The following tables summarize the 2022 income statement and end-year balance sheet of Drake's Bowling Alleys. Drake's financial manager forecasts a 15% increase in sales and costs in 2023. The ratio of sales to average assets is expected to remain at 0.50. Interest is forecasted at 3% of debt at the start of the year. Sales. Costs Interest Pretax profit Tax Net income Assets. INCOME STATEMENT, 2022 (Figures in $ thousands) $2,250 1,125 21 $ 1,104 221 $883 a Assets at the end of 2021 were $4,400,000. b Debt at the end of 2021 was $700,000. Total (50% of average assets) a (50% of sales) (3% of debt at (20% of pretax profit) BALANCE SHEET, YEAR-END 2022 (Figures in $ thousands) $ 4,600 $4,600 Debt Equity start of year)b $ 700 3,900 $4,600 a. What is the implied level of assets at the end of 2023? Note: Round your intermediate calculations to the nearest whole dollar amount. Enter your answer in thousands. b. If the company pays out 50% of net income as dividends, how much cash will Drake's need to raise in the capital markets in 2023? Note: Round your intermediate calculations to the nearest whole dollar amount. Enter your answer in thousands. c. If Drake's is unwilling to make an equity issue, what will be the debt ratio at the end of 2023? Note: Round your intermediate calculations to the nearest whole dollar amount. Round your answer to 2 decimal places.
The following tables summarize the 2022 income statement and end-year balance sheet of Drake's Bowling Alleys. Drake's financial manager forecasts a 15% increase in sales and costs in 2023. The ratio of sales to average assets is expected to remain at 0.50. Interest is forecasted at 3% of debt at the start of the year. Sales. Costs Interest Pretax profit Tax Net income Assets. INCOME STATEMENT, 2022 (Figures in $ thousands) $2,250 1,125 21 $ 1,104 221 $883 a Assets at the end of 2021 were $4,400,000. b Debt at the end of 2021 was $700,000. Total (50% of average assets) a (50% of sales) (3% of debt at (20% of pretax profit) BALANCE SHEET, YEAR-END 2022 (Figures in $ thousands) $ 4,600 $4,600 Debt Equity start of year)b $ 700 3,900 $4,600 a. What is the implied level of assets at the end of 2023? Note: Round your intermediate calculations to the nearest whole dollar amount. Enter your answer in thousands. b. If the company pays out 50% of net income as dividends, how much cash will Drake's need to raise in the capital markets in 2023? Note: Round your intermediate calculations to the nearest whole dollar amount. Enter your answer in thousands. c. If Drake's is unwilling to make an equity issue, what will be the debt ratio at the end of 2023? Note: Round your intermediate calculations to the nearest whole dollar amount. Round your answer to 2 decimal places.
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
Related questions
Question
Vijay
Transcribed Image Text:The following tables summarize the 2022 income statement and end-year balance sheet of Drake's Bowling Alleys. Drake's financial
manager forecasts a 15% increase in sales and costs in 2023. The ratio of sales to average assets is expected to remain at 0.50.
Interest is forecasted at 3% of debt at the start of the year.
Sales
Costs
Interest
Pretax profit
Tax
Net income
Assets
INCOME STATEMENT, 2022
(Figures in $ thousands)
$ 2,250
1,125
21
$ 1,104
221
$ 883
a Assets at the end of 2021 were $4,400,000.
b Debt at the end of 2021 was $700,000.
Total
(50% of average assets) a
(50% of sales)
(3% of debt at start of year) b
(20% of pretax profit)
BALANCE SHEET, YEAR-END 2022
(Figures in $ thousands)
$ 4,600
$ 4,600
Debt
Equity
$700
3,900
$4,600
a. What is the implied level of assets at the end of 2023?
Note: Round your intermediate calculations to the nearest whole dollar amount. Enter your answer in thousands.
b. If the company pays out 50% of net income as dividends, how much cash will Drake's need to raise in the capital markets in
2023?
Note: Round your intermediate calculations to the nearest whole dollar amount. Enter your answer in thousands.
c. If Drake's is unwilling to make an equity issue, what will be the debt ratio at the end of 2023?
Note: Round your intermediate calculations to the nearest whole dollar amount. Round your answer to 2 decimal places.
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
Step by step
Solved in 6 steps
Knowledge Booster
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.Recommended textbooks for you
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education