Your company's summarized financial information for the beginning and projected end of the current year is as follows: Beginning of the Year End of the Year (projected) Assets $90,000 $100,000 Liabilities 30,000 30,000 Equity 60,000 70,000 Net Income 15,000 Your company is considering issuing 30 bonds at the end of the year (December 31st). The bonds will pay 8% interest semi-annually for 10 years and the market rate for similar bonds is 5%. Therefore, the total bond proceeds are $37,015.12. Calculate the following ratios with and without the bond issue. Review question: how much did the company pay in dividends this year (if any)

A. Without Bond Issue:

1.Return on Assets15.79%

2. Return on Equity 23.08%

3. Debt Ratio0.3

4. Debt Equity Ratio 0.43

B. If Bonds are issued:

1. Return on Assets 13.21%

2. Return on Equity 23.08%

3. Debt Ratio 0.49

4. Debt Equity Ratio 0.96

C. Dividend $5,000

Explanation:

A. Calculation for without the bond issue

WITHOUT BOND ISSUE:

1. Calculation for Return on Assets using this formula

Return on Assets=Net Income/Average total assets

Let plug in the formula

ANet Income$15,000

BAssets at the beginning of the year$90,000

CAssets at the end of the year$100,000

D=(B+C)/2Average asset$95,000

E=A/D Return on Assets =$15,000/$95,000

Return on Assets =0.157894737*100

Return on Assets=15.79%

2. Calculation for Return on Equity using this formula

Return on Equity =Net Income /Average Shareholders Equity

Let plug in the formula

FShareholders Equity at the Beginning of the year$60,000

GShareholders Equity at the End of the year$70,000

H=(F+G)/2Average Shareholders Equity$65,000

I=A/HReturn on Equity=$15,000/$65,000

Return on Equity=0.230769231*100

Return on Equity =23.08%

3. Calculation for Debt Ratio using this formula

Debt Ratio=Total Liabilities/Total Assets

Let plug in the formula

JTotal Liabilities$30,000

KTotal assets$100,000

L=J/KDebt Ratio=$30,000/$100,000

Debt Ratio=0.3

4. Calculation for Debt Equity Ratio using this formula

Debt Equity Ratio =Total Liabilities/Shareholders Equity

Let plug in the formula

MShareholders Equity$70,000

N=J/MDebt Equity Ratio=$30,000/$70,000

Debt Equity Ratio=0.428571429*100

Debt Equity Ratio=0.43 Approximately

B. Calculation for if bonds are issue

IF BONDS ARE ISSUE

Amount Received from Bond Issue$37,015.12

End of Year Assets =100,000+37015.12

End of Year Assets =$137,015.12

End of Year Liabilities=30000+37015.12End of Year Liabilities=$67,015.12

End of year Equity=$137,015.12-$67,015.12

End of year Equity$70,000

1. Calculation for Return on Assets using this formula

Return on Assets=Net Income/Average total assets

Let plug in the formula

ANet Income$15,000

BAssets at the beginning of the year$90,000

CAssets at the end of the year$137,015.12

D=(B+C)/2Average asset$113,507.56

E=A/DReturn on Assets=$15,000/$113,507.56

Return on Assets=0.132149788*100

Return on Assets=13.21%

2. Calculation for Return on Equity using this formula

Return on Equity=Net Income /Average Shareholders Equity

Let plug in the formula

FShareholders Equity at the Beginning of the year$60,000

GShareholders Equity at the End of the year$70,000

H=(F+G)/2Average Shareholders Equity$65,000

I=A/HReturn on Equity =$15,000/$65,000

Return on Equity=0.230769231*100

Return on Equity=23.08%

3. Calculation for Debt Ratio using this formula

Debt Ratio=Total Liabilities/Total Assets

Let plug in the formula

JTotal Liabilities$67,015

KTotal assets$137,015

L=J/KDebt Ratio=$67,015/$137,015

Debt Ratio=0.48910748

Debt Ratio=0.49 Approximately

4. Calculation for Debt Equity Ratio using this formula

Debt Equity Ratio =Total Liabilities/Shareholders Equity

Let plug in the formula

MShareholders Equity$70,000

N=J/MDebt Equity Ratio=$67,015/$70,000

Debt Equity Ratio=0.957358857

Debt Equity Ratio=0.96 Approximately

C. Calculation for how much did the company pay in dividends this year (if any)

First step is to calculate the Increase in Equity

Increase in Equity=70,000-60,000

Increase in Equity=$10,000

Now let calculate the Dividend using this formula

Dividend=Net Income-Increase in Equity

Let plug in the formula

Dividend =$15,000-$10,000

Dividend=$5,000

Therefore the amount that did the company pay in dividends this year is $5,000

answer; ///(d); determining who competes most closely   with whom evaluating whether industry driving forces and competitive pressure favor some strategic groups and hurt others, and ascertaining whether the profit potential of different strategic groups varies due to the strengths and weaknesses in each groups respective market positions;