ChocoGalore Ltd is an Australian company that manufactures chocolate desserts. The financial statements for ChocoGalore for...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
ChocoGalore Ltd is an Australian company that manufactures chocolate desserts. The financial statements for ChocoGalore for the last 2 years are as follows: Sales Revenue Cost of goods sold Gross Profit Income Statement for the year ended 30 June 2021 2022 Selling, General and Admin Expenses: Interest expenses Selling expenses Research and development (R&D) Salaries and others. Total SGA expenses Net profit after income tax 1,500,000 700,000 800,000 40,000 150,000 210,000 130, 000 530,000 189,000 1,550,000 450,000 1, 100, 000 40,000 60,000 500,000 130,000 730, 000 259,000 Excerpts of the Balance Sheet as at 30 June 2022 Liabilities Payables Short-term debt Long-term debt Shareholders' Equity Share capital Retained profit 18,000 30,000 300,000 400,000 509,000 Additional information about ChocoGalore is as follows: R&D costs are currently expensed, ChocoGalore estimates that R&D costs relating to new chocolate desserts will generally provide benefits over a period of approximately 3 years. ChocoGalore incurred R&D cost of $200, 000 2019 and $300,000 in 2020. Tax rate is 30%. Use year-end figures to calculate weighted average cost of capital (WACC). Interest rate before tax: long-term debt = 4.00% and short-term debt = 7.00% Use required ROE of 10.00% as the basis of cost of equity. A reminder to round off your answer to two decimal places (i.e., X.XX) and the final WACC percentage to two decimal places (X.XX). You must key in your answer or a zero in each box below. Otherwise, you will lose marks. Please do NOT input any symbols (e.g., $. "." or %). Required. a) The CFO wants to calculate the Economic Value Added (EVA) for ChocoGalore for 2022. First provide the adjustments that the CFO will need to make to net profit after tax (NPAT) in order to calculate adjusted NOPAT. Enter your in the box below. (4 marks) Total adjustment for financing effects of interest expenses. (1 mark): Total adjustment for R&D expense and amortisation. (2 marks): Calculate adjusted NOPAT. (1 mark); b) The CFO wants to calculate the Economic Value Added (EVA) for ChocoGalore for 2022. Next, calculate the total capital employed. Enter your answers in the boxes below. (3 marks) Calculate R&D capitalisation. (1 mark) Total capital employed is the sum of the following. Please add or subtract the relevant adjustment(s) to the appropriate category. (2 marks) Payable Short-term debt Long-term debt Adjusted shareholders' Equity c) The CFO wants to calculate the Economic Value Added (EVA) for ChocoGalore for 2022. Calculate WACC and EVA. Enter your answers in the box provided below. (3 marks) Calculate WACC: (2 marks) Calculate EVA: (1 mark) ChocoGalore Ltd is an Australian company that manufactures chocolate desserts. The financial statements for ChocoGalore for the last 2 years are as follows: Sales Revenue Cost of goods sold Gross Profit Income Statement for the year ended 30 June 2021 2022 Selling, General and Admin Expenses: Interest expenses Selling expenses Research and development (R&D) Salaries and others. Total SGA expenses Net profit after income tax 1,500,000 700,000 800,000 40,000 150,000 210,000 130, 000 530,000 189,000 1,550,000 450,000 1, 100, 000 40,000 60,000 500,000 130,000 730, 000 259,000 Excerpts of the Balance Sheet as at 30 June 2022 Liabilities Payables Short-term debt Long-term debt Shareholders' Equity Share capital Retained profit 18,000 30,000 300,000 400,000 509,000 Additional information about ChocoGalore is as follows: R&D costs are currently expensed, ChocoGalore estimates that R&D costs relating to new chocolate desserts will generally provide benefits over a period of approximately 3 years. ChocoGalore incurred R&D cost of $200, 000 2019 and $300,000 in 2020. Tax rate is 30%. Use year-end figures to calculate weighted average cost of capital (WACC). Interest rate before tax: long-term debt = 4.00% and short-term debt = 7.00% Use required ROE of 10.00% as the basis of cost of equity. A reminder to round off your answer to two decimal places (i.e., X.XX) and the final WACC percentage to two decimal places (X.XX). You must key in your answer or a zero in each box below. Otherwise, you will lose marks. Please do NOT input any symbols (e.g., $. "." or %). Required. a) The CFO wants to calculate the Economic Value Added (EVA) for ChocoGalore for 2022. First provide the adjustments that the CFO will need to make to net profit after tax (NPAT) in order to calculate adjusted NOPAT. Enter your in the box below. (4 marks) Total adjustment for financing effects of interest expenses. (1 mark): Total adjustment for R&D expense and amortisation. (2 marks): Calculate adjusted NOPAT. (1 mark); b) The CFO wants to calculate the Economic Value Added (EVA) for ChocoGalore for 2022. Next, calculate the total capital employed. Enter your answers in the boxes below. (3 marks) Calculate R&D capitalisation. (1 mark) Total capital employed is the sum of the following. Please add or subtract the relevant adjustment(s) to the appropriate category. (2 marks) Payable Short-term debt Long-term debt Adjusted shareholders' Equity c) The CFO wants to calculate the Economic Value Added (EVA) for ChocoGalore for 2022. Calculate WACC and EVA. Enter your answers in the box provided below. (3 marks) Calculate WACC: (2 marks) Calculate EVA: (1 mark)
Expert Answer:
Answer rating: 100% (QA)
according to the data Ans The formula for calculating Economic value added is EVA NOPT Capital emplo... View the full answer
Related Book For
Posted Date:
Students also viewed these accounting questions
-
Net sales are $400,000, cost of goods sold is $310,000, operating expenses are $60,000 and other revenues are $5,200. What are the gross profit margin and profit margin? a. 22.5% and 7.5% b. 7.5% and...
-
The financial statements for the year ended June 30, 2011, are given below for Morgan Construction Company. The firms sales are projected to grow at a rate of 25 percent next year, and all financial...
-
The Cole Corporation had cost of goods sold of $ 685,000 during 2010. Based on the beginning and ending balances of the Inventory and Accounts Payable Merchandise accounts, how much cash did Cole...
-
} S 1995 the # of Farms Century, data year 1935 1990 19.50 Aumcon people living on declined steadily during the shown by the Follow g as (in milion of persons) from 1935 19.55 1960 1965 11975 1980...
-
The temperature of 2.00 mol of an ideal monatomic gas is raised 15.0 K at constant volume. What are (a) The work W done by the gas, (b) The energy transferred as heat Q, (c) The change Eint in the...
-
A 25 kg mass moves with 25 m/s. Now a brake system brings the mass to a complete stop with a constant deceleration over a period of 5 seconds. The brake energy is absorbed by 0.5 kg water initially...
-
Defi ne job costing.
-
At December 31, 2016, Shutdown Manufacturing Limited had outstanding a $300,000, 12% note payable to Thornton National Bank. Dated January 1, 2014, the note was issued at par and due on December 31,...
-
Beginning inventory, purchases, and sales for Item CSW15 are as follows: August 1 Inventory 104 16 9 Sale 93 16 Purchase 133 26 25 Sale 80 Assuming a perpetual inventory system and using the...
-
The frame of the roller has a mass of 5.5 Mg and a center of mass at G. The roller has a mass of 2 Mg and a radius of gyration about its mass center of k A = 0.45 m. If a torque of M = 600 N m is...
-
Withdrawals would most likely be found in which sections of the worksheet? OA. Income Statement OB. Balance Sheet OC. Trial Balance O D. B and C
-
1. Simplify the following expressions. Use only positive exponents in your final answer. g.g5.g4 b5 b-6 (at)5. (at4) (x + y) -2 fk-6 fk8 2. You have inherited land that was purchased for $30,000 in...
-
Dec. 31, 2023 Common shares issued Cash dividends Stock dividend - common shares Net income Other comprehensive loss Stock split on common shares Dec. 31, 2024 Number of common shares 5900000 $...
-
Evaluate the impact of health and safety legislation and regulations. You will draw together information on the legislation and regulations that the organization must follow to maintain health and...
-
At the beginning of September, Sunshine Ltd had two works in progress, work 01 and work 02, with the following cost information: work 01 work 02 Direct material $40,800 $12,000 Direct labour $9,600...
-
Torres Scooters, Inc. is the wholesale distributor of scooters. The following data is available in the annual budgeting process. Budgeted Sales (Unit) 520 Selling price per unit $2,150 Cost per unit...
-
Can u pls help me with this question Outline and explain one strategy that businesses use to optimise their supply
-
A regular deposit of $100 is made at the beginning of each year for 20 years. Simple interest is calculated at i% per year for the 20 years. At the end of the 20-year period, the total interest in...
-
When is revenue recognized?
-
Four adjusting entries are shown below: Required: Analyze the adjusting entries and identify their effects on the financial Statement accounts. a. Interest Expensc b. Intercst Reccivable. c....
-
Treadway Dental Services gives each of its patients a toothbrush with the name and phone number of the dentist office and a logo imprinted on the brush. Treadway purchased 15,000 of the toothbrushes...
-
How does the income statement differ from the cash flow statement?
-
Why is the balance sheet sometimes called the statement of financial position?
-
Give examples of the types of transactions that (a) increase assets and (b) increase liabilities.
Study smarter with the SolutionInn App