230. Hagel Clinic uses client-visits as its measure of activity. During July, the clinic budgeted
for 2,300 client-visits, but its actual level of activity was 2,320 client-visits. The clinic has
provided the following data concerning the formulas used in its budgeting and its actual results
for July:
Data used in budgeting:
Fixed element
per month Variable
element per
client-visit
Revenue – $44.60
Personnel expenses $23,200 $15.10
Medical supplies 900 7.40
Occupancy expenses 6,500 2.00
Administrative expenses 4,000 0.20
Total expenses $34,600 $24.70
Actual results for July:
Revenue $100,902
Personnel expenses $60,922
Medical supplies $18,648
Occupancy expenses $11,290
Administrative expenses $4,594
The overall revenue and spending variance (i.e., the variance for net operating income in the
revenue and spending variance column on the revenue and spending variances report) for July
would be closest to: