Budgeted Actual

Revenues

Surgical Volume 2,5002800

Gift Shop Revenues $19,500$22,200

Surgery Revenues $590,500$850,000

Parking Revenues $18,500 $21,800

Expenses

Patients Days 28,00026,000

Pharmacy $123,000 $155,000

Misc Supplies $695,000 $790,000

Fixed Overhead Costs $840,000 $875,000

1. Determine the total variance between the planned and actual budgets for Surgical Volume. Is the variance favorable or unfavorable?

2. Determine the total variance between the planned and actual budgets for Patient Days. Is the variance favorable or unfavorable?

3. Determine the service-related variance for Surgical Volume.

4. Determine the service-related variance for Patient Days.

5. Need a flexible budget estimate. Present side-by-side budget, flexible budget estimate, and the actual Surgical Revenues.

6. Need a flexible budget estimate. Present side-by-side budget, flexible budget estimate, and the actual Patient Expenses.

7. Determine what variances are due to change in volume and what variances are due to change in rates.