The following tables summarize the 2022 income statement and end-year balance sheet of Drake's Bowling Alleys....

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 20% 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 4% of debt at the start of the year. Sales Costs Interest Pretax profit Tax Net income INCOME STATEMENT, 2022 (Figures in $ thousands) $ 1,750 1,050 (50% of average assets) a (60% of sales) (4% of debt at start of year) b 24 $ 676 203 $ 473 (30% of pretax profit) a Assets at the end of 2021 were $3,400,000. Debt at the end of 2021 was $600,000. Assets Total BALANCE SHEET, YEAR-END 2022 (Figures in $ thousands) $ 3,600 $ 3,600 Debt Equity $ 600 3,000 $ 3,600 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 20% 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 4% of debt at the start of the year. Sales Costs Interest Pretax profit Tax Net income INCOME STATEMENT, 2022 (Figures in $ thousands) $ 1,750 1,050 (50% of average assets) a (60% of sales) (4% of debt at start of year) b 24 $ 676 203 $ 473 (30% of pretax profit) a Assets at the end of 2021 were $3,400,000. Debt at the end of 2021 was $600,000. Assets Total BALANCE SHEET, YEAR-END 2022 (Figures in $ thousands) $ 3,600 $ 3,600 Debt Equity $ 600 3,000 $ 3,600 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.

Answer rating: 100% (QA)

Answer Drakes Bowling Alleys Financial Analysis a Implied Level of Assets at End of 2023 We know the sales to average assets ratio remains 050 in 2023 ... View the full answer