Metropolitan Dental Associates is a large dental practice in Chicago. The firm's controller is preparing the budget for the next year. The controller projects a total of 36,000 office visits, to be evenly distributed throughout the year. Seventy percent of the visits will be half-hour appointments, and the remainder will be one-hour visits. The average rates for professional dental services are $65 for half-hour appointments and $125 for one-hour office visits. Ninety percent of each month's professional service revenue is collected during the month when services are rendered, and the remainder is collected the month following service. Uncollectible billings are negligible. Metropolitan's dental associates earn $95 per hour.

Metropolitan uses activity-based budgeting to budget office overhead and administrative expenses. Two cost drivers are used: office visits and direct professional labor. The cost-driver rates are as follows:

Patient registration and records$4.50per office visit (of any length)All other overhead and administrative expenses$8.00per direct professional labor hour

Required:

1.Prepare the direct-professional-labor budget schedule for the month of June.

2.Prepare the budget schedule for cash collections during June for professional services rendered during May and June.

3.Prepare the overhead and administrative expense budget schedule for the month of June.