7 25 points The St. Lucia Blood Bank, a private charity partly supported by government grants, is located on the Caribbean island of St Lucia. The blood bank has just finished its operations for September, which was a very busy month due to a powerful hurricane that hit neighboring Islands causing many injuries. The hurricane largely bypassed St. Lucia, but residents of St. Lucia willingly donated their blood to help people on other islands. As a consequence, the blood bank collected and processed over 20% more blood than had been originally planned for the month A report prepared by a government official comparing actual costs to budgeted costs for the blood bank appears below. Continued support from the government depends on the blood bank's ability to demonstrate control over its costs. Book Print St. Lucia Blood Bank Cost Control Report For the Month Ended September 30 Actual Planning Budget Var Lances Liters of blood collected 500 460 Medical supplies $ 7,590 56,210 1,350 Lab tests 3,060 364 Equipment depreciation 3,220 2.900 30 Rent 1,200 1.200 utilities 678 600 780 Administration 11.20 11,25 510 Total expense $ 29,516 5 27,044 52.4720 Seferences The managing director of the blood bank was very unhappy with this report, claiming that his costs were higher than expected due to the emergency on the neighboring islands. He also pointed out that the additional costs had been fully covered by payments from grateful recipients on the other islands. The government official who prepared the report countered that all of the figures had been submitted by the blood bank to the government he was just pointing out that actual costs were a lot higher than promised in the budget The following cost formulas were used to construct the planning budget Cost Formula Medical supplies $13.500 $10.60 Equipment depreciation $2,900 $1,200 Utilities 5600 Administration $10,200-12.00 Lab Tests Rent 7 grateful recipients on the other islands. The government official who prepared the report countered that all of the figures had been submitted by the blood bank to the government, he was just pointing out that actual costs were a lot higher than promised in the budget The following cost formulas were used to construct the planning budget Cost Formulas Medical supplies $13.59 25 points Lab tests Equipment depreciation Rent Utilities Administration eBook $10.664 $2,900 $1,200 $60 $10,200 + 52.34 Required: 1. Complete the flexible budget performance report for September (indicate the effect of each variance by selecting "F" for favorable, "U" for unfavorable, and "None" for no effect (ie, zero variance). Input all amounts as positive values.) References St. Lucia Blood Bank Flexible Budget Performance Report For the Month Ended September 30 Flexible Budget Actual Results 580 Liters of blood collected $ 5 6210 Medical supplies Labtests Equipment depreciation Rent Utilities Administration Total expense 7.690 5.000 3.220 1200 GTB 11.760 20510 2100 1200 500 5 1129 S20