Material
Usage meal/units Material per unit std cost std cost $ Variance
Should use (std use) 630 0.4 252 Kg
did use (actual) 240 Kg
Difference or variance 12 Kg 1.5 18
value at standard cost per kg
(SQ - AQ) x SP (252Kg - 240) x $1.5/kg
Price Kg std cost $ total cost $
should cost (standard cost) 260 1.5 390
Did cost (actual) 260 380
Difference (variance) 10 10
(SP - AP) x AQ (1.5 - 1.46) x 260kg
Labour
Rate Hour std rate $/hr. total cost
Actual hours should cost 300 4 1,200
did cost 300 1,350
difference - 150
(SR - AR) x Ahrs (4 - 4.5) x 300 hrs.
Efficiency units time per unit total hours std rate per hour
should take 630 0.5 315
did take 290
difference or variance at std rate 25 4 100
(SH - AH) x SR (315 - 290) x $4
Idle time
Hours worked 290
Hours paid for 300 std rate
Difference (idle time at standard rate) -10 4 -40
Variable overhead
Expenditure hours work std rate $ total variable
Should cost 290 1 290
did cost ( actual expenditure) 325
Difference -35
Efficiency units time per unit total hours std rate
Should take 630 0.5 315
did date 290
difference measured at standard rate of $1 25 1 25
Sales variance
Price variance units Std selling price total$
Should sell for (std price) 630 6.95 4,379
Did sell for 630 4,500
difference (SP - AP) x AQ (6.95 - 7.14) x 630units 121.50
Volume variance units at standard contribution
Budgeted volume 600
Actual sales volume 630
Difference (valued at contribu 30 3.85 116
Actual profits
Sales 4,500
material 350.77
labour 1,350
Favourable Variable oheads 325
Fixed overhead 750
Profit 1,724
Favourable Reconciliation unit contribution per unit total conrt
Budgeted contribution 600 3.85 2,310
Sales volume Variance 116
Sales price variance 121.50
2,548
Favourable Adverse
Material price 10
Adverse Usage 18
labour rate - 150
Efficiency 100
idle time -40
Favourable variable overhead
expenditure -35
efficiency 25
153 -225 -72
Contribution 2,476
less Fixed cost 750
Adverse Profit 1,725.50
Adverse
Favourable
Favourable
Favourable
1.25
600
750