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 $200,000 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 $84,000 and variable costs at 80% of revenue. The companys policy is to pay out two-thirds of net income as dividends and to maintain a book debt ratio of 20% of total capital.

INCOME STATEMENT, 2022
(Figures in $ thousands)
Revenue		$ 1,800
Fixed costs		84
Variable costs (80% of revenue)		1,440
Depreciation		80
Interest (8% of beginning-of-year debt)		24
Taxable income		172
Taxes (at 40%)		69
Net income		$ 103
Dividends	$ 69
Addition to retained earnings	$ 34

BALANCE SHEET, YEAR-END
(Figures in $ thousands)
	2022
Assets
Net working capital	$ 400
Fixed assets	800
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 2023. Assume that net working capital will equal 50% of fixed assets.

a2. Produce a balance sheet for 2023. 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 2023.

c. Assume that the balancing item is debt and that no equity is to be issued, what is the projected debt ratio for 2025?

d. Suppose that the cost of equity is 10% and that at the end of 2025 Dynastatics shares are expected to sell at 12 times net income. What would be the value today of the firm's equity?