Explore BrainMass
Share

Explore BrainMass

    Problem 18-16 Build financial model -Dynastatics Corporation

    This content was COPIED from BrainMass.com - View the original, and get the already-completed solution here!

    Problem 18-16
    Build financial models
    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 (that is assets net of depreciation) by $200 per year for the next 5 years and forecasts that the ratio of revenues to total assets will remain at 1.5. Annual depreciation is 10 percent of net fixed assets at the start of the year. Fixed costs are expected to remain at $56 and variable costs at 80 percent of revenue. The company's policy is to pay out two-thirds of net income as dividends and to maintain a book debt ratio of 25 percent of total capital.

    a. Produce a set of financial statements for 2001. 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 proforma balance sheet for 2001. What is the projected debt ratio for 2001?

    INCOME STATEMENT, 2000
    (figures in thousands of dollars)
    Revenue $1,800
    Fixed costs 56
    Variable costs (80% of revenue) 1,440
    Depreciation 80
    Interest (8% of beginning-of-year debt) 24
    Taxable income 200
    Taxes (at 40%) 80
    Net Income $120
    Dividends $80
    Retained earnings $40

    BALANCE SHEET, YEAR-END
    (figures in thousands of dollars)
    1999 2000
    Assets
    Net working capital $400 $400
    Fixed assets 800 800
    Total assets $1,200 $1,200
    Liabilities and shareholders' equity
    Debt $300 $300
    Equity 900 900
    Total liabilities and shareholders' equity $1,200 $1,200

    © BrainMass Inc. brainmass.com October 9, 2019, 4:13 pm ad1c9bdddf
    https://brainmass.com/business/debt-ratio/problem-18-16-dynastatics-corporation-build-financial-model-25546

    Solution Preview

    Find the help in attached Excel sheet. The formating here may not be correct.
    Solution

    Problem 18-16
    Instructions

    Using the assumptions below, enter formulas to calculate the financial items of the pro forma statements.
    In part a, enter explanations in the comment column to document how you calculated the item.

    a. Produce a set of financial statements for 2001. Assume that net working capital will equal 50% of fixed
    assets.

    Assumptions
    Net working capital to fixed assets 50%
    Net fixed asset investment increase $200 per year
    Revenue to Total Assets 1.5
    Depreciation 10% of net fixed assets at ...

    Solution Summary

    This post answers how to produce a set of financial statements forand proforma balance sheet. Also helps to answer the projected debt ratio.

    $2.19