Documente Academic
Documente Profesional
Documente Cultură
General remarks
Learning outcomes
At the end of this course, and having completed the Essential reading and
activities, you should be able to:
distinguish between different uses of accounting information and relate
these uses to the needs of different groups of users
explain the limitations of such statements and their analysis
categorise cost behaviour, and prepare and contrast inventory
valuations under different costing methods
describe the budgeting process and discuss the use of budgets in
planning and control
explain, discuss and apply relevant techniques to aid internal users in
decision-making.
All major topics are covered at the appropriate level in the recommended
text by Perks and Leiwy and others are covered in the subject guide.
References presented in the Comments on specific questions for Zone
A and Zone B indicate where certain topics may be found in the current
edition of the subject guide (2012), which is an essential part of the study
material for this course. You are also encouraged to read the financial
press, including accounting journals and listen to, or watch, financial
programmes and visit appropriate websites. This will enable you to keep
abreast of current issues and help you to develop your ideas and opinions
about them.
Question spotting
Many candidates are disappointed to find that their examination
performance is poorer than they expected. This can be due to a number
of different reasons and the Examiners commentaries suggest ways
of addressing common problems and improving your performance.
We want to draw your attention to one particular failing question
spotting, that is, confining your examination preparation to a few
question topics which have come up in past papers for the course. This
can have very serious consequences.
We recognise that candidates may not cover all topics in the syllabus in
the same depth, but you need to be aware that Examiners are free to
set questions on any aspect of the syllabus. This means that you need
to study enough of the syllabus to enable you to answer the required
number of examination questions.
The syllabus can be found in the Course information sheet in the
section of the VLE dedicated to this course. You should read the
syllabus very carefully and ensure that you cover sufficient material in
preparation for the examination.
Examiners will vary the topics and questions from year to year and
may well set questions that have not appeared in past papers every
topic on the syllabus is a legitimate examination target. So although
past papers can be helpful in revision, you cannot assume that topics
or specific questions that have come up in past examinations will occur
again.
Section A
Answer Question 1 from this section.
Question 1
(a) Swallow commenced business on 1st October 2010 purchasing fixtures
and fittings for 25,000 and a motor vehicle for 16,000. The fixtures and
fittings were estimated to have a useful life of 8 years and a residual value
of 1,800. Further fittings were purchased on 1 November 2011 for 15,200
with nil residual value and a useful life of 8 years.
During December 2011 the motor vehicle was involved in an accident and
the insurance assessors considered it a write-off. A cheque for 3,200 was
received in December from the insurers in full settlement. Another vehicle
was purchased on 5 January 2012 at a cost of 18,500.
The depreciation policy of Swallow is to charge a full years depreciation
in the year of purchase and none in the year of disposal, and to depreciate
fixtures and fittings on a straight-line basis and vehicles by 25% reducing
balance.
[For the full question please refer to the examination paper.]
Reading for this question
Subject guide, Chapter 4.
Perks, R. and D. Leiwy Accounting: understanding and practice. (Maidenhead:
McGraw-Hill, 2010) third edition [ISBN 9780077124786] Chapter 1.
2012
6,900
9,425
8,800
2011
2012
41,000
58,700
Accumulated depreciation
6,900
*12,325
34,100
46,375
Depreciation
Loss on disposal of vehicle
Statement of financial position at 30 September
Non-current assets
Cost
Workings
y/e 30.09.11
Purchases
Fixtures
Vehicles
25,000
16,000
Depreciation
(25,000 1,800) 8
(25%) ( 4,000)
(2,900)
_______
22,100
12,000
y/e 30.9.12
Proceeds
3,200
Loss
8,800
Purchases
15,200
Depreciation
2,900 + (15,200 8)
18,500
(25%) (4,625)
(4,800)
______
32,500
13,875
ii.
The pros of using the straight line method are that it is easier to
understand and the computations are simpler than other methods.
Also it gives the same charge for depreciation in each year of the
assets life which means that this method is more appropriate for assets
which are depleted as a result of the passage of time such as buildings
and patents. However, the cons are that it may not give an accurate
measure of the loss in value or reduction in the useful economic life of
an asset.
The pros of the reducing balance method are that it gives a decreasing
annual charge for depreciation over the useful life of an asset. This
means that it is more appropriate for assets which deteriorate primarily
as a result of usage where this is greater in the earlier years of their
life such as plant and machinery and motor vehicles. It is also said to
provide a more realistic measure of the reduction in the market value
of non-current assets. However, the cons of using this method are that
the computations are more complex and difficult to understand.
5
(b) Required:
Explain the objective of published financial statements and identify the two
principal characteristics of financial statements which contribute to achieving
this objective.
(6 marks)
Reading for this question
Subject guide Chapter 1.
Perks and Leiwy (2010) Chapter 3.
(6 marks)
(d) Kestrel Ltd manufactures a single product which sells at 1.20 per unit. The
variable cost of this product is 60p per unit. At present the fixed expenses of
the company are 30,000 p.a. Kestrel is currently selling its full productive
capacity of 100,000 units p.a. at what the companys directors believe is
the optimum price-volume relationship for the product. However, they are
considering selling the product under an additional brand name. While
being virtually identical from the manufacturing point of view, brands will
be differentiated by the packaging and the marketing approaches adopted.
Sales of the existing and the new brand when both are priced at 90p per unit
are expected to total 250,000 units.
[For the full question please refer to the examination paper.]
Reading for this question
Subject guide Chapter 10.
Perks and Leiwy (2010) Chapter 15.
Existing
BEP
30,000
1.20 0.6
50,000 units
Proposed scheme
60,000 = 150,000
0.9 0.5
Profit
ii.
30,000
40,000
50,000 units
= 50%
100,000 units
= 40%
30,000
225,000
86p
Overall the proposed scheme seems to give reasonably low risk with higher profits.
Section B
Answer Question 2 from this section, and one further question from either
Section B or C
Question 2
The following is the trial balance of Nightingale Ltd as at 30 April 2011:
100,000
25,000
240,000
13,100
13,000
3,900
9,400
11,200
Trade payables
8,300
Bank overdraft
7,800
Purchases
49,700
Sales
135,900
Administrative expenses
28,400
Distribution costs
11,700
Interest on debentures
1,200
10% debentures
Investments (current assets)
24,000
8,000
910
Share premium
35,000
General reserve
10,200
3,250
700
Revaluation reserve
9,860
Retained earnings
2,580
_______
______
376,550
376,550
(5) The corporation tax on this years profit of 6,370 is to be provided for.
(6) The preference share dividends are outstanding at the period end (30 April
2011) and the last half years interest on the debentures has not been paid.
(7) The directors propose to declare a final dividend on the equity shares of 13
pence per share and transfer 2,500 to general reserves.
(8) The account policies of Nightingale Ltd include the following:
Preference shares are to be treated as a non-current liability and the
preference dividend as a finance cost.
Equity dividends are only accounted for when paid and are shown as part
of the changes in equity.
[For the full question please refer to the examination paper.]
Reading for this question
Subject guide Chapters 5 and 6.
Perks and Leiwy (2010) Chapter 18.
Sales revenue
135,900
(45,620)
Gross profit
90,280
Distribution costs
(11,700)
(41,460)
37,120
(4,150)
32,970
Taxation
(6,370)
26,600
ii. Statement of changes in equity for the year ended 30 April 2011
Balance at 1/5/10
Share
capital
100,000
Share Revaluation
premium
reserve
35,000
9,860
General
reserve
10,200
Retained
Total
earnings
2,580 157,640
Changes in equity:
Equity dividends paid
(3,250)
26,600
Transfer
Balance at 30/4/11
2,500
100,000
35,000
9,860
12.700
(2,500)
(3,250)
26,600
23,430 180,990
240,000
25,100
214,900
13,000
253,000
5,200
30,300
7,800
222,700
ASSETS
Non-current assets:
Current assets:
Inventory
Trade debtors
Less: provision for doubtful debts
Prepayments
Investments
Total assets
EQUITY AND LIABILITIES
Non-current liabilities:
10% debentures
50,000 7% preference shares
Total non-current liabilities
Current liabilities:
Bank overdraft
Trade creditors
Accrued tax
Accrued debenture interest
Preference dividend
Total current liabilities
Total liabilities:
Equity
Share capital
Reserves
Total equity and liabilities
13,480
11,200
(1,120)
10,080
1,150
8,000
255,410
24,000
25,000
49,000
7,800
8,300
6,370
1,200
1,750
25,420
74,420
100,000
80,990
180,990
255,410
Presentation
10
(b)
Answers should include the following:
Land and buildings might have historical cost figures which do not
bear much relationship to market value. In order to provide a more
relevant statement of financial position a recalculation might be
considered.
The revaluation might not have a large impact on income as the
depreciation on land and buildings is likely to be relatively small.
A revaluation results in a gain which is accounted for as follows:
DR Asset account
CR Revaluation reserve
The revaluation reserve is not distributable so will not lead to higher
dividend payments.
Workings
[W1] Cost of sales:
Opening inventory
Add: Purchases
Less: Closing inventory
[W2] Administrative expenses:
TB (less prepaid of 1,150)
Depreciation of buildings [W3]
Depreciation of P and E [W4]
Provision for doubtful debts [W5]
Bad debts
9,400
49,700
(13,480)
45,620
27,250
12,000
1,300
210
700
41,460
11,200
1,120
(910)
210
2,400
1,750
4,150
11
Question 3
The statement of financial position of Lapwing plc for the year ended 31
December 2011, together with comparative figures for the previous year, is
shown below:
2011
000
2010
000
270
(90)
180
180
(56)
124
Total assets
50
40
90
270
42
33
11
86
210
25
10
93
128
20
8
81
109
80
60
33
19
10
62
142
270
24
17
41
101
210
ASSETS
Non-current assets
Property, plant and equipment cost
Accumulated depreciation
Current assets
Inventory
Trade receivables
Cash
Non-current liabilities
15% debentures repayable 2015
Current liabilities
Trade and operating payables
Current tax payable
Bank overdraft
Total current liabilities
Total liabilities
Total equity and liabilities
Additional information:
(1) Plant had been sold during the year for 15,000 with a loss on disposal of
5,000. The cost of the plant sold was 27,000.
(2) The company declared a final dividend of 26,000 for 2011 (2010 was
28,000).This is paid immediately after the AGM that takes place after the
year end.The company did not pay any interim dividends.
(3) New debentures and shares issued in 2011 were issued on 1 January.
(4) The taxation liability at each year end is settled in full in the following year.
[For the full question please refer to the examination paper.]
Reading for this question
Subject guide Chapter 6.
Perks and Leiwy (2010) Chapter 6.
000
82
(102)
(1)
(21)
11
(10)
Cash at bank
Overdraft
Total cash and cash equivalents
2010
000
11
11
Cash flow
000
(11)
(10)
(21)
2011
000
(10)
(10)
(c) A statement of cash flows presented under the direct method shows
operating cash receipts and payments (including, in particular,
cash receipts from customers, cash payments to suppliers and cash
payments to and on behalf of employees), aggregating to the net cash
flow from operating activities.
13
A/c Depn
180
(27)
117
___
270
56
(7)
1. PPE
As at 2010
Disposal
Additions (B/F)
Depreciation (B/F)
As at 2011
41
90
Question 4
Osprey plc is a family-owned clothes manufacturer. For a number of years the
chairman and managing director was David Bird. During his period of office,
sales revenue had grown steadily at a rate of two to three per cent each year.
David Bird retired on 30 November 2011 and was succeeded by his son Simon.
Soon after taking office, Simon decided to expand the business. Within weeks
he had successfully negotiated a five-year contract with a large clothes retailer
to make a range of sports and leisurewear items. The contract will result in an
additional 2m in sales revenue during each year of the contract. To fulfill the
contract, Osprey Ltd acquired new equipment and premises.
Financial information concerning the business is given below.
Income statements for the year ended 30 November
Revenue
Operating profit
Interest charges
Profit before taxation
Taxation
Profit for the year
2011
000
9,482
914
(22)
892
(358)
534
2012
000
11,365
1,042
(81)
961
(386)
575
You should carefully read the requirements of the question which, in this
case, specify the number and nature of the ratios to be calculated. If you
do not follow these instructions your work may not be marked.
There are no absolute answers to this type of question and you will be
rewarded for a logical and informed analytical approach to the case study
described in the question. The answer below illustrates such an approach,
but for completeness provides more ratios than the question requires.
Osprey plc
(a)
i.
2011
914 u 100
9482
9.6%
1042 u 100
11365
ii.
9.2%
5.6%
5.1%
575 u 100
11365
iii.
Asset turnover
9482
12541 1508
0.86 x
11365
19117 5174
iv.
ROCE
914 u 100
11033
0.81 x
8.28%
1042 u 100
13943
v.
Current ratio
4926
1508
7.47%
3.3 : 1
7700
5174
vi.
2012
1.5 : 1
Quick assets
4926 2386
1508
7700 3420
5174
1.7 : 1
0.8 : 1
15
vii.
98 days
4280 u 365
11365
viii.
Gearing
1120 u 100
11033
3675 u 100
13943
137 days
11.1%
26.4%
(b) The operating and net profit margins were slightly lower in 2012 than
in 2011. Although there was an increase in sales revenue in 2012, this
could not prevent a slight fall in return on capital employed (ROCE) in
that year. The lower operating margin and increases in sales revenue
may well be due to the new contract. The capital employed by the
company increased in 2012 by a larger percentage than the increase in
revenue. Hence, the sales revenue to capital employed ratio decreased
over the period. The increase in capital during 2012 is largely due to
an increase in borrowing. However, the gearing ratio is probably still
low in comparison with other businesses. Comparison of the premises
and borrowing figures indicates possible unused borrowing (debt)
capacity.
The major cause for concern has been the dramatic decline in liquidity
during 2012. The current ratio has decreased by more than half during
the period. There has also been a similar decrease in the quick assets
ratio. The balance sheet shows that the business now has a large
overdraft and the trade payables outstanding have nearly doubled in
2012.
The trade receivables outstanding and inventories have increased
much more than appears to be warranted by the increase in sales
revenue. This may be due to the terms of the contract that has been
negotiated and may be difficult to influence. If this is the case, the
business should consider whether it is overtrading. If the conclusion is
that it is, increasing its long-term funding may be a sensible policy.
16
Section C
Answer one question from this section, and one further question from either
Section B or C
Question 5
Hoopoe Ltd makes two products in one of its factories. The products comprise
different mixes of two basic raw materials. One grade of direct labour is
employed in the mixing process and another grade in final packaging.
Standard (budgeted) direct material and direct labour costs for the two products
in the year ended 31 March 2012 were:
Product Y
( per hundred units)
Product Z
( per hundred units)
Raw material A
156.00
78.00
Raw material B
54.00
72.00
Manufacturing
11.25
11.25
Packaging
20.00
20.00
Direct materials:
Direct labour:
The direct material included in the budget is after taking into account a standard
loss of material A in the process.
[For the full question please refer to the examination paper.]
Reading for this question
Subject guide Chapter 13.
Perks and Leiwy (2010) Chapter 13.
Product Y
Product Z
160.16
80.08
56.70
40 kg at 1.89 per kg
75.60
Direct labour:
Mixing (2.5 hours at 4.86)
12.15
12.15
21.60
21.60
17
Notes:
1. Standards for 31/3/12
Direct materials:
A:
30 kg at 5.20 per kg
15 kg at 5.20 per kg
B:
156.00
30 kg at 1.80 per kg
78.00
40 kg at 1.80 per kg
54.00
Direct labour:
72.00
11.25
11.25
20.00
20.00
i.
Production budget:
Sales
Add closing stock
Less closing stock
Production
Product Y (units)
1,700,000
200,000
1,900,000
Product Z (units)
950,000
125,000
1,075,000
190,000
1,710,000
150,000
925,000
Kilos
ii. Material B purchases budget:
Required for production:
Product Y:
1,710,000 units at 30 kg per hundred
Product Z:
925,000 units at 40 kg per hundred
Add: Closing stock
Less: Opening stock
Required purchases
Required purchase cost =
iii. Mixing labour budget:
Total production:
Product Y
Product Z
1,710,000
925,000
2,635,000 units
18
513,000
370,000
883,000
90,000
(95,000)
878,000
1,659,420
Question 6
Heron Electronics Ltd is an established company which has continued to be
profitable in recent years despite operating at below full capacity. Continued
investment in research and development has produced a new innovative
product, the microwave drier.
(1) Market research supports the proposed price of 400 per drier with the
following predicted sales over the next five years:
Year
1
2
3
4
5
Unit sales
20,000
30,000
35,000
42,000
40,000
(2) The company accountant has collated the following costing information
relating to the drier proposal:
[For the full question please refer to the examination paper.]
Reading for this question
Subject guide Chapter 12.
Perks and Leiwy (2010) Chapter 12.
19
0
(7,500)
(200)
(200)
(300)
(400)
(500)
5
300
1,600
(1,200)
(300)
(1,200)
(300)
(1,200)
(400)
(1,800)
(500)
(1,800)
(500)
Lost rents
(600)
(600)
(900)
(1,200)
(1,200)
_____
3,000
4,500
5,250
6,300
6,000
(7,700)
700
2,100
2,350
2,300
1
0.893
0.797
0.712
0.636
4,400
0.567
Contribution
Net Cash Flow
(b) 12% PV Factor
NPV
(7,700)
625.1
1673.7
1673.2
1462.8
2494.8
Selling price
Direct labour
Direct material
Variable manuf. overheads
Variable S & D costs
Contribution
75
75
75
25
400
(250)
150 per drier
45
20
10
5
80
Budgeted profit
Sales variances Price
Volume
Cost variances
Materials
Price
Efficiency
Labour
Price
Efficiency
V. overhead Price
Efficiency
F. overhead Spending
20,000
2,800 F
10,000 F
32,800
Fav
800
2,600
400
_____
3,800
Adv
(22,000)
(3,000)
(6,800)
(1,000)
32,800
Actual profit
(29,000)
3,800
(b) Commentary
Overall budgeted profits of 20,000 have not been achieved due
principally to material cost overruns.
Sales volume has increased even after a 2p increase in sales price.
If costs had been on target, a profit of 32,800 could have been
achieved.
Materials suffered a large price rise and management should
investigate the cause of this; for example, have we changed
supplier, purchased better quality or is this a result of a market price
increase?
Material usage was also worse than budget (which may mean better
quality of material is unlikely). Management should investigate
wastage and production processes.
Labour rates have increased. This could be due to higher skilled
staff mix, bonus schemes, overtime or a response to higher market
rates.
The efficiency of labour is better than anticipated; this could be due
to higher skilled employees or production process efficiencies. The
amount is relatively small compared to other cost variances.
Variable overheads have cost less than anticipated. An analysis of
the components would reveal where the reductions have occurred.
The efficiency savings will relate to the labour efficiency referred to
above.
Fixed overheads have increased and management should
investigate the components of this cost.
22
Workings
1.
2.
Flexed budget
63,000
28,000
14,000
5,000
110,000
140,000
30,000
Actual
88,000
34,000
11,000
6,000
139,000
142,800
3,800
Variances
Sales price
(AQ u AP) (AQ uSP)
(1400 u102) (1400 u100)
= 2,800 F
Sales volume
30,000 20,000
Materials price
=10,000 F
= 22,000 A
Materials efficiency
(AQ uSP) (SQ uSP)
(22,000 u 3) (21,000 u 3)
= 3,000 A
Labour price
(AQ uAP) (AQ uSP)
(6,800 u5) (6,800 u4)
= 6,800 A
Labour efficiency
(AQ uSP) (SQ uSP)
(6,800 u4) (7,000 u4)
= 800 F
= 2,600 F
= 400 F
1000 A
23
Section A
Answer Question 1 from this section.
Question 1
(a) Required:
Explain the objective of published financial statements and identify the two
principal characteristics of financial statements which contribute to achieving
this objective.
(6 marks)
Reading for this question
Subject guide, Chapter 1.
Perks, R. and D. Leiwy Accounting: understanding and practice. (Maidenhead:
McGraw-Hill, 2010) third edition [ISBN 9780077124786] Chapter 3.
24
(b) The following data show the trading transactions of Othello Ltd for its
first six months of trading. The company operates the weighted average
assumption for calculation of cost of sales. Closing inventory and the cost of
sales is calculated whenever a sale is made.
(1)
2011
July
August
September
October
November
December
40 units at
80 units at
Purchases
1,000 each
900 each
40 units at
20 units at
20 units at
1,100 each
700 each
1,200 each
Sales
50 units at 1,500
90 units at 1,700
Sales
Purchases
Less: Closing inventory
Gross profit
Operating expenses (10% u 228,000)
Operating profit
(196,500)
55,718
228,000
(140,782)
________
87,218
(22,800)
64,418
25
Workings
1. Purchases
Cost
Transport costs
2.
Inventory valuation
At 31 August
Sale
Purchases (October November)
Sale
December (NRV)
3.
194,000
2,500
196,500
Units
120
(50)
70
60
130
(90)
40
20
60
Cost
112,000
(46,667)
65,333
60,500*
125,833
(87,115)
38,718
17,000
55,718
1,000
150
850
17,000
(c) Required:
Outline the main purposes and benefits of budgeting.
(6 marks)
30
Spicy
40
Hot
60
Spice A
10
23
25
Spice B
10
15
Selling price
Variable cost
Spice B is in short supply and this year Cordelia is only able to purchase
240,000 kilos at 5 per kilo. Spice A is plentiful.
The marketing manager predicts that the maximum demand for each product
for the year will be:
[For the full question please refer to the examination paper.]
Reading for this question
Subject guide Chapter 10.
Perks and Leiwy (2010) Chapter 15.
Mild
30
(20)
10
2
Spicy
40
(28)
12
1
Hot
60
(40)
20
3
12
6.67
Product units
16,000
Kilos of Spice A
16,000
Hot
30,000
90,000
Mild
67,000
134,000
240,000
Spicy
27
Operating profits
Profit Spicy
16,000 u 12 =
192,000
Hot
30,000 u 20 =
600,000
Mild
67,000 u 10 =
670,000
1,462,000
300,000
1,162,000
Fixed costs
Profit for year
ii. This situation gives multiple limiting factors and can only be resolved
using linear programming.
Section B
Answer Question 2 from this section, and one further question from either
Section B or C.
Question 2
Macbeth plc prepares its financial statements for the year ended 31 March. The
company has extracted the following trial balance at 31 March 2012:
000
6% Loan notes (redeemable 2016)
Trade payables
Trade receivables
Accumulated depreciation at 31 March 2011:
9,930
6,460
1,670
16,141
456
106
9,060
5,800
850
19,000
615
4,852
15,000
27,315
1,500
600
94,160
14,677
124,900
4
5,720
________
188,593
28
000
10,250
8,120
_______
188,593
(2) An invoice for telephone charges for the quarter ended 1 May 2012 for
15,000 was received by the company after the above trial balance was
extracted. Telephone expenses are included in administrative expenses.
(3) The company paid 156,000 insurance premiums for the year 1 November
2011 to 30 October 2012. This amount is included in administrative expenses.
[For the full question please refer to the examination paper.]
Reading for this question
Subject guide Chapters 5 and 6.
Perks and Leiwy (2010) Chapter 17.
(4,852)
(94,054)
(98,906)
5,180
(93,726)
31,174
850
32,024
Gross profit
Dividends received
Expenses
Administrative expenses 16,141 + (2/3 u 15) (7/12 u 156)
Distribution costs
Bad debts 75% u 348
Decrease in provision for doubtful debts [5% u (9,930 348)] 600
Depreciation: Plant and equipment 20% u 27,315
Motor vehicles 25% u (5,720 1,670)
000
124,900
(16,060)
(9,060)
(261)
120.9
(5,463)
(1,012.5)
(31,735.6)
29
288.4
(615)
(326.6)
(26.0)
352.6
Equity share
capital
000
19,000
1,000
Share
premium
000
Retained
earnings
000
14,677
Total
(352.6)
(5,800)
8,524.4
000
33,677
1,500
(352.6)
(5,800)
29,024.4
000
Cost
27,315
000
Accum Deprn
11,923
000
NBV
15,392
5,720
33,035
2,682.5
14,605.5
3,037.5
18,429.5
15,000
33,429.5
500
20,000
500
5,180
9,669
(479.1)
9,189.9
91
14,460.9
47,890.4
Total assets
EQUITY & LIABILITIES
Equity
Equity share capital
Share premium
Retained earnings
20,000
500
8,524.4
29,024.4
Non-current liabilities
10,250
456
Trade payables
8,120
Accruals
10
Corporation tax
30
8,616
47,890.4
40
20
60
20p
50p
70p
Yield 7 u 100 =
200
3.5%
Question 3
Falstaff plcs statements of financial position for the years ended 31 December
2011 and 2010 are shown below:
Statements of financial position at 31 December
2011
000
Non-current assets
Property
Cost
Accumulated depreciation
2010
000
000
2,100
700
1,725
555
1,400
1,900
1,060
1,170
1,493
840
840
2,240
Current assets
Inventory
Accounts receivable
Equity
Ordinary share capital
Share premium
Accumulated profits
435
255
910
3,150
1,800
250
282
Non-current liabilities
8% debentures
Current liabilities
Bank
Accounts payable
Taxation
653
1,823
620
290
Total assets
000
690
2,513
1,500
187
2,332
1,687
450
360
70
248
50
222
176
68
368
3,150
466
2,513
31
Question 4
Duncan plc operates a mobile phone network for personal and business
customers. The latest annual report has just been released on the companys
website. The annual report includes the following:
Duncan plc Extract from the financial review for the year ended 31 December
2011.
Highlights for the year:
A review of operating and administrative systems resulted in investment
in non-current assets with a significant reduction in staffing levels.
Growth has been offset by competitive pricing due to strong competition.
Average revenue per personal customer per month (2011 = 10.56, 2010
= 11.20) has been affected by increased regulatory pressures on the
pricing of mobile phone tariffs.
Customers registered during 2011 have increased by 7% (2010: 3%).
10 million has been spent in 2011 on new advertising and sports
sponsorship to boost brand awareness.
[For the full question please refer to the examination paper.]
Reading for this question
Subject guide Chapter 7
Perks and Leiwy (2010) Chapters 4, 5 and 7.
2010
Return on capital employed
(755 (4945 + 2050)) u 100
(985 (5220 + 2080)) u 100
10.8%
28.9%
Asset turnover
2610 6995
2695 7300
0.37 x
2011
14.5%
39.3%
0.37 x
33
42.7%
Current ratio
(735 : 660)
(1095 : 910)
1.1 : 1
Quick ratio
((735 95) : 660)
((1095 15) : 910)
1.0 : 1
Gearing
(2050 6995) u 100
(2080 7300) u 100
29.3%
EPS
(445 2660) u 100
(590 2670) u 100
16.7p
51.9%
1.2 : 1
1.2 : 1
PE No.
200 16.7
309 22.1
28.5%
22.1p
12
14
34
EPS
Significant improvement for reasons explained above.
PE No.
Market price indicates that investors are happy with the
strategies adopted by the company (If the PE had remained at
12 price would now be 2.65 rather than 3.09).
Section C
Answer ONE question from this section, and ONE further question from either
Section B or C
Question 5
Ophelia plc operates a chain of furniture stores and is considering its strategy
on distribution and transport. The present position is that distribution is outsourced to a transport company. The expected cost for the year ended 30 June
2013 is 250,000. This cost, it is projected, will rise by 10% per annum over the
next five years.
The Directors of Ophelia plc are considering an alternative strategy of acquiring
a company owned and managed transport fleet. The initial cost of the transport
fleet on 1 July 2012 would be 750,000 and it is estimated that the fleet would
be sold at the end of year 2017 for 150,000.
It is estimated that the following costs would be incurred over the next five
years:
Drivers costs
Repairs and
maintenance
Other costs
33,000
35,000
36,000
38,000
40,000
8,000
13,000
15,000
16,000
18,000
230,000
235,000
240,000
236,000
242,000
The figure for Other Costs includes depreciation on the fleet on the straightline basis. The head office administration costs of Ophelia plc are expected to be
300,000 per annum and the running of the fleet would take up approximately
10% of the administrative time. However, the finance director believes that
there is sufficient spare capacity in the head office to carry out the additional
work.
[For the full question please refer to the examination paper.]
Reading for this question
Subject guide Chapter 12.
Perks and Leiwy (2010) Chapter 12.
Out-source costs
250,000
275,000
Drivers costs
(33,000)
(35,000)
Repairs and maintenance
(8,000)
(13,000
Other costs
(110,000)
(115,000)
Fleet costs
(750,000)
Sub-contract income
50,000
50.000
_______ _______
______
(750,000)
149,000
162,000
2015
302,500
(36,000)
(15,000)
(120,000)
2016
332,750
(38,000)
(16,000)
(116,000)
50,000
______
181,500
50,000
_______
212,750
750,000
149,000
2014 (+ 162,000)
311,000
2015 (+ 181,500)
492,500
2016 (+ 212,750)
705,250
2017 (+ 44,750)
75,000
CF.
(750,000)
149,000
162,000
181,500
212,750
386,025
Discount Factor
0.893
0.797
0.721
0.636
0.567
(c) Recommendation:
Reject the transport fleet project
Accept the alternative project.
Answers should explain the following:
The project has a longer payback period than the alternative.
36
P.V.
(750,000)
133,057
129,114
129,228
135,309
218,876
(4,416)
2017
366,025
(40,000)
(18,000)
(122,000)
150,000
50,000
_______
386,025
The project has = negative NPV thus the project would reduce
shareholder wealth. The alternative has a positive NPV at discount
rate of 12%.
Subject to reliability of assumptions.
The project would give more control over future service and costs
whereas outsourcing would not.
(d) IRR = the discount rate at which the NPV of the project is equal to
zero. It is not appropriate for decisions involving mutually exclusive
projects.
Workings
1. Other costs
2013
230,000
2014
235,000
2015
240,000
2016
236,000
2017
242,000
Depreciation
(120,000)
(120,000)
(120,000)
(120,000)
(120,000)
_______
110,000
_______
115,000
_______
120,000
_______
116,000
_______
122,000
Per Q
Question 6
Portia Ltd is a specialist manufacturer of components for luxury yachts. A
contract has been offered to Portia by Nerrisa Supermarine plc for the supply
over the next twelve months of 400 identical components, ZK44.
The data relating to the production of each component ZK44 is as follows:
Material requirements:
3 kg material M1 see note (i) below.
2 kg material P2 see note (ii) below
1 part No. 678 see note (iii) below.
Note (i) Material M1 is in continuous use by the company. 1,000 kg are currently
held in stock at a book value of 4.70 per kg but it is known that future
purchases will cost 5.50 per kg.
[For the full question please refer the examinatin question.]
Reading for this question
Subject guide Chapter 10.
Perks and Leiwy (2010) Chapters 14 and 15.
37
M1 (1,200 kg at 5.50
6,600
1,600
20,000
8,000
6,000
Materials
28,200
Labour:
14,000
Overheads:
Variable (1,600 machine hours at 7 per hour)
11,200
3,200
56,600
58,000
Contribution
The incremental revenues exceed the incremental costs. Therefore the
contract should be accepted subject to the comments in (b) below.
Notes:
1. Material M1 Opportunity cost is replacement cost.
2. Material P2:
If material P2 is not used on the contract it will be used as a
substitute for material P4. Using P2 as a substitute for P4 results in
a saving of 2 (3.60 1.60) per kg. Therefore the relevant cost of
P2 consists of the opportunity cost of 2 per kg.
3. Part No. 678 actual impact cost
4. Skilled labour opportunity cost is replacement labour cost.
5. Semi-skilled cost of additional labour.
6. Overhead variable overhead only is relevant.
additional fixed overhead is an incremental cost.
(b) Factors which should be considered are:
i. Can a price higher than 145 per component be negotiated? The
contract only provides a contribution of 1,400 to general fixed
costs. If the company generates insufficient contribution from
its activities to cover general fixed costs then it will incur losses
and will not be able to survive in the long tier. It is assumed that
acceptance of the contract will not lead to the rejection of other
profitable work.
ii. Will acceptance of the contract lead to repeat orders which are
likely to provide a better contribution to general fixed costs?
iii. Acceptance of the contract will provide additional employment for
12 months and this might have a significant effect on the morale of
the workforce.
iv. If there are few manufacturers, then acceptance of the contract may
be necessary to build a client relationship.
38
1,400
7.00
Direct labour
5.50
Manufacturing overhead
2.00
The selling price of the product is 36.00 per unit. Fixed manufacturing costs
are budgeted to be 1,340,000 for April. Fixed selling costs are budgeted to be
875,000. Fixed manufacturing costs can be analysed between the departments
as follows:
Production
1
380,000
Production
2
465,000
Service
Department
265,000
In addition there are budgeted general factory fixed costs of 230,000, these
represent space costs, for example, lighting and heating. Space utilisation is as
follows:
Production department 1
40%
Production department 2
50%
Service department
10%
39
Allocated
Allocation of general factory
Share of service department
Labour related costs (60&)
Machine related costs (40%
Prodn.
Prodn.
Dept 1
Dept 2
380.0
465.0
92.0 (40%) 115.0 (50%)
76.8
(8/18)
96.0 (10/18)
57.6
57.6
606.4
Units of output
Overhead rate per unit
120
5.05
Service
Dept
265
23 (10%)
288
(172.8)
General
Factory
230
(230)
Total
1,340
_____
(115.2)
733.6
1,340
120
6.11 (rounded to nearest p)
7.00
5.50
2.00
5.05
6.11
25.66
Direct materials
Direct labour
Variable overhead
Fixed overhead: Department 1
Department 2
Manufacturing cost
(b) Absorption costing profit statement
Production cost (116,000 u 25.66)
Less: closing stocks m (2,000 u 25.66)
Cost of sales
Under-absorption of overhead:
Department 1 ((20,000 + (4,000 u 5.05))
Department 2 (4,000 units u 6.11)
Non-manufacturing costs
Total cost
Sales (114,000 u 36)
Net profit
2,976,560
51,320
2,925,240
40,200
24,440
875,000
3,864,880
4,104,000
239,120
40
1,682,000
29,000
1,653,000
1,360,000
875,000
3,888,000
4,104,000
216,000