following data concerning the formulas used in its budgeting and its actual results for December: Data used in budgeting: Revenue Personnel expenses Medical supplies Occupancy expenses Administrative expenses Total expenses Actual results for December: Revenue Personnel expenses Medical supplies 16. 17. Occupancy expenses $15,754 Administrative expenses$ 8,296 C. d. Fixed element per month $0 $ 32,400 $76,620 $77,156 $79,809 $80,776 d. 1,500 9,100 6,700 $ 49,700 $ 134,170 $ 80,776 $ 17,302 Variable element per client-visit The personnel expenses in the flexible budget for December would be closest to: a. b. $ 40.00 $ 13.40 4.80 2.10 0.40 $ 20.70 The net operating income in the flexible budget for December would be closest to: a. $13,990 TE b. $14,762 C. $11,898 $12,188
Master Budget
A master budget can be defined as an estimation of the revenue earned or expenses incurred over a specified period of time in the future and it is generally prepared on a periodic basis which can be either monthly, quarterly, half-yearly, or annually. It helps a business, an organization, or even an individual to manage the money effectively. A budget also helps in monitoring the performance of the people in the organization and helps in better decision-making.
Sales Budget and Selling
A budget is a financial plan designed by an undertaking for a definite period in future which acts as a major contributor towards enhancing the financial success of the business undertaking. The budget generally takes into account both current and future income and expenses.


Trending now
This is a popular solution!
Step by step
Solved in 3 steps with 2 images









