NIM : F1317070
Varians Pendapatan
Harga (49)
Bauran 14
Volume 77
Varians Pendapatan Bersih 42
Varians Biaya Variabel
Bahan Baku
Tenaga Kerja (10)
Overhead Variabel (19)
Varians Biaya Variabel Bersih (43)
Varians Biaya Tetap
Overhead Tetap (5)
Beban Penjualan (7)
Beban Administrasi (8)
Varians Biaya Tetap Bersih (20)
Varians (21)
J. Analisis Varians Laba Aktual VS Laba Anggaran
Varians Pendapatan
Harga 28
Bauran (7)
Volume (46)
Varians Pendapatan Bersih (25)
Varians Biaya Variabel
Bahan Baku 6
Tenaga Kerja 5
Overhead Variabel 4
Varians Biaya Variabel Bersih 15
Varians Biaya Tetap
Overhead Tetap 5
Beban Penjualan 5
Beban Administrasi 5
Varians Biaya Tetap Bersih 15
Varians 5
J. Analisis Varians Laba Aktual VS Laba Anggaran
Actual Actual vs Budget
Performance Report Budget
Sales $ 498 $ 600 (102)
Variable cost of sales 278 370 92
Fixed manufacturing costs 70 75 5
Cost of Sales 348 445 97
Gross Profit $ 150 $ 155 $ (199)
Selling expense 45 50 5
Administrative expense 20 25 (5)
Net profit $ 85 $ 80 5