future ca's - byefuturecas.weebly.com/uploads/8/2/9/7/8297943/standard_costing.pdf · created...
TRANSCRIPT
Students'Handbook on Cost Accountinq and Financial Management
ii!,i;
Ulustratiqn t: uaterlali mllirr::#*:iililrtli$iii{:illfir,ii$:iiilllli**lilr "'": .':*' ' ' .' r
UV Limited presents the following inlormation for November. Calculate the Cost Variances.
o Budgeted Production of Product P = 200 units.
r Standard Consumption of Raw Materials = 2 Kg per unit of P'
o Standard Price ol MaterialA = Rs.6 per Kg.
. Actually, 250 units of P were produced. MaterialA was purchased at Rs.8 per Kg and consumed at 1.8 Kg per unit of P.
Solution:
illtuslration eiildtiilil'eti.st:llr iC#EH: i1fliffi: i*;SB!t :FffiS[i ji::ii!itffitt*ii.i*l+'r:i':,"."",,:i;Iffi*$rVINAYAK ttd produces an article blending two basic Raw Materials A and B. lt operates a Standard Costing system. Standard Mlx
of A and B are 4}o/oand 60% respectively & their Standard Prices per kg are Rs.4 and Rs.3 respectively.
The Normal Loss in processing is 15%. During April, the Company produced 1,700 kg of output. The position of Stock and
Purchases lor the month oI April is as under:
Materials Stock on 1-Aor Stock on 3FApr Purchased Cost ol Purchase
A 35 kqs 5 kss 800 kss Rs.3,400
B 40 kqs 50 kos 1,200 kgs Rs.3,000
Analyse the Material Cost Variances into - (a) Price (b) Mix and (c) Yield. Also compute Purchase Price Variance.
Solution:
SQxSP(1)
AQXAP(2)
AQxSP(3)
Material VariancesCost = (1) - (2) = 600 A
Y-,Pd6s =(3) - (2) Usage = (1) - (3)
=900A =300F
(250x2)xRs.6= Rs.3,000
(250 x 1.8)x Rs.8
= Rs.3,600
(250x1.8)xRs.6= Rs.2,700
NotesPafticularc Materia! A Material B
1. Actual Quantity Consumed (AQ)
= Ooenino Stock + Purchases - Closinq Stock35+800-5=830k9 40+1,200 - 50 = 1,190 kg
2. Actual Price =Cost of Materials Purchased
Material Purchase QuantityEHq = Rs.4.25 per ks800 kg 'E='lo9' =Rs.2.50 per kg
1,200 kg
3. ActualCost, i.e. AQ x AP, using FIFO Method:
Issues out of Opening Stock valued at Standard Cost
Issues out of Current Purchases valued at Current Actual Price
(35 kg x Rs.4.00)+ (795 k9 x Rs.4.25)
= Rs.3r519
(40 kg x Rs.3.00)+(1,150 k9 x Rs.2.50)
= Rs.2,995
4, Comoutation of Standard Ouantitv (SQ) 5. Comoutation of Revised Actual OuantiW (RAO)
Normal Loss is 15ol0. So, Output = 100o/o 'l5o/o = 850/0.
Since Actual Output is 1,700 k9, SQ= i$#= 2,000 kg.
-
Material A B
Standard Mix 40o/o 600/o
Standard Qtty 800 kg 1,200 kg
Total AQ Consumed = 830 + 1,190
= 2,020 kg.
TMaterial A B
Standard Mix 40o/o 600/o
RAQ 808 kg L,2lZkg
10.15
Standard Costing
Chart
PafticularcSQxSP
(1)AQxAP
(2)AQxSP
(3)RAQ x SP
(4)
MaterialAMaterial B
800 kg x Rs.4 = 3,2001,200 kS x Rs.3 = 3,500
830 kg x Rs.?
1.190 ko x Rs.?
830 kg x Rs.4 = 3,3201.190 ko x Rs.3 = 3,570
808 kg x Rs.4 = 3,232l.2l2kaxRs.3=3.636
Total (WN 4) Rs.6,800 (WN 3) Rs.6,514 Rs.6,890 (WN 5) Rs.O868
Variances: Material Cost Variance.= (1) - (2'l = 286 F
+Material Price Variance = (3) - (2) = 376 f
=(4)-(3)=2Zn =(1)-(4)=68R
MaterialPurchase PriceVariance(MPPV) = (PQ x SP)-(PQ x AP) = PQ x (SP-AP) = 4OO F, computed as under-For A = 800 kg x (Rs.4.00 - Rs.4.25) = 2OO AFor B = 1,200 kg x (Rs.3.00 - Rs.2.50) = 500 F
iffiiis,!,$ffii*: ffi liLilidetails relatino to Product X durinq the month of are available -
Material Usage Variance = (1) - (3) = 90 R
YVMaterial [4ix Variance Materibl Yield Variance
Calculate the Actual Quantity ol Material used during the month of April.
Solution: MaterialPriceVariance = AQ x SP-AQ x AP = AQ x (SP-AP) = Rs.9,800 Adverce,
GivenSP=Rs.40perkgandAP=Rs.42perkg.So,AQx(Rs.40-Rs.42)=-Rs.9,800.Solving,AQ=d9O0kg.
Material Mix Variance for both the materials was Rs.45 adverse.
Solution:1. LetSQforMaterialg = Qunits. MUVforg = (1)-(3) = (Q x 15)-(70 x 15) = 369n.
On solving, 15Q = 759. Hence, Q = 50 units. Therefore, SQ for Material B = 50 units.
Z. SQ for MaterialA = 50 units. SQ for Material B = 50 units (as computed above). Hence, Std Mix is 1:1.
3. Let AQ of Material A be K units. Total AQ = (K + 70) units. Since Standard mix is 1:1, MQ of A and B are each
(K t 70) .no 6 1'o) respectivety,22It is given that Material Mix Variance = (4) - (3) = 45A
On substituting, we have, tq3 x L2 + {f,P x 151 - [(Kx12) + (70x15)] = -45
Upon simpliffing, we have, 6K + 420 + 7.5K + 525 - 12K - 1,050 = 45.On solving the above, 1.5K = 50 or K = 40 units' Hence, AQ for A = 4O units.
Material Price Variance: Rs.9,800 (Adverse)
Material Usage Variance: Rs.4,000 (Favourable)Standard Cost per unit of X: Materials: 50 kg at Rs.4O/kg
Actual Production: 100 units
the missino data indicated marks in the
Particulars MaterialA MaterialB
Standard Price per unit
Actual Price per unit
Standard lnput (Kgs)
Actual lnput (Kgs)
Material Price Variance
Material Usage Variance
MaterialCost Variance
Rs.l2Rs.l5
50
? (B)
? (c)? (E)
?ffi
Rs.15
Rs.20
? (A)
70
? (D)
Rs.300 Adverse
? (G)
10.t7
Students'Handbook on Cost Accountinq and Financial Management
5. Variance ChaftSQxSP
(1)AQxAP
(21AQxSP
(3)RAQ x SP
(4)
A (qiven) 50 x 12 = 600 (WN 3) 40 x 15 = 600 ffiN3)40x12=480 (WN4)55x12=660
B (WN 1) 50 x 15 = 750 (oiven) 70 x 20 = 1,400 (qiven) 70 x 15 = 1,050 ffiN4)55x15=825Rs.1,350 Rs.2100O Rs.1,530 Rs.1,485
4. Total AQ = 40 + 70 = 110 units. Rewriting 110 units in the ratio 1:1, MQ for A and B is 55 units each.
Note: All Prices SP & AP are given in the question. SQ for A and AQ for B is also available in the question.
After completing the Working Note Table given above, the Material Cost Variances (for A and B) are computed below -Material Cost Variance = (1) - (2) = Nil + 650 A = 650A
v-lMaterial Price var'iancs Material Usage Variance
= (3) - (2) = 120R + 350A = 470 A
=(4)-(3)=45R
Answer: (A) 50 kgs (B) 40 kgs (C) Rs.120A, (D) Rs.350A, (E) Rs.120F, (F) Nil, (G) Rs.650A'
=(1)-(4)=135R
Given the followinq data. comoute the relevant variances -Particulars Skilled Semi-skilled Un+killed
Number in Standard gang (for 40 hour week)
Standard rate per hour (Rs.)
Actual number in the gang (for 42 hour week)
Actual rate of oav (Rs.)
16
3
14
4
6
2
9
3
3
1
2
2
edgooStandardHours.However,duringtheweek,4hoursperworkerwasconsidercdidle time due to machine breakdown.
Solution: Working Notes:1. Idle Time Variance = Abnormal (Actual) Idle Hours x Standard Rate.
For Skilled Labour : (14 x 4)x Rs.3 = 168A
ForSemi-skilled Labour: (9 x 4) x Rs.2 = 72A
= (1) - (3) = 120F + 300A #0 A
a,Material Mix Variance Material Yield Variance
For Unskilled Labour :
Total Idle Time Variance
(2x4\xRe.1 = 8A
= 248A
2. Comoutation of Standard Hourc (SH) 3. Computation of Revised Actual Hourc (RAH)
TotalStandard Hours (Given) = 900 hours
*tvGrade Skilled Semi-skilled Unskilled
Standard Mix 16 6 3
Standard Hours 576 hours 216 hours 108 hours
Total AH = (14x42) + (9x42) + (2x42) = 1,050 DLH
Grade Skilled Semi-skilled
Standard Mix 16 6
Unskilled
3
RAH 672 hours 252 hours 126 hours
4. Variance Chart
PafticularcSHxSR
(1)AHxAR
(2)AHxSR
(3)RAH X SR,
(4)
Skilled
Semi-skilled
Unskilled
576xRs.3=L,728216xRs.2=432108xRs.1=108
(14 x 42) x Rs.4= 2,352
(9 x 42) x Rs.3 =1,134(2x42\xRs.2=168
(14 x42) x Rs.3=1,764
(9x42)xRs.2=756(2x 42) x Rs.1 = 84
672xRs.3=2,0L6252xRs.2=5(X126xRs.1=126
Total Rs.2,268 Rs.3,654 Rs.A604 Rs.21646
10.18
Standard Costing
Variances: Labour Cost Variance = (1) - (2) = 1,386 ArLabour Rate Variance = (3) - (2) = 1,050 I
*Labour Efficienry Variance = (1) - (3) = 336 R
Labour Mix Var.
= (4) - (3) = 42r
Classificatit based on
Labour Sub-eff Var.
=(1)-(4)=378R
Classification Orrt on
Idle Time Var.WN1=248A
Revised Eff. Var.(bal.fig) = 88 A
Yatiances
fitur*rdCIaBiYoHlffiMthe Overhead Variances
Itote: t. StanOard time for 1 unit is 20 hours. 2. This includes 300 hours abnormal idle time.
Solution:
(a) VOH Standard Rate Per hour =
(b) VOH Standard Rate Per unit =
1. Basic CalculationsBudgeted voH Rs.7,800
Budgeted Hours
Budgeted VOH
(300 x 20) hours= Rs.1.3O per hour.
Budgeted Output- Rs'7'8oo
= Rs,2G oer unit.300 units
From the lollowinq inlormation peltaining to January, calcrJlate
Particulars Production (in units) Variable Overheads (Rs.) Hours worked
Budseted 300 7,800 (See Note 1)
Actual 250 7.000 4.500 ((See Note 2)
2. VarianceAlternative 1: Computation based on Time Alternative 2: Computation based on OutputSHxSR AVOH AHxSR AOxSR AVOH SOxSR
(1) (2) (3) (1) (2) (3)
(250x20)x Rs.1.30 ph
= Rs.6,500Rs.7,000(given)
4,500 hrsxRs.1.30 ph
= Rs.5,850250 unitsxRs.26 pu
= Rs.6,500Rs.7,000(given)
4.500 hrs xRs.tb Du20 hrs pu
= Rs.5.850
Variances: VOH Cost Variance = (1) - (2) = 500 R
*VOH Expenditure Variance = (3) - (2) = 1,1501
vVOH Efficiency Variance = (1) - (3) = 650 f
YVVOH Idle Time Variance VOH Revised Efficiency Variance
= 300 x 1.30 = 390 A (bal.fig) = 1,040 F
From the inlormation to calculate
Particulars Budgeted Actual
Number of working days
Production in unitsFixed Overhead in Rs.
25
20,000
30.000
27
22,000
31.000
Budgeted Fixed Overhead Rate is Re.1 per hour.
Solution:
Actua! Hours Worked in February is 31,500.
1. Basic CalculationsBudgeted FOH Rs.30,000
Hours - 30^000 ho.Jrs= Re.1 per hour. (given)
Note: In the above calculation, BH = 30,000 hrs is the balancing figure.
(a) FOH Standard Rate per hour =Budgeted
10.19
Students' Handbook on Cost Accounting and Financial Management
(b) FOH Standard Rate per unit = ^S:9'ool = Rs.1.5o per unit'20,000 units
Budgeted FOH
Budgeted Output
2. Chart
AOxSR AFOH BFOH AHxSR pFoH = BFon x4PBD
(1) (21 (3) (4) (s)
22,000 units x Rs.1.50 pu
= Rs.33,000Rs.31,000 Rs.30,000
31,500 hrs x Re.1 ph
= Rs.31,500RS.30,OO0 , Z = Rs.32,400'25
FOH Expenditure Variance = (3) - (2) = 1,000 A
FOH TFOH Volume Variance = (1) - (3) = 3,000 f
Variances:
(d) FOH Standard Rate per unit =
tFOH CapacityVariance=(4)-(5)=900A
Budgeted FOH
tFOH EfficiencyVariance=(1)-(4)= 1,500 F
tFOH Calendar
Variance=(5)-(3)= 2,400 F
FOH CalendarVariance=(5)-(3)
= 5,760 A
ffiationS:FOH.Vartancgs :.. "".". ,.:..":'i,"..:.: .i...,,...,..,.'i,i...:i',..ii.: ,:.*,. 1,,,.. ."" .. ":, ";.,.il*fl*iA Company has a normal capacity of 120 machines, working I hours per day of 25 days in a month. The Fixed Overheads are
budgeted at Rs.1,44,000 per month. The standard time required to manufacture one unit of product is 4 hours. ln April, theCompany worked 24 days of 840 machine hours per day and produced 5,305 units of output. The Actual Fixed Overheads werc
Rs.1,42,0fi). From the above, compute all FOH related variances.
Solution: 1. Basic Calculations(a) Budgeted Hours = 120 machines x 8 hours x 25 days = 24,000 machine hours.
(b) Budgeted output = r 3o'000,!o"f,, = 6,000 units.4 hours per unit
(c) FoH Standard Rate per hour = =!Y!9:t:0,'!o'Budgeted Hours= =f:l:*1'ooo = Rs.6 per hour.
24,000 hours
= f:1i*{r09 = Rs.24 per unit.5,000 unitsBudgeted Output
Variances: FOH CostVariance = (1) - (ffi+
FOH Expenditure Variance = (3) - (2) = 2,000 f FOH Volume Variance = (1) - = 14,680 A
CapacityVariance=(4)-(5)= L7,280 A
FOH EfficiencyVariance=(1)-(4)= 6,360 F
2. Chart
AOxSR AFOH BFOH AHxSR pFoH = BFoH x49BD
(1) (2) (3) (4) (s)
5,305 units x Rs.24 pu
= Rs,L,27,320Rs.1,42,000
(Given)Rs.1,44,000
(Given)(24 x 840) hrs x Rs.5 ph
= Rs.1,20,960Rs.1,44,OOO
" ff =Rs.1,38,240
Vinak Ltd has furnished the information for the month olPailiculars BudEeted Actuals
Output (units)
Hours
Fixed OverheadVariable Overhead
Workino Davs
30,000
30,000
Rs.45,000
Rs.60,000
25
32,500
33,000
Rs.50,0fil
Rs.68,0fi)
26
Calculate the variances.
10.20
Standard Costing
Solution: 1. Basic Calculations
(a) voH standard Rate per hour = #ffi# = *H#iffi = Rs.2 per hour.
(b) voH standard Rate perunt = ffiffi = ,'ffiffi- = Rs.Z per unit'
(c) FoH Standard Rate per hour = ffinffi = Affiiffi = Rs'1.50 per hour'
(d) FoH Standard Rate perunn = ,ffiffi = effi#h = Rs'1'50 per unit'
, Chaft
AOXSR(1)
AVOHQI
AHXSR(3)
VOH VariancesCost (1) - (2\ = 3,000 A
a-,Expenditure (3) - (2) Efficiencv (1) - (3)
= 2,000 A = 1,000 A32,500 unitsxRs.2 pu
= Rs.65,000
GivenRs.68,000
33,000 hrs x Rs.2 Ph
= Rs.66,000
? ol{ Variances
AOxSR AFOH BFOH AHXSR PFOH = BFOH x49
(1) (2) (3) (4) (s)
32,500 units x Rs.1.50 Pu
= Rs.48,750Rs.50,000
(9iven)Rs.45,000
(given)33,000 hrs x Re,1'fi
= Rs.49,500Rs.45,000 * #' =Rs.46,800
Variances: FOH Cost Variance = (1) - = 1,250 A
FOH Expenditure Variance = (3) - (2) = 5,000 A
FOH CapacitYVariance = (4)-(5)= 2,700 F
FOH Volume Variance = (1 = 3,750 F
FOH EfficiencyVariance=(1)-(4)=750A
FOH CalendarVariance=(5)-(3)
= 1,800 F
ln a Factory, the standard units of production for 'iiii#o- ati,zti,ooo unlts. Actual production durirq Aprilrwas 8,000
of April, ttreie was one statutory holiday. The estim-i1tGr-fand actualunits. Each month has 20 working days. During the
Semwariable Charges include 600/o expenses ol fixed natu
Calculate the Expenditure, Volume and Calendar variances'
Solution:
(a) VOH Standard Rate Per unit =
(b) FOH Standard Rate Per unit =
Budgeted VOH
Budgeted OutPut
Budgeted FOH
Budgeted OutPut
1. Basic Calculations_ Rs,[6,000 + (1,800 x 40olo)] -
1,20,000 units
_ Rs.[12,000 + (1,800 x 600/o)]
1,20,000 units
Re,0.056 P.u.
= Re.0.109 p.u.
may be deemed as Expenditure Variance'
flrrarhaadc ware tG fnllows
Overheads Estimated Actual
Fixed
Variable
SemiVariable
12,000
6,000
1,800
1,190
480
192
nature and 4oYool variaDle nalure.
2. VOH Chart (based on
AOXSR(r)
AVOH(2)
SOxSR(3)
VOH VariancesCost (1) - (2\ = 108'80 A
a-,Expenditure (3) - (2) Efficienry (1) - (3)
Not Determinable8,000 unitsxRe.0.056
= Rs.448.00
Rs.480+(Rs. 1 92 x 40o/o)
= Rs.556.80
Notdeterminable
10.21
Students'Handbook on Cost Accounting and Financial Management
3. Fixed OH Chaft
AOXSR AFOH BFOH AHXSR pFoH = BFoH x4PBD
(1) (2) (3) (4) (s)
8,000 utsxRe.0.109 pu
= Rs.872.001,190+(192x60%)
= Rs.1,305.20
1,20,000 units x Re.0.10912 months
= Rs.1.090
Notdeterminable
Rs,1,090 tS = Rs.1,035.50
Variances
Variances: FOH
+FOH Expenditure Variance = (3) - (2) = 215.20 A FOH Volume Variance = (1) - (3) = 218.00 A
Out of the above Volume Variance, Calendar Variance = (5) - (3) = 54.50 ANoter FOH Capacity and Efficiency Variance cannot be calculated to lack of sufficient information.
sffi:lllusfation 11: FOH Variances - Reverse WorkingA Cost Accountant of a Company was given the following information regarding the Overheads for February -(a) Overheads Cost Variance Rs.I,400 adverse.
(b) Overheads Volume Variance Rs.1,000 adverse.
(c) Budgeted Hours for February, 1,200 hours.
(d) Budgeted Overheads for February, Rs$,000.
(e) Actual Rate of Recovery ol Overheads Rs.8 per hour.
Solution: Since OH Capacity & Efficiency Variances are to be computed, FOH Variances are to be analysed.
Variances:V
FoH Expenditure Variance = (3) - (z) = EOOI (Oif) FOH Volume Variance = (1) - (3) = 1,000 A
*Efficiency Variance
= (1) - (4) = 1,000 fWorking Notes:1. Since FOH Cost Variance = 1,400 A and Volume Variance = 1,000 A, Expenditure Variance = (bal.figure) = 400 A.
2. FOH Expenditure Variance = (3) - (2) = 400R (as computed above).Hence, 6,000 - (2) = - 400. Hence, WN (2) = 61400.
trlpacity Variance
= (4) - (3) = 2,000 A
3. FOH Volume VarianceHence,
4. FOH Standard Rate per hour =
= (1) - (3) = 1,000 A.(1)- 6,000=-1,000.
Actual 'FOH
per Hour
Hence, WN (1) = 5,000.
Budgeted FOH _ _Rs.6.000Budgeted Hours r, = Rs'S Per hour'
- Rs'6,400 = goo hourc.
Rs.8
(1 ) Overheads Expenditure Variance.
(2) Actual Overheads lncurred.
(3) Actual Hours for Actual Production.
(4) Overheads Capacity Variance.
(5) Overheads Etliciency Variance.
(6) Standard Hours for Actual Production.
FOH VariancesAO x SR pu= SHx SR ph
(1)AFOH
(2)BFOH(3)
AHXSR(4)
(b/f) 11,000 x Rs.5 ph (WN 4)
Rs.5,000 (WN 3)
(wN 2)
Rs.6,400
(Given)
Rs.5.000
(WN 5) 800 hrs x Rs.5 (WN 4)
Rs.4,000Note: Since number of days information is not given, PFOH is not relevant in the above computation.
5. Actual Hours for Actual Production = -----:-------Actual Rate
t0.22
Answer:(1) Overheads Expenditure Variance(2) Actual Overheads Incurred(3) Actual Hours for Actual Production
(4) Overheads Capacity Variance = Rs.2,OOO A(5) Overheads Efficiency Variance = Rs.1r0OO F(6) Standard Hours for Actual Production =1,000 hourc
= Rs.4O0 A
= Rs.6r400
= 8OO hourc
Note: Activity Ratio, Capacity Ratio and Efficiency Ratio are Control-Ratios or Budget-Ratios. lRefer Ctrapter feBudgetary Controlfor discussion on these Ratiosl. However, these Ratios can be easily computed using the FOI-LVariance
Chart and Working Note References. Hence, these computations are qiven here.
Solution: 1. Efficiency Ratio =Standard Hours
2. Capacity Ratio =
Actual Hours
Actual Hours
Budgeted Hours
l#llli:l.ii.-:..ii;.iiii.!i'.:,.Ii.;:l,lllil#*iill;iiiifii$.iitiiiiii;ffi;n.ll+liil*;ri;;i+i..ieThe Activity Ratio of a concern is 95.6% whereas the Capacity Ratio ii ios.z.. wtrit is the Efficiincy natioiSolution: The relationship is Activity (or Volume) Ratio = Capacity Ratio x Efficiency Ratio.
- (60 u$!s.x 8 hours) = 960/o
500 hours
= _- l9o hog=-- =78.LZSo/o(S0unitsxShours)
On substitution, we have 95.60/o = 105o/o x Efficiency Ratio.
ifl*:### i:Ii1';:;,?.
On solving, we have, Efficienq Ratio =
Hence, Efficiency Ratio = #ffi = 91.05o/o
isriiii'ry;i:i,t#,, ,i$S,*1#$iqii.;lf+'rir-rj"qi;$t*iffl'!j.;;l..,s;i,i1*?i:ii;i,i,ft{,s,
75o/o x Efficiency Ratio.
Solution: 1. Volume Ratio =Actuat
. Ogtput
= 5,909 ,1'g
= 83.33oloBudgeted Output 6,000 units
2. Also, the relationship between
On substitution, we getRatios is Activity (or Volume) Ratio = Capacity Ratio x Efficiency Ratio.
83.33olo =
## = 111'11o/o
ryi ffi "' +:*.i ,t*iF.*'ffi l4il'u**.-.iWili:,:i;,,*i;r,r:, i.,r..".:.iii?r:il;i,,:,..
A Company manufactures two products X and Y. Product X requires 8 hours to pioAuce while Product Y requires'l!- trours. lnApril, of 22 effective working days ol8 hours a day, 1,2fit units of X and 800 uniis of Y were produced. The Company employs100 workers in the Production Department to produce X and Y. The Budgeted Hourc are 1,86,000 for the yfar.'Caliulatecapacity, Activity and Efficiency Ratio and establish their inter-relationship.
Solution: Budget-Ratios can be easily computed using the FOH Variance Computation ChaG given below -
Galculate & Ratio from the data:Capacity Ratio
Standard Time per unit750h
4 hoursBudgeted Output
ActualOutput6,000 units5,fiD units
when FOH Volume Variance related ratios are to be computed, the workino notes are asWN (1) (2) (3) @) (s)
Cost Factor AOXSR AFOH BFOH AHxSR PFOHTime Factorincluded in above
SH = StandardHours
BH = BudgetedHours AH = Actual Hours
PH = PossibleHours
Hours(1,200 x 8) +(800 x 12) --19,200 hours
Not Applicablefor Ratio
Computation
1,96,000 _12 months
15,500 hours
22 days x 8 hours x 100 men= 17,600 hours
(NotApplicable in
this question.)
10.23
Output-based Computation wN Reference and Answer-Ratio Tim*basetl computatrcn
1. CapacitYRatio
Actual Hours
Budgeted Hours
Standard Output
Budgeted OutPut
WN 't _ I/rouu lruur> = 113.55o/o
WN 3 15,500 hours
2. EfficiencyRatio
Standard Hours
Actual Hours
Actual Output
Standard Output
WN 1 _ 19,200 hours = 109.09o/o
WN 4 17,600 hours
wN 1 _ 19,200 hours = L23,g7o/o
WN 3 15,500 hours
3. Volume orLevel ofActivityRatio
Standard Hours
Budreted Houts
Actual Output
Budgeted OutPut
Efficiency Ratio = 113'55o/o x 109'09o/o
illt o+rto:$les jryfiffi.]shies.. . .i-ilii ""'i:'' :it':ii:rii""'
'
ffiriysti[effia) Turnover and (b) Profit.
Sales Variances under Total Approach:Total Sales Variance = (1) - (2)
+V ^-r-^ rr-r..-^ \r^-ianaa - /1\
Sales Price Variance = (3) - (2) = 57,000 ISales Mix Variance
= (4) - (3) = 30,200 R
The direction of sales Variances, (i.e. whether Favourable or Adverse), is interpreted in the reverse of what is
applied for cost variances, io,-negative cost Variances are Adverse, and positive cost variances are Favourable'
However, negative sares viri#ceitre Favourable, and positive Sales Variances are Adverse'
123.87o/o
= (1) - (4) = 95,200 f
Variances from the data,
Actuals Cost per unitTov Brand
5,750 units at Rs.120 each
4,850 units at Rs.180 each
5,000 units at Rs.165 each
Rs.90
Rs.l70Rs.130
Bravo Toys
Champ Toys
Suoer Tovs
5,000 units at Rs.l00 each
4,000 units at Rs.200 each
6.(X)0 units at Rs.l80 each
HOn:I^*..r-ri^n af Qaviecd Ar*ual OuantiW (RAO) 2. Computation ABudgeted and Actual MaEin
Type Bravo ChamP SuPer
BldgetedMix 5 4 6
RAa 5,200 units 4,160 units 6,240 units
Total AQ Sold = 5,750 + 4,850 + 5,000 = 15,600 units'Budgeted Margin (BM)
= Budgeted Price (BP) -Standard Cost (SC)
ActualMargtn (AM)
= Actual Price (AP) -Standard Cost (SC)
Bravo 100-90=10 120-90=30
Champ 200-170=30 180-170=10
Super 180-130=50 165-130=35
onAQXBP
(3)RAQ X BP
(4)ParticularcBQXBP
(1)AqxAP
(2)
BravoChampSuper
5,000x100=5,00,0004,000 x 200= 8,00,000
6.000 x 180= 10,80,000
5,750 x 120= 6,90,000
4,850 x 180= 8,73,000
5.000 x 165= 8,25,000
5,750 x 100= 5,/5,uuu4,850 x 200= 9,70,000
5.000 x 180= 9,00,000
)rzuu x ruu: Jr4vrvvv4,160 x 200= 8,32,000
6,240 x 180= 11,?!29[
Total Rs.23,80,000 Rs.23,88,000 Rs.241451000 k,24,7E,2N_
Profit IM on
ParticularsBQXBM
(1)AQXAM
(2)AQXBM
(3)RAQ X BM
(4)
5,750x30=1,72,5004,850x10= 48,500
5,000x35=1,75,000
5,750x10= 57,500
4,850x30=1,45,5005,000x50=2,50,0QQ
5,200x10= 52,000
4,160x30=1,24,8006,240 x 50 = 3,12,000
BravoChampSuoer
5,000x10= 50,000
4,000x30=1,20,000('nnnvqn:?nnnnn
Rs.3;96,000 Rs.4r53rOOO Rs.+8qqgqTotal Rs.47O,OOO
t0.24
Standard Costing
Sales Variances under Margin / Profit Apprcach:Total Sales Margin Variance = (1) - (2) = 74,000 A
Sales Margin Price Variance = (3) - (2) = 57,000 A Sales Margin Volume Variance= (1) - (3) = 17,000 A
ffiffiffiiffi;i*iffii ,tiffi.,w ,{ffi# cttOctober
Sales Margin Mix Variance
= (4) - (3) = 35,800 R
Sales Mix Variance
= (4) - (3) = 2,240 F
Sales Margin Quantity Variance
= (1) - (4) = 18,800 F
!r,s*ffilq
Sales Quantity Variance
= (1) - (4) = 3,680 R
Compute the Sales Variances under Total and Margin Approach.
-lSalesPriceVariance = (3)-(2) = 1,280A SalesVolumeVariance = (1)-(3) = 1,440A
5.
Price Relationship: SMPV = SPVVolume Relationship: SMW = SW x Budgeted NP Ratio.
INP Ratio = Budqeted Margin -.r6ale Pricel
Item SMPV (3) - (2) sPv (3) - (2) Item sMw (3) - (2) SW X I{P RAtiO
Bravo .15.000 F 1.15,000 F Bravo 7,500 F 75.000Fx10o/o=7,500F
Champ 97,000 A 97.000 A Champ 25.500 F 1.70.000 F x 15% = 25,500 F
Super 75.000 A 75,000 A Super 50,000 A 1,80,000 Ax27.8o/o = 50,000A
Total 57,000 A s7.000 A This relationship is applicable only for individual products, and not forproduct combinations (as overall NP Ratio is affected by Sales Mix).
Note: NP Ratio for Bravo = ,t=0= = 100/o. Similarly for Champ & Super.100
This relationship is applicable for individualproducts, and also for product combinations;
SOC Ltd orovides the followinq data forthe monm ol
ProductBudgets Actuals
Ouantih Sale Price Cost Quantity Sale Price Cost
A
B
2,160 units1.440 units
Rs.l2 p.u.
Rs.S p,uRs.9 p.u.
Rs.3 o.u
2,240 units960 units
Rs.11 p.u.
Rs.6 o.u.
Rs.8 p.u.
Rs.S o.u
Budgeted Margin (BM)
= Budgeted Price (BP) -Actual Margin (AM)
= Actual Price (AP) -Total AQ Sold = 2,240 + 960 = 3,200 units.
Product A B
Budgeted Mix 2,L60 t,440920 units 1,280 units
lL-9 = 2
3. Total or Turnover Approach (Impact on Turnover
PafticularcBQxBP
(1)AQxAP
(2)AQXBP
(3)RAQ X BP
GIAB
2,160 x 12=25,9201,440x5= 7,200
2,240 x lL= 24,640960x6=5,750
2,240x12=26,880960x5=4,800
1,920 xt2 = 23,0401,280x5=6,400
Total Rs.33,120 Rs.3O,4OO Rs.31,680 Rs.291440
Sales Variances under Total Approach:
4. or on Profit
PafticularcBQxBM
(1)AQXAM
(2)AQXBM
(3)RAQ x BIrl
@lAB
2,160x3=6,4801.440x2=2,880
2,240x2=4,480950.x 3 = 2.880
2,240x3=6,720960x2=1,920
1,920 x3 = 5,7601.280x2=2.560
Total Rs.9,360 Rs.7,360 Rs.8,640 Rs.&320
10.25
Sales Variances under Maryin / Profit Approach:Total Sales Margin Variance = (1) - (2) = 2,000 A
..sales Margin price Va'riance = (3) _ (2) = 1,2g0 A sales tutargin volume varian A
Sales Margin - arjance
= (4) - (j) = SZO F = (1) - (4) = 1,040 A
ffi the products together was Rs,450 Favourable.
Solution: Working Notes:1. Sales Volume Variance for Product R = (1) - (3) = 1,200F. Hence, (EQ x 12)-6,000 = - 1,200
Hence, 12BQ = 4,399. So, BQ for Product R = 400 units.
2. Budgeted Mix between R and S = 400 : 400 i.e. 1: 1
3. Let Ae of product S be e units. Total AQ = (500 + Q) units. Since Budgeted Mix is 1:1, RAQ of R and S are each
(500 + Q) uno (500 + Q) respectivety.2 --
2
It is given that Sales Mix Variance for R and S = (4) - (3) = 450 fonsubstitutins,wehave,tlti!)xlz+tlrfgx15l-[(500x12)+(Qx15)]=-45s
Upon simplifying, we have, 6,750 + 13.5Q - 6,000 - 15Q = -459
Onsolvingtheabove,l.sQ=1,200orQ=800units'Hence,AQforS=8Oounits'
4. Total Ae = 500 + 800 = 1,300 units. Rewriting 1,300 units in the ratio 1:1, RAQ for R and S is 650 units each'
tha mieeino data. indicated marks in the table.
Particulars Product R Product S
Standard Sales QuantitY (units)
Actual Sales Quantity (units)
Standard Price Per unit Rs.
Actual Price per unit Rs.
Sales Price Variance
Sales Volume Variance
Sales Value Variance
?
500
12
15
?
Rs.l,200 Favourable7
400
?
15
20
?
?7
5. Chart
PafticularcBQXBP
(1)AQxAP
(2)AQXBP
(3)RAQ X BP
(4)
Product R
Product S
(WN 1) 400 x 12= 4,800(oiven) zl00 x 15= 6,000
(given) 500 x 15=7,500(WN 3) 800x 20=16,000
(given) 500 x 12= 6,000(WN 3) 800x 15=12,000
(WN 4) 650 x 12=7,800(WN 4) 650 x 15= 9,750
Total Rs.10,800 Rs.23,5OO Rs.18,000 Rs.17,550
Aftar
Pafticularc Product R Product S
Standard Sales Quantity (units) 400 (wN 1) 400 (qiven)
Actual Sales Quantity (unitS) 500 (given) 800 (wN 3)
Standard Price oer unit Rs.12 (given) Rs.15 (siven)
Actual Price per unit Rs.15 (given) Rs.20 (qiven)
Sales Price Variance G) - (2) Rs.1,500F Rs.4,000F
Sales Volume Variance (1) - (3) Rs.1,200F Rs.6,000F
Sales Value Variance (1) - (2) Rs.2,700F Rs.10,000F
10.26
Material Purchased 24,$0 kg Rs.l'05'600
MaterialConsumed 22,800 kg
Actual Wages paid lor 5,940 hours Rs.29,7fi)
Unit produced 2160 units.
Standard Rates and Prices are -o Direct Material Rate is Rs.4.00 per unit.
o Direct Labour Rate is Rs.4.00 per hour.
r Standard lnput is 10 kg for one unit.
o Standard is 2.5 hours unit.
ffiur variances lor the month of August.
Note: 1. Actual Purchase Price of Materials = ElP9lo = Rs.4'40 per kg'24,000 kg
2. Material Purchase Price Variance = Purc. Qttyx(Std Price - Actual Price) = 24,000 kg x (4 - 4'40) = Rs'9,600 A
1. Variances
SQxSP(1)
AQXAP(2)
AQXSP(3)
Material VariancesCost (1) - (2) = Rs'13'920 A
vTPrice (3) - (2) Usage (1) - (3)
= Rs.9,120 A = Rsj,800 i(2,160 utsx 10 kg)
x Rs.4 per kg
= Rs.86,400
22,800 kgsx Rs.4.40per kg (See Note 1)
= Rs.1,00,320
22,800 kgsx Rs.4per kg
= Rs.91,200
2. Variances
SHXSR(1)
AHXAR(2)
AHXSR(3)
labour VarianossCost (1) - (2\ = Rs.8,100 A
Y-,Rate (3) - (2) Efficiencv (1) - (3)
= Rs.5,940 A = Rs.2,160 A
(2,160 utsx 2.5 hrs)x Rs.4 ph
= Rs.21,600
5,940 hrsx lns5 ptr
= Rs.29,700 (given)5,940 hrsx Rs.4 Ph
= Rs.23,760
Particulars Budget (stan!!q(!l Actual
Product (units) 8,000 6,000
Material: TotalQuantityTotalAmount
16,0$ kg
Rs.32,000
13,000 kg
Rs.27,3fi1
Labour: Total Hours
TotalAmount
2,4NRs.3,0fi)
2,000
Rs.3,0fi)
VOH: TotalHoursTotalAmount
2,4NRs.2,400
2,000
Rs.2,2fi)
information
compudiilom iiance, (c) Labour Rate variance, (d)
f-aOou, Etficiency Variince, (e) Overniid Efficiency Variance, and (f) Overhead Budget Variance.
Solution: 1. Basic Calculations
(a) standard Price of Materials = ##B = Rs.2 per kg.
(b) Standard euantity of Materiats = uffiffi x 6,000 units = 12,000 kg.
(c) Standard Rate of Labour = ffi9ffi = Rs.1.25 per hour'
(d) Standard Hours for Labour = ffi# x 6,000 units = 1,800 hourc'
(e) voH standard Rate per hour = #ffi# = #ffi = Re'l Per hour'
t0.27
2. MaterialsSQxSP
(1)AQXAP
(2)AQXSP
(3)Material Variances
Price (3) - (2) Usage (1) - (3)
= 1,300 A = 2,000 A12,000 kg x Rs.2
= Rs.24,000
13,000 kg x Rs.l2Jd= Rs.27,300
13,000 kg x Rs.2
= Rs.26,000
3. LabourSHxSR
(1)AHXAR
(2)AHXSR
(3)labour Variances
Cost (1) - (2\ = 750 A
Y-'Rate (3) - (2) EfficiencY (1) - (3)
=500A =250A1,800 hrsx Rs.1.25
= Rs.2,250
2,000 hrsx Rs.li5d= Rs.3,000
2,000 hrs x Rs.1.25
= Rs.7,500
SHXSR(1)
AVOH(2)
AHXSR(3)
VOH VariancesCost (1) - (2) = 400A
Y-'Expenditure (3) - (2) Efficiencv (1) - (3)
= 200A = 200A1,800 hrsx Re.l
= Rs.1,800
Given
Rs.2,200
2,000 hrs x Re.l
= Rs.2,000
lift 'Irri ,Foilvri *lliiffi,illl+,ilTrtlii++r rk i:l tlti*[++S]1'fr,ill+iq*]*iiiiiiffiltr.i ;l;,1:';15,':..:ii:ii;ilil*Hff
KpR Limired operares . UJdr-di'stanoaio'coiting in respeCt ot 6iie oi iti pioaucts, which is manufactured within a single
3. VOH Variances:
Note: Expenditure Variance is also called as Budget Variance'
under:
The production Schedule for the month of June, required completion of 40,000 units. However 40,960 units were completed
during the month without Opening and Closing Work-in-Process inventories.
purchases during the month ol June, 2,25,000 kgs of Material at the rate ol Rs.4.50 per kg. Production and Sales records lor the
actual results:
selling Price to be so fixed as to allow a mark-up ol20Yo on selling Price.
o Calculate MaterialVariances based on consumption of material'
o Calculate Labour Variances and the TOlat Variance lor Factory Overhead.
. Prepare lncome Statement lor June showing Actual Gross Margin.
. An incentive scheme is in operation in the Company whereby Employees are paid a bonus of 50o/o of Direct Labour Hour
saved at Standard Direct Labour Hour rate. Calculate the Bonus Amount.
Solution:
aact ncntra Tha Slandard Cost Card of a Droduct iS ts
Direct Material
Direct Labour
Factorv Overhead
5 kgs at Rs.4.20 h"fi "
3 hours at Rs.3.00
Rs.l.20 per Labour Houl
Rs.21.00
Rs. 9.il1
Rs. 3.60
Total Manulacturing Cost Rs.33.60
illaterial Used2,05,699191
Direct Labour 1,21,200 hours, Cost incurred Rs.3,87,8tO
Total Factorv Overhead Cost incurred Rs.1,00,000
Sales40,0$ uniB
SQxSP(1)
AQXAP(2)
AQxSP(3)
Material VariancesCost (1) -(2) = Rs.65,040 A
(40,960x 5) kg x Rs.4.20
= Rs.8,60,1602,05,600 kg x Rs.4.5
= Rs.9,25,2002,05,600 kg x Rs.4.2
= Rs.8,63,520Price (3) - (2) Usage (1) - (3)
= 61,680 A = 3,360 A
Vv
10.28
Standard Costinq
2. Labour Variances:SHxSR
(1)AHxAR
(2)AHxSR
(3)[abour Variances
Qqq(l) L2) = Rs'19,200 A
(40,960x3) hrs x Rs.3
= Rs.3,68,640t,2!,200 hrsx Rs.E2d
= Rs.3,87,8401,2L,200 hours x Rs.3
= Rs.3,63,600Rate (3) - (2) Efficiency (1) - (3)
= 24,240 A = 5,040 A
5. Income asParticularc Rs. Rs.
Sales (40,000 units Rs.42 p.u)
Less: Actual Cost of Production:Direct Materials (2,05,600 kgs x Rs.4.50 per kg)Direct Labour (L,21,200 Hours x Rs.3.20 per hour)Manufacturing Overhead (Actuals as given)
SuFTotal Actual Cost of 40,960 unitsLess: Closinq Stock of Finished Goods (960 units at Rs.33.60 per unit)
9,25,2003,87,8401,00,000
16,80,000
13.80.784
14,t3,040(32.256\
Profit 2,99,2L6
3. Total FOH Variances = Absorbed OH less Actual OH = [(40,960 unib x Rs.3.60) - Rs.1,00,0001 = 47,456 F
4. (a) Profit per unit = 2Oo/o on Sale Price = 1/5th on Price =1/4h on Cost
(b) Selling Price per unit = Cost + Profit = Rs.33.60 + tl4h thereon = Rs.42 per unit
Note: In the above statement, Closing Stock of Finished Goods have been valued at Standard Cost of Rs.33.60 per unit.
Alternatively, Closing Stock of FG can be valued at Average current Cost per uni, = f'=11113'T0 x 960 units =' 40,960 units
Rs.33,118. In such case, the Profit will.be Rs.3rO0rO78.
5. Bonus = 50o/o x Time Saved x Standard Rate per hour= 50o/o of [(40,960 unitsx 3 hours) - L,21,200 hours] x Rs.3 per hour = Rs.2r520.
lllustration 22: WIP Yahation & Goc* Variances Com${8tiofl - FIFO lrdhod RIP, H96, tffflA Company manufacturing two products A and B uses a Standard Costing system. The following data relating to October havebeen furnished to you -
Particulars of Standard Cost oer unit A .BDirect Materials
Direct Wages
Fixed Overheads
Rs. 2
Rs.8Rs.16
Rs. 4Rs. 6Rs.'12
Total Standard Cost Rs.26 Rs.22
Units processed / in process -Beginning of the month - All Materials applied and 50% complete for Labour and OH
End of the month - All Materials applied and 807o complete for Labour and 0HUnits comoleted and transferred to Warehouse durinq the month
4,000
8,000
16,000
12,000
12,000
20,000
The following were the ?9!qll-qg-sj_s- fecorded during the month -Direct Materials purchased at Standard Price amount to Rs.2,00,000 and the Actual Cost ol which is Rs.2,20,000. DirectMaterials used for consumption at Standard Price amount to Rs.1,75,000. Direct Wages for actual hours worked at StandardRates were Rs.4,20,000 and at Actual Wage Rates were Rs.4,12,000. Fixed Overheads budgeted were Rs.8,25,000 and the actualFixed Overheads incurred were Rs.8,50,000.
You are required to calculate the following for the month of October -o Direct Materials Price Variance at the point of consumption and at the point of purchase.
o Direct Materials Usage Variance.
o Direct Wages Rate and Efficiency Variances.
. Fixed Overheads Volume and Expenditure Variances.
. Standard Cost of Work in Process at the end of the month.
10.29
1. of A-Particularc Input Particularc Output Materials. Labour and OH
Opening WIP
Fresh Input (b/f)4,000
20,000
Transfer from -Opening WIPFresh Units (bal.fiq)
4,00012,OOO
olo E.U Vo E.U
Nil
100o/o
Nil
12,000
50o/o
100o/o
2,00012.000
Total Transfer
Closinq WIP
16,000
8,000 100o/o
12,000
8,000 80o/o
14,0006.400
Total 24,000 Total 24,000 20,000 20,400
Students'Handbook on Cost Accounting and Financial Management
Solution: Either FIFO or WAC Method can be used for computing equivalent production of Product A and B. In this
solution, FIFO Method has been adopted.
Prcduction - Product A - FIFO Method
Method
eenStandardPricesandActualPricesisRs,2,00,000andRs.2,20,000(forthequantitypurchased), the actual costs of the material consumed is computed using this relationship.
MaterialPurchasePriceVariance=PQxSP-PQxAP=Rs.2,00,000-Rs.2,20,000=Rs.2Or000A.This is called Direct Materials Price Variance at the point of purchase.
Direct Materials Price Variance at the point of consumption = Material Price Variance (as per Chaft) = Rs.17r500 A
2. Statement of Equivalent Production - Prcduct B
Particularc Input Pafticularc Output Materials Labour and OH
Opening WIP
Fresh Input (b/012,000
20,000
Transfer from -Opening WIP
Fresh Units (bal.fiq)12,000
8,000
olo E.U olo E.U
Nil
100o/o
Nil
8,000
50o/o
100o/o
6,ooo8,000
Total TransferClosino WIP
20,00012.000 100o/o
8,00012,000 80o/o
14,000
9,600
Tota! 32,000 Total 32,OOO 20,000 23,600
3.SQxSP
(1) = Std CostAQXAP
(2)AQxSP
(3)Material Variances
Cost (1) - (2\ = 72,500 A
Price (3) - (2) Usage (1) - (3)
= 17,500 A = 55,000 A
(20,000 x Rs.2) +(20,000 x Rs.4)
= Rs.1,20,000
Rs.1,75,000 , #= Rs.1,92,500 (See Note)
Given
Rs,1,75,000
4. LabourSHxSR
(1) = Std CostAHXAR
(2)AHxSR
(3)Labour Variances
Rate (3) - (2) EfficiencY (1) - (3)
= 8.000 f = 1,15,200 A
(20,400 x Rs.8) + (23,600 x Rs.6)
= Rs.3,04,800
Rs.4,12,000(given)
Rs.4,20,000(given)
5.AOxSR
(1) = Std CostAFOH
(2)BFOH(3)
FOH Variancescost (1) - (2) = 2,40,4004
vTExpenditure (3) - (2) Volume (1) - (3)
= 25.000 A = 2,15,'100 A
(20,+00 x Rs.16) + (23,600 x Rs.12)
= Rs.6,09,600
Rs.8,50,000(9iven)
Rs.8,25,000(given)
6. Valuation of WIP at StandardPafticularc Product A Product B
Materials
Labour
Fixed Overheads
8,000 units x Rs.2 = Rs. 16,000
6,400 units x Rs.8 = Rs. 51,200
6,400 units x Rs.16 = Rs.1,02,400
12,000 units x Rs.4 = Rs" 48,000
9,600 units x Rs,6 = Rs. 57,600
9,500 unib x Rs.12 = Rs.1,15,200
Total Standard Cost of WIP Rs.1,69,600 Rs.21201800
10.30
Standard Costing
for Product and willbe
ihe Variances will be as under: Material Usage 17,500 A, Materials Usage 1,000 F, Labour Rate 8,000 F, Labour Efficiency
63,200 A, FOH Expenditure 25,000 A, FOH Volume = 1,11,400 A. Valuation of WIP = same as above.
Illu$tration 23: Budget vs Actual - All VariancEs 0omputation M08
The Standard Costs ol the are as lollows -Particulars
Direct Material (1 kg at Re 1 per kg)
Direct Wages (1 hour at Rs.1.50 per hour)
Re.1.00
Re,1.50
Re.0.50Variable Overhead (1 hour at Re. 0.50
Actual results for the month showed that 78,400 kg of material were used and 70'rt00 labour hours were recorded'
Required:o Prepare a Flexible Budget for the month and compare with actual results.
o Calculate Material, Labour, Sales Price, Variable OH and Fixed OH Expenditure Variances and Sales Volume (Profit)Variance.
tfote: fixeO Overhead have been considered as Standard Fixed Overhead for 36,000 units at Rs.0.50 per unit. Alternatively,
the amount of Budgeted Fixed Overhead Rs.40,000 may also be considered here.
Note: If WAC Met rod is the ProducUon A ts as unoer
Product A Product BEouivalent Units Materials 24,000 units, Labour & OH 22,400 units. Materials 32.000 units, Labour & OH 29,600 units.
TQM Ltd has furnished the followinq information for the month ending 30tt' lune -Pariiculars Master Actual Variance
Units produced and sold 90,000 72,000
Sales 3,20,000 2,80.000 40,000 (A)
Direct MaterialDirect Wages
Variable OverheadFixed Overhead
80,000
1,20,000
40,000
40.000
73,600
1,04,800
37,600
39.200
6,400 (F)
15,200 (F)
2,400 (F)
800 (F)
Total Cost 2,80,000 2.55,200
1. Flexible and its rison with actual rcsults in Rs.
Pafticulars
Master Budqet forFlexible Budgetfor 72,000 units Actuals
VarianceFlexible "
Budget vsActuals
80,000 uts Per Unit
(a) (b) = (a +80,OOO) (c) =72,000x(b) (d) = siven e =(d --c)
(a) Sales 3.20.000 4.00 2,88,000 2,80,000 8.000 (A)
Direct Material
Direct WagesVariable Overhead
80,0001,20,000
40,000
1.001.50
0.50
72,0401,08,000
36,000
73,6001,04,800
37,600
1,600 (A)
3,200 (F)
1.600 (A)
(b) Total Variable Cost 2,40,000 3.00 2.16.000 2,16,000 Nit
(c) Contribution (a - b) 80,000 1.00 72,000 64.000 8,000 (A)
(d) Fixed Overhead 40,000 0.50 (see Note) 36.000 39,200 3.200 (A)
(e) Net Profit (c - d) 40,000 0.50 36,000 24,8OO 11,200(A)
2. of Material cost varaances:SQxSP
(1)AQXAP
(2)AQxSP
(3)Material Variances
Cost (1) - (2) = 1.,600 AY-t
Price (3) - (2) Usase (1) - (3)F A
(72,000 x 1k9) x Re.l
= Rs.72,000Given
Rs,73r60078,440 kg x Re.1
= Rs,78r40O
3. of Labour cost variances:SHxSR
(1)AHXAP
(2)AHxSR
(3)Labour Variances
Rate (3) - (2) Efficienry (1) - (3)
= 800 F = 2,400 F
(72,000 x thr) x Rs.1.5 ph
= Rs.11081000Given
Rs.1104180070,400 hrsx Rs.1.50
= Rs.11051600
3210.31
4. Com of VOH CostSHxSR
(1)AVOH
(2)'AH X SR
(3)VOH Variances
Rate (3) - (2) EfficiencY (1) - (3)
= 2,400 A = 800 F
(72,000 x thr) x Rs.0.5 ph
= Rs.34000Given
Rs.37,60070,400 hrsx Rs.0.50
= Rs.35,200
5- Comnutation of F( lH CostAOXSR
(1)AFOH
(21BFOH(3)
AHXSR(4)
FOH VariancesCost (1) - (2) = 3,200 A
72,000 units x Rs.0.5p.u.
= Rs.3O000 '
Given
Rs.39,200Given
Rs.40,0O070,400 hrs x Rs.0.5 ph
= Rs.35r20O
v vExpenditure (3) - (2) Volume (1) - (3)
= 800 f = 4,000 A
t v.Capacity (4)-(3) EfFrciency (1)-(4)
4,800 A 8!q J
6_ of Sales VariancesBQxBM
(1)AQXAM
(21AQxBM
(3)Sales Variances
TSMV (1) - (2\ = 12,000 A
80,000 unitsx Re,0.5 pu
= Rs.35r00072,000 utsx Re.0.39 pu
= Rs.2&00072,000 unitsx Re.0.5 pu
= Rs.36,000SMPV (3) -(2) sMW (1) - (3)
= 8.000 A = 4,000 A
Yv
Note., SMPV = S-dles Margin Price Variance is the same as Sales Price Variance (SPV).
. Budgeted Margin = Budgeted Price - Standard Cost = 4'00 - 3.50 = Rs.0.50 pcr unit.
= Rs.O.39 per unit.. Actual Margin = Actuat price - Standard cost = ,##ffi- 3.s0)
rriiiiiil-rrnii Lid produces tn'ro prooucii"l ano B. The information obtained from the standard costs and budgets for the
hflo oroducts are as under
Particulars Price and Hates Product A Product B
Budoeted Outout Der month 640 units 800 units
Direct Materials P
oR
S
Rs.S per kgHs.4 per kgRs.2 per kgRs.3 per kq
4 kgs8 kg:
10 kgs4 kqs
Direct Labour Grade I
Grade ll
Rs.4 per hourRs,3 per hour
8 hours4 hours
4 hours8 hours
hichRs.43,200isvariable.Profitis20YoolSel!ingPrice.
Actual data for the month of October are as under -1. Materials Consumption
P 2,560 kg at Rs.5.50 Per kg
O 4,900 kg at Rs.3.75 Per kg
R 8,000 kg at Rs.2.10 per kg
S 3,160 kg at Rs.3.10 per
2. Labour Cost Grade I 7,920 hours at Rs.4.20 ph
Grade ll 8,520 hours at Rs.3.40 Ph
3.0Hincurred Rs.66,800
4. Actual Output A = 610 units; B = 780 units
Compute all relevant variances.
Sotution: 1- Comoutation of Sellinq Prices per unit for Products A and !Pafticulars Product A Product B
P
aR
s
Materials Cost - 5 kg x Rs.4 -- Rs.20
4 kg x Rs.8 = Rs.322 kg x Rs.10 = ns.ZO
3 kS x Rs.4 = Rs.12
10.32
Standard Costing
Particularc Product A Product B
Labour - Grade IGrade II
VOH at Rs.2.50 per hour (as below)FOH at Rs.1.50 oer hour (as below)
8 hours x Rs.4 = 32
4 hours x Rs.3 = 12
12xRs.2,50=Rs.3012xRs.1.50=Rs.18
4 hoursx Rs.4 = Rs.16
8 hours x Rs.3 = Rs.24
12xRs.2.50=Rs.3012xRs.1.50=Rs.18
Total Cost
Add: Profit = 1/5h on Sales = 1/4s on Cost
Rs.1zl4
144x1/+=Rs.35Rs.120
t20xVq=Rs.30Sellinq Price Rs.18O Rs.150
2. OverheadPafticularc Fixed OH Variable OH
Amount of OH
Budgeted Hours
OH Rate per hour
(Rs.69,120 - Rs.43,200) = Rs.25,920
(640x12)+(800x12)= 7,680 + 9,600 = 17,280 hours
FOH = 1.50 per hour
Rs.43,200 (given)
(640x12)+(800x12)= 7,680 + 9,600 = 17,280 hours
VOH = Rs.2.50 per hour
Total hours required per unit = (4 + 8) and (8 + 4) = 12 hours per unit for each A and B.
3. Sales Variances: Total Aooroach or Turnover on
PafticularcBQXBP
(1)AQXAP
(2)AQxBP
(3)RAQ X BP
(4)
A
B
640x180=1,15,200800 x 150= 1.20.000
610x180=1,09,800780x150=1,17,000
610x180=1,09,800780x150=1.17.000
618x180=L,Lt,240772x150 = 1,15,800
Total Rs.2.35,200 Rs.212618OO Rs.2,26,800 Rs.2,27,O4O
Sales Variances under Tota! Approach:Total Sales Variance = (1) - (2) = 8,400 R
Sales Price Variance = (3) - (2) = Nil Sales Volume Variance = (1) - (3) = 8,400 A
Sales Mix Variance Sales Quantity Variance
= (4) - (3) = 240 R = (1) - (4) = 8,160 A
l{otes:1. Since Actual Selling Prices are not given, it is presumed to be the same as Budgeted Price.
2. RAQ for Sales = AQ rewritten in Budgeted Mix i.e. (610 + 780 = 1,390 units, rewritten in the ratio 64: 80)
Variances: Material Cost Variance = (1) - (2) = 2371 n
MaterialPriceVariance = (3)-(2) = t,L7lA MaterialUsageVariance = (1)-(3) = 1,200A
MaterialY{ix Variance tvtateriEl Yield Variance
= (4) - (3) = .14 R = (1) - (4) = 1,156 I
Notes: RAQ for Materials = AQ rewritten in Standard Proportion as under:
o For Product A: Materials P + Q i.e. (2,560 + 4,900 = 7,460 kg) rewritten in the ratio 1:2 between P and Q.
o For Product B: Materials R + S i.e. (8,000 + 3,160 = 11,160 kg) r*written in the ratio 5:2 between R and S.
4,
PafticularcSQxSP
(1)AQxAP
(2)AQxSP
(3)RAQ x SP
(4)
P
aR
S
(610x4)x5=L2,200(610 x 8) x 4= 19,520
(780x10)x2=15,600(780x4)x3=9,360
2,560x5.50=14,0804,900x3.75=18,3758,000 x 2.10= 16,800
3,160x3.t0=9,796
2,560x5=12,8004,900x4=19,6008,000x2=16,0003,160x3=9,480
2,487x5=L2,4354,973x4=t9,8927,97Lx2=15,9423,189x3=9,567
Total Rs.55,680 Rs.59,051 Rs.57,880 Rs.57,836
10.33
Students'Handbook on Cost Accounting and Finanqial Management
PalticularsSHxSR
(1)AHXAR
(2)AHXSR
(3)RAH X SR
(4)
Grade IGrade II
8,000x4=32,0008,680x3=26,040
7,920x4.20=33,2648,520 x 3.40 = 28,968
7,920 x 4 = 31,680
8,520x3=25,5607,885x4=3L,5408,555x3=25,665
Total Rs.58,040 Rs.62,232 Rs.57,240 Rs.57,205
5. Labour Variances:
Variances: Labour Cost Variance = (1) - (2) = 4,192 A
-.LabourRateVdriance = (3)- (2)= 4,992A Labour EfficiencyVariance = (1)-(3) = 800 f
Y _-YLabour Mix Variance Labour Sub-Efficienry Variance
= (4) - (3) = 35R = (1) - (4) = 835F
Notes:1. SH for Labour equals 16,680 hours, and is computed as under:
. Grade I: (610 x 8) + (780 x 4) = 4,880 + 3,L20 = 8,000 hours.
. Grade II: (610 x 4) + (780 x 8) = 2,440 + 6,240 = 8,680 hours.2. RAH is computed as total AH = 7,920 + 8,520 = 16,440 hours re-written in the ratio 8,000 : 8,680.
Note: Since AVOH and AFOH are not given separately, Col. 2 cannot be computed here.
7. FOH Variances:
Note: Since AVOH and AFOH are not given separately, Col. 2 cannot be computed here'
Since AVOH and AFOH are not given separately, Expenditure Variance is computed in Total for VOH and FOH. Hence,
Total OH Expenditure Variance = (3) - (2) = [(Rs.a1,100 + Rs.25,920) - Rs.66,800] = 22OF
FOH Variances: FOH Cost = (1) - (2) = Not Computed
* ._.*Expenditure (3) : (2) = Not Computed Volume (1) - (3) = 900A
a,Capacity (4) - (3) = 1,260A Efficiencv (1) - (4) = 360F
VOH VariancesCost (1) - (2) = Not CPqPqlg!
Exp. (3) - (2) EfficiencY (1) - (3)
= Not Computed = 600F
AVOH + AFOH
= Rs.66,800 (given)16,440 x Rs.2.50
= Rs.41,10016,680 x Rs.2.50
= Rs.41,700
AOxSR(1)
AFOH(2)
BFOH(3)
AHXSR(4)
(610 x Rs.18) + (780 x Rs.18)
= Rs.25,020
AVOH + AFOH
= Rs.66,800 (given)Rs.69,120 - Rs.43,200
= Rs.25,920
t6,440 x 1.50
= 24,660
SI i'Rsvers€ Working with All Variances / Multiple Va
The details regarding a food product manufactured by ABC Company for the last one week are as follows:Standard Cost ( for one
Direct Materials
Direct Wages
Production Overheads
10 units at Rs.1.50
5 hours at Rs.8.00
5 hours at Rs.10.00
Rs. 15
Rs. 40
Rs. 50
Total Standard Cost Rs.l05
lllustrdion 25: Haterhl, Labour and FOH Variances - Reverse Wodrirq
Actuals (for the whole activity) was - Direct Materials Rs.5,435, and Direct Wages Rs.16,324.
t{wtadartd}
10.34
Standard Costing
Price Rs.585(Adverse)
Rate Rs.635(Favourable)
Usage Rs.375(Favourable)
Etf iciency Rs.360(Adverse)Direct Materials
Direct Wages
Production Overheads
1. Actual Output Units
2. Actual Price of Material per unit
3. Actual Quantity of Materials Consumed
4. Quantity of Raw Materials Allowed
5. Actual Wage Rate per Labour Hour
6. ActualLabourHoursworked
7. Labour Hours Allowed
8. Amount of Production Overhead lncurred
9. Amount of Production Overhead Absorbed
10. Production Overhead Capacity Variance
1 1. Production Overhead Etficiency Variance
12. Budgeted Output Units
Calculate the following items -
Solution:
1. Materials Variances:
Note: (e) FOH Cost Variance = (1) - (2) = 1,150 f20,750 -WN(2) = * 1,150
On solving, WN (2) = + 20,750 - 1,150 = 19,600
Note: Since Expenditure and Volume Variance is given for Production OH, it is taken as Fixed OH.
sQxsP(1)
AQXAP(2)
AQxSP(3)
Material VariancesCost (1) - (2) = - 585 + 375 = 210 A
SQ = bal.fig, SP=given
E;lso uniE x Rs.1.5
= Rs.5,225 (WN a)
AQ from Col 3, AP=bal.fig
3,900 units x rc.lL65l= Rs.G,435 (qiven)
AQ=bal.fig, SP=givenx Rs.1.5
= Rs.5,850 (WN b)
vPrice (3) - (2) Usage (1) - (3)
= 585 A (given) = 375 F (given)
Y
Note: (a) Material Cost Variance = (1) - (2) = 210 R
WN (1) - 6,435 (given) = - 210.
On solving, WN (1) = + 6,435 - 210 = 6,225
Putting 6,225 in Col. 1, we get SQ as balancing figure.
Since SQ = 4,tilL,ActualOutput of FG= #HF =415 units FG
(b) Material Usage Variance =(1) - (3) = 375 f6,225las Per (a)l - WN (3) = + 375
On solving, WN (3) = 6,225 - 375 = 5,850.
Putting 5,850 in Col. 3, we get AQ as balancing fig.
Taking this AQ to Col. 2, we get AP as balancing fig.
2.labourSHxSR
(1)AHXAR
(2)AHxSR
(3)Labour Variances
cost (1) - (2) = + 635 - 360 = 276 F
sH = bal.fig, sR=givenx Rs.8 ph
= Rs.16,600 (WN c)
AH from Col 3, AR=bal.fig
2,120 hrs x ns.F7d= Rs.16,324 (given)
AH=bal.fig, SR=givenx Rs.8 ph
= Rs.16.960 (WN d)
tRate (3) - (2) Efficienry (1) - (3)
= 636 F (given) = 360 A (given)
Y
Note: (c) Labour Cost Variance = (1) - (2) = 276 fWN (1) - t6,324 (given) = + 276.
On solving, WN (1) = + 16,324 + 276 = 16,600
Putting 16,600 in Col. 1, we get SH as balancing figure.
Since SH = Z,;7;,Actual Output of FG= ++P =415 units FG
(d) Labour Efficiency Variance =(1) - (3) = 360 R
16,600 [as Per (c)] - WN (3) = - 360
On solving, WN (3) = 15,600 + 360 = 16,960'
Putting 16,960 in Col. 3, we get AH as balancing fig.
Taking this AH to Col. 2, we get AR as balancing fig.
AOxSR(r)
415 units x R.s.50
= Rs.20,750
(from Labour)2,120 hrsx Rs.10
(f) FOH Volume Variance =(1) - (3) = 750 F
20,750 [as Per WN 1] - WN (3) = + 750
On solving, WN (3) = 20,750 - 750 = 20,000
10.35
Students' Handbook on Cost
Variances: FOH Cost Variance = (1 = + 400 + 750 = 1.150 F
FOH Expenditure = (3) - (2) = 400 F (given) FOH Volume Variance =
Capacity Variance
= (4) - (3) = 1,200 F
=750F
Efficienry Variance
=(1)-(4)=450RAnswer:
S Ltd operates a syitem of standard costing in respect of one of its product which is manufactured within a single cost centre,
and the following information is available.
For one unit ol product, the Standard Material lnput is 20 litres at a Standard Price of Rs.2 per litre. The Standard Wage Rate is
Rs.6 per hour and 5 hours are allowed in which to produce one unit. Fixed Production Overhead is absorbetl at the rate of
1007o of Direct Wages Cost.
During the month just ended, the following occurred -o Actual Price paid for Material Purchased
o Total Direct Wages Cost was
o Fixed Production Overhead incurred was
. Varianceswereasunder-Item Favourable Advelse
Direct Material Price Rs.8,000
Direct Material Usaqe Rs.5,0fl1
Direct Labour Rate Rs.5,760
Direct Labour Etficiencv Rs.2.760
Fixed Production Overhead Expenditure Rs.8,O0
Solution: Since Direct Materials Actual Cost details are not given, the calculations are commenced from Labour Cost.
1. LabourVariances:
Rs.1.95 per litre
Rs.1,56,000
Rs.1,58,0fi)
1. Actual Output Units2. Actual Price of Material Per unit3. Actual Quantity of Materials Consumed
4. Quantity of Raw Materials Allowed
5. Actual Wage Rate per Labour Hour
6. Actual Labour Hours worked
7. Labour Hours Allowed SH = 2,075 hrs
8. Amount of Production OH Incurred AFOH=19,600
9. Amount of Production OH Absorbed SFOH=20,750
10. Production OH Capacity Variance 1,200 F
11. Production OH Efficiency Variance 450 A
AO = 415 unitsAP = Rs.1.65
AQ = 3,900 uts
SQ = 4,150 utsAR = Rs.7.70
AH = 2,120 hrs 12. Budoeted Output Units = Rs.20,000 + Rs'50=400 units
6.
7.
8.
9.
10.
Actual Hours worked
ActualWage Rate per hour
Number of Hours Saved / Excess taken
Fixed OH Capacity Variance
1.
2.
3.
4.
5.
Budgeted Output in unitsActual Output produced Units
Number of Litres Purchased
Number of Litres Consumed
Number ol Litres used abovestandard allowed
SHXSR(1)
AHXAR(21
AHxSR(3)
labour VariancesCost (1){2) = - 5,760 + 2,760 = 3,000 A
SH = bal.fig, SR=givenx Rs.6 ph
= Rs.1,53,000 (WN a)
AH from Col 3, AR=bal.fig
25,040 hrs x Rs.b-.8= Rs.1,56,000 (given)
AH=bal.fig, SR=givenxRs.6 ph
= Rs.1.50.240 (WN b)
YRate (3) - (2) EfficiencY (1) - (3)
=5,760A (given) = 2,760F (given)
Y
Note: (a) Labour Cost Variance = (1) - (2) = 3,000 R
WN (1) - 1,56,000 (given) = - 3,000.
On solving, WN (1) = + 1,56,000 - 3,000 = 1,53,000
Putting 1,53,000 in Col. 1, we get SH as balancing figure.
Since SH=26,500, Actual Output of FG= 4#!" =5,100 unib.
(b) Labour Efficiency Variance =(1) - (3) = 2,760 F
1,53,000 [as per (a)] - WN (3) = + 2,760
On solving, WN (3) = 1,53,000 - 2,760 = L,50,240.
Putting 16,960 in Col. 3, we get AH as balancing fig.
Taking this AH to Col. 2, we get AR as balancing fig'
10.36
SQxSP(1)
AQXAP(2)
AQxSP(3)
Material VariancesCost (1) - (2) = MPV+MUV=225 F
SQ=mmputed,SP=given(5,100 x 20 ltrs)x Rs"2
= Rs.2,04,000
AQ from Col 2, AP=given
1,04,500 ltrs x Rs.1.95
= Rs.2,03,775
AQ=bal.fig,SP=givenx Rs.2
= Rs.2,09,000 (WN d)
fl vPrice (3) - (2) Usage (1) - (3)
MPV= 5,225F = 5,000A(given)MPPV=8,000F(Note)
2. Materials Variances:
Variances:
Important Note:
Price Variance given in the question is Material Purchase Price Variancequestion Actual Price paid for Materials Purchased
FOH Expenditure Variance = (3) - (2) = 8,000 A (given)
Capacity Variance
=(4)-(3)=240r
Actual Hours worked6.
7.
8.
9.
10.
= AH = 25,040 hours
Actual Wage Rate per hour = AR = Rs.6'23
Number of Hours Saved / Excess taken
= SH - AH = 25,500 - 25,040 = 460 hours.
Fixed OH Capacity Variance = 240 F
Fixed OH Efficiency Variance = 2,760 F
j S t-tA uses a lull stanOara ioJt system with Raw Materials Idventory carried at standard. The following data was taken from
Note: (c) Material Purc. Price Var.= PQx (SP - AP) = 8,000 F
PQ x (Rs.2.00 - Rs.1.95) = 8,000
On solving, PQ = Purchase a,,, = ffiH = 1,60,000 liters
(d) Material Usage Variance =(1) - (3) = 5,000 A
2,04,000 [as per Col.1] - WN (3) = - 5,000
On solving, WN (3) = 2,04,000 + 5,000 = 2,09,000.
Putting 2,09,000 in Col. 3, we get AQ as balancing fig.
this AQ to Col. 2, we get AQx AP as bal.
FO H Standard Rate per unit = 10020 of Direct Labour = 5
AOXSR(1)
AFOH(21
BFOH=BOxSR(3)
AHXSR(4)
5,100 units x Rs.30 Pu
= Rs.1,53,000
Given
Rs.1.58.000
15,000 unitd x Rs.30 pu
Rs.1,50,000 WN (e)
(from Labour) 25,040 hrsxRs.6 Ph
= Rs.1,50,240
Note: (e) FOH Expenditure Variance = (3) - (2) = 8,000 A
WN(3) - 1,58,000 = - 8,000
On solving, WN (3) = +1,58,000 - 8,000 = 1,50,000
(f) BFOH = WN(3) = BOx SR Pu = 1,50,000
BO x Rs.30 pu = 1,50,000
On solving, Budgeted Output = BO = 5,000 units.
1. Budgeted Output in units = BO = 5,000 units
2. Actual Output produced Units = AO = 5,100 units
3' Number of Litres Purchased - PQ = 1'60'000 litres
4. Number of Litres Consumed = AQ = 1,04,500 litres
5. Number of Litres used above standard allowed
= SQ - AQ = (5,100 x 20) - 1,04,500 = 2,500 litres
the Comoanv's records lor the vear ended 31't Det)ember -Opening Raw Materials lnventory
Opening Raw Materials lnventory
Net Purchases
Material Price Vailance
Material Usage Variance
Direct Labour Cost (Actuals)
Direct Labour Cost at Standard
300
250
410
10420A900
840
Actual Overhead Cost incurred
Overheads Cost Variance
Opening Work-in-Progress Inventory
Closing Work-in-Progress lnventory
Opening Finished Goods lnventory
Cost of Goods Sold reported
'F'denotes Favourable, 'A' denotes Adverse.
875
45F120
140
360
2,240
t0.37
Students'Handbook on Cost Accounting and Financial Management
the
1. Raw Materials Purchases at Standard
2. Raw Materials Consumed at Standard
3. Raw Materials Consumed at Actuals
4. Labour Cost Variance
5. Standard Overhead Costs
6. Total Manufacturino Cost at Standard
7. Cost of Goods Manufactured
8. Cost of Products Sold to Customers
Finished Goods
Item Computation Result (Rs.OOOs)
1. Raw Materials Purchases at Standard = Net Purchases + Material Price Variance
= 410 +10A =410+(-10)Note: Since MPV is adverse, Std Cost should be lower.
400
2. Raw Materials Consumed at Standard = Opg RM Stock + Purchases (at Std) less Clg RM Stock
= 300 + 400 (frorn WN 1) - 250 450
3. Raw Materials Consumed at Actuals = RM Consumed at Standard + Material Usage Variance
= 450+20A =450+20Note: As MUV is adverse, Actual Cost should be higher.
470
4. Labour Cost Variance = Std Labour Cost less Actual Labour Cost = 840 - 900 60A
5. Standard Overhead Costs = Actual OH Costs + OH Cost Variance
= 875+45F =875+45Note: Since OH Cost Variance is Favourable, StandardOH Cost should be hioher.
920
6. Total Manufacturing Cost at Standard = Material + Labour + OH (all at Standard Cost)
= 450 (WN 2) + 840 (qiven) + 920 (WN 5) 2,2L0
7. Cost of Goods Manufactured = Opg WIP Stock + Mfg Cost at Std less Clg WIP Stock
= 120 + 2,210 - 140 2,L90
B. Cost of Products Sold to Customers(at Standard)
= COGS (at actuals as given) + Cost Variances
= 2,240 + 10 A + 20 A + 60A + 45 F
=2,240-10-20-60+45 2,195
9. Closing Finished Goods Inventory = Opg FG Stock + Cost of Goods Manufactured (atStandard) - Cost of Goods Sold (at Standard)
= 360 (given) + 2,190 (WN 6) - 2,195 (WN 8) 355
10.38