50.1K

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 pizzerias owner has determined that the shop has two major cost driversthe number of pizzas sold and the number of deliveries made.

The pizzerias cost formulas appear below:

	Fixed Cost per Month			Cost per Pizza			Cost per Delivery
Pizza ingredients				$	4.90
Kitchen staff	$	6,230
Utilities	$	770		$	0.90
Delivery person							$	2.70
Delivery vehicle	$	790					$	1.90
Equipment depreciation	$	528
Rent	$	2,190
Miscellaneous	$	890		$	0.20

In November, the pizzeria budgeted for 2,040 pizzas at an average selling price of $15 per pizza and for 220 deliveries.

Data concerning the pizzerias actual results in November appear below:

	Actual Results
Pizzas		2,140
Deliveries		200
Revenue	$	32,810
Pizza ingredients	$	10,090
Kitchen staff	$	6,170
Utilities	$	965
Delivery person	$	540
Delivery vehicle	$	1,018
Equipment depreciation	$	528
Rent	$	2,190
Miscellaneous	$	886

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 (i.e., zero variance). Input all amounts as positive values.) Milano Pizza Flexible Budget Performance Report For the Month Ended November 30 Actual Results Flexible Budget Planning Budget Pizzas 2,140 Deliveries 200 Revenue S 32,810 Expenses Pizza ingredients Kitchen staff Utilities Delivery person Delivery vehicle Equipment depreciation Rent Miscellaneous 10.090 6,170 965 540 1,018 528 2,190 886 22,387 S 10,423 Total expense Net operating income

Answer & Explanation Solved by verified expert

See Answer