10-3

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.

Data concerning the pizzerias costs appear below:

	Fixed Cost per Month			Cost per Pizza			Cost per Delivery
Pizza ingredients				$	5.00
Kitchen staff	$	6,250
Utilities	$	780		$	1.00
Delivery person							$	2.80
Delivery vehicle	$	800					$	2.00
Equipment depreciation	$	536
Rent	$	2,210
Miscellaneous	$	900		$	.10

In November, the pizzeria budgeted for 2,070 pizzas at an average selling price of $16 per pizza and for 230 deliveries.

Data concerning the pizzerias operations in November appear below:

	Actual Results
Pizzas		2,170
Deliveries		210
Revenue	$	35,440
Pizza ingredients	$	10,270
Kitchen staff	$	6,190
Utilities	$	970
Delivery person	$	588
Delivery vehicle	$	1,020
Equipment depreciation	$	536
Rent	$	2,210
Miscellaneous	$	892

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	Revenue and Spending Variances		Flexible Budget	Activity Variances		Planning Budget
Revenue	$35,440
Expenses:
Pizza ingredients	10,270
Kitchen staff	6,190
Utilities	970
Delivery person	588
Delivery vehicle	1,020
Equipment depreciation	536
Rent	2,210
Miscellaneous	892
Total expense	22,676
Net operating income	$12,764