A BIG THANKS TO FOR THIS MOCK IPRO EDUCATION +917742693555 ACCA MOCK PERFORMANCE MANAGEMENT Time allowed 3 hours and 15 minutes This paper is divided into three sections: Section A ‐ All 15 questions are compulsory and MUST be attempted Section B ‐ All 15 questions are compulsory and MUST be attempted Section C ‐ BOTH questions are compulsory and MUST be attempted Formulae sheet, present value and annuity tables are on pages 3, 4 and 5 IPRO EDUCATION www.iproeducation.com IPRO EDUCATION +917742693555 1. D Number of units to be sold = Contribution required / Contribution per unit Contribution required = Total fixed cost + Total profit Contribution required = ($20,000 x 12 + $10,000 x 4) + $400,000 Contribution required = $680,000 Contribution per unit = Unit selling price - Unit variable cost Contribution per unit = $750 - ($220 + $105 + $29 + $76) Contribution per unit = $320 Number of units to be sold = Contribution required / Contribution per unit Number of units to be sold = $680,000 / $320 Number of units to be sold = 2,125 Units 2. A The candidates need thorough knowledge of break-even formulas to solve this question. Break-even revenue = Fixed costs / Contribution to sales ratio Re-arranging the formula; Fixed costs = Break-even revenue x Contribution to sales ratio Fixed costs = $600,000 x 40% Fixed costs = $240,000 Contribution per unit = Selling price x Contribution to sales ratio Contribution per unit = $90 x 40% Contribution per unit = $36 Total contribution = Units sold x Contribution per unit Total contribution = 30,000 x $36 Total contribution = $1,080,000 Total profit = Total contribution – Fixed costs Total profit = $1,080,000 - $240,000 Total profit = $840,000 3. B A risk-neutral decision-maker uses expected values to select the right option. Given that the revenue from each job order is $325,000, the profits can be maximised by selecting the project with lowest cost. Costs of Job Orders: Job Order ‘W’ = 220,000 x 0.6 + 300,000 x 0.3 + 360,000 x 0.1 = $258,000 Job Order ‘X’ = 105,000 x 0.6 + 135,000 x 0.3 + 400,000 x 0.1 = $143,500 www.iproeducation.com IPRO EDUCATION +917742693555 Job Order ‘Y’ = 285,000 x 0.6 + 290,000 x 0.3 + 295,000 x 0.1 = $287,500 Job Order ‘Z’ = 230,000 x 0.6 + 310,000 x 0.3 + 390,000 x 0.1 = $270,000 Based on expected values, Job order X incurs the lowest cost and, therefore, results in maximum profits. 4. B The first, second and fourth statements are incorrect. The characteristics of standards include ownership, achievability and fairness. Rewards should be clear, motivating and controllable. The model considers internal as well as external factors. 5. B This question tests the ability of candidates to convert quantities from one unit to another. Cost of one bottle = $10 Cost of 8,000 bottles = $10 x 8,000 = $80,000 Liquid cost of one bottle = $1,500 / 1,000 x 300 = $450 Liquid cost of 8,000 bottles = $450 x 8,000 = $3,600,000 Labour cost of one bottle = $20 / 3,600 x 45 = $0.25 Labour cost of 8,000 bottles = $0.25 x 8,000 = $2,000 Courier charges of entire shipment = $0.008 x 1,000 x 3,200 = $25,600 Total cost of 8,000 bottles = $80,000 + $3,600,000 + $2,000 + $25,600 = $3,707,600 Price to quote = $3,707,600 x 125% = $4,634,500 6. A The first two statements are incorrect. Penetration pricing is useful when the demand for a product is highly elastic. Penetration pricing, and not price skimming, is useful when a business wishes to achieve economies of scale. 7. D Shadow price of a material is the value by which contribution increases for each additional unit of material. It is the ‘extra’ price that a business can bear over and above the current price. Therefore, the maximum price a business can bear is $5 + $9 = $14 per kg. www.iproeducation.com IPRO EDUCATION +917742693555 8. A To be able to solve this question, candidates need to know the formula for calculating return on capital employed, operating profit margin as well as asset turnover ratio. ROCE = Operating profit / Total assets Operating profit margin = Operating profit / Revenue Asset turnover = Revenue / Total assets If we multiply operating profit margin with asset turnover, the revenue in numerator of the former and denominator of the latter are cancelled out. Therefore, ROCE = Operating profit margin x Asset turnover ROCE = 16% x 72% ROCE = 11.52% 9. C The first and third statements are incorrect. Life-cycle costing encourages long-term focus. Moreover, it includes the costs incurred during the development phase. 10. B MR = a - 2bQ b = 50 / 2,500 b = 0.02 a = 600 + 0.02 x 90,000 a = 2,400 Substituting the values in first equation; MR = 2,400 - 2 x 0.02Q MR = 2,400 - 0.04Q Since the profits are maximised when marginal revenue equals marginal cost; MC = MR Substituting the values of MC and MR; 420 = 2,400 – 0.04Q 0.04Q = 2,400 – 420 Q = 1980 / 0.04 Q = 49,500 All these values can now be entered in the demand equation to calculate profitmaximising selling price; P = a – bQ P = 2,400 – 0.02 x 49,500 P = $1,410 www.iproeducation.com IPRO EDUCATION +917742693555 11. C The limiting factor analysis begins with the estimation of total demand and identification of limit factor (if any). The contribution per unit and contribution per unit of limiting factor are then calculated. The last step is to rank the products based upon the highest contribution per unit of limiting factor. This enables the organisation to maximise the benefits within the constraints of limiting factor. 12. D The cost gap can be calculated as; Cost gap = Estimated cost – Target cost Estimated costs comprise of all types of costs, including production costs, nonproduction costs, variable costs and fixed costs. Estimated cost = 90.10 + 75.30 + 60.80 + 18.90 + 25.20 + 11.20 = $281.50 Remember, margin is applied on sales, whereas mark-up is applied on cost. Target cost = $300 / 100 x 75 = $225 Cost gap = $281.50 – $225 = $56.50 13. D Standard proportion of Product A = 1,200 / 3,000 = 40% Standard proportion of Product B = 1,800 / 3,000 = 60% Actual quantity sold =1,500 + 1,000 = 2,500 Standard mix of actual quantity – Product A =2,500 x 40% = 1,000 Standard mix of actual quantity – Product B = 2,500 x 60% = 1,500 Product Standard mix Actual mix Variance Profit A 1,000 1,500 500 (F) $16.40 B 1,500 1,000 500 (A) $30.20 Total 2,500 2,500 - Variance $8,200 (F) $15,100 (A) $6,900 (A) 14. C Unexpected increase in product demand results in favourable sales volume variance. Idle time variance is always adverse. Labour rate variance compares the actual cost of labour with what it should have cost. www.iproeducation.com IPRO EDUCATION +917742693555 15. D In order to solve this question, the candidates need to have a complete understanding of the elements involved in labour rate variance. Some additional maths is required to solve. Labour Rate Variance: (Actual rate – Standard rate) x Actual hours worked The value is positive, if the variance is adverse. Putting values in the formula; 300,000 = (Actual rate – 15.00) x 35,000 300,000 = Actual rate x 35,000 – 15.00 x 35,000 300,000 = Actual rate x 35,000 – 525,000 300,000 + 525,000= Actual rate x 35,000 825,000 / 35,000 = Actual rate Actual Rate = $23.57 Section B 16. C The relevant cost of Paper A is its scrap value of $8,000 and any other information is irrelevant as the material is no longer in use. The relevant cost of Paper B is $250,000. The relevant cost of Paper C is $220,000 and the historical cost of $200,000 is irrelevant. Total relevant cost = $8,000 + $250,000 + $220,000 Total relevant cost = $478,000 17. C Given that skilled workers will be compensated regardless of the job order, their entire cost is irrelevant. Semi-skilled workers will be hired through local agency at a cost of $600 x 21 = $12,600. 18. A All information about the historical cost and book value of the printer is irrelevant. Since the printer can no longer be sold, it has a relevant cost of zero. The cartridges, however, will have to be procured for $15,000 and represent relevant cost. 19. B The fixed cost of electricity is not incremental and, therefore, irrelevant. Only the variable charge of 1,200 units x $2.5 = $3,000 are relevant. Similarly, the interest charge is notional and irrelevant cost. www.iproeducation.com IPRO EDUCATION +917742693555 20. D Overheads are excluded as they are not incremental. All sunk costs, i.e. costs incurred in the past, are irrelevant. Notional costs are considered irrelevant. 21. D Under maximax approach, Delicious Food will select the maximum of maximum outcomes for each supply level. 300 meals = 1,200 400 meals = 1,450 500 meals = 1,700 600 meals = 1,950 Delicious Food will, therefore, prepare 600 meals. 22. A Under maximin approach, Delicious Food will select the maximum of minimum outcomes for each supply level. 300 meals = 1,200 400 meals = 1,050 500 meals = 900 600 meals = 750 Delicious Food will, therefore, prepare 300 meals. 23. C Supply level Demand level 300 400 500 600 $ $ $ $ 300 0 150 300 450 400 250 0 100 200 500 500 250 0 100 600 750 500 250 0 Max regret 750 500 300 450 On the basis of minimax regret rule, Delicious Food will choose to prepare 500 meals as it minimises the maximum regret. www.iproeducation.com IPRO EDUCATION +917742693555 24. A The maximum price Delicious Food should pay would be the difference between expected value with perfect information and expected value without perfect information. Expected value with perfect information = (0·20 x $1,200) + (0·30 x $1,450) + (0·40 x $1,700) + (0·10 x $1,950) Expected value with perfect information =$1,550 Expected value of producing 300 meals = (0·20 x $1,200) + (0·30 x $1,200) + (0·40 x $1,200) + (0·10 x $1,200) Expected value of producing 300 meals = $1,200 Expected value of producing 400 meals = (0·20 x $1,050) + (0·30 x $1,450) + (0·40 x $1,450) + (0·10 x $1,450) Expected value of producing 400 meals =$1,370 Expected value of producing 500 meals = (0·20 x $900) + (0·30 x $1,350) + (0·40 x $1,700) + (0·10 x $1,700) Expected value of producing 500 meals = $1,435 Expected value of producing 600 meals = (0·20 x $750) + (0·30 x $1,250) + (0·40 x $1,600) + (0·10 x $1,950) Expected value of producing 600 meals =$ 1,360 In the absence of perfect information, Delicious Food would choose to produce 500 meals with a total profit of $1,435. Value of perfect information = $1,550 - $1,435 Value of perfect information = $115 25. A The first and second statements are incorrect. A risk-neutral decision-maker uses expected values to choose the right option. A risk taking decision-maker uses maximax approach to choose the right option. 26. A The first step is to calculate the revised standard rate of steel. Given that the price of steel has increased by 30% in the international market, the standard should be revised to: $5 x 130% = $6.5 Planning variance = (Revised standard Rate – Standard rate) x Actual quantity Planning variance for Waterproof lockers = ($6.50 – $5.00) x 55,000 Planning variance for Waterproof lockers = $82,500 (A) Planning variance for High-security lockers = ($6.50 – $5.00) x 260,000 Planning variance for High-security lockers = $390,000 (A) www.iproeducation.com IPRO EDUCATION +917742693555 27. C Operational Operational Operational Operational Operational variance = (Actual rate – Revised standard rate) x Actual quantity variance for Waterproof lockers = ($6.00 - $6.50) x 55,000 variance for Waterproof lockers = $27,500 (F) variance for High-security lockers = ($6.00 - $6.50) x 260,000 variance for High-security lockers = $130,000 (F) 28. D The first step is to calculate the revised standard usage of steel for Waterproof lockers. Given that the usage of steel has increased by 10%, the standard should be revised to: 2 kg x 110% = 2.20 kg per unit. Material usage planning variance = (Standard quantity for actual production – Revised quantity for actual production) x Standard price Material usage planning variance for Waterproof lockers = (40,000 – 44,000) x $5 Material usage planning variance for Waterproof lockers = $20,000 (A) Material usage planning variance for High-security lockers = (250,000 – 250,000) x $5 Material usage planning variance for High-security lockers = $0 29. D Both statements are incorrect. Planning variances can be reduced by extensive research and by incorporating external factors in the plan. Planning variances compare original standard with revised standard. 30. C The first two statements are incorrect. There is no, positive or negative, relationship between planning and operational variance. Both the variances can be adverse as well as favourable. Planning variances are not used to assess the performance of junior managers. Instead, operational variances are used for this purpose. www.iproeducation.com IPRO EDUCATION +917742693555 Section C 31. Silicon Co Part (a) Revenue from XX – 1,400 x 98% x $30.20 Revenue from YY – 1,700 x 98% x $46.50 Revenue from ZZ – 2,000 x 98% x $46.50 Total Revenue Total variable cost of XX – 1,400 x ($15.20 + $14.50 - $2.50) Total variable cost of YY – 1,700 x ($16.50 + $11.30 - $2.50) Total variable cost of ZZ – 2,000 x ($17.10 + $10.80 - $2.50) Fixed monthly cost of Division A - $120,000/12 Fixed monthly cost of Division B - $300,000/12 Total Costs Total Profit Part (b) Processing Transistor X to Amplifier XX Incremental revenue: (1,400 x 0.98 x $30.20) – (1,400 x $17.20) Incremental cost: {1,400 x ($14.50 - $2.50)} Net profit due to further processing: $41,434 $77,469 $71,344 $190,247 ($38,080) ($43,010) ($50,800) ($10,000) ($25,000) ($166,890) $23,357 $17,354 ($16,800) $554 Processing Transistor Y to Amplifier YY Incremental revenue: (1,700 x 0.98 x $46.50) – (1,700 x $19.60) $44,149 Incremental cost: {1,700 x ($11.30 - $2.50)} ($14,960) Net profit due to further processing: $29,189 Processing Transistor Z to Amplifier ZZ Incremental revenue: (2,000 x 0.98 x $36.40) – (2,000 x $22.50) $26,344 Incremental cost: {2,000 x ($10.80 - $2.50)} ($16,600) Net profit due to further processing: $9,744 (Note: The calculations assume that fixed costs in Division B would be incurred regardless of the decision to further process. In the longer run, fixed costs will also be saved. Alternate calculations, with proper justification of fixed costs, will earn due credit). Conclusion Given that further processing of each of the product results in net profit, all of them should be processed further. www.iproeducation.com IPRO EDUCATION +917742693555 Part (c) The board has ordered Division A to transfer all products at marginal cost. Although Division A would be able to recover its variable costs, it would not be able to generate any profits. Transferring at marginal cost will also prevent Division A to recover its fixed costs, thereby resulting in overall loss for the division. Consequently, Division A will openly oppose such a decision. This decision will also have a detrimental effect on the motivation of staff in Division A. Both divisions currently operate as investment centres. This implies that their performance is assessed on the basis of profitability, residual income and overall return on capital employed. The decision made by the board will drastically affect the profits of Division A. The usual criteria of assessing performance on the basis of RI and ROI will become meaningless. An alternate option for the board is to reclassify Division A as a cost centre instead of investment centre. Since it will be transferring all of its products at marginal cost, and without any profits, the suggested classification will limit the responsibility of Division A to costs. However, the sales and marketing staff at Division A will have to be transferred or made redundant. The additional costs associated with this process must also be ascertained. Ideally, the board will have to merge the two divisions into one as divisional structure will no longer be useful. Division A will simply function as a production department. www.iproeducation.com IPRO EDUCATION +917742693555 32. Clean Co Part (a) X $4 $4 $1.5 $5 $14.5 Y $6 $2 $3 $10 $21 Z $2 $18 $7.5 $25 $52.5 Direct material cost (A) Direct material cost (B) Direct labour cost ($15 per hour) Overhead cost per unit (W1) Total cost per unit W1 – Overhead cost per unit Total overhead costs = $240,000 + $100,000 + $200,000 + $140,000 Total overhead costs = $680,000 Total labour hours = (1.5 / 15 x 14,000) + (3 / 15 x 16,000) + (7.5 / 15 x 18,000) Total labour hours = 13,600 Overhead absorption rate (OAR) = $680,000 / 13,600 Overhead absorption rate (OAR) = $50 per labour hour Detergent X = 1.5 / 15 x $50 = $5 Detergent Y = 3 / 15 x $50 = $10 Detergent Z = 7.5 / 15 x $50 = $25 Part (b) Detergent X Revenue – 14,000 x $36 Cost – 14,000 x $14.50 Profit Detergent Y Revenue – 16,000 x $28 Cost – 16,000 x $21 Profit Detergent Z Revenue – 18,000 x $53 Cost – 18,000 x $52.50 Profit $504,000 ($203,000) $301,000 $448,000 ($336,000) $112,000 $954,000 ($945,000) $9,000 www.iproeducation.com IPRO EDUCATION +917742693555 Part (c) Direct material cost (A) Direct material cost (B) Direct labour cost ($15 per hour) Overhead cost per unit (W1, W2 and W3) Total cost per unit $25.83 $33.75 $32.35 X $4 $4 $1.5 $16.33 Y $6 $2 $3 $22.75 W1 - Overhead cost of Detergent X Procurement costs - $240,000 / 80 x 30 Machine set up costs - $100,000 / 20 x 6 Delivery costs - $200,000 / 60 x 20 Electricity costs - $140,000 / 10 x 3 Total cost Units produced Cost per unit W2 - Overhead cost of Detergent Y Procurement costs - $240,000 / 80 x 40 Machine set up costs - $100,000 / 20 x 12 Delivery costs - $200,000 / 60 x 30 Electricity costs - $140,000 / 10 x 6 Total cost Units produced Cost per unit $120,000 $60,000 $100,000 $84,000 $364,000 16,000 $22.75 W3 - Overhead cost of Detergent Z Procurement costs - $240,000 / 80 x 10 Machine set up costs - $100,000 / 20 x 2 Delivery costs - $200,000 / 60 x 10 Electricity costs - $140,000 / 10 x 1 Total cost Units produced Cost per unit $30,000 $10,000 $33,000 $14,000 $87,333 18,000 $4.85 Z $2 $18 $7.5 $4.85 $90,000 $30,000 $66,667 $42,000 $228,667 14,000 $16.33 www.iproeducation.com IPRO EDUCATION +917742693555 Part (d) Detergent X Revenue – 14,000 x $36 Cost – 14,000 x $25.83 Profit Detergent Y Revenue – 16,000 x $28 Cost – 16,000 x $33.75 Loss Detergent Z Revenue – 18,000 x $53 Cost – 18,000 x $32.35 Profit $504,000 ($361,620) $142,380 $448,000 ($540,000) ($92,000) $954,000 ($582,300) $371,700 Part (e) The overheads calculated on the basis of activity based costing (ABC) are fundamentally different from the ones calculated through absorption costing. ABC traces all the costs to their actual drivers and, therefore, provides a better understanding of the costs. It also illustrates the true profitability of each product. ABC reveals that Detergent Y is actually loss making. The production of detergent Y includes considerably higher activities than the production of other two detergents. Based on this information, it is beneficial for Clean Co to discontinue the production of Detergent Y. www.iproeducation.com