show excel function please

SAMPLE HOSPITAL INC.
Activity Cost	$ 400,000		$ 3,450,000		$ 5,000,000
Activity Base	6,000	patients	23,000	days	200,000	hours
Activity rate	??	per patient	??	per day	??	per hour
Procedure A	Usage		Rate		Total
Scheduling and Admitting	300	patient	??		??
Housekeeping	1,175	days	?		?
Nursing	17,500	hours	?		?
Total					?
Procedure B
Scheduling and Admitting	600	patient	?		?
Housekeeping	2,300	days	?		?
Nursing	7,000	hours	?		?
Total					?
Procedure C
Scheduling and Admitting	1,050	patient	?		?
Housekeeping	1,800	days	?		?
Nursing	23,000	hours	?		?
Total					?
	Procedure A		Procedure B		Procedure C
Reimbursement ($1,000 per patient)	?		?		?
Cost per procedure	?		?		?
Excess (deficiency)	?		?		?
Analysis:
????