The following tables summarizes the 2019 income statement and end-year balance sheet of Drake’s Bowling Alleys. Drake’s financial manager forecasts a 10% increase in sales and costs in 2020. The ratio of sales to average assets is expected to remain at 0.55. Interest is forecasted at 5% of debt at the start of the year. INCOME STATEMENT, 2019 (Figures in $ thousands) Sales $ 2,365   (55% of average assets)a Costs   1,419   (60% of sales) Interest   34   (5% of debt at start of year)b Pretax profit $ 912     Tax   365   (40% of pretax profit) Net income $ 547       a Assets at the end of 2018 were $4,200,000. b Debt at the end of 2018 was $680,000. BALANCE SHEET, YEAR-END (Figures in $ thousands) Assets   $ 4,400       Debt $ 680                 Equity   3,720   Total   $ 4,400         $ 4,400       a. What is the implied level of assets at the end of 2020? (Do not round your intermediate calculations. Enter your answer in thousands.) My answer is $5060 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 2020? (Do not round your intermediate calculations. 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 2020? (Do not round your intermediate calculations. Round your answer to 2 decimal places.)

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
Question

The following tables summarizes the 2019 income statement and end-year balance sheet of Drake’s Bowling Alleys. Drake’s financial manager forecasts a 10% increase in sales and costs in 2020. The ratio of sales to average assets is expected to remain at 0.55. Interest is forecasted at 5% of debt at the start of the year.

INCOME STATEMENT, 2019
(Figures in $ thousands)
Sales $ 2,365   (55% of average assets)a
Costs   1,419   (60% of sales)
Interest   34   (5% of debt at start of year)b
Pretax profit $ 912    
Tax   365   (40% of pretax profit)
Net income $ 547    
 

a Assets at the end of 2018 were $4,200,000.

b Debt at the end of 2018 was $680,000.

BALANCE SHEET, YEAR-END
(Figures in $ thousands)
Assets   $ 4,400       Debt $ 680  
              Equity   3,720  
Total   $ 4,400         $ 4,400  
 

 

a. What is the implied level of assets at the end of 2020? (Do not round your intermediate calculations. Enter your answer in thousands.)

My answer is $5060

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 2020? (Do not round your intermediate calculations. 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 2020? (Do not round your intermediate calculations. Round your answer to 2 decimal places.)

Please solve for B & C. My numbers aren't correct in Mconnect. Here's my work in excel:

Sales 2601.5    
Costs -1560.9    
Interest -34    
Pre-tax profit 1006.6    
Tax -402.64    
Net Income 603.96    
Less: Dividend paid @50% of net income -301.98    
Net income available to shareholders 301.98    
       
       
Assets 5060 Debt 680
    Equity 3720
    Net income 301.98
    New equity to be issued 358.02
Total 5060   5060
 

 

Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 3 steps with 2 images

Blurred answer
Knowledge Booster
Forecasting Financial Statement
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.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education