CMA 2013 SampleEntranceExam Revised May 15 2013
CMA 2013 SampleEntranceExam Revised May 15 2013
CMA 2013 SampleEntranceExam Revised May 15 2013
Entrance Examination
(Time Allowed: 4 hours)
Notes:
i) All answers must be indicated on the multiple-choice answer sheet. Work done
on the question paper and examination foolscap will NOT be marked.
No part of this document may be reproduced in any form without the permission of the copyright holder.
2013 Sample Entrance Examination
TABLE OF CONTENTS
Examination:
Instructions ......................................................................................... 1
Questions ............................................................................................ 3
Solution:
Solutions ........................................................................................... 36
No part of this document may be reproduced in any form without the permission of the copyright holder.
2013 Sample Entrance Examination
INSTRUCTIONS:
Use the multiple-choice answer sheet provided to record your answers to the questions.
Be sure to enter your four-digit envelope number on the multiple-choice answer sheet.
Select the BEST answer for each of the following 100 questions and record your
answer on the multiple-choice answer sheet by blackening the appropriate answer
space (i.e. oval) with a soft lead (HB) pencil. Answer all questions. Mark ONLY ONE
ANSWER for each question.
Sample Question:
Assuming you select choice d) for your answer, you should blacken the “d” space on
line 89 in the “ANSWERS” area of the multiple-choice answer sheet as shown below:
89 a b c d
Question Weighting:
Your performance will be based on the total weighted value of the questions answered
correctly. Note that all questions are assigned the same weight, except for those
specified with a plus (+) sign (i.e. has a higher weight) or minus (-) sign (i.e. has a lower
weight). In the above example, there is a minus sign at the beginning of the question,
signifying that the question has a lower weighted value than the average question.
For simplicity of wording, all questions are phrased as though there is a single correct
answer, even when there are multiple correct answers. For example, the correct answer
to a question that is worded, “Which of the following is...,” may be the choice that refers
to two or more of the other choices, e.g. “Both a) and b) above.”
The following models of calculators are authorized for use on the Entrance Examination:
Corporate Finance
1. (+) JK Inc. is considering the acquisition of IBA Inc. to expand its business. Through
the acquisition, JK expects to benefit from IBA’s cash flows before tax and interest of:
Assume that the cash flows occur at the end of each year, the tax rate is 35% for both
companies, and JK’s after-tax required rate of return is 12%. What is the maximum
amount that JK is willing to pay to acquire IBA (rounded to the nearest thousand)?
a) $2,125,000
b) $1,381,000
c) $1,989,000
d) $1,756,000
3. KLN Co. plans to purchase new equipment in order to increase productivity of its
manufacturing division and save repair costs that are required for the old equipment.
Based on a cost of capital of 6%, assuming tax is not considered, what is the net
present value in favour of purchasing the new equipment?
a) $(18,971)
b) $11,029
c) $19,429
d) $28,365
4. Which of the following is most likely to increase shareholder’s wealth in the short
term?
a) Stock dividend
b) Stock split
c) Special dividend
d) Reverse split
5. ARI Corp. has annual sales of $800,000 and cost of goods sold of $500,000 as of
December 31, Year 2. On January 1, Year 3, ARI Corp. announced that it will
decrease its days receivable from 28 days to 23 days and increase its days payable
from 20 days to 28 days.
ARI Corp. forecasts that its annual sales and cost of goods sold are increasing by 5%
and 6% respectively in Year 3. How much additional cash will this change in policy
bring to the company in Year 3?
a) $11,507
b) $23,123
c) $11,616
d) $21,918
6. GS Bank is offering a certificate of deposit with a 12% quoted annual interest rate. If
the bank compounds the interest monthly and you deposit $150,000 into the certificate
of deposit, what is the value after one year?
a) $168,000
b) $168,540
c) $168,825
d) $169,020
7. An investor purchased $70,000 worth of 10-year bonds with a coupon rate of 12% on
December 31, Year 1, for $65,450. The interest payment dates are June 30 and
December 31 each year. On July 1, Year 4, the investor decided to sell the bonds.
These bonds currently yield 8% in the market. How much will the bonds sell for
(rounded to the nearest hundred dollars)?
a) $70,000
b) $112,000
c) $84,000
d) $124,600
9. MAC Inc. is considering issuing preferred shares that have a market value of $120
and a cumulative dividend of $8.50. The expected issue cost is $4.25 per share and is
tax-deductible. The current tax rate of MAC is 38%.
If the company issues the preferred shares, what is the percentage cost of the
preferred shares?
a) 7.24%
b) 7.08%
c) 4.49%
d) 7.34%
10. Sandra is considering the purchase of stocks in the following three companies:
The current risk-free rate is 3% and the market return is 7.5%. Sandra would like an
annual return of 12% on her investment. If taxes are not considered, which shares will
meet her expectation?
a) Company A
b) Company B
c) Company C
d) None of above
The long-term debt consists of a single bond issue paying 6% interest annually. The
annual yield for similar bonds in the market is currently 8%. The current cost of the
preferred shares is 6% and the current cost of the common shares is 17%. The
company’s tax rate is 37%. What is YSJ’s weighted average cost of capital (WACC)
(rounded to the nearest tenth of a percent)?
a) 10.7%
b) 11.2%
c) 12.2%
d) 10.3%
12. The shares of Sunshine Ltd. are currently trading at $54.65 per share and have a beta
of 1.5. If the risk-free rate of return is 2.0% and the risk premium is 4.5%, what is the
expected rate of return on Sunshine’s shares?
a) 8.75%
b) 6.75%
c) 11.75%
d) 5.75%
13. JYP Inc. is evaluating two projects and has gathered the following data about the two
projects. JYP has a 10% required rate of return for both projects.
Project A Project B
Initial costs $16,000 $20,000
Project life 5 years 4 years
Cash flow $7,000 per year $7,500 per year
If the projects are mutually exclusive and taxes are ignored, the company should
14. JM Ltd. has a single product that has a gross profit margin ratio of 60% per unit and
had total sales of $1,200,000 last year. JM has a degree of total leverage of 2.10 and
a degree of operating leverage of 1.20 for the current year. If the earnings before
interest and tax (EBIT) were to increase by 15% this coming year, what would be the
expected percentage change in earnings per share (rounded to the nearest percent)?
a) 18%
b) 32%
c) 9%
d) 26%
15. XYZ Ltd. recently reported the following results at the end of Year 3.
Revenue $3,800,000
EBIT $900,000
Earnings per share $1.12
Net assets $5,100,000
Common shares outstanding 500,000
The book value of the net identifiable assets is equal to its fair market value. XYZ is
currently trading at $12.67 per share in the market. XYZ expects its dividend to remain
constant indefinitely, and the required return on common shares is 6%. What is the
price-earnings multiple for XYZ’s stock?
a) 7.04
b) 9.11
c) 11.31
d) 14.19
16. The financial markets often witness a target firm take a “poison pill” as a defensive
tactic against the hostile takeover attempt made by another firm. Which of the
following is an example of a target firm taking a poison pill?
a) Changing the target firm’s corporate charter such that a merger must receive
approval from 80% of the target firm’s shareholders.
b) Repurchasing some of its shares at a substantial premium from the firm attempting
the takeover.
c) Selling off the assets that originally made it a desirable takeover target.
d) Issuing rights to current shareholders that entitle them to exchange their current
shares for those of the acquirer on a 2-for-1 basis in the case of a merger.
17. (-) Which of the following statements regarding systematic risk is correct?
18. CapeSpencer Co. recently issued rights to raise financing. Its shares are currently
trading for $30 per share on the TSE. An investor will require 4 rights plus the
subscription price of $24 to purchase one share. What is the value of one right?
a) $0
b) $3.20
c) $1.50
d) $1.20
Financial Accounting
19. In Year 4, Brenda purchased several computers for $6,000. On December 31, Year 4,
the computers had a book value of $4,300. On January 1, Year 5, Brenda donated the
computers to Hill Charity, a not-for-profit organization, for no cost. At that time, the
computers had a fair value of $5,000. Hill Charity had revenues of over $2,000,000 in
Year 5. At what amount should Hill Charity record the computer assets, as at
January 1, Year 5?
a) $0
b) $4,300
c) $5,000
d) $6,000
Year 2
Net sales $300
Cost of goods sold 80
Gross margin 220
Depreciation expense 45
Amortization of intangibles 2
Other expenses 44
Interest expense 18
Income tax expense 47
Net income $64
Year 2 Year 1
Cash $30 $16
Short-term investments 2 3
Accounts receivable (net) 41 50
Inventory 34 30
Property, plant and equipment (net) 78 74
Intangible assets 53 55
Total assets $238 $228
Current liabilities 60 50
Total liabilities 111 152
Common shares 80 70
Retained earnings $47 $6
a) 1.21
b) 1.78
c) 2.14
d) 3.96
a) 3.55 times
b) 6.17 times
c) 7.17 times
d) 16.7 times
22. (-) What is the accounts receivable turnover in days (using 365 days) for Year 2?
a) 37.40 days
b) 49.88 days
c) 55.36 days
d) 60.83 days
23. RRE Inc. builds a department store in the city centre of SJ. The contract price of the
job is $50,000,000. Information about costs is as follows:
The company uses the percentage of completion method to account for long-term
construction contracts. How much profit will be recognized in Year 2?
a) $6,750,000
b) $8,000,000
c) $10,231,000
d) $12,500,000
24. On January 1, Year 2, YGO Inc. purchased 60,000 shares (45%) of the common
shares of DNO Inc. for $600,000. During Year 2, DNO declared and paid $150,000 of
cash dividends. On December 31, Year 2, the shares of DNO had a fair value of
$11.50, and the company reported net income of $95,000 for the year.
Assuming YGO has significant influence over DNO’s strategic polices, what would be
the balance in the investment in DNO at December 31, Year 2, on the books of YGO?
a) $710,250
b) $665,250
c) $642,750
d) $575,250
25. Anne-Marie, an accountant, prepared the annual financial statements for Treetop
Charity, a not-for-profit organization, for no cost. In the previous year, Treetop paid
$2,000 for this service and would have paid $2,000 this year. Which is the correct
method for recording this contribution?
a) Treetop must record the contribution at $2,000, since there is a fair value for the
contribution.
b) Treetop must record $0 for the contribution, since no money was exchanged.
c) Treetop may record the contribution at $2,000.
d) Treetop may record the contribution at the price that Anne-Marie charges for her
service.
26. (+) In January, Year 7, FRI Ltd. and END Ltd. decided to combine their operations into
one company, and FRI will acquire END’s assets for $111,000 in cash. The
statements of financial position of the two companies at the end of Year 6 were as
follows:
The carrying values of all identifiable assets and liabilities equal their fair values. After
the acquisition, what would be the common stock balance for FRI?
a) $236,000
b) $271,000
c) $160,000
d) $210,000
27. LLU Ltd., a publicly traded company, has estimated its warranty costs to be 0.5% of
sales and in Year 1 had $650,000 in sales. On January 1, Year 2, LLU had a warranty
liability credit of $1,900. At the end of Year 2, LLU found an error in the original
estimate, and the estimate should have been 0.4% of sales instead of 0.5%. Ignoring
taxes, what should the warranty liability be for Year 2 if sales were $700,000?
a) $2,800
b) $4,700
c) $5,350
d) $4,050
In Year 9, White had a taxable loss of $200,000. The tax rate has been 30% since
Year 4. Assuming White is going to maximize its tax recovery in Year 9, what is the
tax loss carry back amount for Year 9?
a) $60,000
b) $38,100
c) $16,500
d) $50,100
29. Bevtex Ltd. has a defined benefit pension plan for its employees. Various assumptions
go into determining the pension-related expense. The controller is attempting to
determine what impact, if any, there would be if certain assumptions were changed.
The pension-related expenses would increase if there is an increase in the
30. On January 1, Year 1, RJC Ltd. started to use its new pipelines that the company
spent $1,000,000 to build. At that time, RJC estimated that the pipelines will be used
for 25 years and retired at the end of 25 years. When the assets are retired, RJC is
obligated to spend $200,000 to restore the sites to meet environmental regulations.
On January 1, Year 16, the environmental regulations changed, and it was estimated
that an additional $100,000 will be required to restore the sites.
Assuming the interest rate is 6% and the company uses the effective interest rate
method for measuring obligation, the liability related to the site restoration from the
pipelines on December 31, Year 16, is (rounded to the nearest hundred)
a) $118,400.
b) $177,600.
c) $59,200.
d) $300,000.
31. GMS Ltd. is a small manufacturing company. Its balance sheet at book value at
December 31, Year 5, was as follows (in thousands):
Cash $ 45
Accounts receivable 100
Land 300
Trucks (net) 170
Equipment (net) 2,600
Building (net) 1,085
Total Assets $4,300
Accounts payable $ 90
Long-term note payable 2,700
Mortgage payable 760
Common shares 530
Retained earnings 220
Total Liabilities and Shareholders’ Equity $4,300
a) $750,000
b) $810,000
c) $850,000
d) $865,000
33. Prior to recording the December 31, Year 2, year-end adjusting entries for JK Inc., its
revenues exceed expenses by $90,000. The following information was known at
December 31, Year 2:
i) Sales of products amounting to $30,000 have not been billed or recorded yet.
The cost of goods sold is 60% of the sale.
ii) Rent of $24,000 was paid on November 30, Year 2, in advance for six months
from January to June, Year 3. The payment was expensed on November 30,
Year 2.
iii) New equipment costing $10,000 with an estimated useful life of five years was
purchased on July 1, Year 2, and the amortization of the equipment has not yet
been recorded. The company uses straight line amortization for book
purposes.
iv) The December, Year 2, bank reconciliation shows that the bank deducted
interest expense of $3,500 on a line of credit on December 31, Year 2, but the
company recorded this amount on January 3, Year 3.
Assuming the company prepares financial statements only at year-end, what is its
operating income for Year 2?
a) $121,500
b) $139,500
c) $120,500
d) $97,500
34. IOL had the following results from its operating segments for the year ended
December 31, Year 2 (in millions):
Operating
Segment Revenue Profit (Loss) Assets
A $83 $12 $249
B $38 $11 $125
C $9 $(4) $31
D $8 $1 $29
Total $138 $20 $434
a) A and B only.
b) B and C only.
c) A, B and C only.
d) All segments would be reported separately.
35. Innov Ltd. started development of a new product in January, Year 8. In November,
Year 8, Innov was preparing to begin selling the new product, but final testing of the
product was unsuccessful; subsequently, the product could not be released for sale.
Innov incurred the following costs for the new product in Year 8:
a) $0
b) $105,000
c) $125,000
d) $85,000
36. In Year 1, Noel Mechanical sold an air conditioning (A/C) unit for $300,000, which
included a service agreement to maintain the A/C unit for 3 years starting in Year 2. If
sold separately, the A/C unit would have sold for $240,000 and the service agreement
would have sold for $80,000. The customer paid the full $300,000 in Year 1.
For Year 1, what amount would Noel recognize as deferred revenue if it uses the fair
value method?
a) $75,000
b) $0
c) $80,000
d) $60,000
37. YN retail Ltd. uses the gross profit method to estimate ending inventory for its monthly
reports. Information for July, Year 2, follows:
Using the gross profit method, inventory in July 31, Year 2, would be estimated to be
a) $136,000.
b) $180,000.
c) $196,000.
d) $336,000.
Assuming the convertible bonds are dilutive, what is the weighted average number of
shares to be used in calculating diluted EPS?
a) 182,500
b) 186,250
c) 191,125
d) 220,000
39. (-) The management discussion and analysis (MD&A) is best described as a
supplement that
40. Rich Corp. adheres to IFRS and on January 1, Year 1, acquires 400,000 shares of
XYZ Ltd. at $25 per share. This represents 35% of XYZ’s common shares. On
December 31, Year 1, XYZ reports net income of $1,000,000, and the share price of
XYZ is $26 per share. Assuming Rich Corp. has significant influence over XYZ, what
amount should Rich Corp. report for investment income as a result of its ownership of
XYZ in Year 1?
a) $0
b) $350,000
c) $400,000
d) $750,000
41. LSJ Inc. has a December 31 fiscal year-end. Based on past experience, 2% of LSJ’s
credit sales are uncollectible. As at December 31, Year 1, the company had a credit
balance of $10,000 in the allowance for uncollectible accounts. Sales for Year 2 were
$3,000,000, and 70% of the sales were credit sales. During Year 2, LSJ wrote off
$12,000 of uncollectible accounts from sales in Year 1 and received $6,500 as
payment of an account receivable that had been written off as uncollectible in Year 1.
Using the percentage-of-sales method, what credit balance should LSJ report for the
allowance for uncollectible accounts in its December 31, Year 2, balance sheet?
a) $40,000
b) $42,000
c) $46,500
d) $58,500
42. (+) Presented below are the transactions of Absolute Inc. that occurred during
Year 10:
What would be the net increase or decrease in cash from operating activities reported
on the Statement of Cash Flows for the year ended December 31, Year 10?
a) $107,200 increase
b) $47,200 increase
c) $1,400 increase
d) $13,200 decrease
43. (+) Cross Aid Charities (CAC) received the following in Year 5:
CAC uses the deferral method of accounting for contributions and does not set up a
separate fund for restricted donations. What is the total amount that CAC should
report as revenue in the statement of operations for Year 5?
a) $22,000
b) $24,000
c) $52,000
d) $84,000
44. GBSJ Refining, a publicly traded company, has entered into an agreement with FP
Inc. to lease a specialized piece of equipment. Significant modification would be
required to make this equipment available to others after the lease has expired. Terms
of the lease are as follows:
Based on the information given, GBSJ would recognize the equipment in the first year
of the lease as
45. TL Company purchased a machine with an estimated 6-year useful life on January 1,
Year 12, for $12,000. TL Company incorrectly expensed this machine in Year 12, and
the error was discovered in Year 13. Assuming TL Company uses straight-line
depreciation and the Year 13 books are not closed, what would be the impact on
retained earnings on December 31, Year 13, to correct this error?
46. (+) Erin Company is a publicly traded company. The following information is available
for Erin Company’s defined benefit pension plan for Year 13:
a) $237,500
b) $229,750
c) $272,500
d) $398,000
Internal Control
47. Which of the following is NOT a component of the audit risk model?
a) Inherent risk
b) Detection risk
c) Control risk
d) Enterprise risk
a) detective control.
b) preventative control.
c) corrective control.
d) compensating control.
49. The Board of Governors of Canadian University (CU) is addressing various risk
management issues. One issue of concern is the use of unlicensed, unauthorized or
pirated software on CU computers. Management was instructed to identify specific
programs to address the legal issues pertaining to the use of software governed by
copyright laws.
Which of the following would be LEAST likely to support the Board’s objectives?
a) Management develops and provides a policy to all employees that the use of
unauthorized or illegally copied software or data is not acceptable.
b) The IT department implements a program that tracks the expiry date of all software
licenses. Department managers must apply for renewal of existing licenses;
otherwise, IT staff will remove the software from affected computers.
c) Department managers must keep an inventory of all software purchased, including
information such as the date of purchase, serial number, pertinent license
information, and how outdated software is destroyed.
d) The IT department implements a program of unannounced annual software audits.
At least annually, IT staff will examine each university computer to ensure all
software is authorized.
51. In order for a fraud to be perpetrated, three conditions exist; these conditions are
described as the fraud triangle. Which of the following is true?
a) The primary tool used by internal audit to detect fraud is to identify risks indicated
by the fraud triangle.
b) Pressure on management to achieve financial targets is an example of a risk
factor that may lead to misappropriation of assets.
c) Appropriate controls are designed to remove the fraud factors in the fraud triangle.
d) The components in the fraud triangle include pressures, opportunities and
rationalization.
52. The responsibility for establishing internal controls rests with the
a) internal auditor.
b) external auditor.
c) company’s management.
d) audit committee.
53. A strong accounting information and communication system will satisfy the
transaction-related audit objectives, which include the following EXCEPT
a) completeness.
b) segregation of duties.
c) classification.
d) accuracy.
Management Accounting
55. Bird Ltd. has the following information for the past four quarters:
Bird believes the cost driver is machine-hours. Using the high-low method, what is the
total estimated maintenance cost for the next quarter if it uses 1,300 machine-hours
(rounded to the nearest hundred)?
a) $122,300
b) $123,800
c) $119,600
d) $110,700
56. DIY Manufacturing Company produces two types of power lawn mowers, the basic
and the self-propelled. Its master budget (based on expected sales) for the second
quarter is as follows:
DIY’s income tax rate is 40%. Given the sales mix and expected sales of the basic
mower and self-propelled mower in the master budget, what is DIY’s margin of safety
ratio for the second quarter (rounded to three decimal places)?
a) 0.467
b) 0.875
c) 0.481
d) 0.929
The loss was fully covered by insurance, and the insurance company wants to know the
historical cost of the inventories as part of negotiating a settlement.
57. What is the amount of finished goods inventory lost in the fire?
a) $100,000
b) $324,000
c) $242,000
d) $406,000
a) $50,000
b) $230,000
c) $312,000
d) $132,000
------------------------------------
59. Whale Ltd. manufactures chairs and earned a gross margin of $80,000 in May,
Year 13. Its cost of goods manufactured in May was $120,000, and it had the
following inventory data:
May 1 May 31
Work-in-process $110,000 $90,000
Finished goods $80,000 $70,000
a) $200,000
b) $210,000
c) $190,000
d) $230,000
61. Reed sells widgets for $100 each. The variable cost for each widget is $65, Reed’s
annual fixed costs are $125,000 and the tax rate is 30%. How many widgets does
Reed need to sell to generate a net income of $140,000 (rounded up to the nearest
ten)?
a) 9,290
b) 8,780
c) 3,250
d) 5,000
62. QC Ltd. sells three models of gizmos with a budgeted sales mix of 5:3:1 for the Entry,
Regular and Premium models, respectively. Additional model information follows:
Assuming the same sales mix and ignoring taxes, if QC’s total fixed costs are
$600,000, how many units of the Regular model must be sold to break even?
a) 9,231
b) 6,000
c) 5,455
d) 18,000
63. The budgeted operating income for RST Ltd. for next year is as follows:
Assume that a regular customer has asked RST to provide a quote for a special order
of 20,000 units. RST has sufficient capacity to fill the order and would be required to
pay only $8,000 in sales commissions for the order. If RST would like the special
order to make a contribution to operating income of $48,000, the sales price per unit
that should be quoted to the customer for the special order is
a) $40.00.
b) $20.20.
c) $28.80.
d) $18.80.
A B Y Z
Department costs $120,000 $180,000 $630,000 $850,000
Employees 3 8 50 60
Maintenance hours 80 400 2,000 2,000
Allocation base Maintenance Units Units
(cost driver) Employees hours produced produced
64. Using the direct method of common cost allocation, what are the total production costs
for Department Y?
a) $762,665
b) $774,915
c) $774,545
d) $780,000
65. Using the step-down method of common cost allocation and assuming the costs of
Department A are allocated first, what are the total production costs for
Department Z?
a) $1,005,085
b) $996,533
c) $940,000
d) $945,454
------------------------------------
66. The Leather Division is transferring 12,000 units of leather to the Stitching Division.
Costing from the Leather Division is as follows:
a) $351,000.
b) $435,000.
c) $375,000.
d) $500,000.
67. A manufacturer had sales of $1,000,000. Its cost of goods sold was $600,000, of
which 85% were variable costs and 15% were fixed costs. What was the company’s
contribution margin?
a) $490,000
b) $400,000
c) $910,000
d) $600,000
Quality testing is conducted at the 60% conversion point prior to adding Ingredient B. Rejected
units at quality testing are accounted for as spoilage, and spoilage is included in equivalent units
of output. Production data for May, Year 5, are as follows:
68. (+) Assume Orange Ltd. uses a first-in, first-out (FIFO) process costing system. For
May, what are the equivalent units of production for conversion costs?
a) 85,940
b) 109,910
c) 110,090
d) 150,160
69. (+) For May, direct material costs incurred and in beginning work-in-process inventory
totalled $220,000 for Ingredient A and $350,000 for Ingredient B. Using weighted-
average, what is the cost per equivalent unit for Ingredient A and Ingredient B?
------------------------------
70. Normal costing is the method that allocates overhead costs by using the
a) estimated overhead allocation rate and the actual quantity of the allocation base.
b) actual overhead allocation rate and the actual quantity of the allocation base.
c) actual overhead allocation rate and the estimated quantity of the allocation base.
d) estimated overhead allocation rate and the estimated quantity of the allocation
base.
71. A company had monthly sales of $612,000 with a favourable static-budget variance of
$50,000 and a favourable selling-price variance of $10,000. If the sales-volume
variance was $60,000 favourable, what was the flexible-budget variance?
a) $70,000 favourable
b) $100,000 favourable
c) $20,000 unfavourable
d) $10,000 unfavourable
72. Mary is the manager of Division A, which makes widgets. Division A is classified as a
cost centre. Which of the following would be the most appropriate performance
measurement for Mary?
Department A B
Machine-hours 50,000 68,000
Direct labour-hours 45,000 60,000
Direct materials cost $250,000 $220,000
Direct labour cost $300,000 $280,000
Manufacturing overhead cost $395,000 $455,000
Job 2013 was completed on May 31 with the following cost information:
Department A B
Machine-hours 500 550
Direct materials cost $27,000 $20,000
Direct labour cost $31,000 $32,000
73. What are the predetermined overhead rates for Department A and Department B?
74. Now assume the predetermined rate for Department A is $8 and for Department B,
2.15. What is the total cost applied to Job 2013?
a) $105,000
b) $172,450
c) $157,000
d) $118,400
75. OEM Company consists of several divisions. Each division operates as a profit centre
with full autonomy. Division B informed Division A that it has changed its transfer
pricing policy from variable-cost plus to full-cost plus pricing. Division A decided to
purchase component EX1 outside the company when Division B increased the
transfer price from $156 to $164 per unit. Information for Division A and Division B
with respect to component EX1 is as follows:
All units of component EX1 produced by Division B can be sold in the open market.
Variable selling cost is $7 per unit for external sales. All other selling and
administrative costs are fixed, regardless of the customer. Division B will sell
component EX1 to external customers at the market price of $160 per unit.
a) Division A purchases 10,000 units of component EX1 from the outside supplier at
a price of $160, and the company saves $40,000 in costs.
b) Division B sells 10,000 units of component EX1 to Division A at $164, and the
company income increases by $110,000.
c) Division A purchases 10,000 units of component EX1 from Division B because
Division B has idle capacity if Division A purchases the component externally.
d) Division A purchases 10,000 units of component EX1 from Division B, and the
company income increases by $70,000.
Actual operating data for 20,000 bags of lawn fertilizer produced in May are as follows:
76. What is the direct materials efficiency (quantity) variance for all three chemicals in
total?
a) $15,320 unfavourable
b) $3,933 unfavourable
c) $11,120 unfavourable
d) $4,720 unfavourable
------------------------------------
78. WCD Inc., a manufacturer of consumer products, has adopted the following cost-
leadership strategy: achieve low costs relative to competitors through productivity and
efficiency improvement, elimination of waste and tight cost controls. In designing a
balanced scorecard to measure the performance of the company, which of the
following objectives would be appropriate from the internal business perspective?
79. (+) TIH Ltd. has the following results for two of its divisions.
a) Central Division outperformed the North Division because it had a higher profit
margin.
b) North Division outperformed the Central Division because it required fewer assets
to achieve its targets.
c) North Division outperformed the Central Division because it generated a better
return on investment and residual income.
d) Central Division outperformed the North Division because it generated a better
return on investment and residual income.
a) The minimum transfer price the East Division is willing to accept on sales to the
West Division is $50.
b) The minimum transfer price the East Division is willing to accept on sales to the
West Division is $90.
c) The maximum transfer price the West Division is willing to pay on purchases from
the East Division is $90.
d) Both a) and c) above.
81. Using the sales value at split-off method, what are the joint allocation costs for
Product B (rounded to the nearest thousand)?
a) $280,000
b) $353,000
c) $320,000
d) $267,000
82. Using the physical measure method, what are the joint allocation costs for Product A
(rounded to the nearest thousand)?
a) $333,000
b) $267,000
c) $280,000
d) $353,000
83. A company has the following unit production data for June:
a) 5,030
b) 3,000
c) 4,020
d) 9,050
84. (-) For a manufacturing company, which of the following statements is true?
Q1 (Actual) Q2 (Budgeted)
Cash sales $150,000 $175,000
Credit sales $325,000 $330,000
60% of credit sales are collected in the quarter of the sale, and remaining credit sales
are collected in the quarter after that. The company expects 3% of credit sales to be
uncollectable. What is the budgeted cash received in Q2?
a) $318,160
b) $503,000
c) $367,060
d) $493,160
Budgeted Actual
Budgeted Contribution Actual Contribution
Sales Margin Sales Margin
Roses 5,500 $1.25 6,500 $1.15
Tulips 6,500 $0.75 6,000 $0.80
a) $1,250
b) $1,150
c) $550
d) $650
87. What is the favourable sales-mix variance (rounded to the nearest dollar)?
a) $123
b) $250
c) $385
d) $500
------------------------------------
88. Glory Ltd. sells tires. In March it sold 5,000 tires and had an inventory of 3,500 tires on
March 1. For April, budgeted sales are 5,250 tires and budgeted ending inventory is
3,000 tires. If there were 3,300 tires in inventory on March 31, how many tires should
Glory purchase in April?
a) 4,950
b) 8,250
c) 4,450
d) 1,750
89. If total sales volume variance is $2,100 unfavourable, total sales mix variance is $900
favourable, and market share variance is $500 favourable, then the market size
variance is
a) $2,500 unfavourable.
b) $1,700 unfavourable.
c) $700 unfavourable.
d) $3,500 unfavourable.
90. XY Manufacturing Ltd. had the following inventory data for July, Year 14:
July 1 July 31
Direct materials $140,000 $135,000
Work-in-process $40,000 $42,000
Finished goods $65,000 $70,000
Actual costs incurred in July include direct materials purchases of $100,000, direct
labour of $250,000 and manufacturing overhead of $125,000. What is the cost of
goods manufactured for July using absorption costing?
a) $478,000
b) $480,000
c) $473,000
d) $355,000
91. DHC Ltd. produces X, Y and Z through a joint production process. It can further refine
all of Product X into X-Plus. The following information is available:
Which of the above information is relevant to the decision to further refine Product X?
a) i) only
b) i) and ii) only
c) iii) and iv) only
d) i), ii) and iv) only
J M V
Annual after-tax cash inflows $950,000 $1,000,000 $1,100,000
Initial project cost $5,000,000 $5,000,000 $5,000,000
Cost of capital 7% 10% 12%
Project life 7 years 8 years 7 years
Based only on profitability index, which project(s) should the company invest in?
a) Only J
b) Only M
c) Only V
d) All three projects
Taxation
93. BG Ltd. is a large grocery store. Which of the following would be considered income
from property for BG?
94. On July 1, Year 7, Michelle sold a piece of land for $300,000 that had an adjusted cost
base of $150,000. Michelle received payment of $150,000 on July 1, Year 7, and will
receive $150,000 on July 1, Year 8. Costs incurred to sell the land were $15,000.
What is the minimum net taxable capital gain that Michelle could legitimately claim in
Year 7?
a) $33,750
b) $67,500
c) $0
d) $75,000
95. Gord Green is an employee of his wife’s business that is operated as a proprietorship.
He is paid an annual salary of $50,000 plus 10% vacation pay. Gord received a prize
of a weekend holiday valued at $1,000 for having the highest sales for the second
quarter. What is Gord’s employment income?
a) $51,000
b) $55,000
c) $55,500
d) $56,000
96. (+) RHM Ltd. had income for accounting purposes before taxes of $2,500,000 in
Year 10. In calculating this amount, expenses included $325,000 for depreciation,
$10,000 in charitable donations, $80,000 accounting loss on disposal of an asset, and
$40,000 in entertainment expenses. The capital cost allowance claimed for Year 10 is
$247,000. The company’s net income for tax purposes for Year 10 is
a) $2,678,000.
b) $2,668,000.
c) $2,688,000.
d) $2,532,000.
97. A Class 8 asset (20% rate) was originally purchased on January 1, Year 1, at a cost of
$125,000. During Year 12 the asset was disposed of for proceeds of $10,000. The
UCC balance on January 1, Year 12, was $15,000. This was the only asset remaining
in the pool. What is the impact of this transaction on the Year 12 taxable income?
98. Willow Company qualifies for the small business deduction. At the end of Year 12,
Willow had active business income of $330,000 and taxable income of $315,000.
What is Willow’s small business deduction for Year 12?
a) $56,100
b) $15,000
c) $170,000
d) $53,550
99. Which of the following would be considered a “deemed disposition” under the
provisions of the Income Tax Act?
a) Bill sells equipment to Joan and will receive payment in weekly installments.
b) Jack exchanges a sofa for a bed with Jill.
c) Ruth sells shares on the public stock exchange and earns a capital gain of $1,000.
d) Sally starts a driver training school and uses her personal car entirely for
instruction.
100. A company paid $80,000 in Year 1 for a customer list. In calculating its taxable income
for Year 1, what is the maximum deduction that it can claim relating to this
expenditure?
a) $4,200
b) $0
c) $2,800
d) $5,600
End of Exam
SOLUTIONS
1. Answer: b.
The maximum amount that JK Inc. is willing to pay is the present value of the
incremental cash flows using a discount rate of 12%.
2. Answer: d.
In the case of bankruptcy, the claim of the creditors on the company’s assets takes
precedence over the claim of the preferred shareholders, and the claim of the
preferred shareholders takes precedence over the claim of the common shareholders.
Therefore, bondholders have priority over preferred shareholders in a claim of the
assets.
Choices a) and b) Both are the true statements of the preferred stock features.
Choice c) Preferred stock is a hybrid security, containing characteristics of both debt
and common equity. Like common equity, cash dividends paid to preferred
shareholders are not an allowable deduction for tax purposes; however,
interests paid on debt are tax-deductible for the firm.
3. Answer: b.
PV PV of Cash
Year Cash Flow Factor Flows
Buy New Equipment
Cost of new equipment 1 $(200,000) 1 $(200,000)
Salvage value of old equipment 1 $30,000 1 $30,000
Salvage value of new equipment 5 $100,000 0.747 $74,700
Annual operating costs 1-5 $(10,000) 4.212 $(42,120)
Revenue 1-5 $90,000 4.212 $379,080
Total $241,660
4. Answer: c.
Special dividends are most likely to increase shareholder’s wealth because they are
usually used to distribute the excess profits to shareholders after a period of unusually
high earnings.
Choices a) and b) Stock dividends and stock splits are distribution of additional shares
to a firm’s shareholder. As a result, the number of shares will increase,
and the price per share will decrease. Therefore, there is no impact on
overall shareholder’s wealth.
Choice d) Reverse splits are the opposite of stock splits. The number of outstanding
shares is reduced by issuing the new shares in exchange for old shares.
Because the number of shares is reduced, the price per share will
increase; therefore, this will likely have no impact on overall shareholder’s
wealth.
5. Answer: b.
6. Answer: d.
Effective annual rate (EAR) = [1+(Quoted rate/m)]m-1
7. Answer: c.
The price of the bonds when the investor purchased them is not relevant to the current
market price. The current market value is equal to the present value of the future cash
flow, using 13 periods at 4%: (N=13, i=4%, PMT=$4,200, FV=70,000)
($70,000 x 0.601) + ($4,200 x 9.986) = $42,070 + $41,941.20 = $84,011.20
= $84,000 (rounded)
8. Answer: a.
Secondary market: Market in which already issued securities are traded among
investors.
9. Answer: a.
Choice b) Does not consider the issue cost: $8.50 / $120 = 7.08%
Choice c) After-tax dividend is used for the calculation: $8.50 x (1 - 0.38) / $117.37
= 4.49%
Choice d) No tax considered: $8.50 / ($120 - $4.25) = 7.34%
10. Answer: b.
Company A = 3% + [1.5 x (7.5%-3%)] = 9.8%; this does not meet the expectation of
12%.
Company B = $6.00/12% = $50; as the share price is $45, this meets the expectation.
Company C = ($3.80x1.015)/(12%-1.5%) = $36.73; as the share price is $38, this
does not meet the expectation.
11. Answer: b.
After-tax cost of debt = 8% x (1 - 0.37) = 5%; Cost of preferred shares = 6%;
Cost of common shares = 17%
Total long-term debt (Total liability - Current liability) + Equity
= $7M + $3M + $10M = $20M
WACC = (5% x 7/20) + (6% x 3/20) + (17% x 10/20)
= 1.75% + 0.90% + 8.5% = 11.15% ~ 11.2%
12. Answer: a.
CAPM = Rf + β (Rm-Rf)
= 2.0% + 1.5(4.5%) = 8.75%
13. Answer: a.
Mutually exclusive means that only one project in a set of possible projects can be
accepted and that the projects compete with each other. Therefore, the project with
the highest NPV should be accepted.
PV of Project B: ($7,500x3.170)=$23,775
NPV of Project B: $23,775-$20,000=$3,775 (N=4, i=10%, CF=$7,500)
14. Answer: d.
Current Degree of Total Leverage (DTL)
= Degree of Operating Leverage (DOL) x Degree of Financial Leverage (DFL)
DTL = DOL x DFL
2.10 = 1.20 x DFL
DFL = 2.10 / 1.20 = 1.75
DFL = Percentage change in EPS/Percentage change in EBIT
Therefore, Percentage change in EPS = 1.75 x 15% = 26.25%
15. Answer: c.
P/E ratio = Market Value per Share/Earnings per Share (EPS)
$12.67/$1.12 = 11.31
16. Answer: d.
A poison pill is a financial device designed to make the target firm’s stock less
attractive to the acquirer. It entails issuing special securities to existing shareholders
that entitle them to unusual rights and privileges (such as unusual voting rights,
lucrative redemption features or generous conversion options) if the issuing firm
becomes the target of a takeover bid. Choice d) is an example of such a financial
device.
17. Answer: c.
i) and iv) are correct statements regarding systematic risks:
iv) The beta coefficient indicates how sensitive the return of a particular asset is with
respect to the general market condition and measures how much systematic risk a
particular asset has relative to an average asset (i.e. an average asset has a beta
of 1).
Choices a), b) and d) – ii) and iii) are not correct statements regarding systematic
risks:
iii) The variance is the average squared deviation between the actual return and the
average total return of assets. It is a measure of total risks, which includes both
systematic and unsystematic risk.
18. Answer: d.
Value of a right = ($30-$24)/(4+1) = $1.20
Choice a) This is correct if the market price of a share is less than the subscription
price of a share with four rights.
Choice b) Multiplies the cash required by the number of rights and divides by the
current value of the shares: ($24 x 4)/$30=$3.20
Choice c) Incorrectly uses the number of rights as a denominator: ($30-$24)/4=$1.50
19. Answer: c.
Since Hill Charity earned over $2,000,000 (or a minimum average of $1,000,000 in the
last two years), it is not exempt from the capital assets rule. Therefore, the contributed
capital assets should be recorded at fair value.
20. Answer: b.
Current ratio = (cash + short-term investments + accounts receivable + inventory) /
current liabilities = ($30+$2+$41+$34)/$60 = 1.78
21. Answer: c.
Times interest earned = Income before interest and taxes ÷ Interest
= ($64+$47+$18)/$18 = 7.17 times
22. Answer: c.
Accounts receivable turnover in days = 365/[Net sales/Average net accounts
receivable] or Average net accounts receivable/Net credit sales x 365 days
= 365/{($300)/[($41 + $50)/2]} = 55.36 (55.3583) days
23. Answer: a.
Expected Profit Calculation
[Year 1]
% of completion = $5,000/($5,000+$35,000) = 12.50%
Expected profit = $50,000 - ($5,000+$35,000) = $10,000 x 12.50% = $1,250
[Year 2]
% of completion = ($5,000+$19,000)/($5,000+$19,000+$13,500) = 64%
Expected profit = $50,000 - ($5,000+$19,000+$13,500) = $12,500 x 64% = $8,000
$8,000 is cumulative profit to the end of Year 2
$8,000 - $1,250 (the expected profit in Year 1) = $6,750
24. Answer: d.
Since YGO Inc. has significant influence over DNO Inc., the investment must be
accounted for using the Equity Method.
The investment in DNO Inc.
= $600,000 (initial) - 45% x $150,000 (dividends) + 45% x $95,000 (income)
= $600,000 - $67,500 + $42,750 = $575,250
Choice a) The dividends are added instead of being deducted: $600,000 + $67,500
+ $42,750 = $710,250
Choice b) The current value is used for initial investment: ($11.50 x 60,000) -
$67,500 + $42,750 = $665,250
Choice c) The dividends are not considered: $600,000 + $42,750 = $642,750
25. Answer: c.
HB 4410: An organization may choose to recognize contributions of materials and
services, but should do so only when a fair value can be reasonably estimated and
when the materials and services are used in the normal course of the organization's
operations and would otherwise have been purchased.
26. Answer: c.
Since the combination is occurring with an exchange of cash the new balance sheet
will be:
FRI Ltd.
Current assets ($140k+$85k-$111k) $114,000
Non-current assets ($85k+$55k) 140,000
Total Assets $254,000
27. Answer: d.
Warranty liability and warranty expense recorded in Year 1: $650,000 x 0.5% = $3,250
Warranty liability balance at the end of Year 1 / beginning of Year 2: $1,900 Cr.
Warranty repairs incurred and recorded in Year 1: $3,250 - $1,900 = $1,350
28. Answer: d.
Tax loss carry backs can go back up to three years.
Year Taxable Income Income Tax Recovery
6 $40,000 $12,000
7 $72,000 $21,600
8 $55,000 $16,500
Total $167,000 $50,100
Choice a) Does not use the three-year rule and recovers additional tax from Year 5.
Year Taxable Income Income Tax Recovery
5 $33,000 $9,900
6 $40,000 $12,000
7 $72,000 $21,600
8 $55,000 $16,500
Total $200,000 $60,000
Choice b) Recovers back only two years: $21,600 + $16,500 = $38,100
Choice c) Recovers back only one year.
29. Answer: d.
The pension-related expense is increased by the interest cost accrued to employees
on the pension obligation. Therefore, increasing the interest rate would increase the
net interest cost and hence the pension-related expense.
Choice a) decreases the value of the pension plan assets and the accrued pension
benefits (net defined benefit liability) by the same amount. There is no
effect on the pension-related expense.
Choice b) increases the value of the pension plan assets, indirectly reducing the
pension-related expense for the year.
Choice c) would result in an actuarial gain from the pension fund assets. This gain
would either have no effect on the pension-related expense (if it is a small
amount), or would effectively decrease the pension-related expense under
ASPE. Under IFRS it would affect other comprehensive income, not an
expense account on the P&L.
30. Answer: b.
Site restoration obligation at December 31, Year 16:
= $300,000 FV, n = 9 years, I = 6%)
= ($200,000 + $100,000) x .592 = $177,600
31. Answer: b.
32. Answer: d.
33. Answer: a.
Operating income = $90,000 + $30,000 (accrued sales) - $18,000 (COGS)
+ $24,000 (prepaid rent for Year 3) - $1,000 (prorated amortization expense)
- $3,500 (interest expense)
= $121,500
Prorated amortization = $10,000/5 = $2,000/year
= $2,000 x ½ = $1,000 for 6 months (July 1 to December 31, Year 2)
34. Answer: c.
IFRS 8 requires an entity to report financial and descriptive information about its
reportable segments. Reportable segments are operating segments or aggregations
of operating segments that meet specified criteria: [IFRS 8.13]
• its reported revenue, from both external customers and intersegment sales or
transfers, is 10 per cent or more of the combined revenue, internal and external, of
all operating segments; or
• the absolute measure of its reported profit or loss is 10 per cent or more of the
greater, in absolute amount, of:
o (i) the combined reported profit of all operating segments that did not report a
loss and (ii) the combined reported loss of all operating segments that reported a
loss; or
• its assets are 10 per cent or more of the combined assets of all operating
segments.
Since segments A, B and C meet the quantitative thresholds, choice c) is the correct
answer.
Segment D does not meet the quantitative thresholds; therefore, choice d) is incorrect.
35. Answer: a.
Since Innov is unable to sell the new product, it cannot be recognized as an asset.
Therefore, all costs must be expensed.
36. Answer: a.
It is necessary to apply the recognition criteria to the separately identifiable
components of a single transaction in order to reflect the substance of the transaction.
Therefore, the revenue from the equipment should be recognized separately from the
service agreement. Using the fair value method:
37. Answer: c.
Ending inventory = opening inv. + (purchases + freight - purchase discount) - cost of
goods sold (COGS) = sales x (1 - gross profit)
COGS = $1.4M x 0.55 = $770,000
Ending inventory = 150,000 + (800,000 + 30,000 - 14,000) - 770,000 = $196,000
38. Answer: c.
39. Answer: b.
One of the disclosure principles in the Guidance on Preparation and Disclosure states
that the MD&A should be forward-looking.
40. Answer: b.
Rich Corp. must use the equity method.
Investment income = 35% of XYZ’s net income = $350,000
Choice a) Assumes nothing is reported since nothing has been received or sold.
Choice c) Uses the difference in share price: ($26 - $25) x 400,000 shares
= $400,000
Choice d) Sums up the 35% of net income plus change in stock price.
41. Answer: c.
The allowance for uncollectible accounts:
$10,000 Beg.
Write-off $12,000 $6,500 Collection
$42,000 Allownc. for Year 2*
$46,500 Ending Bal.
* Credit sales = $3,000,000 x 70% x 2%
Choice a) The Year 1 written-off receivable that was collected in Year 2 is not added
back: $10,000 - $12,000 + $42,000 = $40,000
Choice b) Assumes the allowance equals only the allowance related to Year 2 sales:
$42,000
Choice d) Written-off amount is not considered: $10,000 + $6,500 + $42,000
= $58,500
42. Answer: b.
The amounts would be reported under Operating Activities on the Statement of Cash
Flows:
43. Answer: a.
Recognize $4,000 of restricted contributions for water and irrigation project as the
expense was incurred in Y5.
Restricted contributions for expenses for future periods are deferred and recognized
as revenue in the same periods as related expenses incurred. Since expenses for the
building clinics are not incurred in Y5, the revenue is not recognized in the current
period.
Endowment contributions are not shown in the statement of operations but are
reflected in the statement of changes in net assets. It is because endowment
contributions will not have related expenses.
Choice b) Recognizes the entire amount of contributions for water and irrigation
project: $6,000 + $18,000 = $24,000
Choice c) Incorrectly recognizes restricted fund for land and endowment as revenue:
$4,000 + $10,000 + $18,000 + $20,000 = $52,000
Choice d) Recognizes all the contributions: $6,000 + $30,000 + $10,000 + $18,000
+ $20,000 = $84,000
44. Answer: c.
Under IFRS, GBSJ Refining should record this as a finance lease and not an
operating lease because the leased asset is specialized, so that, without major
modification, it is of use only to GBSJ. Also, the lease term is long enough that the
lease will receive substantially all of the benefits that are expected to be derived from
using the leased property over its life (i.e. the lease term is for the major part of the
economic life of the asset even if title is not transferred). The implicit interest rate is
used, and not the lower of the two rates, as IFRS specifies that the discount rate to be
used in calculating the present value of the minimum lease payments is the interest
rate implicit in the lease, if this is practicable to determine.
The value of the finance lease is the lower of fair value and the present value of the
minimum lease payments.
Since this is lower than the FV of $600,000, $526,560 is what should be recorded for
the lease.
45. Answer: d.
The entry to correct this error is shown below:
Machinery $12,000
Amortization expense (Year 13) $2,000
Retained earnings $10,000
Accumulated depreciation (2 years x $12,000 / 6 years ) $4,000
Since the Year 13 books are still open, amortization expense should be recorded for
Year 13, and therefore, retained earnings increase by $10,000.
46. Answer: a.
Pension assets on December 31, Year 13:
Opening balance in plan assets (Jan. 1, Y13) $172,500
Actual earnings on plan assets $25,000
Post-retirement benefits paid $(35,000)
Cash paid into pension plan $75,000
Ending balance in plan assets (Dec. 31, Y13) $237,500
Choice b) Incorrectly uses the expected earning rates to calculate the balance:
$172,500 + $17,250 - $35,000 + $75,000 = $229,750
Choice c) Excludes benefit paid: $172,500 + $25,000 + $75,000 = $272,500
Choice d) Incorrectly uses raw data: $298,000 + $25,000 + $75,000 = $398,000
47. Answer: d.
The audit risk model = inherent risk x detection risk x control risk. Enterprise risk is not
a component of the model.
48. Answer: a.
Unauthorized cheques and withdrawals, and previously unrecorded deposits would be
caught during the bank reconciliation process. The bank reconciliation process serves
to “catch” or detect these errors.
Choice b) The bank reconciliation process does nothing to ensure that unauthorized
bank transactions do not occur.
Choice c) While unauthorized bank transactions would be caught during the
reconciliation process, it does nothing to correct or reverse the
unauthorized transaction. The detection of this error, however, would
signal a need to correct the company’s books through a journal entry.
Choice d) Compensating controls entail redundancy and segregation of duties. No
reference is made to either of these in the question.
49. Answer: c.
The inventory list is insufficient because it cannot stop the installation of unauthorized
software. Even if a department knows what software is legal, CU is still liable for any
unauthorized software on its computers. In addition, all software purchases should be
made through the IT department, not directly by user departments.
Choices a), b) and d) would all contribute to making the culture at the university one
that does not tolerate illegal software or copyright infringement.
50. Answer: d.
All of the listed are requirements under the Sarbanes-Oxley Act (SOX).
51. Answer: d.
The three factors are incentive/pressures, opportunities and attitudes/rationalization.
Choice a) This is false – identifying the risk factors may help prevent or deter fraud,
but would not be helpful in detection.
Choice b) This is false – this is an example that may lead to fraudulent financial
reporting.
Choice c) This is false – controls may remove opportunity, but incentive and
rationalization are personal circumstances and values.
52. Answer: c.
Management has the responsibility to establish and maintain internal controls.
53. Answer: b.
The transaction-related audit objectives are occurrence, completeness, accuracy,
classification and cutoff. Segregation of duties is not an objective but a control activity.
54. Answer: d.
The external auditor conducts an audit to attest that the financial statements of the
auditee are fairly presented and stated in accordance with specified accounting
principles.
55. Answer: b.
Variable cost: ($132,000 - $120,500) / (1,550 - 1,200) = $11,500/350 = $32.857
Similarly at low:
$120,500 = FC + $32.857 x 1,200
FC = $81,071.60 ~ $81,072
Next quarter:
Total costs = $81,072 + ($32.857 x 1,300)
= $123,786.10 ~ $123,800
56. Answer: a.
Contribution margin ratio = $13,500,000 / $24,000,000 = 0.5625
Breakeven sales = $7,200,000 / 0.5625 = $12,800,000
Margin of safety ratio = ($24,000,000 - $12,800,000) / $24,000,000 = 0.467
57. Answer: b.
Sales - CGS = Gross margin (40% of sales), where CGS = cost of goods sold
CGS = 60% of sales
CGS = 60% x $1,960,000
= $1,176,000
Finished goods inventory, August 13
= cost of goods available for sale - CGS = $1,500,000 - $1,176,000 = $324,000
58. Answer: d.
Let OH = indirect manufacturing costs
Cost of goods completed
= Cost of goods available for sale - Finished goods inventory, July 1
= $1,500,000 - $82,000
= $1,418,000
59. Answer: b.
Finished goods, beginning $ 80,000
Cost of goods manufactured 120,000
Finished goods, ending (70,000)
Cost of goods sold 130,000
Add: gross margin 80,000
Revenues $210,000
60. Answer: a.
This is the most appropriate description of target pricing.
61. Answer: a.
Contribution margin per widget: $100 - $65 = $35
Target revenue = $125,000 + [$140,000 / (1 - 30%)] = $325,000
Units sold = $325,000/$35 = 9,285.7 ~ 9,290
62. Answer: b.
Contribution margin per unit:
Per Unit Entry Regular Premium
Sales price $50 $65 $90
Variable costs $20 $30 $45
Contribution margin $30 $35 $45
Weighted Average Contribution Margin per Unit: ($30 x 5/9) + ($35 x 3/9) + ($45 x1/9)
= $33.333 per unit
Total Breakeven unit = $600,000 / $33.333 = 18,000 unit
Regular model units at Breakeven point = 18,000 x (3/(5+3+1)) = 6,000 units
63. Answer: d.
RST Ltd. has sufficient capacity to fill the order; therefore, there are no opportunity
costs.
Desired contribution margin = $48,000/20,000 units = $2.40/unit
Variable costs = ($2,000,000/125,000 units) + ($8,000/20,000 units) = $16.00 + $0.40
= $16.40
Therefore, the sales price should be $16.40 + $2.40 = $18.80 per unit.
64. Answer: c.
Direct production costs in Y $630,000
Service costs allocated to Y from:
A ($120,000 x 50/110) $ 54,545
B ($180,000 x 2,000/4,000) 90,000
Total services costs allocated 144,545
Total production costs in Y $774,545
65. Answer: a.
Costs allocated to B from A: $120,000 x 8/118 = $8,136
66. Answer: c.
Absorption cost for one lot in ’000s = $150 + $36 + $24 + $165 = $375,000
67. Answer: a.
Contribution margin = sales less variable costs
$1,000,000 - ($600,000 x 85%) = $490,000
68. Answer: c.
Units CC
Beginning WIP (20% converted) 40,250 32,200
Units started and completed1 49,750 49,750
Spoiled units2 (60% converted) 300 180
Ending WIP (80% converted) 34,950 27,960
Total Units Accounted For 125,250 110,090
1
Units started and completed = 85,000 - 34,950 - 300 = 49,750
2
Spoiled units: 40,250 + 85,000 - 90,000 - 34,950 = 300
Choice d) Assumes completed units are 100% converted this period and ignores
spoiled units:
Units CC
Beginning WIP (20% converted) 40,250 32,200
Units started and completed 90,000 90,000
Ending WIP (80% converted) 34,950 27,960
Total Units Accounted For 150,160
69. Answer: b.
Equivalent units of work done in May:
Units A B
Beginning WIP (20% converted) 40,250 40,250 40,250
Units started and completed 49,750 49,750 49,750
Spoiled units 300 300 0
Ending WIP (80% converted) 34,950 34,950 34,950
Total Units Accounted For 125,250 125,250 124,950
Choice c) Excludes beginning WIP in calculation for A and ignores ending WIP for B:
B
Beginning WIP (20% converted) 40,250
Units started and completed 49,750
Spoiled units 0
Ending WIP (80% converted) 0
Total Units Accounted For 90,000
Cost per EU of B: $350,000/90,000 = $3.89
70. Answer: a.
Normal costing uses the estimated overhead allocation rate and the actual quantity of
the allocation base.
71. Answer: d.
Static-budget variance = flexible-budget variance + sales-volume variance
Flexible-budget variance = $50,000(F) - $60,000(F) = $10,000(U)
72. Answer: b.
A cost centre manager is responsible for controlling and reporting costs only. Direct
material costs would be a typical cost that needs to be monitored and controlled.
Choice a) Since Mary is not responsible for sales, residual income is not a
meaningful measurement.
Choice c) Since Mary is not responsible for sales, gross margin is not a meaningful
measurement.
Choice d) Not a reasonable measurement since Mary does not control investment.
73. Answer: d.
Estimated departmental overhead/estimated driver for department:
A: $395,000/50,000 machine-hours = $7.90/machine-hour
B: $455,000/$220,000 = 2.068 times direct material cost
Choice a) Uses estimated total overhead and drivers for both departments:
$395,000+$455,000/50,000+68,000 machine-hours=$7.20/machine-hour
$395,000+$455,000/$250,000+$220,000=1.809 times direct material cost
Choice b) Uses direct labour hours for A: $395,000/45,000=$8.78/machine-hour
Choice c) Uses estimated total overhead and drivers for A:
$395,000+$455,000/50,000+68,000 machine-hours=$7.20/machine-hour
Uses direct labour costs for B: $455,000/$280,000=1.625
74. Answer: c.
Department A overhead: $8 x 500 = $ 4,000
Department B overhead: 2.15 x $20,000 = 43,000
Direct materials: $27,000 + $20,000 = 47,000
Direct labour cost: $31,000 + $32,000 = 63,000
Total cost $157,000
75. Answer: d.
From the company’s perspective, when all 50,000 units of component EX1 are sold at
$160 to external customers:
Contribution margin from sales of 50,000 units $1,650,000
[$160 - ($120 + $7)] x 50,000 units
Cost of purchasing 10,000 units from external supplier 1,600,000
$160 x 10,000 units
Net contribution $ 50,000
From the company’s perspective, when 40,000 units of component EX1 are sold at
$160 to external customers and 10,000 units supplied to Division A:
Contribution margin from sales of 40,000 units $1,320,000
[$160 - ($120 + $7)] x 40,000 units
Incremental costs of supplying 10,000 units to Division A 1,200,000
$120 x 10,000 units
Net contribution $ 120,000
Division A should purchase 10,000 units from Division B at $164 because there is an
increase in income of $70,000 for the company as a whole.
76. Answer: d.
Chemical X $1.00 x (97,900 - 5 x 20,000) = $2,100 favourable
Chemical Y $0.40 x (132,000 - 7 x 20,000) = $3,200 favourable
Chemical Z $0.20 x (210,100 - 8 x 20,000) = $10,020 unfavourable
Total direct materials quantity variance = $4,720 unfavourable
77. Answer: c.
Since the actual total amount of direct materials used (97,900 kg + 132,000 kg +
210,100 kg = 440,000 kg) is greater than the standard total amount of direct materials
allowed for actual production (20 kg x 20,000 bags = 400,000 kg), direct materials
yield variance for all three chemicals in total is unfavourable.
78. Answer: b.
Reducing inventory levels, through initiatives such as just-in-time management, supply
chain management and process re-engineering, will reduce carrying costs and
increase process efficiencies. This is an appropriate objective from the internal
business perspective.
79. Answer: d.
North Central
ROI $450,000/$1,950,000 = 23% $600,000/$2,395,000 = 25%
$450,000 - ($1,950,000 x 15%) $600,000 - ($2,395,000 x 18%)
RI = $157,500 = $168,900
Profit Margin $450,000/$1,750,000 = 26% $600,000/$2,900,000 = 21%
80. Answer: d.
Since the East Division has excess capacity, there is no opportunity cost for
transferring the motors to the West Division up to full capacity. Thus, the minimum
transfer price acceptable to the East Division is the incremental costs for
manufacturing the motors, $50 per motor (choice a). If the East Division were
operating at full capacity, there would be opportunity costs associated with transferring
to the West Division, and the minimum acceptable transfer price would be $90. On the
other hand, since the West Division can purchase the motors for $90 in the market,
this is the maximum transfer price the West Division is willing to pay (choice c). Since
choices a) and c) are both correct and choice b) is incorrect, the correct answer is
choice d).
81. Answer: c.
A B
Sales value at split-off 50,000 x $14 = $700,000 40,000 x $20 = $800,000
Weighting 700/1,500 = 46.67% 800/1,500 = 53.33%
Cost allocation 46.67% x $600,000 = 53.33% x $600,000 =
$280,000 $320,000
82. Answer: a.
A B
Weighting 50,000/90,000 = 55.56% 40,000/90,000 = 44.44%
Cost allocation 55.56% x $600,000 = 44.44% x $600,000 =
$333,333 $266,667
83. Answer: c.
Normal spoilage: 2% x 251,500 = 5,030
Total spoiled units: 118,000 + 254,500 - 251,500 - 111,950 = 9,050
Abnormal spoilage: 9,050 - 5,030 = 4,020
84. Answer: c.
Costs that cannot be directly traced to the production of a product are period costs,
such as salaries, wages, stationery and supplies related to the sales, human
resources and accounting functions. Costs related to production are product costs.
Therefore, only choice c) is true.
85. Answer: d.
From Q1: $325,000 x (1-3%) x (1-60%) = $126,100
From Q2: $330,000 x (1-3%) x 60% + $175,000 = $367,060
Total cash collected: $493,160
86. Answer: a.
Variance = (6,500 - 5,500) x $1.25 = $1,250 favourable
87. Answer: c.
Roses: 12,500 x (6,500/12,500 - 5,500/12,000) x $1.25
= 12,500 x (52% - 45.83%) x $1.25 = $963.55(F)
Tulips: 12,500 x (6,000/12,500 - 6,500/12,000) x $0.75
= 12,500 x (48% - 54.17%) x $0.75 = $578.44(U)
Variance = $963.55(F) - $578.44(U) = $385.11(F) ~ $385
88. Answer: a.
April sales 5,250
April ending inventory 3,000
Total required 8,250
Less: opening inventory 3,300
Budgeted purchase 4,950
89. Answer: d.
Sales volume variance $2,100 unfavourable
Sales mix variance + 900 favourable
Sales quantity variance $3,000 unfavourable
Market share variance + 500 favourable
Market size variance $3,500 unfavourable
90. Answer: a.
Direct material used ($140,000 + $100,000 - $135,000) $105,000
Direct labour 250,000
Manufacturing overhead 125,000
Beginning WIP 40,000
Ending WIP (42,000)
Cost of goods manufactured $478,000
91. Answer: d.
Item iii) is not relevant because it is the same whether or not X is further refined into
X-Plus.
92. Answer: d.
Profitability index = PVcash inflows / PVcash outflows
Project J = 950,000(5.389)/5,000,000 = 1.024
Project M = 1,000,000(5.335)/5,000,000 = 1.067
Project V = 1,100,000(4.564)/5,000,000 = 1.00408
Since all projects have a profitability index greater than 1, the company should invest
in all projects.
93. Answer: b.
Income from property is passive income from invested capital. This typically includes
income like royalties, rent, interest and dividends.
94. Answer: a.
Capital gain = (net proceeds less ACB)
= ($300,000 - $15,000) - $150,000 = $135,000
95. Answer: d.
This is the salary of $50,000 plus vacation pay of 10% = $5,000 plus prize of $1,000.
The vacation pay and “prize” are included in employment. The “prize” is based on
performance and for this reason is considered remuneration.
Choice a) Adds only the prize and not the vacation pay to the salary.
Choice b) Incorrectly excludes the $1,000 prize.
Choice c) Incorrectly treats the first $500 of the prize as exempt – the $500 is an
administrative limit, not an exemption.
96. Answer: c.
Accounting income for Year 10 $2,500,000
Add: amortization expense 325,000
Add: accounting loss 80,000
Add: charitable donations 10,000
Non-deductible portion of entertainment ($40,000 x .5) 20,000
Deduct: CCA (247,000)
Net income for tax purposes $2,688,000
97. Answer: c.
When the last depreciable asset in a class is disposed of and a positive balance
remains, that balance may be deducted as a terminal loss against other taxable
income. No CCA is claimed in the year of disposition for Class 8 assets.
$15,000 - $10,000 = $5,000
98. Answer: d.
Small business deduction = 17% x the lesser of active business income and taxable
income
= 17% x $315,000 = $53,550
99. Answer: d.
A deemed disposition occurs when property is disposed of even though there are no
proceeds of disposition. The use of Sally’s car changed from personal to business,
which is a deemed disposition.
100. Answer: a.
75% of the expenditure is added to the Cumulative Eligible Capital and the deduction
is 7%: ($80,000 x 75% x 7%) = $4,200
Formulae
1. CAPITAL STRUCTURE
where Dp = stated annual dividend payment on shares; NPp = net proceeds on preferred share issue
where D1 = dividend expected for period 1; NPe = net proceeds on common share issue;
g = annual long-term dividend growth rate
where B = amount of debt outstanding; P = amount of preferred shares outstanding; E = amount of common equity outstanding
V = B + P + E = total value of firm
a) Present Value of Total Tax Shield from CCA for a New Asset
CTd 2 + k CdT 1 + 0.5k
Present Value = =
(d + k ) 2(1 + k ) (d + k ) 1 + k
b) Present Value of Total Tax Shield from CCA for an Asset that is Not Newly Acquired
dT
Present Value = UCC
d +k
c) Present Value of Total Tax Shield Lost From Salvage
Sn dT Sn dT
n or n −1 , depending on cash flow assumptions
Present Value =
(1 + k ) d + k (1 + k ) d + k
Notation for above formulae:
C = net initial investment; UCC = undepreciated capital cost of asset; Sn = salvage value of asset realized at end of year n; T = corporate tax rate;
k = discount rate or time value of money; d = maximum rate of capital cost allowance; n = total life of investment
n 1% 2% 3% 4% 5% 6% 7% 8% 9% 10% 11% 12% 13% 14% 15% 16% 17% 18% 19% 20% 21% 22% 23% 24% 25%
01 0.990 0.980 0.971 0.962 0.952 0.943 0.935 0.926 0.917 0.909 0.901 0.893 0.885 0.877 0.870 0.862 0.855 0.847 0.840 0.833 0.826 0.820 0.813 0.806 0.800
02 .980 .961 .943 .925 .907 .890 .873 .857 .842 .826 .812 .797 .783 .769 .756 .743 .731 .718 .706 .694 .683 .672 .661 .650 .640
03 .971 .942 .915 .889 .864 .840 .816 .794 .772 .751 .731 .712 .693 .675 .658 .641 .624 .609 .593 .579 .564 .551 .537 .524 .512
04 .961 .924 .888 .855 .823 .792 .763 .735 .708 .683 .659 .636 .613 .592 .572 .552 .534 .516 .499 .482 .467 .451 .437 .423 .410
05 .951 .906 .863 .822 .784 .747 .713 .681 .650 .621 .593 .567 .543 .519 .497 .476 .456 .437 .419 .402 .386 .370 .355 .341 .328
06 .942 .888 .837 .790 .746 .705 .666 .630 .596 .564 .535 .507 .480 .456 .432 .410 .390 .370 .352 .335 .319 .303 .289 .275 .262
07 .933 .871 .813 .760 .711 .665 .623 .583 .547 .513 .482 .452 .425 .400 .376 .354 .333 .314 .296 .279 .263 .249 .235 .222 .210
08 .923 .853 .789 .731 .677 .627 .582 .540 .502 .467 .434 .404 .376 .351 .327 .305 .285 .266 .249 .233 .218 .204 .191 .179 .168
09 .914 .837 .766 .703 .645 .592 .544 .500 .460 .424 .391 .361 .333 .308 .284 .263 .243 .225 .209 .194 .180 .167 .155 .144 .134
10 .905 .820 .744 .676 .614 .558 .508 .463 .422 .386 .352 .322 .295 .270 .247 .227 .208 .191 .176 .162 .149 .137 .126 .116 .107
11 .896 .804 .722 .650 .585 .527 .475 .429 .388 .350 .317 .287 .261 .237 .215 .195 .178 .162 .148 .135 .123 .112 .103 .094 .086
12 .887 .788 .701 .625 .557 .497 .444 .397 .356 .319 .286 .257 .231 .208 .187 .168 .152 .137 .124 .112 .102 .092 .083 .076 .069
13 .879 .773 .681 .601 .530 .469 .415 .368 .326 .290 .258 .229 .204 .182 .163 .145 .130 .116 .104 .093 .084 .075 .068 .061 .055
14 .870 .758 .661 .577 .505 .442 .388 .340 .299 .263 .232 .205 .181 .160 .141 .125 .111 .099 .088 .078 .069 .062 .055 .049 .044
15 .861 .743 .642 .555 .481 .417 .362 .315 .275 .239 .209 .183 .160 .140 .123 .108 .095 .084 .074 .065 .057 .051 .045 .040 .035
16 .853 .728 .623 .534 .458 .394 .339 .292 .252 .218 .188 .163 .142 .123 .107 .093 .081 .071 .062 .054 .047 .042 .036 .032 .028
17 .844 .714 .605 .513 .436 .371 .317 .270 .231 .198 .170 .146 .125 .108 .093 .080 .069 .060 .052 .045 .039 .034 .030 .026 .023
18 .836 .700 .587 .494 .416 .350 .296 .250 .212 .180 .153 .130 .111 .095 .081 .069 .059 .051 .044 .038 .032 .028 .024 .021 .018
19 .828 .686 .570 .475 .396 .331 .277 .232 .194 .164 .138 .116 .098 .083 .070 .060 .051 .043 .037 .031 .027 .023 .020 .017 .014
20 .820 .673 .554 .456 .377 .312 .258 .215 .178 .149 .124 .104 .087 .073 .061 .051 .043 .037 .031 .026 .022 .019 .016 .014 .012
21 .811 .660 .538 .439 .359 .294 .242 .199 .164 .135 .112 .093 .077 .064 .053 .044 .037 .031 .026 .022 .018 .015 .013 .011 .009
22 .803 .647 .522 .422 .342 .278 .226 .184 .150 .123 .101 .083 .068 .056 .046 .038 .032 .026 .022 .018 .015 .013 .011 .009 .007
23 .795 .634 .507 .406 .326 .262 .211 .170 .138 .112 .091 .074 .060 .049 .040 .033 .027 .022 .018 .015 .012 .010 .009 .007 .006
24 .788 .622 .492 .390 .310 .247 .197 .158 .126 .102 .082 .066 .053 .043 .035 .028 .023 .019 .015 .013 .010 .008 .007 .006 .005
25 .780 .610 .478 .375 .295 .233 .184 .146 .116 .092 .074 .059 .047 .038 .030 .024 .020 .016 .013 .010 .009 .007 .006 .005 .004
n 1% 2% 3% 4% 5% 6% 7% 8% 9% 10% 11% 12% 13% 14% 15% 16% 17% 18% 19% 20% 21% 22% 23% 24% 25%
01 0.990 0.980 0.971 0.962 0.952 0.943 0.935 0.926 0.917 0.909 0.901 0.893 0.885 0.877 0.870 0.862 0.855 0.848 0.840 0.833 0.826 0.820 0.813 0.807 0.800
02 1.970 1.942 1.914 1.886 1.859 1.833 1.808 1.783 1.759 1.736 1.713 1.690 1.668 1.647 1.626 1.605 1.585 1.566 1.547 1.528 1.510 1.492 1.474 1.457 1.440
03 2.941 2.884 2.829 2.775 2.723 2.673 2.624 2.577 2.531 2.487 2.444 2.402 2.361 2.322 2.283 2.246 2.210 2.174 2.140 2.107 2.074 2.042 2.011 1.981 1.952
04 3.902 3.808 3.717 3.630 3.547 3.465 3.387 3.312 3.240 3.170 3.102 3.037 2.975 2.914 2.855 2.798 2.743 2.690 2.639 2.589 2.540 2.494 2.448 2.404 2.362
05 4.854 4.713 4.580 4.452 4.330 4.212 4.100 3.993 3.890 3.791 3.696 3.605 3.517 3.433 3.352 3.274 3.199 3.127 3.058 2.991 2.926 2.864 2.804 2.745 2.689
06 5.796 5.601 5.417 5.242 5.076 4.917 4.767 4.623 4.486 4.355 4.231 4.111 3.998 3.889 3.785 3.685 3.589 3.498 3.410 3.326 3.245 3.167 3.092 3.021 2.951
07 6.728 6.472 6.230 6.002 5.786 5.582 5.389 5.206 5.033 4.868 4.712 4.564 4.423 4.288 4.160 4.039 3.922 3.812 3.706 3.605 3.508 3.416 3.327 3.242 3.161
08 7.652 7.325 7.020 6.733 6.463 6.210 5.971 5.747 5.535 5.335 5.146 4.968 4.799 4.639 4.487 4.344 4.207 4.078 3.954 3.837 3.726 3.619 3.518 3.421 3.329
09 8.566 8.162 7.786 7.435 7.108 6.802 6.515 6.247 5.995 5.759 5.537 5.328 5.132 4.946 4.772 4.607 4.451 4.303 4.163 4.031 3.905 3.786 3.673 3.566 3.463
10 9.471 8.983 8.530 8.111 7.722 7.360 7.024 6.710 6.418 6.145 5.889 5.650 5.426 5.216 5.019 4.833 4.659 4.494 4.339 4.193 4.054 3.923 3.799 3.682 3.571
11 10.368 9.787 9.253 8.760 8.306 7.887 7.499 7.139 6.805 6.495 6.207 5.938 5.687 5.453 5.234 5.029 4.836 4.656 4.487 4.327 4.177 4.035 3.902 3.776 3.656
12 11.255 10.575 9.954 9.385 8.863 8.384 7.943 7.536 7.161 6.814 6.492 6.194 5.918 5.660 5.421 5.197 4.988 4.793 4.611 4.439 4.279 4.127 3.985 3.851 3.725
13 12.134 11.348 10.635 9.986 9.394 8.853 8.358 7.904 7.487 7.103 6.750 6.424 6.122 5.842 5.583 5.342 5.118 4.910 4.715 4.533 4.362 4.203 4.053 3.912 3.780
14 13.004 12.106 11.296 10.563 9.899 9.295 8.745 8.224 7.786 7.367 6.982 6.628 6.303 6.002 5.725 5.468 5.229 5.008 4.802 4.611 4.432 4.265 4.108 3.962 3.824
15 13.865 12.849 11.938 11.118 10.380 9.712 9.108 8.560 8.061 7.606 7.191 6.811 6.462 6.142 5.847 5.576 5.324 5.092 4.876 4.676 4.489 4.315 4.153 4.001 3.859
16 14.718 13.578 12.561 11.652 10.838 10.106 9.447 8.851 8.313 7.824 7.379 6.974 6.604 6.265 5.954 5.669 5.405 5.162 4.938 4.730 4.536 4.357 4.189 4.033 3.887
17 15.562 14.292 13.166 12.166 11.274 10.477 9.763 9.122 8.544 8.022 7.549 7.120 6.729 6.373 6.047 5.749 5.475 5.222 4.990 4.775 4.576 4.391 4.219 4.059 3.910
18 16.398 14.992 13.753 12.659 11.690 10.828 10.059 9.372 8.756 8.201 7.702 7.250 6.840 6.467 6.128 5.818 5.534 5.273 5.033 4.812 4.608 4.419 4.243 4.080 3.928
19 17.226 15.678 14.324 13.134 12.085 11.158 10.336 9.604 8.950 8.365 7.839 7.366 6.938 6.550 6.198 5.878 5.585 5.316 5.070 4.844 4.635 4.442 4.263 4.097 3.942
20 18.046 16.351 14.877 13.590 12.462 11.470 10.594 9.818 9.129 8.514 7.963 7.469 7.025 6.623 6.259 5.929 5.628 5.353 5.101 4.870 4.657 4.460 4.279 4.110 3.954
21 18.857 17.011 15.415 14.029 12.821 11.764 10.836 10.017 9.292 8.649 8.075 7.562 7.102 6.687 6.313 5.973 5.665 5.384 5.127 4.891 4.675 4.476 4.292 4.121 3.963
22 19.661 17.658 15.937 14.451 13.163 12.042 11.061 10.201 9.442 8.772 8.176 7.645 7.170 6.743 6.359 6.011 5.696 5.410 5.149 4.909 4.690 4.488 4.302 4.130 3.971
23 20.456 18.292 16.444 14.857 13.489 12.303 11.272 10.371 9.580 8.883 8.266 7.718 7.230 6.792 6.399 6.044 5.723 5.432 5.167 4.925 4.703 4.499 4.311 4.137 3.976
24 21.244 18.914 16.936 15.247 13.799 12.550 11.469 10.529 9.707 8.985 8.348 7.784 7.283 6.835 6.434 6.073 5.747 5.451 5.182 4.937 4.713 4.507 4.318 4.143 3.981
25 22.023 19.523 17.413 15.622 14.094 12.783 11.654 10.675 9.823 9.077 8.422 7.843 7.330 6.873 6.464 6.097 5.766 5.467 5.195 4.948 4.721 4.514 4.323 4.147 3.985