5. The Centrico Medical Laboratory, a government-sponsored charity, is located on the island of Ste. Lucretia. The laboratory has just finished its operations for September, which was a particularly busy month due to a chemical spill that affected a few neighbouring small islands, causing many illnesses. The chemical spill and contamination largely bypassed Ste. Lucretias water supply, but residents of Ste. Lucretia willingly donated supplies and the laboratory assisted in the medical testing to help people on other islands. As a consequence, the medical laboratory collected and processed over 25% more laboratory samples from potentially ill residents than had been originally planned for the month.

A report prepared by a government official comparing actual costs to costs included in the static budget for the medical laboratory appears below. (The currency in Ste. Lucretia is the East Caribbean dollar.) Continued support from the government depends on the labs ability to demonstrate control over its costs:

CENTRICO MEDICAL LABORATORY Cost Control Report For the Month Ended September 30
	Actual			Static Budget			Static Budget Variance
Laboratory samples collected		950.00			730.00			220.00
Variable costs:
Medical supplies	$	15,435.00		$	11,169.00		$	4,266.00
Lab tests		16,863.00			13,578.00			3,285.00
Refreshments for staff and volunteers		1,980.00			1,606.00			374.00
Administrative supplies		397.00			584.00			(187.00	)
Total variable cost		34,675.00			26,937.00			7,738.00
Fixed costs:
Staff salaries		20,100.00			20,100.00			0
Equipment depreciation		3,186.00			2,880.00			306.00
Rent		2,400.00			2,400.00			0
Utilities		504.00			465.00			39.00
Total fixed cost		26,190.00			25,845.00			345.00
Total cost	$	60,865.00		$	52,782.00		$	8,083.00

The managing director of the medical laboratory is very unhappy with this report, claiming that his costs were higher than expected due to the emergency on the neighbouring islands. He also points out that the additional costs were fully covered by payments from grateful recipients on the other islands. The government official who prepared the report counters that all of the figures were submitted by the medical laboratory to the government; he was just pointing out that actual costs were considerably higher than promised in the budget.

Required: 1. Prepare a new performance report for September using the flexible budget approach. (Note: Even though there are no revenues in this setting, the flexible budget approach can still be used to prepare a flexible budget performance report. (Indicate the effect of each variance by selecting "F" for favourable, "U" for unfavourable, and "None" for no effect (i.e., zero variance). Round your answers to 2 decimal places.)

Centrico Medical Laboratory Flexible Budget Performance Report For the Month Ended September 30 Costs Actual Costs Cost Formula Incurred for (per unit) 950 Lab samples Flexible Budget Based on 950 Lab samples Flexible Budget Variance $ 0.00 0.00 0.00 Variable costs: Medical supplies Lab tests Refreshments for staff and volunteers Administrative supplies Total variable cost Fixed costs: Staff salaries Equipment depreciation Rent Utilities Total fixed cost Total cost 0.00 0.00 0.00 0.00 $ $