Anda di halaman 1dari 64

Collin, Chapter # 5, Example # 5.

1, Page # 156

Case Particular Input Output Normal Abnormal


Loss Loss
Ltrs Ltrs Ltrs Ltrs

1 No losses 12,000 12,000 - -

2 Normal loss- no S.V 12,000 10,000 2,000 (1/6) -

3 Abnormal loss - no S.V. 12,000 9,000 2,000 (1/6) 1,000

4 Normal loss - with SV 12,000 10,000 2,000 (1/6) -

5 Abnormal loss - with SV 12,000 9,000 2,000 (1/6) 1,000

6 Abnormal gain - no SV 12,000 11,000 2,000 (1/6) -

7 Abnormal gain - with SV 12,000 11,000 2,000 (1/6) -

Required no.1 When No losses in the process

Process Cost Account


Units Rate Cost

Input 12,000 10 120,000 Output

12,000 120,000

Cost per unit = Cost of input / Nos. of output units (Expected output units)
= Rs. 120,000 / 12,000 units
= Rs. 10 per unit.

Input cost includes cost of direct material and cost of conversion. In this there is no loss in
units, therefore the cost of output is equal to cost of input.
Required no.2: When Normal loss in the process (With NO salvage value)

Process Cost Account


Units Rate Cost

Input 12,000 10 120,000 Output

Normal loss

12,000 120,000

Cost per unit = Cost of input / Nos. of Expected output units (excluding normal loss)

= Rs. 120,000 / 10,000 units


= Rs. 12 per unit.

The normal loss is inherient in nature, and it occur under efficient operating condition and are
unavoidable.
Cost is not assigned to nos. of units lost.
The cost of material loss (Normal) is transferred to nos. of expected goods output, which
increases the per unit cost of finished goods.

For Input: For Output


Work in process Debit Finished goods
Raw material Credit Work in process
Accured payrol Credit
FOH (Applied) Credit No entry for normal loss because there is no val
normal loss units.

Required no.3: When Abnormal loss in the process (With NO salvage value)
Process Cost Account
units Rate Cost

Input 12,000 10 120,000 Output

Normal loss
Abnormal Loss

12,000 120,000

Cost per unit = Cost of input / Nos. of Expected output units (including abnormal loss)

= Rs. 120,000 / 10,000 units


= Rs. 12 per unit.
Abnormal loss Account
Units Rate Cost

Process cost account 1,000 12 12,000 Profit and loss a/c

1,000 12,000

1 These losses are not an inherent in nature and that is why it is called abnormal or controllable loss.
2 It will be excluded from the process account having a value equal to the value of goods output.
3 It is treated as a periodic cost and written off in the profit statement at the end of accounting year.
4 Cost of abnormal loss in not included in cost of ending inventory, if any.

For Input For Abnormal Loss:


Same entry a) Transferred from Process account to Abnormal loss account

For Output Abnormal loss account


Same entry Process cost account

b) Transferred to Profit and loss account:

Profit and loss account


Abnormal loss account

For normal loss:


No entry will be made

Required no.4: When Normal loss in the process (With salvage value)

Process Cost Account


Units Rate Cost
Input 12,000 10 120,000 Output

Normal loss
(salvage value)

12,000 120,000

Cost per unit = (Cost of input - Salvage value of normal loss) / Nos. of Expected output units

= [Rs. 120,000 - 10,000 (2,000 units x Rs. 5)] / 10,000 units


= Rs. 11 per unit.

Spoiled goods (Normal loss) Account


Units Rate Cost

Process cost account 2,000 5 10,000 Cash

2,000 10,000

Accounting Entries:
1) For Input: 2) For Output:
Same entry Same entry

3) For Normal Loss - Salvage value:


a) Recording of normal loss with salvage value:

Spoiled goods (Normal loss) 10,000


Process account 10,000

b) Sale of normal loss

Cash 10,000
Spoiled goods (Normal loss) 10,000

1 The salvage value of normal loss, if any, will reduce the process cost.
2 The salvage value of normal loss will be excluded from process cost
account, and open a new account of spoiled goods and transferred at
salvage value in it. This procedure will be made regularly and when the
spoiled goods are in large quantity then it will be sold for cash.
In this case there may be gain or loss on sale of spoiled goods
if it is not sold simulteneously, which will be transferred to P &L Account.

3 Normal Loss - Cost is NOT assigned but Salvage Value assigned to it.

Required no.5: Abnormal loss with Salvage value


a) Calculate the salvage value of normal loss
Salvage value of normal loss = Nos. of units lost x scrape value
2,000 units x Rs. 5
Rs. 10,000

b) Calculate cost per unit


Cost per unit = (Cost of input - Salvage value) / Expected output units
= Rs. 120,000 - Rs. 10,000 / 10,000 units
= Rs. 11 per unit

c) Cost of Abnormal loss


= units of abnormal loss x cost per unit
= 1,000 units x 11
= Rs. 11,000
Process Cost Account
Units Rate Cost

Input 12,000 10 120,000 Output

Normal loss
(salvage value)

Abnormal loss
(cost of abnormal loss)
12,000 120,000

Abnormal loss Account


Units Rate Cost
Process cost account 1,000 11 11,000 Cash
Profit & loss account

1,000 11,000

Spoiled goods (Normal loss) Account


Units Rate Cost

Process cost account 2,000 10,000 Cash

2,000 10,000
NORMAL LOSS:
1 Cost is NOT Assigned but the Salvage value is Assigned to it in Process a/c

ABNORMAL LOSS:
3 In Process account, there is a Cost value of abnormal loss is taken,
which is equal to cost of output

4 Separate Abnormal loss account will be prepared, taking cost value


from process and cash value will credited. The balance is called
"Loss on sale of abnormal loss" which will be transferred to P& L account.

5 Separate Normal loss (Spoiled goods) account will be prepared


in same manner.

ENTRIES

For Input and Output:


Same entries

1 For transfer of goods to Spoiled goods (Normal Loss)

Spoiled goods Debit


Process account Credit

2 On Sale of spoiled goods:


Cash Debit
Profit & Loss a/c (Loss) Debit
Profit & Loss a/c (Gain) Credit
Spoiled goods Credit
Gain / loss can be happened in spoiled goods

3 For transfer of goods to Abnormal Loss:

Abnormal loss account Debit


Process account Credit

4 On Sale of Abnormal Loss unit


Cash Debit
Profit & Loss a/c (Loss) Debit
Abnormal Loss Credit

Only loss will be happened in sale of abnormal


loss units b/c salvage value is less cost value

Required no.6: Abnormal Gain with NO Salvage value

a) Calculate the cost per unit


Cost per unit = Cost of input / Nos. of expected output units (input units - normal loss unit).
= Rs. 120,000 / 10,000 units
= Rs. 12

b) Calculate the cost of abnormal gain unit:


Cost of abnormal gain units = 1,000 units x Rs. 12
= Rs. 12,000

c) Prepare Process cost account:


Process Cost Account
Units Rate Cost

Input 12,000 10 120,000 Output

Abnormal Gain 1,000 12 12,000 Normal loss

13,000 132,000

Abnormal Gain Account


units Cost

Profit & loss account 1,000 12,000 Process account


1,000 12,000

1 Cost of abnormal gain is also equal to cost of output.


2 Cost of abnormal gain is transferred to Profit and loss as a gain.

Accounting Entries
Process account 12,000
Abnormal Gain 12,000

Abnormal gain 12,000


Profit & loss 12,000

Required no.7: Abnormal Gain with Salvage value

a) Salvage value of normal loss:

Salvage value of normal loss = Nos. of normal loss unit x salvage value per unit
= 2,000 units x Rs 5
= Rs 10,000

b) Cost per unit:

Cost per unit = (Cost of input - Salvage value of normal loss) / Nos. of Expected output units

= Rs. 120,000 - 10,000 / 10,000 units


= Rs. 110,000 / 10,000 units
= Rs. 11
c) Process Cost Account
Units Rate Cost

Input 12,000 10 120,000 Output

Abnormal Gain 1,000 11 11,000 Normal loss

13,000 131,000

Abnormal Gain Account


Units Rate Cost
Profit & Loss account 1,000 11,000 Process account

1,000 11,000

Normal Loss Account


Units Rate Cost

Process Account 2,000 5 10,000 Cash


Profit & Loss Account

2,000 10,000

Profit & Loss Account


Units Rate Cost

Normal Loss 5,000 Abnormal Gain


Net Profit 6,000

11,000

Accounting Entries
Process account 11,000
Abnormal Gain 11,000

Abnormal gain 11,000


Profit & loss 11,000

Spoiled Goods 5,000


Profit & Loss 5,000
Normal Loss 10,000

b) Sale of normal loss

Cash 5,000
Spoiled Goods 5,000
Abnormal Scrap value
gain of spoiled
Ltrs output/ unit

- -

- -

- -

- 5

- 5

1,000 -

1,000 5

Units Rate Cost

12,000 10 120,000

12,000 120,000

In this there is no loss in


units Rate Cost

10,000 12 120,000

2,000 -

12,000 120,000

uding normal loss)

ting condition and are

ed goods output, which

Debit
Credit

mal loss because there is no value on

nt
units Rate Cost

9,000 12.00 108,000

2,000 -
1,000 12 12,000

12,000 120,000

ding abnormal loss)

nt
Units Rate Cost

1,000 12 12,000

1,000 12,000

bnormal or controllable loss.


he value of goods output.
he end of accounting year.

o Abnormal loss account

Debit
Credit

Debit
Credit

nt
Units Rate Cost
10,000 11 110,000

2,000 5 10,000
alvage value)

12,000 120,000

. of Expected output units

Account
Units Rate Cost

2,000 5 10,000

2,000 10,000
nt
Units Rate Cost

9,000 11 99,000

2,000 5 10,000
alvage value)

1,000 11 11,000
ost of abnormal loss)
12,000 120,000

nt
Units Rate Cost
1,000 5 5,000
ofit & loss account 6,000

1,000 11,000

Account
Units Rate Cost

2,000 10,000

2,000 10,000
- normal loss unit).

nt
Units Rate Cost

11,000 12 132,000

2,000 -

13,000 132,000

nt
units Cost

1,000 12,000
1,000 12,000

. of Expected output units

nt
Units Rate Cost

11,000 11 121,000

2,000 5 10,000

13,000 131,000

nt
Units Rate Cost
1,000 11,000

1,000 11,000

t
Units Rate Cost

1,000 5 5,000
ofit & Loss Account 5,000

1,000 10,000

t
Units Rate Cost

bnormal Gain 11,000

11,000
Solution of Example no. 5.2 on Page # 164
Process A account
Units Rate Cost

Input 14,000 Output

Cost incurred:
Material 210,000
Conversion 144,000 Balance c/d

14,000 354,000

FOR PROCESS A:

1 Equivalent Production units:

Material Conversion

Units completed 10,000 10,000


add: WIP (at end) - 50% 4,000 2,000
EPU 14,000 12,000

Cost incurred 210,000 144,000

Per unit cost 15.00 12.00

Calculation of cost of work in process at end and cost of output:

2 Cost of Work in Process (at end):

Nos of units in process (at end) 4,000


Stage of completion (100% material and 50% conversion)

Material cost: (4,000 units x 100% x 15) 60,000


Conversion cost: (4,000 units x 50% x 12) 24,000
COST OF WORK IN PROCESS 84,000

3 Cost of Finished goods:

Cost of finished goods:


(10,000 units x 100% x 27) 270,000
Process B account
Units Rate Cost

Units received 10,000 27 270,000 Output

Cost incurred:
Material 108,000
Conversion 171,000 Balance c/d

10,000 549,000

FOR PROCESS B:

1 Equivalent Production units:

Material Conversion

Units completed 9,000 9,000


add: WIP (at end) - 50% - 500
EPU 9,000 9,500

2 Per unit cost:


Cost Units Rate
Cost received from 270,000 10,000 27
Process A

Cost incured in Process B

Material 108,000 9,000 12


Conversion 171,000 9,500 18
549,000 57

Calculation of cost of work in process at end and cost of output:

3 Cost of Work in Process:

Nos of units in process (at end) 1,000


Stage of completion 50%

Inventory cost (1,000 units x 27) 27,000


Material cost: (1,000 units x 0% x 12) -
Conversion cost: (1,000 units x 50% x 18) 9,000
COST OF WORK IN PROCESS 36,000

4 Cost of Finished goods:

Cost of finished goods:


(9,000 units x 100% x 57) 513,000
Units Rate Cost

10,000 27 270,000

4,000 84,000

14,000 354,000

and 50% conversion)


Units Rate Cost

9,000 57 513,000

1,000 36,000

10,000 549,000
Solution of Example 5.3: on Page # 166
WEIGHTED AVERAGE METHOD
Process X account
Units Rate Cost

Balance b/f 6,000 117,900

Input 16,000 Output

Cost incurred:
Material 192,000
Conversion 225,000 Balance c/d

22,000 534,900

Calculation of Equivalent Production Units:


Material

Units completed and transferred out 18,000


Add: Units in process (at end) 4,000
EPU 22,000

Calculation of per unit cost:


Cost Units - EPU
Material:
( 72,000 + 192,000 ) 264,000 22,000
Labour :
( 45,900 + 225,000 ) 270,900 21,000
Total 534,900

Cost of Work in Process (at end)

Material cost (4,000 units x 100% x 12) 48,000

Conversion cost (4,000 units x 3/4 x12.90) 38,700


Cost of Work in Process (at end) 86,700

Cost of Finished goods:

Cost of finished goods (18,000 units x 100% x 24.90)


Process Y account
Units Rate Cost

Balance b/f 2,000 142,200

Transferred in 18,000 24.90 448,200 Output

Cost incurred:
Material 60,000
Conversion 259,200 Balance c/d

20,000 909,600

Calculation of Equivalent Production Units:


Material

Units completed and transferred out 12,000


Add: Units in process (at end) -
EPU 12,000

Calculation of per unit cost:


Cost Units

Per unit cost from Process X:


Units received from previous dept 448,200 18,000
Cost incured on Work in process (at start) 91,800 2,000
TOTAL 540,000 20,000

Material cost incurred:


On work in process at start 12,000
During current period 60,000 EPU
Total material 72,000 12,000

Conversion cost incurred:


On work in process at start 38,400
During current period 259,200 EPU
Total Conversion 297,600 16,000

TOTAL PER UNIT COST

Cost of Work in Process (at end)

Inventory cost (8,000 units x 27) 216,000

Material cost (8,000 units x 0% x 6) -

Conversion cost (8,000 units x 1/2 x 18.6) 74,400


Cost of Work in Process (at end) 290,400

Cost of Finished goods:

Cost of finished goods (12,000 units x 100% x 51.60)


t
Units Rate Cost

18,000 24.90 448,200

4,000 86,700

22,000 534,900

Conversion

18,000
3,000
21,000

Rate

12

12.90
24.90

448,200
t
Units Rate Cost

12,000 51.60 619,200

8,000 290,400

20,000 909,600

Conversion

12,000
4,000
16,000

Rate
27.00

6.00

18.60

51.60

619,200
Solution of Example 5.3: on Page # 168
FIFO
Process X account
Units Rate Cost Units

Balance b/f 6,000 117,900

Input 16,000 Output 18,000

Cost incurred:
Material 192,000
Conversion 225,000 Balance c/d 4,000

22,000 534,900 22,000

Calculation of Equivalent Production Units:


Material Conversion

Units completed and transferred out 18,000 18,000


Less: Work in Process (at start) (6,000) (6,000)
Units started and completed during the period 12,000 12,000
Add: Work in process (at start) - work this period - 2,400
Add: Work in process (at end) - work this period 4,000 3,000
EPU 16,000 17,400

Calculation of per unit cost:


Cost Units Rate

Material cost incurred: 192,000 16,000 12.00

Conversion cost incurred: 225,000 17,400 12.93

TOTAL PER UNIT COST 24.93

Cost of Work in Process (at end)

Material cost (4,000 units x 100% x 12) 48,000

Conversion cost (4,000 units x 3/4 x12.90) 38,793


Cost of Work in Process (at end) 86,793

Cost of Finished goods:


a) From beginning inventory (6,000 units)
Cost incured till start 117,900
add: Further cost incurred to complete 100%:
Material (6,000 units x 0% x 12) -
Conversion (6,000 units x 40% x 12.93) 31,032 31,032

Total cost incurred to complete 100% (6,000 units)

b) From Current Production (12,000 units)


Cost incurred (12,000 units x 100% x 24.93)
COST OF FINISHED GOODS

Process Y account
Units Rate Cost Units

Balance b/f 2,000 142,200

Transferred in 18,000 24.89 448,107 Output 12,000

Cost incurred:
Material 60,000
Conversion 259,200 Balance c/d 8,000

20,000 909,507 20,000

Calculation of Equivalent Production Units:


Material Conversion

Units completed and transferred out 12,000 12,000


Less: Work in Process (at start) (2,000) (2,000)
Units started and completed during the period 10,000 10,000
Add: Work in process (at start) - work this period - 400
Add: Work in process (at end) - work this period - 4,000
EPU 10,000 14,400

Calculation of per unit cost:


Cost Units Rate

Per unit cost from Process X:


Cost transferred in 448,107 18,000 24.89

Material cost incurred:


During current period 60,000 10,000 6.00

Conversion cost incurred:


During current period 259,200 14,400 18.00

TOTAL PER UNIT COST 48.89

Cost of Work in Process (at end)

Inventory cost (8,000 units x 24.89) 199,120

Material cost (8,000 units x 0% x 6) -

Conversion cost (8,000 units x 1/2 x 18) 72,000


Cost of Work in Process (at end) 271,120

Cost of Finished goods:

a) From beginning inventory (2,000 units)


Cost incured till start of the period 142,200
add: Further cost incured to complete 100%:
Material cost (2,000 units x 0% x 6)
Conversion cost (2,000 units x 20% x 18) 7,200
Total cost incured on 2,000 units 149,400

b) From current Production (10,000 units)


Cost incurred (10,000 units x 100% x 48.89) 488,900
TOTAL COST OF FINISHED GOODS 638,300
Rate Cost

24.89 448,107

86,793

534,900
148,932

299,160
448,107

Rate Cost

53.20 638,387

271,120

909,507

onversion
Example # 5A.1, on Page # 175

1 WIP (at start) -


2 Units put into process 1,000
3 units completed 600
4 WIP (at end) - 50% completed 300
5 units lost (normal) lost at end 100

6 Material cost Introduce at start 5,000


7 Conversion cost 3,400

Process account
Units Rate Cost Units

Balance b/f - -

Input 1,000 Output 600

Cost incurred: Normal loss 100


Material 5,000
Conversion 3,400 Balance c/d 300

1,000 8,400 1,000

Calculation of Equivalent Production Units:


Material Conversion

Units completed and transferred out 600 600

Add: Work in process (at end) - work this period 300 150
Add: Unit lost 100 100
EPU 1,000 850

Calculation of per unit cost:


Cost Units Rate

Material cost incurred: 5,000 1,000 5.00

Conversion cost incurred: 3,400 850 4.00

TOTAL PER UNIT COST 9.00


Cost of Work in Process (at end)

Material cost (300 units x 100% x 5) 1,500

Conversion cost (300 units x 50% x 4) 600


Cost of Work in Process (at end) 2,100

Cost of Finished goods:

From Current Production (600 units)


Cost incurred (600 units x 100% x 9)

Add: Cost of normal loss (100 units x 9)


COST OF FINISHED GOODS

CASE I
Input 1000 units are processed upto 50% which is the inspection point. At this level 100 are declared as a
loss and the expected good output become 900 units. Therefore the cost of normal loss which is 712.50 is transfer
to 900 units. At the end of month out of 900 expected good output is converted in to 600 finished good and
300 w.i.p

Calculation of Equivalent Production Units:


Material Conversion

Units completed and transferred out 600 600


Add: Work in process (at end) - work this period 300 150
Add: Unit lost 100 50
EPU 1,000 800

Calculation of per unit cost:


Cost Units Rate
Material cost incurred: 5,000 1,000 5.00
Conversion cost incurred: 3,400 800 4.25
TOTAL PER UNIT COST 9.25

Cost of normal loss:


Cost of material (100 units x 100% x 5) 500
Cost of conversion (100 units 50% x 4.25) 212.50
712.50

Cost of normal loss on good units (per unit)


Cost of normal loss / Expected good output
712.50 0.7917
900

WIP (at end) = 300 units x 0.79 = 237.50


Finished goods =600 units x 0.79 = 475.00
712.50

Calculation of Cost of Finished goods

600 units x 9.25 5,550


Add: Share of normal loss 475
6,025

Cost of Ending WIP:

Material cost (300 units x 100% x 5) 1,500

Conversion cost (300 units x 50% x 4.25) 638

Add: Share of normal loss 237.50

Cost of Work in Process (at end) 2,375

Process account
Units Rate Cost Units

Balance b/f - -

Input 1,000 Output 600

Cost incurred: Normal loss 100


Material 5,000
Conversion 3,400 Balance c/d 300

1,000 8,400 1,000


Rate Cost

10.50 6,300

2,100

8,400
5,400

900
6,300

00 are declared as a
oss which is 712.50 is transfer
600 finished good and
Rate Cost

10.04 6,025

2,375

8,400
Solution of 5A-2, on Page # 177

WIP (at start) -


Units put into process 1,000
units completed 600
WIP (at end) - 20% completed 250
Normal loss 100
Abnormal loss 50
lost at end
Material cost 8,000
Conversion cost 4,000

Process account
Units Rate Cost Units

Balance b/f - - Output 600

Input 1,000 Normal loss 100

Cost incurred: Abnormal loss 50


Material 8,000
Conversion 4,000 Balance c/d 250

1,000 12,000 1,000

Abnormal loss account


Units Rate Cost Units

Process account 50 13 650 P & L 50

50 13 650 50

Calculation of Equivalent Production Units:


Material Conversion

Units completed and transferred out 600 600

Add: Work in process (at end) - work this period 250 50


Add: Abnormal loss 50 50

Add: Unit lost (Normal Loss) 100 100


EPU 1,000 800

Calculation of per unit cost:


Cost Units Rate

Material cost incurred: 8,000 1,000 8.00


Conversion cost incurred: 4,000 800 5.00

TOTAL PER UNIT COST 13.00

Cost of Work in Process (at end)

Material cost (250 units x 100% x 8) 2,000


Conversion cost (250 units x 20% x 5) 250
Cost of Work in Process (at end) 2,250

Cost of Finished goods:

From Current Production (600 units)


Cost incurred (600 units x 100% x 13)
Add: Cost of normal loss (100 units x 13)
COST OF FINISHED GOODS

Allocation of Cost of normal loss to Output and on abnormal loss (Expected good Output) - as per Exampl

When the amount of normal loss is significant, then the cost is transferred to expected good output(Finished + Abn

Process account
Units Rate Cost Units

Balance b/f - - Output 600

Input 1,000 Normal loss 100

Cost incurred: Abnormal loss 50


Material 8,000
Conversion 4,000 Balance c/d 250
1,000 12,000 1,000

Abnormal loss account


Units Rate Cost Units

Process account 50 15 750 P & L 50

50 15 750 50

Calculation of Equivalent Production Units:


Material Conversion

Units completed and transferred out 600 600


Add: Work in process (at end) - work this period 250 50
Add: Abnormal loss 50 50
Add: Unit lost 100 100
EPU 1,000 800

Calculation of per unit cost:


Cost Units Rate

Material cost incurred: 8,000 1,000 8.00


Conversion cost incurred: 4,000 800 5.00

TOTAL PER UNIT COST 13.00

Cost of Work in Process (at end)

Material cost (250 units x 100% x 8) 2,000


Conversion cost (250 units x 20% x 5) 250
Cost of Work in Process (at end) 2,250

Cost of normal loss per unit: (100 units x 13= 1,300)

Amount of normal loss 1,300 2.00


Expected good output 650
Cost of normal charged to Finished goods (600 units x 2) 1,200
Cost of normal loss charged to abnormal loss (50 units x 2) 100

Cost of Finished goods:


From Current Production (600 units)
Cost incurred (600 units x 100% x 13)
Add: Cost of normal loss
COST OF FINISHED GOODS

CASE I
Input 1000 units are processed upto 50% which is the inspection point. At this level 100 are declared as a
loss and the expected good output become 900 units. Therefore the cost of normal loss which is 712.50 is transfer
to 900 units. At the end of month out of 900 expected good output is converted in to 600 finished good and
300 w.i.p

Calculation of Equivalent Production Units:


Material Conversion

Units completed and transferred out 600 600


Add: Work in process (at end) - work this period 300 150
Add: Unit lost 100 50
EPU 1,000 800

Calculation of per unit cost:


Cost Units Rate
Material cost incurred: 5,000 1,000 5.00
Conversion cost incurred: 3,400 800 4.25
TOTAL PER UNIT COST 9.25

Cost of normal loss:


Cost of material (100 units x 100% x 5) 500
Cost of conversion (100 units 50% x 4.25) 212.50
712.50

Cost of normal loss on good units (per unit)

Cost of normal loss / Expected good output


712.50 0.7917
900
WIP (at end) = 300 units x 0.79 = 237.50
Finished goods =600 units x 0.79 = 475.00
712.50

Calculation of Cost of Finished goods

600 units x 9.25 5,550


Add: Share of normal loss 475
6,025

Cost of Ending WIP:

Material cost (300 units x 100% x 5) 1,500

Conversion cost (300 units x 50% x 4.25) 638

Add: Share of normal loss 238

Cost of Work in Process (at end) 2,375

Process account
Units Rate Cost Units

Balance b/f - -

Input 1,000 Output 600

Cost incurred: Normal loss 100


Material 5,000
Conversion 3,400 Balance c/d 300

1,000 8,400 1,000


Rate Cost

15.17 9,100

- -

13.00 650

2,250

12,000

Rate Cost

13 650

13 650
7,800
1,300
9,100

Output) - as per Example 5.1

ood output(Finished + Abnormal)

Rate Cost

15.00 9,000

- -

15.00 750

2,250
12,000

Rate Cost

15 750

15 750
7,800
1,200
9,000

are declared as a
which is 712.50 is transfer
finished good and
Rate Cost

10.04 6,025

2,375

8,400
Pb 5.27 (5th edition) & 5.35 (6th Edition) on Page # 194

### At specific level material is added whereas conversion is added uniformly.


### Inspection at the end of process
### upto 10% of good output is consider to be normal loss.
### Reworked- 500 rolls
### Rework cost is charged to Process overhead. (FIFO)
### Dyeing dept
WIP (at start) 1000 units ( Rs. 12000 D/M and 4620 direct labor)
all material added and 60% D/L is incured

During the month 5650 rolls were started and 500 rolls are reworked
Reworked cost is 60% material and 50% direct labor

### Spoiled goods 550 rolls


### WIP at end 800 rolls 80% material and 40% direct labor
### Direct material cost incured 72085 and direct labor 11718
### FOH 3.5 per direct labor cost
### Actual FOH is 34110 (excluding reworked cost)

Solution
Unit in process (start) 1,000
Add: Unit placed in production 5,650
Total 6,650
Add: Re-work units 500
Total 7,150
Less: WIP (at end) (800)
Less: Spoiled units (550)
Units finished during the period 5,800

Total 5,800 rolls are completed during the year including 500 rolls reworked.
Therefore 5,300 rolls are un-reworked rolls. (i.e 5,800 rolls - 500 rolls). These
rolls are good output and the normal loss is calculated on these rolls.

Normal Loss (5,300 rolls x 10%) 530 rolls

Abnormal loss (550 rolls - 530 rolls) 20 rolls.

Material Conversion
Total units completed 5,800 5,800
Less: Re-worked units (500) (500)
Less: Units in process (at start) (1,000) (1,000)
Units compeleted and transferred out 4,300 4,300
add: Re-worked units - work this period 300 250
add: units in process (at start) - work this period - 400
add: units in process (at end) - work this period 640 320
TOTAL 5,240 5,270
add: Normal loss - at the end of process 530 530
add: Abnormal loss - at the end of process 20 20
EQUIVALENT PRODUCTION UNITS 5,790 5,820

Cost Units Rate

Material 72,085 5,790 12.4499


Labor 11,718 5,820 2.0134
Factory overhead 350% of D.L 41,013 5,820 7.0469
124,816 21.5102

Req #2 :Allocation of Cost to:

a) Cost of good output (Excluding re-work cost) - 5,300 units:

i) From Beginning Inventory (1,000 units): (12000 DM + 4620 DL + 16170 FOH (4620 x 3
Cost incured till start of the period
add: Cost incurred to complete 100%:
Material (1,000 units x 0% x 12.4499) -
Labor (1,000 units x 40% x 2.0134) 805.36
FoH (1,000 units x 40% x 7.0469) 2,818.76

Total cost incurred to complete 100% -1,000 Units

ii) From Current Production (4,300 units):


(4,300 units x 100% x 21.5102)

COST OF GOOD OUTPUT - 5,300 UNITS

b) Cost of Re-worked units (500 units)

Material (500 units x 60% x 12.4499)


Labor (500 units x 50% x 2.0134)
FOH (500 units x 50% x 7.0469)
COST OF RE-WORKED ( Normal Loss )

i) Cost of Normal Loss:


(530 units x 100% x 21.5102)

Total Cost of Finish Goods

ii) Cost of Abnormal Loss:


(20 units x 100% x 21.5102)

d) Cost of Work in Process (at end)

Material (800 units x 80% x 12.4499) 7,967.936


Labor (800 units x 40% x 2.0134) 644.288
FOH (800 units x 40% x 7.0469) 2,255.008
Total Cost of Accounted For

Process Account
Units Cost Units Cost

Bal b/d 1,000 32,790 Good Output 5,300 128,908

Reworked 500 Reworked 500 6,000

Started 5,650 Normal Loss 530 11,400

Material 72,085 Abnormal Loss 20 430


Labor 11,718
FOH (Applied) 41,013 Bal c/d 800 10,867

7,150 157,606 7,150 157,605

Process Account
Units Cost Units Cost

Bal b/d 1,000 32,790 Completed units 5,800 146,308

Reworked 500

Started 5,650 Normal Loss 530 -

Material 72,085 Abnormal Loss 20 430


Labor 11,718
FOH (Applied) 41,013 Bal c/d 800 10,867

7,150 157,606 7,150 157,605


20 DL + 16170 FOH (4620 x 3.5)
32,790

3,624.12

36,414

92,494

128,908

3,737.97
503.35
1,761.72
6,000.0
11,400

146,308

430

10,867
157,605
Solution of Ex- 7 (Chapter 6) M&U

Department B
Units Rate Cost

Unit received 12,000 7.00 84,000 Output

Normal loss

Cost incurred: Abnormal Loss


Material 18,000
Conversion 45,600 Balance c/d

12,000 147,600

Calculation of Equivalent Production Units:


Material
Units completed and transferred out 9,000
Add: Work in process (at end) - work this period -
Add: Normal Loss - due to inspection at end -
Add: Abnormal Loss - due to inspection at end -
EPU 9,000

Calculation of per unit cost:


Cost Units
1. Per unit cost from Previous dept 84,000 12,000

Material cost incurred: 18,000 9,000

Conversion cost incurred: 45,600 11,400

TOTAL PER UNIT COST

Cost of Work in Process (at end)

Inventory Cost (2,000 units x 7) 14,000

Material cost (2,000 units x 0% x 2) -

Conversion cost (2,000 units x 70% x 4) 5,600


Cost of Work in Process (at end) 19,600
Cost of Finished goods:

Cost incurred (9,000 units x 100% x 13)


COST OF FINISHED GOODS
B
Units Rate Cost

9,000 13.000 117,000

450 11 4,950 Cost is assigned b/c inspection at end

550 11 6,050 Cost is assigned b/c inspection at end

2,000 19,600

12,000 147,600

Conversion
9,000
1,400
450
550
11,400

Rate
7.00

2.00

4.00

13.00
117,000
D GOODS 117,000

Anda mungkin juga menyukai