Asumsi anggaran & aktual — UMKM “Kopi Nusantara” (kemasan 250 gr)

Jembatan 3-kolom: Statis → Fleksibel → Aktual (operating income)

Pos (Rp juta)Statis (rencana)Fleksibel (recalc Qa)Aktual
Revenue000
Biaya variabel000
Biaya tetap000
Operating income000
Statis (tetap di Q rencana) Fleksibel (di Q aktual) Aktual (realisasi)

Penguraian varians — Level 1, 2, 3 (Horngren)

Level 1 — Static Budget Variance0
Level 2 — Sales Volume Variance (Statis vs Fleksibel)0
Level 2 — Flexible Budget Variance (Fleksibel vs Aktual)0
Level 3 — Sales Price Variance0
Level 3 — Variable Cost Variance0
Level 3 — Fixed Cost Variance0