To create the General Ledger accounts for Super Battle Drones for the year ending 29 February 2024, we need to follow the accounting principles set out in IFRS, ensuring all inventory and expense accounts are accurately recorded.
General Ledger Accounts Preparation
1. Raw Materials Account
Raw Materials Account for the year ended 29 February 2024:
| Date | Details | kg | R | Balance | |---------------------|----------------------------------|---------|----------|------------| | 1 March 2023 | Balance b/d | 200 | 4,000 | 4,000 | | 1 March 2023 - 23 Apr 2023 | Purchases | 6,000 | 126,000 | 130,000 | | 24 Apr 2023 - 21 Jul 2023 | Purchases | 24,000 | 516,000 | 646,000 | | 22 Jul 2023 - 29 Nov 2023 | Purchases | 18,000 | 405,000 | 1,051,000 | | 30 Nov 2023 - 29 Feb 2024 | Purchases | 21,000 | 483,000 | 1,534,000 | | | Raw materials used this year | (69,600)| (1,469,800) | 64,200 | | | Balance c/d | 600 | 12,000 | 12,000 |
Note: The calculation for materials used includes the beginning balance plus all purchases minus the ending balance.
Calculation of total raw materials used:
- Total raw materials available = 200kg + 69,000kg = 69,200kg
- Raw materials @ R21.00, R21.50, R22.50, and R23.00 were used, totaling:
- 6,000kg @ R21.00 = R126,000
- 24,000kg @ R21.50 = R516,000
- 18,000kg @ R22.50 = R405,000
- 21,000kg @ R23.00 = R483,000
- Total Purchase value = R126,000 + R516,000 + R405,000 + R483,000 = R1,530,000
- Ending Balance - Raw Materials leftover = 600kg @ R20 = R12,000
- Total Cost of Raw Materials Used = R1,530,000 + R4,000 (opening balance) - R12,000 = R1,522,000.
2. Work in Progress Account
Work in Progress Account for the year ended 29 February 2024:
| Date | Details | R | Balance | |---------------------|----------------------------------|----------|------------| | 1 March 2023 | Balance b/d | 45,000 | 45,000 | | | Manufacturing Costs incurred: | | | | | Raw materials (used this year) | 1,469,800| 1,514,800 | | | Direct labor (salaries) | 157,800 | 1,672,600 | | | Manufacturing Overheads | 470,760 | 2,143,360 | | | Transferred to Finished Goods | (2,313,000) | (169,640) | | | Balance c/d | 45,459 | 45,459 |
3. Finished Goods Account
Finished Goods for the year ended 29 February 2024:
| Date | Details | R | Balance | |---------------------|----------------------------------|----------|------------| | 1 March 2023 | Balance b/d | 122,000 | 122,000 | | | Transferred from WIP | 2,313,000| 2,435,000 | | | Sales during the year | (2,348,000) | 87,000 | | | Balance c/d | 87,000 | 87,000 |
4. Manufacturing Overheads Account
Manufacturing Overheads Account for the year ended 29 February 2024:
| Date | Details | R | Balance | |---------------------|----------------------------------|-----------|------------| | 1 March 2023 | Balance b/d | 45,000 | 45,000 | | | Water & Electricity | 28,800 | 73,800 | | | Rent (340/600 x R560,000) | 340,000 | 413,800 | | | Insurance expense (60% of 1100) | 660 | 414,460 | | | Depreciation on machinery | 80,000 | 494,460 | | | Depreciation on delivery vehicles | 80,000 | 574,460 | | | Transfer to WIP | (470760) | (104,851) | | | Balance c/d | 12,100 | 12,100 |
This gives you a structured view of the balance in the general ledger accounts for Super Battle Drones for the year ending 29 February 2024, with detailed calculations. The numbers have been assumed consistent throughout, compliant with the FIFO method. Additional journal entries for transactions like wages, accumulated depreciation, and other expenses would also need to be reflected in a complete ledger but were not included for brevity.