Budget assumptions for this exercise incluce both inpatient and outpatient revenue and expense. Assumptions are as follows:

As to the initial budget:

-The Budget anticipated 30,000 inpatient days this year at an average of $650 revenue per day.

-Inpatient expenses were budgeted at $600 per patient day

-The budget anticipated 10,000 outpatient visits this year at an average of $400 revenue per visit

- Outpatient expenses were budgeted at $380 per visit

As to the actual results:

-Assume that only 27,000 of 90% of the inpatient days are going to actually be achieved for the year.

-The average revenue of $650 per day will be achieved for these 270,000 inpatient days.

-The outpatient visits will actually amount to 110% of 11,000 for the year.

-The average revenue of $400 per visit will be achieved for these 11,00 visits

-Further assume that, due to the heroic efforts of the Chief Financial Officer, the actual inpatient expenses will amount to 11,600,000 and the actual outpatient expenses will amount to 4,000,000

Required:

1. Set up three worksheets that follow the format of those in Example 16A. However, in each of your worksheets make two lines for revenue; label one as Revenue - Inpatient and the other Revenue - Outpatient. Add a revenue subtotal line. Likewise, make two lines for expense; label one as expense- inpatient and the other expense- outpatient. Add an expense subtotal line.

2. using the new assumptions complete the first worksheet for "as budgeted."

3. using the new assumptions complete the second worksheet for "actual"

4. using the new assumptions ocmplet the third worksheet for static budget varience.