The KGV 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 particularly 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 is given below. (The currency on St. Lucia is the East Caribbean dollar.) Continued support from the government depends on the blood banks ability to demonstrate control over its costs.

KGV Blood Bank Cost Control Report For the Month Ended September 30
	Planning Budget		Actual Results		Variances
Liters of blood collected		600		780
Medical supplies	$	6,900	$	9,042	$	2,142	U
Lab tests		8,550		10,722		2,172	U
Equipment depreciation		1,600		1,800		200	U
Rent		1,300		1,300		0
Utilities		310		334		24	U
Administration		14,090		14,355		265	U
Total expense	$	32,750	$	37,553	$	4,803	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:

Medical supplies	$11.50q
Lab tests	$14.25q
Equipment depreciation	$1,600
Rent	$1,300
Utilities	$310
Administration	$13,100 + $1.65q

Required:

1.

Complete the performance report for September using the flexible budget approach. (Input all amounts as positive values. Leave no cells blank - be certain to enter "0" wherever required. Indicate the effect of each variance by selecting "F" for favorable, "U" for unfavorable, and "None" for no effect (i.e., zero variance). Round your answers to the nearest whole dollar amount. Omit the "$" sign in your response.)

KGV Blood Bank Flexible Budget Performance Report For the Month Ended September 30
	Activity Variances		Spending Variances
Medical supplies	$	Favorable, Unfav, none?	$
Lab tests
Equipment depreciation
Rent
Utilities
Administration
Total expense	$		$