GAUTENG DEPARTMENT OF EDUCATION SENIOR SECONDARY INTERVENTION PROGRAMME ACCOUNTING GRADE 12 SESSION 29 (LEARNER NOTES) MANUFACTURING SECTION A: TYPICAL EXAM QUESTIONS HINTS Always draw up ledger accounts or t accounts as calculations Remember the flow of activities from ledger accounts to cost accounts and then to the work in process 3 cost accounts -work in process 2 cost accounts – profit and loss QUESTION 4 65 Marks 30 Minutes (DOE EXAMPLAR 2 2008) MANUFACTURING AND COST CONCEPTS You are provided with information relating to Tasty Dog Treats (Pty) Ltd for the month of July 2008. The business makes tasty dog pellets for pets. The business is personally owned and managed by Peter Hound. REQUIRED: 4.1 Prepare the Production Cost Statement for July 2008. Show workings in brackets on the production cost statement. (30) 4.2 Prepare the Income Statement for July 2008. Show workings in (23) brackets. 4.3 In order to be able to print the Proudly South African logo on the packaging of his product; Peter will need to purchases the cardboard boxes from a local supplier rather than import them from Botswana. 4.3.1 Calculate the unit cost of producing a complete box of tasty dog Pellets in July 2008. (Show workings to earn marks). (3) 4.3.2 Provide 2 reasons why using a local supplier is likely to reduce the unit cost calculated above (2) 4.3.3 Briefly explain why by doubling production to 60 000 units during August 2008 the profit made will more than double. (2) 4.4 In order to analyse the performance of the business, the accountant knows that it is essential to work out the break-even point of production. However, he is unsure of how to do the necessary calculation. 4.4.1 Explain to the Accountant how the break-even is calculated. (Note you are not required to do the calculation, only explain the method/formula.) (3) 4.4.2 After doing the necessary calculation, it is determined that the break- even point for this business is 17 361 units. Should the Accountant be happy with the business’s present production (2) level? Why? 4.4 In order to analyse the performance of the business, the accountant knows that it is essential to work out the break-even point of production. However, he is unsure of how to do the necessary calculation. Page 1 of 12 GAUTENG DEPARTMENT OF EDUCATION SENIOR SECONDARY INTERVENTION PROGRAMME ACCOUNTING GRADE 12 SESSION 29 (LEARNER NOTES) INFORMATION: 1. 2. Production & Sales information of tasty dog pellets: Number of finished boxes of dog pellets produced Number of units sold Mark-up on cost of production Selling price per unit Stock at the beginning and end of the month Raw materials stock: Stock of ingredients to make dog pellets Stock of cardboard boxes Work-in-process stock Finished goods stock Indirect materials stock (cleaning materials) Stock of packing materials for deliveries July 2008 30 000 30 000 40% ? 1 July 2008 R 70 000 Nil Nil Nil Nil R 3 500 31 July 2008 R 85 000 R 14 400 Nil Nil Nil R 1 300 3. Raw materials (bought from a local supplier) comprise all ingredients for the production of dog pellets as well as the cardboard box containers (imported from a supplier in Botswana). Ingredients were bought during the month on credit for R320 000 (these were delivered free of charge) Bought 50 000 cardboard boxes from Botswana for a total cost of 20 000 Pula. One Botswana Pula is equivalent to R1,30. Import duties are 10%. Transport costs paid on these boxes, R7 400. 4. Remuneration is as follows: The 12 direct workers are each required to work 180 hours per month i.e. 20 days at 9 hours per day. Their normal rate of pay is R28 per hour. During July, however, 50 hours were lost as a result of Eskom power cuts. The workers were required to work 50 hours of overtime over weekends but only 9 of them were available for this (3 said they were sick). The overtime rate is double the normal rate. The factory foreman is paid a fixed salary of R11 000 per month irrespective of overtime. He had to be paid a bonus of R6 000 for working on the weekends. The bookkeeper is paid a monthly salary of R4 000. The cleaner is paid a fixed salary of R3 200 per month. This is to be split between the factory, the office and the sales dept in the ratio 5:1:2. The salespersons were paid commission of R41 964 in total. 5. Electricity and water paid during the month was R29 000. This is allocated as follows: Office: R500 Sales department: R1 000 Factory plant & machinery accounts for the rest. Page 2 of 12 GAUTENG DEPARTMENT OF EDUCATION SENIOR SECONDARY INTERVENTION PROGRAMME ACCOUNTING GRADE 12 SESSION 29 (LEARNER NOTES) 6. Cleaning materials were bought for cash, R12 400. Transport costs on these were paid out of petty cash, R600. All of these materials were used. The factory uses 80% of these indirect materials, while the rest is used equally by the Administration and Selling & Distribution departments. 7. Rent paid was R15 300. This is to be split according to floor area: Factory 300 sq metres Office 10 sq metres Sales department 30 sq metres 8. Depreciation for the month: Depreciation on delivery vehicle, R9 400 Depreciation on factory plant, R55 000 Depreciation on office equipment, R900 9. Other transactions for July: Packing materials (for deliveries to customers) bought, R6 500 (R1 300 of this was unused) Petrol bought for delivery vehicle and salesmen’s sales vehicles, R18 000 Repairs to factory machines, R66 000. [65] SECTION B: ADDITIONAL CONTENT NOTES New ledger accounts pertaining to manufacturing concerns are divided into the following categories: Direct / Raw Material stock Work in Process stock Finished Goods stock Consumable stores stock Direct Material Factory Overheads Direct Labour Selling & Distibution Administration Salaries Depreciation Telephone Rates STOCK ACCOUNTS COSTS ACCOUNTS NOMINAL ACOUNTS Page 3 of 12 GAUTENG DEPARTMENT OF EDUCATION SENIOR SECONDARY INTERVENTION PROGRAMME ACCOUNTING GRADE 12 SESSION 29 (LEARNER NOTES) When doing the ledger accounts for a manufacturing concern the flow of information from one ledger account to the other should be understood clearly before you can attempt to do these accounts. The following diagrams illustrate the flow of information: Purchase of raw materials Record in Raw materials stock a/c Stock account Transfer raw materials used to Direct Materials cost a/c Cost account Close off Direct materials cost a/c to WIP a/c WIP account Recording Direct wages / Labour Record in wages a/c Transfer to Direct Labour cost a/c Expense account Cost account Close off Direct labour cost a/c to WIP a/c WIP account Recording of Factory Overheads (Indirect labour, Factory rent, Depreciation on equipment, etc) Record in expense a/c, e.g. Factory rent Expense account Transfer to Factory overhead cost a/c Cost account Close off Factory overhead cost a/c to WIP a/c WIP account Page 4 of 12 GAUTENG DEPARTMENT OF EDUCATION SENIOR SECONDARY INTERVENTION PROGRAMME ACCOUNTING GRADE 12 SESSION 29 (LEARNER NOTES) Recording of Finished goods produced Record in Finished salesgoods stock a/c (as per WIP a/c) This account also serves as the corresponding account for the cost of sales account, similar to the trading stock account in a trading business. Stock account SECTION C: SOLUTIONS AND HINTS QUESTION 4 4.1 PRODUCTION COST STATEMENT of TASTY DOG TREATS (PTY) LTD – JULY 2008 TOTAL Direct materials cost (70 000 + 320 000 – 85 000 + 26000 + 2600 + 7400 – 14400) (12 x R28 x 130 hrs) + ( 9 x R56 x 50 hrs) = 43 680 + 25 200 Direct labour cost Prime cost Factory overhead cost (11000 + 6000 + 2000 + 27500+ 10400 + 13500 + 55000+ 66000) Total cost of production Work-in-process on 1 July 2008 Work-in-process on 31 July 2008 Cost of producing 30 000 finished boxes of dog pellets 326 600 68 880 395 480 191 400 586 880 0 (0) 586 880 [30] Page 5 of 12 GAUTENG DEPARTMENT OF EDUCATION SENIOR SECONDARY INTERVENTION PROGRAMME ACCOUNTING GRADE 12 SESSION 29 (LEARNER NOTES) INCOME STATEMENT OF TASTY DOG TREATS (PTY) LTD FOR JULY 2008 TOTAL Sales (30 000 units sold) 1.40 (COS x 1.40) = 586 880 x 821 632 586 880 234 752 (90 064) 7 550 82 514 144 688 Cost of sales (see Production cost statement) Gross profit Other operating costs Administration cost (4000 + 400 + 500 + 1300 + 450 + 900) Selling & distribution cost (800 + 41 964 + 1000 + 1300 + 1350 +9400 +8700 + 18000 Net profit [23] 4.3 4.3.1 Calculate the unit cost of producing a complete box of tasty dog pellets in July 2008. (Show workings to earn marks). 586 880 = R 19.56 30 000 4.3.2 Provide 2 reasons why using a local supplier is likely to reduce the unit cost calculated above. [3] No Import Duties / Less transport costs No effect of the exchange rate (1 Pula = R 1.30) [2] 4.3.3 Briefly explain why by doubling production to 60 000 units during August 2008 the profit made will more than double. Although variable costs will increase, the fixed costs will remain the same despite the increase in production – Economies of scale. . [2] Page 6 of 12 GAUTENG DEPARTMENT OF EDUCATION SENIOR SECONDARY INTERVENTION PROGRAMME ACCOUNTING GRADE 12 SESSION 29 (LEARNER NOTES) 4.4 4.4.1 Explain how to work out break-even point of production. Total fixed costs (factory overheads + admin costs) Selling price per unit – per unit of (dir mat + dir labour + S & D Learners do not have to write out the formula but need to discuss. [3] 4.4.2 Comment on the break-even value Yes, the business is producing 30 000 units which is more than the break-even point. [2] TOTAL MARKS: 65 Learner Note: Showall calculations to earn part marks. As you attempt the homework, you need to ensure that you are able to answer the questions in the allocated time frames. If you get stuck, you should refer to either the additional notes or your class teacher. SECTION D: HOMEWORK QUESTION 5 5.1 45 marks 25 minutes NERD MANUFACTURERS (DOE PRELIM 2000) (32 marks) Nerd Manufactures makes school tracksuits and sell these at a mark up of 50 % on cost. REQUIRED: 5.1.1 Prepare the Production Cost Statement of NERD Manufacturers for the year ended 31 August 2008. Only the note for factory overhead costs is required. Workings must be shown in brackets where notes are not required so that part marks can be awarded. (28) 5.1.2 The owner, D. Dunn, is of the opinion that employees are not using the raw materials very effectively or track suits are being stolen in the factory. Recommend TWO internal control measures that could be implemented by management to solve these problems. (4) Page 7 of 12 GAUTENG DEPARTMENT OF EDUCATION SENIOR SECONDARY INTERVENTION PROGRAMME ACCOUNTING GRADE 12 SESSION 29 (LEARNER NOTES) INFORMATION: NERD MANUFACTURERS Balances on 1 September 2007: Factory plant 260 000 Accumulated depreciation on factory plant 84 000 Stocks on hand : Raw materials 14 700 Work in progress 3 400 Finished goods 4 200 Consumable stores stock 1 600 Transactions for the year ended 31 August 2008: Factory wages: Direct Indirect 156 000 9 200 Purchases: Raw materials 136 000 Factory plant purchased ( 1 February 2008 ) 140 000 Rent 24 000 Factory foreman’s salary 86 000 Carriage on raw materials purchased 5 800 Insurance 5 600 Consumable stores purchased on credit 5 900 Other Factory overheads 25 200 ADDITIONAL INFORMATION: 1. Inventory on hand at 31 August 2008 is as follows: Raw materials R 6 000 Finished goods R12 600 Work in progress R10 870 Consumable stores R 2 100 2. The factory plant is depreciated at 15% p.a. on the carrying value. 3. 80% of the consumable stores is used in the factory and the balance used in sales 4. The rent must be apportioned as follows: factory 60% and the rest equally between sales and administration. 5. Insurance must be divided among the factory, sales and office in proportion to the floor area which is currently in the ratio 4:2:1 respectively. Page 8 of 12 GAUTENG DEPARTMENT OF EDUCATION SENIOR SECONDARY INTERVENTION PROGRAMME ACCOUNTING 5.2 GRADE 12 SOWETO SHOE FACTORY SESSION 29 (LEARNER NOTES) (13 marks) SOWETO SHOE FACTORY manufactures sport shoes. The factory produced 36 000 pairs of shoes during the year and all were sold. There was no work in progress stock either at the beginning or at the end of the year. REQUIRED: 5.2.1 Calculate the unit cost of production. (3) 5.2.2 Calculate the number of pairs of shoes that must be produced and sold to break even. (10) INFORMATION extracted from the Production Cost Statement for the year ended 29 February 2008. Direct material cost R1 980 000 Direct labour cost 2 592 000 Factory overheat cost 864 000 Total cost of production 5 436 000 Information from the Income Statement for the year ended 29 February 2008 Sales R8 964 000 Cost of sales 5 436 000 Administration cost (all fixed costs) 540 000 Selling and distribution cost (all Variable costs) 792 000 Net profit for the year 2 196 000 [45] SECTION E: SOLUTIONS TO SESSION 28 HOMEWORK QUESTION 1 37 MARKS 22 MINUTES 1.1 ABC Traders. Note to the Financial Statements on 29 February 2008. TANGIBLE ASSETS NOTE Carrying value on 1 March 2007 Cost at Beginning of year Accumulated depreciation at beginning of year (25) Land and Buildings Vehicles Equipment 600 000 285 000 50 000 600 000 420 000 90 000 - (135 000) (40 000) Page 9 of 12 GAUTENG DEPARTMENT OF EDUCATION SENIOR SECONDARY INTERVENTION PROGRAMME ACCOUNTING GRADE 12 MOVEMENT DURING THE YEAR: Additions at cost SESSION 29 (LEARNER NOTES) 250 000 31 125 28 900 250 000 155 000 (81 000) 35 000 ? Disposal at carrying value - ? Depreciation for the year - (42 875) (6 100) Carrying value on 29 February 2008 850 000 316 125 78 900 Cost at end of year Accumulated depreciation at end of year. 850 000 455 000 (138 875) 125 000 - - (46 100) 1.2 If you were a partner (Benny or Canny) in this business, what comments would you make about this incident and its treatment in the books? Briefly explain TWO points. Alternative answers possible. Is the learner presenting a logical argument? Point (1) Andy to receive a written warning. He acted irresponsibly in allowing his son to use a business vehicle without a license and without discussing this with the other partners. Assets must be signed out and private use must be authorized by all partners. Any additional penalties by the insurance company for the insuring of vehicles in the future must be carried by Andy. Point (2) Andy must be made to draw the damaged vehicle at its carrying value at the time of the accident, i.e. R 81 000. It is not right that the partnership must reflect a loss on disposal of R 71 000 as a result of Andy’s irresponsibility. Andy’s owners equity must be reduced by the full amount of R 81 000 and not just the scrap value. (6) 1.3 (a) Drawings – ANDY (b) GJ (c) Loss on Disposal of Asset (6) Page 10 of 12 GAUTENG DEPARTMENT OF EDUCATION SENIOR SECONDARY INTERVENTION PROGRAMME ACCOUNTING GRADE 12 SESSION 29 (LEARNER NOTES) SECTION F: SOLUTIONS TO QUESTIONS FROM SESSION 28 QUESTION 1 44 MARKS FIXED ASSETS AND ASSET DISPOSAL 1.1 27 MINUTES MAPS STORES 1.1 Your friend insists that the Asset Disposal account is a Balance Sheet account. Her reasoning is that because this account deals with assets it has to be a Balance Sheet account. Explain whether you agree with him/her. [2] Disagree. Could be either a Balance sheet account or a nominal account. The asset disposal account is simply a working to calculate the profit (Income) or loss (expense) on the disposal of the asset. 1.2. Give two possible reasons for tangible assets being disposed off. Old. Outdated/obsolete. There is no longer any use for it. Any other suitable reason. 1.3 Complete the missing details marked [1] – [6]. [1] Equipment [2] GJ [3] Bank [4] 10 000 – 650 – 4 750 = R4 600 [5] Loss on disposal of asset [6] GJ [2] [6] 1.4 Depreciation rate on equipment is 15% p.a. on cost. The bookkeeper made a mistake in updating the depreciation on the equipment that was sold. He calculated for the entire year. Correct the error and determine the profit/loss on disposal of asset.[4] 10 000 x 15% x 6/12 = 750 10 00 – 4 600 – (4 750 – 750) = R1 400 [Loss] [ 1.5 Taking the information from 10.1.4 into account, state the amount that will beshown in the Tangible Asset note for ‘Disposals at carrying value’. [2] 10 00 – 4 000 = R6 000[] 1.6 Where in the financial statements is the R550 (or adjusted figure as per 9.1.5) recorded? [2] Income Statement – under Operating expenses Page 11 of 12 0 0 GAUTENG DEPARTMENT OF EDUCATION SENIOR SECONDARY INTERVENTION PROGRAMME ACCOUNTING 1.2.1 GRADE 12 SESSION 29 EEZY STORES Tangible/Fixed assets Cost Accumulated depreciation Vehicles 200 000 [60 000] [124 375] 353 125 Cost[1] Accumulated depreciation[2] 660 000 [306 875] [2] (7) 600 000 [262 500] Carrying value at beginning of year Movements Additions at cost Disposals at carrying value[1] Depreciation for the year Carrying value at end of year [1] (LEARNER NOTES) 337 500 600 000 + 200 000 – [80 000 + 60 000] 262 500 + 124 375 – 80 000 1.2.2 At what price was the damaged vehicle sold? 60 000 – 15 000 [3] 1.2.3.1How do tangible assets contribute towards the generation of profits? Give two examples. [4] Vehicles – deliveries to customers and collection of stock and other items purchased. Computers – maintaining business records. Any other suitable answer. 1.2.3.2 Give two examples of measures that can be implemented to ensure the efficient management and control of tangible assets? [4] Maintain proper records – fixed assets register. Conduct regular physical counts. Any other suitable answer. 1.2.3.3 U.Risk is the owner of a transport company. He owns 10 large trucks worth almost R20 000 000. These trucks are on the road almost every day. He has no insurance on his vehicles as he believes that the money he would otherwise have spent on annual insurance premiums can be utilised to purchase another vehicle. According to him he is saving approximately R360 000 per year. Do you think that this is good business practice? State your views and recommendations . [8] Different views possible. [4 valid points at 2 marks per point) Some suggestions: He would lose a lot more if his vehicle is a total write off in an accident. Consider hijacking and theft of vehicles. Consider damages arising to third parties as a result of negligence on the part of his drivers. Consider losses arising as a result of accidents. [4 x 2] The SSIP is supported by Page 12 of 12