Professional Documents
Culture Documents
= P,75,000
8. dross (profit) margin = selling expenses + incorne = P 55,000 + P 20,000
26. Equation1:4,350=4a + 180b EQuation2:202,5AO= 18Oa +8,600b
27. Equation1:'1,000= 10a + 35Ob Eguation2:39,2OO= 350a+ 14,250b
35.Y= 236,837+3.7625 (20,000)
MSQ-O2 ,'
20.income=110,O00(11.5o_6)-(30o,000+100,00o)
25. As hinted out, consiier only additiOnatfixed cost. Proflt before tax: 3O,00O* (1 - 0.4).= P 50,000*
(120,000+ so,ooox) + (14 - 3.25 - 4-O.75) 28,333 ) 28,300(roundedtothe nearesthundred)
-
26. Both fixed factory overhead of p 2 M and fixed selling, general and administralvq expelses of P 1.5 M
are based on monthly fixed costs. Henie, the fixed costs to considermust be: P 3.5 M x 12 mos.
40, CMR:(10,000 + 50,000) + 100,000 = 600/o Brgak-evensales: 50,000 + 6o0/o= P 83,333
45, @ P 300,000 sales: CMR = 3oo/o; fixed costs = P 81'000'
OpSOO,OO0sales:CM=360,000x30o/o=P108,00O;profit=108,O00-81,000=P27,OQO
5r. tnoifrerencepoint: x (3 - 1.8) - 960,000 = X (3 - 2.4)- 252,000 X = 1,180,000
56. Last yearrsCmn:.(Z.Sb - 2.25) + 7.50 = 7oo/o (VCR: 30o/o*) Target *: (2.25 + 0.75) * 30o/o*
year's rxc: (i.50 - 2.25) 20,000 * P 1o5,OO0 tsEP = 105,000 (1.1) + (9 - 3)
57. Last
58. Last year's pretax income: 5,040 + (1 - 0'4) = P 8;400*
Lastyear's unit eales:(105,000 + 8,400*) i (l -s - 2.25) = 21,600'
59. The term 'net incorne,'as suggestedby the dat€ in the problem, is meant to be afrer-tax.
USEFULCVP REIATIONS$IPS ]
(Emphasison the use of 'Cl4')
. CM Ratio,=CM + Sales= ACM + ASales (Consider:AS xCMR = ACM)
. Since Break:,EvenSales = Fixed Cost + Clf Ratlo, then '
CM Ratlo = Fixed Cost i Break-Even Safcs
CM Ratio = A Fixed Cost + A Break-Even Sales
(See related-item: MSQ - O2,no- 11)
Giventhtt Fb€d CPet is cllrrfarfi
/ AUnRSalesxCM/u =.AProfit + CFllu = AProfit + A UnitSales
/ APeso SalesxcMR = a P rofit ) c MR = A P ro f it + a P e s o s a le s
Based on MS - 02, item no. 3 (proving) and problem no' 4:
/ Margin of Safety x'CM Ratio = Profit
r' Margin of Safety Ratio x Ct4 Rttio = PtSt Ratio
rsefit
15,Endinqinventory:5OOunits (20 + 150,000/10,OOO)
26. If a cdnpany produceemorc goodsthan rthat it sells,ttren endinglnventor"yis expectedto increase'
Inventory> BeginningInventorY) Production> SEbsfly > VY
.--CotrsiCeitttrti,'Ending
(20,000/10,O00) = P 20,000favorable
33. &pacity or volumeJariance:(11,OOO - 1O,O0O)
VARIANCE
VOLUI'|E/CAPACITT
(A P -Fl P ) x F F O Hlu
Alternative formulas:
r (Actt"ldlFroduction - Budgeted Production) x FFOH/u
. Applied FFOH - Budgeted FFOH
Where:
NF - Normal Froductiwt AP * Actual Production
AP > NP: Favorable(Over-apPlied) AP < NP: Unfavorable(Under-applied)
FFOH/u- Fixed Factory€verhead p€r Unit FFOH/u = Tota.lFFOH+ NormalProduction
3.
l^2yLT,e:j!.Pe" ! 3 sltort-tglrnunsecuredldeElnstrffrIntissuedin targetbnominatioRs
by
-l"J-major
compani€a with exceflent credit ratings. Having no active socondary nnencit *.tt.t *
qompen$*ingbalancer€S,tirernents,it usualtyhas a lower cost of financingthan bank loans.
5. (100o/o - 6no- L.4olo)
100,000- 92,600(15%) (60/360)
7. Interegti80,000x |o% x (30/360) = 666.7 . chargcs: 100,000x 29o= 2,000
cost of financins(ractolng), tpp-6,! 2,000 - (181060112)l
; s0,o0ox ttobTlol ,
_+
9. Non-freetiacfecredit: (1,080,000/360)x (40-10) * p 90.O-dO
10. Loan: 10/90 = 11.19o Credit: 2/98x 360/60 * L2.24o/o
13. 60,000+ (1,0001000 - 200,0001= 7.5o/o 7.SVo(360/180) x 15o/o
Assuminginterest'iscompund4r.\W efrectiveannualraie (EAR)wouldhavebeefl:
!orE:Unress
inor."[L**:HJ:ilL;,1; l3;]1-?,tobenon-co
14. Int€rest = 20O,000x 10016 x 60/360 = 3,333
hwu*,ecr.
[3,333 + (200,000 -40,000- 3,333)] x 360/60 = IZ.7ffh
15. (1.00o/o
- 180,6- 15o/o)Prirrcipal= p 1,000,000 i
19. [qe" (2s0,00o)-,2yo(50,01rc - z5,ooo)]+ tltg,-0-0g.---(50,000
- 2s,000)l= 6.44a/o
17.(5Mx 98o/o) x t2chx 15/360= p 24,500vs.p'lbO,ooO.= SMx Z %'
] f 'flc le a g e i n s a l e s :2 Mx2 5 %=P 5 0 0 ,o,0 0AFN=( 659o - 2} 0/0) 500,000*( 2M +0-(5M ) 4oo/
72oh)
?!' ltua= .3 financing charges: 6,000+ (2,000+ 0.6) DFL= 1o3,ooo-- iepoo) + -'g,:tji
lso,ooo
?? . q14 Q 0 , 0 0 ( 20- 1.5 )= 1 5 0 ,0 0 0 .-D -rL* 150,O00 + ( i50,000 - sr i,ooo_20,d00)r .gzs'
*
34. 10 + (101 - 5) = LO. Zo/o
38. Currentprice =. I.2 + (L3o/o- g%) Refer to MSQ *. 10, page 4 on Dividend 1rowth Modet
40. t2.2 (1.06) + 40 (959/o)l+ 60lo Refer to MSQ * 10, page 4 an Dividend Growth Madel
43. (3 + 50) + 10q1o = 15o/o
44. 13 + (60 x 80o/o)l* 10o/oo L5.25o/o
45. 3,000,000+ 600/o= P 5,000,000
46. WACC:IAo/o(2.8/7.)+ L!% (3/7) + 760/o (!.2/7)
47. WACC: Lpo/o(40%) + 160lo(600/o)
5a' 60/o'+ 1'25 (t4o/o - 60/o) Refer to MsQ - 10, page 4 on Capitat Assetpricing Model (CAIM)
53. B.5olo+ 1.15 (12.4a/o - B.5olo)
54.Let'x'bethecostof eouitv (2/7\Bo/^Io6\+11l?\w
@ Octufter
2013
$atcfr's
WfutA S
Lr'"o 4a4 d'a
z,'"c 4{t x62.A 82'rE
F3' g sv *{-r w. , D
VA
r-c
srg
+g/e
x4s.F
4{
m66. +
e*:"8
ei{ g
8er/'9
VD +{o-0. 67. Bv gv..iB
Y€. p
{9
TP.y
x48. C
X4e. Y
svy
."w
70'u,A\
88.,A
89.r C
90. 0
t'{fr 5l/ Dr 7{.A
t4n 52-4 t{o
1'6' g-{ 73vP
rK.g-B *o 74{ B
t{o T5S. A zar--'O
td* )66.
' s { ,A 76:- A
fl(a * z 7c
x18. D s{.> 79,' A
{.9. A'- >9g.-g s{e /9. "*
z{a MA \60. B 8*' D
Briefjarifications/cxolariatioqg tg *hed itrf
20. Electronk data interdtangp (EDI) ls a systcrlr tft* pcrmRszupflfers and bnryersto have dlr€ct arcs to
portions of each dhers' databascs, indudng Cata to citrance scwki ard delivcrks (i.e., the
@mmunkatlon d elklnonic documenb dhectly frrorn one comF"ter In orE €fruty to a conputer In
anotherentrty).
22.ln a competluve rnarket br labor in whlcfi d3m.'d is stable, total wag€s carxtd lncrGafc. lf m
w(frtgs donq€Fio ffi{-wigc+ EE imcrtr-ffiirciry rimrmtrt?t€lEtr 6r.
25. The cost of retatned eamirps is usrl.fy mr $il it ort of qtcmal @fnflDill equtty; thfs b A|Q kr n
absenceof fiotatlon or lssue costs in rut*rad aarr*nt.
29. Selffrlggpwmment s€curlths wlll decrcrc tte moncy supply tn ftc tdomy so that peopb do not frvc
any rncailBto buy 9006.
31. An EXPERT(not EIS) qEt"m prwlfts adyic and ancw€rsto top managpmGntlhorn a knowledge-bascd
systcm. Soc rdaitetl rflu in ilS-D.
ge. S€e rdated r& ln tts-El ql stndirral vs. qpilcd rr. frtcilond urffiffincrt:
48. Elcctmnlc Fund TrarFr (CFI) is a scrvioe proU*O by lkrandat lrHlttpns Slat B- based on EDI
t€dmology. EfT trafErc0qr orts arE lovrcr thm t'|*r marnrd.sl,sterts dre dmrr*ton of busineSs
doqrncnts and humen intGnEntion.
58. Leadsa|tl la95 tre oonsHer€dh hrdg€ttng prrntts€c of n&rlab as needd in ttre prodtrction.Question
is b6ed ofi least ruhvffi'to br(ts arxt Lgs.
60. Cost aFocatlon ls lcre lbr l*Ernal p|rrpoocs bccace reepofisbfifty aocounting systems
enphasize controilabifty (i.c., co6B afiE mn-coltr$abb. m6ts).
78. Engfiwrd coets b|r en observ#lc and lspun rl'*iocenF b a Srantffia& activlty base and have a
clear relatloncfiF to ot$lt. Dffcct nf.tslab nedd be an exarnpb of an qnnolU cdst.
HSQ-O7
r+. (lrt,ooo - 25o,ooo
-'so,ooo)+ 4o,0oo
rs. (+,ooo-3,szs- 7s')+ (ezsi t,tts,
zz. (soo,ooo - 4s0;6o0:-
90,000)+ (5ot),000
+ ?ao,ooo)/2
23.60,000- LSVI(600,000)
25. 2,000,099= (30,000,000: costs)- t5:o/o (1.8M+ 17.2M)
28. EVA(EconomicValueA&led) = 4tt't(1. 0.25) - 9% (4M +-16M- 2il)
33. No alfticationto co-servlcedepartmentunderdlrect method
34. (7,2AO+ 0.3) xO.7 = P 16,800
35. A .= 4OO+ 309o B B = 800 + z0olnA:
38. Letter B referc to goal corgruence.Letter D refers ta mahagerlal efott,
43. MinimumTransfeiPrlce(at capacity):P 50,000+ 1,000un'iE= P 50
44. Ldtef.A refqrs W rlrat*et prtce.lett€r C.re$ersto Ml abfir?lt,c,ncost Letbr D r€lbrs to aostdcrs.
48. 35 (5,004/15,@) + 23 (10,ffi/15,000) * P 27
FO.sals.- Costs= Pioftt ' 5O,OO0 (SP): 550,000 o 2096[ltrt]+ O.2 (5OrOmSF)l
rsQ-o8
2L. Mrtefial rnovesshall be uscdas the cost drlver fur the materialhancilingcosts: 100,0m (10/50) + 100 u
22. Numberof inptions shall be used as ttre cost driver for the insgcctioncosts.
l5.,Consurpptiooratlos (numberof setups):Y - 10OI5OOO - 150/5@ U - 250/5OO
28. 5O,0OO (?0014@)+ 25 = P 1,000 .
29. 50,OOO (312O).+25 = P 500
32. ABC:f 2 (12) + 17,50O(0.14)+ 77 (3O)= P 4,904
Traditional:159h(3O,OOO) = P 4,500
35. Actfvlty!; Appliedcost (ABC)+ 2,2fi (61,3t7 + 2,3OO)= P 61,120.10 Actudtcost + p 61,392
41. NOTE:FOHis amlied on the basison ditmt labor cost.
AppffiedFOH:270;000(500,0m + 250,S0) P g4O,0OO
Adual FOtf: P 525,O@ -
ft|H: P 15,000wer-applied
42. AppfiedfuH: lO,O@(4) = P 40,000 ActualFoH: P 40,000 - 3,000
43, grltlgctd Sff: 9$,0ff1(8 - 3) P 450.@O- -^
.44. App'$ed.f(}ll:144,O0r0 6,0@ *- P 138,000 *lfurl trou*n: 138,OgOi 6
-
45. ApdicatianRate: 120,000* 48,(x)o= P 2.5q hrdget€d FOH:50,O00(2.5)
46.I{OTE: FQHis dppll€Uen tfie hsls On dtt|'* ,.M cffi.
ApglredFoH:270,ooo(5oo,ooo+ 250,ffF) P 54o,o0o
Achi;| fofl: p 525,gOO ' - FOH:P 15,O0O
over-applhd
Items 17'f649 are b*c6on th€
o
11. D
18. A
z?.c
32.8" F (4)
33. A trr
|'
53. B
54. D
o+ra'o c(7,
>o:=qq+o
59. B
'tr. A
68. D
69. A 'H (s)
70. c
77. A
78. C
79. B
@ Octoiler2013 gytseiz 3
Gatcfi's
1. B " 7. C 13. C 19. C 25. A
2.8 8.A 14. C 20. A 26. D
, 3. C 9.A 15. D 27. C 27. C
4. C 10. D 16. C 22. A 2BA
5.D 11. B L7. B 23. D 29. A
6. D L2. D 18. D 24. C 30. D
Brief explanations/solutionsto selectediterns '
1 EOQis the quantitative techniqueappropriatefor choic''.sA and D while probabitity'a,natysr.; for choice C.
2. Return on investment (RoI) = l'larnrJin x Turnover 'Margin'is a percentageot profif based on sales
4. Choice'rY is an example of an external failure cost Choice'B' is an exampie of an appralsal cost
Choice'C'is an exampleof an internalfailure cost Choice'D'is an exampleof a prevenfloncost
6. Referto MS - E1 handoutson lrlacrocconomics (i.e., inflation)
10. Four (4) pe'spectivesof the BalancedScorecard:(1) Financialperspective1r, Customerperspective(3)
Internal BusinessP:'ocesses perspective(4) Leai-ning& Growth perspective-
12. Referto MS - El handoutson Macroeco:tomics (i.e., GDP- final goodsvs. intermediategoods)
13. Reorderpoint = averagedaily usaEe;:maximurr leadtime
14. contribution ,nargirr- traceable (direct) fixed expenses= segment margin
15. Referto MS - El handoutson lriacroeconomics(i.e., fiscal policy) -
17. ORDERINGCOSTSinclude purchasing costs, shipping & handling cosfg set up cos;ts;for prcduction nrn,
and quantitJ discount lost
CARRYINGCOSTSusually Consistof storage, re:tfsecurit1,, interest (opportunity ccs7cost of capitat),
spoilage, deprecia1on, obsolescence,insurance, and propery, taxes.
r 9.
-:e-> *: E(6)>o
q)
-;"i*
\-/ D (Z)
Criticalpath: A - C - E -=---'>
) 15 days
20. ManufacturinoCycleEfficiency(MCE)ratio: 6 + (G + 1 + 1 + 1) = 0.62
21. Total input costs:900 (1.5) + 600 (1.75) + 600 (15) = p 12,000
Total producti'/ity factcr: 3,000 units + p 12,000 = o.25 unlts per peso input
22. AppliedFOH= P 176,000(P240,000+ P 160,000)= p264,000 vs. nctuatFOH= p256,000
Cost is over-applied by P 8,OOO€ 264,000 - 256,000
23. Sales= Cost r.profit = p !,720,}eQ= [600,000+ 25 (40,000)]+ Lio/o(g00,000)
seflingPrice:P 7,72a,ooo+ 40,00c units = p4-a Mark-up:(43 - 2s) + 2s = 72o/o
24. Traditionatcosting: P 10,000x 350o/o= p 35,000
ABC:10,000(30/300)+800(so0/20)+100(100/10)+L2(2oJ/2)+5(20/1)+18G8A/12)=p24,O2O
Cost under ABC is lower by P 1O,9.gO€ p 35,00C - p 24,OZO
25. Referto MSQ- 09, item 54:
fso-utts DL&f/EAH-I@SO"a) pL & VFOH(@7Oolor
Direct materials P 4,500 Units Averaoe Total uolts aygage Total
Direct labor 1 50 u 250 12,500 50 u 250- rz,soo
ls soo*
LJ'rvv
variable ove.head J 100u 200 20,000 100rr r7s :,7,500
Fixedoverhe,ad ____?,.199_ 200u 160 32,000 200u rzz.s 24,5ogx*
TOI-AL P 26,40A x32,000 - 12,500
26.DL &VFOH: (24,5U0**- 12,500)+- (S.5 + 4) = 960 hours r o
960 hrs + 150 urtits = 6.4 hrs per gnit
27. Usethe averageof each range: (10 x 10o/o)+ (30 x 4Oo/o)+ (50 x 30o/o)+ (7O xZ0o/o)
28. Total orderingcosts: (18,000/600) 15 = 450
Total carryingcosts: (600/2) 1.50 = 450