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 Cost per Delivery Pizza ingredients $ 4.40 Kitchen staff $ 5,910 Utilities $ 610 $ 0.30 Delivery person $ 3.10 Delivery vehicle $ 630 $ 1.50 Equipment depreciation $ 400 Rent $ 1,870 Miscellaneous $ 730 $ 0.15 In November, the pizzeria budgeted for 1,560 pizzas at an average selling price of $15 per pizza and for 220 deliveries. Data concerning the pizzeria’s actual results in November appear below: Actual Results Pizzas 1,660 Deliveries 200 Revenue $ 25,450 Pizza ingredients $ 7,210 Kitchen staff $ 5,850 Utilities $ 885 Delivery person $ 620 Delivery vehicle $ 986 Equipment depreciation $ 400 Rent $ 1,870 Miscellaneous $ 790 Required: 1. Complete the flexible budget performance report that shows both revenue and spending variances and activity variances for the pizzeria for November.
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 |
Cost per Delivery |
|||||||
Pizza ingredients | $ | 4.40 | |||||||
Kitchen staff | $ | 5,910 | |||||||
Utilities | $ | 610 | $ | 0.30 | |||||
Delivery person | $ | 3.10 | |||||||
Delivery vehicle | $ | 630 | $ | 1.50 | |||||
Equipment |
$ | 400 | |||||||
Rent | $ | 1,870 | |||||||
Miscellaneous | $ | 730 | $ | 0.15 | |||||
In November, the pizzeria budgeted for 1,560 pizzas at an average selling price of $15 per pizza and for 220 deliveries.
Data concerning the pizzeria’s actual results in November appear below:
Actual Results | |||
Pizzas | 1,660 | ||
Deliveries | 200 | ||
Revenue | $ | 25,450 | |
Pizza ingredients | $ | 7,210 | |
Kitchen staff | $ | 5,850 | |
Utilities | $ | 885 | |
Delivery person | $ | 620 | |
Delivery vehicle | $ | 986 | |
Equipment depreciation | $ | 400 | |
Rent | $ | 1,870 | |
Miscellaneous | $ | 790 | |
Required:
1. Complete the flexible budget performance report that shows both revenue and spending variances and activity variances for the pizzeria for November.
Trending now
This is a popular solution!
Step by step
Solved in 2 steps with 2 images