Seard Clinic uses patient-visits as its measure of activity. The clinic has provided the following report:

Requirements:

Using a performance report for December including columns for the (a) actual results, (b) flexible budget, (c) flexible budget variance, (d) master budget, and (e) sales activity variance; complete the following:

	Total Variance	Revenue/Spending Variance	Activity Variance
Net Operating Income