P5-6. You are the management accountant of Cheesecake and Pan Company. You were tasked to make...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
P5-6. You are the management accountant of Cheesecake and Pan Company. You were tasked to make an internal projection for the valuation exercise of the company. Volume Revenues Cost of Goods Sold Variable 2017 2018 2019 2020 605,000 1,000,000 1,100,000 1,210,000 5,000,000 5,500,000 6,050,000 3,025,000 3,000,000 3,150,000 3,315,000 2,407,500 1,500,000 1,650,000 1,815,000 1,500,000 1,500,000 1,500,000 907,500 1,500,000 Fixed Gross Profit 2,000,000 2,350,000 2,735,000 617,500 Operating Expenses Variable 950,000 900,000 500,000 550,000 1,005,000 702,500 605,000 302,500 Fixed 400,000 400,000 400,000 400,000 (85,000) Operating Income 1,100,000 1,400,000 1,730,000 Management directed that the future trajectory of the business will be based on its historical revenue performance with the exclusion of 2020 as it is an unusual year because of pandemic. Management assumes that it can achieve the same level of sales growth pre-pandemic from 2021 onwards with 2020 as its base year. Variable and fixed COGS and operating expenses will exhibit the same behavior as historical results. 60% of fixed COGS are related to depreciation while 30% of fixed operating expenses are related to depreciation. Capital investment is estimated to be infused yearly at P500,000. Net cash flow is estimated to grow by 5% after the initial 5-yr forecast period. Cost of capital for Cheesecake and Pearl Company is at 8%. Corporate income tax rate is imposed at 25%. Outstanding loans at end of 2020 is at P5,000,000. Requirements: 1. What is the compounded annual growth rate for revenues for 2017 to 2020? 2. What is the compounded annual growth rate for revenues for 2017 to 2019? 3. What is the growth rate that will be used in the forecast preparation? P5-6. You are the management accountant of Cheesecake and Pan Company. You were tasked to make an internal projection for the valuation exercise of the company. Volume Revenues Cost of Goods Sold Variable 2017 2018 2019 2020 605,000 1,000,000 1,100,000 1,210,000 5,000,000 5,500,000 6,050,000 3,025,000 3,000,000 3,150,000 3,315,000 2,407,500 1,500,000 1,650,000 1,815,000 1,500,000 1,500,000 1,500,000 907,500 1,500,000 Fixed Gross Profit 2,000,000 2,350,000 2,735,000 617,500 Operating Expenses Variable 950,000 900,000 500,000 550,000 1,005,000 702,500 605,000 302,500 Fixed 400,000 400,000 400,000 400,000 (85,000) Operating Income 1,100,000 1,400,000 1,730,000 Management directed that the future trajectory of the business will be based on its historical revenue performance with the exclusion of 2020 as it is an unusual year because of pandemic. Management assumes that it can achieve the same level of sales growth pre-pandemic from 2021 onwards with 2020 as its base year. Variable and fixed COGS and operating expenses will exhibit the same behavior as historical results. 60% of fixed COGS are related to depreciation while 30% of fixed operating expenses are related to depreciation. Capital investment is estimated to be infused yearly at P500,000. Net cash flow is estimated to grow by 5% after the initial 5-yr forecast period. Cost of capital for Cheesecake and Pearl Company is at 8%. Corporate income tax rate is imposed at 25%. Outstanding loans at end of 2020 is at P5,000,000. Requirements: 1. What is the compounded annual growth rate for revenues for 2017 to 2020? 2. What is the compounded annual growth rate for revenues for 2017 to 2019? 3. What is the growth rate that will be used in the forecast preparation?
Expert Answer:
Related Book For
International Financial Reporting and Analysis
ISBN: 978-1408075012
5th edition
Authors: David Alexander, Anne Britton, Ann Jorissen
Posted Date:
Students also viewed these accounting questions
-
During the audit of ABC Company you became suspicious of management and their cash management methods and decided to test the accuracy of the outstanding cheques shown on the year-end bank...
-
You are the Management Accountant of Drax. The entity prepares financial statements to 31 March each year. Earnings per share is regarded as a key performance indicator and the executive directors...
-
You are the management accountant of Expand, a company incorporated in Dollarland. The company is seeking to grow by acquisition and has identified two potential investment opportunities. One of...
-
Calculate the anion gap for a 58 year old insulin dependent diabetic woman who is admitted to the emergency room in a comatose state Na-135mmol/L K= 3.5 mmol/L CI-102 mmol/L HCO3-= 15mmol/L. Include...
-
Refer to Exercise 17, in which students were chosen from 464 colleges to participate in a survey. a. Suppose that the 464 schools were randomly selected from all eligible colleges and universities...
-
The Robin Corporation is owned as follows: Isabelle .......................................................... 26% Peter, Isabelle's husband ..................................... 19% Sonya,...
-
Assume the Hong Kong dollar (HK$) value is tied to the U.S. dollar and will remain tied to the U.S. dollar. Assume that interest rate parity exists. Today, an Australian dollar (A$) is worth $.50 and...
-
Ashes Divide Corporation has bonds on the market with 14.5 years to maturity, a YTM of 6.8 percent, and a current price of $924. The bonds make semiannual payments. The coupon rate on these bonds...
-
A student need to solve for n in PV=nRT. What is the proper way to rearrange the above equation to solve for n? n=PVRT n=PV/RT On=PT/RV n=RT/PV
-
Do a two-page reflection on your understanding of the emergency IMS used at your department or one with which you are most familiar. You can choose the Firefighting Resources of California Organized...
-
General Electric (GE) bases most of its US production out of the GE Appliance Park in Louisville, Kentucky. Building One at Appliance Park (abbreviated as AP1) manufactures both washers and dryers....
-
Determine the PEG of a 5.31-kg bowling ball raised 1.87-m off the floor while standing in an air balloon 10.1-km in the sky. ***LOOK AT THIS SLOWLY**** Answer: Check
-
Att 0, an 825-g mass at rest on the end of a horizontal spring (k = 184 N/m) is struck by a hammer which gives it an initial speed of 2.40 m/s Correct Correct answer is shown. Your answer 0.1607 m...
-
Explain factory overhead and the difficulty in allocating this to the products. 2.Describe the two cost systems used in allocating factory overhead. 3.Demonstrate how to compute for predetermined...
-
Compare the costs of a standard job and a special job in requirements 1 and 2. Why do the simple and activity-based costing systems differ in the cost of a standard job and a special job? Standard...
-
10 19 points You are going to value Lauryn's Doll Co. using the FCF model. After consulting various sources, you find that Lauryn's has a reported equity beta of 1.5, a debt-to-equity ratio of .4,...
-
Using a graphing utility, graph y = cot -1 x.
-
On the graph on page 427, does the Alcatel-Lucent share seem under- or overvalued to you? What about the Daimler share? 14- 12- 10- Expected return (%) Steria EADS Peugeot Air France Rhodia...
-
What is the rate of return required by the shareholder equal to?
-
Explain in a few lines why diversifiable risk cannot be remunerated on markets in equilibrium?
Study smarter with the SolutionInn App