BEC case 1 group 31
Questions
1a. Calculate the increase of fixed assets on 1 July 2017.
1.680.000/140*40 = 480.000
1b. Calculate the increase of inventory on 1 July 2017.
750.000/150*50 = 250.000
Total = 480.000 + 250.000 = 730.000
2a. Calculate the debt ratio just after the expansion.
3.400.000*0.6 = 2.040.000
Total debt is 2.040.000 + 480.000 + 250.000 = 2.770.000
Total assets is 3400,000 + 480,000 + 250,000 = 4130,000
Debt ratio = 2.770.,000 = 0.67
2b. Motivate whether the solvency has improved or worsened because of the expansion.
The debt ratio increased from 0.6 to 0.67, so more assets are financed by debt. Therefore, the solvency (total assets/total
3. Calculate the inventory turnover of the new assortment (hint: look up formula).
Costs of goods sold/average inventory = inventory turnover
2.400.000 * 0.6 = 1.440.000
1.440.000/160.000 = 9
4. Calculate the amount of debtors (= accounts receivable) with respect to the new assortment on 1 January 2018.
1200.000/6/30 * 36 days = 240.000
5. Calculate the costs that have to be paid in the second half of 2017 because of the expansion.
Pay-back loan (48.000) + interest payment (0.06 * 480.000 * (6/12) = 14.400) + pay-back creditors (250.000) + other costs
6. Is Selga able to come up to its payment duties in the second half of 2017?
Excepted receipts: 1.200.000* (144/180) = 960.000
So, yes, Selga is able to come up to its payment duties in the second half of 2017. There is a surplus of 960.000 - 952.400 =
7. Calculate the income before taxes with respect to the new assortment in the second half of 2017.
Gross profit: 2.400.000 x 0.40 = 960.000
960. = 480.000 is the gross profit of 0.5 year.
480.000 - 100.000 - (0.06*480.000*(6/12)) - (0.015 * 480.000) = 358,400
Problem 1.2
1. Calculate the value of buildings at 31 December 2017.
Value of buildings at 31 December 2016: 14.500.000
+ building revaluation 1.500.000
+ investment in buildings 5.000.000
- investment activities in buildings 1.900.000
- depreciation buildings 850.000
= 18.250.000
2. Calculate the amount that has been invested in furniture in 2017.
Value of furniture at 31 December 2016: 8.700.000
- loss sale furniture 100.000
- depreciation furniture 1.450.000
- proceeds of the furniture that is sold 200.000
+ total investment ?
= value of furniture at 31 December 2017: 7.750.000
8.700.000 - 100.000 - 1.450.000 - 200.000 = 6.950.000
Total investment = 7.750.000 - 6.950.000 = 800.000
3. Calculate the value of the mortgage at 31 December 2017.
The benefits of buying summaries with Stuvia:
Guaranteed quality through customer reviews
Stuvia customers have reviewed more than 700,000 summaries. This how you know that you are buying the best documents.
Quick and easy check-out
You can quickly pay through credit card or Stuvia-credit for the summaries. There is no membership needed.
Focus on what matters
Your fellow students write the study notes themselves, which is why the documents are always reliable and up-to-date. This ensures you quickly get to the core!
Frequently asked questions
What do I get when I buy this document?
You get a PDF, available immediately after your purchase. The purchased document is accessible anytime, anywhere and indefinitely through your profile.
Satisfaction guarantee: how does it work?
Our satisfaction guarantee ensures that you always find a study document that suits you well. You fill out a form, and our customer service team takes care of the rest.
Who am I buying these notes from?
Stuvia is a marketplace, so you are not buying this document from us, but from seller JeskeKnol. Stuvia facilitates payment to the seller.
Will I be stuck with a subscription?
No, you only buy these notes for $4.31. You're not tied to anything after your purchase.