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.

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:

1.Complete the flexible budget performance report for September.

St. Lucia Blood Bank Cost Control Report For the Month Ended September 30 Actual Planning Results Budget Liters of blood collected 610 490 Variances Medical supplies Lab tests Equipment depreciation Rent Utilities Administration Total expense $ 10,437 $ 8,575 6,213 5,978 4,060 3,700 1,600 1,600 894 800 12,669 12,119 $ 35,873 $ 32,772 $ 1,862 U 235 U 360 U 0 94 U 550U $ 3,101 U Medical supplies Lab tests Equipment depreciation Rent Utilities Administration Cost Formulas $17.509 $12.209 $3,700 $1,600 $800 $10,600 + $3.109 St. Lucia Blood Bank Flexible Budget Performance Report For the Month Ended September 30 Flexible Budget Actual Results Planning Budget 490 Liters of blood collected 610 Medical supplies F U $ 8,575 Lab tests F U 10,437 6,213 4,060 1,600 5,978 3,700 Equipment depreciation None Rent None None Utilities 894 U None 800 Administration 12,669 35,873 U F. 12,119 $ 32,772 Total expense $ U