Solution 3
1 Dr Inventory: raw Mat (SOFP)
Cr Bank (SOFP)
Raw Material purchased
2 Dr Inventory: raw Mat (SOFP)
Cr Bank (SOFP)
Transport cost
3 Dr Inventory :WIP (SOFP)
Dr Wages (SOCI)
Cr Bank (SOFP)
Wages paid
4 Dr Salaries and wages (SOCI)
Cr Bank (SOFP)
Salaries paid
5 Dr Gifts
Cr Bank (SOFP)
Gifts paid
6 Dr Inventory :WIP (SOFP)
Dr Head office cost (SOCI)
Cr Bank (SOFP)
Variable cost
7 Dr Fixed Overheads (SOFP
Dr Fixed Overheads (SOFP
Cr Bank (SOFP)
Cr Accumulated Depreciation
Fixed cost incurred
8 Dr Inventory :WIP (SOFP)
Cr Inventory: raw Mat (SOFP)
Raw materials used
9 Dr Inventory :WIP (SOFP)
Cr Fixed Overheads (SOFP
Fixed overheads allocated
10 Dr Cost of sales (SOCI)
Cr Fixed Overheads (SOFP
Fixed overheads expensed
11 Dr Inventory : Finished goods
Cr Inventory :WIP (SOFP)
Finished goods
12 Dr Cost of sales (SOCI)
Cr Inventory : Finished goods
Goods sold
Workings
Raw Mate
OB 20,000
Bank 1,940,000 WIP
Transport 200000 CB
2,160,000
WIP
OB 230,000
VC WIP 4,200,000 Finished goods
VC WIP 1,300,000
Raw Mate 1,944,000
FC 1680000
Finished goods
OB 340000 COS
WIP 9,354,000 CB
Fixed Overheads
Insurance 1,700,000 WIP
Depreciation 400,000 COS
2100 000/500 000= R4.2 per bag
Raw Materials
Expected selling price
Conversion cost
Selling cost
NRV
Write down
Dr Cost of sales (SOCI)
Cr Inventory Raw Materials
NRV write down
Dr Cr
1,940,000 1
1,940,000 1
200,000 1
200,000 1
4,200,000 1
1,800,000 1
6,000,000 1
700,000 1
700,000 1
80,000 1
80,000 1
1,300,000 1
700,000 1
2,000,000 1
1,700,000 1
400,000 1
1,700,000 1
400,000 1
1,944,000 1
1,944,000 1
1,680,000 1
1,680,000 1
420,000 1
420,000 1
9,354,000 1
9,354,000 1
7,755,200 1
7,755,200 1
1944000
216,000
2,160,000
9354000 2
2
7,755,200
1,938,800
1680000 2
420000
1
R216,000 1
300000 1
100000 1
18000 1
182000 1
R34,000 1
34,000 1
34,000 1
45