D1897 answer booklet.

qxd 21/08/2003 15:28 Page 1

abc
2003 standards

Intermediate
NVQ/SVQ in Accounting Level 3, Unit 6
A/101/8104

SIMULATION

D1897 Recording and Evaluating

Costs and Revenues

Answer Booklet
To be completed by the candidate
Candidate name
Registration number
AAC code
This is my own unaided work
Signed Date
To be completed by the assessor
Assessor name Date
Overall simulation result: Satisfactory Y/N
Comments:

Note to assessor: This booklet must remain sealed until the time of the assessment

Note to candidate: This booklet must be returned to your assessor

AAT 2003
D1897 answer booklet.qxd 21/08/2003 15:28 Page 2
D1897 answer booklet.qxd 21/08/2003 15:28 Page 3

Part one
D1897 answer booklet.qxd 21/08/2003 15:28 Page 4

Answers (Task 1)
STORES RECORD CARD

Materials description: 8cm black zips - box of 30 Maximum quantity: 37

Code no: MZ174 Minimum quantity: 15
Reorder level: 20
Reorder quantity: 18

Receipts Issues Stock balance

Date Document Qty Price per Total Document Qty Price per Total Qty Price per Total
2003 number box (£) (£) number box (£) (£) box (£) (£)

6 Oct 2 6.09 12.18

20 6.10 122.00

22 134.18

7 Oct 871 20 6.12 122.40 2 6.09 12.18

20 6.10 122.00
20 6.12 122.40

42 256.58

7 Oct 912 2 6.09 12.18 12 6.10 73.20

8 6.10 48.80 20 6.12 122.40

10 60.98 32 195.60

Part 1 page 4
D1897 answer booklet.qxd 21/08/2003 15:28 Page 5

Answers (Task 2)
MATERIALS REQUISITION

Department: Sewing/finishing Document no: 917

Date: 08/10/2003

Code no Description Quantity Cost office use only

Value of issue (£)

MZ174 8 cm black zips, boxes of 30 8

MATERIALS RETURNED

Department: Sewing/finishing Document no: 62

Date: 09/10/2003

Code no Description Quantity Cost office use only

Value of issue (£)

MZ174 8cm black, boxes of 30 1

Part 1 page 5
D1897 answer booklet.qxd 21/08/2003 15:28 Page 6

Answers (Task 3)

INTERNAL MEMO
To:
From:
Subject:
Date:

Part 1 page 6
D1897 answer booklet.qxd 21/08/2003 15:28 Page 7

Answers (Task 4)

PERFECT PURSES LIMITED

PIECEWORK OPERATION CARD

Operative name: Julie Atkins Department: Cutting

Clock number: P27
Week beginning: 13 October 2003

Mon Tues Wed Thurs Fri

Total metres of fabric cut 670 645 676 662 653

Metres of scrap 24 22 0 18 17

Piecework payment £ £ £ £ £
@ £0.10 per metre cut

Bonus payable £ £ £ £ £

Total payable for day* £ £ £ £ £

Total wages payable for week:

£
Direct wages

Indirect wages

Total wages

* Guaranteed daily wage of £65 is payable if piecework payment plus bonus amounts to less
than £65.

Supervisor’s signature: J Richmond

Part 1 page 7
D1897 answer booklet.qxd 21/08/2003 15:28 Page 8

Answers (Task 5)

INTERNAL MEMO
To:
From:
Subject:
Date:

Part 1 page 8
 Production overhead analysis sheet for 2004
Sewing/
Production overhead item Total Cutting finishing Packing Stores Canteen
£000 £000 £000 £000 £000 £000
D1897 answer booklet.qxd

Indirect materials 40 20 12 4 2 2
21/08/2003

Answers (Task 6)
15:28
Page 9

Total departmental overheads

Apportion canteen total - ( )

Apportion stores total - ( )

Total production dept overheads

Part 1 page 9
D1897 answer booklet.qxd 21/08/2003 15:28 Page 10

Answers (Task 7)

Working paper: 2004 budgetary planning

Calculation of predetermined production overhead absorption rates for 2004

Cutting department

Sewing and finishing department

Packing department

Part 1 page 10
 Sample calculations: working paper
D1897 answer booklet.qxd

Revising the method of service department re-apportionments

Sewing/
Production overhead item Total Cutting finishing Packing Stores Canteen
£000 £000 £000 £000 £000 £000
21/08/2003

Total departmental overheads

(from task 6)
15:28

Answers (Task 8)

Apportion stores total - ( )

Page 11

Apportion canteen total - - ( )

Total production dept overheads

Part 1 page 11
D1897 answer booklet.qxd 21/08/2003 15:28 Page 12

Answers (Task 9)

INTERNAL MEMO
To:
From:
Subject:
Date:

Part 1 page 12
D1897 answer booklet.qxd 21/08/2003 15:28 Page 13

Answers (Task 10)

Journal entry for production overheads

October 2003

Entries for overhead absorbed during the month

Debit (£) Credit (£)

Work in progress: cutting dept

Work in progress: sewing and finishing dept

Work in progress: packing dept

Production overhead control

Entries for overhead under/over absorbed during the month

Debit (£) Credit (£)

Overhead over/under absorbed (P+L)

Production overhead control

Part 1 page 13
D1897 answer booklet.qxd 21/08/2003 15:28 Page 14

Answers (Task 10, continued)

INTERNAL MEMO
To:
From:
Subject:
Date:

Part 1 page 14
D1897 answer booklet.qxd 21/08/2003 15:28 Page 15

Part two
D1897 answer booklet.qxd 21/08/2003 15:28 Page 16

Answers (Task 11)

Workings for determination of revenue and cost behaviour patterns

Sales revenue

Purses cost

Delivery charges

Packing labour and overhead cost

Other overhead cost

Part 2 page 16
D1897 answer booklet.qxd 21/08/2003 15:28 Page 17

Answers (Task 11, continued)

Perfect Purses Limited: mail order division
Revised forecast for December 2003

December

Number of cases to be sold 650

Purses cost

Delivery charges

Packing labour and overhead cost

Other overhead cost

Total costs

Sales revenue

Profit

Space for workings

Part 2 page 17
D1897 answer booklet.qxd 21/08/2003 15:28 Page 18

Answers (Task 12a)

Perfect Purses Limited: mail order division

Forecast for December 2003: increased sales volume

December

Number of cases to be sold 720

Purses cost

Delivery charges

Packing labour and overhead cost

Other overhead cost

Total costs

Sales revenue

Profit

Space for workings

Part 2 page 18
D1897 answer booklet.qxd 21/08/2003 15:28 Page 19

Answers (Task 12b)

Perfect Purses Limited: mail order division

Forecast for December 2003: increased sales volume

Calculation of breakeven point and margin of safety: working paper

Part 2 page 19
D1897 answer booklet.qxd 21/08/2003 15:28 Page 20

Answers (Task 12c)

INTERNAL MEMO
To:
From:
Subject:
Date:

Part 2 page 20
D1897 answer booklet.qxd 21/08/2003 15:28 Page 21

Answers (Task 13a)

Working paper for the financial appraisal of purchase of delivery vehicle

Year Cashflow Discount factor Present value

£ @ 10% £

2003 1.000

2004 0.909

2005 0.826

2006 0.751

2007 0.683

Net present value

Working space for calculation of payback period

Part 2 page 21
D1897 answer booklet.qxd 21/08/2003 15:28 Page 22

Answers (Task 13b)

INTERNAL MEMO
To:
From:
Subject:
Date:

Part 2 page 22
D1897 answer booklet.qxd 21/08/2003 15:28 Page 23
D1897 answer booklet.qxd 21/08/2003 15:28 Page 24

AAT Simulation
Answer Booklet

Association of Accounting Technicians

154 Clerkenwell Road London EC1R 5AD
Tel: +44 (0)20 7837 8600 Fax: +44 (0)20 7837 6970
E-mail: aat@aat.org.uk Website: www.aat.org.uk
Registered as a charity (No. 1050274)