Budget assumptions for this exercise include 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, or 90 percent, 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 27,000 inpatient days.

The outpatient visits will actually amount to 110 percent, or 11,000 for the year.

The average revenue of $400 per visit will be achieved for these 1,100 visits.

Further assume that, due to the heroic efforts of the Chief Financial Officer, the actual inpatient expenses will amount to $16,100,000 and the actual outpatient expenses will amount to $4,000,000.

Required

Set up three worksheets that follow the format of those in Example 16A above. However, in each of your worksheets make two lines for Revenue; label one asRevenue-Inpatientand the otherRevenue-Outpatient. Add aRevenue Subtotalline. Likewise, make two lines forExpense; label one asExpense-Inpatientand the otherExpense-Outpatient. Add anExpense Subtotalline.

Using the new assumptions, complete the first worksheet for "As Budgeted."

Using the new assumptions, complete the second worksheet for "Actual."

Using the new assumptions, complete the third worksheet for "Static Budget Variance."