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. Fixed Cost per Month Cost per Pizza 4.20 Cost per Delivery $6,090 $ 700 $ 0.20 Pizza ingredients Kitchen staff Utilities Delivery person Delivery vehicle Equipment depreciation Rent Miscellaneous $3.00 $1.20 $ 720 $ 472 $2.050 $ 0.10 In November, the pizzeria budgeted for 1,830 pizzas at an average selling price of $16 per pizza and for 230 deliveries. Data concerning the pizzeria's actual results in November appear below. Actual Results 1,930 Pizza Deliveries 210 Revenue Pizza ingredients Kitchen statt Utilities Delivery person Delivery vehicle $31,520 $ 8.830 $ 6.030 $ 930 630 $ 1.004 >0,UYU $ 700 $ 0.20 Mitenen BEBEE Utilities Delivery person Delivery vehicle Equipment depreciation Rent Miscellaneous $3.00 $1.20 $ 720 $ 472 $2,050 $ 820 $0.10 In November, the pizzeria budgeted for 1,830 pizzas at an average selling price of $16 per pizza and for 230 deliveries, Data concerning the pizzeria's actual results in November appear below: Actual Results 1,930 210 Pizzas Deliveries $31.520 $ 8,830 $ 6.030 $ 930 Revenue Pizza ingredients kitchen state Utilities Delivery person Delivery vehicle Equipment depreciation Rent Miscellaneous 630 $ 1.004 $ $ 2.050 844 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 (.e., zero variance). Input all amounts as positive values.) 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 (.e., zero variance). Input all amounts as positive values.) Milano Pizza Flexible Budget Performance Report For the Month Ended November 30 Flexible Budget Planning Budget Pizzas Actual Results 1,930 210 Deliveries Revenue 31,5201 Expenses: Pizza ingredients Kitchen staff 8,830 6,030 930 Utilities 1,004 Delivery person Delivery vehicle Equipment depreciation Rent Miscellaneous Total expense Net operating income 2,050 844 20,790 10,730 $
