Marginal PyQ
Marginal PyQ
- 1
Accounting
Marginal Costing
4
You
JJJ
Cost & Management Lecture No.- 2
Accounting
Marginal Costing
4
You
JJJ
Cost & Management Lecture No.- 3
Accounting
Marginal Costing
4
You
JJJ
Cost & Management Lecture No.- 6
Accounting
Margnial Costing
4
You
JJJ
1
Th 5
Cost Sheet
Pr 10 10 10 10 10 10 10 10 10 10 10 10+6
Th 5+2.5 5 5 5 5 5 5 5 5
Material
Pr 5+5 5 10 5 10 5 5 5 5 5
Th 4 5 5 5 5 5
Labour
Pr 5+10 5 5 10 6 10 5 5 5 6 5 5
Th 5 5 5+5
Overheads
Pr 5 5 10 10 5 5 10 10 10
Activity Based Th 5 4 5 5 5
Costing Pr 10 10 10 10 6 10 10 10 10 4 5 10
Reconciliation Th 5
Statement Pr 5 5 10 5 5 5
Cost Accounting Th 5 5
System Pr 10 5 5 4
Th 5 5
Process Costing
Pr 10 5 10 10 10 5 10 5 10 10 5
Th 5 5
Joint & By-Product
Pr 5 5 5 10 5 5 5 10 5
Th 5 5
Service Costing
Pr 10 10 10 10 10 10 5 10 5 5 5 10
Th 5
Standard Costing
Pr 5 5 10 10 10 10 10 10 5 10 10 10
Th 5 5 5
Marginal Costing
Pr 5+10 10 5 5 5 5+10 5 10 5+5 5+10 5+5 5
Cost Sheet
MAY – 2023 – 10 Marks
The following information is available from SN Manufacturing Limited’s for the month of April
2023.
April 1 April 30
Opening and closing inventories data:
Stock of finished goods 2,500 units ?
Stock of raw materials `42,500 `38,600
Work-in-progress `42,500 `42,800
Other data are:
Raw material purchased `6,95,000
Carriage inward `36,200
Direct wages paid `3,22,800
Royalty paid for production `35,800
Purchases of special designs, molds and patterns `1,53,600
(estimated life 12 production cycles)
Power, fuel and haulage (factory) `70,600
Research and development costs for improving the `31,680
production process (amortized)
Primary packing cost (necessary to maintain quality) `6,920
Administrative overhead `46,765
Salary and wages for supervisor foremen `28,000
Other information:
• Opening stock of finished goods is to be valued at `8.05 per unit.
• During the month of April, 1,52,000 units were produced and 1,52,600 units were sold. The
closing stock of finished goods is to be valued at the relevant month’s cost of production.
The company follows the FIFO method.
• Selling and distribution expenses are to be charged at 20 paise per unit.
• Assume that one production cycle is completed in one month.
Required:
(i) Prepare a cost sheet for the month ended on April 30, 2023, showing the various elements of
cost (Raw material consumed, prime cost, factory cost, cost of production, cost of goods
sold, and cost of sales).
(ii) Calculate the selling price per unit fi profit is charged at 20 percent on sales.
Solution
Cost Sheet for the month of April 2023
Particulars Amount (`)
Raw material purchased 6,95,000
Add: carriage inward 36,200
Add: value of opening stock of raw materials 42,500
Less: value of closing stock of raw materials (38,600)
Raw material consumed 7,35,100
Add: Direct wages paid 3,22,800
Add: Direct expenses
Royalty paid for production 35,800
Amortized cost of special design, molds
Solution
Preparation of Cost Sheet for Cloth Masks
No. of units produced = 50,000 units
No. of units sold = 45,000 units
Particulars Per unit (₹) Total (₹)
Direct materials (Working note (ii)) 10.00 5,00,000
Direct wages (Working note (ii)) 5.00 2,50,000
Prime cost 15.00 7,50,000
Production overhead (Working note (iii)) 2.00 1,00,000
Factory Cost 17.00 8,50,000
Administration Overhead* (50% of Production 1.00 50,000
Overhead)
Cost of production 18.00 9,00,000
Less: Closing stock (50,000 units – 45,000 units) – (90,000)
Cost of goods solid i.e. 45,000 units 18.00 8,10,00
Selling cost 2.00 90,000
Cost of sales/Total cost 20.00 9,00,000
Profit 15.00 6,75,000
Sales value (₹ 35 × 45,000 units) 35.00 15,75,000
Working Notes:
(i) Direct material cost per unit of disposable mask = M
Direct material cost per unit of cloth mask = 2M
Total direct material cost = (2M ´ 50,000) + (M ´ 1,50,000)
12,50,000 = 1,00,000M + 1,50,000M
12,50,000 = 2,50,000M
!",'&,&&&
M= ",'&,&&&
= `5
Solution
(I) Cost Sheet
Particulars Amount (`)
Opening stock of raw material 10,000
Add: Raw material purchased 2,80,000
Less: Closing stock of raw material (40,000)
Raw material consumed 2,50,000
Add: Manufacturing wages 70,000
Prime cost 3,20,000
Add: Factory overheads
Depreciation on plant 15,000
Solution
Number of bags manufactured = 2,000 ÷ 2 = 1,000 bags
Cost Sheet
Particulars Amount (`)
Leather sheets 3,20,000
Add: Cotton cloths 15,000
Add: Freight paid on purchase 8,500
Direct material consumed 3,43,500
Add: Direct wages (80 × 2,000) 1,60,000
Add: Direct expenses (10 × 2,000) 20,000
Prime Cost 5,23,500
Add: Factory overheads:
- Depreciation on machine [(22,00,000 × 90%) ÷ 120] 16,500
- Factory rent [1,20,000 × (1,960 ÷ 2,400)] 98,000 1,14,500
GFC/NFC 6,38,000
Less: Realizable value of cuttings (150 × 35) (5,250)
Cost of Production 6,32,750
Add: Opening stock of bags -
),%",*'& (63,275)
Less: Closing stock of bags H !,&&&
× 100I
Cost of Goods Sold 5,69,475
Add: Administrative Overheads
- Staff salary 45,000
- Rent [1,20,000 × (240 ÷ 2,400)] 12,000 57,000
Add: Selling and Distribution Overheads
- Staff salary 72,000
- Rent [1,20,000 × (200 ÷ 2,400)] 10,000
- Freight paid on delivery of bags 18,000 1,00,000
Cost of Sales 7,26,475
Solution
Cost Sheet
Particulars Amount
Opening stock of raw material 80,000
Add: Raw material purchases 2,00,000
Add: Carriage inward 20,000
Less:Return of raw material (40,000)
Less:Closing stock of raw material (30,000)
Raw Material consumed 2,30,000
Direct wages 1,20,000
Direct Expenses: Cost of special drawing 30,000
Hire charges paid for plant 24,000 54,000
Solution
Cost Sheet for the month of April 2020
Particulars Amount
Raw material purchased (Bal. fig.) 1,65,000
Add: Opening value of raw material 20,000
Less: Closing value of raw material (25,000)
Direct Material Consumed (i) (Bal. fig.) 1,60,000
Add: Direct Wages 1,20,000
Add: Direct Expenses -
Prime Cost (ii) (Bal. fig.) 2,80,000
Add: Factory Overheads (1,20,000 ÷ 120%) 1,00,000
GFC (Bal. fig.) 3,80,000
Add: Opening stock of WIP 20,000
Less: Closing stock of WIP (30,000)
NFC/COP (iii) (Bal. fig.) 3,70,000
Add: Opening stock of FG 50,000
Less: Closing stock of FG (60,000)
Cost of goods sold (iv) 3,60,000
Add: Administration overheads 18,000
Add: Selling & Distribution overheads 22,000
Cost of Sales 4,00,000
Add: Profit (Bal. fig.) (v) 1,00,000
Sales 5,00,000
Production Sales
No. of units No. of units
Super Pen 40,000 Super Pen 36,000
Normal Pen 1,20,000
(7) Selling price was `30 per unit for Super Pen.
Prepare a Cost Sheet for ‘Super Pen’ showing
(i) Cost per unit and Total Cost
(ii) Profit per unit and Total Profit
Solution
Cost Sheet
Super Pen
Particulars
Total Per Unit
($&,&&&×")×.,&&,&&&
Direct Material !($&,&&&×")/(!,"&,&&&×!)- 3,20,000 8.00
($&,&&&×!)×$,$.,&&&
Direct Wages !($&,&&&×!)/(!,"&,&&&×&.)&)- 1,60,000 4.00
Prime Cost 4,80,000 12.00
$&,&&&×!,(",&&&
Production Overheads !$&,&&&/!,"&,&&&- 48,000 1.20
Factory Cost 5,28,000 13.20
Add: Opening Stock - -
Less: Closing Stock [(40,000 – 36,000) × 13.20] 52,800 13.20
Cost of goods sold 4,75,200 13.20
Administration Overheads (200% × 1,60,000) 3,20,000 8.89
Add: Selling & Distribution (36,000 × 1) 36,000 1.00
Cost of Sales 8,31,200 23.09
Profit 2,48,800 6.91
Sales 10,80,000 30.00
`
Consumable Stores and spares of factory 3,50,000
Research and development cost for process improvements 2,50,000
Quality control cost 2,00,000
Solution
Statement of cost and profit
Particulars Amount
Opening stock of material 2,42,000
Add: Purchases (w.n. - 2) 52,50,000
Less: Closing stock of material (2,92,000)
Direct material consumed 52,00,000
Add: Direct Labour (w.n. - 2) 26,00,000
Add: Direct Expenses -
Prime Cost (bal. fig.) 78,00,000
Add: Factory Overheads
Consumable stores and spares of factory 3,50,000
Lease rent of production asset 2,00,000
Gross Factory Cost (bal. fig.) 83,50,000
Add: Opening WIP 2,00,000
Less: Closing WIP (5,00,000)
Net Factory Cost (bal. fig.) 80,50,000
Add: Quality Control Cost 2,00,000
Add: Research and development Cost 2,50,000
Less: Sale of defective goods (1,00,000 × 4% × 61) (2,44,000)
Cost of Production (bal. fig.) 82,56,000
Add: Opening stock of FG -
Less: Closing stock of FG (w.n. – 1) (4,30,000)
Cost of goods sold 78,26,000
Add: Administration overheads 2,24,000
Add: Packaging cost (Secondary) (2 × 91,000) 1,82,000
Add: Selling & Distribution overheads 4,13,000
Solution
(i) Statement of Cost
Particulars First 3 months Bal. 9 months
Level of operation 50% 80%
Units '& % .& (
36,000 × !&& × !" = 36,000 × !&& × !" =
4,500 21,600
Direct material @ `40 p.u. 1,80,000 8,64,000
Less: Scrap @ `5 p.u. (22,500) (1,08,000)
Direct wages 4,500 × 30 21,600 × 30
K LM O 1,44,000 K LM O 6,48,000
48,000 × 3 48,000 × 9
Prime Cost 3,01,500 14,04,000
Factory Overheads:
Fixed expenses % (
3,60,000 × !" = 90,000 3,60,000 × !" = 2,70,000
Variable expenses @ `10 p.u. 45,000 2,16,000
%
Semi-variable expenses 1,08,000 × !" = 27,000 (1,08,000 + 46,800 +
(
46,800) × !" = 1,51,200
Work Cost/ COP/ COGS 4,63,500 20,41,200
Add: Administrative overheads % (
5,18,400 × !" = 1,29,600 5,18,400 × !" = 3,88,800
Add: Selling Overheads @ `8 p.u. 36,000 1,72,800
Cost of Sales 6,29,100 26,02,800
*Assuming administration overheads are not related to production
Solution
Cost Sheet for the year quarter ending 30th September 2018
Particulars Amount
Raw material purchased (Bal. fig.) 12,37,300
Add: Opening value of raw material 2,45,650
Less: Closing value of raw material (2,08,000)
Direct Material Consumed (i) (Bal. fig.) 12,74,950
Add: Direct Wages 2,57,250
Add: Direct Expenses 1,80,000
Prime Cost (ii) (Bal. fig.) 17,12,200
Add: Factory Overheads (2,57,250 ÷ 175%) 1,47,000
GFC (Bal. fig.) 18,59,200
Add: Opening stock of WIP 1,70,800
Less: Closing stock of WIP (1,90,000)
NFC/COP (iii) (Bal. fig.) 18,40,000
Add: Opening stock of FG 3,10,000
Less: Closing stock of FG (2,75,000)
Cost of goods sold (iv) 18,75,000
Add: Administration overheads (1,47,000 × 10%) 14,700
Add: Selling & Distribution overheads 60,000
Cost of Sales 19,49,700
Add: Profit (Bal. fig.) (v) 2,60,300
Sales 22,10,000
Solution
Cost Sheet for the year ended 31st March 2018
Particulars Amount
Raw material purchased 42,25,000
Add: Freight inwards 1,00,000
Add: Opening value of raw material 2,28,000
Less: Closing value of raw material (3,05,000)
Less: Sale of scrap of material (8,000)
Direct Material Consumed 42,40,000
Add: Direct Wages (12,56,000 + 1,50,000) 14,06,000
Add: Direct Expenses -
Prime Cost 56,46,000
Add: Factory Overheads (56,46,000 × 20%) 11,29,200
GFC 67,75,200
Add: Opening stock of WIP 1,92,500
Less: Closing stock of WIP (1,40,700)
NFC 68,27,000
Add: Administrative Overheads (related to production) 1,73,000
COP 70,00,000
Add: Opening stock of FG 6,08,500
*&,&&,&&&
Less: Closing stock of FG H !$,&&&
× 1,064I (5,32,000)
Cost of goods sold 70,76,500
Add: Distribution expenses (16 × 14,153) 2,26,448
Cost of Sales 73,02,948
Add: Profit (Bal. fig.) 14,43,606
Sales (618 × 14,153) 87,46,554
Material Cost
NOV – 2022 – 5 Marks
MM Ltd. uses 7500 valves per month which is purchased at a price of `1.50 per unit. The carrying
cost is estimated to be 20% of average inventory investment on an annual basis. The cost to place
an order and getting the delivery is `15. It takes a period of 1.5 months to receive a delivery from
the date of placing an order and a safety stock of 3200 valves is desired.
Solution
(i) Annual requirement (A) = 7500 ´ 12 = 90,000 valves
Cost per order (O) = `15
Carrying cost per unit (C) = 20% ´ 1.50 = `0.30
"×2×3 "×(&,&&&×!'
Economic Order Quantity = Q 4
=Q &.%&
= 3,000 valves
Number of orders = 90,000 ÷ 3,000 = 30 orders
%)& 6789
Frequency of order = %& = 12 days
(ii) Re-order quantity = Safety stock + (Average consumption ´ Average lead time)
= 3,200 + (7,500 ´ 1.5) = 14,450 valves
"×2×3 "×(&,&&&×!'
(iii) Economic Order Quantity = Q 4
=Q "&%×$.'&
= 1,732.058 valves or 1,733 valves
Required:
(i) Calculate the Economic Order Quantity (EOQ) of raw materials.
(ii) Advise, how frequently company should order to minimize its procurement cost.
Assume 360 days in a year.
(iii) Calculate the total ordering cost and total inventory carrying cost per annum as per
EOQ.
Solution
(a) A = 60,000 ÷ 5 = 12,000 kg
O = 400 + 350 = `750
C = 15 + (0.25 × 12) = `18
(c) Total ordering cost = No. of order ´ cost per order = 12 ´ 750 = `9,000
3>6?> @AB? !,&&&
Total carrying cost = "
´ carrying cost per unit p.a. = "
´ 18 = `9,000
Total cost = `18,000
Solution
(i) Calculation of Inventory Turnover Ratio
Particulars Material A Material B
Opening stock 30,000 32,000
Add: Purchases 90,000 51,000
Less: Closing Stock 20,000 14,000
Raw Material Consumed (A) 1,00,000 69,000
Average Stock %&,&&&/"&,&&& %",&&&/!$,&&&
= 25,000
" "
= 23,000
3C?DADE/4F<9ADE
H "
I (B)
Inventory Turnover Ratio (ITR) !,&&,&&& )(,&&&
"',&&&
= 4 times "%,&&&
= 3 times
%)& %)&
Number of days (360 ÷ ITR) = 90 days = 120 days
$ %
Solution
Statement of Cost
Item Code Units Unit Total % of Rank Category
Number Cost Cost Total Cost
(` )
101 25 50 1,250 16.67% II A
102 300 01 300 4% VI C
103 50 80 4,000 53.33% I A
104 75 08 600 8% IV B
105 225 02 450 6% V C
106 75 12 900 12% III B
Total 7,500 100%
Solution
(i) Annual requirement (A) = 27,000
Cost per order (O) = `240
Carrying cost per unit p.a. (C) = 50 × 12.5% = `6.25
"×2×3 "×"*,&&&×"$&
EOQ = Q 4
=Q )."'
= 1,440 units
Statement of Cost
Particulars Order size = 3,000 Order size = 1,440
Purchase cost 27,000 × 50 = 13,50,000 27,000 × 50 = 13,50,000
Ordering cost "*,&&& "*,&&&
%,&&&
× 240 = 2,160 !,$$&
LM18.75 LM 19 × 240 = 4,560
Carrying cost %,&&& !,$$&
× 6.25 = 9,375 × 6.25 = 4,500
" "
Total cost 13,61,535 13,59,060
Saving due to EOQ = `13,61,535 - `13,59,060 = `2,475
"*,&&&
(ii) Re-order point = Maximum consumption × Maximum time = %)&
× 12 = 900 units
"*,&&&
(iii) Number of orders under EOQ Model = !,$$&
= 18.75 or 19
%)&
Frequency of order = !(
= 18.94 days
Solution
A = 4,000 × 2 × 4 = 32,000 kg
O = `40
C = 50 × (2% + 6%) = `4
"×2×3 "×%",&&&×$&
EOQ = Q 4
=Q $
= 800 kg
Solution
(a) Stores Ledger (Weighted Average Basis)
Receipts Issues Balance
Date Qty. Rate Amou Qty. Rate Amou Qty. Rate Amou
(kg) (`) nt (kg) (`) nt (kg) (`) nt
1-4-19 - - - - - - 1,000 15 15,000
4-4-19 3,000 16 48,000 - - - 4,000 15.75 63,000
8-4-19 - - - 1,000 15.75 15,750 3,000 15.75 47,250
15-4-
1,500 18 27,000 - - - 4,500 16.50 74,250
19
20-4-
- - - 1,200 16.50 19,800 3,300 16.50 54,450
19
25-4-
- - - 300 18 5,400 3,000 16.35 49,050
19
26-4-
- - - 1,000 16.35 16,350 2,000 16.35 32,700
19
28-4-
500 17 8,500 - - - 2,500 16.48 41,200
19
30-4-
- - - 50 16.48 824 2,450 16.48 40,376
19
Solution
"×2×3
(i) EQO = Q 4
Solution
"×2×3
(i) EQO = Q 4
A = 12,000 units
O = `1,800
C = `640 per unit × 18.75% = `120 per unit
"×!",&&&×!,.&&
EOQ = Q !"&
= 600 units
Solution
(i) Calculation of turnover ratio
Particulars Material M Material N
Turnover Ratio ),&&,&&&/(,'&,&&&1$,'&,&&& !&,&&,&&&/!.,$&,&&&1*,"',&&&
(),&&,&&&/$,'&,&&&)/"
=2.0 (!&,&&,&&&/*,"',&&&)/"
=2.4
4<9G <= 9G<HI <= J7G?A>7F H<D9KJ?6
H 2L?>7E? 9G<HI <= J7G?>A7F
I 9 5
Average number of days for %)& %)&
".&(
= 172.25 days ".$'
= 146.94 days
which the average inventory is
held
%)&
HNDL?DG<>8 OK>D<L?> P7GA<I
(ii) Advise
On comparing the two, it can be said that Material M is slow moving as compared to Material N
because of having higher inventory holding period of 172.25 days. Since the inventory holding
period is high in both case then the exact decision should be taken by comparing the same with the
industry standards.
Employee Cost
MAY – 2023 – 5 Marks
SMC Company Limited is producing a particular design of toys under the following existing
incentive system:
Normal working hours in the week 48 hours
Late shift hours in the week 12 hours
Rate of payment Normal working: `150 per hour
Late shift: `300 per hour
Average output per operator for 60 hours per week (including late shift hours): 80 toys.
The company’s management has now decided to implement a system of labour cost payment with
either the Rowan Premium Plan or the Halsey Premium Plan in order to increase output, eliminate
late shift overtime, and reduce the labour cost.
Solution
)& Q<K>9
Time allowed to produce 100 toys = .& G<89 × 100 SLTU = 75 hours
Time saved = 75 hours – 48 hours = 27 hours
Solution
;<.<= >?CF7H?J?DG9
(i) Replacement Method - Labour turnover rate = 2L?>7E? DKJS?> <= R<>I?>9 ´ 100
*"
8 = 2L?>7E? DKJS?> <= R<>I?>9 ´ 100
Average number of workers = 900
;<.<= 9?C?7>7GA<D9
(ii) Separation Method - Labour turnover rate = 2L?>7E? DKJS?> <= R<>I?>9 ´ 100
;<.<= 9?C?7>7GA<D9
5 = (&&
´ 100
Number of separations (left and discharged) = 45
;<.<= 9?C7>7GA<D9 / ;<.<= >?H>KAGJ?DG9 & U<AD??
(iii) Flux Method - Labour turnover rate = 2L?>7E? DKJS?> <= R<>I?>9
´ 100
$' / ;<.<= >?H>KAGJ?DG9 & U<AD??
16 = (&&
´ 100
Solution
;<. <= 9?C?>7GA<D9
(i) Employee turnover ratio by separation method = 2L?>7E? D<. <= R<>I?>9
× 100
"'
= '&& × 100 = 5%
;<. <= 9?C?>7GA<D9 & >?CF7H?J?DG
Employee turnover ratio by flux method = 2L?>7E? D<. <= R<>I?>9
× 100
("'/'&)
= × 100 = 15%
'&&
'
(ii) Equivalent employee turnover ratio under separation method = " × 12 = 30%
!'
Equivalent employee turnover ratio under flux method = "
× 12 = 90%
Because of this assurance, an increase in productivity has been observed as revealed by the figures
for the month of April, 2020:
Hourly rate of wages (guaranteed) `50
Average time for producing one unit by one worker at the previous 1.975 hours
performance (this may be taken as time allowed)
Number of working days in a month 24
Number of working hours per day of each worker 8
Actual production during the month 6,120 units
Required:
(iii) Calculate the effective increase in earnings of workers in percentage terms under Halsey and
Rowan scheme.
(iv) Calculate the savings to Z Ltd. in terms of direct labour cost per unit under both the schemes.
(v) Advise Z Ltd. about the selection of the scheme to adjust with the increase in demand.
Solution
Working notes:
1. Computation of time saved (in hours) per month:
= Standard production time of 6,120 units – Actual time taken by the workers
= (6,120 units ´ 1.975 hours) – (24 days ´ 8 hrs per day ´ 50 skilled workers)
= 12,087 hours – 9,600 hours = 2,487 hours
2. Computation of bonus for time saved hours under Halsey and Rowan schemes:
Time saved hours = 2,487 hours
Wage rate per hour = `50
Bonus under Halsey scheme = 50% ´ 2,487 hours ´ `50 = `62,175
(with 50% bonus)
",$.* Q<K>9
Bonus under Rowan Scheme = !",&.* Q<K>9
´ 9,600 hours ´ `50 = `98,764
(i) Computation of effective rate of earnings under the Halsey and Rowan schemes:
Total earnings (under Halsey scheme) =Time wages + Bonus
= (24days´8hours´50skilled workers ´ `50) + `62,175
=`4,80,000 + `62,175 = `5,42,175
Total earnings (under Rowan Scheme) =Time wages + Bonus
=`4,80,000 + `98,764 = `5,78,764
)",!*'
Increase in earning under Halsey Scheme = $,.&,&&& × 100= 12.95%
(.,*)$
Increase in earning under Rowan Scheme = $,.&,&&& × 100= 20.57%
(ii) Savings to the Z Ltd. In terms of direct labour cost per piece: `
Direct labour cost (per unit) under time wages system 98.75
(1.975 times per unit ´ `50)
Direct labour cost (per unit) under Halsey Plan 88.59
(`5,42,175 ÷ 6,120 units)
Direct labour cost (per units) under Rowan Plan 94.57
(`5,78,764 ÷ 6,120 units)
Savings of direct labour cost under:
- Halsey plan (`98.75 – 88.59) `10.16
- Rowan plan (`98.75 – 94.57) `4.16
Jobs A B C
R 75% 10% 15%
S 40% 20% 40%
Overtime was done on job ‘A’.
You are required to:
(i) Calculate ordinary wage rate per hour of ‘R’ and ‘S’
(ii) Allocate the worker’s cost to each job ‘A’, ‘B’ and ‘C’.
Solution
Statement of wages
Particulars Worker R Worker S
Basic Wages 15,000 30,000
Dearness Allowance (50% of basic wages) 7,500 15,000
Employer contribution to PF (7% of basic wages) 1,050 2,100
Employer contribution to ESI (2% of basic wages) 300 600
(!',&&&/*,'&&)×"×"& 4,500 -
Overtime ! "&&
-
Total 28,350 47,700
Job in Nasik factory is completed in 32 hours while at Satara factory it has taken 30 hours.
Conversion costs at Nasik and Satara are `5,408 and `4,950. Overheads account for `25 per hour.
Required:
(i) To find out the normal wage; and
(ii) To compare the respective conversion costs
Solution
(i) Wages cost at Nasik = Conversion cost – Overheads = 5,408 – (25×32) = `4,608
Solution
(i) Halsey Premium Plan wages
= (Time taken × Rate per hour) + (50% × Time saved × Rate per hour)
= (30 × 75) + (50% × 10 × 75) = `2,625
(ii) Rowan Premium Plan wages
OAJ? 97L?6
= (Time taken × Rate per hour) + HOAJ? 7FF<R?6 × ]WVZ S^_ZX × `^SZ aZM ℎLYMI
!&
= (30 × 75) + H$& × 30 × 75I = `2,813
(iii) Time wage system:
= Time taken × Rate per hour = 30 × 75 = `2,250
(iv) Piece Rate system:
Solution
Calculation of effective hours
Total working hours (310 × 8) 2,480
Less: Leave days (30 × 8) __240
Available working hours 2,240
Less: Normal loss ___70
Effective working hours 2,170
Solution
Wages in Rowan plan
@G6.GAJ? 1 2HGK7F GAJ?
= (Actual time × wage rate) + H @G6. GAJ?
I× Actual time ×wage rate
'
= (15 × 5) + H"&I×15×5 = `93.75
Wages in Halsey plan = (Actual time× wages rate) + [50%×(Std. Time - Actual time)×wage rate]
'&
= (15 × 5) + !&&× (20 – 15) × 5 = `87.5
During December, 2017, 40 employees resigned and 60 employees were discharged. 300
employees were recruited during the month. Out of these 300 employees, 225 employees were
recruited for an expansion project for the mall and rest were recruited due to exit of employees.
Assuming 365 days in a year, calculate Employee Turnover Rate and Equivalent Annual Employee
Turnover Rate by applying the following:
(i) Replacement Method
(ii) Separation Method
(iii) Flux Method
Solution
(&&/!!&&
Average number of workers = "
= 1000
(i) Replacement Method –
;<.<= >?CF7H?J?DG9 *'
Labour turnover rate = 2L?>7E? DKJS?> <= R<>I?>9 × 100= !&&& × 100= 7.5%
*.'×%)'
Equivalent Annual Labour turnover rate = %!
= 88.31%
Overheads
Nov – 2022 – 4 Marks
USP Ltd. is the manufacturer of ‘double grip motorcycle tyres’. In the manufacturing process, it
undertakes three different jobs namely, Vulcanizing, Brushing and Striping. All of these jobs
require the use of a special machine and also the aid of a robot when necessary. The robot is hired
from outside and the hire charges paid for every six months is `2,70,000. An estimate of overhead
expenses relating to the special machine is given below:
• Rent for a quarter is `18,000
• The cost of the special machine is `19,20,000 and depreciation is charged @10% per annum
on straight line basis.
• Other indirect expenses are recovered at 20% of direct wages.
The factory manager has informed that in the coming year, the total direct wages will be
`12,00,000 which will be incurred evenly throughout the year.
During the first month of operation, the following details are available from the job book:
Jobs Without the aid of the robot With the aid of the robot
Vulcanizing 500 400
Brushing 1000 400
Striping - 1200
You are required to:
(i) Compute the Machine Hour Rate for the company as a whole for a month (A) when the robot
is used and (B) when the robot is not used.
(ii) Compute the Machine Hour Rate for the individual jobs i.e. Vulcanizing, Brushing and
Striping.
Solution
(i) Total machine hours = 500 + 1,000 + 400 + 400 + 1,200 = 3,500
Total machine hours with the use of robot = 400 + 400 + 1,200 = 2,000
Statement of Machine Hour Rate
Particulars Amount (`)
Rent (18,000 ÷ 3) 6,000
Depreciation [(19,20,000 ´ 10%) ÷ 12] 16,000
Indirect expenses [(12,00,000 ´ 20%) ÷ 12] 20,000
Total expenses 42,000
Total Machine Hours 3,500
Machine hours rate (42,000 ÷ 3500) 12
Add: Robot charges per machine hour [(2,70,000 ÷ 6) ÷ 2,000] 22.50
Machine hour rate with robot charges 34.50
During the year 2020-21, the total factory overheads incurred and the man-days actually worked
were `35.50 lakhs and 1.50 lakh days respectively. Out of the amount of `35.50 lakhs, `2.00
lakhs were in respect of wages for strike period and `1.00 lakh was in respect of expenses of
previous year booked in the current year. During the period, 50,000 units were sold. At the end of
the period, 12,000 completed units were held in stock but there was no opening stock of finished
goods. Similarly, there was no stock of uncompleted units at the beginning of the period but at the
end of the period there were 20,000 uncompleted units which may be treated as 65% complete in
all respects.
On investigation, it was found that 40% of the unabsorbed overheads were due to factory
inefficiency and the rest were attributable to increase in the cost of indirect materials and indirect
labour. You are required to:
(i) Calculate the amount of unabsorbed overheads during the year 2020-21.
(ii) Show the accounting treatment of unabsorbed overheads in cost accounts and pass journal
entry.
Solution
(i) Amount (`)
Total production overheads actually incurred during the period 35,50,000
Less: Wages for strike period 2,00,000
Less: Expenses of previous year booked in current year 1,00,000
Net production overheads actually incurred 32,50,000
Less: Production overheads absorbed (1,50,000 × `20) 30,00,000
Under recovered overheads 2,50,000
(ii) As 40% of the under absorbed overheads i.e. `1,00,000 (`2,50,000 × 40%) were due to factor
inefficiency, this being abnormal, hence should be debited to profit and loss account.
Journal Entry
Cost of Sales A/c Dr. 1,00,000
Finished goods ledger control A/c Dr. 24,000
Work-in-progress ledger control A/c Dr. 26,000
To Overheads control A/c 1,50,000
Costing P&L A/c Dr. 1,00,000
To Overheads Control A/c 1,00,000
Solution
Effective machine hour = (208 × 6 × 6) – [(18 – 20 – 10) × 6] = 7,200
P Q R X Y
X 45% 15% 30% - 10%
Y 35% 25% 30% 10% -
Product ‘A’ is processed for manufacture in Department P, Q and R for 6, 5 and 2 hours
respectively.
Direct costs of Product A are:
Direct material cost is `65 per unit and direct labour cost is `40 per unit.
You are required to:
(vi) Prepare a statement showing distribution of overheads among the production and service
departments.
(vii) Calculate recovery rate per hour of each production department after redistributing the
service department costs.
(viii) Find out the Total Cost of a ‘Product A’.
Solution
(i) & (ii) Statement of Cost
Item of Cost Basis of Apportionment P (` ) Q (` ) R (`) X (`) Y (`)
Direct Wages Allocation — — — 2,000 800
Rent and Rates Floor Space (2:2.5:3.5:1:1) 2,000 2,500 3,500 1,000 1,000
General Lighting Light Point (20:10:15:5:10) 200 100 150 50 100
Indirect Wages Direct Wages 1,250 375 1,125 500 200
Power (5:1.5:4.5:2:0.8) 1,000 800 1,000 200 500
Dep. of Machine H.P. of Machines 20,000 16,000 20,000 4,000 10,000
Sundries (10:8:10:2:5) 5,000 1,500 4,500 2,000 800
Value-Machine 29,450 21,275 30,275 9,750 13,400
Cost of Dept. X (10:8:10:2:5)
5,041 1,680 3,361 (11,202) 1,120
Cost of Dept. Y Direct Wages
5,082 3,630 4,356 1,452 (14,520)
(5:1.5:4.5:2:0.8)
Total 39,573 26,585 37,992 - -
Overheads 13,191 7,598 14,995 - -
Prod. Hrs 45:15:30:10
3 3.4989 2.53 - -
Worked 35:25:30:10
Rate per Hour
(` )
Let X be the overhead of service cost centre X and Y be the overheads of service cost centre
Y.
X = 9,750 + 0.10 Y
Y = 13,400 + 0.10 X
Substituting the value of X in Y we get
Y = 13,400 + 0.10 (9,750 + 0.10 Y)
Y = 13,400 + 975 + 0.01 Y
0.99 Y = 14,375
\ Y = `14,520
\ X= 9,750 + (0.10 ´ 14,520) = `11,202
(iii)) Cost of Product A (` )
Direct Material 65.00
Direct Labour 40.00
Prime Cost 105.00
Production on Overheads
P 6 hours ´ `3.00 = 18.00
Q 5 hours ´ `3.4989 = 17.49
R 2 hours ´ `2.53 = _5.06 _40.55
Factory Cost 145.55
Solution
(i) Amount (`)
Total production overheads actually incurred during the period 8,80,000
Less: Amount paid to worker as per court order 50,000
Less: Expenses of previous year booked in current year 18,500
Less: Wages paid for the strike period under reward 38,000
Less: Obsolete material written off 22,000 (1,28,500)
7,51,500
Less: Production overheads absorbed (45,000 x `11.5) 5,17,500
Under recovered overheads 2,34,000
!&,%',&&&
Budgeted machine hour rate = (&,&&& Q<K>9= `11.50 per hour
(ii) As one third of the under absorbed overheads i.e. `78,000 (`2,34,000 × 1/3) were due to
defective production policies, this being abnormal, hence should be debited to profit and loss
account.
Service Dept. X renders service to A, B and Y in the ratio of 6:4:2 whereas department Y renders
service to A and B in the ratio 4:1. The direct labour hours of Department A and B are 67,500
hours and 48,750 hours respectively. Required:
1) Prepare overheads distribution sheet
2) Calculate factory overhead per labour hour for the department A and B
Solution
O<G7F <L?>Q?769 %%,*',&&&
(i) Overhead rate per hour = O<G7F Q<K>9 = "",'&& = `150 per hour
(ii) Statement showing overhead cost per unit as per Activity Based Costing
Overheads Cost driver Total (`) Product A Product B Product C
(` ) (`) (` )
Rates & Floor space 8,63,500 75,000 2,47,500 3,41,000
Taxes (50:45:62)
Electricity Power 10,66,475 3,41,272 2,98,613 4,26,590
consumption
(32:28:40)
Indirect Labour hours 13,16,250 4,38,750 4,21,200 4,56,300
labour (75:72:78)
Repair & Machine 1,28,775 51,000 38,250 39,525
Maintenance hours
(600:450:465)
Total cost 33,75,000 11,06,022 10,05,563 12,63,415
Units 50,000 45,000 62,000
Cost per unit 22.12 22.35 20.38
Solution
Estimation of Cost-Driver Rate
Activity Overhead Cost (`) Cost-Driver level Cost Driver Rate
(`)
Machine Processing 7,00,000 1,40,000 machine 5
hours
Set-up Costs 7,68,000 64 Set-ups 12,000
Purchase related costs 6,80,000 544 purchase order 1,250
Management is considering using Activity Based Costing system to ascertain the cost of the
products. Further analysis shows that the total production overheads can be divided as follows:
Particulars %
Cost relating to set-ups 40
Cost relating to machinery 10
Cost relating to material handling 30
Cost relating to inspection 20
Total production overhead 100
The following activity volumes are associated with the product line for the period as a whole. Total
activities for the period:
Product No. of set-ups No. of movements No. of inspections
of Materials
AX 350 200 200
BX 450 280 400
CX 740 675 900
Total 1,540 1,155 1,500
Required:
(i) Calculate the cost per unit for each product using the conventional method.
(ii) Calculate the cost per unit for each product using activity based costing method.
Solution
Working Note:
Total Machine hours = (2 ´ 7,500) + (1.50 ´ 12,500) + (2.50 ´ 25,000) = 96,250
O<G7F 3L?>Q?769
Overhead absorption rate = O<G7F W7HQAD? V<K>9
O<G7F 3L?>Q?769
30 = (),"'&
Total overheads = `28,87,500
Statement of Cost
Particulars Product AX (`) Product BX (`) Product CX (`)
Set-up cost 750 ´ 350 = 750 ´ 450 = 750 ´ 740 =
2,62,500 3,37,500 5,55,000
Machinery cost 3 ´ 2 ´ 7,500 = 3 ´ 1.50 ´ 12,500 = 3 ´ 2.50 ´ 25,000 =
45,000 56,250 1,87,500
Material Handling 750 ´ 200 = 750 ´ 280 = 750 ´ 675 =
cost 1,50,000 2,10,000 5,06,250
Inspection cost 385 ´ 200 = 77,000 385 ´ 400 = 385 ´ 900 =
1,54,000 3,46,500
Total Overheads cost 5,34,500 7,57,750 15,95,250
No. of units 7,500 12,500 25,000
Overheads per unit 71.27 60.62 63.81
Material cost per unit 35 25 45
Labour cost per unit 1.00 ´ 20 = 20 0.90 ´ 20 = 18 1.50 ´ 20 = 30
Total cost per unit 126.27 103.62 138.81
Solution
(i) (a) Statement of operating income
Particulars Drug A Drug B Drug C Total
Revenue (A) 74,50,000 1,11,75,000 1,86,25,000 3,72,50,000
COGS 41,44,500 68,16,750 1,20,63,750 2,30,25,000
Gross Margin 33,05,500 43,58,250 65,61,250 1,42,25,000
(-) Operating cost (in 16,57,800 27,26,700 48,25,500 92,10,000
COGS Ratio)
Operating Income (B) 16,47,700 16,31,550 17,35,750 50,15,000
Operating income % (B 22.12% 14.60% 9.32% 13.46%
÷ A)
Shelf Stocking cost 720 ´ 900 = 6,48,000 720 ´1250 = 9,00,000 720 ´2350 =
16,92,000
Customer support 6 ´ 175200 = 6 ´ 150300 = 6 ´ 144500 =
10,51,200 9,01,800 8,67,000
Operating cost (C) 26,49,100 29,37,950 36,22,950
Operating income (B– 6,56,400 14,20,300 29,38,300
C=D)
Operating income % 8.81% 12.71% 15.78%
(D÷A)
(ii) When the operating costs are distributed on the basis of cost of goods sold, Drug A has the
highest level of operating income percentage because lesser operating cost share is distributed
to it.
Activity based costing shows that Drug C uses the large amount of operating cost resources
than the other two drugs and simultaneously generates the highest level of revenue and thus
operating income percentage is maximum in case of Drug C.
Prepare cost sheet segregating direct and indirect cost and compute the sales value per quarter
of product ‘S’ using ABC system considering a markup of 20% on cost.
Solution
(i) Statement of Cost Driver Rate
Activity Amount Cost driver (B) Cost Driver Rate (A÷B)
(A)
Direct Labour 3,00,000 30,000 Labour Hours `10 per labour hour
Hours
Production runs 1,80,000 600 Production runs `300 per production run
Quality 2,40,000 8000 Inspections `30 per inspection
Inspections
Statement of Cost
Particulars P Q R Total
Direct labour 10 × 10,000 10 × 8,000 10 × 6,000
hour = 1,00,000 = 80,000 = 60,000 2,40,000
Production run 300 × 200 300 × 180 300 × 160
= 60,000 = 54,000 = 48,000 1,62,000
Quality 30 × 3,000 30 × 2,500 30 × 1,500
inspection = 90,000 = 75,000 = 45,000 2,10,000
Total Cost 2,50,000 2,09,000 1,53,000 6,12,000
COS 48,750
Add: Profit (48,750 × 20%) 9,750
Sales 58,500
Solution
Working Note:
(1) Total labour hours and recovery rate
Particulars Product X Product Y Product Z Total
Production units 1,200 1,440 1,968 1,27,500
Labour hours per unit 18÷4 = 4.50 20÷4 = 5 30÷4 = 7.50
Total labour hours 5,400 7,200 14,760 27,360
Total Overheads - - - 2,46,240
OHs recovery rate - - - `9
Solution
(i) Statement of operating income
Particulars Customer Customer Customer Customer Customer
A B C D E
Units 9,360 14,200 62,000 38,000 9,800
Revenue 5,05,440 7,66,800 33,48,000 20,52,000 5,29,200
[54 × No. of units]
(-) Discount - 8,520 3,10,000 1,44,400 52,920
[(List price – Actual
price) × No. of units]
Net revenue 5,05,440 7,58,280 30,38,000 19,07,600 4,76,280
(-) Order taking 6,000 10,000 12,000 10,000 12,000
[200×No. of purch. order]
(-) Customer visit 1,200 1,800 3,600 1,200 1,800
[300×No. of visit]
(-) Deliveries 3,200 2,880 4,800 6,400 9,600
[4 × km travel × No. of
deliveries]
(-) Production handling 18,720 28,400 1,24,000 76,000 19,600
[2 × No. of units]
(-) Expedited deliveries - - - - 200
[100×No. of delivery]
(-) COGS 4,21,200 6,39,000 27,90,000 17,10,000 4,41,000
(ii) Determine cost driver rates and prepare a statement showing the manufacturing cost per unit
of each product using activity based costing, assuming the budgeted manufacturing volume
is attained.
(iii) MNO Ltd.’s selling prices are based heavily on cost. By using direct labour hours as an
application base, calculate the amount of cost distortion (under costed or over costed) for
each equipment.
Solution
(i) Overhead application base: Direct Labour Hours
Solution
(i) Calculation of cost under Absorption Costing:
O<G7F <L?>Q?769 '!,*(,%&&
Overheads absorption rate = O<G7F [>AJ? 49<G × 100 = %,&!,%(,&&& × 100 = 17.18%
Particulars Amount (`)
Material 26,38,700
Wages 3,75,200
Prime cost 30,13,900
Overheads (30,13,900 × 17.18%) 5,17,930
Total cost 35,31,830
Units 15,000
Cost per unit 235.46
Calculate the overhead cost per unit of each Product – Gel Pen and Ball Pen on the basis of:
(i) Traditional method of charging overheads
(ii) Activity based costing method and
(iii) Find out the difference in cost per unit between both the methods.
Solution
(i) Calculation of cost under Traditional Approach:
O<G7F <L?>Q?769 !',)&,&&&
Overheads rate per Machine hour = O<G7F J7HQAD? Q<K>9= "$,&&&/'$,&&& = `20 per machine hour
Statement of Cost
Particulars Gel Pen Ball Pen
Overheads absorbed (A) 20 × 24,000 = 4,80,000 20 × 54,000 = 10,80,000
Units (B) 5,500 24,000
Overheads per unit (A ÷ B) 87.27 45
(ii) Statement showing Activity Based Cost
Activity Cost Pool Cost Driver Ratio Total Gel Pen Ball Pen
Amount (`) (`)
(`)
Volume Related Machine Hour 24:54 4,75,020 1,46,160 3,28,860
Activity Costs
Set-up Related No. of Set-ups 30:56 5,79,988 2,02,321 3,77,667
Costs
Purchase Related No. of Purchase 240:448 5,04,992 1,76,160 3,28,832
Costs Orders
Total Costs 5,24,641 10,35,359
Output (Units) 5,500 24,000
Cost per unit 95.39 43.13
Batch Costing
May – 2023 – 5 Marks
TSK Limited manufactures a variety of products. The annual demand for one of its products –
Product ‘X’ is estimated as `1,35,000 units. Product ‘X’ is to be manufactured done in batches.
Set up cost of each batch is `3,375 and inventory holding cost is `5 per unit. It is expected that
demand of Product ‘X’ would be uniform throughout the year.
Required:
(i) Calculate the Economic Batch (EBQ) for Product ‘X’.
(ii) Assuming that the company has a policy of manufacturing 7,500 units of Product ‘X’ per
batch, calculate the additional cost incurred as compared to the cost incurred as per Economic
Batch Quantity (EBQ) as computed in (i) above.
Solution
(i) Annual demand for the product = A = 1,35,000
Set-up cost per batch = S = `3,375
Carrying cost per unit per annum = C = `5
"×2×@ "×!,%',&&&×%,%*'
Economic batch quantity (EBQ) = Q 4
=Q '
= 13,500 units
Solution
(i) Annual demand = A = 60,000 vaccines
Set-up cost per run = S = `4,800
Carrying cost per unit per annum = C = `12 × 12 = `144
"×2×@ "×)&,&&&×$,.&&
Economic Batch Quantity = Q 4
=Q !$$
= 2,000 vaccines
the Stents in the coming year. It is estimated that is costs `1.50 as inventory holding cost per stent
per month and that the set-up cost per run of stent manufacture is `225.
Required:
(i) What would be optimum run size for Stent manufacture?
(ii) What is minimum inventory holding cost?
(iii) Assuming that the company has a policy of manufacturing 4,000 stents per run, how much
extra costs the company would be incurring as compared to the optimum run suggested in (i)
above?
Solution
(i) Annual demand = A = 2.5% × 4,00,00,000 = 10,00,000 stents
Set-up cost per run = S = `225
Carrying cost per unit per annum = C = `1.50 × 12 = `18
"×2×@ "×!&,&&,&&&×""'
Economic Batch Quantity = Q 4
=Q !.
= 5,000 stents
',&&&
(ii) Minimum inventory holding cost = "
× 18 = `45,000
Solution
"×2×@ "×$.,&&&×%.$
(i) Economic batch quantity = Q 4
=Q &."&×!"
= 3,919.18 or 3,920 units
(iii) Total cost at economic batch quantity level = Set-up cost + Carrying cost
$.,&&& %,("&
= !H %,("& I × 384- + !H "
I × 0.20 × 12-= `9,406
Total cost at level of 8,000 bearings per run = Set-up cost + Carrying cost
$.,&&& .,&&&
= !H .,&&& I × 384- + !H "
I × 0.20 × 12-= `11,904
Extra cost to be incurred by the company = `11,904 – `9,406 = `2,498
(iv) Since total cost is lower when the company adopts economic batch quantity as compared to
suggested level of 8,000 units by `2,498, thus it is recommended to have economic batch
quantity i.e. 3,920 as run size of manufacturing.
Job Costing
MAY – 2022 – 10 Marks
In a manufacturing company, the overhead is recovered as follows:
Factory overheads: a fixed percentage basis on direct wages and
Administrative overheads: a fixed percentage basis on factory cost.
The company has furnished the following data relating to two jobs undertaken by it in a period.
Job 1 (`) Job 2 (`)
Direct materials 1,08,000 75,000
Direct wages 84,000 60,000
Selling price 3,33,312 2,52,000
Profit percentage on total cost 12% 20%
You are required to:
(i) Compute the percentage recovery rates of factory overheads and administrative
overheads.
(ii) Calculate the amount of factory overheads, administrative overheads and profit for each
of the two jobs.
(iii) Using the above recovery rates, determine the selling price to be quoted for Job 3.
Additional data pertaining to Job 3 is as follows:
Direct materials `68,750
Direct wages `22,500
Profit percentage on selling price 15%
Solution
(i) Let factory overheads recovery rate be X % of direct labour and administrative overheads
recovery rate be Y % of work cost.
Job 1 Job 2
Selling Price 3,33,312 2,52,000
Less: Profit [3,33,312 × 12/112] [2,52,000 × 20/120] _35,712 _42,000
Total Cost 2,97,600 2,10,000
Particulars Job 1 Job 2
Material Cost 1,08,000 75,000
Direct Wages 84,000 60,000
Prime Cost 1,92,000 1,35,000
Overheads 840X 600X
Work Cost 1,92,000 + 840X 1,35,000 + 600X
Administration
OHs 1,920Y + 8.4XY 1,350Y + 6XY
Cost of 1,92,000 + 840X + 1,920Y +
Production 8.4XY 1,35,000 + 600X + 1,350Y + 6XY
Analysis of the Profit and Loss Account for the year ended 31st March 2019
` `
Material used 2,00,000 Sales 4,30,000
Direct Wages:
Dept. A 12,000
Dept. B 8,000
Dept. C 10,000
Dept. D 20,000 50,000
Special Stores Items 6,000
Overheads:
Dept. A 12,000
Dept. B 6,000
Dept. C 9,000
Dept. D 17,000 44,000
Gross Profit c/d 1,30,000 ________
4,30,000 4,30,000
Selling Expenses 90,000 Gross Profit b/d 1,30,000
Net Profit _40,000 _______
1,30,000 1,30,000
It is also to be noted that average hourly rates for all the four departments are similar. Required:
(i) Prepare a Job Cost Sheet
(ii) Calculate the entire revised cost using the above figures as the base.
(iii) Add 20% profit on selling price to determine the selling price.
Solution
Working Notes:
Overhead recovery rate on overall basis:
$$,&&&
Overhead recovery rate = $%,%%% = `3.52
X Y
"
Solution
Financial Cost Differenc Under/Ove Effect on Net effect
Accountin Accountin e (` ) r recovery cost on cost
g (` ) g (` ) accountin accountin
g profit g profit*
Factory 94,750 90,000 4,750 Under- Increased To be
overheads recovery reduced or
deducted
Administrativ 60,000 57,000 3,000 Under- Increased To be
e overheads recovery reduced or
deducted
Selling 55,000 61,500 -6,500 Over- Decreased To be
overheads recovery added
Opening 17,500 22,500 -5,000 Over Decreased To be
stock valuation added
Closing stock 12,500 15,000 -2,500 Over Increased To be
valuation reduced or
deducted
*Taking cost accounting profit as base
Solution
Reconciliation Statement
Particulars (` ) Total (`)
Profit as per Financial Accounts 5,50,000
Add: Legal charges 15,250
Preliminary expenses written off 25,750
Interest paid 50,000 91,000
6,41,000
Less: Under-valuation of closing stock in cost books 25,000
Interim dividend received 4,50,000
Over recovery of selling overheads in cost accounts 11,380
Over recovery of production overhead in cost accounts 10,200
Profit on sale of assets 30,000 5,26,580
Profit as per Cost Accounts 1,14,420
Solution
Journal Entries
Particular Dr. (`) Cr. (`)
(i) WIP Ledger Control A/c Dr. 5,88,000
To Stores Ledger Control A/c 5,88,000
(ii) Factory Overhead Control A/c Dr. 7,50,000
To Wages Control A/c 7,50,000
(iii) Factory Overheads Control A/c Dr. 2,25,000
To Costing P&L A/c 2,25,000
(iv) Costing P&L A/c Dr. 1,55,000
To Administrative Overheads Control A/c 1,55,000
(v) Factory Overheads Control A/c Dr. 2,00,000
To Stores Ledger Control A/c 2,00,000
Solution
Reconciliation Statement
Particulars + (` ) - (` )
Profit as per cost accounts 3,60,740 -
Add: Over recovered selling OHs 10,250 -
Less: Over valued closing stock in cost accounts - 7,300
Add: Rent received credited in financial accounts 5,450 -
Less: Bad Debts provided in financial accounts - 3,250
Less: Income tax provided in financial accounts - 15,900
Less: Loss on sale of capital assets in financial accounts - 5,800
Less: Under recovered administration overheads in cost - 3,600
3,76,440 35,850
Loss as per financial account - 3,40,590
Solution
(i) Cost Sheet
Particulars Amount
Raw material consumed 6,50,000
Direct wages 3,50,000
Prime Cost 10,00,000
",)&,&&&×'&%
Add: Fixed factory overheads H "&,&&&
× 15,000I 97,500
Add: Variable factory overheads (2,60,000 × 50%) 1,30,000 2,27,500
Add: Notional rent of own premises 12,000
GFC/NFC/COP/COGS 12,39,500
!,&',&&& 78,750
Add: Administrative overheads H "&,&&& × 15,000I
Add: selling & Distribution overheads 85,000
Cost of Sales 14,03,250
Add: Profit (Balancing figure) 96,750
Sales 15,00,000
Solution
Journal Entries
Particular Dr. (`) Cr. (`)
(i) Stores Ledger Control A/c Dr. 27,000
To General Ledger Adjustment A/c 27,000
(ii) Work-in-progress Ledger Control A/c Dr. 6,000
To Factory Overheads Control A/c 6,000
(iii) Cost of Sales A/c Dr. 4,000
To Selling & Distribution OHs Control A/c 4,000
(iv) Wages Control A/c Dr. 8,000
To General Ledger Adjustment A/c 8,000
(v) Stores Ledger Control A/c Dr. 9,000
To Work-in-progress Ledger Control A/c 9,000
Solution
Memorandum Reconciliation Account
Particulars ` Particulars `
To Work overheads under 48,600 To Net Profit as per cost books 48,408
recovered By Office overheads over
To Provision for doubtful debts 17,800 recovered 11,500
To Obsolescence loss 17,200 By Dividend received on shares 17,475
To Store adjustment (Debit) 35,433 By Interest on fixed deposits 21,650
By Depreciation over charged 5,000
By Net loss as per financial 15,000
1,19,033 accounts 1,19,033
The following transactions took place during the quarter ended 30th September, 2018:
`
Factory overheads – allocated to work-in-progress 1,36,350
Goods finished – at cost 13,76,200
Raw material purchased 12,43,810
Direct wages – allocated to work-in-progress 2,56,800
Cost of goods sold 14,56,500
Raw materials – issued to production 13,60,430
Raw materials – credited by suppliers 27,200
Raw materials losses – inventory audit 6,000
Work-in-progress rejected (with no scrap value) 12,300
Customer’s returns (at cost) of finished goods 45,900
Solution
Raw Material Control A/c
To Balance B/d 2,82,450 By General Ledger Adj. A/c 27,200
To General Ledger Adj. A/c 12,43,810 By Work in Progress Control A/c 13,60,430
By Costing P&L A/c (Loss) 6,000
By Balance c/d (Balance figure) 1,32,630
15,26,260 15,26,260
Solution
Reconciliation Statement
Particulars + (` ) - (` )
Loss as per cost accounts - 2,48,300
Add: Over recovered Works OHs 30,400 -
Less: Under recovered Selling OHs - 20,300
Less: Under recovered administrative OHs - 27,700
Add: Depreciation over charged in cost accounts 35,100 -
Less: Bad Debts w/off in financial accounts - 15,000
Less: Preliminary expenses w/off in financial accounts - 5,000
Add: Interest credited during the year in financial accounts 7,500 -
73,000 3,16,300
Loss as per financial account - 2,43,300
Service Costing
MAY – 2023 – 5 Marks
RST Toll Plaza Limited built an 80-kilometer-long highway between two cities and operates a toll
plaza to collect tolls from passing vehicles using the highway. The company has estimated that
50,000 light weight, 12,000 medium weight and 10,000 heavy weight vehicles will be using the
highway in one month in outward journey and the same number for return journey.
As per government notification, vehicles used for medical emergencies, Members of Parliament,
and essential services are exempt from toll charges. It is estimated that 10% of light weight vehicles
will pass the highway for such use.
It is the policy of the company that if vehicles return within 24 hours of their outward journey, the
toll fare will be reduced by 25 percent automatically. It is estimated that 30% of chargeable light
weight vehicles return within the specified time frame.
The toll charges for medium weight vehicles is to be fixed as 2.5 times of the light weight vehicles
and that of heavy weight vehicles as 2 times of the medium weight vehicles.
The toll and maintenance cost for a month is `59,09,090. The company requires a profit of 10%
over the total cost to cover interest and other costs.
Required:
(i) Calculate the toll rate for each type of vehicle if concession facilities are not available on the
return journey.
(ii) Calculate the toll rate that will be charged from light weight vehicles if a return journey
concession facility is available, assuming that the revenue earned from light weight vehicles
calculated in option (i) remains the same.
Solution
Working Notes:
(1) Calculation of equivalent number of light vehicles
Type of vehicles Monthly traffic Return traffic Ratio (C) Equivalent light
(A) (B) weight
[(A+B)´C]
Light weight 45,000* 45,000 1 90,000
Medium weight 12,000 12,000 2.5 60,000
Heavy weight 10,000 10,000 5 1,00,000
2,50,000
*50,000 light vehicles less 10% exempted vehicles.
(2) Calculation of equivalent number of light weight vehicles
Type of vehicles Monthly Return traffic (B) Ratio (C) Equivalent light
traffic (A) weight
[(A+B)´C]
Light weight 45,000* 41,625 1 86,625
(45,000 – [45,000
´ 30% ´ 25%)]
Medium weight 12,000 12,000 2.5 60,000
Heavy weight 10,000 10,000 5 1,00,000
2,46,625
(ii) Revenue from light weight vehicle in (i) above = 90,000 vehicles ´ `26 = `23,40,000
"%,$&,&&&
New toll rate to maintain the same revenue from Light weight vehicle = .),)"' = `27.01
Rate to be charged from 13,500 light weight vehicles = 27.01 ´ 0.75 = `20.26
Branch is having four employees at a monthly salary of `50,000 each, exclusively for processing
of Vehicle Loan applications and two employees at a monthly salary of `70,000 each, exclusively
for processing of Education Loan applications.
In addition to above, following expenses are incurred by the Branch:
• Branch Manager who supervises all the activities of branch, is paid at `90,000 per month.
• Legal charges, Printing & stationery and advertising expenses are incurred at `30,000,
`12,000 and `18,000 respectively for a month.
• Other expenses are `10,000 per month.
You are required to:
(a) Compute the cost of processing a Vehicle Loan application on the assumption that 496 Vehicle
Loan applications are processed each month.
(b) Find out the number of Education Loan applications if the total processing cost per Education
Loan Application is sale as in the Vehicle loan Application as computed in (i) above.
Solution
Particulars Vehicle Loan Education Loan Total (`)
Applications (`) Applications (`)
Employee Cost 50,000 ´ 4 = 70,000 ´ 2 = 1,40,000 3,40,000
2,00,000
Apportionment of branch 27,000 27,000 54,000
manager’s salary
Legal charges, printing & 18,000 18,000 36,000
stationary and advertising
Other expenses 3,000 3,000 6,000
Total cost 2,48,000 1,88,000 4,36,000
O<G7F H<9G ",$.,&&&
(a) Cost of processing vehicle loan application = ;<.<= 7CCFAH7GA<D9 = $()
= `500
O<G7F H<9G
(b) Cost of processing education loan application = ;<.<= 7CCFAH7GA<D9
!,..,&&&
500 = ;<.<= 7CCFAH7GA<D9
!,..,&&&
No. of applications = '&&
= 376
At Mine X average loading time is 30 minutes per load, while at mine Y average loading time is
25 minutes per load.
Additional information:
Drivers’ wages, depreciation, insurance and taxes, etc. `12 per hour
Operated Fuel, oil tyres, repairs and maintenance, etc. `1.60 per km
You are required to prepare a statement showing the cost per tonne kilometer of carrying coal from
each mine ‘X and ‘Y’.
Solution
Calculation of Ton Kms
No. × Kms × Ton = Ton Kms
Plot to X 1 × 15 × 0 = 0
X to plot 1 × 15 × 4 = 60
Total = 60
Kms travel = (1 ×1 5) + (1 × 15) = 30
The seating capacity of each mini bus is 30 persons. The seating capacity is normally 80% occupied
during the year. The details of expenses incurred for a year are as under:
Particulars
Driver’s salary `20,000 per driver per month
Lady attendant’s salary (mandatorily required for each `10,000 per attendant per month
mini bus)
Cleaner’s salary (One cleaner for 2 mini buses) `15,000 per cleaner per month
Diesel (Avg. 8kms per litre) `80 per litre
Insurance charges (per annum) 2% of Purchase Price
License fees and taxes `5,080 per mini bus per month
Garage rent paid `24,000 per month
Repair & maintenance including engine oil and lubricants `2,856 per mini bus
(for every 5,760 kms)
Solution
(i) Statement of Cost
Particulars Amount
Fixed charges:
Driver’s Salary 2,40,000
Lady attendant’s salary 1,20,000
Cleaner’s salary [(15,000 ´ 12) ÷ 2] 90,000
Depreciation [(15,00,000 – 3,00,000) ÷ 8] 1,50,000
Insurance charges (15,00,000 ´ 2%) 30,000
Licenses fee and taxes 60,960
Garage rent [(24,000 ´ 12) ÷ 8] 36,000
Total Fixed charges (A) 7,26,960
Variable Charges:
Diesel [(80 ÷ 8) ´ 57,600] 5,76,000
Repair & Maintenance [(2,856 ÷ 5,760) ´ 5,76,000] 28,560
Total Variable charges (B) 6,04,560
Total Cost (A + B) 13,31,520
No. of kms travel per annum = 8 ´ 30 ´ 20 ´ 12 = 57,600 kms
`
Office administration cost 48,00,000
Claim management cost 3,80,000
Employees’ cost 16,20,000
Postage and logistics 32,40,000
Policy issuance cost 29,50,000
Facilities cost 46,75,000
Cost of marketing of the policy 1,38,90,000
Policy development cost 35,00,000
Policy servicing cost 96,45,000
Sales support expenses 32,00,000
IT cost ?
Number of Policy sold: 2,800
Total insured value of policies - `3,500 crores
Cost per rupee of insured value - `0.002
You are required to:
(v) Calculate the total cost for “COVID-19” Insurance policy segregating the costs into four main
activities namely (a) Marketing and Sales support (b) operations (c) IT Cost and (d) Support
functions.
(vi) Calculate cost per policy
Solution
(i) Total Cost = Total insured value × Cost per rupee of insured value
Total Cost = `3,500 crore × 0.002
Total Cost = `7,00,00,000
Other Cost + IT Cost = 7,00,00,000
4,79,00,000 + IT Cost = 7,00,00,000
IT Cost = `2,21,00,000
Statement of Cost
Particulars Amount
Marketing and Sales Support:
Cost of marketing the policy 1,38,90,000
Policy development cost 35,00,000
Sales support expenses 32,00,000
Total (A) 2,05,90,000
Operations Cost:
Claim management cost 3,80,000
Policy issuance cost 29,50,000
Policy servicing cost 96,45,000
Total (B) 1,29,75,000
IT Cost:
IT Cost 2,21,00,000
Total (C) 2,21,00,000
Support Function:
Office administration cost 48,00,000
Employees’ cost 16,20,000
Postage and logistics 32,40,000
Facilities cost 46,75,000
Total (D) 1,43,35,000
Total Cost (A + B + C + D) 7,00,00,000
Number of Policies 2,800
Cost per policy 25,00
The unit consists of 100 beds and 5 more beds can comfortably be accommodated when the
situation demands. Though the unit is open for patients all the 365 days in a year, scrutiny of
accounts for the year 2020 reveals that only for 120 days in the year, the unit had the full capacity
of 100 patients per day and for another 80 days, it had, on an average only 40 beds occupied per
day. But, there were occasions when the beds were full, extra beds were hired at charge of `50 per
bed per day. This did not come to more than 5 beds above the normal capacity on any one day. The
total hire charges for the extra beds incurred for the whole year amounted to `20,000.
The unit engaged expert doctors from outside to attend on the patients and the fees were paid on
the basis of the number of patients and the fees were paid on the basis of the number of patients
attended and time spent by them which on an average worked out to `30,000 per month in the
year 2020.
The permanent staff expenses and other expenses of the unit were as follows:
`
2 supervisors each at a per month salary of 5,000
4 Nurses each at a per month salary of 3,000
2 Ward boys each at a per month salary of 1,500
Other Expenses for the year were as under:
Repairs and Maintenance 28,000
Food supplied to patients 4,40,000
Caretaker and Other services for patients 1,25,000
Laundry charges for bed linen 1,40,000
Medicines supplied 2,80,000
Cost of oxygen etc. other than directly borne for treatment of 75,000
patients
General Administration Charges allocated to the unit 71,000
Required:
(i) What is the profit per patient day made by the unit in the year 2020, if the unit recovered an
overall amount of `200 per day on an average from each patient.
(ii) The unit wants to work on a budget for the year 2021, but the number of patients requiring
medical care is a very uncertain factor. Assuming that same revenue and expenses prevail in
the year 2021 in the first instance, work out the number of patient-days required by the unit
to break-even.
Solution
(i) Effective bed days = (120 × 100) + (80 × 40) + (20,000 ÷ 50) = 15,600
Statement of Profit
Particulars Amount (`)
Variable Cost:
Doctor cost (30,000 × 12) 3,60,000
Food to patients 4,40,000
Caretaker and other services to patients 1,25,000
Laundry charges for bed linen 1,40,000
Medicines 2,80,000
Bed Charges 20,000
Total Variable Cost (A) 13,65,000
Fixed Cost:
Rent (50,000 × 12) 6,00,000
Supervisor (5,000 × 12 × 2) 1,20,000
Nurse (3,000 × 12 × 4) 1,44,000
Ward boys (1,500 × 12 × 2) 36,000
Repairs 28,000
Cost of oxygen etc. other than directly borne for treatment of patients 75,000
General Administration Charges allocated to the unit 71,000
Total Fixed Cost (B) 10,74,000
Total Cost (A + B) 24,39,000
Revenue (15,600 × 200) 31,20,000
Profit 6,81,000
Number of patient days 15,600
Profit per patient day 43.65
(b) Contribution = Revenue – Variable cost = `31,20,000 – `13,65,000 = `17,55,000
!*,'',&&&
Contribution per patient day = !',)&&
= `112.50
Solution
(1) Statement of Cost
Particulars Amount (`)
Capital Cost:
(&& H><>? ! 7,50,00,000
Capital cost share ! !&
× !"-
Total Capital Cost (A) 7,50,00,000
Operating Cost:
Salary – Collection Personnel (3 × 5 × 30 × 200) 90,000
- Supervisor (3 × 2 × 30 × 350) 63,000
- Security Personnel (2 × 2 × 30 × 200) 24,000
- Toll booth manager (3 × 1 × 30 × 500) 45,000
Electricity 1,50,000
Telephone 1,00,000
Total Operating Cost (B) 4,72,000
Maintenance Cost:
Maintenance 50,00,000
Total Maintenance Cost (C) 50,00,000
Total Cost (A + B + C) 8,04,72,000
Kms 120
Total cost per km 6,70,600
!"&,&&,&&,&&& !
(2) Vehicles per month = !&
× !" = 1,00,00,000
Total cost per month = 8,04,72,000
Add: Profit (30%×8,04,72,000) = 2,41,41,600
Total Revenue =10,46,13,600
Vehicles = 1,00,00,000
Toll per vehicle = 10.46
Solution
Computation of Effective room days
Season = (200 rooms ´ 80%) ´ (6 ´ 30) days = 28,800
Off-season = (200 rooms ´ 40%) ´ (6 ´ 30) days = 14,400
43,200
Computation of Total Cost `
(1) Staff Salary 8,00,000
(2) Repairs to buildings 3,00,000
(3) Laundry charges 1,40,000
(4) Interior charges 2,50,000
Solution
Calculation of Ton Kms
No. × Kms × Ton = Ton Kms
1 × 40 × 2 × 5 × 4 × 10 = 16,000
1 × 40 × 2 × 5 × 4 × 0 = 0
Total = 16,000
Total kms traveled = 3,200 kms
(i) Statement of Operating Cost
Particulars Amount (`)
Fixed Cost:
Driver salary (2,500 × 4) 10,000
Garage rent (800 × 4) 3,200
Insurance [(18,200 ÷ 52) × 4] 1,400
Vehicle license [(7,800 ÷ 52) × 4] 600
Other overheads cost [(41,600 ÷ 52) × 4] 3,200
Total Fixed Cost (A) 18,400
Variable Cost:
Cost of diesel [(3,200 ÷ 8) × 60] 24,000
Engine Oil (200 × 4) 800
Repairs (600 × 4) 2,400
(,'&,&&&1!,'&,&&& 16,000
Depreciation on vehicle H !,)&,&&&
× 3,200I
'",'&& 6,720
Depreciation on tyres H!,)&,&&& × 3,200I
Total Variable Cost (B) 49,920
Total Cost (A + B) 68,320
salary will be `2,40,000 per annum, and the conductor’s salary will be `1,80,000 per annum in
addition to 10% of the takings as commission (to be shared by the driver and the conductor
equally). Office and administration overheads will be `18,000 per annum. Diesel and oil will be
`1,500 per 100 km. The bus will make 4 round trips carrying on an average 40 passengers on each
trip.
Assuming 25% profit on takings and considering that the bus will run on an average 25 days in a
month, you are required to:
(i) Prepare operating cost sheet (for the month)
(ii) Calculate fare to be charged per passenger km
Solution
Calculation of Passenger Kms
No. × Kms × Passenger = Passenger Kms
1 × 25 × 4 × 2 × 25 × 40 = 2,00,000
Kms travel = 1 × 25 × 4 × 2 × 25 = 5,000 kms
The hospital hired 250 beds at a charge of `950 per bed to accommodate the flow of patients.
However, this never exceeded the normal capacity of 50 beds on any day. Find out:
(i) Profit per patient day, if hospital charges on an average `2,500 per day from each patient
(ii) Break-even point per patient day (Make calculation on annual basis)
Solution
Number of patient days = (200 × 50) + (105 × 30) + (60 × 20) + 250 = 14,600 patient days
Statement showing Profit
Particulars Amount (`)
Variable Cost:
Food and Laundry Service 39,53,000
Medicines to Patients 22,75,000
Doctor’s Payment 66,00,000
Hire charges of Bed (250 × `950) 2,37,500
Total Variable Cost (A) 1,30,65,500
Fixed Cost:
Building Rent 27,00,000
Manager’s Salary (`5,000 × 3 × 12) 18,00,000
Nurse’s Salary (`18,000 × 12 × 24) 51,84,000
Ward boy’s Salary (`9,000 × 12 × 24) 25,92,000
Administrative Overheads 28,00,000
Process Costing
NOV – 2022 – 10 Marks
N Ltd. produces a product which passes through two processes Process-I and Process-II. The
company has provided following information related to the Financial Year 2021-22:
Process I Process II
Raw material @`65 per unit 6,500 units -
Direct wages `1,40,000 `1,30,000
Direct Expenses 30% of direct wages 35% of direct wages
Manufacturing Overheads `21,500 `24,500
Realizable value of scrap per `4.00 `16.00
unit
Normal loss 250 units 500 units
Units transferred to Process 6,000 units 5,500 units
II/ finished stock
Sales - 5,000 units
There was no opening or closing stock of work-in-progress.
You are required to prepare:
(i) Process-I account
(ii) Process-II account
(iii) Finished Stock Account
Solution
Process I A/c
Particulars Units (` ) Particulars Units (` )
To Raw Material used 6,500 4,22,500 By Normal Loss 250 1,000
(250 units ´ `4)
To Direct Wages - 1,40,000 By Process-II A/c 6,000 6,00,000
(`100 ´ 6,000)
To Direct expenses - 42,000 By Abnormal loss 250 25,000
(30% ´ 1,40,000) (`100 ´ 250)
To Manufacturing - 21,500
overheads
6,500 6,26,000 6,500 6,26,000
),"),&&&1!,&&& ),"',&&&
Cost per unit = ),'&&1"'&
= ),"'&
= `100
Process II A/c
Particulars Units (` ) Particulars Units (` )
To Process-I A/c 6,000 6,00,000 By Normal Loss 500 8,000
(500 units ´ `16)
To Direct Wages - 1,30,000 By Finished Stock A/c 5,500 7,92,000
(`144 ´ 5,500)
The company transfers 60,000 kgs of output (Chemical G) from Process I to Process II for
producing Chemical ‘GK’. Further materials are added in Process II which yield 1.20 kg. of
chemical ‘GK’ for every kg of chemical ‘G’ introduced. The chemicals transferred to Process II
for further processing are then sold as chemical ‘GK’ for `10 per kg. Any quantity of output
completed in Process I, are sold as chemical ‘G’ @ `9 per kg.
The monthly costs incurred in Process II (other than the cost of chemical ‘G’) are:
Input 60,000 kg of chemical ‘G’
Solution
(i) Statement of Equivalent Production
Material Conversion Cost
Input Output
% Units % Units
Op. WIP 9,500 Op. WIP 9,500 100 9,500 100 9,500
Input 1,05,000 Introd. & Complete 73,500 100 73,500 100 73,500
Transferred 83,000 83,000 83,000
Normal Loss 10,500 - - - -
(1,05,000×10%)
Abnormal Loss 4,500 100 4,500 100 4,500
(Bal. fig)
Closing WIP 16,500 100 16,500 60 9,900
1,14,500 1,14,500 1,04,000 97,400
There were no opening stocks. Scrap has realizable value of `5 per unit. You are required to
prepare:
(i) Process-I Account
(ii) Abnormal Gain/Loss Account
Solution
(i) Process I Account
Particulars Units Amount Particulars Units Amount
To Material 10,000 80,000 By Normal loss A/c 500 2,500
To Labour - 60,000 By Process -II A/c (bal. 9,650 1,93,000
fig)
To Overheads - 52,500
To Abnormal Gain 150 3,000
10,150 1,95,500 10,150 1,95,500
!,(",'&&1",'&& !,(&,&&&
Normal cost per unit = !&,&&&1'&&
= (,'&&
= `20
Solution
(i) Let normal loss units in process Y = y
O<G7F 4<9G1@H>7C L7FK? <= D<>J7F F<99
Normal cost per unit of Process Y = O<G7F KDAG91;<>J7F F<99 KDAG
'",)!&1"8
4= !$,!&&18
56,400 – 4y = 52,610 – 2y
2y = 3,790
y = 1,895
!,.('
Thus, Normal loss % of process Y = !$,!&& × 100 = 13.44%
$",)&&1((& $!,)!&
Normal cost per unit = !',&&&1(&& = !$,!&& = `2.95106
Process Y Account
Particulars Units Amount Particulars Units Amount
To Process X A/c 14,100 41,610 By Normal loss A/c 1,895 3,790
To Material - 2,250 (Part (i))
consumed
To Labour - 3,500 By Process Z A/c 12,205 48,820
To Overheads - 5,250
(3,500 × 150%) 14,100 52,610 14,100 52,610
Process Z Account
Particulars Units Amount Particulars Units Amount
To Process Y A/c 12,205 48,820 By Normal loss A/c 610 610
To Material - 2,000 (12,205 × 5% × 1)
consumed
To Labour - 3,000 By Finished Stock A/c 12,000 59,725
To Overheads - 4,500 (12,000 × 4.97715
(3,000 × 150%)
To Abnormal Gain 405 2,015
A/c
(405 × 4.97715) 12,610 60,335 12,610 60,335
'.,%"&1)!& '*,*!&
Normal cost per unit = !","&'1)!& = !!,'(' = `4.97715
Solution
(i) Statement of Equivalent Production
Material Conversion cost
Input Output
% Units % Units
Op.
WIP 10,000 Op. WIP 10,000 - - 30 3,000
Introduced &
Input 55,000 Complete 33,500 100 33,500 100 33,500
Transferred 43,500
Normal Loss 3,250 - - - -
(5%×65,000)
Abnormal Loss 6,250 100 6,250 60 3,750
Closing WIP 12,000 100 12,000 90 10,800
65,000 65,000 51,750 51,050
Solution
(i) Statement of Equivalent Production
Material Labour Overheads
Input Output
% Units % Units % Units
Op. WIP 3,000 Op. WIP 3,000 100 3,000 100 3,000 100 3,000
Introduced &
Input 42,000 Complete 33,000 100 33,000 100 33,000 100 33,000
Transferred 36,000
Normal Loss 1,800 - - - - - -
(45,000×4%)
Abnormal
Loss 3,000 100 3,000 70 2,100 70 2,100
(4,800 -
1,800)
Closing WIP 4,200 100 4,200 50 2,100 50 2,100
45,000 45,000 43,200 40,200 40,200
Solution
(i) Process 1 Account
Particulars Units Amount Particulars Units Amount
To Material 10,000 7,50,000 By Normal Loss A/c 500 6,750
To Direct wages - 3,00,000 (500 × 13.50)
To Direct Expenses - 1,50,000 By Abnormal loss A/c 500 66,750
(50% × 3,00,000) (500 × 133.50)
To Manufacturing - 75,000 By Process-2 A/c 9,000 12,01,500
Overheads
(25% × 3,00,000) (9,000 × 133.50)
10,000 12,75,000 10,000 12,75,000
!",*',&&&1),*'& !",).,"'&
Normal cost per unit = !&,&&&1'&&
= (,'&&
= `133.50
Process 2 Account
Particulars Units Amount Particulars Units Amount
To Process -1 A/c 9,000 12,01,500 By Normal Loss A/c 900 1,30,500
To Direct wages - 5,60,000 (900 × 145)
To Direct expenses - 3,64,000 By Finished Goods A/c 8,200 21,04,667
(65% × 5,60,000) (8,200 × 3)
To Manufacturing - 84,000
Overheads
(15% × 5,60,000)
To Abnormal gain A/c 100 25,667
(100 × 3)
9,100 22,35,167 9,100 22,35,167
"",&(,'&&1!,%&,'&& "&,*(,&&&
Normal cost per unit = (,&&&1(&&
= .,!&&
= `256.6666
Solution
Process A Account
Particulars Cost Profit Total Particulars Cost Profit Total
To Opening 5,000 - 5,000 By Process B A/c 28,800 7,200 21,600
stock
To Direct 9,000 - 9,000
material
To Direct wages 5,000 - 5,000
19,000 - 19,000
(-) Closing stock (2,000) - (2,000)
17,000 - 17,000
To Factory OHs 4,600 - 4,600
21,600 - 21,600
To Profit - 7,200 7,200
21,600 7,200 28,800 21,600 7,200 28,800
Process B Account
Particulars Cost Profit Total Particulars Cost Profit Total
To Opening 4,500 1,000 5,500 By F. Stock 41,550 20,125 61,675
stock A/c
To Process A 21,600 7,200 28,800
A/c
To Direct 9,500 - 9,500
material
Solution
Statement of Equivalent Production
Material
Input Output
% Units
Op. WIP 3,000 Op. WIP 3,000 30 900
Introduced &
Input 17,000 Complete 12,000 100 12,000
Transferred 15,000
Normal Loss 2,400 - -
(20,000×12%)
Abnormal
Loss 400 100 400
(Bal. fig.)
Closing WIP 2,200 80 1,760
20,000 20,000 15,060
10,000 kg of raw material @ `5 per kg was issued to Process P. There was not stock of materials
or work in process. The entire output of each process passes directly to the next process and finally
to warehouse. There is normal wastage, in processing of 10%. The scrap value of wastage is `1
per kg. The output of each process transferred to next process and finally to warehouse are as
under:
Process P = 9,000 kg
Process Q = 8,200 kg
Process R = 7,300 kg
The company fixes selling price of the end product in such a was so as to yield a profit of 25% on
selling price. Prepare Process P. Q and R Accounts. Also calculate selling price per unit of end
product.
Solution
Process P Account
Particulars Units Amount Particulars Units Amount
To Input 10,000 50,000 By Normal Loss A/c 1,000 1,000
To Direct Material - 38,000 (1,000 × 1)
To Direct Labour - 30,000 By Process Q A/c 9,000 1,39,500
To Production OHs - 22,500 (9,000 × 15.50)
(90,000 × 3/12)
10,000 1,40,500 10,000 1,40,500
!,$&,'&&1!,&&& !,%(,'&&
Normal cost per unit = !&,&&&1!,&&&
= (,&&&
= `15.50
Process Q Account
Particulars Units Amount Particulars Units Amount
To Process P A/c 9,000 1,39,500 By Normal Loss A/c 900 900
To Direct Material - 42,500 (900 × 1)
To Direct Labour - 40,000 By Process R A/c 8,200 2,54,200
To Production OHs - 30,000 (8,200 × 31)
(90,000 × 4/12)
To Abnormal gain A/c 100 3,100
(100 × 31)
9,100 2,55,100 9,100 2,55,100
",'",&&&1(&& ",'!,!&&
Normal cost per unit = (,&&&1(&&
= .,!&&
= `31
Process R Account
Particulars Units Amount Particulars Units Amount
To Process Q A/c 8,200 2,54,200 By Normal Loss A/c 820 820
To Direct Material - 42,880 (820 × 1)
To Direct Labour - 50,000 By Abnormal loss A/c 80 4,160
To Production OHs - 37,500 (80 × 52)
(90,000 × 5/12) By Finished Goods A/c 7,300 3,79,600
(7,300 × 52)
8,200 3,84,580 8,200 3,84,580
%,.$,'.&1."& %,.%,*)&
Normal cost per unit = .,"&&1."&
= *,%.&
= `52
Required:
Present a statement showing the apportionment of joint costs on the basis of the sales value of
product ‘X’ and by-product ‘Z’ at the split-off point and the profitability of product ‘Z’ and by-
product ‘Z’.
Solution
Working Note:
(1) Let total raw material in Process R of raw material R be 100
Process Input Loss Output
R 100 100 ´ 10% = 10 90
S 90 90 ´ 10% = 9 81
T 81 81 ´ 10% = 8.10 72.90
Thus, for input of 100 units in process R, output of 72.90 units is obtained from process T.
Actual output of X = 14,580 units
80% of output of Process T = 14,580 units
Output of process T = 14,580 ÷ 80% = 18,225
!.,""'
Input of process R = *".( × 100 = 25,000 kgs
Solution
(i) Calculation of profit on product ‘L’
Particulars `
Sales value 4,50,000
Less: Further processing cost (1,01,000)
3,49,000
Less: Joint production cost [4,00,000 – (200 ´ 5)] (3,99,000)
Loss (50,000)
!"#$% '"(#)*+(,-+. /-"0,# 3,55,666)7,67,666)7,66,666
(ii) Desired selling price = 12,#(
= 76,666
= `60 per kg
Solution
(i) Statement of profit/(loss)
Particulars Product X Product Y Product Z
Sale value (A) 100 ´ 50 = 5,000 70 ´ 80 = 5,600 80 ´ 60 = 4,800
Share of joint cost 4,000 2,800 3,200
(10,000 in 100:70:80)
Further processing cost 2,000 1,200 800
Total cost (B) 6,000 4,000 4,000
Profit/(loss) (A – B) (1,000) 1,600 800
The joint cost of purchasing the crude vegetable oil and processing it were `40,000. Other details
are as follows:
Product Further Processing Sales at split-off Sales after further
costs (`) point (`) processing (`)
S 80,000 20,000 1,20,000
P 32,000 12,000 40,000
N 36,000 28,000 48,000
A - 20,000 -
You are required to identify the products which can be further processed for maximizing profits
and make suitable suggestions.
Solution
Statement of Incremental Profit/(Loss)
Particulars Product S Product P Product N
Sale after further processing 1,20,000 40,000 48,000
Less: Sale at split-off point 20,000 12,000 28,000
Incremental sale 1,00,000 28,000 20,000
Less: further processing cost 80,000 32,000 36,000
Incremental profit/(loss) 20,000 (4,000) (16,000)
Thus, it is recommended to further process Product S and Product P, N and A should be sold at
split off point.
Solution
(i) Statement of allocation of joint cost
Particulars Product X Product Product Total
Y Z
Units sold 10,000 15,000 22,500
Add: Closing stock (A) 5,000 - 7,500
Units Produced (B) 15,000 15,000 30,000
Selling price per unit (C) 30 64 50
Sale value of Prod. (B × C) 4,50,000 9,60,000 15,00,000 29,10,000
Less: Additional cost - 6,60,000 11,00,000 17,60,000
Net realizable value 4,50,000 3,00,000 4,00,000 11,50,000
Share of joint cost (D) 2,34,000 1,56,000 2,08,000 5,98,000
(5,98,000 in NRV ratio)
Process loss 8%
The cost of raw material is `80 per unit.
Processing cost is `2,25,000 of which labour cost is accounted for 66%. Labour is chargeable to
products ‘M’ and ‘N’ in the ratio of 100:80.
Solution
Total joint cost = Raw material cost + Processing cost = (6,750 × 80) + 2,25,000 = `7,65,000
Total labour cost = 2,25,000 × 66% = `1,48,500
Joint cost other than labour cost = 7,65,000 – 1,48,500 = `6,16,500
Statement of Joint Cost Apportionment
Particulars Product M Product N
Labour Cost 82,500 66,000
(1,48,500 in 100:80)
Cost other than labour cost 5,36,087 80,413
(6,16,500 in 80:12)
Share of Joint Cost 6,18,587 1,46,413
Statement of Total Cost
Particulars Product M Product N
Raw material cost 4,69,565 70,435
(5,40,000 in 80:12)
Labour Cost 82,500 66,000
(1,48,500 in 100:80)
Other Processing Cost 66,522 9,978
(76,500 in 80:12)
Share of Joint Cost 6,18,587 1,46,413
Solution
(i) Statement showing Joint Cost Apportionment (Physical Quantity Basis)
Particulars A (`) B (` )
Direct Material (30,000 in 100:120) 13,636 16,364
Direct Labour (9,600 in 100:120) 4,364 5,236
Variable Overheads (12,000 in 100:120) 5,455 6,545
Fixed Overheads (32,000 in 100:120) 14,545 17,455
Joint Cost Allocable 38,000 45,600
Solution
(i) Statement showing Joint Cost Allocation to ‘Cromex’
Particulars Cromex (`)
Sales (`40 × 2,000 units) 80,000
Less: Post split off costs (4,000 + 18,000 + 6,000) (28,000)
Less: Estimated profit (`5 × 2,000) (10,000)
Joint Cost Allocable 42,000
Marginal Costing
MAY – 2023 – 5 Marks
MNP Company Limited produces two products ‘A’ and ‘B’. The relevant cost and sales data per
unit for output is as follows:
Particulars Product A (`) Product B (`)
Direct material 55 60
Direct labour 35 45
Variable factory overheads 40 20
Selling price 180 175
The availability of machine hours is limited to 55,000 hours for the month. The monthly demand
for product ‘A’ and product ‘B’ is 5,000 units and 6,000 units, respectively. The fixed expenses of
the company are `1,40,000 per month. Variable factory overheads are `4 per machine hours. The
company can produce both products according to the market demand.
Required:
Calculate the product mix that generates maximum profit for the company in the situation and also
calculate profit of the company.
Solution
Particulars Product A (`) Product B (`)
Selling price 180 175
Variable cost:
Direct material 55 60
Direct labour 35 45
Variable factory overheads 40 20
130 125
Contribution 50 50
Machine hour per unit 10 5
Contribution per machine hour 5 10
Rank II I
Solution
^A_?6 H<9G !",)&,&&&
(i) Break even sales value = [` P7GA< = %&% = `42,00,000
(iii) Present profit = Contribution – Fixed cost = (56,00,000 ´ 30%) – 12,60,000 = `4,20,000
^A_?6 H<9G / P?]KA>?6 C><=AG (!",)&,&&&×(&%) / $,"&,&&&
Proposed sales = [` P7GA<
= %&%
= `51,80,000
(v) New Margin of Safety = Sales – BES = (56,00,000 ´ 87.5%) – 42,00,000 = `7,00,000
Solution
4<DG>ASKGA<D (%&&1!.&)
(i) PV Ratio = @7F?9
× 100 = %&&
× 100 = 40%
^A_?6 H<9G !),.&,&&&
Break-even Point in value (`) = [` P7GA<
= $&%
= `42,00,000
^A_?6 H<9G !),.&,&&&
Break-even Point in Units = 4<DG>ASKGA<D C?> KDAG = !"&
= 14,000 units
[><=AG *,"&,&&&
(ii) Margin of safety (in `) = [` P7GA< = $&%
= `18,00,000
[><=AG *,"&,&&&
Margin of safety (in units) = 4<DG>ASKGA<D C?> KDAG = !"&
= 6,000 units
Solution
(i) Statement showing Ranking of Crops on the basis of Contribution per hectare
Particulars Wheat Rice Maize
Selling price per kg (`) 20 40 250
(-) Labour charges per kg (`) 8 10 120
(-) Packaging material per kg (`) 2 2 10
(-) Other variable expenses per kg (`) 4 1 20
Contribution per kg (`) 6 27 100
Yield (in kgs per hectare) 2,000 500 100
Contribution per hectare 12,000 13,500 10,000
Ranking II I III
(ii) & (iii) Statement showing optimum product mix and profit
Particulars Wheat Rice Maize Total
Minimum area (in hectare) 100 40 10 150
Remaining area (in hectare 60
Distribution of remaining area based 50 10 - 60
on raking considering maximum
area
Optimum mix (in hectare) 150 50 10 210
Contribution per hectare (`) 12,000 13,500 10,000
Total contribution (`) 18,00,000 6,75,000 1,00,000 25,75,000
(-) Fixed Cost - - - 21,45,000
Profit - - - 4,30,000
During the quarter ending on 31st December, 2021, it produced awnd sold 12,000 units and suffered
a loss of `35 per unit.
During the quarter ending on 31st March, 2022, it produced and sold 30,000 units and earned a
profit of `40 per unit.
Solution
Quarter Units sold Profit/(loss) Total Total Sales
per unit Profit/(loss)
Ending 31st Dec 12,000 (35) (4,20,000) 54,00,000
Ending 31st March 30,000 40 12,00,000 1,35,00,000
Change 16,20,000 81,00,000
4Q7DE? AD C><=AG !),"&,&&&
(i) PV ratio = 4Q7DE? AD 97F?9
´ 100 = .!,&&,&&& ´ 100 = 20%
Fixed cost = Contribution – Profit = (1,35,00,000 ´ 20%) – 12,00,000 = `15,00,000
(iii) Profit = Contribution – Fixed cost = (50,000 ´ 450 ´ 20%) – 15,00,000 = `30,00,000
Solution
(i) Statement of Profit
Particulars Machine A Machine B
Contribution per unit (`) 400 – 240 = 160 400 – 260 = 140
Capacity (units) 8 lakhs 10 lakhs
Total contribution (`) 1,280 lakhs 1,400 lakhs
Less: Fixed cost (`) 350 lakhs 200 lakhs
Profit 930 lakhs 1,200 lakhs
Machine B should be chosen as it gives more profit than Machine A.
Solution
(i) Present Fixed cost = 4 ´ 2,00,000 = `8,00,000
Present Profit = Total cost ´ 20% = (16 + 4) ´ 20% = `4
Present Selling price = Cost + Profit = (16 + 4) + 4 = `24
Contribution = Selling price – Variable cost = 24 – 16 = `8
^A_?6 H<9G .,&&,&&&
Present Break-even sales units = 4<DG>ASKGA<D C?> KDAG = .
= 1,00,000 units
Present Break-even sales value = 1,00,000 ´ 24 = `24,00,000
4<DG>ASKGA<D .
(ii) Present profit-volume ratio = @?FFADE C>AH?
´100 = "$ ´100 = 33.33%
Solution
(i) Let cost indifference units = y
Thus, Total cost of Method – I = Total cost of Method – II
1,00,000 + 15y = 3,00,000 + 10y
5y = 2,00,000
y = 40,000
At y = 40,000 units, cost of the two methods will be equal.
If quantity produced is more than 40,000 units than option where variable cost per unit is low
i.e. Method - II will have greater benefits in term of cost. If quantity produced is less than
40,000 units than option with lowest fixed cost i.e. Method – I will have greater benefits in
terms of total cost.
Solution
Existing variable cost ratio = 100 – Contribution to sales ratio = 100 – 37% = 63%
Existing variable cost = 10,00,000 × 63% = `6,30,000
New variable cost = Existing variable cost = `6,30,000
New variable cost ratio = 100 – 30% = 70%
),%&,&&&
New sales = *&%
= `9,00,000
New Margin of safety = 9,00,000 × 40% = `3,60,000
New Break-even point = 9,00,000 – 3,60,000 = `5,40,000
New Fixed cost = New Break-even point × PV Ratio = 5,40,000 × 30% = `1,62,000
4<DG>ASKGA<D ).,'&,&&&
Overall P\V Ratio = @7F?9
× 100 = !,'&,&&,&&& × 100 = 45.67%
^A_?6 4<9G ".,&&,&&&
Overall Break-even point (in `) = 3L?>7FF [\` P7GA< = $'.)*%
= `61,30,939
Z>?7I1?L?D 97F?9 )!,%&,(%(
Break-even point capacity = O<G7F @7F?9 7G !&&% F?L?F × 100 = !,'&,&&,&&& × 100 = 40.87%
(ii) Sales at 80% level = 1,50,00,000 × 80% = `1,20,00,000
Profit = Contribution – Fixed Cost = (1,20,00,000 × 45.67%) – 28,00,000 = `26,80,400
^A_?6 4<9G/b?9A>?6 [><=AG ".,&&,&&&/)&,&&,&&&
(iii) Desired Sales = 3L?>7FF [\` P7GA<
= $'.)*%
= `1,92,68,867
(iv) Increase in fixed cost = 28,00,000 × 5% = `1,40,000
!,$&,&&&
\ Percentage increase in selling price = !,(",).,.)* × 100 = 0.726%
Solution
Present supply of labour hours in Department-A
= (10,000 × 6) + (12,000 × 10) + (20,000 × 5) = 2,80,000 labour hours
Statement of Contribution
Particulars X Y Z
Selling price per unit 312 400 240
(-) Direct material per unit 160 120 80
(-) Labour cost per unit
Department A 4×6 = 24 4×10 = 40 4×5 = 20
Department B 8×6 = 48 8×15 = 120 8×11 = 88
(-) Variable overheads per unit 8 20 12
Contribution per unit 72 100 40
Labour hours per unit 6 10 5
Contribution per labour hour 12 10 8
Rank I II III
Solution
Total cost when volume is 4,000 units = 4,000 × 3.75 = `15,000
Total cost when volume is 5,000 units = 5,000 × 3.50 = `17,500
bA==?>?DH? AD O<G7F 4<9G !*,'&&1!',&&&
Variable cost per unit = bA==?>?DH? AD cDAG9
= ',&&&1$,&&&
= `2.50
Fixed cost = Total cost – Variable cost = 15,000 – (4,000 × 2.50) = `5,000
^A_?6 H<9G
Break-even point (in units) = 4<DG>ASKGA<D C? >KDAG
^A_?6 H<9G ',&&&
Contribution per unit = Z>?7I1?L?D C<ADG = ),&&& = `0.83
Selling price pre unit = Variable cost per unit + Contribution per unit = 2.50 + 0.83 = `3.33
4<DG>ASKGA<D C?> KDAG &..%
P\V Ratio = @??FADE C>AH? C?> KDAG × 100 = %.%% × 100 = 24.92%
Solution
(i) Statement showing Break Even Sales
Particulars BLACK WHITE
Sales Planned (in `) 81,00,000 54,00,000
Break-even sales % 70% 70%
Break-even sales (in `) (A) 56,70,000 37,80,000
Selling price per unit (in `) (B) 18 24
Break-even sales (in units) (A ÷ B) 3,15,000 2,25,000
Wages `9
Overheads `6
Margin of safety is `4,12,500
You are required to:
(i) Calculate fixed cost and break-even point
(ii) Calculate the volume of sales to earn profit of 20% on sales
(iii) If management is willing to invest `10,00,000 with an expected return of 20%, calculate
units to be sold to earn this profit.
(iv) Management expects additional sales if the selling price is reduced to `44. Calculate units
to be sold to achieve the same profit as desired in above (iii).
Solution
$'1!"1(1)
P/V Ratio = $'
× 100 = 40%
[><=AG
Margin of safety = [/` P7GA<
[><=AG
4,12,500 = &.$&
Profit = 1,65,000
(i) Profit = Contribution – Fixed Cost
4,12,500 = (30,000 × 45 × 40%) – Fixed Cost
Fixed Cost = 5,40,000 – 1,65,000 = `3,75,000
Break-even point = Total sales – Margin of Safety = (30,000 × 45) – 4,12,500 = `9,37,500
Solution
bA==?>?DH? AD [><=AG %&,&&&
(i) Profit Volume Ratio = bA==?>?DH? AD @7F?9
× 100 = !,&&,&&& × 100 = 30%
(ii) Profit in 2017-18 = Contribution – Fixed Cost
15,000 = (5,00,000 × 30%) – Fixed Cost
Fixed Cost = 1,35,000
^A_?6 49<G !,%',&&&
(iii) Break-even point = [/` P7GA<
= %&%
= `4,50,000
^A_?6 H<9G/b?9A>?6 [><=AG !,%',&&&/$',&&&
(iv) Sales to earn a profit of `45,000 = [/` P7GA<
= %&%
= `6,00,00
(v) Margin of Safety = Actual sales – Break-even sales = 5,00,000 – 4,50,000 = `50,000
Solution
(i) Evaluation of option (i)
Standard Costing
MAY – 2023 – 10 Marks
NC Limited uses a standard costing system for the manufacturing of its product ‘X’. the following
information is available for the last week of the month:
• 25,000 kg of raw material were actually purchased for `3,12,500. The expected output is 8
units of product ‘X’ from each one kg of raw material. There is no opening and closing
inventories. The material price variance and material cost variance, as per cost records, are
`12,500 (F) and `1,800 (A) respectively.
• The standard time to produce a batch of 10 units of product ‘X’ is 15 minutes. The standard
wage rate per labour hour is 50. The company employs 125 workers in two categories, skilled
and semi-skilled, in a ratio of 60:40. The hourly wages actually paid were `50 per hour for
skilled workers and `40 per hour for semi-skilled workers. The weekly working hours are 40
hours per worker. Standard wage rate is the same for skilled and semi-skilled workers.
• The monthly fixed overheads are budgeted at `76,480. Overheads are evenly distributed
throughout the month and assume 4 weeks in a month. In the last week of the month, the actual
fixed overhead expenses were `19,500.
Required:
(a) Calculate the standard price per kg and the standard quantity of raw material
(b) Calculate the material usage variance, labour cost variance and labour efficiency variance.
(c) Calculate the fixed overhead cost variance, the fixed overhead expenditure variance and the
fixed overhead volume variance.
Solution
(a) Material price variance = (SP – AP) ´ AQ
12,500 (F) = (SP ´ AQ) – (AP ´ AQ)
12,500 (F) = (SP ´ 25,000) – 3,12,500
SP = `13
Working notes:
(1) Budgeted time per unit = 15 minutes ÷ 10 units = 1.5 minutes
Budgeted units per hour = 60 ÷ 1.5 = 40 units
Budgeted output = 5,000 hours ´ 40 = 2,00,000 units
Actual output = 23,900 ´ 8 units = 1,91,200 units
*),$.&
(3) Budgeted fixed overheads per week = $
= `19,120
Solution
Basic Calculation
Revised
Particulars Standard (20,000 Kg) Actual (20,000 Kg) Standard
Quantity Rate Amount Quantity Rate Amount Quantity
76,666
´23000
A 10,000 25 2,50,000 11,000 23 2,53,000 88,666
= 10454.54
9,666
88,666
´23000
B 7,000 45 3,15,000 7,500 48 3,60,000
= 7318.18
:,666
88,666
´23000
C 5,000 55 2,75,000 4,500 60 2,70,000
= 5227.27
Total 22,000 8,40,000 23,000 8,83,000 23,000
Calculation of Variances
(i) Material Cost Variance = Standard Cost – Actual cost
A = 2,50,000 – 2,53,000 =` 3,000 (A)
B = 3,15,000 – 3,60,000 =` 45,000 (A)
C = 2,75,000 – 2,70,000 =` 5,000 (F)
MCV = ` 43,000 (A)
(ii) Material Price Variance = (SP – AP) ´ AQ
A = (25 – 23) ´ 11,000 =` 22,000 (F)
B = (45 – 48) ´ 7,500 =` 22,500 (A)
C = (55 – 60) ´ 4,500 =` 22,500 (A)
MPV = ` 23,000 (A)
(iii) Material Usage Variance = (SQ – AQ) ´ SP
A = (10,000 – 11,000) ´ 25 =` 25,000 (A)
B = (7,000 – 7,500) ´ 45 =` 22,500 (A)
C = (5,000 – 4,500) ´ 55 =` 27,500 (A)
MUV = ` 20,000 (A)
(iv) Material Yield Variance = (SQ – RSQ) ´ SP
A = (10,000 – 10,454.54) ´ 25 =` 11,363.5 (A)
B = (7,000 – 7,318.18) ´ 45 =` 14,318.1 (A)
C = (5,000 – 5,227.27) ´ 55 =` 12,500 (A)
MYV = ` 38,181.6 (A)
Or Material Yield Variance = (Actual yield – Standard yield) ´ Standard rate per unit of output
86,666 ;,<6,666
= !20,000 − '88,666 × 23,000*+ ' 86,666 * = `38,178 (A)
In a 48 hour week, the department produced 1,000 units of ‘NPX’ despite 5% of the time paid
being lost due to an abnormal reason. The hourly wages actually paid were `25.70 per hour.
Calculate:
(i) Labour Cost Variance
(ii) Labour Rate Variance
(iii) Labour Efficiency Variance
(iv) Labour Idle Time Variance
Solution
Actual hours paid = 48 ´ 120 = 5,760
Actual wage rate paid = `25.70
Total wages paid = 5,760 ´ `25.70 = `1,48,032
Idle time = 5,760 ´ 5% = 288 hours
Actual hours worked = 5,760 – 288 = 5,472 hours
!"&´!
Standard hours (for 1,000 units of NPX) = "&
´ 1,000 = 6,000 hours
Standard rate = `25
Standard wages = 6,000 ´ `25 = `1,50,000
Solution
Basic Calculations:
(1) Fixed overheads out of semi-variable overheads = 1,80,000 × 60% = `1,08,000
⸫Total Fixed overheads p.a. = 12,00,000 + 1,08,000 = `13,08,000
Total Fixed overheads per month = 13,08,000 ÷ 12 = `1,09,000
!,&(,&&&
Fixed overheads per unit = !,"&,&&&÷!" = `10.90
Solution
Labour Efficiency Variance = (SH – AH worked) × SR
!&&
240 (F) = !H960 × "'
I − {(10 + 30 + 60) × (40 − 5%)}- × e`
240 = (3,840 – 3,800) × SR
SR = `6
Particulars Standard (960 units)
Quantity Rate Amount
Labour !&& 6 23,040
960 × "'
= 3,840
Calculation of Variances
(i) Labour Cost Variance = Standard Cost – Actual cost
= 23,040 – 23,360 = `320 (A)
The firm reports the following details of actual performance for November, 2020 after the end of
the month:
Actual hours worked 8,100 hrs.
Actual production expressed in standard hours 8,800 hrs.
Actual Variable Overheads `1,02,000
Actual Fixed Overheads `2,00,000
You are required to calculate:
(i) Variable Overhead Variances:
(a) Variable overhead expenditure variance
(b) Variable overhead efficiency variance
(ii) Fixed Overhead Variances:
(a) Fixed overhead budget variance
(b) Fixed overhead capacity variance
(c) Fixed overhead efficiency variance
(iii) Control Ratios:
(a) Capacity ratio
(b) Efficiency ratio
(c) Activity ratio
Solution
Basic Calculations
Standard Actual
Particulars Hrs. Rate Amount Hrs. Rate Amount
` ` ` `
!,&),&.& !,&",&&&
Variable = =
8,800 .,.$& 1,05,600 8,100 .,!&& 1,02,000
Expenses 12 12.5926
(i) (a) Variable overhead expenditure variance = (SR – AR) × Actual Hrs.
= (12 – 12.5926) × 8,100 = `4,800 (A)
(b) Variable overhead efficiency variance = (SH – AH) × Std. Rate
= (8,800 – 8,100) × 12 = `8,400 (F)
(ii) (a) Fixed overhead budget variance = Budgeted OH – Actual OH
= 2,21,000 – 2,00,000 = `21,000 (F)
(b) Fixed overhead capacity variance = (AH – BH) × Recovery rate
= (8,100 – 8,840) × 25 = `18,500 (A)
(c) Fixed overhead efficiency variance = (SH – AH) × Recovery rate
= (8,800 – 8,100) × 25 = `17,500 (F)
2HGK7F V<K>9 .,!&&
(iii) (a) Capacity ratio = ZK6E?G?6 V<K>9 × 100 = .,.$& × 100 = 91.63%
@G7D67>6 V<K>9 .,.&&
(b) Efficiency ratio = 2HGK7F V<K>9
× 100 = .,!&& × 100 = 108.64%
@G7D67>6 V<K>9 .,.&&
(c) Activity ratio = ZK6E?G?6 V<K>9 × 100 = .,.$& × 100 = 99.54%
Solution
Computation of required variances for February 2019:
1. Overheads expenditure variance = Overhead Cost Variance – Overheads Volume variance
Solution
Basic Calculation
Semi-skilled `65
Unskilled `50
In a normal working week of 40 hours, the gang is expected to produce 2,000 units of output.
During the week ended 31st March, 2019, the gang consisted of 40 skilled, 10 semi-skilled and 5
unskilled workers. The acutal wages paid were at the rate of `75, `60 and `52 per hour
respectively. Four hours were lost due to machine breakdown and 1,600 units were produced.
Calculate the following variances showing clearly adverse (A) or favorable (F)
(i) Labour Cost Variance (ii) Labour Rate Variance
(iii) Labour Efficiency Variance (iv) Labour Mix Variance
(v) Labour Idle Time variance
Solution
Basic Calculation
Standard (1,600 units) Actual (1,600 units) Revised
Particulars
Quantity Rate Amount Quantity Rate Amount Std. Qty.
$&×%& ()&
",&&&
×1600 = 40×40 = !,*)&
×1980
Skilled 70 67,200 75 1,20,000
960 1,600 = 1,080
$&×!' $.&
×1600 = 40×10 = !,*)&
×1980
Semi-skilled ",&&& 65 31,200 60 24,000
480 400 = 540
$&×!& %"&
",&&&
×1600 = 40×5 = !,*)&
×1980
Unskilled 50 16,000 52 10,400
320 200 = 360
Total 1,760 1,14,400 2,200 1,54,400 1,980
Solution
Working Notes:
(1) Max. capacity in a budget period = 60 employees × 8 hrs. × 5 days × 4 weeks = 9,600 hrs.
(2) Budgeted hours = 50 employees × 8 hrs. × 5 days × 4 weeks = 8,000 hrs.
(3) Actual hours = 7,500 hrs. (given)
(4) Standard hours for actual output = 8,800 hours
Calculation of ratios:
@G7D67>6 V<K>9 .,.&&
(i) Efficiency ratio = 2HGK7F V<K>9
× 100 = *,'&& × 100 = 117.33%
Solution
Basic Calculations:
Budgeted Days Recovery Rate Budgeted Overheads
25 5,00,000 ÷ 25 = 20,000 5,00,000
Actual Days Actual Overheads
23 4,90,000
Standard Days Recovery Rate Recovered Overheads
"' 20,000 4,80,000
',&&&
× 4,800 = 24
Calculation of Variances
(a) F. O. Cost Variance = Recovered overhead – Actual overhead
= 4,80,000 – 4,90,000 = `10,00 (A)
(b) Expenditure Variance = Budgeted overhead – Actual overhead
= 5,00,000 – 4,90,000 = `10,000 (F)
(c) Volume Variance = Recovered overhead – Budgeted overhead
= 4,80,000 – 5,00,000 = `20,000 (A)
(d) Efficiency Variance = (Std. days – Actual days) × Recovery Rate
= (24 – 23) × 20,000 = `20,000 (F)
Solution
Basic Calculation
Standard Actual
Particulars
Quantity Rate Amount Quantity Rate Amount
243.75 × 150/250
Material A 40 5,850 140 42 5,880
= 146.25
243.75 × 100/250
Material B 60 5,850 110 56 6,160
= 97.50
192 ÷ 80%
Input 11,520 250 12,040
= 243.75
(-) Loss 48.75 55
Output 195 195
Calculation of Variances
1. Material Cost Variance = Standard Cost – Actual cost
P = 5,850 – 5,880 =` 30 (A)
Q = 5,850 – 6,160 =` 310 (A)
MCV = ` 340 (A)
2. Material Price Variance = (SP – AP) ´ AQ
P = (40 – 42) ´ 140 =` 280 (A)
Q = (60 – 56) ´ 110 =` 440 (F)
MPV = ` 160 (F)
3. Material Usage (or Quantity) Variance = (SQ – AQ) ´ SP
P = (146.25 – 140) ´ 40 =` 250 (F)
Q = (97.50 – 110) ´ 60 =` 750 (A)
MUV = ` 500 (A)
Selling price of Product X is 1.25 times of Product Z whereas Product Y can be sold at double the
price at which product Z can be sold. Product Z can be sold at a profit of 20% on its marginal cost.
Total overhead cost of the company is `52,80,000 for the year, out of which `1 per labour hour
is variable and the rest is fixed.
In the next year it is expected that sales of product X and product Z will increase by 12% and 15%
respectively and sale of product Y will decline by 5%. The total overhead cost of the company for
the next year is estimated at `55,08,000. The variable cost of `1 per labour our remains
unchanged.
It is anticipated that all other costs will remain same for the next year and there is opening and
closing stock. Selling price per unit of each product will remain unchanged in the next year.
Required:
Prepare a budget showing the current position and the position for the next year clearly indicating
the total product-wise contribution and profit for the company as a whole.
Solution
(i) Budget showing current position of total product wise contribution and profitability
Particulars Product X (`) Product Y (`) Product Z (`) Total (`)
A Direct material cost 20 20 20
(per unit)
B Direct wages cost (per 16 24 16
unit)
C Variable overhead per 4 6 4
unit (WN – 1)
D Total variable cost per 40 50 40
unit (A+B+C)
E Add: Profit (20%´D) - - 8
F Selling price per unit - - 48
(D+E)
G Price weight 1.25 2 1
H Selling price per unit 60 96 48
(G´SP of Z)
(i) Budget showing next year’s position of total product wise contribution and profitability
Particulars Product X (`) Product Y (`) Product Z (`) Total (`)
A Selling price per unit 60 96 48
B Contribution per unit 20 46 8
C Quantity to be sold 2,80,000 2,66,000 3,68,000
(112%´250000) (95%´280000) (115%´320000)
D Total contribution 56,00,000 1,22,36,000 29,44,000 2,07,80,000
(B´C)
E Fixed overheads 13,20,000
(WN-2)
F Profit 1,94,60,000
Working Note:
(1) Segregation of overheads into variable and fixed in current year
Particulars Product X (`) Product Y (`) Product Z (`) Total (`)
A Total Overhead cost - - - 52,80,000
B Labour hour per unit 4 6 4
(Direct wages ÷ `1)
C Quantity produced 2,50,000 2,80,000 3,20,000
D Total variable 10,00,000 16,80,000 12,80,000 39,60,000
overhead cost (B ´ C)
E Fixed overhead cost 13,20,000
(A-D)
(2) Segregation of overheads into variable and fixed in next year
Particulars Product X (`) Product Y (`) Product Z (`) Total (`)
A Total Overhead cost - - - 55,08,000
B Labour hour per unit 4 6 4
(Direct wages ÷ `1)
C Quantity produced 2,80,000 2,66,000 3,68,000
D Total variable 11,20,000 15,96,000 14,72,000 41,88,000
overhead cost (B ´ C)
E Fixed overhead cost 13,20,000
(A-D)
Solution
(i) Calculation of consumption for Raw Material (in kgs) month by month and total
Particulars Jan Feb March April Total
No. of working cays 25 24 26 25 -
Production (per day) 50 55 60 52 -
Production 1,250 1,320 1,560 1,300 5,430
Raw material consumed (in kgs) 5,000 5,280 6,240 5,200 21,720
(ii) Calculation of month wise quantity and value of raw materials purchased
Month Purchase quantity (Kgs) Price (`) Value (`)
January 20,800 ´ 21% = 4,368 10 43,680
February 20,800 ´ 26% = 5,408 12 64,896
March 20,800 ´ 30% = 6,240 13 81,120
April 20,800 ´ 23% = 4,784 11 52,624
Total 20,800 2,42,320
108 10 1,080
March - - - 5,408 12 64,896 5,516 13 71,708
724 13 9,412
5,516 13 52,624
April 4,784 11 52,624 - - -
4,784 11 71,708
316 13 4,108
April - - - 5,200 13 67,600
4,784 11 52,624
For market reasons, production of either of the two garments must be at least 25% of the production
of the other. Estimated cost and revenue per garment are as follows:
Shirt (`) Short (`)
Sales price 60 44
Raw materials
Fabric @12 per metre 24 12
Dyes and cotton 6 4
Direct labour @8 per hour 8 4
Fixed Overhead @4 per hour 4 2
Profit 18 22
From the month of July 2022 direct labour will no longer be a constraint. The company expects to
be able to sell 15,000 shirts and 20,000 shorts in July 2022. There will be no opening stock at the
beginning of July 2022.
Sales volumes are expected to grow at 10% per month cumulatively thereafter throughout the year.
Following additional information is available:
• The company intends to carry stock of finished garments sufficient to meet 40% of the next
month’s sale from July 2022 onwards.
• The estimated selling price will be same as above.
Required:
(i) Calculate the number of shirts and shorts to be produced per month in the first quarter
of financial year 2022-23 to maximize company’s profit.
(ii) Prepare the following budgets on a monthly basis for July, August and September 2022:
(a) Sales budget showing sales units and sales revenue for each product.
(b) Production budget (in units) for each product.
Solution
(i) Statement of contribution per unit
Particulars Shirt (`) Short (`)
Selling price per unit (A) 60 44
Fabric cost per unit 24 12
You are required to prepare flexible budget for both the products:
(i) Before promotion on social media
(ii) After promotion on social media
Solution
(i) Flexible Budget (Before promotion)
Particulars Product AYE Product ZYE Total
Sales 4,000 ´ 200 = 8,00,000 3,000 ´ 180 = 5,40,000 13,40,000
Less: Direct 4,000 ´ 80 = 2,40,000 3,000 ´ 70 = 2,10,000 4,50,000
Material
Less: Direct labour 4,000 ´ 40 = 1,60,000 3,000 ´ 35 = 1,05,000 2,65,000
Less: Variable OHs 4,000 ´ 20 = 80,000 3,000 ´ 25 = 75,000 1,55,000
Less: Fixed OHs 4,000 ´ 10 = 40,000 3,000 ´ 10 = 30,000 70,000
Profit 2,80,000 1,20,000 4,00,000
Solution
(i) Sales Budget
Particulars November, December, January, February, March,
2020 2020 2021 2021 2021
Sales (in Units) 30,000 35,000 38,000 25,000 40,000
Selling Price per unit (in 10 12 15 15 20
`)
Sales Value 3,00,000 4,20,000 5,70,000 3,75,000 8,00,000
Solution
(i) Statement of Cost
Particulars Amount
Direct material (4,12,500 × 60) 2,47,50,000
Direct wages (4,12,500 × 30) 1,23,75,000
Prime Cost 3,71,25,000
Factory Overheads:
Fixed expenses 65,50,000
Variable expenses (4,12,500 × 15) 61,87,500
Semi-variable expenses (w.n.-1) 6,25,000
Working Note – 2
Maximum capacity p.a. = 4,20,000 ÷ 70% = 6,00,000 units
Units in first 6 months = 6,00,000 × 50% × (6/12) = 1,50,000 units
Units in next 3 months = 6,00,000 × 75% × (3/12) = 1,12,500 units
Units in balance 3 months = 6,00,000 × 100% × (3/12) = 1,50,000 units
Total units produced = 1,50,000 + 1,12,500 + 1,50,000 = 4,12,500 units
Thus, if the company has order upto 7,500 units than it can accept the offer for goods either at 130
or 129 at both levels as contribution will increase which in turn increase the profit.
For order beyond 7,500 units, the acceptability of the offer will depend on other cost and the benefit
involved beyond that level.
You are required to prepare a flexible budget so as to arrive at the operating profit at 60%, 80%
and 100% levels.
Solution
Flexible Budget
Amount Amount Amount
Particulars
at 60% at 80% at 100%
No. of units 6,000 8,000 10,000
Selling price per unit 100 100 100
Sales 6,00,000 8,00,000 10,00,000
Less: Variable cost @ `30 1,80,000 2,40,000 3,00,000
Less: Semi variable cost - variable portion @ `5 30,000 40,000 50,000
Less: Semi variable cost - fixed portion 60,000 60,000 60,000
Less: Fixed cost 1,00,000 1,25,000 1,25,000
Operating Profit 2,30,000 3,35,000 4,65,000
Solution
Statement of calculation of selling price
Particulars Amount (`)
Direct Material [(150 + 5%) × 7,000] 11,02,500
Direct Wages [(50 + 20%) × 7,000] 4,20,000
Variable Works Overhead [125 × 50% × 7,000] 4,37,500
Fixed Works Overhead [125 × 50% × 5,000 × 110%] 3,43,750
Variable Selling Expenses [50 × 25% × 7,000] 87,500
Fixed Selling Expenses [50 × 75% × 5,000 × 110%] 2,06,250
To manufacture an electronic gadget, a standard cost of `1,500 is incurred and it is sold through
dealers at an uniform price of `2,000 per gadget to customers. Dealers are given a discount of 15%
on selling price.
Apart from other materials, two units of batteries are required to manufacture a gadget. The
company wants to hold stock of batteries at the end of each month to cover 30% of next month’s
production and to hold stock of manufactured gadgets to cover 25% of the next month’s sale. 3,250
units of batteries and 1,200 units of manufactured gadgets were in stock on 1st January.
Required:
(i) Prepare production budget (in units) for the month of January, February, March and April
(ii) Prepare purchase budget for batteries (in units) for the month of January, February and March
and calculate profit for the quarter ending on March.
Solution
(i) Production Budget
Particulars January February March April
Budgeted Sales 5,000 6,000 7,000 7,500
Add: Closing Stock 1,500 1,750 1,875 2,000
Less: Opening Stock (1,200) (1,500) (1,750) (1,875)
Production 5,300 6,250 7,125 7,625
Working Notes:
(1) Closing stock of January = 25% × 6,000 = 1,500
Working Notes:
(1) Closing stock of material of January = 30% × 12,500 = 3,750
Closing stock of material of February = 30% × 14,250 = 4,275
(2) Raw Material consumption of Material for Month of April = 7,625 × 2 = 15,250
Closing stock of material of March of Material = 30% × 15,250 = 4,575
(3) Opening stock for material for month of February and March are taken as equal to closing
stock of respective previous month.
Th 5
Cost Sheet
Pr 10 10 10 10 10 10 10 10 10 10 10 10+6
Th 5+2.5 5 5 5 5 5 5 5 5
Material
Pr 5+5 5 10 5 10 5 5 5 5 5
Th 4 5 5 5 5 5
Labour
Pr 5+10 5 5 10 6 10 5 5 5 6 5 5
Th 5 5 5+5
Overheads
Pr 5 5 10 10 5 5 10 10 10
Activity Based Th 5 4 5 5 5
Costing Pr 10 10 10 10 6 10 10 10 10 4 5 10
Reconciliation Th 5
Statement Pr 5 5 10 5 5 5
Cost Accounting Th 5 5
System Pr 10 5 5 4
Th 5 5
Process Costing
Pr 10 5 10 10 10 5 10 5 10 10 5
Th 5 5
Joint & By-Product
Pr 5 5 5 10 5 5 5 10 5
Th 5 5
Service Costing
Pr 10 10 10 10 10 10 5 10 5 5 5 10
Th 5
Standard Costing
Pr 5 5 10 10 10 10 10 10 5 10 10 10
Th 5 5 5
Marginal Costing
Pr 5+10 10 5 5 5 5+10 5 10 5+5 5+10 5+5 5
Cost Sheet
MAY – 2023 – 10 Marks
The following information is available from SN Manufacturing Limited’s for the month of April
2023.
April 1 April 30
Opening and closing inventories data:
Stock of finished goods 2,500 units ?
Stock of raw materials `42,500 `38,600
Work-in-progress `42,500 `42,800
Other data are:
Raw material purchased `6,95,000
Carriage inward `36,200
Direct wages paid `3,22,800
Royalty paid for production `35,800
Purchases of special designs, molds and patterns `1,53,600
(estimated life 12 production cycles)
Power, fuel and haulage (factory) `70,600
Research and development costs for improving the `31,680
production process (amortized)
Primary packing cost (necessary to maintain quality) `6,920
Administrative overhead `46,765
Salary and wages for supervisor foremen `28,000
Other information:
• Opening stock of finished goods is to be valued at `8.05 per unit.
• During the month of April, 1,52,000 units were produced and 1,52,600 units were sold. The
closing stock of finished goods is to be valued at the relevant month’s cost of production.
The company follows the FIFO method.
• Selling and distribution expenses are to be charged at 20 paise per unit.
• Assume that one production cycle is completed in one month.
Required:
(i) Prepare a cost sheet for the month ended on April 30, 2023, showing the various elements of
cost (Raw material consumed, prime cost, factory cost, cost of production, cost of goods
sold, and cost of sales).
(ii) Calculate the selling price per unit fi profit is charged at 20 percent on sales.
Solution
Cost Sheet for the month of April 2023
Particulars Amount (`)
Raw material purchased 6,95,000
Add: carriage inward 36,200
Add: value of opening stock of raw materials 42,500
Less: value of closing stock of raw materials (38,600)
Raw material consumed 7,35,100
Add: Direct wages paid 3,22,800
Add: Direct expenses
Royalty paid for production 35,800
Amortized cost of special design, molds
Solution
Preparation of Cost Sheet for Cloth Masks
No. of units produced = 50,000 units
No. of units sold = 45,000 units
Particulars Per unit (₹) Total (₹)
Direct materials (Working note (ii)) 10.00 5,00,000
Direct wages (Working note (ii)) 5.00 2,50,000
Prime cost 15.00 7,50,000
Production overhead (Working note (iii)) 2.00 1,00,000
Factory Cost 17.00 8,50,000
Administration Overhead* (50% of Production 1.00 50,000
Overhead)
Cost of production 18.00 9,00,000
Less: Closing stock (50,000 units – 45,000 units) – (90,000)
Cost of goods solid i.e. 45,000 units 18.00 8,10,00
Selling cost 2.00 90,000
Cost of sales/Total cost 20.00 9,00,000
Profit 15.00 6,75,000
Sales value (₹ 35 × 45,000 units) 35.00 15,75,000
Working Notes:
(i) Direct material cost per unit of disposable mask = M
Direct material cost per unit of cloth mask = 2M
Total direct material cost = (2M ´ 50,000) + (M ´ 1,50,000)
12,50,000 = 1,00,000M + 1,50,000M
12,50,000 = 2,50,000M
!",'&,&&&
M= ",'&,&&&
= `5
Solution
(I) Cost Sheet
Particulars Amount (`)
Opening stock of raw material 10,000
Add: Raw material purchased 2,80,000
Less: Closing stock of raw material (40,000)
Raw material consumed 2,50,000
Add: Manufacturing wages 70,000
Prime cost 3,20,000
Add: Factory overheads
Depreciation on plant 15,000
Solution
Number of bags manufactured = 2,000 ÷ 2 = 1,000 bags
Cost Sheet
Particulars Amount (`)
Leather sheets 3,20,000
Add: Cotton cloths 15,000
Add: Freight paid on purchase 8,500
Direct material consumed 3,43,500
Add: Direct wages (80 × 2,000) 1,60,000
Add: Direct expenses (10 × 2,000) 20,000
Prime Cost 5,23,500
Add: Factory overheads:
- Depreciation on machine [(22,00,000 × 90%) ÷ 120] 16,500
- Factory rent [1,20,000 × (1,960 ÷ 2,400)] 98,000 1,14,500
GFC/NFC 6,38,000
Less: Realizable value of cuttings (150 × 35) (5,250)
Cost of Production 6,32,750
Add: Opening stock of bags -
),%",*'& (63,275)
Less: Closing stock of bags H !,&&&
× 100I
Cost of Goods Sold 5,69,475
Add: Administrative Overheads
- Staff salary 45,000
- Rent [1,20,000 × (240 ÷ 2,400)] 12,000 57,000
Add: Selling and Distribution Overheads
- Staff salary 72,000
- Rent [1,20,000 × (200 ÷ 2,400)] 10,000
- Freight paid on delivery of bags 18,000 1,00,000
Cost of Sales 7,26,475
Solution
Cost Sheet
Particulars Amount
Opening stock of raw material 80,000
Add: Raw material purchases 2,00,000
Add: Carriage inward 20,000
Less:Return of raw material (40,000)
Less:Closing stock of raw material (30,000)
Raw Material consumed 2,30,000
Direct wages 1,20,000
Direct Expenses: Cost of special drawing 30,000
Hire charges paid for plant 24,000 54,000
Solution
Cost Sheet for the month of April 2020
Particulars Amount
Raw material purchased (Bal. fig.) 1,65,000
Add: Opening value of raw material 20,000
Less: Closing value of raw material (25,000)
Direct Material Consumed (i) (Bal. fig.) 1,60,000
Add: Direct Wages 1,20,000
Add: Direct Expenses -
Prime Cost (ii) (Bal. fig.) 2,80,000
Add: Factory Overheads (1,20,000 ÷ 120%) 1,00,000
GFC (Bal. fig.) 3,80,000
Add: Opening stock of WIP 20,000
Less: Closing stock of WIP (30,000)
NFC/COP (iii) (Bal. fig.) 3,70,000
Add: Opening stock of FG 50,000
Less: Closing stock of FG (60,000)
Cost of goods sold (iv) 3,60,000
Add: Administration overheads 18,000
Add: Selling & Distribution overheads 22,000
Cost of Sales 4,00,000
Add: Profit (Bal. fig.) (v) 1,00,000
Sales 5,00,000
Production Sales
No. of units No. of units
Super Pen 40,000 Super Pen 36,000
Normal Pen 1,20,000
(7) Selling price was `30 per unit for Super Pen.
Prepare a Cost Sheet for ‘Super Pen’ showing
(i) Cost per unit and Total Cost
(ii) Profit per unit and Total Profit
Solution
Cost Sheet
Super Pen
Particulars
Total Per Unit
($&,&&&×")×.,&&,&&&
Direct Material !($&,&&&×")/(!,"&,&&&×!)- 3,20,000 8.00
($&,&&&×!)×$,$.,&&&
Direct Wages !($&,&&&×!)/(!,"&,&&&×&.)&)- 1,60,000 4.00
Prime Cost 4,80,000 12.00
$&,&&&×!,(",&&&
Production Overheads !$&,&&&/!,"&,&&&- 48,000 1.20
Factory Cost 5,28,000 13.20
Add: Opening Stock - -
Less: Closing Stock [(40,000 – 36,000) × 13.20] 52,800 13.20
Cost of goods sold 4,75,200 13.20
Administration Overheads (200% × 1,60,000) 3,20,000 8.89
Add: Selling & Distribution (36,000 × 1) 36,000 1.00
Cost of Sales 8,31,200 23.09
Profit 2,48,800 6.91
Sales 10,80,000 30.00
`
Consumable Stores and spares of factory 3,50,000
Research and development cost for process improvements 2,50,000
Quality control cost 2,00,000
Solution
Statement of cost and profit
Particulars Amount
Opening stock of material 2,42,000
Add: Purchases (w.n. - 2) 52,50,000
Less: Closing stock of material (2,92,000)
Direct material consumed 52,00,000
Add: Direct Labour (w.n. - 2) 26,00,000
Add: Direct Expenses -
Prime Cost (bal. fig.) 78,00,000
Add: Factory Overheads
Consumable stores and spares of factory 3,50,000
Lease rent of production asset 2,00,000
Gross Factory Cost (bal. fig.) 83,50,000
Add: Opening WIP 2,00,000
Less: Closing WIP (5,00,000)
Net Factory Cost (bal. fig.) 80,50,000
Add: Quality Control Cost 2,00,000
Add: Research and development Cost 2,50,000
Less: Sale of defective goods (1,00,000 × 4% × 61) (2,44,000)
Cost of Production (bal. fig.) 82,56,000
Add: Opening stock of FG -
Less: Closing stock of FG (w.n. – 1) (4,30,000)
Cost of goods sold 78,26,000
Add: Administration overheads 2,24,000
Add: Packaging cost (Secondary) (2 × 91,000) 1,82,000
Add: Selling & Distribution overheads 4,13,000
Solution
(i) Statement of Cost
Particulars First 3 months Bal. 9 months
Level of operation 50% 80%
Units '& % .& (
36,000 × !&& × !" = 36,000 × !&& × !" =
4,500 21,600
Direct material @ `40 p.u. 1,80,000 8,64,000
Less: Scrap @ `5 p.u. (22,500) (1,08,000)
Direct wages 4,500 × 30 21,600 × 30
K LM O 1,44,000 K LM O 6,48,000
48,000 × 3 48,000 × 9
Prime Cost 3,01,500 14,04,000
Factory Overheads:
Fixed expenses % (
3,60,000 × !" = 90,000 3,60,000 × !" = 2,70,000
Variable expenses @ `10 p.u. 45,000 2,16,000
%
Semi-variable expenses 1,08,000 × !" = 27,000 (1,08,000 + 46,800 +
(
46,800) × !" = 1,51,200
Work Cost/ COP/ COGS 4,63,500 20,41,200
Add: Administrative overheads % (
5,18,400 × !" = 1,29,600 5,18,400 × !" = 3,88,800
Add: Selling Overheads @ `8 p.u. 36,000 1,72,800
Cost of Sales 6,29,100 26,02,800
*Assuming administration overheads are not related to production
Solution
Cost Sheet for the year quarter ending 30th September 2018
Particulars Amount
Raw material purchased (Bal. fig.) 12,37,300
Add: Opening value of raw material 2,45,650
Less: Closing value of raw material (2,08,000)
Direct Material Consumed (i) (Bal. fig.) 12,74,950
Add: Direct Wages 2,57,250
Add: Direct Expenses 1,80,000
Prime Cost (ii) (Bal. fig.) 17,12,200
Add: Factory Overheads (2,57,250 ÷ 175%) 1,47,000
GFC (Bal. fig.) 18,59,200
Add: Opening stock of WIP 1,70,800
Less: Closing stock of WIP (1,90,000)
NFC/COP (iii) (Bal. fig.) 18,40,000
Add: Opening stock of FG 3,10,000
Less: Closing stock of FG (2,75,000)
Cost of goods sold (iv) 18,75,000
Add: Administration overheads (1,47,000 × 10%) 14,700
Add: Selling & Distribution overheads 60,000
Cost of Sales 19,49,700
Add: Profit (Bal. fig.) (v) 2,60,300
Sales 22,10,000
Solution
Cost Sheet for the year ended 31st March 2018
Particulars Amount
Raw material purchased 42,25,000
Add: Freight inwards 1,00,000
Add: Opening value of raw material 2,28,000
Less: Closing value of raw material (3,05,000)
Less: Sale of scrap of material (8,000)
Direct Material Consumed 42,40,000
Add: Direct Wages (12,56,000 + 1,50,000) 14,06,000
Add: Direct Expenses -
Prime Cost 56,46,000
Add: Factory Overheads (56,46,000 × 20%) 11,29,200
GFC 67,75,200
Add: Opening stock of WIP 1,92,500
Less: Closing stock of WIP (1,40,700)
NFC 68,27,000
Add: Administrative Overheads (related to production) 1,73,000
COP 70,00,000
Add: Opening stock of FG 6,08,500
*&,&&,&&&
Less: Closing stock of FG H !$,&&&
× 1,064I (5,32,000)
Cost of goods sold 70,76,500
Add: Distribution expenses (16 × 14,153) 2,26,448
Cost of Sales 73,02,948
Add: Profit (Bal. fig.) 14,43,606
Sales (618 × 14,153) 87,46,554
Material Cost
NOV – 2022 – 5 Marks
MM Ltd. uses 7500 valves per month which is purchased at a price of `1.50 per unit. The carrying
cost is estimated to be 20% of average inventory investment on an annual basis. The cost to place
an order and getting the delivery is `15. It takes a period of 1.5 months to receive a delivery from
the date of placing an order and a safety stock of 3200 valves is desired.
Solution
(i) Annual requirement (A) = 7500 ´ 12 = 90,000 valves
Cost per order (O) = `15
Carrying cost per unit (C) = 20% ´ 1.50 = `0.30
"×2×3 "×(&,&&&×!'
Economic Order Quantity = Q 4
=Q &.%&
= 3,000 valves
Number of orders = 90,000 ÷ 3,000 = 30 orders
%)& 6789
Frequency of order = %& = 12 days
(ii) Re-order quantity = Safety stock + (Average consumption ´ Average lead time)
= 3,200 + (7,500 ´ 1.5) = 14,450 valves
"×2×3 "×(&,&&&×!'
(iii) Economic Order Quantity = Q 4
=Q "&%×$.'&
= 1,732.058 valves or 1,733 valves
Required:
(i) Calculate the Economic Order Quantity (EOQ) of raw materials.
(ii) Advise, how frequently company should order to minimize its procurement cost.
Assume 360 days in a year.
(iii) Calculate the total ordering cost and total inventory carrying cost per annum as per
EOQ.
Solution
(a) A = 60,000 ÷ 5 = 12,000 kg
O = 400 + 350 = `750
C = 15 + (0.25 × 12) = `18
(c) Total ordering cost = No. of order ´ cost per order = 12 ´ 750 = `9,000
3>6?> @AB? !,&&&
Total carrying cost = "
´ carrying cost per unit p.a. = "
´ 18 = `9,000
Total cost = `18,000
Solution
(i) Calculation of Inventory Turnover Ratio
Particulars Material A Material B
Opening stock 30,000 32,000
Add: Purchases 90,000 51,000
Less: Closing Stock 20,000 14,000
Raw Material Consumed (A) 1,00,000 69,000
Average Stock %&,&&&/"&,&&& %",&&&/!$,&&&
= 25,000
" "
= 23,000
3C?DADE/4F<9ADE
H "
I (B)
Inventory Turnover Ratio (ITR) !,&&,&&& )(,&&&
"',&&&
= 4 times "%,&&&
= 3 times
%)& %)&
Number of days (360 ÷ ITR) = 90 days = 120 days
$ %
Solution
Statement of Cost
Item Code Units Unit Total % of Rank Category
Number Cost Cost Total Cost
(` )
101 25 50 1,250 16.67% II A
102 300 01 300 4% VI C
103 50 80 4,000 53.33% I A
104 75 08 600 8% IV B
105 225 02 450 6% V C
106 75 12 900 12% III B
Total 7,500 100%
Solution
(i) Annual requirement (A) = 27,000
Cost per order (O) = `240
Carrying cost per unit p.a. (C) = 50 × 12.5% = `6.25
"×2×3 "×"*,&&&×"$&
EOQ = Q 4
=Q )."'
= 1,440 units
Statement of Cost
Particulars Order size = 3,000 Order size = 1,440
Purchase cost 27,000 × 50 = 13,50,000 27,000 × 50 = 13,50,000
Ordering cost "*,&&& "*,&&&
%,&&&
× 240 = 2,160 !,$$&
LM18.75 LM 19 × 240 = 4,560
Carrying cost %,&&& !,$$&
× 6.25 = 9,375 × 6.25 = 4,500
" "
Total cost 13,61,535 13,59,060
Saving due to EOQ = `13,61,535 - `13,59,060 = `2,475
"*,&&&
(ii) Re-order point = Maximum consumption × Maximum time = %)&
× 12 = 900 units
"*,&&&
(iii) Number of orders under EOQ Model = !,$$&
= 18.75 or 19
%)&
Frequency of order = !(
= 18.94 days
Solution
A = 4,000 × 2 × 4 = 32,000 kg
O = `40
C = 50 × (2% + 6%) = `4
"×2×3 "×%",&&&×$&
EOQ = Q 4
=Q $
= 800 kg
Solution
(a) Stores Ledger (Weighted Average Basis)
Receipts Issues Balance
Date Qty. Rate Amou Qty. Rate Amou Qty. Rate Amou
(kg) (`) nt (kg) (`) nt (kg) (`) nt
1-4-19 - - - - - - 1,000 15 15,000
4-4-19 3,000 16 48,000 - - - 4,000 15.75 63,000
8-4-19 - - - 1,000 15.75 15,750 3,000 15.75 47,250
15-4-
1,500 18 27,000 - - - 4,500 16.50 74,250
19
20-4-
- - - 1,200 16.50 19,800 3,300 16.50 54,450
19
25-4-
- - - 300 18 5,400 3,000 16.35 49,050
19
26-4-
- - - 1,000 16.35 16,350 2,000 16.35 32,700
19
28-4-
500 17 8,500 - - - 2,500 16.48 41,200
19
30-4-
- - - 50 16.48 824 2,450 16.48 40,376
19
Solution
"×2×3
(i) EQO = Q 4
Solution
"×2×3
(i) EQO = Q 4
A = 12,000 units
O = `1,800
C = `640 per unit × 18.75% = `120 per unit
"×!",&&&×!,.&&
EOQ = Q !"&
= 600 units
Solution
(i) Calculation of turnover ratio
Particulars Material M Material N
Turnover Ratio ),&&,&&&/(,'&,&&&1$,'&,&&& !&,&&,&&&/!.,$&,&&&1*,"',&&&
(),&&,&&&/$,'&,&&&)/"
=2.0 (!&,&&,&&&/*,"',&&&)/"
=2.4
4<9G <= 9G<HI <= J7G?A>7F H<D9KJ?6
H 2L?>7E? 9G<HI <= J7G?>A7F
I 9 5
Average number of days for %)& %)&
".&(
= 172.25 days ".$'
= 146.94 days
which the average inventory is
held
%)&
HNDL?DG<>8 OK>D<L?> P7GA<I
(ii) Advise
On comparing the two, it can be said that Material M is slow moving as compared to Material N
because of having higher inventory holding period of 172.25 days. Since the inventory holding
period is high in both case then the exact decision should be taken by comparing the same with the
industry standards.
Employee Cost
MAY – 2023 – 5 Marks
SMC Company Limited is producing a particular design of toys under the following existing
incentive system:
Normal working hours in the week 48 hours
Late shift hours in the week 12 hours
Rate of payment Normal working: `150 per hour
Late shift: `300 per hour
Average output per operator for 60 hours per week (including late shift hours): 80 toys.
The company’s management has now decided to implement a system of labour cost payment with
either the Rowan Premium Plan or the Halsey Premium Plan in order to increase output, eliminate
late shift overtime, and reduce the labour cost.
Solution
)& Q<K>9
Time allowed to produce 100 toys = .& G<89 × 100 SLTU = 75 hours
Time saved = 75 hours – 48 hours = 27 hours
Solution
;<.<= >?CF7H?J?DG9
(i) Replacement Method - Labour turnover rate = 2L?>7E? DKJS?> <= R<>I?>9 ´ 100
*"
8 = 2L?>7E? DKJS?> <= R<>I?>9 ´ 100
Average number of workers = 900
;<.<= 9?C?7>7GA<D9
(ii) Separation Method - Labour turnover rate = 2L?>7E? DKJS?> <= R<>I?>9 ´ 100
;<.<= 9?C?7>7GA<D9
5 = (&&
´ 100
Number of separations (left and discharged) = 45
;<.<= 9?C7>7GA<D9 / ;<.<= >?H>KAGJ?DG9 & U<AD??
(iii) Flux Method - Labour turnover rate = 2L?>7E? DKJS?> <= R<>I?>9
´ 100
$' / ;<.<= >?H>KAGJ?DG9 & U<AD??
16 = (&&
´ 100
Solution
;<. <= 9?C?>7GA<D9
(i) Employee turnover ratio by separation method = 2L?>7E? D<. <= R<>I?>9
× 100
"'
= '&& × 100 = 5%
;<. <= 9?C?>7GA<D9 & >?CF7H?J?DG
Employee turnover ratio by flux method = 2L?>7E? D<. <= R<>I?>9
× 100
("'/'&)
= × 100 = 15%
'&&
'
(ii) Equivalent employee turnover ratio under separation method = " × 12 = 30%
!'
Equivalent employee turnover ratio under flux method = "
× 12 = 90%
Because of this assurance, an increase in productivity has been observed as revealed by the figures
for the month of April, 2020:
Hourly rate of wages (guaranteed) `50
Average time for producing one unit by one worker at the previous 1.975 hours
performance (this may be taken as time allowed)
Number of working days in a month 24
Number of working hours per day of each worker 8
Actual production during the month 6,120 units
Required:
(iii) Calculate the effective increase in earnings of workers in percentage terms under Halsey and
Rowan scheme.
(iv) Calculate the savings to Z Ltd. in terms of direct labour cost per unit under both the schemes.
(v) Advise Z Ltd. about the selection of the scheme to adjust with the increase in demand.
Solution
Working notes:
1. Computation of time saved (in hours) per month:
= Standard production time of 6,120 units – Actual time taken by the workers
= (6,120 units ´ 1.975 hours) – (24 days ´ 8 hrs per day ´ 50 skilled workers)
= 12,087 hours – 9,600 hours = 2,487 hours
2. Computation of bonus for time saved hours under Halsey and Rowan schemes:
Time saved hours = 2,487 hours
Wage rate per hour = `50
Bonus under Halsey scheme = 50% ´ 2,487 hours ´ `50 = `62,175
(with 50% bonus)
",$.* Q<K>9
Bonus under Rowan Scheme = !",&.* Q<K>9
´ 9,600 hours ´ `50 = `98,764
(i) Computation of effective rate of earnings under the Halsey and Rowan schemes:
Total earnings (under Halsey scheme) =Time wages + Bonus
= (24days´8hours´50skilled workers ´ `50) + `62,175
=`4,80,000 + `62,175 = `5,42,175
Total earnings (under Rowan Scheme) =Time wages + Bonus
=`4,80,000 + `98,764 = `5,78,764
)",!*'
Increase in earning under Halsey Scheme = $,.&,&&& × 100= 12.95%
(.,*)$
Increase in earning under Rowan Scheme = $,.&,&&& × 100= 20.57%
(ii) Savings to the Z Ltd. In terms of direct labour cost per piece: `
Direct labour cost (per unit) under time wages system 98.75
(1.975 times per unit ´ `50)
Direct labour cost (per unit) under Halsey Plan 88.59
(`5,42,175 ÷ 6,120 units)
Direct labour cost (per units) under Rowan Plan 94.57
(`5,78,764 ÷ 6,120 units)
Savings of direct labour cost under:
- Halsey plan (`98.75 – 88.59) `10.16
- Rowan plan (`98.75 – 94.57) `4.16
Jobs A B C
R 75% 10% 15%
S 40% 20% 40%
Overtime was done on job ‘A’.
You are required to:
(i) Calculate ordinary wage rate per hour of ‘R’ and ‘S’
(ii) Allocate the worker’s cost to each job ‘A’, ‘B’ and ‘C’.
Solution
Statement of wages
Particulars Worker R Worker S
Basic Wages 15,000 30,000
Dearness Allowance (50% of basic wages) 7,500 15,000
Employer contribution to PF (7% of basic wages) 1,050 2,100
Employer contribution to ESI (2% of basic wages) 300 600
(!',&&&/*,'&&)×"×"& 4,500 -
Overtime ! "&&
-
Total 28,350 47,700
Job in Nasik factory is completed in 32 hours while at Satara factory it has taken 30 hours.
Conversion costs at Nasik and Satara are `5,408 and `4,950. Overheads account for `25 per hour.
Required:
(i) To find out the normal wage; and
(ii) To compare the respective conversion costs
Solution
(i) Wages cost at Nasik = Conversion cost – Overheads = 5,408 – (25×32) = `4,608
Solution
(i) Halsey Premium Plan wages
= (Time taken × Rate per hour) + (50% × Time saved × Rate per hour)
= (30 × 75) + (50% × 10 × 75) = `2,625
(ii) Rowan Premium Plan wages
OAJ? 97L?6
= (Time taken × Rate per hour) + HOAJ? 7FF<R?6 × ]WVZ S^_ZX × `^SZ aZM ℎLYMI
!&
= (30 × 75) + H$& × 30 × 75I = `2,813
(iii) Time wage system:
= Time taken × Rate per hour = 30 × 75 = `2,250
(iv) Piece Rate system:
Solution
Calculation of effective hours
Total working hours (310 × 8) 2,480
Less: Leave days (30 × 8) __240
Available working hours 2,240
Less: Normal loss ___70
Effective working hours 2,170
Solution
Wages in Rowan plan
@G6.GAJ? 1 2HGK7F GAJ?
= (Actual time × wage rate) + H @G6. GAJ?
I× Actual time ×wage rate
'
= (15 × 5) + H"&I×15×5 = `93.75
Wages in Halsey plan = (Actual time× wages rate) + [50%×(Std. Time - Actual time)×wage rate]
'&
= (15 × 5) + !&&× (20 – 15) × 5 = `87.5
During December, 2017, 40 employees resigned and 60 employees were discharged. 300
employees were recruited during the month. Out of these 300 employees, 225 employees were
recruited for an expansion project for the mall and rest were recruited due to exit of employees.
Assuming 365 days in a year, calculate Employee Turnover Rate and Equivalent Annual Employee
Turnover Rate by applying the following:
(i) Replacement Method
(ii) Separation Method
(iii) Flux Method
Solution
(&&/!!&&
Average number of workers = "
= 1000
(i) Replacement Method –
;<.<= >?CF7H?J?DG9 *'
Labour turnover rate = 2L?>7E? DKJS?> <= R<>I?>9 × 100= !&&& × 100= 7.5%
*.'×%)'
Equivalent Annual Labour turnover rate = %!
= 88.31%
Overheads
Nov – 2022 – 4 Marks
USP Ltd. is the manufacturer of ‘double grip motorcycle tyres’. In the manufacturing process, it
undertakes three different jobs namely, Vulcanizing, Brushing and Striping. All of these jobs
require the use of a special machine and also the aid of a robot when necessary. The robot is hired
from outside and the hire charges paid for every six months is `2,70,000. An estimate of overhead
expenses relating to the special machine is given below:
• Rent for a quarter is `18,000
• The cost of the special machine is `19,20,000 and depreciation is charged @10% per annum
on straight line basis.
• Other indirect expenses are recovered at 20% of direct wages.
The factory manager has informed that in the coming year, the total direct wages will be
`12,00,000 which will be incurred evenly throughout the year.
During the first month of operation, the following details are available from the job book:
Jobs Without the aid of the robot With the aid of the robot
Vulcanizing 500 400
Brushing 1000 400
Striping - 1200
You are required to:
(i) Compute the Machine Hour Rate for the company as a whole for a month (A) when the robot
is used and (B) when the robot is not used.
(ii) Compute the Machine Hour Rate for the individual jobs i.e. Vulcanizing, Brushing and
Striping.
Solution
(i) Total machine hours = 500 + 1,000 + 400 + 400 + 1,200 = 3,500
Total machine hours with the use of robot = 400 + 400 + 1,200 = 2,000
Statement of Machine Hour Rate
Particulars Amount (`)
Rent (18,000 ÷ 3) 6,000
Depreciation [(19,20,000 ´ 10%) ÷ 12] 16,000
Indirect expenses [(12,00,000 ´ 20%) ÷ 12] 20,000
Total expenses 42,000
Total Machine Hours 3,500
Machine hours rate (42,000 ÷ 3500) 12
Add: Robot charges per machine hour [(2,70,000 ÷ 6) ÷ 2,000] 22.50
Machine hour rate with robot charges 34.50
During the year 2020-21, the total factory overheads incurred and the man-days actually worked
were `35.50 lakhs and 1.50 lakh days respectively. Out of the amount of `35.50 lakhs, `2.00
lakhs were in respect of wages for strike period and `1.00 lakh was in respect of expenses of
previous year booked in the current year. During the period, 50,000 units were sold. At the end of
the period, 12,000 completed units were held in stock but there was no opening stock of finished
goods. Similarly, there was no stock of uncompleted units at the beginning of the period but at the
end of the period there were 20,000 uncompleted units which may be treated as 65% complete in
all respects.
On investigation, it was found that 40% of the unabsorbed overheads were due to factory
inefficiency and the rest were attributable to increase in the cost of indirect materials and indirect
labour. You are required to:
(i) Calculate the amount of unabsorbed overheads during the year 2020-21.
(ii) Show the accounting treatment of unabsorbed overheads in cost accounts and pass journal
entry.
Solution
(i) Amount (`)
Total production overheads actually incurred during the period 35,50,000
Less: Wages for strike period 2,00,000
Less: Expenses of previous year booked in current year 1,00,000
Net production overheads actually incurred 32,50,000
Less: Production overheads absorbed (1,50,000 × `20) 30,00,000
Under recovered overheads 2,50,000
(ii) As 40% of the under absorbed overheads i.e. `1,00,000 (`2,50,000 × 40%) were due to factor
inefficiency, this being abnormal, hence should be debited to profit and loss account.
Journal Entry
Cost of Sales A/c Dr. 1,00,000
Finished goods ledger control A/c Dr. 24,000
Work-in-progress ledger control A/c Dr. 26,000
To Overheads control A/c 1,50,000
Costing P&L A/c Dr. 1,00,000
To Overheads Control A/c 1,00,000
Solution
Effective machine hour = (208 × 6 × 6) – [(18 – 20 – 10) × 6] = 7,200
P Q R X Y
X 45% 15% 30% - 10%
Y 35% 25% 30% 10% -
Product ‘A’ is processed for manufacture in Department P, Q and R for 6, 5 and 2 hours
respectively.
Direct costs of Product A are:
Direct material cost is `65 per unit and direct labour cost is `40 per unit.
You are required to:
(vi) Prepare a statement showing distribution of overheads among the production and service
departments.
(vii) Calculate recovery rate per hour of each production department after redistributing the
service department costs.
(viii) Find out the Total Cost of a ‘Product A’.
Solution
(i) & (ii) Statement of Cost
Item of Cost Basis of Apportionment P (` ) Q (` ) R (`) X (`) Y (`)
Direct Wages Allocation — — — 2,000 800
Rent and Rates Floor Space (2:2.5:3.5:1:1) 2,000 2,500 3,500 1,000 1,000
General Lighting Light Point (20:10:15:5:10) 200 100 150 50 100
Indirect Wages Direct Wages 1,250 375 1,125 500 200
Power (5:1.5:4.5:2:0.8) 1,000 800 1,000 200 500
Dep. of Machine H.P. of Machines 20,000 16,000 20,000 4,000 10,000
Sundries (10:8:10:2:5) 5,000 1,500 4,500 2,000 800
Value-Machine 29,450 21,275 30,275 9,750 13,400
Cost of Dept. X (10:8:10:2:5)
5,041 1,680 3,361 (11,202) 1,120
Cost of Dept. Y Direct Wages
5,082 3,630 4,356 1,452 (14,520)
(5:1.5:4.5:2:0.8)
Total 39,573 26,585 37,992 - -
Overheads 13,191 7,598 14,995 - -
Prod. Hrs 45:15:30:10
3 3.4989 2.53 - -
Worked 35:25:30:10
Rate per Hour
(` )
Let X be the overhead of service cost centre X and Y be the overheads of service cost centre
Y.
X = 9,750 + 0.10 Y
Y = 13,400 + 0.10 X
Substituting the value of X in Y we get
Y = 13,400 + 0.10 (9,750 + 0.10 Y)
Y = 13,400 + 975 + 0.01 Y
0.99 Y = 14,375
\ Y = `14,520
\ X= 9,750 + (0.10 ´ 14,520) = `11,202
(iii)) Cost of Product A (` )
Direct Material 65.00
Direct Labour 40.00
Prime Cost 105.00
Production on Overheads
P 6 hours ´ `3.00 = 18.00
Q 5 hours ´ `3.4989 = 17.49
R 2 hours ´ `2.53 = _5.06 _40.55
Factory Cost 145.55
Solution
(i) Amount (`)
Total production overheads actually incurred during the period 8,80,000
Less: Amount paid to worker as per court order 50,000
Less: Expenses of previous year booked in current year 18,500
Less: Wages paid for the strike period under reward 38,000
Less: Obsolete material written off 22,000 (1,28,500)
7,51,500
Less: Production overheads absorbed (45,000 x `11.5) 5,17,500
Under recovered overheads 2,34,000
!&,%',&&&
Budgeted machine hour rate = (&,&&& Q<K>9= `11.50 per hour
(ii) As one third of the under absorbed overheads i.e. `78,000 (`2,34,000 × 1/3) were due to
defective production policies, this being abnormal, hence should be debited to profit and loss
account.
Service Dept. X renders service to A, B and Y in the ratio of 6:4:2 whereas department Y renders
service to A and B in the ratio 4:1. The direct labour hours of Department A and B are 67,500
hours and 48,750 hours respectively. Required:
1) Prepare overheads distribution sheet
2) Calculate factory overhead per labour hour for the department A and B
Solution
O<G7F <L?>Q?769 %%,*',&&&
(i) Overhead rate per hour = O<G7F Q<K>9 = "",'&& = `150 per hour
(ii) Statement showing overhead cost per unit as per Activity Based Costing
Overheads Cost driver Total (`) Product A Product B Product C
(` ) (`) (` )
Rates & Floor space 8,63,500 75,000 2,47,500 3,41,000
Taxes (50:45:62)
Electricity Power 10,66,475 3,41,272 2,98,613 4,26,590
consumption
(32:28:40)
Indirect Labour hours 13,16,250 4,38,750 4,21,200 4,56,300
labour (75:72:78)
Repair & Machine 1,28,775 51,000 38,250 39,525
Maintenance hours
(600:450:465)
Total cost 33,75,000 11,06,022 10,05,563 12,63,415
Units 50,000 45,000 62,000
Cost per unit 22.12 22.35 20.38
Solution
Estimation of Cost-Driver Rate
Activity Overhead Cost (`) Cost-Driver level Cost Driver Rate
(`)
Machine Processing 7,00,000 1,40,000 machine 5
hours
Set-up Costs 7,68,000 64 Set-ups 12,000
Purchase related costs 6,80,000 544 purchase order 1,250
Management is considering using Activity Based Costing system to ascertain the cost of the
products. Further analysis shows that the total production overheads can be divided as follows:
Particulars %
Cost relating to set-ups 40
Cost relating to machinery 10
Cost relating to material handling 30
Cost relating to inspection 20
Total production overhead 100
The following activity volumes are associated with the product line for the period as a whole. Total
activities for the period:
Product No. of set-ups No. of movements No. of inspections
of Materials
AX 350 200 200
BX 450 280 400
CX 740 675 900
Total 1,540 1,155 1,500
Required:
(i) Calculate the cost per unit for each product using the conventional method.
(ii) Calculate the cost per unit for each product using activity based costing method.
Solution
Working Note:
Total Machine hours = (2 ´ 7,500) + (1.50 ´ 12,500) + (2.50 ´ 25,000) = 96,250
O<G7F 3L?>Q?769
Overhead absorption rate = O<G7F W7HQAD? V<K>9
O<G7F 3L?>Q?769
30 = (),"'&
Total overheads = `28,87,500
Statement of Cost
Particulars Product AX (`) Product BX (`) Product CX (`)
Set-up cost 750 ´ 350 = 750 ´ 450 = 750 ´ 740 =
2,62,500 3,37,500 5,55,000
Machinery cost 3 ´ 2 ´ 7,500 = 3 ´ 1.50 ´ 12,500 = 3 ´ 2.50 ´ 25,000 =
45,000 56,250 1,87,500
Material Handling 750 ´ 200 = 750 ´ 280 = 750 ´ 675 =
cost 1,50,000 2,10,000 5,06,250
Inspection cost 385 ´ 200 = 77,000 385 ´ 400 = 385 ´ 900 =
1,54,000 3,46,500
Total Overheads cost 5,34,500 7,57,750 15,95,250
No. of units 7,500 12,500 25,000
Overheads per unit 71.27 60.62 63.81
Material cost per unit 35 25 45
Labour cost per unit 1.00 ´ 20 = 20 0.90 ´ 20 = 18 1.50 ´ 20 = 30
Total cost per unit 126.27 103.62 138.81
Solution
(i) (a) Statement of operating income
Particulars Drug A Drug B Drug C Total
Revenue (A) 74,50,000 1,11,75,000 1,86,25,000 3,72,50,000
COGS 41,44,500 68,16,750 1,20,63,750 2,30,25,000
Gross Margin 33,05,500 43,58,250 65,61,250 1,42,25,000
(-) Operating cost (in 16,57,800 27,26,700 48,25,500 92,10,000
COGS Ratio)
Operating Income (B) 16,47,700 16,31,550 17,35,750 50,15,000
Operating income % (B 22.12% 14.60% 9.32% 13.46%
÷ A)
Shelf Stocking cost 720 ´ 900 = 6,48,000 720 ´1250 = 9,00,000 720 ´2350 =
16,92,000
Customer support 6 ´ 175200 = 6 ´ 150300 = 6 ´ 144500 =
10,51,200 9,01,800 8,67,000
Operating cost (C) 26,49,100 29,37,950 36,22,950
Operating income (B– 6,56,400 14,20,300 29,38,300
C=D)
Operating income % 8.81% 12.71% 15.78%
(D÷A)
(ii) When the operating costs are distributed on the basis of cost of goods sold, Drug A has the
highest level of operating income percentage because lesser operating cost share is distributed
to it.
Activity based costing shows that Drug C uses the large amount of operating cost resources
than the other two drugs and simultaneously generates the highest level of revenue and thus
operating income percentage is maximum in case of Drug C.
Prepare cost sheet segregating direct and indirect cost and compute the sales value per quarter
of product ‘S’ using ABC system considering a markup of 20% on cost.
Solution
(i) Statement of Cost Driver Rate
Activity Amount Cost driver (B) Cost Driver Rate (A÷B)
(A)
Direct Labour 3,00,000 30,000 Labour Hours `10 per labour hour
Hours
Production runs 1,80,000 600 Production runs `300 per production run
Quality 2,40,000 8000 Inspections `30 per inspection
Inspections
Statement of Cost
Particulars P Q R Total
Direct labour 10 × 10,000 10 × 8,000 10 × 6,000
hour = 1,00,000 = 80,000 = 60,000 2,40,000
Production run 300 × 200 300 × 180 300 × 160
= 60,000 = 54,000 = 48,000 1,62,000
Quality 30 × 3,000 30 × 2,500 30 × 1,500
inspection = 90,000 = 75,000 = 45,000 2,10,000
Total Cost 2,50,000 2,09,000 1,53,000 6,12,000
COS 48,750
Add: Profit (48,750 × 20%) 9,750
Sales 58,500
Solution
Working Note:
(1) Total labour hours and recovery rate
Particulars Product X Product Y Product Z Total
Production units 1,200 1,440 1,968 1,27,500
Labour hours per unit 18÷4 = 4.50 20÷4 = 5 30÷4 = 7.50
Total labour hours 5,400 7,200 14,760 27,360
Total Overheads - - - 2,46,240
OHs recovery rate - - - `9
Solution
(i) Statement of operating income
Particulars Customer Customer Customer Customer Customer
A B C D E
Units 9,360 14,200 62,000 38,000 9,800
Revenue 5,05,440 7,66,800 33,48,000 20,52,000 5,29,200
[54 × No. of units]
(-) Discount - 8,520 3,10,000 1,44,400 52,920
[(List price – Actual
price) × No. of units]
Net revenue 5,05,440 7,58,280 30,38,000 19,07,600 4,76,280
(-) Order taking 6,000 10,000 12,000 10,000 12,000
[200×No. of purch. order]
(-) Customer visit 1,200 1,800 3,600 1,200 1,800
[300×No. of visit]
(-) Deliveries 3,200 2,880 4,800 6,400 9,600
[4 × km travel × No. of
deliveries]
(-) Production handling 18,720 28,400 1,24,000 76,000 19,600
[2 × No. of units]
(-) Expedited deliveries - - - - 200
[100×No. of delivery]
(-) COGS 4,21,200 6,39,000 27,90,000 17,10,000 4,41,000
(ii) Determine cost driver rates and prepare a statement showing the manufacturing cost per unit
of each product using activity based costing, assuming the budgeted manufacturing volume
is attained.
(iii) MNO Ltd.’s selling prices are based heavily on cost. By using direct labour hours as an
application base, calculate the amount of cost distortion (under costed or over costed) for
each equipment.
Solution
(i) Overhead application base: Direct Labour Hours
Solution
(i) Calculation of cost under Absorption Costing:
O<G7F <L?>Q?769 '!,*(,%&&
Overheads absorption rate = O<G7F [>AJ? 49<G × 100 = %,&!,%(,&&& × 100 = 17.18%
Particulars Amount (`)
Material 26,38,700
Wages 3,75,200
Prime cost 30,13,900
Overheads (30,13,900 × 17.18%) 5,17,930
Total cost 35,31,830
Units 15,000
Cost per unit 235.46
Calculate the overhead cost per unit of each Product – Gel Pen and Ball Pen on the basis of:
(i) Traditional method of charging overheads
(ii) Activity based costing method and
(iii) Find out the difference in cost per unit between both the methods.
Solution
(i) Calculation of cost under Traditional Approach:
O<G7F <L?>Q?769 !',)&,&&&
Overheads rate per Machine hour = O<G7F J7HQAD? Q<K>9= "$,&&&/'$,&&& = `20 per machine hour
Statement of Cost
Particulars Gel Pen Ball Pen
Overheads absorbed (A) 20 × 24,000 = 4,80,000 20 × 54,000 = 10,80,000
Units (B) 5,500 24,000
Overheads per unit (A ÷ B) 87.27 45
(ii) Statement showing Activity Based Cost
Activity Cost Pool Cost Driver Ratio Total Gel Pen Ball Pen
Amount (`) (`)
(`)
Volume Related Machine Hour 24:54 4,75,020 1,46,160 3,28,860
Activity Costs
Set-up Related No. of Set-ups 30:56 5,79,988 2,02,321 3,77,667
Costs
Purchase Related No. of Purchase 240:448 5,04,992 1,76,160 3,28,832
Costs Orders
Total Costs 5,24,641 10,35,359
Output (Units) 5,500 24,000
Cost per unit 95.39 43.13
Batch Costing
May – 2023 – 5 Marks
TSK Limited manufactures a variety of products. The annual demand for one of its products –
Product ‘X’ is estimated as `1,35,000 units. Product ‘X’ is to be manufactured done in batches.
Set up cost of each batch is `3,375 and inventory holding cost is `5 per unit. It is expected that
demand of Product ‘X’ would be uniform throughout the year.
Required:
(i) Calculate the Economic Batch (EBQ) for Product ‘X’.
(ii) Assuming that the company has a policy of manufacturing 7,500 units of Product ‘X’ per
batch, calculate the additional cost incurred as compared to the cost incurred as per Economic
Batch Quantity (EBQ) as computed in (i) above.
Solution
(i) Annual demand for the product = A = 1,35,000
Set-up cost per batch = S = `3,375
Carrying cost per unit per annum = C = `5
"×2×@ "×!,%',&&&×%,%*'
Economic batch quantity (EBQ) = Q 4
=Q '
= 13,500 units
Solution
(i) Annual demand = A = 60,000 vaccines
Set-up cost per run = S = `4,800
Carrying cost per unit per annum = C = `12 × 12 = `144
"×2×@ "×)&,&&&×$,.&&
Economic Batch Quantity = Q 4
=Q !$$
= 2,000 vaccines
the Stents in the coming year. It is estimated that is costs `1.50 as inventory holding cost per stent
per month and that the set-up cost per run of stent manufacture is `225.
Required:
(i) What would be optimum run size for Stent manufacture?
(ii) What is minimum inventory holding cost?
(iii) Assuming that the company has a policy of manufacturing 4,000 stents per run, how much
extra costs the company would be incurring as compared to the optimum run suggested in (i)
above?
Solution
(i) Annual demand = A = 2.5% × 4,00,00,000 = 10,00,000 stents
Set-up cost per run = S = `225
Carrying cost per unit per annum = C = `1.50 × 12 = `18
"×2×@ "×!&,&&,&&&×""'
Economic Batch Quantity = Q 4
=Q !.
= 5,000 stents
',&&&
(ii) Minimum inventory holding cost = "
× 18 = `45,000
Solution
"×2×@ "×$.,&&&×%.$
(i) Economic batch quantity = Q 4
=Q &."&×!"
= 3,919.18 or 3,920 units
(iii) Total cost at economic batch quantity level = Set-up cost + Carrying cost
$.,&&& %,("&
= !H %,("& I × 384- + !H "
I × 0.20 × 12-= `9,406
Total cost at level of 8,000 bearings per run = Set-up cost + Carrying cost
$.,&&& .,&&&
= !H .,&&& I × 384- + !H "
I × 0.20 × 12-= `11,904
Extra cost to be incurred by the company = `11,904 – `9,406 = `2,498
(iv) Since total cost is lower when the company adopts economic batch quantity as compared to
suggested level of 8,000 units by `2,498, thus it is recommended to have economic batch
quantity i.e. 3,920 as run size of manufacturing.
Job Costing
MAY – 2022 – 10 Marks
In a manufacturing company, the overhead is recovered as follows:
Factory overheads: a fixed percentage basis on direct wages and
Administrative overheads: a fixed percentage basis on factory cost.
The company has furnished the following data relating to two jobs undertaken by it in a period.
Job 1 (`) Job 2 (`)
Direct materials 1,08,000 75,000
Direct wages 84,000 60,000
Selling price 3,33,312 2,52,000
Profit percentage on total cost 12% 20%
You are required to:
(i) Compute the percentage recovery rates of factory overheads and administrative
overheads.
(ii) Calculate the amount of factory overheads, administrative overheads and profit for each
of the two jobs.
(iii) Using the above recovery rates, determine the selling price to be quoted for Job 3.
Additional data pertaining to Job 3 is as follows:
Direct materials `68,750
Direct wages `22,500
Profit percentage on selling price 15%
Solution
(i) Let factory overheads recovery rate be X % of direct labour and administrative overheads
recovery rate be Y % of work cost.
Job 1 Job 2
Selling Price 3,33,312 2,52,000
Less: Profit [3,33,312 × 12/112] [2,52,000 × 20/120] _35,712 _42,000
Total Cost 2,97,600 2,10,000
Particulars Job 1 Job 2
Material Cost 1,08,000 75,000
Direct Wages 84,000 60,000
Prime Cost 1,92,000 1,35,000
Overheads 840X 600X
Work Cost 1,92,000 + 840X 1,35,000 + 600X
Administration
OHs 1,920Y + 8.4XY 1,350Y + 6XY
Cost of 1,92,000 + 840X + 1,920Y +
Production 8.4XY 1,35,000 + 600X + 1,350Y + 6XY
Analysis of the Profit and Loss Account for the year ended 31st March 2019
` `
Material used 2,00,000 Sales 4,30,000
Direct Wages:
Dept. A 12,000
Dept. B 8,000
Dept. C 10,000
Dept. D 20,000 50,000
Special Stores Items 6,000
Overheads:
Dept. A 12,000
Dept. B 6,000
Dept. C 9,000
Dept. D 17,000 44,000
Gross Profit c/d 1,30,000 ________
4,30,000 4,30,000
Selling Expenses 90,000 Gross Profit b/d 1,30,000
Net Profit _40,000 _______
1,30,000 1,30,000
It is also to be noted that average hourly rates for all the four departments are similar. Required:
(i) Prepare a Job Cost Sheet
(ii) Calculate the entire revised cost using the above figures as the base.
(iii) Add 20% profit on selling price to determine the selling price.
Solution
Working Notes:
Overhead recovery rate on overall basis:
$$,&&&
Overhead recovery rate = $%,%%% = `3.52
X Y
"
Solution
Financial Cost Differenc Under/Ove Effect on Net effect
Accountin Accountin e (` ) r recovery cost on cost
g (` ) g (` ) accountin accountin
g profit g profit*
Factory 94,750 90,000 4,750 Under- Increased To be
overheads recovery reduced or
deducted
Administrativ 60,000 57,000 3,000 Under- Increased To be
e overheads recovery reduced or
deducted
Selling 55,000 61,500 -6,500 Over- Decreased To be
overheads recovery added
Opening 17,500 22,500 -5,000 Over Decreased To be
stock valuation added
Closing stock 12,500 15,000 -2,500 Over Increased To be
valuation reduced or
deducted
*Taking cost accounting profit as base
Solution
Reconciliation Statement
Particulars (` ) Total (`)
Profit as per Financial Accounts 5,50,000
Add: Legal charges 15,250
Preliminary expenses written off 25,750
Interest paid 50,000 91,000
6,41,000
Less: Under-valuation of closing stock in cost books 25,000
Interim dividend received 4,50,000
Over recovery of selling overheads in cost accounts 11,380
Over recovery of production overhead in cost accounts 10,200
Profit on sale of assets 30,000 5,26,580
Profit as per Cost Accounts 1,14,420
Solution
Journal Entries
Particular Dr. (`) Cr. (`)
(i) WIP Ledger Control A/c Dr. 5,88,000
To Stores Ledger Control A/c 5,88,000
(ii) Factory Overhead Control A/c Dr. 7,50,000
To Wages Control A/c 7,50,000
(iii) Factory Overheads Control A/c Dr. 2,25,000
To Costing P&L A/c 2,25,000
(iv) Costing P&L A/c Dr. 1,55,000
To Administrative Overheads Control A/c 1,55,000
(v) Factory Overheads Control A/c Dr. 2,00,000
To Stores Ledger Control A/c 2,00,000
Solution
Reconciliation Statement
Particulars + (` ) - (` )
Profit as per cost accounts 3,60,740 -
Add: Over recovered selling OHs 10,250 -
Less: Over valued closing stock in cost accounts - 7,300
Add: Rent received credited in financial accounts 5,450 -
Less: Bad Debts provided in financial accounts - 3,250
Less: Income tax provided in financial accounts - 15,900
Less: Loss on sale of capital assets in financial accounts - 5,800
Less: Under recovered administration overheads in cost - 3,600
3,76,440 35,850
Loss as per financial account - 3,40,590
Solution
(i) Cost Sheet
Particulars Amount
Raw material consumed 6,50,000
Direct wages 3,50,000
Prime Cost 10,00,000
",)&,&&&×'&%
Add: Fixed factory overheads H "&,&&&
× 15,000I 97,500
Add: Variable factory overheads (2,60,000 × 50%) 1,30,000 2,27,500
Add: Notional rent of own premises 12,000
GFC/NFC/COP/COGS 12,39,500
!,&',&&& 78,750
Add: Administrative overheads H "&,&&& × 15,000I
Add: selling & Distribution overheads 85,000
Cost of Sales 14,03,250
Add: Profit (Balancing figure) 96,750
Sales 15,00,000
Solution
Journal Entries
Particular Dr. (`) Cr. (`)
(i) Stores Ledger Control A/c Dr. 27,000
To General Ledger Adjustment A/c 27,000
(ii) Work-in-progress Ledger Control A/c Dr. 6,000
To Factory Overheads Control A/c 6,000
(iii) Cost of Sales A/c Dr. 4,000
To Selling & Distribution OHs Control A/c 4,000
(iv) Wages Control A/c Dr. 8,000
To General Ledger Adjustment A/c 8,000
(v) Stores Ledger Control A/c Dr. 9,000
To Work-in-progress Ledger Control A/c 9,000
Solution
Memorandum Reconciliation Account
Particulars ` Particulars `
To Work overheads under 48,600 To Net Profit as per cost books 48,408
recovered By Office overheads over
To Provision for doubtful debts 17,800 recovered 11,500
To Obsolescence loss 17,200 By Dividend received on shares 17,475
To Store adjustment (Debit) 35,433 By Interest on fixed deposits 21,650
By Depreciation over charged 5,000
By Net loss as per financial 15,000
1,19,033 accounts 1,19,033
The following transactions took place during the quarter ended 30th September, 2018:
`
Factory overheads – allocated to work-in-progress 1,36,350
Goods finished – at cost 13,76,200
Raw material purchased 12,43,810
Direct wages – allocated to work-in-progress 2,56,800
Cost of goods sold 14,56,500
Raw materials – issued to production 13,60,430
Raw materials – credited by suppliers 27,200
Raw materials losses – inventory audit 6,000
Work-in-progress rejected (with no scrap value) 12,300
Customer’s returns (at cost) of finished goods 45,900
Solution
Raw Material Control A/c
To Balance B/d 2,82,450 By General Ledger Adj. A/c 27,200
To General Ledger Adj. A/c 12,43,810 By Work in Progress Control A/c 13,60,430
By Costing P&L A/c (Loss) 6,000
By Balance c/d (Balance figure) 1,32,630
15,26,260 15,26,260
Solution
Reconciliation Statement
Particulars + (` ) - (` )
Loss as per cost accounts - 2,48,300
Add: Over recovered Works OHs 30,400 -
Less: Under recovered Selling OHs - 20,300
Less: Under recovered administrative OHs - 27,700
Add: Depreciation over charged in cost accounts 35,100 -
Less: Bad Debts w/off in financial accounts - 15,000
Less: Preliminary expenses w/off in financial accounts - 5,000
Add: Interest credited during the year in financial accounts 7,500 -
73,000 3,16,300
Loss as per financial account - 2,43,300
Service Costing
MAY – 2023 – 5 Marks
RST Toll Plaza Limited built an 80-kilometer-long highway between two cities and operates a toll
plaza to collect tolls from passing vehicles using the highway. The company has estimated that
50,000 light weight, 12,000 medium weight and 10,000 heavy weight vehicles will be using the
highway in one month in outward journey and the same number for return journey.
As per government notification, vehicles used for medical emergencies, Members of Parliament,
and essential services are exempt from toll charges. It is estimated that 10% of light weight vehicles
will pass the highway for such use.
It is the policy of the company that if vehicles return within 24 hours of their outward journey, the
toll fare will be reduced by 25 percent automatically. It is estimated that 30% of chargeable light
weight vehicles return within the specified time frame.
The toll charges for medium weight vehicles is to be fixed as 2.5 times of the light weight vehicles
and that of heavy weight vehicles as 2 times of the medium weight vehicles.
The toll and maintenance cost for a month is `59,09,090. The company requires a profit of 10%
over the total cost to cover interest and other costs.
Required:
(i) Calculate the toll rate for each type of vehicle if concession facilities are not available on the
return journey.
(ii) Calculate the toll rate that will be charged from light weight vehicles if a return journey
concession facility is available, assuming that the revenue earned from light weight vehicles
calculated in option (i) remains the same.
Solution
Working Notes:
(1) Calculation of equivalent number of light vehicles
Type of vehicles Monthly traffic Return traffic Ratio (C) Equivalent light
(A) (B) weight
[(A+B)´C]
Light weight 45,000* 45,000 1 90,000
Medium weight 12,000 12,000 2.5 60,000
Heavy weight 10,000 10,000 5 1,00,000
2,50,000
*50,000 light vehicles less 10% exempted vehicles.
(2) Calculation of equivalent number of light weight vehicles
Type of vehicles Monthly Return traffic (B) Ratio (C) Equivalent light
traffic (A) weight
[(A+B)´C]
Light weight 45,000* 41,625 1 86,625
(45,000 – [45,000
´ 30% ´ 25%)]
Medium weight 12,000 12,000 2.5 60,000
Heavy weight 10,000 10,000 5 1,00,000
2,46,625
(ii) Revenue from light weight vehicle in (i) above = 90,000 vehicles ´ `26 = `23,40,000
"%,$&,&&&
New toll rate to maintain the same revenue from Light weight vehicle = .),)"' = `27.01
Rate to be charged from 13,500 light weight vehicles = 27.01 ´ 0.75 = `20.26
Branch is having four employees at a monthly salary of `50,000 each, exclusively for processing
of Vehicle Loan applications and two employees at a monthly salary of `70,000 each, exclusively
for processing of Education Loan applications.
In addition to above, following expenses are incurred by the Branch:
• Branch Manager who supervises all the activities of branch, is paid at `90,000 per month.
• Legal charges, Printing & stationery and advertising expenses are incurred at `30,000,
`12,000 and `18,000 respectively for a month.
• Other expenses are `10,000 per month.
You are required to:
(a) Compute the cost of processing a Vehicle Loan application on the assumption that 496 Vehicle
Loan applications are processed each month.
(b) Find out the number of Education Loan applications if the total processing cost per Education
Loan Application is sale as in the Vehicle loan Application as computed in (i) above.
Solution
Particulars Vehicle Loan Education Loan Total (`)
Applications (`) Applications (`)
Employee Cost 50,000 ´ 4 = 70,000 ´ 2 = 1,40,000 3,40,000
2,00,000
Apportionment of branch 27,000 27,000 54,000
manager’s salary
Legal charges, printing & 18,000 18,000 36,000
stationary and advertising
Other expenses 3,000 3,000 6,000
Total cost 2,48,000 1,88,000 4,36,000
O<G7F H<9G ",$.,&&&
(a) Cost of processing vehicle loan application = ;<.<= 7CCFAH7GA<D9 = $()
= `500
O<G7F H<9G
(b) Cost of processing education loan application = ;<.<= 7CCFAH7GA<D9
!,..,&&&
500 = ;<.<= 7CCFAH7GA<D9
!,..,&&&
No. of applications = '&&
= 376
At Mine X average loading time is 30 minutes per load, while at mine Y average loading time is
25 minutes per load.
Additional information:
Drivers’ wages, depreciation, insurance and taxes, etc. `12 per hour
Operated Fuel, oil tyres, repairs and maintenance, etc. `1.60 per km
You are required to prepare a statement showing the cost per tonne kilometer of carrying coal from
each mine ‘X and ‘Y’.
Solution
Calculation of Ton Kms
No. × Kms × Ton = Ton Kms
Plot to X 1 × 15 × 0 = 0
X to plot 1 × 15 × 4 = 60
Total = 60
Kms travel = (1 ×1 5) + (1 × 15) = 30
The seating capacity of each mini bus is 30 persons. The seating capacity is normally 80% occupied
during the year. The details of expenses incurred for a year are as under:
Particulars
Driver’s salary `20,000 per driver per month
Lady attendant’s salary (mandatorily required for each `10,000 per attendant per month
mini bus)
Cleaner’s salary (One cleaner for 2 mini buses) `15,000 per cleaner per month
Diesel (Avg. 8kms per litre) `80 per litre
Insurance charges (per annum) 2% of Purchase Price
License fees and taxes `5,080 per mini bus per month
Garage rent paid `24,000 per month
Repair & maintenance including engine oil and lubricants `2,856 per mini bus
(for every 5,760 kms)
Solution
(i) Statement of Cost
Particulars Amount
Fixed charges:
Driver’s Salary 2,40,000
Lady attendant’s salary 1,20,000
Cleaner’s salary [(15,000 ´ 12) ÷ 2] 90,000
Depreciation [(15,00,000 – 3,00,000) ÷ 8] 1,50,000
Insurance charges (15,00,000 ´ 2%) 30,000
Licenses fee and taxes 60,960
Garage rent [(24,000 ´ 12) ÷ 8] 36,000
Total Fixed charges (A) 7,26,960
Variable Charges:
Diesel [(80 ÷ 8) ´ 57,600] 5,76,000
Repair & Maintenance [(2,856 ÷ 5,760) ´ 5,76,000] 28,560
Total Variable charges (B) 6,04,560
Total Cost (A + B) 13,31,520
No. of kms travel per annum = 8 ´ 30 ´ 20 ´ 12 = 57,600 kms
`
Office administration cost 48,00,000
Claim management cost 3,80,000
Employees’ cost 16,20,000
Postage and logistics 32,40,000
Policy issuance cost 29,50,000
Facilities cost 46,75,000
Cost of marketing of the policy 1,38,90,000
Policy development cost 35,00,000
Policy servicing cost 96,45,000
Sales support expenses 32,00,000
IT cost ?
Number of Policy sold: 2,800
Total insured value of policies - `3,500 crores
Cost per rupee of insured value - `0.002
You are required to:
(v) Calculate the total cost for “COVID-19” Insurance policy segregating the costs into four main
activities namely (a) Marketing and Sales support (b) operations (c) IT Cost and (d) Support
functions.
(vi) Calculate cost per policy
Solution
(i) Total Cost = Total insured value × Cost per rupee of insured value
Total Cost = `3,500 crore × 0.002
Total Cost = `7,00,00,000
Other Cost + IT Cost = 7,00,00,000
4,79,00,000 + IT Cost = 7,00,00,000
IT Cost = `2,21,00,000
Statement of Cost
Particulars Amount
Marketing and Sales Support:
Cost of marketing the policy 1,38,90,000
Policy development cost 35,00,000
Sales support expenses 32,00,000
Total (A) 2,05,90,000
Operations Cost:
Claim management cost 3,80,000
Policy issuance cost 29,50,000
Policy servicing cost 96,45,000
Total (B) 1,29,75,000
IT Cost:
IT Cost 2,21,00,000
Total (C) 2,21,00,000
Support Function:
Office administration cost 48,00,000
Employees’ cost 16,20,000
Postage and logistics 32,40,000
Facilities cost 46,75,000
Total (D) 1,43,35,000
Total Cost (A + B + C + D) 7,00,00,000
Number of Policies 2,800
Cost per policy 25,00
The unit consists of 100 beds and 5 more beds can comfortably be accommodated when the
situation demands. Though the unit is open for patients all the 365 days in a year, scrutiny of
accounts for the year 2020 reveals that only for 120 days in the year, the unit had the full capacity
of 100 patients per day and for another 80 days, it had, on an average only 40 beds occupied per
day. But, there were occasions when the beds were full, extra beds were hired at charge of `50 per
bed per day. This did not come to more than 5 beds above the normal capacity on any one day. The
total hire charges for the extra beds incurred for the whole year amounted to `20,000.
The unit engaged expert doctors from outside to attend on the patients and the fees were paid on
the basis of the number of patients and the fees were paid on the basis of the number of patients
attended and time spent by them which on an average worked out to `30,000 per month in the
year 2020.
The permanent staff expenses and other expenses of the unit were as follows:
`
2 supervisors each at a per month salary of 5,000
4 Nurses each at a per month salary of 3,000
2 Ward boys each at a per month salary of 1,500
Other Expenses for the year were as under:
Repairs and Maintenance 28,000
Food supplied to patients 4,40,000
Caretaker and Other services for patients 1,25,000
Laundry charges for bed linen 1,40,000
Medicines supplied 2,80,000
Cost of oxygen etc. other than directly borne for treatment of 75,000
patients
General Administration Charges allocated to the unit 71,000
Required:
(i) What is the profit per patient day made by the unit in the year 2020, if the unit recovered an
overall amount of `200 per day on an average from each patient.
(ii) The unit wants to work on a budget for the year 2021, but the number of patients requiring
medical care is a very uncertain factor. Assuming that same revenue and expenses prevail in
the year 2021 in the first instance, work out the number of patient-days required by the unit
to break-even.
Solution
(i) Effective bed days = (120 × 100) + (80 × 40) + (20,000 ÷ 50) = 15,600
Statement of Profit
Particulars Amount (`)
Variable Cost:
Doctor cost (30,000 × 12) 3,60,000
Food to patients 4,40,000
Caretaker and other services to patients 1,25,000
Laundry charges for bed linen 1,40,000
Medicines 2,80,000
Bed Charges 20,000
Total Variable Cost (A) 13,65,000
Fixed Cost:
Rent (50,000 × 12) 6,00,000
Supervisor (5,000 × 12 × 2) 1,20,000
Nurse (3,000 × 12 × 4) 1,44,000
Ward boys (1,500 × 12 × 2) 36,000
Repairs 28,000
Cost of oxygen etc. other than directly borne for treatment of patients 75,000
General Administration Charges allocated to the unit 71,000
Total Fixed Cost (B) 10,74,000
Total Cost (A + B) 24,39,000
Revenue (15,600 × 200) 31,20,000
Profit 6,81,000
Number of patient days 15,600
Profit per patient day 43.65
(b) Contribution = Revenue – Variable cost = `31,20,000 – `13,65,000 = `17,55,000
!*,'',&&&
Contribution per patient day = !',)&&
= `112.50
Solution
(1) Statement of Cost
Particulars Amount (`)
Capital Cost:
(&& H><>? ! 7,50,00,000
Capital cost share ! !&
× !"-
Total Capital Cost (A) 7,50,00,000
Operating Cost:
Salary – Collection Personnel (3 × 5 × 30 × 200) 90,000
- Supervisor (3 × 2 × 30 × 350) 63,000
- Security Personnel (2 × 2 × 30 × 200) 24,000
- Toll booth manager (3 × 1 × 30 × 500) 45,000
Electricity 1,50,000
Telephone 1,00,000
Total Operating Cost (B) 4,72,000
Maintenance Cost:
Maintenance 50,00,000
Total Maintenance Cost (C) 50,00,000
Total Cost (A + B + C) 8,04,72,000
Kms 120
Total cost per km 6,70,600
!"&,&&,&&,&&& !
(2) Vehicles per month = !&
× !" = 1,00,00,000
Total cost per month = 8,04,72,000
Add: Profit (30%×8,04,72,000) = 2,41,41,600
Total Revenue =10,46,13,600
Vehicles = 1,00,00,000
Toll per vehicle = 10.46
Solution
Computation of Effective room days
Season = (200 rooms ´ 80%) ´ (6 ´ 30) days = 28,800
Off-season = (200 rooms ´ 40%) ´ (6 ´ 30) days = 14,400
43,200
Computation of Total Cost `
(1) Staff Salary 8,00,000
(2) Repairs to buildings 3,00,000
(3) Laundry charges 1,40,000
(4) Interior charges 2,50,000
Solution
Calculation of Ton Kms
No. × Kms × Ton = Ton Kms
1 × 40 × 2 × 5 × 4 × 10 = 16,000
1 × 40 × 2 × 5 × 4 × 0 = 0
Total = 16,000
Total kms traveled = 3,200 kms
(i) Statement of Operating Cost
Particulars Amount (`)
Fixed Cost:
Driver salary (2,500 × 4) 10,000
Garage rent (800 × 4) 3,200
Insurance [(18,200 ÷ 52) × 4] 1,400
Vehicle license [(7,800 ÷ 52) × 4] 600
Other overheads cost [(41,600 ÷ 52) × 4] 3,200
Total Fixed Cost (A) 18,400
Variable Cost:
Cost of diesel [(3,200 ÷ 8) × 60] 24,000
Engine Oil (200 × 4) 800
Repairs (600 × 4) 2,400
(,'&,&&&1!,'&,&&& 16,000
Depreciation on vehicle H !,)&,&&&
× 3,200I
'",'&& 6,720
Depreciation on tyres H!,)&,&&& × 3,200I
Total Variable Cost (B) 49,920
Total Cost (A + B) 68,320
salary will be `2,40,000 per annum, and the conductor’s salary will be `1,80,000 per annum in
addition to 10% of the takings as commission (to be shared by the driver and the conductor
equally). Office and administration overheads will be `18,000 per annum. Diesel and oil will be
`1,500 per 100 km. The bus will make 4 round trips carrying on an average 40 passengers on each
trip.
Assuming 25% profit on takings and considering that the bus will run on an average 25 days in a
month, you are required to:
(i) Prepare operating cost sheet (for the month)
(ii) Calculate fare to be charged per passenger km
Solution
Calculation of Passenger Kms
No. × Kms × Passenger = Passenger Kms
1 × 25 × 4 × 2 × 25 × 40 = 2,00,000
Kms travel = 1 × 25 × 4 × 2 × 25 = 5,000 kms
The hospital hired 250 beds at a charge of `950 per bed to accommodate the flow of patients.
However, this never exceeded the normal capacity of 50 beds on any day. Find out:
(i) Profit per patient day, if hospital charges on an average `2,500 per day from each patient
(ii) Break-even point per patient day (Make calculation on annual basis)
Solution
Number of patient days = (200 × 50) + (105 × 30) + (60 × 20) + 250 = 14,600 patient days
Statement showing Profit
Particulars Amount (`)
Variable Cost:
Food and Laundry Service 39,53,000
Medicines to Patients 22,75,000
Doctor’s Payment 66,00,000
Hire charges of Bed (250 × `950) 2,37,500
Total Variable Cost (A) 1,30,65,500
Fixed Cost:
Building Rent 27,00,000
Manager’s Salary (`5,000 × 3 × 12) 18,00,000
Nurse’s Salary (`18,000 × 12 × 24) 51,84,000
Ward boy’s Salary (`9,000 × 12 × 24) 25,92,000
Administrative Overheads 28,00,000
Process Costing
NOV – 2022 – 10 Marks
N Ltd. produces a product which passes through two processes Process-I and Process-II. The
company has provided following information related to the Financial Year 2021-22:
Process I Process II
Raw material @`65 per unit 6,500 units -
Direct wages `1,40,000 `1,30,000
Direct Expenses 30% of direct wages 35% of direct wages
Manufacturing Overheads `21,500 `24,500
Realizable value of scrap per `4.00 `16.00
unit
Normal loss 250 units 500 units
Units transferred to Process 6,000 units 5,500 units
II/ finished stock
Sales - 5,000 units
There was no opening or closing stock of work-in-progress.
You are required to prepare:
(i) Process-I account
(ii) Process-II account
(iii) Finished Stock Account
Solution
Process I A/c
Particulars Units (` ) Particulars Units (` )
To Raw Material used 6,500 4,22,500 By Normal Loss 250 1,000
(250 units ´ `4)
To Direct Wages - 1,40,000 By Process-II A/c 6,000 6,00,000
(`100 ´ 6,000)
To Direct expenses - 42,000 By Abnormal loss 250 25,000
(30% ´ 1,40,000) (`100 ´ 250)
To Manufacturing - 21,500
overheads
6,500 6,26,000 6,500 6,26,000
),"),&&&1!,&&& ),"',&&&
Cost per unit = ),'&&1"'&
= ),"'&
= `100
Process II A/c
Particulars Units (` ) Particulars Units (` )
To Process-I A/c 6,000 6,00,000 By Normal Loss 500 8,000
(500 units ´ `16)
To Direct Wages - 1,30,000 By Finished Stock A/c 5,500 7,92,000
(`144 ´ 5,500)
The company transfers 60,000 kgs of output (Chemical G) from Process I to Process II for
producing Chemical ‘GK’. Further materials are added in Process II which yield 1.20 kg. of
chemical ‘GK’ for every kg of chemical ‘G’ introduced. The chemicals transferred to Process II
for further processing are then sold as chemical ‘GK’ for `10 per kg. Any quantity of output
completed in Process I, are sold as chemical ‘G’ @ `9 per kg.
The monthly costs incurred in Process II (other than the cost of chemical ‘G’) are:
Input 60,000 kg of chemical ‘G’
Solution
(i) Statement of Equivalent Production
Material Conversion Cost
Input Output
% Units % Units
Op. WIP 9,500 Op. WIP 9,500 100 9,500 100 9,500
Input 1,05,000 Introd. & Complete 73,500 100 73,500 100 73,500
Transferred 83,000 83,000 83,000
Normal Loss 10,500 - - - -
(1,05,000×10%)
Abnormal Loss 4,500 100 4,500 100 4,500
(Bal. fig)
Closing WIP 16,500 100 16,500 60 9,900
1,14,500 1,14,500 1,04,000 97,400
There were no opening stocks. Scrap has realizable value of `5 per unit. You are required to
prepare:
(i) Process-I Account
(ii) Abnormal Gain/Loss Account
Solution
(i) Process I Account
Particulars Units Amount Particulars Units Amount
To Material 10,000 80,000 By Normal loss A/c 500 2,500
To Labour - 60,000 By Process -II A/c (bal. 9,650 1,93,000
fig)
To Overheads - 52,500
To Abnormal Gain 150 3,000
10,150 1,95,500 10,150 1,95,500
!,(",'&&1",'&& !,(&,&&&
Normal cost per unit = !&,&&&1'&&
= (,'&&
= `20
Solution
(i) Let normal loss units in process Y = y
O<G7F 4<9G1@H>7C L7FK? <= D<>J7F F<99
Normal cost per unit of Process Y = O<G7F KDAG91;<>J7F F<99 KDAG
'",)!&1"8
4= !$,!&&18
56,400 – 4y = 52,610 – 2y
2y = 3,790
y = 1,895
!,.('
Thus, Normal loss % of process Y = !$,!&& × 100 = 13.44%
$",)&&1((& $!,)!&
Normal cost per unit = !',&&&1(&& = !$,!&& = `2.95106
Process Y Account
Particulars Units Amount Particulars Units Amount
To Process X A/c 14,100 41,610 By Normal loss A/c 1,895 3,790
To Material - 2,250 (Part (i))
consumed
To Labour - 3,500 By Process Z A/c 12,205 48,820
To Overheads - 5,250
(3,500 × 150%) 14,100 52,610 14,100 52,610
Process Z Account
Particulars Units Amount Particulars Units Amount
To Process Y A/c 12,205 48,820 By Normal loss A/c 610 610
To Material - 2,000 (12,205 × 5% × 1)
consumed
To Labour - 3,000 By Finished Stock A/c 12,000 59,725
To Overheads - 4,500 (12,000 × 4.97715
(3,000 × 150%)
To Abnormal Gain 405 2,015
A/c
(405 × 4.97715) 12,610 60,335 12,610 60,335
'.,%"&1)!& '*,*!&
Normal cost per unit = !","&'1)!& = !!,'(' = `4.97715
Solution
(i) Statement of Equivalent Production
Material Conversion cost
Input Output
% Units % Units
Op.
WIP 10,000 Op. WIP 10,000 - - 30 3,000
Introduced &
Input 55,000 Complete 33,500 100 33,500 100 33,500
Transferred 43,500
Normal Loss 3,250 - - - -
(5%×65,000)
Abnormal Loss 6,250 100 6,250 60 3,750
Closing WIP 12,000 100 12,000 90 10,800
65,000 65,000 51,750 51,050
Solution
(i) Statement of Equivalent Production
Material Labour Overheads
Input Output
% Units % Units % Units
Op. WIP 3,000 Op. WIP 3,000 100 3,000 100 3,000 100 3,000
Introduced &
Input 42,000 Complete 33,000 100 33,000 100 33,000 100 33,000
Transferred 36,000
Normal Loss 1,800 - - - - - -
(45,000×4%)
Abnormal
Loss 3,000 100 3,000 70 2,100 70 2,100
(4,800 -
1,800)
Closing WIP 4,200 100 4,200 50 2,100 50 2,100
45,000 45,000 43,200 40,200 40,200
Solution
(i) Process 1 Account
Particulars Units Amount Particulars Units Amount
To Material 10,000 7,50,000 By Normal Loss A/c 500 6,750
To Direct wages - 3,00,000 (500 × 13.50)
To Direct Expenses - 1,50,000 By Abnormal loss A/c 500 66,750
(50% × 3,00,000) (500 × 133.50)
To Manufacturing - 75,000 By Process-2 A/c 9,000 12,01,500
Overheads
(25% × 3,00,000) (9,000 × 133.50)
10,000 12,75,000 10,000 12,75,000
!",*',&&&1),*'& !",).,"'&
Normal cost per unit = !&,&&&1'&&
= (,'&&
= `133.50
Process 2 Account
Particulars Units Amount Particulars Units Amount
To Process -1 A/c 9,000 12,01,500 By Normal Loss A/c 900 1,30,500
To Direct wages - 5,60,000 (900 × 145)
To Direct expenses - 3,64,000 By Finished Goods A/c 8,200 21,04,667
(65% × 5,60,000) (8,200 × 3)
To Manufacturing - 84,000
Overheads
(15% × 5,60,000)
To Abnormal gain A/c 100 25,667
(100 × 3)
9,100 22,35,167 9,100 22,35,167
"",&(,'&&1!,%&,'&& "&,*(,&&&
Normal cost per unit = (,&&&1(&&
= .,!&&
= `256.6666
Solution
Process A Account
Particulars Cost Profit Total Particulars Cost Profit Total
To Opening 5,000 - 5,000 By Process B A/c 28,800 7,200 21,600
stock
To Direct 9,000 - 9,000
material
To Direct wages 5,000 - 5,000
19,000 - 19,000
(-) Closing stock (2,000) - (2,000)
17,000 - 17,000
To Factory OHs 4,600 - 4,600
21,600 - 21,600
To Profit - 7,200 7,200
21,600 7,200 28,800 21,600 7,200 28,800
Process B Account
Particulars Cost Profit Total Particulars Cost Profit Total
To Opening 4,500 1,000 5,500 By F. Stock 41,550 20,125 61,675
stock A/c
To Process A 21,600 7,200 28,800
A/c
To Direct 9,500 - 9,500
material
Solution
Statement of Equivalent Production
Material
Input Output
% Units
Op. WIP 3,000 Op. WIP 3,000 30 900
Introduced &
Input 17,000 Complete 12,000 100 12,000
Transferred 15,000
Normal Loss 2,400 - -
(20,000×12%)
Abnormal
Loss 400 100 400
(Bal. fig.)
Closing WIP 2,200 80 1,760
20,000 20,000 15,060
10,000 kg of raw material @ `5 per kg was issued to Process P. There was not stock of materials
or work in process. The entire output of each process passes directly to the next process and finally
to warehouse. There is normal wastage, in processing of 10%. The scrap value of wastage is `1
per kg. The output of each process transferred to next process and finally to warehouse are as
under:
Process P = 9,000 kg
Process Q = 8,200 kg
Process R = 7,300 kg
The company fixes selling price of the end product in such a was so as to yield a profit of 25% on
selling price. Prepare Process P. Q and R Accounts. Also calculate selling price per unit of end
product.
Solution
Process P Account
Particulars Units Amount Particulars Units Amount
To Input 10,000 50,000 By Normal Loss A/c 1,000 1,000
To Direct Material - 38,000 (1,000 × 1)
To Direct Labour - 30,000 By Process Q A/c 9,000 1,39,500
To Production OHs - 22,500 (9,000 × 15.50)
(90,000 × 3/12)
10,000 1,40,500 10,000 1,40,500
!,$&,'&&1!,&&& !,%(,'&&
Normal cost per unit = !&,&&&1!,&&&
= (,&&&
= `15.50
Process Q Account
Particulars Units Amount Particulars Units Amount
To Process P A/c 9,000 1,39,500 By Normal Loss A/c 900 900
To Direct Material - 42,500 (900 × 1)
To Direct Labour - 40,000 By Process R A/c 8,200 2,54,200
To Production OHs - 30,000 (8,200 × 31)
(90,000 × 4/12)
To Abnormal gain A/c 100 3,100
(100 × 31)
9,100 2,55,100 9,100 2,55,100
",'",&&&1(&& ",'!,!&&
Normal cost per unit = (,&&&1(&&
= .,!&&
= `31
Process R Account
Particulars Units Amount Particulars Units Amount
To Process Q A/c 8,200 2,54,200 By Normal Loss A/c 820 820
To Direct Material - 42,880 (820 × 1)
To Direct Labour - 50,000 By Abnormal loss A/c 80 4,160
To Production OHs - 37,500 (80 × 52)
(90,000 × 5/12) By Finished Goods A/c 7,300 3,79,600
(7,300 × 52)
8,200 3,84,580 8,200 3,84,580
%,.$,'.&1."& %,.%,*)&
Normal cost per unit = .,"&&1."&
= *,%.&
= `52
Required:
Present a statement showing the apportionment of joint costs on the basis of the sales value of
product ‘X’ and by-product ‘Z’ at the split-off point and the profitability of product ‘Z’ and by-
product ‘Z’.
Solution
Working Note:
(1) Let total raw material in Process R of raw material R be 100
Process Input Loss Output
R 100 100 ´ 10% = 10 90
S 90 90 ´ 10% = 9 81
T 81 81 ´ 10% = 8.10 72.90
Thus, for input of 100 units in process R, output of 72.90 units is obtained from process T.
Actual output of X = 14,580 units
80% of output of Process T = 14,580 units
Output of process T = 14,580 ÷ 80% = 18,225
!.,""'
Input of process R = *".( × 100 = 25,000 kgs
Solution
(i) Calculation of profit on product ‘L’
Particulars `
Sales value 4,50,000
Less: Further processing cost (1,01,000)
3,49,000
Less: Joint production cost [4,00,000 – (200 ´ 5)] (3,99,000)
Loss (50,000)
!"#$% '"(#)*+(,-+. /-"0,# 3,55,666)7,67,666)7,66,666
(ii) Desired selling price = 12,#(
= 76,666
= `60 per kg
Solution
(i) Statement of profit/(loss)
Particulars Product X Product Y Product Z
Sale value (A) 100 ´ 50 = 5,000 70 ´ 80 = 5,600 80 ´ 60 = 4,800
Share of joint cost 4,000 2,800 3,200
(10,000 in 100:70:80)
Further processing cost 2,000 1,200 800
Total cost (B) 6,000 4,000 4,000
Profit/(loss) (A – B) (1,000) 1,600 800
The joint cost of purchasing the crude vegetable oil and processing it were `40,000. Other details
are as follows:
Product Further Processing Sales at split-off Sales after further
costs (`) point (`) processing (`)
S 80,000 20,000 1,20,000
P 32,000 12,000 40,000
N 36,000 28,000 48,000
A - 20,000 -
You are required to identify the products which can be further processed for maximizing profits
and make suitable suggestions.
Solution
Statement of Incremental Profit/(Loss)
Particulars Product S Product P Product N
Sale after further processing 1,20,000 40,000 48,000
Less: Sale at split-off point 20,000 12,000 28,000
Incremental sale 1,00,000 28,000 20,000
Less: further processing cost 80,000 32,000 36,000
Incremental profit/(loss) 20,000 (4,000) (16,000)
Thus, it is recommended to further process Product S and Product P, N and A should be sold at
split off point.
Solution
(i) Statement of allocation of joint cost
Particulars Product X Product Product Total
Y Z
Units sold 10,000 15,000 22,500
Add: Closing stock (A) 5,000 - 7,500
Units Produced (B) 15,000 15,000 30,000
Selling price per unit (C) 30 64 50
Sale value of Prod. (B × C) 4,50,000 9,60,000 15,00,000 29,10,000
Less: Additional cost - 6,60,000 11,00,000 17,60,000
Net realizable value 4,50,000 3,00,000 4,00,000 11,50,000
Share of joint cost (D) 2,34,000 1,56,000 2,08,000 5,98,000
(5,98,000 in NRV ratio)
Process loss 8%
The cost of raw material is `80 per unit.
Processing cost is `2,25,000 of which labour cost is accounted for 66%. Labour is chargeable to
products ‘M’ and ‘N’ in the ratio of 100:80.
Solution
Total joint cost = Raw material cost + Processing cost = (6,750 × 80) + 2,25,000 = `7,65,000
Total labour cost = 2,25,000 × 66% = `1,48,500
Joint cost other than labour cost = 7,65,000 – 1,48,500 = `6,16,500
Statement of Joint Cost Apportionment
Particulars Product M Product N
Labour Cost 82,500 66,000
(1,48,500 in 100:80)
Cost other than labour cost 5,36,087 80,413
(6,16,500 in 80:12)
Share of Joint Cost 6,18,587 1,46,413
Statement of Total Cost
Particulars Product M Product N
Raw material cost 4,69,565 70,435
(5,40,000 in 80:12)
Labour Cost 82,500 66,000
(1,48,500 in 100:80)
Other Processing Cost 66,522 9,978
(76,500 in 80:12)
Share of Joint Cost 6,18,587 1,46,413
Solution
(i) Statement showing Joint Cost Apportionment (Physical Quantity Basis)
Particulars A (`) B (` )
Direct Material (30,000 in 100:120) 13,636 16,364
Direct Labour (9,600 in 100:120) 4,364 5,236
Variable Overheads (12,000 in 100:120) 5,455 6,545
Fixed Overheads (32,000 in 100:120) 14,545 17,455
Joint Cost Allocable 38,000 45,600
Solution
(i) Statement showing Joint Cost Allocation to ‘Cromex’
Particulars Cromex (`)
Sales (`40 × 2,000 units) 80,000
Less: Post split off costs (4,000 + 18,000 + 6,000) (28,000)
Less: Estimated profit (`5 × 2,000) (10,000)
Joint Cost Allocable 42,000
Marginal Costing
MAY – 2023 – 5 Marks
MNP Company Limited produces two products ‘A’ and ‘B’. The relevant cost and sales data per
unit for output is as follows:
Particulars Product A (`) Product B (`)
Direct material 55 60
Direct labour 35 45
Variable factory overheads 40 20
Selling price 180 175
The availability of machine hours is limited to 55,000 hours for the month. The monthly demand
for product ‘A’ and product ‘B’ is 5,000 units and 6,000 units, respectively. The fixed expenses of
the company are `1,40,000 per month. Variable factory overheads are `4 per machine hours. The
company can produce both products according to the market demand.
Required:
Calculate the product mix that generates maximum profit for the company in the situation and also
calculate profit of the company.
Solution
Particulars Product A (`) Product B (`)
Selling price 180 175
Variable cost:
Direct material 55 60
Direct labour 35 45
Variable factory overheads 40 20
130 125
Contribution 50 50
Machine hour per unit 10 5
Contribution per machine hour 5 10
Rank II I
Solution
^A_?6 H<9G !",)&,&&&
(i) Break even sales value = [` P7GA< = %&% = `42,00,000
(iii) Present profit = Contribution – Fixed cost = (56,00,000 ´ 30%) – 12,60,000 = `4,20,000
^A_?6 H<9G / P?]KA>?6 C><=AG (!",)&,&&&×(&%) / $,"&,&&&
Proposed sales = [` P7GA<
= %&%
= `51,80,000
(v) New Margin of Safety = Sales – BES = (56,00,000 ´ 87.5%) – 42,00,000 = `7,00,000
Solution
4<DG>ASKGA<D (%&&1!.&)
(i) PV Ratio = @7F?9
× 100 = %&&
× 100 = 40%
^A_?6 H<9G !),.&,&&&
Break-even Point in value (`) = [` P7GA<
= $&%
= `42,00,000
^A_?6 H<9G !),.&,&&&
Break-even Point in Units = 4<DG>ASKGA<D C?> KDAG = !"&
= 14,000 units
[><=AG *,"&,&&&
(ii) Margin of safety (in `) = [` P7GA< = $&%
= `18,00,000
[><=AG *,"&,&&&
Margin of safety (in units) = 4<DG>ASKGA<D C?> KDAG = !"&
= 6,000 units
Solution
(i) Statement showing Ranking of Crops on the basis of Contribution per hectare
Particulars Wheat Rice Maize
Selling price per kg (`) 20 40 250
(-) Labour charges per kg (`) 8 10 120
(-) Packaging material per kg (`) 2 2 10
(-) Other variable expenses per kg (`) 4 1 20
Contribution per kg (`) 6 27 100
Yield (in kgs per hectare) 2,000 500 100
Contribution per hectare 12,000 13,500 10,000
Ranking II I III
(ii) & (iii) Statement showing optimum product mix and profit
Particulars Wheat Rice Maize Total
Minimum area (in hectare) 100 40 10 150
Remaining area (in hectare 60
Distribution of remaining area based 50 10 - 60
on raking considering maximum
area
Optimum mix (in hectare) 150 50 10 210
Contribution per hectare (`) 12,000 13,500 10,000
Total contribution (`) 18,00,000 6,75,000 1,00,000 25,75,000
(-) Fixed Cost - - - 21,45,000
Profit - - - 4,30,000
During the quarter ending on 31st December, 2021, it produced awnd sold 12,000 units and suffered
a loss of `35 per unit.
During the quarter ending on 31st March, 2022, it produced and sold 30,000 units and earned a
profit of `40 per unit.
Solution
Quarter Units sold Profit/(loss) Total Total Sales
per unit Profit/(loss)
Ending 31st Dec 12,000 (35) (4,20,000) 54,00,000
Ending 31st March 30,000 40 12,00,000 1,35,00,000
Change 16,20,000 81,00,000
4Q7DE? AD C><=AG !),"&,&&&
(i) PV ratio = 4Q7DE? AD 97F?9
´ 100 = .!,&&,&&& ´ 100 = 20%
Fixed cost = Contribution – Profit = (1,35,00,000 ´ 20%) – 12,00,000 = `15,00,000
(iii) Profit = Contribution – Fixed cost = (50,000 ´ 450 ´ 20%) – 15,00,000 = `30,00,000
Solution
(i) Statement of Profit
Particulars Machine A Machine B
Contribution per unit (`) 400 – 240 = 160 400 – 260 = 140
Capacity (units) 8 lakhs 10 lakhs
Total contribution (`) 1,280 lakhs 1,400 lakhs
Less: Fixed cost (`) 350 lakhs 200 lakhs
Profit 930 lakhs 1,200 lakhs
Machine B should be chosen as it gives more profit than Machine A.
Solution
(i) Present Fixed cost = 4 ´ 2,00,000 = `8,00,000
Present Profit = Total cost ´ 20% = (16 + 4) ´ 20% = `4
Present Selling price = Cost + Profit = (16 + 4) + 4 = `24
Contribution = Selling price – Variable cost = 24 – 16 = `8
^A_?6 H<9G .,&&,&&&
Present Break-even sales units = 4<DG>ASKGA<D C?> KDAG = .
= 1,00,000 units
Present Break-even sales value = 1,00,000 ´ 24 = `24,00,000
4<DG>ASKGA<D .
(ii) Present profit-volume ratio = @?FFADE C>AH?
´100 = "$ ´100 = 33.33%
Solution
(i) Let cost indifference units = y
Thus, Total cost of Method – I = Total cost of Method – II
1,00,000 + 15y = 3,00,000 + 10y
5y = 2,00,000
y = 40,000
At y = 40,000 units, cost of the two methods will be equal.
If quantity produced is more than 40,000 units than option where variable cost per unit is low
i.e. Method - II will have greater benefits in term of cost. If quantity produced is less than
40,000 units than option with lowest fixed cost i.e. Method – I will have greater benefits in
terms of total cost.
Solution
Existing variable cost ratio = 100 – Contribution to sales ratio = 100 – 37% = 63%
Existing variable cost = 10,00,000 × 63% = `6,30,000
New variable cost = Existing variable cost = `6,30,000
New variable cost ratio = 100 – 30% = 70%
),%&,&&&
New sales = *&%
= `9,00,000
New Margin of safety = 9,00,000 × 40% = `3,60,000
New Break-even point = 9,00,000 – 3,60,000 = `5,40,000
New Fixed cost = New Break-even point × PV Ratio = 5,40,000 × 30% = `1,62,000
4<DG>ASKGA<D ).,'&,&&&
Overall P\V Ratio = @7F?9
× 100 = !,'&,&&,&&& × 100 = 45.67%
^A_?6 4<9G ".,&&,&&&
Overall Break-even point (in `) = 3L?>7FF [\` P7GA< = $'.)*%
= `61,30,939
Z>?7I1?L?D 97F?9 )!,%&,(%(
Break-even point capacity = O<G7F @7F?9 7G !&&% F?L?F × 100 = !,'&,&&,&&& × 100 = 40.87%
(ii) Sales at 80% level = 1,50,00,000 × 80% = `1,20,00,000
Profit = Contribution – Fixed Cost = (1,20,00,000 × 45.67%) – 28,00,000 = `26,80,400
^A_?6 4<9G/b?9A>?6 [><=AG ".,&&,&&&/)&,&&,&&&
(iii) Desired Sales = 3L?>7FF [\` P7GA<
= $'.)*%
= `1,92,68,867
(iv) Increase in fixed cost = 28,00,000 × 5% = `1,40,000
!,$&,&&&
\ Percentage increase in selling price = !,(",).,.)* × 100 = 0.726%
Solution
Present supply of labour hours in Department-A
= (10,000 × 6) + (12,000 × 10) + (20,000 × 5) = 2,80,000 labour hours
Statement of Contribution
Particulars X Y Z
Selling price per unit 312 400 240
(-) Direct material per unit 160 120 80
(-) Labour cost per unit
Department A 4×6 = 24 4×10 = 40 4×5 = 20
Department B 8×6 = 48 8×15 = 120 8×11 = 88
(-) Variable overheads per unit 8 20 12
Contribution per unit 72 100 40
Labour hours per unit 6 10 5
Contribution per labour hour 12 10 8
Rank I II III
Solution
Total cost when volume is 4,000 units = 4,000 × 3.75 = `15,000
Total cost when volume is 5,000 units = 5,000 × 3.50 = `17,500
bA==?>?DH? AD O<G7F 4<9G !*,'&&1!',&&&
Variable cost per unit = bA==?>?DH? AD cDAG9
= ',&&&1$,&&&
= `2.50
Fixed cost = Total cost – Variable cost = 15,000 – (4,000 × 2.50) = `5,000
^A_?6 H<9G
Break-even point (in units) = 4<DG>ASKGA<D C? >KDAG
^A_?6 H<9G ',&&&
Contribution per unit = Z>?7I1?L?D C<ADG = ),&&& = `0.83
Selling price pre unit = Variable cost per unit + Contribution per unit = 2.50 + 0.83 = `3.33
4<DG>ASKGA<D C?> KDAG &..%
P\V Ratio = @??FADE C>AH? C?> KDAG × 100 = %.%% × 100 = 24.92%
Solution
(i) Statement showing Break Even Sales
Particulars BLACK WHITE
Sales Planned (in `) 81,00,000 54,00,000
Break-even sales % 70% 70%
Break-even sales (in `) (A) 56,70,000 37,80,000
Selling price per unit (in `) (B) 18 24
Break-even sales (in units) (A ÷ B) 3,15,000 2,25,000
Wages `9
Overheads `6
Margin of safety is `4,12,500
You are required to:
(i) Calculate fixed cost and break-even point
(ii) Calculate the volume of sales to earn profit of 20% on sales
(iii) If management is willing to invest `10,00,000 with an expected return of 20%, calculate
units to be sold to earn this profit.
(iv) Management expects additional sales if the selling price is reduced to `44. Calculate units
to be sold to achieve the same profit as desired in above (iii).
Solution
$'1!"1(1)
P/V Ratio = $'
× 100 = 40%
[><=AG
Margin of safety = [/` P7GA<
[><=AG
4,12,500 = &.$&
Profit = 1,65,000
(i) Profit = Contribution – Fixed Cost
4,12,500 = (30,000 × 45 × 40%) – Fixed Cost
Fixed Cost = 5,40,000 – 1,65,000 = `3,75,000
Break-even point = Total sales – Margin of Safety = (30,000 × 45) – 4,12,500 = `9,37,500
Solution
bA==?>?DH? AD [><=AG %&,&&&
(i) Profit Volume Ratio = bA==?>?DH? AD @7F?9
× 100 = !,&&,&&& × 100 = 30%
(ii) Profit in 2017-18 = Contribution – Fixed Cost
15,000 = (5,00,000 × 30%) – Fixed Cost
Fixed Cost = 1,35,000
^A_?6 49<G !,%',&&&
(iii) Break-even point = [/` P7GA<
= %&%
= `4,50,000
^A_?6 H<9G/b?9A>?6 [><=AG !,%',&&&/$',&&&
(iv) Sales to earn a profit of `45,000 = [/` P7GA<
= %&%
= `6,00,00
(v) Margin of Safety = Actual sales – Break-even sales = 5,00,000 – 4,50,000 = `50,000
Solution
(i) Evaluation of option (i)
Standard Costing
MAY – 2023 – 10 Marks
NC Limited uses a standard costing system for the manufacturing of its product ‘X’. the following
information is available for the last week of the month:
• 25,000 kg of raw material were actually purchased for `3,12,500. The expected output is 8
units of product ‘X’ from each one kg of raw material. There is no opening and closing
inventories. The material price variance and material cost variance, as per cost records, are
`12,500 (F) and `1,800 (A) respectively.
• The standard time to produce a batch of 10 units of product ‘X’ is 15 minutes. The standard
wage rate per labour hour is 50. The company employs 125 workers in two categories, skilled
and semi-skilled, in a ratio of 60:40. The hourly wages actually paid were `50 per hour for
skilled workers and `40 per hour for semi-skilled workers. The weekly working hours are 40
hours per worker. Standard wage rate is the same for skilled and semi-skilled workers.
• The monthly fixed overheads are budgeted at `76,480. Overheads are evenly distributed
throughout the month and assume 4 weeks in a month. In the last week of the month, the actual
fixed overhead expenses were `19,500.
Required:
(a) Calculate the standard price per kg and the standard quantity of raw material
(b) Calculate the material usage variance, labour cost variance and labour efficiency variance.
(c) Calculate the fixed overhead cost variance, the fixed overhead expenditure variance and the
fixed overhead volume variance.
Solution
(a) Material price variance = (SP – AP) ´ AQ
12,500 (F) = (SP ´ AQ) – (AP ´ AQ)
12,500 (F) = (SP ´ 25,000) – 3,12,500
SP = `13
Working notes:
(1) Budgeted time per unit = 15 minutes ÷ 10 units = 1.5 minutes
Budgeted units per hour = 60 ÷ 1.5 = 40 units
Budgeted output = 5,000 hours ´ 40 = 2,00,000 units
Actual output = 23,900 ´ 8 units = 1,91,200 units
*),$.&
(3) Budgeted fixed overheads per week = $
= `19,120
Solution
Basic Calculation
Revised
Particulars Standard (20,000 Kg) Actual (20,000 Kg) Standard
Quantity Rate Amount Quantity Rate Amount Quantity
76,666
´23000
A 10,000 25 2,50,000 11,000 23 2,53,000 88,666
= 10454.54
9,666
88,666
´23000
B 7,000 45 3,15,000 7,500 48 3,60,000
= 7318.18
:,666
88,666
´23000
C 5,000 55 2,75,000 4,500 60 2,70,000
= 5227.27
Total 22,000 8,40,000 23,000 8,83,000 23,000
Calculation of Variances
(i) Material Cost Variance = Standard Cost – Actual cost
A = 2,50,000 – 2,53,000 =` 3,000 (A)
B = 3,15,000 – 3,60,000 =` 45,000 (A)
C = 2,75,000 – 2,70,000 =` 5,000 (F)
MCV = ` 43,000 (A)
(ii) Material Price Variance = (SP – AP) ´ AQ
A = (25 – 23) ´ 11,000 =` 22,000 (F)
B = (45 – 48) ´ 7,500 =` 22,500 (A)
C = (55 – 60) ´ 4,500 =` 22,500 (A)
MPV = ` 23,000 (A)
(iii) Material Usage Variance = (SQ – AQ) ´ SP
A = (10,000 – 11,000) ´ 25 =` 25,000 (A)
B = (7,000 – 7,500) ´ 45 =` 22,500 (A)
C = (5,000 – 4,500) ´ 55 =` 27,500 (A)
MUV = ` 20,000 (A)
(iv) Material Yield Variance = (SQ – RSQ) ´ SP
A = (10,000 – 10,454.54) ´ 25 =` 11,363.5 (A)
B = (7,000 – 7,318.18) ´ 45 =` 14,318.1 (A)
C = (5,000 – 5,227.27) ´ 55 =` 12,500 (A)
MYV = ` 38,181.6 (A)
Or Material Yield Variance = (Actual yield – Standard yield) ´ Standard rate per unit of output
86,666 ;,<6,666
= !20,000 − '88,666 × 23,000*+ ' 86,666 * = `38,178 (A)
In a 48 hour week, the department produced 1,000 units of ‘NPX’ despite 5% of the time paid
being lost due to an abnormal reason. The hourly wages actually paid were `25.70 per hour.
Calculate:
(i) Labour Cost Variance
(ii) Labour Rate Variance
(iii) Labour Efficiency Variance
(iv) Labour Idle Time Variance
Solution
Actual hours paid = 48 ´ 120 = 5,760
Actual wage rate paid = `25.70
Total wages paid = 5,760 ´ `25.70 = `1,48,032
Idle time = 5,760 ´ 5% = 288 hours
Actual hours worked = 5,760 – 288 = 5,472 hours
!"&´!
Standard hours (for 1,000 units of NPX) = "&
´ 1,000 = 6,000 hours
Standard rate = `25
Standard wages = 6,000 ´ `25 = `1,50,000
Solution
Basic Calculations:
(1) Fixed overheads out of semi-variable overheads = 1,80,000 × 60% = `1,08,000
⸫Total Fixed overheads p.a. = 12,00,000 + 1,08,000 = `13,08,000
Total Fixed overheads per month = 13,08,000 ÷ 12 = `1,09,000
!,&(,&&&
Fixed overheads per unit = !,"&,&&&÷!" = `10.90
Solution
Labour Efficiency Variance = (SH – AH worked) × SR
!&&
240 (F) = !H960 × "'
I − {(10 + 30 + 60) × (40 − 5%)}- × e`
240 = (3,840 – 3,800) × SR
SR = `6
Particulars Standard (960 units)
Quantity Rate Amount
Labour !&& 6 23,040
960 × "'
= 3,840
Calculation of Variances
(i) Labour Cost Variance = Standard Cost – Actual cost
= 23,040 – 23,360 = `320 (A)
The firm reports the following details of actual performance for November, 2020 after the end of
the month:
Actual hours worked 8,100 hrs.
Actual production expressed in standard hours 8,800 hrs.
Actual Variable Overheads `1,02,000
Actual Fixed Overheads `2,00,000
You are required to calculate:
(i) Variable Overhead Variances:
(a) Variable overhead expenditure variance
(b) Variable overhead efficiency variance
(ii) Fixed Overhead Variances:
(a) Fixed overhead budget variance
(b) Fixed overhead capacity variance
(c) Fixed overhead efficiency variance
(iii) Control Ratios:
(a) Capacity ratio
(b) Efficiency ratio
(c) Activity ratio
Solution
Basic Calculations
Standard Actual
Particulars Hrs. Rate Amount Hrs. Rate Amount
` ` ` `
!,&),&.& !,&",&&&
Variable = =
8,800 .,.$& 1,05,600 8,100 .,!&& 1,02,000
Expenses 12 12.5926
(i) (a) Variable overhead expenditure variance = (SR – AR) × Actual Hrs.
= (12 – 12.5926) × 8,100 = `4,800 (A)
(b) Variable overhead efficiency variance = (SH – AH) × Std. Rate
= (8,800 – 8,100) × 12 = `8,400 (F)
(ii) (a) Fixed overhead budget variance = Budgeted OH – Actual OH
= 2,21,000 – 2,00,000 = `21,000 (F)
(b) Fixed overhead capacity variance = (AH – BH) × Recovery rate
= (8,100 – 8,840) × 25 = `18,500 (A)
(c) Fixed overhead efficiency variance = (SH – AH) × Recovery rate
= (8,800 – 8,100) × 25 = `17,500 (F)
2HGK7F V<K>9 .,!&&
(iii) (a) Capacity ratio = ZK6E?G?6 V<K>9 × 100 = .,.$& × 100 = 91.63%
@G7D67>6 V<K>9 .,.&&
(b) Efficiency ratio = 2HGK7F V<K>9
× 100 = .,!&& × 100 = 108.64%
@G7D67>6 V<K>9 .,.&&
(c) Activity ratio = ZK6E?G?6 V<K>9 × 100 = .,.$& × 100 = 99.54%
Solution
Computation of required variances for February 2019:
1. Overheads expenditure variance = Overhead Cost Variance – Overheads Volume variance
Solution
Basic Calculation
Semi-skilled `65
Unskilled `50
In a normal working week of 40 hours, the gang is expected to produce 2,000 units of output.
During the week ended 31st March, 2019, the gang consisted of 40 skilled, 10 semi-skilled and 5
unskilled workers. The acutal wages paid were at the rate of `75, `60 and `52 per hour
respectively. Four hours were lost due to machine breakdown and 1,600 units were produced.
Calculate the following variances showing clearly adverse (A) or favorable (F)
(i) Labour Cost Variance (ii) Labour Rate Variance
(iii) Labour Efficiency Variance (iv) Labour Mix Variance
(v) Labour Idle Time variance
Solution
Basic Calculation
Standard (1,600 units) Actual (1,600 units) Revised
Particulars
Quantity Rate Amount Quantity Rate Amount Std. Qty.
$&×%& ()&
",&&&
×1600 = 40×40 = !,*)&
×1980
Skilled 70 67,200 75 1,20,000
960 1,600 = 1,080
$&×!' $.&
×1600 = 40×10 = !,*)&
×1980
Semi-skilled ",&&& 65 31,200 60 24,000
480 400 = 540
$&×!& %"&
",&&&
×1600 = 40×5 = !,*)&
×1980
Unskilled 50 16,000 52 10,400
320 200 = 360
Total 1,760 1,14,400 2,200 1,54,400 1,980
Solution
Working Notes:
(1) Max. capacity in a budget period = 60 employees × 8 hrs. × 5 days × 4 weeks = 9,600 hrs.
(2) Budgeted hours = 50 employees × 8 hrs. × 5 days × 4 weeks = 8,000 hrs.
(3) Actual hours = 7,500 hrs. (given)
(4) Standard hours for actual output = 8,800 hours
Calculation of ratios:
@G7D67>6 V<K>9 .,.&&
(i) Efficiency ratio = 2HGK7F V<K>9
× 100 = *,'&& × 100 = 117.33%
Solution
Basic Calculations:
Budgeted Days Recovery Rate Budgeted Overheads
25 5,00,000 ÷ 25 = 20,000 5,00,000
Actual Days Actual Overheads
23 4,90,000
Standard Days Recovery Rate Recovered Overheads
"' 20,000 4,80,000
',&&&
× 4,800 = 24
Calculation of Variances
(a) F. O. Cost Variance = Recovered overhead – Actual overhead
= 4,80,000 – 4,90,000 = `10,00 (A)
(b) Expenditure Variance = Budgeted overhead – Actual overhead
= 5,00,000 – 4,90,000 = `10,000 (F)
(c) Volume Variance = Recovered overhead – Budgeted overhead
= 4,80,000 – 5,00,000 = `20,000 (A)
(d) Efficiency Variance = (Std. days – Actual days) × Recovery Rate
= (24 – 23) × 20,000 = `20,000 (F)
Solution
Basic Calculation
Standard Actual
Particulars
Quantity Rate Amount Quantity Rate Amount
243.75 × 150/250
Material A 40 5,850 140 42 5,880
= 146.25
243.75 × 100/250
Material B 60 5,850 110 56 6,160
= 97.50
192 ÷ 80%
Input 11,520 250 12,040
= 243.75
(-) Loss 48.75 55
Output 195 195
Calculation of Variances
1. Material Cost Variance = Standard Cost – Actual cost
P = 5,850 – 5,880 =` 30 (A)
Q = 5,850 – 6,160 =` 310 (A)
MCV = ` 340 (A)
2. Material Price Variance = (SP – AP) ´ AQ
P = (40 – 42) ´ 140 =` 280 (A)
Q = (60 – 56) ´ 110 =` 440 (F)
MPV = ` 160 (F)
3. Material Usage (or Quantity) Variance = (SQ – AQ) ´ SP
P = (146.25 – 140) ´ 40 =` 250 (F)
Q = (97.50 – 110) ´ 60 =` 750 (A)
MUV = ` 500 (A)
Selling price of Product X is 1.25 times of Product Z whereas Product Y can be sold at double the
price at which product Z can be sold. Product Z can be sold at a profit of 20% on its marginal cost.
Total overhead cost of the company is `52,80,000 for the year, out of which `1 per labour hour
is variable and the rest is fixed.
In the next year it is expected that sales of product X and product Z will increase by 12% and 15%
respectively and sale of product Y will decline by 5%. The total overhead cost of the company for
the next year is estimated at `55,08,000. The variable cost of `1 per labour our remains
unchanged.
It is anticipated that all other costs will remain same for the next year and there is opening and
closing stock. Selling price per unit of each product will remain unchanged in the next year.
Required:
Prepare a budget showing the current position and the position for the next year clearly indicating
the total product-wise contribution and profit for the company as a whole.
Solution
(i) Budget showing current position of total product wise contribution and profitability
Particulars Product X (`) Product Y (`) Product Z (`) Total (`)
A Direct material cost 20 20 20
(per unit)
B Direct wages cost (per 16 24 16
unit)
C Variable overhead per 4 6 4
unit (WN – 1)
D Total variable cost per 40 50 40
unit (A+B+C)
E Add: Profit (20%´D) - - 8
F Selling price per unit - - 48
(D+E)
G Price weight 1.25 2 1
H Selling price per unit 60 96 48
(G´SP of Z)
(i) Budget showing next year’s position of total product wise contribution and profitability
Particulars Product X (`) Product Y (`) Product Z (`) Total (`)
A Selling price per unit 60 96 48
B Contribution per unit 20 46 8
C Quantity to be sold 2,80,000 2,66,000 3,68,000
(112%´250000) (95%´280000) (115%´320000)
D Total contribution 56,00,000 1,22,36,000 29,44,000 2,07,80,000
(B´C)
E Fixed overheads 13,20,000
(WN-2)
F Profit 1,94,60,000
Working Note:
(1) Segregation of overheads into variable and fixed in current year
Particulars Product X (`) Product Y (`) Product Z (`) Total (`)
A Total Overhead cost - - - 52,80,000
B Labour hour per unit 4 6 4
(Direct wages ÷ `1)
C Quantity produced 2,50,000 2,80,000 3,20,000
D Total variable 10,00,000 16,80,000 12,80,000 39,60,000
overhead cost (B ´ C)
E Fixed overhead cost 13,20,000
(A-D)
(2) Segregation of overheads into variable and fixed in next year
Particulars Product X (`) Product Y (`) Product Z (`) Total (`)
A Total Overhead cost - - - 55,08,000
B Labour hour per unit 4 6 4
(Direct wages ÷ `1)
C Quantity produced 2,80,000 2,66,000 3,68,000
D Total variable 11,20,000 15,96,000 14,72,000 41,88,000
overhead cost (B ´ C)
E Fixed overhead cost 13,20,000
(A-D)
Solution
(i) Calculation of consumption for Raw Material (in kgs) month by month and total
Particulars Jan Feb March April Total
No. of working cays 25 24 26 25 -
Production (per day) 50 55 60 52 -
Production 1,250 1,320 1,560 1,300 5,430
Raw material consumed (in kgs) 5,000 5,280 6,240 5,200 21,720
(ii) Calculation of month wise quantity and value of raw materials purchased
Month Purchase quantity (Kgs) Price (`) Value (`)
January 20,800 ´ 21% = 4,368 10 43,680
February 20,800 ´ 26% = 5,408 12 64,896
March 20,800 ´ 30% = 6,240 13 81,120
April 20,800 ´ 23% = 4,784 11 52,624
Total 20,800 2,42,320
108 10 1,080
March - - - 5,408 12 64,896 5,516 13 71,708
724 13 9,412
5,516 13 52,624
April 4,784 11 52,624 - - -
4,784 11 71,708
316 13 4,108
April - - - 5,200 13 67,600
4,784 11 52,624
For market reasons, production of either of the two garments must be at least 25% of the production
of the other. Estimated cost and revenue per garment are as follows:
Shirt (`) Short (`)
Sales price 60 44
Raw materials
Fabric @12 per metre 24 12
Dyes and cotton 6 4
Direct labour @8 per hour 8 4
Fixed Overhead @4 per hour 4 2
Profit 18 22
From the month of July 2022 direct labour will no longer be a constraint. The company expects to
be able to sell 15,000 shirts and 20,000 shorts in July 2022. There will be no opening stock at the
beginning of July 2022.
Sales volumes are expected to grow at 10% per month cumulatively thereafter throughout the year.
Following additional information is available:
• The company intends to carry stock of finished garments sufficient to meet 40% of the next
month’s sale from July 2022 onwards.
• The estimated selling price will be same as above.
Required:
(i) Calculate the number of shirts and shorts to be produced per month in the first quarter
of financial year 2022-23 to maximize company’s profit.
(ii) Prepare the following budgets on a monthly basis for July, August and September 2022:
(a) Sales budget showing sales units and sales revenue for each product.
(b) Production budget (in units) for each product.
Solution
(i) Statement of contribution per unit
Particulars Shirt (`) Short (`)
Selling price per unit (A) 60 44
Fabric cost per unit 24 12
You are required to prepare flexible budget for both the products:
(i) Before promotion on social media
(ii) After promotion on social media
Solution
(i) Flexible Budget (Before promotion)
Particulars Product AYE Product ZYE Total
Sales 4,000 ´ 200 = 8,00,000 3,000 ´ 180 = 5,40,000 13,40,000
Less: Direct 4,000 ´ 80 = 2,40,000 3,000 ´ 70 = 2,10,000 4,50,000
Material
Less: Direct labour 4,000 ´ 40 = 1,60,000 3,000 ´ 35 = 1,05,000 2,65,000
Less: Variable OHs 4,000 ´ 20 = 80,000 3,000 ´ 25 = 75,000 1,55,000
Less: Fixed OHs 4,000 ´ 10 = 40,000 3,000 ´ 10 = 30,000 70,000
Profit 2,80,000 1,20,000 4,00,000
Solution
(i) Sales Budget
Particulars November, December, January, February, March,
2020 2020 2021 2021 2021
Sales (in Units) 30,000 35,000 38,000 25,000 40,000
Selling Price per unit (in 10 12 15 15 20
`)
Sales Value 3,00,000 4,20,000 5,70,000 3,75,000 8,00,000
Solution
(i) Statement of Cost
Particulars Amount
Direct material (4,12,500 × 60) 2,47,50,000
Direct wages (4,12,500 × 30) 1,23,75,000
Prime Cost 3,71,25,000
Factory Overheads:
Fixed expenses 65,50,000
Variable expenses (4,12,500 × 15) 61,87,500
Semi-variable expenses (w.n.-1) 6,25,000
Working Note – 2
Maximum capacity p.a. = 4,20,000 ÷ 70% = 6,00,000 units
Units in first 6 months = 6,00,000 × 50% × (6/12) = 1,50,000 units
Units in next 3 months = 6,00,000 × 75% × (3/12) = 1,12,500 units
Units in balance 3 months = 6,00,000 × 100% × (3/12) = 1,50,000 units
Total units produced = 1,50,000 + 1,12,500 + 1,50,000 = 4,12,500 units
Thus, if the company has order upto 7,500 units than it can accept the offer for goods either at 130
or 129 at both levels as contribution will increase which in turn increase the profit.
For order beyond 7,500 units, the acceptability of the offer will depend on other cost and the benefit
involved beyond that level.
You are required to prepare a flexible budget so as to arrive at the operating profit at 60%, 80%
and 100% levels.
Solution
Flexible Budget
Amount Amount Amount
Particulars
at 60% at 80% at 100%
No. of units 6,000 8,000 10,000
Selling price per unit 100 100 100
Sales 6,00,000 8,00,000 10,00,000
Less: Variable cost @ `30 1,80,000 2,40,000 3,00,000
Less: Semi variable cost - variable portion @ `5 30,000 40,000 50,000
Less: Semi variable cost - fixed portion 60,000 60,000 60,000
Less: Fixed cost 1,00,000 1,25,000 1,25,000
Operating Profit 2,30,000 3,35,000 4,65,000
Solution
Statement of calculation of selling price
Particulars Amount (`)
Direct Material [(150 + 5%) × 7,000] 11,02,500
Direct Wages [(50 + 20%) × 7,000] 4,20,000
Variable Works Overhead [125 × 50% × 7,000] 4,37,500
Fixed Works Overhead [125 × 50% × 5,000 × 110%] 3,43,750
Variable Selling Expenses [50 × 25% × 7,000] 87,500
Fixed Selling Expenses [50 × 75% × 5,000 × 110%] 2,06,250
To manufacture an electronic gadget, a standard cost of `1,500 is incurred and it is sold through
dealers at an uniform price of `2,000 per gadget to customers. Dealers are given a discount of 15%
on selling price.
Apart from other materials, two units of batteries are required to manufacture a gadget. The
company wants to hold stock of batteries at the end of each month to cover 30% of next month’s
production and to hold stock of manufactured gadgets to cover 25% of the next month’s sale. 3,250
units of batteries and 1,200 units of manufactured gadgets were in stock on 1st January.
Required:
(i) Prepare production budget (in units) for the month of January, February, March and April
(ii) Prepare purchase budget for batteries (in units) for the month of January, February and March
and calculate profit for the quarter ending on March.
Solution
(i) Production Budget
Particulars January February March April
Budgeted Sales 5,000 6,000 7,000 7,500
Add: Closing Stock 1,500 1,750 1,875 2,000
Less: Opening Stock (1,200) (1,500) (1,750) (1,875)
Production 5,300 6,250 7,125 7,625
Working Notes:
(1) Closing stock of January = 25% × 6,000 = 1,500
Working Notes:
(1) Closing stock of material of January = 30% × 12,500 = 3,750
Closing stock of material of February = 30% × 14,250 = 4,275
(2) Raw Material consumption of Material for Month of April = 7,625 × 2 = 15,250
Closing stock of material of March of Material = 30% × 15,250 = 4,575
(3) Opening stock for material for month of February and March are taken as equal to closing
stock of respective previous month.