During May, Phong Clinic Budgeted for 2,900 Patient-Visits, but Its

Essay

During May, Phong Clinic budgeted for 2,900 patient-visits, but its actual level of activity was 3,100 patient-visits. Revenue should be $31.30 per patient-visit. Personnel expenses should be $23,700 per month plus $8.10 per patient-visit. Medical supplies should be $700 per month plus $6.20 per patient-visit. Occupancy expenses should be $7,000 per month plus $1.50 per patient-visit. Administrative expenses should be $3,400 per month plus $0.40 per patient-visit.
Required:
Prepare the clinic's flexible budget for May based on the actual level of activity for the month.