v

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 For the Month Ended September 30 Actual Planning Results Budget Variances Liters of blood collected 540 Medical supplies $ 7,938 $ 6,510 $1,428 U Lab tests 4,973 4,788 185 U Equipment depreciation 3,640 3,300 340 U Rent 1.400 1,400 Utilities 786 86 U Administration 12,064 11,534 Total expense $ 30,801 $ 28,232 $2,569 U 420 700 530 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 budant The following cost formulas were used to construct the planning budget Medical supplies Lab tests Equipment depreciation Rent Utilities Administration Cost Formulas $15.509 $11.489 $3,300 $1,400 $700 $10,400 + $2.784 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 540 Planning Budget 420 Liters of blood collected $ $ Medical supplies Lab tests Equipment depreciation Rent Utilities Administration Total expense 7,938 4,973 3,640 1,400 786 12,054 30,801 6,510 4.788 3,300 1400 700 11,534 28,232 $ $