Download as pdf or txt
Download as pdf or txt
You are on page 1of 3

ANSWER KEY: MS2-QUIZ NO.

I. TRUE OR FALSE
1 Cost Centers
2 Indirect Expenses
3T
4 involvement
5 Financial perspective
6 does not necessarily indicate
7 learning and growth
8T
9T

II. COMPUTATIONAL

10 Sales ₱ 2,400,000.00
less: COGS 1,870,000.00
S&A Expenses 180,000.00
Segmented Income ₱ 350,000.00

Weight Cost Weighted Cost

11 Debt 0.2 0.056 0.0112


Equity 0.8 0.11 0.088
0.0992

12 Sales ₱ 2,700,000.00
less: COGS 1,770,000.00
S&A Expenses 640,000.00
Segmented Income ₱ 290,000.00
less: Tax 87,000.00
Net Income 203,000.00
Min Req. Return 208,320.00
EVA ₱ (5,320.00)

13 Min TP 4.50
Max TP 4.00
Difference 0.50
X no. of units transferred internally 100,000.00
Increase in Profit ₱ 50,000.00

WHOLE CO. COFFEE


14 Min TP 2.00 4.00
Max TP 4.00 2.00
Difference (2.00) 2.00
X no. of units transferred internally 100,000.00 (100,000.00)
Decrease in Profit ₱ (200,000.00) (200,000.00)

15 Min TP 2.00
Max TP 4.00

16 WHOLE COFFEE DONUT


PRICE 4.00 3.00 4.00
VC 2.00 2.00 3.00
Diff 2.00 1.00 1.00
Units 100,000.00 100,000.00 100,000.00
Inc(Dec in Profits 200,000.00 100,000.00 100,000.00

17 Sales 3,825,000.00
less:VC 1,700,000.00
CM 2,125,000.00
less:FC 1,500,000.00
Profit 625,000.00
ROI 0.31 -

18 Sales 4,125,000.00
less:VC 1,900,000.00
CM 2,225,000.00
less:FC 1,500,000.00
Profit 725,000.00
ROI 0.36

19 Market Price 120.00

20 Minimum 108
Maximum 120
Difference 12
Split 6
Minimum 108
Actual TP 114

21 Current PP 90
VC 44
Difference 46
Split 23
Minimum 44
Expected TP 67

22 Increase in Company's Profit 92,000.00

Increase in Appliance Div 46,000.00

23 Maximum 200.00

24 Min 195.00

25 Min 9

26 Max 13

27 MCE 0.375

28 NVA 0.625

29 DT 25.7

30 MCE 0.647058824

31 A B COMPANY
External Sales 100,000.00 120,000.00 220,000.00
Internal Transfers 20,000.00 20,000.00
Fixed&VC Costs (70,000.00) (40,000.00) (110,000.00)
Transfer Costs (20,000.00) (20,000.00)
Profit B4 Tax 50,000.00 60,000.00 110,000.00
Profit After Tax 25,000.00 48,000.00 73,000.00
Before 64,000.00
32 Increase 9,000.00

33 25%
34 Current ROI 23%

1 2 3
Income 50000 54000 96000
Investment 250000 300000 400000
ROI 0.2 0.18 0.24

35 Income 50000 54000 96000


Min Req Return 55000 66000 88000
Residual Income -5000 -12000 8000

You might also like