Answered step by step
Verified Expert Solution
Question
1 Approved Answer
The Fleming Medical Group financial results are under budget for the first six months of 2022. Using the following table, calculate the volume, revenue, and
The Fleming Medical Group financial results are under budget for the first six months of 2022. Using the following table, calculate the volume, revenue, and cost variances for all variances greater than $5,000. What is the primary cause of the negative $40,186 net income variance? Explain the major cause behind the $54,936 increase in expenses.
YTD 2022 | YTD 2022 | |||
Description | Actual | Budget | $ Difference | % Difference |
Revenue | $2,964,750 | $2,950,000 | $14,750 | 0.5% |
Operating Expenses | ||||
Physician Salaries | $585,306 | $576,800 | $8,506 | 1.5% |
Nursing Salaries | 857,157 | 829,150 | 28,007 | 3.4% |
Mgt and clerical salaries | 466,971 | 468,650 | {1,679} | -0.4% |
FICA | 143,397 | 143,407 | {10} | 0.0% |
Health insurance | 238,760 | 234,325 | 4,435 | 1.9% |
Retirement | 76,763 | 74,984 | 1,779 | 2.4% |
Unemployment | 18,323 | 18,746 | {423} | -2.3% |
Medications | 91,687 | 89,015 | 2,672 | 3.0% |
Medical instruments | 64,287 | 61,761 | 2,526 | 4.1% |
Bandaged, gauze | 34,140 | 34,529 | {389} | -1.1% |
Gloves, gowns | 24,476 | 24,283 | 193 | 0.8% |
Sterile wipes | 15,780 | 16,114 | {334} | -2.1% |
Office supplies | 69,388 | 69,216 | 172 | 0.2% |
Cleaning supplies | 23,103 | 23,461 | {358} | -1.5% |
Rent | 89,251 | 86,520 | 2,731 | 3.2% |
Maintenance | 11,245 | 8,270 | 2,975 | 36.9% |
Electricity | 6,684 | 6,482 | 202 | 3.1% |
Gas | 11,215 | 11,118 | 97 | 0.9% |
Water and sewage | 4,225 | 4,059 | 166 | 4.1% |
Telephone | 2,004 | 1,939 | 65 | 3.4% |
Housekeeping | 21,694 | 21,630 | 64 | 0.3% |
Travel/meetings/meals | 4,744 | 4,751 | {7} | -0.1% |
Prof insurance | 15,669 | 13,447 | 2,222 | 16.5% |
CME | 17,994 | 17,938 | 56 | 0.3% |
Other expenses | 35,955 | 34,687 | 1,268 | 3.7% |
$2,930,218 | $2,875,282 | $54,936 | 1.9% | |
Net income | $34,532 | $74,718 | {$40,186} | -53.8% |
Profit margin | 1.16% | 2.53% | ||
Output | Actual | Budget | Difference | %Difference |
Visits | 15,451 | 15,408 | 43 | 0.3% |
Step by Step Solution
★★★★★
3.41 Rating (145 Votes )
There are 3 Steps involved in it
Step: 1
To calculate the volume revenue and cost variances for all variances greater than 5000 1 Volume Vari...
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started