Ans. | ST. LUCIA BLOOD BANK | ||||||||
Flexible Budget Performance Report | |||||||||
For the Month Ended September 30 | |||||||||
Actual Results | Spending variance | Flexible Budget | Activity variance | Planning Budget | |||||
Liters of blood collected | 580 | 580 | 460 | ||||||
Medical supplies | $7,590 | $240 | F | $7,830 | $1,620 | U | $6,210 | ||
Lab tests | $5,060 | $1,088 | F | $6,148 | $1,272 | U | $4,876 | ||
Equipment depreciation | $3,220 | $320 | U | $2,900 | $0 | none | $2,900 | ||
Rent | $1,200 | $0 | none | $1,200 | $0 | none | $1,200 | ||
Utilities | $678 | $78 | U | $600 | $0 | none | $600 | ||
Administration | $11,768 | $234 | U | $11,534 | $276 | U | $11,258 | ||
Total expenses | $29,516 | $696 | F | $30,212 | $3,168 | U | $27,044 | ||
*Calculation of Flexible budget: | |||||||||
Liters of blood collected | 580 | ||||||||
Medical supplies | $13.50 * 580 | ||||||||
Lab tests | $10.60 * 580 | ||||||||
Equipment depreciation | $2,900 | ||||||||
Rent | $1,200 | ||||||||
Utilities | $600 | ||||||||
Administration | $10,200 + ($2.30 * 580) | ||||||||
Spending variance = Actual results - Flexible budget | |||||||||
Activity variance = Flexible budget - Planning budget | |||||||||
*Flexible budget is prepared on the basis of actual units (machine hours). | |||||||||
*Fixed expenses remain same as planning budget. | |||||||||
*Increase in expenses from flexible budget to actual results & Planning budget to flexible budget = Unfavorable. | |||||||||
*Decrease in expenses from flexible budget to actual results & Planning budget to flexible budget = Favorable. | |||||||||
The St. Lucia Blood Bank, a private charity partly supported by government grants, is located on...
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...
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 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...
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 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...
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 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...
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...
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...
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 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...
The St. Lucia Blood Bank, a private charity partly supported by government grants, is located on the Canbbean 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 largecly 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...
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...
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 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...