Question

In: Finance

The following tables contain financial statements for Dynastatics Corporation. Although the company has not been growing,...

The following tables contain financial statements for Dynastatics Corporation. Although the company has not been growing, it now plans to expand and will increase net fixed assets (i.e., assets net of depreciation) by $210,000 per year for the next 4 years, and it forecasts that the ratio of revenues to total assets will remain at 1.50. Annual depreciation is 20% of net fixed assets at the beginning of the year. Fixed costs are expected to remain at $58 and variable costs at 70% of revenue. The company’s policy is to pay out one-half of net income as dividends and to maintain a book debt ratio of 20% of total capital.

INCOME STATEMENT, 2019
(Figures in $ thousands)
Revenue $ 1,800
Fixed costs 58
Variable costs (70% of revenue) 1,260
Depreciation 168
Interest (6% of beginning-of-year debt) 18
Taxable income 296
Taxes (at 35%) 104
Net income $ 192
Dividends $ 96
Addition to retained earnings $ 96
BALANCE SHEET, YEAR-END
(Figures in $ thousands)
2019
Assets
Net working capital $ 360
Fixed assets 840
Total assets $ 1,200
Liabilities and shareholders’ equity
Debt $ 300
Equity 900
Total liabilities and shareholders’ equity $ 1,200

Required:

a1. Produce an income statement for 2020. Assume that net working capital will equal 50% of fixed assets.

a2. Produce a balance sheet for 2020. Assume that net working capital will equal 50% of fixed assets.

b. Now assume that the balancing item is debt and that no equity is to be issued. Prepare a completed pro forma balance sheet for 2020.

c. Assume that the balancing item is debt and that no equity is to be issued, what is the projected debt ratio for 2022?

Solutions

Expert Solution

(a1) Income statement for 2020:

Particulars Amount
Revenue [15,75,000×1.50] 23,62,500
Less: Fixed cost 58,000
Less: Variable cost @70% of Revenue 16,53,750
Less: Depreciation @20% of Net Fixed Assets at the beginning of the year 1,68,000
Less: Interest@6% of Beginning of year debt 18,000
Taxable income 4,64,750
Less: Tax@35% 1,62,662.5
Net Income 3,02,087.5
Dividend@50% of Net income 1,51,043.75
Additions to Retained Earnings 1,51,043.75

(a2) Balance sheet for 2020:

Particulars Amount
Assets
Net working capital@50% of Net Fixed Assets 5,25,000
Fixed Assets[8,40,000+2,10,000] 10,50,000
Total Assets 15,75,000
Liabilities and Shareholder's Equity
Debt@20% of Total capital[15,75,000×20%] 3,15,000
Equity 12,60,000
Total liabilities and Shareholder's Equity 15,75,000

(b) Pro-forma Balance sheet for 2020:

Particulars Amount
Total Assets 15,75,000
Liabilities and Equity
Debt( Balancing Figure) 6,75,000
Equity( if remains same) 9,00,000
Total liabilities and Equity 15,75,000

(c) Projected Debt Equity Ratio 2022:

Balance sheet for 2021:

Particulars Amount
Assets
Net working capital 6,30,000
Fixed assets[10,50,000+2,10,000] 12,60,000
Total Assets 18,90,000
Liabilities and Equity
Debt 9,90,000
Equity 9,00,000
Total liabilities and Equity 18,90,000

Balance sheet for 2022:

Particulars Amount
Assets
Net working capital 7,35,000
Fixed Assets[12,60,000+2,10,000] 14,70,000
Total Assets 22,05,000
Liabilities and Equity
Debt 13,05,000
Equity 9,00,000
Total liabilities and Equity 22,05,000

Debt Equity Ratio for 2022:

= Debt÷ Equity

= 13,05,000÷9,00,000

= 1.45


Related Solutions

The following tables contain financial statements for Dynastatics Corporation. Although the company has not been growing,...
The following tables contain financial statements for Dynastatics Corporation. Although the company has not been growing, it now plans to expand and will increase net fixed assets (i.e., assets net of depreciation) by $240,000 per year for the next 5 years, and it forecasts that the ratio of revenues to total assets will remain at 1.50. Annual depreciation is 10% of net fixed assets at the beginning of the year. Fixed costs are expected to remain at $64 and variable...
The following note appears in the financial statements of a company: “The financial statements have been...
The following note appears in the financial statements of a company: “The financial statements have been prepared on the historical cost basis, except for the measurement of certain financial instruments at fair value, and incorporate the principal accounting policies set out below” Please discuss in your own words your understanding of this statement in full. Provide examples to support your discussion.
The following information has been extracted from the financial statements of a company. Use it to...
The following information has been extracted from the financial statements of a company. Use it to answer the 4 questions that follow it. When answering the questions (filling in the blanks), DO NOT use dollar signs, USE commas to separate thousands, DO NOT use parenthesis to denote negative numbers, USE the negative sign in front of first digit for negative numbers. Round to the nearest dollar. Earnings before interests and taxes: EBIT in 2020 = 600 Tax rate: T =  ...
The following information has been extracted from the financial statements of a company. Use it to...
The following information has been extracted from the financial statements of a company. Use it to answer the 4 questions that follow it. When answering the questions (filling in the blanks), DO NOT use dollar signs, USE commas to separate thousands, DO NOT use parenthesis to denote negative numbers, USE the negative sign in front of first digit for negative numbers. Round to the nearest dollar. Earnings before interests and taxes: EBIT in 2020 = 400 Tax rate: T =  ...
A lawsuit was settled after the audited financial statements had been issued. The issued statements contain...
A lawsuit was settled after the audited financial statements had been issued. The issued statements contain a disclosure, in the footnote, of the lawsuit as a contingent liability and the lawyer's opinion that the outcome was expected to be favorable to the company. The settlement turned out to be a big loss for the company. What should the auditor do now? Explain your reasoning.
XYZ Company’s financial statements contain the following information. Appraise the financial position of the company from the point of view of:
  XYZ Company’s financial statements contain the following information. Appraise the financial position of the company from the point of view of: Liquidity (Current and Acid ratios), Profitability (Gross Profit, Net Profit, Return on Total Asset, Return on Capital employed, Return on Equity Funds ratios), and Activity (Debtors Turnover, Stock Turnover and Total Assets Turnover ratios).   2007 2008   Rs. Rs. Cash 200,000 160,000 Sundry debtors 320,000 400,000 Temporary Investments 200,000 320,000 Stock 1,840,000 2,160,000 Prepaid Expenses 28,000 12,000...
An independent accounting firm has been engaged to audit the 2014 financial statements of a corporation...
An independent accounting firm has been engaged to audit the 2014 financial statements of a corporation which has never undergone an audit. During the audit, it is concluded that the 2014 ending inventory presented by management is in error. The inventory cannot be counted because much of it has been sold as of the time of the audit. Therefore, a "test of reasonableness" of the inventory is performed by using the following data from the 2014 income statement prepared by...
Your firm has been engaged to examine the financial statements of Headland Corporation for the year...
Your firm has been engaged to examine the financial statements of Headland Corporation for the year 2020. The bookkeeper who maintains the financial records has prepared all the unaudited financial statements for the corporation since its organization on January 2, 2015. The client provides you with the information. Headland Corporation Balance Sheet December 31, 2020 Assets Liabilities Current assets $1,860,000 Current liabilities $959,000 Other assets 5,147,280 Long-term liabilities 1,472,000 Stockholders’ equity 4,576,280 $7,007,280 $7,007,280 An analysis of current assets discloses...
Your firm has been engaged to examine the financial statements of Almaden Corporation for the year...
Your firm has been engaged to examine the financial statements of Almaden Corporation for the year 2014. The bookkeeper who maintains the financial records has prepared all the unaudited financial statements for the corporation since its organization of Jan 2, 2009. The client provides you with the following information. Balance Sheet Assets Current Assets $1,881,100 Other Assets 5,171,400 Total Assets 7,052,500 Liabilities Current Liabilities 962,400 Long-term Liabilities 1,439,500 Capital 4,650,600 Total Liabilities 7,052,500 An analysis of current assets discloses the...
Your firm has been engaged to examine the financial statements of Riverbed Corporation for the year...
Your firm has been engaged to examine the financial statements of Riverbed Corporation for the year 2017. The bookkeeper who maintains the financial records has prepared all the unaudited financial statements for the corporation since its organization on January 2, 2012. The client provides you with the information below. RIVERBED CORPORATION BALANCE SHEET DECEMBER 31, 2017 Assets Liabilities Current assets $1,880,000 Current liabilities $971,000 Other assets 5,131,000 Long-term liabilities 1,444,000 Capital 4,596,000 $7,011,000 $7,011,000 An analysis of current assets discloses...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT