MASbyCabrera
Chapter1:
1. D
11. D
21. B
31. D
41. A
51.
2. D
12. D
22. B
32. C
42. C
52.
3. D
13. D
23. A
33. D
43. D
53.
4. B
14. A
24. A
34. B
44. B
54.
5. D
15. A
25. B
35. D
45. C
55.
6. A
16. A
26. C
36. B
46. B
56.
7. B
17. D
27. B
37. C
47. A
57.
8. D
18. A
28. D
38. B
48. B
58.
9. D
19. D
29. B
39. A
49. C
59.
10. A
20. D
30. C
40. A
50. D
60.
Chapter2:
Chapter3:
21.
11. B
21. A
31. B
1. D
11. B
12. A
22. B
32. C
2. D
12. C
22.
13. D
23. C
33. C
3. D
13. D
23.
14. A
24. D
4. B
14. A
24.
15. D
25. A
5. A
15. D
25.
16. A
26. A
6. B
16.A
26.
17. C
27. B
7. D
17. A
27.
18. B
28. C
8. C
18. B
28.
19. D
29. B
9. B
19. C
29.
20. B
30. A
10. C
20. C
30.
Chapter4:
1. D
11. A,C,D
2. A
12. B*
3. A
13. D
4. B
5. D
6. C
7. C
8. A
9. D
10. C
*(P400,000P160,000)P160,000=150%
Chapter5:
1. A
11. C
21. B
31. C
41. C
2. C
12. A
22. D
32. D
3. D
13. C
23. A
33. C
4. B
14. B
24. C
34. A
5. A
15. D
25. A
35. A
6. D
16. B
26. C
36. C
7. C
17. A
27. D
37. A
8. D
18. C
28. A
38. A
9. A
19. A
29. D
39. C
10. B
20. C
30. A
40. C
Chapter6:
1. D
4. D
7. C
10. B
2. C
5. B
8. B
11. A
6. D
9. A
12. D
3. D
Chapter7:
1. B
5. A
9. A
13. A
2. B
6. B
10. A
14. D
3. C
7. B
11. D*
15. C
4. D
8. B
12. C
16. A
*Supportingcomputationforno.11:
DilutedEPSfor12/31/2006
B
B
A
C
D
C
C
C
A
B
B
C
A
B
A
D
B
B
D
C
17.
18.
19.
20.
31.
32.
33.
34.
35.
36.
37.
38.
A
B
C
D
P3,500,000+(P800,000x65%)
400,000+25,000+225,000
P4,020,000
or
P6.18
650,000
B
D
D
D
C
A
A
C
21. C
22. A
23. B
Chapter8:
1. B
2. D
3. B
4. A
5. C
6. D
7.
8.
9.
10.
11.
12.
C
D
C
C
A
C
13.
14.
15.
16.
17.
18.
D
D
B
A
C
C
19.
20.
21.
22.
23.
24.
A
A*
B
B
C
C
25.
26.
27.
28.
29.
30.
C
B
B
A**
A
B
* Controllablecostsarethosecoststhatcanbeinfluencedbyaspecifiedmanagerwithinagiventimeperiod.
** Theanswerassumesabsorptioncostingmethodisused.
SupportingComputations
14. P60+P10+P18+P4=P92
15. P32+P16=P48
Chapter9:
1. A
2. D
3. B
4. A
5. B
6. B
7. C
8. D
9. C
10. A
11.
12.
13.
14.
15.
16.
17.
18.
19.
20.
C*
C*
C
A
D
C
D
B
C
C
21.
22.
23.
24.
25.
26.
27.
28.
29.
30.
16. P60+P10+P18+P32=P120
17. P4+P16=P20
C
D
C
A
D
B
D
B
A
D
31.
32.
33.
34.
35.
36.
37.
38.
39.
40.
D
B
A
B
A
D
B
C
B
D
41. B
42. D
43. C
*SupportingComputations:
11. (10,000x2)(P3,000x2)P5,000=P9,000
12. [(P20+P3+P6)x2,000units]+(P10x1,000units)=P68,000
Chapter10:
1. D
6. D
11. A
16. A
2. D
7. A
12. D
17. D
3. D
8. C
13. B
18. A
4. C
9. C
14. D
19. C
5. D
10. B
15. C
20. D
Chapter11:
Chapter12:
1. A
11. B
21. D
1. D
2. D
12. D
22. A
2. B
3. C
13. C
23. B
3. B
4. B
14. A
24. A
4. B
5. A
15. C
25. B
5. B
6. D
16. D
26. D
6. C
7. A
17. D
27. B
7. A
8. B
18. C
28. C
8. B
9. D
19. B
29. A
9. A
10. C
20. A
30. C
10. A
Chapter13:
1. B
6. B
11. B
16. D
21. A
26.
2. B
7. D
12. A
17. D
22. D
27.
3. B
8. B
13. A
18. D
23. C
28.
4. C
9. A
14. C
19. C
24. B
29.
5. C
10. D
15. D
20. D
25. C
30.
Chapter14:
Chapter15:
1. C 11. E 21. C 31. B
1. B
2. D 12. D 22. B 32. D
2. B
3. A 13. C 23. A 33. D
3. C
4. A 14. C 24. D 34. D
4. E
5. C 15. B 25. B 35. C
5. C
6. A 16. C 26. A 36. D
6. C
7. D 17. B 27. A 37. B
7. D
8. A 18. A 28. B 38. D
8. C
9. C 19. B 29. D 39. B
9. A
10. A 20. A 30. A 40. D
10. D
11.
12.
13.
14.
15.
16.
17.
18.
19.
20.
B
A
C
D
B
A
C
C
B
C
A
B
C
B
A
11.
12.
13.
14.
15.
16.
17.
18.
19.
20.
C
B
C
B
D
C
A
B
E
B
21.
22.
23.
24.
25.
26.
27.
28.
29.
30.
C
C
D
C
C
C
D
A
C
D
Chapter15:
Supportingcomputations:
Questions16to20:
Costofsales
Add:
DesiredMinimumInventory
Total
Less:
BeginningInventory(1,400,000x0.3)
GrossPurchases
Less:
Cashdiscount
Netcostofpurchases
PaymentsofPurchases
60% monthofpurchase
40% followingmonth
Total
January
P1,400,000
492,000
1,892,000
420,000
1,472,000
14,720
P1,457,280
P874,368
(18)
(17)
(16)
February
P1,640,000
456,000
2,096,000
492,000
1,604,000
16,040
P1,587,960
P952,776
582,912
P1,535,688
(19)
Gross
Currentmonthssales(with
discount)35%
P595,000
Currentmonthssales(without
discount)15%
255,000
Previousmonthssales(with
discount)4.5%
67,500
Previousmonthssales(without
607,500
discount)40.5%
P1,525,000
(20)TotalCollectionsinFebruary
Add:Cashsales
Total
(21)Estimatedcashreceipts
Collectionsfromcustomers
Proceedsfromissuanceofcommonstock
Proceedsfromshort termborrowing
Total
Less:Estimatedcashdisbursements
Forcostandexpenses
Forincometaxes
Purchaseoffixedasset
Paymentonshort termborrowings
Total
Cashbalance,Dec.31
(22)Netincome
P120,000
Add: Depreciation
65,000
Workingcapitalprovidedfromoperations
Add: Increaseinincometaxespayable
P80,000
Increaseinprovisionfordoubtful
accountsreceivable
45,000
Total
Less: Increaseinaccountsreceivable
P35,000
Decreaseinaccountspayable
25,000
Increaseincash
(23)CashReceiptsforFebruary2005
FromFebruarysales(60%x110,000)
FromJanuarysales
Total
(24)Pro formaIncomeStatement,February2005
Sales
Costofsales(75%)
Grossprofit
Less: Operatingexpenses
16,500
Net
February
Cash
Discount
P11,900
1,350
P583,100
255,000
66,150
P13,250
P1,511,750
350,000
P1,861,750
607,500
P1,511,750
P1,350,000
500,000
100,000
P1,950,000
P1,200,000
90,000
400,000
50,000
1,740,000
P210,000
P185,000
125,000
P310,000
60,000
P250,000
P66,000
38,000
P104,000
P110,000
82,500
P27,500
Depreciation
5,000
23,700
Baddebts
2,200
Netoperatingincome
P3,800
(25)AccountsPayableonFebruary28,2005willbetheunpaidpurchasesinFebruary (75%xP120,000)=P90,000.
Questions26to29:
Netsales
P2,000,000
Less: Costofsales
Finishedgoodsinventory,Jan.1
P350,000
Add: Costofgoodsmanufactured(Sch.I)
1,350,000 *
Totalavailableforsale
P1,700,000
Less:Finishedgoodsinventory,Dec.31
400,000 1,300,000 (26)
GrossProfit
P700,000
Less: Operatingandfinancialexpenses
Selling
P300,000
Administrative
180,000
Finance
20,000 500,000
Netincomebeforetaxes
P200,000
* Determinedbyworkingbackfromnetincometosales.
ScheduleI
Rawmaterialsused
Rawmaterialsinventory,Jan.1
P250,000
Add:Purchases
491,000 (29)
Totalavailable
741,000
Less:Rawmaterialsinventory,Dec.31
300,000
Rawmaterialsused
P441,000
Directlabor
588,000
Manufacturingoverhead
441,000 (28)
TotalManufacturingCost
P1,470,000 (27)
Total P1,670,000
Costofgoodsmanufactured
P1,350,000
(30)Variablefactoryoverhead
P150,000
P3.125
48,000
Fixedfactoryoverhead
P240,000
5.000
48,000
Totalfactoryoverhead
P8.125
Chapter16:
1. C
2. C
3. A
4. B
5. A
6. B
7. C
8. C
9. B
10. B
Chapter17:
6. A
7. A
8. B
9. B
10. B
11.
12.
13.
14.
15.
16.
17.
18.
19.
20.
B
A
B
C
A
D
D
A
D
B
21.
22.
23.
24.
25.
26.
27.
28.
29.
30.
A
C
C
C
C
D
E
B
B
A
31.
32.
33.
34.
35.
36.
37.
38.
39.
40.
A
B
B
D
B
B
C
D
D
A
41.
42.
43.
44.
45.
B
C
D
A
B
6.
7.
8.
9.
10.
C
B
D
A
D
31.
32.
33.
34.
35.
B
D
C
B
A
41.
42.
43.
44.
45.
B
C
D
D
A
46.
47.
48.
49.
50.
B
D
B
B
D
Chapter18:
1. C
2. B
3. D
4. B
5. D
6. C
7. A
8. A
9. A
10. C
Chapter19:
1. C
2. C
3. B
4. B
5. A
6. B
7. C
8. B
9. A
10. B
11.
12.
13.
14.
15.
16.
17.
18.
19.
20.
D
C
A
A
A
C
C
D
C
D
21.
22.
23.
24.
25.
26.
27.
28.
29.
30.
D
C
C
D
D
B
D
E
B
A
31.
32.
33.
34.
35.
36.
37.
38.
C
D
A
C
D
C
D
D
11.
12.
13.
14.
15.
16.
17.
18.
19.
20.
D
A
D
A
D
C
A
C
B
C
21.
22.
23.
24.
25.
26.
27.
28.
29.
30.
D
A
D
E
B
D
D
C
A
A
31.
32.
33.
34.
35.
A
D
C
A
C
Supportingcomputationsfornos.16 29:
16. Sales[(100,000x90%)x(P5.00x120%)]
Less:Variablecosts(P300,000x90%)
Contributionmargin
Less:Fixedcosts
Operatingincome
17. Directmaterials
Directlabor
Overhead
Sellingcost
Minimumsellingpriceperunit
18. Relevantcosttomake(10,000xP24)
Purchasecost
Less:Savingsinmanufacturingcost
P45,000
Avoidablefixedoverhead
50,000
Netpurchaseprice
Differenceinfavorofbuyalternative
19. Increaseinsales(60,000xP3)
Less:Increaseinvariablecost(60,000xP2.50)
Netincreaseinincome
20.
R
Sales(10,000xP20)
P200,000
Less:Variablecosts
R(P12x10,000)
120,000
S(P8x10,000)
T(P4x10,000)
Contributionmargin
P80,000
21.
R
Sales(P16x15,000)
P240,000
Less:Variablecosts
R(P12x15,000)
180,000
S(P8x15,000)
T(P4x15,000)
Contributionmargin
P60,000
Less:Fixedcosts
40,000
Operatingincome
P20,000
P540,000
270,000
P270,000
150,000
P120,000
P4
5
2
3
P14
P240,000
P300,000
95,000
P205,000
P35,000
P180,000
150,000
P30,000
S
P200,000
80,000
P120,000
T
P200,000
40,000
P160,000
S
P240,000
120,000
P120,000
80,000
P40,000
T
P240,000
60,000
P180,000
120,000
P60,000
22.
23.
24.
25.
26.
27.
28.
29.
Oldoperatingincome:
Contributionmargin
Less:Fixedcost
Newoperatingincome
Difference decrease
Sales
Less:Variablecosts
Directmaterials
Directlabor
Factoryoverhead
Marketingexpenses
Administrativeexpenses
Contributionmargin
Less:Fixedcosts
Factoryoverhead
Marketingexpenses
Administrativeexpenses
Increaseinfixedcosts
Profit
Sales
Less:Variablecosts
Directmaterials
Directlabor
Factoryoverhead
Marketingexpenses
Administrativeexpenses
Contributionmargin
Less:Fixedcosts
Factoryoverhead
Marketingexpenses
Administrativeexpenses
Decreaseinfixedcosts
(P25,0004)
Profit
P80,000
40,000
P40,000
20,000
P20,000
P1,200,000
P300,000
400,000
80,000
70,000
50,000 900,000
P300,000
P50,000
30,000
20,000
10,000 110,000
P190,000
P1,200,000
P275,000
375,000
80,000
70,000
50,000 850,000
P350,000
P50,000
30,000
20,000
(6,250) 93,750
P256,250
Directmaterials
(P2x5,000)
Directlabor
(P8x5,000)
Variableoverhead
(P4x5,000)
Totalvariablecosts
Add:Avoidablefixedoverhead
Total
P10,000
40,000
20,000
P70,000
10,000
P80,000
Avoidablefixedoverhead
Directmaterials
Directlabor
Variableoverhead
Total
Multipliedby:Numberofunitstobeproduced
Totalrelevantcoststomakethepart
Purchasecost(P1.25x10,000)
Variablecoststomake
Savingsofmakingtheblade
P4
4
16
18
P42
20,000
P840,000
P12,500
10,000
P2,500
Sellingpriceperunit
Less:Variablecostsofgoodssoldperunit
([P320,000 P80,000]20,000units)
Contributionmarginperunit
MultipliedbyunitstobesoldunderSpecialOrder
Increaseinoperatingincome
P17
12
P5
2,000
P10,000
P600,000
400,000
P200,000
Budgetedoperatingincome:
Contributionmargin(P2,000,000x30%)
Lessfixedcosts
Netoperatingincome
Operatingincomeundertheproposal:
SalesP2,000,000
LessVariablecosts
([70%xP2,000,000]x80%)
Contributionmargin
Lessfixedcosts
Increaseinbudgetedoperatingprofit
Chapter20:
1. D
11. D
21.
2. C
12. D
22.
3. B
13. D
23.
4. B
14. C
24.
5. A
15. C
25.
6. C
16. D
26.
7. D
17. D
27.
8. B
18. B
28.
9. B
19. A
29.
10. A
20. A
30.
Chapter21:
1. B
6. A
11. A
2. C
7. C
12. B
3. B
8. B
4. B
9. D
5. B
10. C
Chapter23:
6. D
11. C
7. D
12. D
8. C
13. C
9. A
14. D
10. A
15. A
Chapter24:
1. A
11. B
21. C
2. B
12. D
22. D
3. C
13. C
23. C
4. C
14. A
24. A
5. D
15. C
25. C
6. B
16. C
26. D
7. A
17. A
27. A
8. C
18. C
28. C
9. B
19. B
29. D
10. A
20. A
30. D
Chapter25:
1. A
11.
A
21.
A
2. C
12.
B
22.
D
3. B
13.
A
23.
C
4. D
14.
B
24.
D
5. A
15.
C
6. C
16.
D
7. C
17.
B
8. B
18.
C
9. C
19.
A
10. D
20.
D
SupportingComputations:
Operationalpartialproductivity
2005
Input
Partial
Resource Productivit
Used
y
Output
X 45
60,000 75,000 = 0.8
Direct
1,120,000
P880,000
520,000
C
B
C
D
C
C
D
B
D
A
360,000
P160,000
31.
32.
33.
34.
35.
36.
37.
38.
39.
40.
Chapter22:
1. A
2. B
3. C
4. D
5. D
31.
32.
33.
34.
35.
36.
37.
D
C
C
D
D
B
B
B
D
B
6.
7.
8.
9.
10.
A
B
D
A
C
A
A
B
A
C
B
D
2006
Input
Resource
Used
Output
64,000 89,600 =
64,000 10,847 =
Partial
Productivit
y
0.7143
5.9002
11.
12.
13.
14.
15.
D
D
B
C
A
2006
2005
Costof
Costof
Partial
Partial
Input
Input
Unitsof Resource Productivit Unitsof Resource Productivit
y
y
Output
Used
Output
Used
X 45
60,000 P540,000= 0.1111 64,000 P609,280= 0.1050
Direct
2005
2006
(a) Totalunitsmanufactured
60,000
64,000
(b) Total variable manufacturing costs
incurred
P840,000
P956,384
(a) Totalsales
(b) Total variable manufacturing costs
incurred
(c) Totalproductivity(a)(b)
(d) Decreaseinproductivity
(7) Operationalpartialproductivity:
2005
P1,500,000
2006
P1,600,000
P840,000
P956,384
P1.7857 (5)
P1.6730
P1.7857P1.6730 = P0.1127(6)
Actual Production
9,500
OperationalPartialProductivity
=
=
Actual Input
8,950
(8) Financialpartialproductivity:
2005
2006
486,000
(1) Output
400,000
(2) Directmaterials:
Quantity
160
180
xP3,125
Unitcost
xP3,375
P562,500
Totaldirectmaterialscost
P540,000
(3) DMfinancialpartialproductivity
0.864
(1)(2)
0.7407
(4) Directlabor:
Hourspent
10,000
13,500
xP25
Hourlywage
xP26
P337,500
Totaldirectlaborcost
P260,000
(5) DLfinancialpartialproductivity
1.44
(1)(4)
1.5385
(9) Totalproductivity:
2005
2006
486,000
(1) Output
400,000
Totalcost:
Directmaterials
P540,000
P562,500
cost
337,500
Directlaborcost
260,000
P900,000
(2) Totalcost
P800,000
0.54
(3) Totalproductivity(1)(2)
0.5
MarketShare
Firm
TotalMarket
MarketShare
Actual
100,000 / 2,000,000 =
5%
Budget
90,000 / 1,500,000 =
6%
=1.06
(13)
ProductA
ProductB
Total
Budgetedsalesunit
30,000
60,000
90,000
Budgetedcontributionmarginper
xP10.00
xP4.00
unit
P600,000
P720,000
Budgetedtotalcontributionmargin
P120,000
Budgetedaveragecontribution
marginperunit
P8.00
(14)
ProductA
ProductB
Total
Actualunitssold
35,000
65,000
60,000
Budgetssalesunit
30,000
Differencesinsalesunits
5,000
5,000
Budgetedcontributionmarginper
xP10.00
xP4.00
unit
Salesvolumecontributionmargin
P50,000F
P70,000F
variance
P20,000F
Salesmixes:
Actual
Budgeted
%
Unit
%
Unit
ProductA
30,000
1/3
35,000
35
2/3
65,000
65
ProductB
60,000
100
100,000
100
TOTAL
90,000
(15)Salesmixcontributionmarginvariance:
ProductA:(0.351/3)x100,000xP4=
P6,667F
ProductB:(0.652/3)x100,000xP10=
16,667U
Totalsalesmixcontributionmarginvariance
P10,000U
(16)Salesquantitycontributionmarginvariance:
ProductA:(100,00090,000)x1/3xP4=
P13,333F
ProductB:(100,00090,000)x2/3xP10=
66,667F
Totalsalesquantitycontributionmarginvariance
P80,000F
(17)Weightedaveragebudgetcontributionmarginperunit:
P8.00(calculatedinno.13)
Marketsizecontributionmarginvariance:
(2,000,0001,500,000)x90,000/1,500,000xP8=P240,000F
(18)Marketsharecontributionmarginvariance:
(100,000/2,000,00090,000/1,500,000)x2,000,000xP8=
P160,000U
(19)Flexiblebudgetcontributionmarginvariance:
ProductA
ProductB
TotalContributionmargin
ActualOperating
FlexibleBudget
Result
35,000xP3=
35,000xP4=
P105,000
P140,000
65,000xP10=
65,000xP12=
P650,000
P780,000
P885,000
P790,000
TOTAL
(20)Totalcontributionmarginpricevariance(given)
Salespricevariance:
ProductA:(P12P10)x35,000=
ProductB:(P24P25)x65,000=
Totalsalespricevariance
Totalvariablecostpricevariance
(21)Totalflexiblebudgetcontributionmarginvariance
Totalcontributionmarginpricevariance(given)
Totalvariancecostefficiencyvariance
P70,000F
P65,000 U
Flexible
Budget
Contribution
Margin
Variance
P35,000U
P130,000F
P95,000F
P50,000F
5,000F
P45,000 F
P95,000 F
50,000 F
P45,000 F
(22)Salesmixratio:
Actual
Budget
Quantity
Ratio
Quantity
Ratio
R66
1,000
0.50
1,200
0.75
0.50
400
0.25
R100
1,000
1.00
1,600
1.00
TOTAL
2,000
R66salesquantityvariance:(2,0001,600)x0.75xP10=P3,000F
(23)R100salesmixvariance:(0.50.25)x2,000xP70=P35,000F
(24)Totalsalesvolumevariance:
R66:
(1,0001,200)xP10=
P2,000 U
R100:
(1,000400)xP70=
42,000 F
Total
P40,000 F
Chapter26:
Chapter27:
1. C
11.
C
21.
C
1. C
11.
C
2. A
12.
B
22.
D
2. B
12.
A
3. D
13.
D
23.
B
3. C
13.
C
4. C
14.
B
24.
D
4. D
14.
B
5. B
15.
A
5. D
15.
C
6. D
16.
D
6. A
16.
D
7. D
17.
C
7. C
17.
D
8. A
18.B
8. C
18.
D
9. D
19.
B
9. D
19.A
10.B
20.B
10. D
20.
A