版權(quán)說明:本文檔由用戶提供并上傳,收益歸屬內(nèi)容提供方,若內(nèi)容存在侵權(quán),請進(jìn)行舉報(bào)或認(rèn)領(lǐng)
文檔簡介
1、 HYPERLINK 更多企業(yè)學(xué)學(xué)院: 中小企業(yè)業(yè)管理全能能版183套講講座+899700份份資料總經(jīng)理、高層管理理49套講座座+163388份資料中層管理理學(xué)院46套講座座+60220份資料國學(xué)智慧慧、易經(jīng)46套講座座人力資源源學(xué)院56套講座座+271123份資料各階段員員工培訓(xùn)學(xué)學(xué)院77套講座座+ 3224份資料員工管理理企業(yè)學(xué)院院67套講座座+ 87720份資料工廠生產(chǎn)產(chǎn)管理學(xué)院院52套講座座+ 133920份份資料財(cái)務(wù)管理理學(xué)院53套講座座+ 177945份份資料銷售經(jīng)理理學(xué)院56套講座座+ 144350份份資料銷售人員員培訓(xùn)學(xué)院院72套講座座+ 48879份資料Introoductt
2、ionTricool pllc a comppany who makees a rangge off furrnituure aand kkitchhenwaare. And one of iits mmost popuular prodductss is the Zuppper exppandaable tablle.The ppurpoose oof wrritinng thhis rreporrt iss to do tthe vvariaance anallysiss, prrojecct evvaluaationn andd to comppare the budgget aand
3、aactuaal daata bby ussing the techhniquue.FindiingsPart A Possiible Reasson ffor VVariaancess1. MaateriialDirecct Maateriial Tottal - 2,4000 F madee up:Direcct Maateriial UUsagee 200000 FF (Leveel off siggnifiicancce usagge/tootal budggetedd Matteriaal coosts = 8,000/64,0000 = 12.5% 3%, shoould be r
4、revieewed) 2000 kg lless mateerialls arre ussed tthan budggetedd forr thee acttual leveel off prooducttion. Posssiblle reeasonn mayy be usinng thhe hiigherr-graade mmaterrial withh lesss waastagge. OOr thhe neew maachinnery use lesss matteriaals aand iincurrs leess wwstagge.Direcct Maateriial PPrice
5、e 5,6000 A (5,6000/644,0000=8.775% 3%)It iss 1 peer kgg morre exxpenssive thann plaanneddPossiible reasson:New mmaterrial suppplierr doees noot giive ddiscoountss forr matteriaals.Hitheer-grrade mateerialls haave bbeen usedd whiich iis moore eexpennsivee.2. LaabourrDirecct Laabourr Tottal - 6,4000A
6、Direcct Laabourr Ratte 3,5220A(3,5220/288,8000=12.2%33%)On avveragge, tthe aactuaal laabourr ratte iss 1/hoour hhigheer thhan bbudgeetedPossiible reasson:The wwage setttlemeent iis hiigherr thaan exxpecttedThe nnew mmachiine rrequiires traiininggs soo thaat ovvertiime rrequiired moree thaan exxpectt
7、ed.Direcct laabourr Effficieency - 20000 A33%)4.16%Actuaally, morre thhan 2200 llabouur hoours havee beeen ussed tthan budggetedd. Possiible reasson:New mmachiineryy reqquirees moore hhourss forr traaininng.Humann ressourcce isssuess thee skiilledd opeeratiives is nnot eenouggh.3Tottal OOverhhead -
8、600 F Rate is 44.70%Unpreedictted iincreease in iinsurrancee andd Admminisstrattion costtsPossiible reasson:New mmachiineryy briings moree exppensiive iinsurrancee, hiigherr maiintennancee andd addditioonal admiinisttratiive ccostss.Part B 1. Keey asssumpptionns maade: Theree is no ttaxattion and in
9、fllatioon.Assummed tthat therre iss no varyy givven rreturrn maarkett ratte.The ttotall cosst off thee proojectt willl bee payyablee at the starrtThe eexpeccted reveenue fromm thee invvestmment thiis iss thee exppecteed Neet Caash FFlow afteer deeducttion of aall rrelevvant costts2. PaaybacckPaybaac
10、k iin thhis ccase is 44.1255 yeaars (totaal innvesttmentt-retturn periiod iis fiive yyearss). SSo thhe coompanny caan geet baack tthe iinvesstmennt.The NNet PPreseent VValuee is - 644,8000. Itt inddicattes tthat the projject doess nott apppear to bbe fiinancciallly viiablee.ConcllusioonPart B This p
11、rojject is aavaillablee beccausee thee payybackk is 4.1225yeaars.But tthe NNet PPreseent VValuee (NPPV) iis neegatiive. So tthe pprojeect iis noot avvailaable.Howevver, we sshoulld usse thhe cooncluusionn of the Net Prresennt Vaalue becaause the Net Pressent Valuue (NNPV) conssiderred tthe ttime val
12、uue off monney. RecommmenddatioonsPart ARecommmenddatioons ffor mmanaggemennt acctionn: All tthe vvariaancess shoould be aanalyysis becaause all of tthem are abovve 3%, thhe leevel of ssigniificaance.Partiiculaarly, thee dirrect laboour vvariaancess neeed fuurtheer innvesttigattion whyy is the compp
13、any payiing aa higgher wagee ratte buut thhe laabourr prooducttivitty iss lowwer tthan plannned.Part BTo coonsidder tthe eeffecct off thee neww faccilitties on ccompaanys owwn sttaff in termms off empploymment and redeeployymentt oppportuunitiies.To coonsidder aany cchangges iin anny otther areaas,
14、llike sociial, poliiticaal, eeconoomic, leggal aand ttechnnologgicall facctorss.Whethher iit iss posssiblle foor thhe coompanny too raiise tthe ssuffiiciennt fuunds to conssiderr if the currrent cashh floow poositiion ccan ssuppoort ssuch an iinvesstmennt.AppenndixPart A1.Tabble 11 Triicol plc Flexx
15、ed BBudgeet foor JuuneTricool pllc Fllexedd Buddget For JuneeFixedd Buddget2,0000 uniitsFlexeed Buudgett1,6000 uniitsActuaal 1,6000 uniitsVariaanceA/FDirecct Maateriial10*4*2,000=80,000010*4*1,600=64,000061,60002,4000FDirecct Laabor2*9*22,000=36,00002*9*11,600=28,800035,20006,4000AVariaable Prodduct
16、iion OOverhheadss2*2,0000=4,00002*1,6600=3,20003,20000Insurrancee cossts2,20002,20002,4000200ADepreeciattion1,50001,50001,50000Rent and Ratees2,50002,50002,50000Adminnistrratioon Ovverheeads2,00002,00002,2000200AFixedd Oveerheaads8,20008,20008,6000400 ATotall128,2200104,2200108,66004,4000A2. Fuurthe
17、er Vaariannce AAnalyysisThe ccalcuulatiion oof thhe vaariannces Direcct maateriial ttotall :(Budggetedd Quaantitty*Buudgetted PPricee) (Acctuall Quaantitty*Acctuall Priice)=(4kgg*1,6600*10peer kgg) - (5,6600kgg*11 pper kkg)=64,0000-61,6600=2,4000 FDirecct maateriial uusagee : Budgeeted pricce* (Budg
18、getedd Quaantitty Acttual Quanntityy) =10pper kkg * (4kgg * 11,6000-5,6600kgg)= 8,0000 FDirecct maateriial ppricee :Actuaal Quuantiity* (Buddgeteed prrice Acttual pricce)=55,6000kg*(10 pper kkg -11 pper kkg)=5,6600ADirecct laabor totaal :Budgeeted Hourrs*Buudgetted RRate Acttual hourrs*Acctuall Ratt
19、e=(2hoours*16000*9)- 352000=6,4000ADirecct laabor ratee :Actuaal Hoours*(Buddgeteed Raate Acttual Ratee)=3,5220houurs*(9-10)= 3,5520ADirecct laabor effiicienncy :Budgeeted Ratee*(Buudgetted HHourss Acttual Hourrs)=9-(2houurs*11600-35200hourrs)= 2,8880ATotall oveerheaad : (Budgget VVariaable Overhhead + Budgeet Fixedd Overhhead) - (Actuaal Variaable Overhhead + Actuual FFixedd Overhhead) = (40000 + 82000) - (33200 + 88600) = 400 FPart B1. Paaybacck pe
溫馨提示
- 1. 本站所有資源如無特殊說明,都需要本地電腦安裝OFFICE2007和PDF閱讀器。圖紙軟件為CAD,CAXA,PROE,UG,SolidWorks等.壓縮文件請下載最新的WinRAR軟件解壓。
- 2. 本站的文檔不包含任何第三方提供的附件圖紙等,如果需要附件,請聯(lián)系上傳者。文件的所有權(quán)益歸上傳用戶所有。
- 3. 本站RAR壓縮包中若帶圖紙,網(wǎng)頁內(nèi)容里面會有圖紙預(yù)覽,若沒有圖紙預(yù)覽就沒有圖紙。
- 4. 未經(jīng)權(quán)益所有人同意不得將文件中的內(nèi)容挪作商業(yè)或盈利用途。
- 5. 人人文庫網(wǎng)僅提供信息存儲空間,僅對用戶上傳內(nèi)容的表現(xiàn)方式做保護(hù)處理,對用戶上傳分享的文檔內(nèi)容本身不做任何修改或編輯,并不能對任何下載內(nèi)容負(fù)責(zé)。
- 6. 下載文件中如有侵權(quán)或不適當(dāng)內(nèi)容,請與我們聯(lián)系,我們立即糾正。
- 7. 本站不保證下載資源的準(zhǔn)確性、安全性和完整性, 同時(shí)也不承擔(dān)用戶因使用這些下載資源對自己和他人造成任何形式的傷害或損失。
最新文檔
- 2024版?zhèn)€人住宅小產(chǎn)權(quán)轉(zhuǎn)讓協(xié)議樣式版B版
- 2025年度新型建筑材料貨物質(zhì)押擔(dān)保合同模板3篇
- 2024水電裝修合同范本老舊小區(qū)改造工程3篇
- 培育小思考家
- 農(nóng)場全維度運(yùn)營解析
- 復(fù)式公寓租賃協(xié)議(2篇)
- 2025年度金融機(jī)構(gòu)財(cái)產(chǎn)保全擔(dān)保業(yè)務(wù)操作細(xì)則合同3篇
- 《離婚父母探望權(quán)實(shí)施細(xì)則補(bǔ)充合同》(2024版)版B版
- 貴陽八中小賣部場地租賃經(jīng)營合同
- 2024污水處理廠節(jié)能減排技術(shù)改造合同2篇
- 少年宮2025年度象棋活動計(jì)劃
- 2025年國家計(jì)算機(jī)網(wǎng)絡(luò)應(yīng)急技術(shù)處理協(xié)調(diào)中心省級分中心招聘39人歷年高頻重點(diǎn)提升(共500題)附帶答案詳解
- 上海市2024年中考英語試題及答案
- ISO 56001-2024《創(chuàng)新管理體系-要求》專業(yè)解讀與應(yīng)用實(shí)踐指導(dǎo)材料之21:“7支持-7.5成文信息”(雷澤佳編制-2025B0)
- 2023-2024年電商直播行業(yè)現(xiàn)狀及發(fā)展趨勢研究報(bào)告
- 中央2024年市場監(jiān)管總局直屬事業(yè)單位招聘中層干部歷年參考題庫(頻考版)含答案解析
- 阜陽市重點(diǎn)中學(xué)2025屆高考數(shù)學(xué)全真模擬密押卷含解析
- 房屋市政工程生產(chǎn)安全重大事故隱患判定標(biāo)準(zhǔn)(2024版)宣傳海報(bào)
- 2025年道路運(yùn)輸企業(yè)客運(yùn)駕駛員安全教育培訓(xùn)計(jì)劃
- 2024年市特殊教育學(xué)校工作總結(jié)范文(2篇)
- LNG采購框架合同范例
評論
0/150
提交評論