1. Given the assumptions that Jantz and Palmer have made, prepare a pro forma income statement and...
Fantastic news! We've Found the answer you've been seeking!
Question:
1. Given the assumptions that Jantz and Palmer have made, prepare a pro forma income statement and balance sheet for 2014. Assume that the line of credit provided by the bank will be needed for the full year.
2. Using the financial ratios presented in Chapter 10, compare Ashley Palmer?s ratios over time, including the pro forma ratios for 2014. If the bank requires a current ratio of at least 1.5 and a debt ratio not to exceed 55 percent, can the owners expect to be able to honor these covenants?
3. Prepare a statement of cash flows for 2013 and the 2014 projections. What did you learn from these statements?
Transcribed Image Text:
Ashley Palmer Clothing, Inc., produces dresses for women. The firm was launched in June 2009 by Ashley Jantz and Amanda Palmer, both graduates of Boston College. Ash- ley Palmer designs apparel for the modern woman's shape rather than using the traditional standard sizing. Sales continued to increase over the next three years, reaching $4.7 million in 2013. During this same time, the number of employees grew from 7 to 16. The company also moved into a 4,000-square-foot facility and added addi- tional sewing equipment and presses. History of Sizing Clothing Planning for Growth In 1939, the National Bureau of Home Economics of the U.S. Department of Agriculture was charged with stan- dardizing sizing for women's clothing. Over a two-year period, some 15,000 women were given full-body measure- ments. This system created the sizing system that is still in use today. Studies have found that the average body proportions of American women when the sizing charts were created are different from the body proportions of today's women. Specifically, American women in 1939 were markedly more slender and shorter. The result is that it is difficult for In August 2013, Ashley Palmer ventured into creating pro- fessional attire for young women. The products received rave reviews. Within three months, the retail outlets had sold over 90 percent of their inventories, quickly placing orders for more products. The founders, while excited about the prospect of sales growth, began to worry. Based on their estimates, the company would most probably experience a 50 percent growth rate, compared to the 25 percent they had experi- enced over the past two years. They knew that if they were to avoid cash flow problems from the anticipated growth, they needed to anticipate the asset requirements and addi- tional financing that would be required to sustain their business. some women to find clothing that fits well. In the Septem- ber 2009 issue of Fashionista Magazine, Jantz, who stands six feet tall, said: The owners believed they would need to purchase state-of-the-art industrial sewing machines, cutting tables, and pressing machines at a cost of $280,000. The new equipment would be depreciated over 14 years, using straight-line depreciation. Jantz also thought that the fol- lowing assumptions were appropriate: [W]e were tired of not finding the clothes that were the right fit so we decided it would be a good venture to create products for today's women based on bust measurement, cup size and torso length. The Opportunity 1. Cash, accounts receivable, and inventory would follow their same relationships to sales as in the past two years; that is, each asset would maintain the average asset-to-sales percentages experienced in For Jantz and Palmer, this problem represented an oppor- tunity. After considerable research, they decided to start a business that produced fitted clothing for today's young women. They recruited a young up-and-coming fashion designer, Joy Lee, who had experience in apparel design for several major women's clothing brands. Seven months after starting the business, they offered their first dresses for sale online. 2012 and 2013. 2. Both cost of goods sold and marketing expenses are variable and would approximate the same percentage of sales as in 2012 and 2013. 3. General and administrative costs are fixed in nature but should increase to $130,000 in the next year. Then, in early 2010, the firm began supplying clothes to two well-known high-end retailers. Within a year after becoming a supplier to these exclusive retail outlets, the company's production orders had more than doubled. In order to keep up, the firm added five more team mem- bers in October 2010. 4. The interest rates on the already outstanding debt would be renegotiated, which would reduce the inter- est on this debt to $45,000. 5. The firm's tax rate should be about 40 percent. Ashley Palmer Clothing, Inc., produces dresses for women. The firm was launched in June 2009 by Ashley Jantz and Amanda Palmer, both graduates of Boston College. Ash- ley Palmer designs apparel for the modern woman's shape rather than using the traditional standard sizing. Sales continued to increase over the next three years, reaching $4.7 million in 2013. During this same time, the number of employees grew from 7 to 16. The company also moved into a 4,000-square-foot facility and added addi- tional sewing equipment and presses. History of Sizing Clothing Planning for Growth In 1939, the National Bureau of Home Economics of the U.S. Department of Agriculture was charged with stan- dardizing sizing for women's clothing. Over a two-year period, some 15,000 women were given full-body measure- ments. This system created the sizing system that is still in use today. Studies have found that the average body proportions of American women when the sizing charts were created are different from the body proportions of today's women. Specifically, American women in 1939 were markedly more slender and shorter. The result is that it is difficult for In August 2013, Ashley Palmer ventured into creating pro- fessional attire for young women. The products received rave reviews. Within three months, the retail outlets had sold over 90 percent of their inventories, quickly placing orders for more products. The founders, while excited about the prospect of sales growth, began to worry. Based on their estimates, the company would most probably experience a 50 percent growth rate, compared to the 25 percent they had experi- enced over the past two years. They knew that if they were to avoid cash flow problems from the anticipated growth, they needed to anticipate the asset requirements and addi- tional financing that would be required to sustain their business. some women to find clothing that fits well. In the Septem- ber 2009 issue of Fashionista Magazine, Jantz, who stands six feet tall, said: The owners believed they would need to purchase state-of-the-art industrial sewing machines, cutting tables, and pressing machines at a cost of $280,000. The new equipment would be depreciated over 14 years, using straight-line depreciation. Jantz also thought that the fol- lowing assumptions were appropriate: [W]e were tired of not finding the clothes that were the right fit so we decided it would be a good venture to create products for today's women based on bust measurement, cup size and torso length. The Opportunity 1. Cash, accounts receivable, and inventory would follow their same relationships to sales as in the past two years; that is, each asset would maintain the average asset-to-sales percentages experienced in For Jantz and Palmer, this problem represented an oppor- tunity. After considerable research, they decided to start a business that produced fitted clothing for today's young women. They recruited a young up-and-coming fashion designer, Joy Lee, who had experience in apparel design for several major women's clothing brands. Seven months after starting the business, they offered their first dresses for sale online. 2012 and 2013. 2. Both cost of goods sold and marketing expenses are variable and would approximate the same percentage of sales as in 2012 and 2013. 3. General and administrative costs are fixed in nature but should increase to $130,000 in the next year. Then, in early 2010, the firm began supplying clothes to two well-known high-end retailers. Within a year after becoming a supplier to these exclusive retail outlets, the company's production orders had more than doubled. In order to keep up, the firm added five more team mem- bers in October 2010. 4. The interest rates on the already outstanding debt would be renegotiated, which would reduce the inter- est on this debt to $45,000. 5. The firm's tax rate should be about 40 percent.
Expert Answer:
Answer rating: 100% (QA)
Answer Ashley Palmer Clothing Inc Proforma Income Statement For the year 2014 Sales 7050000 Cost of ... View the full answer
Related Book For
Valuation The Art and Science of Corporate Investment Decisions
ISBN: 978-0133479522
3rd edition
Authors: Sheridan Titman, John D. Martin
Posted Date:
Students also viewed these accounting questions
-
Prepare a pro forma income statement and balance sheet for Webb Enterprises Where revenues are expected to grow by 20% in 2016. Make the following assumptions in making your forecast of the firms...
-
On Dec. 31, 2013, Neyo Co. purchased machinery for $95,933.37. The Co. paid $20,000 down & agreed to finance the remainder by making 4 equal payments each Dec. 31 at the implicit interest rate of...
-
Pro Needs Inc.s condensed income statement and balance sheet for the years 2019 and 2018 follow. INSTRUCTIONS Using the following additional information, fill in the missing values: 1. Accounts...
-
What is t he principle of motor?
-
On June 30, 2014, Forlini Company acquired some of the 50,000 outstanding common shares of Como Corporation. The fiscal years for both companies end on December 31. The following transactions...
-
Is environmental impact assessment a procedural environmental right?
-
On May 11, Smythe Co. accepts delivery of \($30,000\) of merchandise it purchases for resale from Hope Corporation. With the merchandise is an invoice dated May 11, with terms of 3/10, n/90, FOB ship...
-
Enron is a large energy trading company that allegedly committed massive fraud. Enrons primary method of committing fraud was to record liabilities in related partnerships, then known as special...
-
Select the correct term for the symbol below: population standard deviation sample standard deviation population mean
-
corporation is resisting the personal holding company tax, but the Tax Court sides with the IRS. Within 90 days after the adverse decision, one shareholder transfers his stock and $10,000 in cash to...
-
Provides the reasons for the differences in Net increase or decrease in cash and cash equivalents between 2021 and 2020 in the report . BIZ201_Assessment_2_Student Workbook T2 2022.xisx - Excel ?...
-
5. Julio Martnez recibe un lote de 100 discos de clutch. El historial de la empresa muestra que el 10% de discos recibidos es defectuoso. Saquemos al azar 2 discos uno a uno de dicho lote (sin...
-
Jack and Jill are role playing as doctor and nurse with their new set of toys they received on their birthday. Jack will test Jill's knee reflex with his hammer. Jill sits very straight in her little...
-
A charge of 4.10 10-9 C is located 4.0 m from a charge of -3.45 x 10-9 C. Find the magnitude of the electrostatic force exerted by one charge on the other. N
-
Distribution Outline the most effective method of distribution for your new experience. Define, explain and justify the chosen distribution method (with citations). The method can be traditional or...
-
Determine the missing amounts. (Use 360 days for calculation.) Date of Note Terms Maturity Date Principal Annual Interest Rate April 60 $750,000 8% $ (a) 1 days 30 % Cei 84,000 (b) July 2 days March...
-
QUESTION 3 Adam Company reported a net income of $8,000 for the year ended December 31, 2021. During the year, accounts receivable increased $15,000, merchandise inventory decreased $12,000, accounts...
-
The graph of the sequence whose general term is an = n - 1 is which of the following? [8.1] A. B. TITTT 3-2-1 23.45 2.3.4
-
Highland Properties owns two adjacent four-unit apartment buildings that are both on 20,000 square feet of land near downtown Portland, Oregon. One of the properties is in very good condition, and...
-
An analyst at the Starr Corp. has estimated that the firms future cash flows for the next five years will equal $ 80 million per year. a. If the cost of capital for Starr is 12%, what is the value of...
-
Rayner Aeronautics is considering a $ 12.5 million investment that has an estimated project free cash flow (FCF) of $ 2 million in its first year of operations. The project has a five-year life, and...
-
If a friend asks you to sponsor his or her participation in a charity event, such as a run or walk, do you usually give a positive response or not? Why? Would your response be different if that...
-
In 1969, William Kling, then age 26, was managing a radio station at St. John's Abbey and University in Minnesota. He hired a young man named Garrison Keillor to host a classical music program in the...
-
Founded in 1997 in Washington, DC, by social entrepreneurs Rajiv Vinnakota and Eric Adler, the SEED Foundation operates urban, college-preparatory, public boarding schools in Washington, DC,...
Study smarter with the SolutionInn App