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. St. Lucia Blood Bank Cost Control Report Yor the Month Ended September 30 Actual Planning Results trudget Variances Liters of blood collected 530 410 Medical supplies Labteste Equipment depreciation Rent Utilities Ministration Total expense $7.999 6,560 $1,435 U 4,941 4.756 105 U 3,745 3,400 345 0 1.450 1.450 0 313 725 BBU 12.13 11,590 535 $31,077 $20,489 62,568 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 1 The following cost formulas were used to construct the planning budget Cost Formulas $16.000 $11.609 $3,400 $1,450 $725 $10,450 + $2.800 Medical supplies Lab tests Equipment depreciation Rent Utilities Administration Hint Required: 1. Complete the flexible budget performance report for September. (Indicate the effect of each variance by selecting "F"fu favorable, "U" for unfavorable, and "None" for no effect (ie, 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 530 Planning Budget 410 Litors of blood collected $ $ Medical supplies Lab tests Equipment depreciation Rent 7.995 4,941 3,745 1,450 813 12,133 6,560 4.756 3,400 1,450 725 Utilities Administration 11,598 Utilities Administration $725 $10,450 + $2.809 Required: 1. Complete the flexible budget performance report for September (Indicate the effect of each variance by selecting "F" fo favorable, "U" for unfavorable, and "None" for no effect (i.e., zero variance). Input all amounts as positive values.) St. Lucia Blood Bank Floxible Budget Performance Report For the Month Ended September 30 Flexible Budget Actual Results 530 Planning Budget 410 Liters of blood collected $ 6,560 $ Medical supplies Lab tests Equipment depreciation Rent 7.995 4.941 3,745 1.450 813 12,133 31.077 4,758 3,400 1,450 725 11,598 28,489 Utilities Administration Total expense $ $