80.2K

Verified Solution

Link Copied!

Milano Pizza is a small neighborhood pizzeria that has a small area for in-store dining as well as offering take-out and free home delivery services. The pizzeria's owner has determined that the shop has two major cost drivers-the number of pizzas sold and the number of deliveries made. The pizzeria's cost formulas appear below: Cost per Fixed cost per Month Cost per Pizza $ 4.70 Delivery $ 6,190 $ 750 $ 0.70 Pizza ingredients Kitchen staff Utilities Delivery person Delivery vehicle Equipment depreciation Rent Miscellaneous $3.50 $1.70 $ 770 $ 512 $ 2,150 $ 870 $ 0.19 n In November, the pizzeria budgeted for 1.980 pizzas at an average selling price of $13 per pizza and for 200 deliveries. Data concerning the pizzeria's actual results in November were as follows: Actual Results 2,080 180 Piazlas Deliveries Revenue Pizza ingredients Kitchen staff = $ 27730 $ 9,730 $ 6, 130 C In November, the pizzeria budgeted for 1,980 pizzas at an average selling price of $13 per pizza and for 200 deliveries. Data concerning the pizzeria's actual results in November were as follows: Actual Results 2,080 180 Pizzas Deliveries $ 27,730 9,730 6,130 955 Revenue Pizza ingredients Kitchen Staff Utilities Delivery person Delivery vehicle Equipment depreciation Rent Miscellaneous 630 Att ta en ty tn 1,014 512 2,150 874 Required: 1. Complete the flexible budget performance report that shows both revenue and spending variances and activity variances for the pizzeria for November (Indicate the effect of each variance by selecting "F" for favorable, "U" for unfavorable, and "None" for no effect (ie., zero variance). Input all amounts as positive values.) Milano Pizza Flexible Budget Performance Report Milano Pizza Flexible Budget Performance Report For the Month Ended November 30 Actual Results Flexible Budget Planning Budget Pizzas 2,080 Deliveries 180 Revenue $ 27 730 Expenses Pizza ingredients 9.730 6,130 Kitchen staff Utilities 955 630 1,014 Delivery person Delivery vehicle Equipment depreciation Rent 512 2,150 Miscellaneous 874 Total expense 21,995 Net operating income 5.735

Answer & Explanation Solved by verified expert

See Answer