Professional Documents
Culture Documents
12 Standard Costing Solution FT
12 Standard Costing Solution FT
12 Standard Costing Solution FT
(1) Material Usage Variance = (Standard Quantity – Actual Quantity) × Standard Rate
= (3,00,000 – 2,80,000) × 1 = Rs 20,000 (F)
(2) Material Price Variance = (Standard Rate – Actual Rate ) × Actual Quantity
= (1 – 0.90) × 2,80,000 = Rs 28,000 (F)
(3) Material Cost Variance = Standard Cost – Actual Cost
= (Standard Rate × Standard Quantity) – (Actual Rate ×
Actual Quantity)
= (1 × 3,00,000) – (0.90 × 2,80,000)
= 3,00,000 – 2,52,000 = Rs 48,000 (F)
Verification:
Material Cost Variance = Material Usage Variance + Material Price Variance
= 20,000 (F) + 28,000 (F) = Rs 48,000 (F)
Working Notes:
100 𝑘𝑔
Standard Quantity (SQ) = 2,10,000Kg× 70 𝑘𝑔
= 3,00,000 kg.
𝐶𝑜𝑠𝑡 𝑜𝑓 𝑀𝑎𝑡𝑒𝑟𝑖𝑎𝑙𝑠 𝑅𝑠.2,52,000
Actual Price per kg = 𝑀𝑎𝑡𝑒𝑟𝑖𝑎𝑙 𝑈𝑠𝑎𝑔𝑒 𝑄𝑡𝑦
= 2,80,000𝑘𝑔 = Rs 0.90 per kg.
Solution 2:
Source Table
Particulars Standard for Actual Actual
Qty Rate Amount Qty Rate Amount (Rs)
(Rs)
Raw Material 250 × 2 = 500 6 3,000 250 × 1.8 = 8 3,600
450
500 3,000 450 3,600
Verification:
Material Cost Variance = Material Usage Variance + Material Price Variance
Rs 600 (A) = Rs 300 (F) + Rs 900 (A)
Answer 3:
Source Table
Material Budget Standard Actual
Qty. @ Qty. @ Qty. @
Source Table
Material Budget Standard Actual
Qty. @ Qty. @ Qty. @
RM 5 kg 150 5 x 1000 = 5000 150 5,100 140 7,14,000
Solution 4:
Source Table
Revised Standard
Materials Standard for Actual Actual Quantity Standard Qty ×
Qty Rate Amount Qty Rate Amount 𝑇𝑜𝑡𝑎𝑙 𝐴𝑐𝑡𝑢𝑎𝑙 𝑄𝑡𝑦 𝑀𝑖𝑥
𝑇𝑜𝑡𝑎𝑙 𝑆𝑡𝑎𝑛𝑑𝑎𝑟𝑑 𝑄𝑡𝑦 𝑀𝑖𝑥
(Kgs.) (Rs.) (Rs.) (Kgs.) (Rs.) (Rs.)
A 3,500 20 70,000 4,500 21 94,500 3,500 ×
7,500
= 3,750
7,000
7,500
B 2,100 10 21,000 1,500 8 12,000 2,100 × 7,000
= 2,250
7,500
1,400 × 7,000
= 1,500
C 1,400 5 7,000 1,500 6 9,000
7,000 98,000 7,500 1,15,500
3. Material Usage Variance = (Standard Quantity for Actual Output – Actual Quantity) × Standard Price
4. Material Mix Variance = (Revised Standard Quantity – Actual Quantity) × Standard Price
A = (3,750 – 4,500) × Rs. 20 = Rs. 15,000 (A)
B = (2,250 – 1,500) × Rs. 10 = Rs. 7,500 (F)
C = (1,500 – 1,500) × Rs. 5 = Nil
Rs. 7,500 (A)
5. Material Yield Variance = (Standard Yield for Actual Mix – Actual Yield) × Standard Rate
= (6,000 – 5,600) × Rs. 17.5 = Rs. 7,000 (A)
Working Notes:
(i) Total Standard input of raw materials required to produce 5,600 Kgs. of ‘BXE’ are 7,000 Kgs. In 7,000
Kgs. of raw material A, B and C are in proportion of 5 : 3 : 2 or
7,000
A = 10 × 5 = 3,500 Kgs.
7,000
B = 10
× 3 = 2,100 Kgs.
7,000
C = 10
× 2 = 1,400 Kgs.
𝑆𝑡𝑎𝑛𝑑𝑎𝑟𝑑 𝐶𝑜𝑠𝑡 𝑜𝑓 𝑆𝑡𝑎𝑛𝑑𝑎𝑟𝑑 𝑀𝑖𝑥 𝑅𝑠.98,000
(ii) Standard Rate = 𝑆𝑡𝑎𝑛𝑑𝑎𝑟𝑑 𝑂𝑢𝑡𝑝𝑢𝑡
= 5,600 𝐾𝑔
= Rs. 17.50
(iii) For 7,000 Kgs. of standard input the standard output is 5,600 kg. of ‘NXE’
5,600
For 7,500 Kgs. of standard input the standard output is = 7,000 × 7,500 = 6,000 Kgs. of ‘NXE’
Solution 5:
Standard and Actual Cost of 1,000 kgs. of Actual output of GEMCO during April, 1988
Source Table
Materials
Standard Cost for Actual Output Actual Cost Revised Standard
Quantity
Standard Qty ×
Qty. (Kg.) Rate Amount(Rs) Qty. (Kg.) Rate Amount(Rs) 𝑇𝑜𝑡𝑎𝑙 𝐴𝑐𝑡𝑢𝑎𝑙 𝑄𝑡𝑦 𝑀𝑖𝑥
𝑇𝑜𝑡𝑎𝑙 𝑆𝑡𝑎𝑛𝑑𝑎𝑟𝑑 𝑄𝑡𝑦 𝑀𝑖𝑥
(Rs.) (Rs.)
1,250
800 × 1,200
=833.33
A 800 6 4,800 750 7 5,250
B 400 4 1,600 500 5 2,500 400 ×
1,250
=416.67
1,200
1,200 6,400 1,250 7,750
(c) Material Usage Variance = (Standard Quantity – Actual Quantity) × Standard Price
A = (800 kgs. – 750 kgs.) × Rs. 6 = Rs. 300 (F)
B = (400 kgs. – 500 kgs.) × Rs. 4 = Rs. 400 (A)
= Rs. 100 (A)
(d) Material Mix Variance = (Revised Standard Quantity – Actual Quantity) × Standard Price
A = (833.33 – 750) × Rs. 6 = Rs. 500.00 (F)
B = (416.67 – 500) × Rs. 4 = Rs. 333.33 (A)
= Rs. 166.67 (F)
(e) Material Yield Variance = (Standard Quantity for Actual Output – Revised Standard Quantity) ×
Standard Price
Solution 6:
Source Table
Material Standard for Actual Output Actual
Qty (Kg.) Rate (Rs) Amount (Rs) Qty (Kg.) Rate (Rs) Amount (Rs)
A 800 4 3,200 35 4 140
795 830 4.25 3,378.75
B 1,200 3 3,600 40 3 120
1,150 1,190 2.50 2,875.00
2,000 2,020
Loss 300 320
Output 1,700 6,800 1,700 6,513.75
(a) Material Price Variance = (Standard Price – Actual Price) × Actual Quantity
Material A = (Rs 4 – Rs 4) × 35 kg. + (Rs 4 – Rs 4.25) × 795 kg. = Rs 198.75(A)
Material B = (Rs 3 – Rs 3) × 40 kg. + (Rs 3 – Rs 2.50) × 1,150 kg. = Rs 575 (F)
Rs 376.25 (F)
(b) Material Usage Variance = (Standard Quantity for Actual Output – Actual Quantity) × Standard Price
Material A = (800 – 830) × 4 = Rs 120 (A)
Material B = (1,200 – 1,190) × 3 = Rs 30 (F)
Rs 90 (A)
(c) Material Yield Variance = (Actual Yield – Standard Yield for Actual Mix) × Standard Cost per unit
𝑅𝑠. 6,800
= (1,700 kg. – 1,717* kg.) × 1,700 = Rs 68 (A)
𝑆𝑡𝑎𝑛𝑑𝑎𝑟𝑑 𝑂𝑢𝑡𝑝𝑢𝑡
*Standard Yield = 𝑆𝑡𝑎𝑛𝑑𝑎𝑟𝑑 𝐼𝑛𝑝𝑢𝑡
×Actual Input
85 𝐾𝑔.
= 100 𝐾𝑔.
× 2,020 kg. = 1717 kg.
(d) Material Mix Variance = (Revised Standard Quantity – Actual Quantity) × Standard Price
Material A = (808 – 830) × 4 = Rs 88 (A)
Material B = (1,212 – 1,190) × 3 = Rs 66 (F)
Rs 22 (A)
𝑇𝑜𝑡𝑎𝑙 𝐴𝑐𝑡𝑢𝑎𝑙 𝑄𝑢𝑎𝑛𝑡𝑖𝑡𝑦 𝑀𝑖𝑥.
Revised Standard Quantity = 𝑇𝑜𝑡𝑎𝑙 𝑆𝑡𝑎𝑛𝑑𝑎𝑟𝑑 𝑄𝑢𝑎𝑛𝑡𝑖𝑡𝑦 𝑀𝑖𝑥
× Standard Quantity
2,020.
Material A = 2,000
× 800 = 808
2,020.
Material B = 2,000
× 1,200 = 1,212
2) 2,000 kg. of standard input for an actual output of 1700 kg contains the materials A and B in the
proportion of (40 : 60) i.e. 800 kg of material A and 1200 kg of material B.
𝑅𝑠.3,400
4) Purchase (Actual) Price per kg of Material A = 800 𝐾𝑔.
= Rs. 4.25
𝑅𝑠. 3,000.
Purchase (Actual) Price per kg of Material B = 1,200 𝐾𝑔.
= Rs. 2.50
Solution 7:
Source Table
Standard for Actual Output Actual
Products Qty Rate Amount (Rs.) Qty Rate Amount (Rs.)
A 50 12 600 ? = 40 15 ? = 600
B ? = 50 15 ? = 750 70 20 1,400
100 1,350 110 2,000
Material Usage Variance = (Standard Quantity of Input – Actual Quantity of Input) × Standard Rate
Let x be the Standard Input for Product B
Material B:
- 300 = (x – 70) × 15
- 300 = 15x – 1,050
15x = 750
x = 50
Variances of Product A:
Material Price Variance = (Standard Price – Actual Price) × Actual Quantity
= (Rs. 12 – Rs. 15) × 40 kgs. = Rs. 120 (A)
Material Usage Variance = (Standard Quantity – Actual Quantity) × Standard Price
= (50 kgs. – 40 kgs.) × Rs. 12 = Rs. 120 (F)
Material Cost Variance = (Standard Cost – Actual Cost)
= (50 kgs. × Rs. 12 – 40 kgs. × Rs. 15) = Nil
Variances of Product B:
Material Price Variance = (Standard Price – Actual Price) × Actual Quantity
= (Rs. 15 – Rs. 20) × 70 kgs. = Rs. 350 (A)
Material Cost Variance = (Standard Cost – Actual Cost)
= (50 kgs. × Rs. 15 – 70 kgs. × Rs. 20) = Rs. 650 (A)
Solution 8:
(i) Material Cost Variance (A + B) = {(SQ × SP) – (AQ × AP)}
₹ 3,625 = (SQ × SP) – ₹ 59,825
(SQ × SP) = ₹ 63,450
(SQA × SPA) + (SQB × SPB) = ₹ 63,450
(940 kg × SPA) + (705 kg × ₹ 30) = ₹ 63,450
940 kg × SPA) + ₹ 21,150 = ₹ 63,450
Solution 9:
Material Price Variance = (Standard Rate – Actual Rate) × Actual Quantity
9,800 (A) = (40 – 42) × Actual Quantity
(9,800) = -2 Actual Quantity
Actual Quantity = 4,900 Kg.
Solution 10:
Source Table
Chemical Standard for Actual Output Actual Revised Standard Time
𝑇𝑜𝑡𝑎𝑙 𝐴𝑐𝑡𝑢𝑎𝑙 𝐻𝑜𝑢𝑟𝑠 𝑀𝑖𝑥
𝑇𝑜𝑡𝑎𝑙 𝑆𝑡𝑑. ℎ𝑜𝑢𝑟𝑠 𝑀𝑖𝑥
× Std. Hrs
Qty Rate (Rs.) Amount (Rs.) Qty Rate Amount
for Actual output
(Rs.) (Rs.)
A 50 12 600 ? = 40 15 ? = 600 ?=
110
× 50 = 55
100
B 50 15 750 70 ? = 20 ? = 1,400 ?=
110
× 50 = 55
100
100 1,350 110 2,000
1. Material Mix Variance = (Revised Standard Quantity – Actual Quantity) × Standard Price
Chemical A = (55 – 40) × 12 = Rs. 180 (F)
Working Notes:
(I) Cost of Standard Mix of Input
Particulars Quantity Price (Rs.) Amount (Rs.)
Chemical A 50 12 600
Chemical B 50 15 750
100 13.5 1,350
Standard Loss 10
90 1,350
(II) Standard Rate of Output = Rs. 1,350/90 kg. = Rs. 15 per kg.
(III) Standard Yield for Actual Input.
Yield Variance = (Actual Yield – Standard Yield for Actual Input) × Standard Cost per unit of Output
Rs. 135 (A) = (90 kg – Standard Yield for actual input) × Rs. 15
Standard Yield for Actual Input = 99 kg.
100 𝑘𝑔.
(IV) Actual input for 99 kg. of output = 90 𝑘𝑔. × 99 kg. = 110 kg.
(V) Actual input of Chemical A = 110 kg. – Actual Input of Chemical B
= 110 kg. – 70 Kg. = 40 Kg.
(VI) Material Cost Variance is Rs. 650 (A).
Hence the Actual Cost of Actual Mix of Chemicals A and B will be Rs. 1,350 + Rs. 650 = Rs. 2,000.
(VII) The Actual Cost of 40 kg. of Chemical A @ Rs. 15 per kg. is Rs. 600.
Thus, the cost of one kg of Chemical B used is (Rs. 2,000 – Rs. 600)/70 kg = Rs. 20 per kg.
Solution 11:
Source Table
Category Standard for Actual Output Actual Revised Std
Quantity
Total Hours Rate Amount Hours Idle Effective Rate Amount 𝑇𝑜𝑡𝑎𝑙 𝐴𝑐𝑡𝑢𝑎𝑙 ℎ𝑟𝑠 𝑀𝑖𝑥
×
𝑇𝑜𝑡𝑎𝑙 𝑆𝑡𝑑. ℎ𝑟𝑠 𝑀𝑖𝑥
Std (Rs.) (Rs.) hours hours (Rs.) (Rs.)
Std. hrs for Actual
Output
Men 400 400 ×
960 1.25 480 520 13 ×2= 49 1.20 624 760
× 480 = 380 hrs
1,000 800
26
=384
960 4×2 760
Women 200 200 × 1,000 0.80 153.6 160 =8 152 0.85 136 800
× 200 = 190 hrs
=192 3×2
Boys 200 200 ×
960 0.70 134.4 120 =6 114 0.65 78 760
× 200 = 190 hrs
1,000 800
=192
Direct Labour Cost Variance = Standard Cost for Actual Output – Actual Cost
= Rs. 768 – Rs. 838 = Rs. 70 (A)
Direct Labour Rate Variance = (Standard Rate – Actual Rate) × Actual Hours Paid for
Men = (Rs. 1.25 – Rs. 1.20) × 520 = Rs. 26 (F)
Women = (Re. 0.80 – Rs. 0.85) × 160 = Rs. 8 (A)
Boys = (Re. 0.70 – Rs. 0.65) × 120 = Rs. 6 (F)
Rs. 24 (F)
Direct Labour Efficiency Variance = (Standard Time for Actual Output – Actual Time Worked) × Standard Rate
Men = (384 – 494) × Rs.1.25 = Rs. 137.50(A)
Women = (192 – 152) × Re. 0.80 = Rs. 32.00 (F)
Boys = (192 – 114) × Re. 0.70 = Rs. 54.60(F)
Rs. 50.90 (A)
Idle Time Variance = Idle hours × Standard Rate
Men = Rs. 26× 1.25 = Rs. 32.50 (A)
Women = Re. 8 × 0.80 = Rs. 6.40 (A)
Boys = Re. 6 × 0.70 = Rs. 4.20 (A)
Rs. 43.10 (A)
Direct Labour Material Variance = (Revised Standard Time – Actual Time Taken) × Standard Rate
Men = (380 – 494) × Rs. 1.25 = Rs. 142.50 (A)
Women = (190 – 152) × Re. 0.80 = Rs. 30.40 (F)
Boys = (190 – 114) × Re. 0.70 = Rs. 53.20 (F)
Rs. 58.90 (A)
Direct Labour Yield Variance = (Standard Output for Actual Time – Actual Output) × Standard Cost per Unit
= (950 – 960) × Re. 0.80 = Rs. 8 (F)
Verification:
Direct Labour Cost Variance = Direct Labour Rate Variance + Idle Time Variance
Rs. 70 (A) = Rs. 24 (F) + Rs. 50.90 (A) + Rs. 43.10 (A)
Direct Labour Efficiency Variance = Direct Labour Material Variance + Direct Labour Yield Variance
Rs. 50.90 (A) = Rs. 58.90 (A) + Rs. 8 (F)
Solution 12:
Source Table
Category Budgeted Standard Actual
hours @ hours @ Paid Idle time Worked @
I II I - II
Skilled 65 x 40 = 2,600 45 2,600/2,000 x 1,800 45 50 x 40 =2,000 50 x 2 = 100 1,900 50
= 2,340
Semi-skilled 20 x 40 = 800 30 800/12,000 x 1,800 30 30 x 40 =1,200 30 x 2 = 60 1,140 35
= 720
Unskilled 15 x 40 = 600 15 600/2,000 x 1,800 = 15 20 x 40 =800 20 x 2 = 40 760 10
540
3,600
I. Labour cost variance = Standard Cost – Actual Cost (Hours paid)
For skilled = (2,340 x 45) – (2,000 x 50) = 5,300 (F)
Semi-skilled = (120 x 30) – (1,200 x 35) = 20,400 (A)
Unskilled = (540 x 15) – (800 x 10) = 100 (F)
15,000 (A)
II. Labour efficiency variance = (SH – AH) x SR
Skilled = (2,340 – 1,900) x 45 = 19,800 (F)
Semi-skilled = (720 – 1140) x 30 = 12,600 (A)
Unskilled = (540 – 760) x 15 = 3,300 (A)
3,900 (F)
III. Labour idle time variance = Idle time x SR
Skilled = (100 x 45) = 4,500 (A)
Semi-skilled = (60 x 30) = 1,800 (A)
Unskilled = (40 x 15) = 600 (A)
6,900 (A)
Solution 13:
Source Table
Standard Hours for Actual Output Actual
Hours Rate Amount No. of Hours Idle time Effective Rate Amount
(Rs.) (Rs.) workers hours (5%) hours (Rs.) (Rs.)
1,040 units × 4 hours =
4,160 6 24,960 10 420 21 399 6.20 2,604
30 1,260 63 1,197 6.00 7,560
60 2,520 126 2,394 5.70 14,364
4,160 24,960 4,200 210 3,990 24,528
Labour Cost Variance = Standard Labour Cost – Actual Labour Cost
= Rs. 24,960 – Rs. 24,528 = Rs. 432 (F)
Labour Efficiency Variance = (Standard hours for Actual Output – Actual Effective hours) × Standard Rate
= (4,160 hours – 3,990 hours) × Rs. 6 = Rs. 1,020 (F)
Working Notes:
1) Standard man hours per unit = 25 units is the standard output when 100 workers work for 1 hour. Hence
standard man hours per unit are 4.
Solution 14:
(a) (i) Actual Numbers of Workers in Each Category
Assumed Semi Skilled Workers = L
Total Labour Mix Variance = Total Actual Time Worked (hours) × [Average Standard Rate per hour of Standard
Gang Less: Average Standard Rate per hour of Actual Gang]
10,800 (A) = 4,500 hrs. × [60 – (75 x 180 hrs. x 2L+ 50 x 180 hrs. x L + 40 x 180 hrs. x (25-3L))/ 4,500 hours]
L=7
Semi- Skilled = 7 (as above)
Skilled = 14 (twice of 7)
Unskilled = 4 (balance out of 25)
(ii) Labour Rate Variance = Actual Hours Paid × (Standard Rate – Actual Rate)
Skilled Workers = 2,800 hrs. × (Rs 75 – Rs 80) = Rs 14,000 (A)
Semi- Skilled = 1,400 hrs. × (Rs 50 – Rs 48) = Rs 2,800 (F)
Unskilled Workers = 800 hrs. × (Rs 40 – Rs 42) = Rs 1,600 (A)
Total = Rs 14,000 (A) + Rs 2,800 (F) + Rs 1,600 (A) = Rs 12,800 (A)
(iii) Labour Yield Variance = Average Standard Rate per hour of Standard Gang × {Total Standard Time (hours)
Less Total Actual Time Worked (hours)}
= [Rs 2,86,875/4,781.25 hours] x [4,781.25 hrs.-4,500 hrs.] = Rs 16,875 (F)
Or
= Std. Rate x (Std. Hours – Revised Actual Hours Worked)
(iii) Labour Efficiency Variance = Std. Rate x (Std. Hours – Actual Hours Worked)
Skilled Workers = Rs 75 × (2,295 hrs. – 2,520 hrs.) = Rs 16,875 (A)
Semi- Skilled = Rs 50 × (1,530 hrs. – 1,260 hrs.) = Rs 13,500 (F)
Un Skilled Workers = Rs 40 × (956.25 hrs. – 720 hrs.) = Rs 9,450 (F)
Total = Rs 16,875 (A) + Rs 13,500 (F) + Rs 9,450 (F) = Rs 6,075 (F)
Working Notes:
Statement Showing “Standard & Actual Cost”
Category Standard for Actual Output Actual Revised Std Quantity
Total Hours Rate Amount Hours Rate Amount 𝑇𝑜𝑡𝑎𝑙 𝐴𝑐𝑡𝑢𝑎𝑙 ℎ𝑟𝑠 𝑀𝑖𝑥 × Std.Hrs
𝑇𝑜𝑡𝑎𝑙 𝑆𝑡𝑑. ℎ𝑟𝑠 𝑀𝑖𝑥
Std (Rs.) (Rs.) (Rs.) (Rs.)
for Actual Output
12Wx200H 2,160
x2295/2400= 14Wx18 2,01,6 [4,500 hours x
Skilled 2,295 75 1,72,125 0= 2,520 80 00 2295/4781.25]
8Wx200hx 1,440
Semi- 2295/2400 7Wx180 [4,500 hours x
skilled = 1,530 50 76,500 = 1,260 48 60,480 1530/4781.25]
5Wx200hx 900
Unskilled 2295/2400 4Wx180 [4,500 hours x
= 956.25 40 38,250 = 720 42 30,240 956.25/4781.25]
4,781.25 60 2,86,875 2,92,320 4,500
Solution 15:
Variable Overhead Cost Variance = (Standard hours for Actual Output × Standard hour) – Actual
Overhead
= (360 × 20 × 1.25) – 9,150 = Rs 150 (A)
Variable Overhead Expenditure Variance = (Standard Rate – Actual Rate) × Actual hours
= (1.25 – 1.3071) × 7,000 = Rs 400 (A)
Variable Overhead Efficiency Variance = (Standard hours for Actual Output – Actual hours) × Standard
Variable OH per hour = (360 × 20 – 7,000) × 1.25 = Rs 250 (F)
Working Notes:
𝐵𝑢𝑑𝑔𝑒𝑡𝑒𝑑 𝑉𝑎𝑟𝑖𝑎𝑏𝑙𝑒 𝑂𝑣𝑒𝑟ℎ𝑒𝑎𝑑 𝑅𝑠. 10,000
(a) Variable Overhead Standard Rate per hour = 𝐵𝑢𝑑𝑔𝑒𝑡𝑒𝑑 𝐻𝑜𝑢𝑟𝑠
= 8,000 ℎ𝑜𝑢𝑟𝑠 = Rs 1.25 per hour.
𝐵𝑢𝑑𝑔𝑒𝑡𝑒𝑑 𝑉𝑎𝑟𝑖𝑎𝑏𝑙𝑒 𝑂𝑣𝑒𝑟ℎ𝑒𝑎𝑑 𝑅𝑠. 10,000
(b) Variable Overhead Standard Rate per unit = 𝐵𝑢𝑑𝑔𝑒𝑡𝑒𝑑 𝑂𝑢𝑡𝑝𝑢𝑡
= 400 ℎ𝑜𝑢𝑟𝑠 = Rs 25 per unit.
(c) 8,000 hours are budgeted for 400 units
8,000 ℎ𝑜𝑢𝑟𝑠
One unit requires = 400 𝑢𝑛𝑖𝑡𝑠 = 20 hour
𝐴𝑐𝑡𝑢𝑎𝑙 𝑉𝑎𝑟𝑖𝑎𝑏𝑙𝑒 𝑂𝑣𝑒𝑟ℎ𝑒𝑎𝑑 9,150
(d) Actual Rate = 𝐴𝑐𝑡𝑢𝑎𝑙 𝐻𝑜𝑢𝑟𝑠
= 7,000
= 1.3071
Solution 16:
Workings:
1. Standard cost per unit = Rs 1,20,000/6,000units = Rs 20
2. Standard cost per hour = Rs 1,20,000/6,000units × 2hours = Rs 10
Variable Overhead Cost Variance = (Standard hours for Actual Output × Standard hour) – Actual Overhead
Variable Overhead Expenditure Variance = (Standard Rate – Actual Rate) × Actual hours
= (Rs 10 x 11,600 hours) – 1,22,000 = Rs 6,000 (A)
Variable Overhead Efficiency Variance = (Standard hours for Actual Output – Actual hours) × Standard Variable
OH per hour
= (2 hours x 5,900 units – 11,600 hours) × Rs 10 = Rs 2,000 (F)
Solution 18:
Fixed Overhead Cost Variance = (Standard Hours for Actual Output × Standard Rate) – Actual Overheads
= (21,220 hours × Rs 6) – 1,42,000 = Rs14,680 (A)
Fixed Overhead Volume Variance = (Std hours for Actual output × Standard Rate) – Budgeted Overheads
= (21,220 × Rs 6) – Rs 1,44,000 = Rs 16,680 (A)
Fixed Overhead Efficiency Variance = (Standard hours for Actual output – Actual Hours) × Standard Rate
= (21,220 – 20,160) × Rs 6 = Rs 6,360 (F)
Fixed Overhead Capacity Variance = (Actual hours – Budgeted hours) × Standard Rate
= (20,160 – 24,000) × Rs 6 = Rs 23,040 (A)
Fixed Overhead Calendar Variance = (Possible Hours – Budgeted Hours) × Standard Rate
= (23,040 – 24,000) × Rs 6 = Rs 5,760 (A)
Fixed Overhead Reverse Capacity Variance = (Actual hours – Possible hours) × Standard Rate
= (20,160 – 23,040) × Rs 6 = Rs 17,280 (A)
Verification:
Fixed Overhead Cost Variance = Fixed Overhead Expenditure Variance + Fixed Overhead Volume Variance Rs
14,680 (A) = Rs 2,000 (F) + Rs 16,680 (A)
Fixed Overhead Volume Variance = FOH Efficiency Variance + FOH Capacity Variance + FOH Calendar Variance
Rs 16,680 (A) = Rs 6,360 (F) + Rs 17,280 (A) + 5,760 (A)
Working Notes:
Standard Hours for Actual Output = (5,305 Units × 4 Hours) = 21,220
𝑅𝑠. 1,44,000
Standard Rate per Hour = 24,000 ℎ𝑜𝑢𝑟𝑠 = Rs 6
Budgeted Hours = (120 Machine Hours × 25 Days × 8 Hours) = 24,000 Hours
Budgeted Overheads = Rs 1,44,000
Actual Hours = (840 Machine Hours × 24 Days) = 20,160 Hours
Actual Overheads = Rs 1,42,000
Possible Hours = (120 Machine Hours × 24 Days × 8 Hours) = 23,040 Hours
Solution 19:
1. Fixed Overhead Cost Variance = (Standard Hours for Actual Output × Standard Rate) – Actual Overheads
= (33,000 hours × Rs 1) – 31,000 = Rs 2,000 (F)
3. Fixed Overhead Volume Variance = (Standard hours for Actual output × Standard Rate) – Budgeted
Overheads
= (33,000 × Rs 1) – 30,000 = Rs 3,000 (F)
4. Fixed Overhead Efficiency Variance = (Standard hours for Actual output – Actual Hours) × Standard Rate
= (33,000 – 31,500) × Rs 1 = Rs 1,500 (F)
5. Fixed Overhead Capacity Variance = (Actual hours – Budgeted hours) × Standard Rate
= (31,500 – 30,000) × Rs 1 = Rs 1,500 (F)
6. Fixed Overhead Calendar Variance = (Possible Hours – Budgeted Hours) × Standard Rate
= (32,400 – 30,000) × Rs 1 = Rs 2,400 (F)
7. Fixed Overhead Revised Capacity Variance = (Actual hours – Possible hours) × Standard Rate
= (31,500 – 32,400) × Rs 1 = Rs 900 (A)
Verification:
Fixed Overheads Cost Variance = Fixed Overheads Expenditure Variance + Fixed Overheads Volume Variance
Rs 2,000 (F) = Rs 1,000 (A) + Rs 3,000 (F)
Fixed Overheads Volume Variance = Fixed Overheads Efficiency Variance+Fixed Overheads Capacity Variance
Rs 3,000 (F) = Rs 1,500 (F) + Rs 1,500 (F)
Working Notes:
𝑅𝑠.30,000
● Budgeted Hours = 𝑅𝑠. 1
= 30,000 hours
30,000 𝐻𝑜𝑢𝑟𝑠
● Budgeted Hours per day = 25
= 1,200 hours
30,000 𝐻𝑜𝑢𝑟𝑠
● Standard Hours for Actual Output = 20,000 𝑈𝑛𝑖𝑡𝑠
× 22, 000 = 33,000 hours
● Standard Rate per hour = Rs 1
● Budgeted Overheads = Rs 30,000
● Actual Overheads = Rs 31,000
● Actual Hours = 31,500 hours
Possible hours = 1,200 Hours × 27 Days = 32,400 hours
Solution 21:
Overheads volume variance (in case of fixed overhead):
Standard fixed overheads per unit (SR) : Rs 3,000 (Given)
Actual production: 100 units
Standard production (capacity): 200 units
Solution 22:
Variable overhead variances:
Variable Overhead Cost Variance = Standard overhead for actual production – Actual Overhead
= (Rs.1,20,000/4,000 units × 3,800 units) – Rs.1,20,000 = Rs.6,000 (A)
Variable Overhead Expenditure Variance = Standard overhead for actual hours × Actual overhead
= (Rs.1,20,000/8,000 hours x 7,800 hours) – 1,20,000 = Rs.3,000 (A)
Variable Overhead Efficiency Variance = (Standard hours for Actual Output – Actual hours) × Standard Variable
OH per hour
= (1,20,000/8,000 hours) x[(8,000 hours/4,000 units x 3,800 units) – 7,800 hours]
= Rs.3,000 (A)
Fixed Overhead Volume Variance = (Standard hours for Actual output × Standard Rate) – Budgeted
Overheads
= (Rs.4,00,000/4,000 units x 3,800 units) – Rs.4,00,000 = Rs.20,000 (A)
Fixed Overhead Efficiency Variance = (Standard hours for Actual output – Actual Hours) × Standard
Rate
= [(2 hours x 3,800 units) – 7,800 hours) × Rs.50= Rs.10,000 (A)
Fixed Overhead Capacity Variance = (Actual hours – Budgeted hours) × Standard Rate
= [7,800 hours – 8,000/20 days x 21 days] × Rs.50= Rs.30,000 (A)
Fixed Overhead Calendar Variance = (Possible Hours – Budgeted Hours) × Standard Rate
= Rs.4,00,000/20 days x [20 days – 21 days) = Rs.20,000 (F)
Solution 23:
Working Notes
Fixed Overheads = Budgeted Fixed Overheads = ₹ 12,00,000 ₹ 10
Budgeted Output 1,20,000 units
Fixed Overheads element in Semi-Variable overheads i.e. 60% of ₹ 1,80,000 ₹ 1,08,000
Fixed Overheads =
𝐵𝑢𝑑𝑔𝑒𝑡𝑒𝑑 𝐹𝑖𝑥𝑒𝑑𝑂𝑣𝑒𝑟ℎ𝑒𝑎𝑑𝑠
=
₹ 1,08,000 ₹ 0.90
𝐵𝑢𝑑𝑔𝑒𝑡𝑒𝑑 𝑂𝑢𝑡𝑝𝑢𝑡 1,20,000 𝑢𝑛𝑖𝑡𝑠
Standard rate of Absorption of Fixed Overheads per units (₹ 10 + ₹ 0.90) ₹ 10.90
Fixed overheads absorbed on 8,000 units @ ₹ 10.90 ₹ 87,200
Budgeted Variable Overheads ₹ 6,00,000
Add: Variable element in Semi-variable overheads 40% of ₹ 1,80,000 ₹ 72,000
Total Budgeted Variable Overheads ₹ 6,72,000
Standard variable Cost per unit =
𝐵𝑢𝑑𝑔𝑒𝑡𝑒𝑑 𝑉𝑎𝑟𝑖𝑎𝑏𝑙𝑒 𝑂𝑣𝑒𝑟ℎ𝑒𝑎𝑑𝑠
=
₹ 6,72,000 ₹ 5.60
𝐵𝑢𝑑𝑔𝑒𝑡𝑒𝑑 𝑂𝑢𝑡𝑝𝑢𝑡 1,20,000 𝑢𝑛𝑖𝑡𝑠
Fixed Overhead Volume Variance = Absorbed Fixed Overheads – Budgeted Fixed Overheads
= ₹ 87,200 – ₹ 1,09,000
= ₹ 21,800 (A)
Fixed Overhead Expenditure Variance = Budgeted Fixed Overheads – Actual Fixed Overheads
= ₹ 10.90 × 10,000 units – ₹ 1,21,520
= ₹ 12,520 (A)
Calendar Variance = Possible Fixed Overheads – Budgeted Fixed Overheads
= ₹ 1,03,550 – ₹ 1,09,000
= ₹ 5,450 (A)
OR
Calendar Variance = (Actual days – Budgeted days) x Standard fixed overhead rate per day
Standard fixed overhead rate per day = 1308000/20*12 = ₹ 5450
Fixed Overhead Calendar Variance = (19-20) x 5450 = 5450(A)
Solution 34:
Variable Overhead Variances
● Variable Overhead Cost Variance = (Actual output × Standard Rate Per Unit ) – Actual Overhead
= (8,000 × 0.056) – {480 + (192 × 40%)} = Rs. 108.80 (A)
Fixed Overhead Variances
● Fixed Overhead Cost Variance = (Actual output × Standard Rate Per Unit ) – Actual Overhead
= (8,000 × 0.109) – {1,190 + (192 × 60%)} = Rs. 433.20 (A)
● Fixed Overhead Volume Variance = (Actual output × Standard Rate Per Unit) – Budgeted
Overhead
= (8,000 × 0.109) –1,090 = Rs. 218 (A)
● Fixed Overhead Calendar Variance = Possible Fixed Overheads – Budgeted Fixed Overheads
= 1,090 × 19/20 – 1,090 = Rs. 54.50 (A)
Working Notes:
𝐵𝑢𝑑𝑔𝑒𝑡𝑒𝑑 𝑉𝑂𝐻 𝑅𝑠. [6,000+(1,800×40%)]
(a) VOH Standard Rate per unit = 𝐵𝑢𝑑𝑔𝑒𝑡𝑒𝑑 𝑂𝑢𝑡𝑝𝑢𝑡 = 1,20,000 𝑢𝑛𝑖𝑡𝑠
= Rs. 0.056 p.u.
𝐵𝑢𝑑𝑔𝑒𝑡𝑒𝑑 𝐹𝑂𝐻 𝑅𝑠. [12,000+(1,800×60%)]
(b) FOH Standard Rate per unit = 𝐵𝑢𝑑𝑔𝑒𝑡𝑒𝑑 𝑂𝑢𝑡𝑝𝑢𝑡
= 1,20,000 𝑢𝑛𝑖𝑡𝑠
= Rs. 0.109 p.u.
Solution 25:
Working:
𝐷𝑖𝑓𝑓𝑒𝑟𝑒𝑛𝑐𝑒 𝑜𝑓 𝑜𝑣𝑒𝑟ℎ𝑒𝑎𝑑 𝑎𝑡 𝑡𝑤𝑜 𝑙𝑒𝑣𝑒𝑙𝑠 𝑅𝑠.2,10,000−𝑅𝑠.1,80,000
a) Variable overhead rate per unit = 𝐷𝑖𝑓𝑓𝑒𝑟𝑒𝑛𝑐𝑒 𝑖𝑛 𝑝𝑟𝑜𝑑𝑢𝑐𝑡𝑖𝑜𝑛 𝑢𝑛𝑖𝑡𝑠 = 10,000 𝑢𝑛𝑖𝑡𝑠−8,000 𝑢𝑛𝑖𝑡𝑠
= Rs 15
𝑅𝑠.2,32,500
g) Actual variable overhead rate per hour = 74,000 ℎ𝑜𝑢𝑟𝑠 = Rs 3.1419
Variable overhead Efficiency variance = Standard rate per hour (Standard hours – Actual hours)
= Rs 3 (77,800 hours – 74,000 hours) = Rs 11,400 (F)
Variable overhead Expenditure variance = Actual hours (Std. rate – Actual rate)
= 74,000 hours (Rs 3 – Rs 3.1419)
Fixed overhead Capacity Variance = Standard rate per hour (Actual hours – Budgeted hours)
= Rs 1 (74,000 hours – 60,000 hours)
= Rs 74,000 – Rs 60,000 = Rs 14,000 (F)
Solution 26:
Source Table
Particulars Standard for Actual Output Actual
Qty./Hours Rate (Rs.)Amount (Rs.) Qty./Hours Rate (Rs.) Amount(Rs.)
Material 5 × 5,120 = 25,600 4.20 1,07,520 25,700 1,35,000/30,000 = 4.5 1,15,650
Direct Material Price Variance = (Standard Price – Actual Price) × Actual Quantity
= (4.2 – 4.5) × 2,570 = Rs. 7,710 (A)
Direct Labour
Direct Material Quantity Variance = (Standard Quantity – Actual Quantity) × Standard
Variances
= Price (5 × 5,120 – 25,700) × 4.2 = Rs. 420 (A)
Direct Labour
Cost Variance
= (Standard Hours for Actual Output × Standard Rate) – (Actual Hours × Actual Rate)
= (5,120 × 3 × 3) – 48,480 = Rs. 2,400 (A)
Direct Labour Rate Variance = (Standard Rate – Actual Rate) × Actual Hours
= (3 – 3.2) × 15,150 = Rs. 3,030 (A)
Direct Labour Efficiency Variance = (Standard Hours for Actual Output – Actual Hours) × Standard Rate
= (5,120 × 3 – 15,150) × 3 = Rs. 630 (F)
Solution 27:
Direct Material Variances:
Source Table
Material Standard for Actual Output Actual
Qty./Hours Rate (Rs.) Amount (Rs.) Qty./Hours Rate (Rs.) Amount (Rs.)
A 12,000 4 48,000 12,500 4.40 55,000
B 18,000 3 54,000 18,000 2.80 50,400
C 90,000 1 90,000 88,500 1.20 1,06,200
1,20,000 1,92,000 1,19,000 2,11,600
Labour 18,000 8 1,44,000 2,500 12 30,000
15,000 8 1,20,000
18,000 1,44,000 17,500 1,50,000
2. Direct Material Price Variance = (Standard Price – Actual Price) × Actual Quantity
A =(Rs. 4 – Rs. 4.40) × 12,500 = Rs. 5,000 (A)
B =(Rs. 3 – Rs. 2.80) × 18,000 = Rs. 3,600 (F)
C =(Re. 1 – Rs. 1.20) × 88,500 = Rs. 17,700 (A)
= Rs. 19,100 (A)
3. Direct Material Usage =(Standard Quantity – Actual Quantity) × Standard Price
Variance
A =(12,000 – 12,500) × Rs. 4 = Rs. 2,000 (A)
B =(18,000 – 18,000) × Rs. 3 = Nil
C =(90,000 – 88,500) × Re. 1 = Rs. 1,500 (F)
= Rs. 500 (A)
2. Direct Labour Rate Variance =(Standard Rate per hour – Actual rate per hour) × Actual hours
=(Rs. 8 – Rs. 12) × 2,500 + 15,000 (Rs. 8 – Rs. 8) =Rs. 10,000 (A)
3. Direct Labour Efficiency =(Standard Labour hours – Actual Labour hours) × Standard Rate
Variance
=(18,000 hours – 17,500 hours) × Rs. 800 = Rs. 4,000 (F)
Solution 28:
(i) Material Usage Variance = Std. Price (Std. Quantity – Actual Quantity)
= ₹ 90 (9,000 kg. – 8,900 kg.)
= ₹ 9,000 (Favorable)
(ii) Material Price Variance = Actual Quantity (Std. Price – Actual Price)
= 8,900 kg. (₹ 90 – ₹ 92) = ₹ 17,800 (Adverse)
(iii) Material Cost Variance = Std. Material Cost – Actual Material Cost
= (SQ × SP) – (AQ × AP)
= (9,000 kg. × ₹ 90) – (8,900 kg. × ₹ 92)
= ₹ 8,10,000 – ₹ 8,18,800
= ₹ 8,800 (Adverse)
(iv) Labour Efficiency Variance = Std. Rate (Std. Hours – Actual Hours)
= ₹ 80[(9000/10) x 800hrs. – 7,000 hrs.)
= ₹ 80 (7,200 hrs. – 7,000 hrs.)
= ₹ 16,000 (Favorable)
(v) Labour Rate Variance = Actual Hours (Std. Rate – Actual Rate)
= 7,000 hrs. (₹ 80 – ₹ 84)
= ₹ 28,000 (Adverse)
(vi) Labour Cost Variance = Std. Labour Cost – Actual Labour Cost
= (SH × SR) – (AH × AR)
= (7,200 hrs. × ₹ 80) – (7,000 hrs. × ₹ 84)
= ₹ 5,76,000 – ₹ 5,88,000
= ₹ 12,000 (Adverse)
(vii) Variable Cost Variance = Std. Variable Cost – Actual Variable Cost
= (7,200 hrs. × ₹ 20) – ₹ 1,40,000
= ₹ 4,000 (Adverse)
(viii) Fixed Overhead Cost Variance = Absorbed Fixed Overhead – Actual Fixed Overhead
= (₹ 250/10) x 9000kgs.) – ₹ 2,60,000
= ₹ 2,25,000 – ₹ 2,60,000 = ₹ 35,000 (Adverse)
Solution 29:
Source Table
Particulars Standard for Actual Actual
Qty/ hours Rate Amount (Rs.) Qty/hours Rate Amount (Rs.)
Material 18,000 4 72,000 19,000 4.4 83,600
Labour 4,500 4 18,000 4,950 5 24,750
● Material Price Variance = (Standard Price per piece – Actual Price per piece*) × Actual
Quantity
Verification:
Total Material Cost Variance = Material Price Variance + Material Usage Variance
Rs. 11,600 (A) = Rs. 7,600 (A) + Rs. 4,000 (A)
Labour Variances:
● Total Labour Cost Variance = Standard Cost of Labour for Actual Output – Actual Labour Cost
= (1,800 × 2.5 hours × Rs. 4) –Rs.24,750
= Rs. 18,000 – Rs. 24,750 =Rs. 6,750 (A)
● Labour Rate Variance = (Standard Rate per hour – Actual Rate per hour) × Actual hours
= (Rs. 4 – Rs. 5) × 4,950 hours = Rs. 4,950 (A)
● Labour Efficiency = (Standard hours – Actual hours) × Standard Rate
Variance = (2.5 hours × 1,800 – 4,950 hours) × Rs. 4
= (4,500 hours – 4,950 hours) × Rs. 4
= 450 hours (A) × Rs. 4 = Rs. 1,800 (A)
Verification:
Total Labour Cost Variance = Labour Rate Variance + Labour Efficiency Variance
Rs. 6,750 (A) = Rs. 4,950 (A) + Rs. 1,800 (A)
Solution 30:
Source Table
Particulars Standard for Actual Actual
Qty/ hours Rate Amount (Rs.) Qty/hours Rate Amount (Rs.)
Material 18,750 × 1.5 = 28,125 6 1,68,750 29,860 5.25 1,56,765
Labour 18,750 × 6 = 1,12,500 5 5,62,500 1,18,125 6 7,08,750
VOH 18,750 × 6 = 1,12,500 4 4,50,000 1,18,125 4.5 5,25,000
(i) Direct Material Usage Variance = (Standard Quantity – Actual Quantity) × Standard Rate
= (28,125 – 29,860) × 6 = Rs. 10,410 (A)
Direct Material Price Variance = (Standard Rate – Actual Rate) × Actual Quantity
= (6 – 5.25) × 29,860 = Rs. 22,395 (F)
(ii) Direct Labour Efficiency Variance = (Standard Hours – Actual Hours) × Standard Rate
= (1,12,500 – 1,12,525) × 5 = Rs. 28,125 (A)
Direct Labour Rate Variance = (Standard Rate – Actual Rate) × Actual Hours
= (6 – 5) × 1,18,125 = Rs. 1,18,125 (A)
(iii) Variable Overhead Efficiency Variance = (Standard Hours for Actual Output – Actual Hours) ×
Standard Variable OH per Hour
= (1,12,500 – 1,18,125) × 4 = Rs. 22,500 (A)
Variable Overhead Expenditure Variance = (Standard Rate – Actual Rate) × Actual Hours
= (4 – 4.4445) × 1,18,125 = Rs. 52,500 (A)
(iv) Fixed Overhead Volume Variance = (Actual Output × Standard Rate) – Budgeted Overhead
= (18,750 × 3) – (20,000 × 3)
= 56,250 – 60,000 = Rs. 3,750 (A)
Solution 31:
(i) Statement showing Flexible Budget and its comparison with actual
Flexible budget (at Actual for
Particulars Master Budget standard cost) 72,000 units Variance
Per unit (b)
(80,000 =
units) (a) (a/80,000) (c) = 72,000 × (b) (d) (e) = (d) – (c)
Direct Material Usage Variance = (Standard Quantity – Actual Quantity) × Standard Rate
= (72,000 – 78,400) × 1.0 = Rs. 6,400 (A)
Direct Material Cost Variance = Standard Cost for actual output – Actual Cost
= 72,000 – 73,600 = Rs. 1,600 (A)
Labour Variances
Direct Labour Rate Variance = (Standard Rate – Actual Rate) × Actual Hour
= (1.50000 – 1.48863) × 70,400 = Rs. 800 (F)
Direct Labour Cost Variance = Standard Cost for Actual Output – Actual Cost
= 1,08,000 – 1,04,800 = Rs. 3200 (F)
Variable Overhead Expenditure Variance = (Standard Rate – Actual Rate) × Actual hours
= (0.50 – 0.53409) × 70,400 = Rs. 2,400 (A)
Sales Variance
Sales Volume Variance = (Actual Quantity – Budgeted Quantity) × Budgeted Profit
= (72,000 – 80,000) × 0.50 = Rs. 4,000 (A)
Working Notes:
Budgeted Margin = Price – Standard Cost
= 4.00 – 3.50 = Rs.0.50 per unit
Solution 32:
(i) Material Cost , price and usage variance
Material cost variance ( on the basis of consumed quantity)
= SQ × SP – AQ Consumed × AP
= (5 kg. × 62,000 units × ₹ 15) - (3,20,000 kg. × ₹ 14)
= ₹ 46,50,000 - ₹ 44,80,000
= ₹ 1,70,000 (F)
Alternatively,
Material Cost Variance (on the basis of purchased quantity)
= SQ × SP – AQ Purchase × AP
= 3,10,000 × ₹ 15 – 3,50,000 × ₹ 14
= ₹ 2,50,000 (A)
Solution 33:
SR – Standard Labour Rate per hour
AR – Actual Labour rate per hour
SH – Standard Hours
AH – Actual Hours
(i) Labour rate variance = AH (SR – AR)
-1,53,846 = 25,641 (12 – AR)
- 6 = 12 – AR
AR = ₹ 18
(ii) Labour Efficiency = SH/AH x 100 = 105.3
SH = AH x 105.3/100 = 25,641 x 105.3/100
SH = 26,999.973
SH = 27,000 hours
(iii) Labour Efficiency variance = SR (SH – AH)
= 12 (27,000 – 25,641)
= ₹ 16,308 (F)
(iv) Standard Labour Cost per unit = 27,000 x 12/9,000 = ₹ 36
(v) Actual Labour Cost per unit = 25,641 x 18/9,000 = ₹ 51.282
Solution 34:
Basic Calculations:
Standard for 20,000 kg. Actual for 20,000 kg.
Qty. Rate Amount Qty. Rate Amount
Kg. (₹) (₹) Kg. (₹) (₹)
A 10,000 25 2,50,000 11,000 23 2,53,000
B 7,000 45 3,15,000 7,500 48 3,60,000
C 5,000 55 2,75,000 4,500 60 2,70,000
Total 22,000 8,40,000 23,000 8,83,000
Calculation of Variances:
(i) Material Cost Variance = Std. Cost for actual output–Actual cost
MCV=8,40,000– 8,83,000 = ₹ 43,000(A)
(ii) Material Price Variance = (SP–AP) × AQ
A = (25 - 23) x 11,000 = 22,000 (F)
B = (45 – 48) x 7,500 = 22,500 (A)
C = (55 – 60) x 4,500 = 22,500 (A)
23000 (A)
(iii) Material Usages Variance = (SQ–AQ) × SP
A = (10,000 – 11,000) x 25 = 25,000 (A)
B = (7,000 – 7,500) x 45 = 22,500 (A)
C = (5,000 – 4,500) x 55 = 27,500 (F)
20,000 (A)
(iv) Material Yield Variance = (SQ–RSQ*) × SP
A = (10,000 – 10,454.54) x 25 = 11,363.5(A)
B = (7,000 – 7,318.18) x 45 = 14,318.1(A)
C = (5,000 – 5,227.27) x 55 = 12,500(A)
38,181.6(A)
*Revised Standard Quantity (RSQ)
10,000
A = 22,000 × 23,000 = 10,454.54
7,000
B = 22,000 × 23,000 = 7,318.18
5,000
C= 22,000
× 23,000 = 5,227.27
Material Yield Variance can also be Calculated as below
Material yield variance = Standard cost per unit (Actual yield – Standard yield)
₹8,40,000
Standard cost per unit = 20,000 = ₹ 42
20,000
New Standard Yield = 22,000
× 23,000 = 20,909
Material yield variance = ₹ 42 (20,000 – 20,909)
= ₹ 38,178 (A)