Clarkson ANALYSIS spreadsheet

Clarkson ANALYSIS spreadsheet - Clarkson Lumber Company...

Info iconThis preview shows pages 1–2. Sign up to view the full content.

View Full Document Right Arrow Icon
Clarkson Lumber Company 1993 1994 1995 Notes Income Statements (thousands of dollars) Expected Net Sales $2,921 $3,477 $4,519 $1,062 $5,500 Planned Sales Cost of Goods Sold: Beginning Inventory 330 337 432 587 Purchases of Inventory 2,209 2,729 3,579 819 Ending (remaining) Inventory (337) (432) (587) (607) Cost of Goods Sold: 2,202 2,634 3,424 799 75.7% 4,161 93-95 percent of sales w Gross Profit 719 843 1,095 263 $1,339 Operating Expenses (includes salaries) (622) (717) (940) (244) -20.9% (1,148) 93-95 percent of sales 66 Footnote 2-Assumes dis Earnings before interest and taxes 97 126 155 19 $257 Interest Expense (23) (42) (56) (13) (106) Footnote 1 Earnings before taxes 74 84 99 6 151 Income tax expense (14) (16) (22) (1) (42) Footnote 4 Net Income $60 $68 $77 $5 109 Percent of Sales 2.05% 1.96% 1.70% 0.47% 1.98% Footnote 1-Interest Expense Notes Payable to Holtz, current portion 100 11% 11 Term loan, current portion 20 10% 2 Term Loan 100 10% 10 New credit line $750,000 750 11% 82.5
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Image of page 2
This is the end of the preview. Sign up to access the rest of the document.

This note was uploaded on 08/06/2008 for the course ESM 281 taught by Professor Cerf during the Spring '08 term at UCSB.

Page1 / 7

Clarkson ANALYSIS spreadsheet - Clarkson Lumber Company...

This preview shows document pages 1 - 2. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online