Inventory Valuation This is Asset Balance Account
Account Nature
OSP WIP This is Expense P&L Account
Sample Business Case R.M Issue Shrinkage
SPO Mtrs 1000 1150
OSP Charge 58
Parameters Raw Material Rate 200 15%
Shirkange 30
Finish Rate 288
OSP Issuance Dr Cr
OSP-WIP 230000
Inv Valuation-RM 230000 Inventory
Valuation (Asset)
and OSP WIP
Service PO Charge SPO GRN Dr Cr (Expense)
OSP-WIP 58000
Accural 58000
Mtrs OSP Production Received
1000 Inv Valuation-FG 288000
No Profit No Loss
OSP-WIP 288000
If Production Marked Below The Requirement
900 Inv Valuation-FG 259200 Loss (Wastage)
OSP-WIP 259200 28800
If Production Marked Above The Requirement
1100 Inv Valuation-FG 316800 Gain (Elongation)
OSP-WIP 316800 -28800
If Shrinkage Occurrence
Wastage/Elongation Dr Cr
Loss if asset decreases
and expenses increases Inv Valuation-FG 28800
OSP-WIP 28800
If Elongation Occurrence
Wastage/Elongation Dr Cr
Gain if asset increases
and expenses Inv Valuation-FG -28800
decreases OSP-WIP -28800
Finally, All Finish Goods variances hits COGS account to increases or decreases P&L
Note # 1
As business scenario, the variances can be park into material variance account to be
hold and then released at the period closing activity for final impact
Note # 2
With Material Variance Account
If Shrinkage Occurrence
Wastage/Elongation Dr Cr
Loss if asset decreases
and expenses increases Inv Valuation-FG 28800
OSP-Material Variance 28800
If Elongation Occurrence
Wastage/Elongation Dr Cr
Gain if asset increases
and expenses Inv Valuation-FG 28800
decreases OSP-Material Variance 28800
Expense Variance Charge
If Shrinkage Occurrence
Wastage/Elongation Dr Cr
Loss if asset decreases
and expenses increases OSP-Material Variance 28800
OSP-WIP 28800
If Elongation Occurrence
Wastage/Elongation Dr Cr
Gain if asset increases
and expenses OSP-Material Variance 28800
decreases OSP-WIP 28800
Case # 1 (+/-)VARIANCE IMPACT COMPARITIVE
Issue Received
1000 1000
Issuance OSP WIP 230000
15 Prod Charges OSP WIP 58000
REVENUE
Product Received OSP WIP -288000
COGS
Variance 0
Case # 2
Issue Received
1000 900
Issuance OSP WIP 230000
Prod Charges OSP WIP 58000
Product Received OSP WIP -259200
Variance 28800
Case # 3
288,000
Issue Received
1000 1100
316,800
Issuance OSP WIP 230000
28,800 400,000
Prod Charges OSP WIP 58000
(28,800)
Product Received OSP WIP -316800 259,200
Variance -28800
PACT COMPARITIVE
P&L
83,200 21%
140,800 35%