Академический Документы
Профессиональный Документы
Культура Документы
com
CHAPTER 7
STANDARD COSTING and VARIANCE ANALYSIS
[Problem 1]
1.
Actual
Less: Standard (6,000 x 3)
Variance-UF (F)
2.
Qty.
17,000
18,000
(1,000)F
Unit Price
P3.30
3.00
P0.30 UF
Amount
P56,100
54,000
P 2,100 UF
[Problem 2]
1. Invoice price [(P50,000/2 tons) 1,000 kgs.]
Shipping costs [P10,000/10) / 2,000 kgs.]
Trade discount (P25 x 5%)
Standard purchase price
Standard purchase price per gram
P25.00 /kg
0.50 /kg
( 1.25 /kg)
` P24.25 /kg
P0.02425
19 grams
0.9375
20.27
20/19
21.33 grams
1,100 hrs.
P 12
P13,200
Amount
P14,161
13,200
P 961 UF
Hrs.
1.190
1.100
90 UF
[Problem 4]
1. Standard DLH = 22,000 batches x 2.5 hrs. = 55,000 hrs.
2. Standard DLH
Change in hrs. (P24,000 F/ P8)
55,000 hrs.
3,000 F
Rate/ hr.
P11.90
12.00
P (0.10) F
Actual DLH
52,000 hrs
3. Standard DL rates
Change in rate (P55,120 UF/52,000 hrs)
Actual DL rate
8 per hour
1.06 UF
P 9.06
P31,120 UF
24,000 F
P55,120 UF
[Problem 5]
1.
2.
3.
4.
5.
6.
a.
31,500 oz.
45,000 hrs.
(P0.05) F and (P1,500) F
(P1,400) F
(3,500) F
(8,750) F
7.
8.
9.
10.
11.
12.
Actual
Standard (4,500 x 7)
Variances UF(F)
MQV
MPPV
Mat. usage price var
b.
(P10,150) F
(P0.50) F
(P21,500) F
(P4.89) F
(P22,000) F
(P43,500) F
Unit Price
P2.45
2.50
P (0.05) F
= (3,500) F x P2.50
= P(0.05) F x 30,000 oz
= P(0.05) F x 28,000 oz
Amount
P68,600
78,750
P(10,150) F
= P(8,750) F
= P(1,500) F
= P(1,400) F
Actual
Standard (4,500 x 10)
Variances UF(F)
LRV
LEV
LEV per unit
Rate/ Hr.
P10.50
11.00
P (0.50) F
= P(0.50) F x 43,000
= (2,000) F x P11.00
= P(22,000) F 4,500
Amount
P451,500
495,000
P(43,500) F
= P(21,500) F
= P(22,000) F
= P(4.89) F
[Problem 6]
1.
Materials cost variances:
Actual (40,000 3,000)
Standard (6,200 x 6)
Variances UF(F)
MPPV
MQV
= P(0.04) F x 40,000
= (200) F x P0.40
Qty.
37,000
37,200
(200)F
Unit Price
P0.36
0.40
P(0.04)F
= P(1,600) F
= (80) F
Amount
P13,320
14,880
P (1,560)F
2.
Actual
Standard(6,200 x 1.4)
Variances UF(F)
LRV
LEV
= P0.20 UF x 8,200
= (480) F x P8.00
Unit Price
P8.20
8.00
P 0.20UF
Amount
P67,240
69,440
P (2,200)F
= P1,640 UF
= (3,840) F
[Problem 7]
1.
Actual variable overhead
P56,600
Less: Budgeted variable overhead
on actual hours (16,000 hrs x P3.60)
57,600
Variable overhead spending variance
P(1,000) F
2.
Variable efficiency variance is zero. Actual hours and standard hours are equal at
16,000 houirs.
3.
Camarines Norte Corporation
Variable Overhead Performance Report
(Date)
Actual
Budget
Variance
Variable Overhead
Costs
Actual Hours
UF(F)
Utilities
P21,000
P22,400
P(1,400) F
Supplies
3,500
3,200
300 UF
Maintenance
19,700
19,200
500 UF
Miscellaneous
12,400
12,800
(400) F
Totals
P56,600
P57,600
P(1,000) F
[Problem 8]
1.
Variable overhead
Fixed overhead
(P90,000/24,000)
a.
b.
(a)
at Normal Capacity
P2.20
(b)
at Budgeted Capacity
P2.20
3.75
P5.95
4.50
P6.70
Standard hours
= [7,000 units x (24,000/8,000)]
Normal capacity
24,000 hrs.
Less: Standard hours
21,000
Volume variance in hours
3,000 UF
X Fixed overhead rate / hour
P 3.75
Volume variance in pesos
P11,250 UF
[Problem 9]
1.
Normal volume
Less: Standard hours
Volume variance in hrs.
X Fixed overhead rate/hr.
Volume variance in pesos
North
22,000
20,000
2,000 UF
P
2
P4,000 UF
South
40,000
38,000
2,000 UF
P
4
P8,000 UF
= 21,000 hrs.
Central
41,000
41,000
0
P
6
P
0
2.
Normal volume in hrs.
Less: Actual hours
Capacity variance in hrs.
X Fixed overhead rate/hr.
Idle capacity variance
3.
Actual hours
Less: Standard hours
Inefficiency(Efficiency) in hrs.
X Fixed overhead rate/hr.
Fixed overhead efficiency
variance
North
22,000
21,500
500 UF
P
2
P1,000 UF
South
40,000
37,000
3,000 UF
P
4
P12,000 UF
Central
41,000
42,000
(1,000) F
P
6
P(6,000) F
North
21,500
20,000
1,500 UF
P
2
South
37,000
38,000
(1,000) F
P
4
Central
42,000
41,000
1,000 UF
P
6
P3,000 UF
P(4,000) F
P6,000 UF
[Problem 10]
1.
Actual fixed overhead
Spending variance
Budgeted fixed overhead
Normal capacity
P88,000
4,000 F
92,000
20,000 MH
2.
P 4.60
3.
4.
Normal capacity
Less: Standard capacity (9,500 x 3)
Volume variance in hrs.
X Fixed overhead rate per hour
Volume variance in pesos
P4.60/MH x 3
P13.80/ unit
20,000 hrs.
28,500
(8,500) F
P 4.60
P(39,100) F
[Problem 11]
1. Actual factory overhead (P39,000 + P29,000)
Less: Budget allowed on standard hours:
Fixed (24,000 x 15/60
= 6,000 x P8)
Variable (25,000 x 15/60 = 6,250 x P6)
Controllable variance
P68,000
P30,000
37,500
67,500
P 500 UF
P67,500
68,750
P(1,250) F
P68,000
68,400 P(400) F
BAAH
Less: BASH
Volume variance:
BASH
Less: SH x SR
Net overhead variance
3.
4.
Budget variance:
AFOH
Less: BAAH
Capacity variance:
BAAH
Less: Actual hrs. x std. OH rate
(6,400 hrs. x P11)
Efficiency variance:
Actual hrs x Std OH rate
Les: Standard hrs. x Standard rate
(6,250 hrs. x P11)
Net OH variance
Spending variance:
AFOH
Less: BAAH
Variable efficiency variance:
BAAH
Less: BASH
Idle capacity variance:
BAAH
Less: Actual hrs x Std. OH rate
Fixed efficiency variance:
Actual hours
Less: Standard hrs.
Efficiency in hours
X Fixed overhead rate
Net overhead variance
[Problem 12]
Standard hours per unit
Total standard hours
68,400
67,500
900 UF
67,500
68,750 (1,250)F
P (750) F
P68,000
68,400
P (400) F
68,400
70,400
(2,000) F
70,400
68,750
1,650 UF
P (750) F
P68,000
68,400
P(400) F
68,400
67,500
900 UF
68,400
70,400
(2,000) F
6,400 hrs.
6,250 hrs.
150 UF
P
5
P189,000
183,000
P 6,000 UF
4. Actual hours
315,000 hrs.
750 UF
P(750) F
330,000 hrs.
(15,000) F
P 0.59
P(8,850) F
300,000 hrs.
330,000 hrs.
(30,000) F
P 0.61
P(18,300) F
[Problem 13]
1. Storm Company
Overhead Performance Report Dye Division
For the Month Ended March 31, 20__
Machine hours
Variable overhead:
Indirect labor
Supplies
Utilities
Setup time
Total variable costs
Fixed overhead:
Maintenance
Inspection
Total fixed costs
Total overhead costs
Actual
25,000
P
21,000
5,600
29,000
14,000
69,600
62,000
80,000
142,000
211,600
Variance UF(F)
1000 UF
Budget
24,000
P
18,750
5,000
25,000
12,500
61,250
60,000
80,000
140,000
201,250
2,250 UF
600 UF
4,000 UF
1,500 UF
8,350 UF
2000 UF
~~
2000 UF
10,350
Actual
Less: Standard
(4,800 x 6)
Variances - UF(F)
Qty.
29,050
28,800
250 UF
Unit Price
2.90
3.00
(0.10)
Amount
84,245
86,400
(2,155) F
MQV
= 250 UF x P3.00
= P 750 UF
Mat. purchase price var = P(0.10) F x 30,000 = P(3,000) F
2.
Hrs.
10,000
Rate/hr.
P
12.20
Amount
P
122,000
Less: Standard
(4,800 x 2)
Variances - UF(F)
9,600
400 UF
12.00
0.20
115,200
6,800 UF
= P2,000 UF
= 4,800UF
P6,800 UF
3.
Actual factory overhead
285,000
340,512
P (55,412)F
(P230,000 + P55,100)
Actual hours
Less: Standard hours
Inefficiency in hours
x Variable overhead rate
Variable overhead efficiency variance
P
P
230,000
294,700
(64,700) F
10,000 hrs
9,600
400 UF
29.47 per hr
11,788 UF
5.
Fixed spending variance:
Actual fixed overhead
Less: Budgeted fixed overhead
Idle capacity variance:
Normal capacity
Less: Actual capacity
Capacity variance in hours
x Fixed overhead rate(P54,000/9,000)
Fixed efficiency variance:
Actual hours
Less: Standard hours
Inefficiency in hours
x Fixed overhead rate
Net fixed overhead variance
55,100
54,000
9,000 hrs
10,000
(1,000)
6
10,000 hrs
9,600
400 UF
6
1,100 UF
(6,000) F
2,400 UF
(2,500) F
[Problem 15]
1.
920 UF
=
=
=
2.
3.
1,800 UF
7,800 lbs.
7,500 lbs.
P
P
400 UF
5,000 UF
300 hrs.
14,580
4,000
P
10,580 UF
800 hrs.
300
500 UF
5/ hr
2,500 UF
[Problem 16]
1
Materials purchase - price variance
Materials quantity variance
= P
=
=
=
=
= P
=P
=
=
=
P19,600 / 8,000
8,000 - 2,000
2,400 x 3
= P
=
=
=
P11,270 / 980 hrs.
= P
= (1,700 x 0.3) + (700 x 0.6) =
5,880
(196) F
980
930
50 UF
6
(980 x P6)
5,684
400 UF
(3,000) F
2.45
6,000 units
7,200 units
(490)
600
11.50
930 hrs.
[Problem 17]
1.
Direct materials (7,800 x 3 = 23,400 lbs x P5)
Direct labor (7,800 x 5 = 39,000 hrs x P15)
Variable overhead (39,000 hrs x P6)
Fixed overhead ( 39,000 x P8)
Standard manufacturing costs
2.
a
MPV
= (P5.20 - P5) x 23,100
300 UF
P
= P
4,620 UF
b
MEV
= (23,100 - 23,400) x P5 = P (1,500) F
c
LRV
= (P14 - P15) x 40,100 hrs = P (40,100) F
d ActualLEV
= (40,100 - 39,000) x P15 = P 16,500 UF
FOH
P
e
Less: Budget allowed on actual hours:
Fixed (40,000 x P8)
P
320,000
Variable (40,100 x P6)
240,600
Overhead spending variance
P
f Actual hours
Less: Standard hours
Inefficiency in hours
x Variable overhead rate
Variable OH efficiency variance
g Normal capacity
Less: Standard capacity
Underabsorbed capacity
x Fixed overhead rate
Volume variance
[Problem 8]
1.
P624,000
2.
1,200,000
3.
P0.52
4.
P572,000
5.
1,100,000 lbs.
6.
P2,049,600
7.
210, hrs.
P
P
40,100 hrs
39,000 hrs
1,100 UF
6
6,600 UF
P
P
40,000 hrs
39,000 hrs
1,000 UF
8
8,000 UF
8.
9.
10.
11.
12.
13.
14
Analysis:
a.
Standard mat. quantity (100,000 x 10 lbs.)
Change in quantity (P50,000 UF P0.50)
Actual mat. used
b.
117,000
585,000
234,000
312,000
1,248,000
600,000
560,600
9,400 UF
P9.76
P1,600,000
330,000 MH
P4.85/MH
P430,000
100,000 units
300,000 MH
1,000,000 lbs.
100,000 UF
1,100,000 lbs
P624,000
AP =
= 1,200,000 AP
P624,000
1,200,000
= P0.52
c.
d.
DM used
e.
f.
200,000 hrs
10,000 UF
210,000 hrs.
P2,050,000
210,000
= P9.76
g.
h.
i.
300,000 hrs
P150,000 UF
P 5/MH
30,000 UF
300,000
330,000
P1,650,000
(50,000) F
P1,600,000
P4.85 / MH
j.
P400,000
30,000 UF
P430,000
k.
100,000 units
300,000 MH
(330,000 x P5)
[Problem 19].
1.
a.
b
a.
2.
b.
= P105 UF
= P900 UF
= 2,000
hrs.
c.
P16,650
P 6,000
10,000
16,000
P 650 UF
P16,000
15,000
P 1,000 UF
[Problem 20]
1.
In-process, beg.
Started and finished
In-process, ending
Lost units
Totals
a
Units
3,000
5,000
5,000
1,000
14,000
Equivalent Production
Material A
Material B
3,000
5,000
5,000
5,000
1,000
1,000
11,000
9,000
Material C
2,000
5,000
2,000
1,000
10,000
Material A
Actual
Less: Standard
(11,000 x 4)
Variances-UF(F)
Qty.
50,000
Unit Price
P
1.00
44,000
6,000 UF P
1.20
(0.20)
Amount
50,000
52,800
P(2,800) F
Material B
Actual
Less: Standard
(9,000 x 2)
Variances-UF(F)
Qty.
18,000
18,000
0
Unit Price
P
0.75
0.70
0.05 UF P
Amount
13,500
12,600
900 UF
Direct Labor
Hrs
Rate / Hr
Amount
Actual
Less: Standard
10,200
(10,000 x 1)
10,000
200
Variances - UF(F)
12.00
11.50
(0.50)
122,400
115,000
7,400 UF
Controllable OH Variance
Actual
Less: Budgeted OH on
standard hours
Fixed
(7,800 x P5)
60,100
39,000
Variable
18,000
(10,000 x P1.80)
57,000
Volume Variance:
Budgeted OH on
standard hours
Less: Standard OH
3,000 UF
(11,000) F
(8,000) F
57,000
68,000
(10,000 x P6.80)
Net OH variance
[Problem 21]
1.
Units
In-process, beg.
4,000
Started and Finished 13,000
In-process, ending
2,150
Lost Units
850
Totals
20,000
a
Equivalent Production
Conversion
Materials
Costs
0
3,200
13,000
13,000
2,150
860
850
850
16,000
17,910
Materials
Actual
Less: Standard
(16,000 x 3)
Variances-UF(F)
Qty.
50,000
Unit Price
P
3.95
48,000
2,000 UF P
Amount
P
13,500
4.00
(0.05) F P
12,600
5,500 UF
Direct Labor
Hrs
Actual
Less: Standard
(16,000 x 1/2)
Variances - UF(F)
9,000
Rate / Hr
P
12.00
8,000
200
11.00
1.00
Amount
P
108,000
88,000
20,000 UF
Factory overhead:
Actual FOH
Less: Standard FOH (8,000 x P14)
Net OH variance
Spending variance:
AFOH
Less: Budgeted OH on actual hours:
Fixed
Variable (9,000 x P6)
Variable efficiency variance:
Budgeted OH on actual hours
Budgeted OH on standard hours;
Fixed
Variable (8,000 x P6)
P134,900
112,000
P 22,900 UF
P134,900
P80,000
54,000
134,000
900 UF
134,000
P80,000
48,000
128,000
Volume variance:
Budgeted OH on standard hours
Less; Standard FOH (8,000 x P14)
Net overhead variance
128,000
112,000
6,000 UF
16,000 UF
P22,900 UF
[Problem 22]
1.
Standard costs
Lot
Equivalent
Productions
22
1,000
24,000
P1.10
P26,400
3,000
P4.90
P14,700
3,000
P4.00
P12,000
P53,100
23
1,700
40,800
1.10
P44,880
5,100
4.90
24,990
5,100
4.00
20,400
90,270
1.10
P31,680
2,880
4.90
24
2.
Qty
Materials
Rate
Labor
Hrs
Amt
=
=
Rate
Amt
14,112 2,880
Total
Overhead
Hrs
Rate
4.00
11,520
(AP-SP) x AQ Purchased
(P1.12-P1.10) x 95,000 yds..
=
P1,900 UF
Standard
Amt
Costs
57,312
3.
a.
b.
c.
4.
P45,600
P19,200
26,400
45,600
Volume Variance:
Budgeted OH on actual hours
Less: Standard overhead (11,000 x P4)
Net overhead variance
45,600
44,000
1,600 UF
P1,600 UF
=
=
P4.00 x
P5.00 x
[Problem 23]
a.
Material's costs Variances:
Raw Materials
Qty
Unit Price
40%
60%
Amount
Actual
700,000
P 1.9167
P1,341,890
- Standard
600,000
2.0000
1,200,000
Variances UF(F) 100,000 UF P(0.0833) F P 141,690 UF
=
=
P1.60
P2.40
Drums
Qty Unit Price
60,000
60,000
0
P1.00
1.00
0
Amount
P60,000
60,000
0
Hrs.
65,000
60,000
5,000 UF
Rate/Hr.
Amount
P7.2308
P470.000
7.0000
420.000
P0.2308 UF
P50.000 UF
[Problem 24]
1.
Materials price variance:
Actual materials cost
Less: Actual quantity at standard price
Maxan (8.480 x P2.00)
Sales (25,200 x P0.75)
Cralyn (18,540 x P1.00)
Materials Mix variance:
Actual quantity at standard price
Less: Actual quantity at standard
input cost (52,220 x P1.04)
P 666,500
600,000
P 66,500 UF
P666,500
665,000
P 1,500 UF
665,000
635,000
30.000 UF
665,000
650.000
65.000
60.000
5.000 UF
P
4
15.000 UF
20,000 UF
P66,500 UF
P51,710.00
P16,960
18,900
18,540
54.400.00
P(2,690.00) F
54.400.00
54.308.80
91.20 UF
2,308.80 UF
P( 290.00) F
(1)
Materials
Maxan
Salex
Cralyn
2.
= (P650/P625) =
P1.04 / gal.
Mix Variance
Standard
in pesos
Price
UF(F)
P2.00
P249.60 UF
0.75
100.80 UF
1.00
( 259.20)F
P 91.20 UF