Problem 9-21 (Static) More Than One Cost Driver [LO9-2, LO 9-3, LO 9-4, LO9-5]

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:

In November, the pizzeria budgeted for 1,200 pizzas at an average selling price of $13.50 per pizza and for 180 deliveries.

Data concerning the pizzerias actual results in November appear below:

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.)

\begin{tabular}{|c|c|c|c|} \hline & \begin{tabular}{l} Fixed Cost \\ per Month \end{tabular} & \begin{tabular}{l} Cost per \\ Pizza \end{tabular} & \begin{tabular}{l} Cost per \\ Delivery \end{tabular} \\ \hline Pizza ingredients & & $3.80 & \\ \hline Kitchen staff & $5,220 & & \\ \hline Utilities & $630 & $0.05 & \\ \hline Delivery person & & & $3.50 \\ \hline Delivery vehicle & 540 & & $1.50 \\ \hline Equipment depreciation & 275 & & \\ \hline Rent & $1,830 & & \\ \hline Miscellaneous & 820 & $0.15 & \\ \hline \end{tabular} \begin{tabular}{lrr} \hline & Actual Results \\ Pizzas & & 1,240 \\ Deliveries & & 174 \\ & & \\ Revenue & $ & 17,420 \\ Pizza ingredients & $ & 4,985 \\ Kitchen staff & $ & 984 \\ Utilities & $ & 609 \\ Delivery person & $ & 655 \\ Delivery vehicle & $ & 275 \\ Equipment depreciation & $ & 1,830 \\ Rent & $ & 954 \\ Miscellaneous & & \end{tabular}