Problem 9-21 (Algo) Performance Report for a Nonprofit Organization [LO9-1, LO9-2, LO9-3, LO9-4] 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 banks ability to demonstrate control over its costs.

St. Lucia Blood Bank Cost Control Report For the Month Ended September 30 Actual Results Planning Budget Variances Liters of blood collected 600 480 Medical supplies $ 7,344 $ 6,000 $ 1,344 U Lab tests 5,078 4,896 182 U Equipment depreciation 3,010 2,700 310 U Rent 1,100 1,100 0 Utilities 624 550 74 U Administration 11,608 11,108 500 U Total expense $ 28,764 $ 26,354 $ 2,410 U

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 Formulas Medical supplies $12.50q Lab tests $10.20q Equipment depreciation $2,700 Rent $1,100 Utilities $550 Administration $10,100 + $2.10q 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 (i.e., zero variance). Input all amounts as positive values.)

St. Lucia Blood Bank Flexible Budget Performance Report For the Month Ended September 30 Flexible Budget Actual Results Planning Budget 480 Liters of blood collected 600 Medical supplies $ $ 7,344 5,078 6,000 4,896 Lab tests Equipment depreciation 2,700 3,010 1,100 Rent 1,100 Utilities 624 550 Administration 11,608 28,764 11,108 26,354 Total expense $ $