9-17 AFN KV - Brigham 9-6 Stevens Textile Balance Sheets as of(Thousands of Dollars Actual 2006 Assets Cash Receivables Inventories Total Current

Info iconThis preview shows pages 1–3. Sign up to view the full content.

View Full Document Right Arrow Icon
Brigham 9-6 Stevens Textile: Balance Sheets as of December 31, 2006 (Thousands of Dollars) Actual 2006: Assets Cash $1,080.00 Receivables $6,480.00 Inventories $9,000.00 Total Current Assets $16,500.00 Net Fixed Assets $12,600.00 Total Assets $29,160.00 Liabilities and Equity Accounts Payable $4,320.00 Accruals $2,800.00 Notes Payable $2,100.00 Total Current Liabilities $9,300.00 Mortgage Bonds $3,500.00 Common Stock $3,500.00 Retained Earnings $12,860.00 2006 R Total Liabilities and Equity $29,160.00 Stevens Textile: Income Statement for December 31, 2006 (thousands of dollars) Actual 2006 Sales $36,000.00 Operating costs $32,440.00 EBIT $3,560.00 Interest $460.00 EBT $3,100.00 Taxes (40%) $1,240.00 Net Income $1,860.00 Dividends (45%) $837.00 Addition to Retained Earnings $1,023.00
Background image of page 1

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

View Full DocumentRight Arrow Icon
9/14/2009 BUS 173A Forecast Basis Forecast for 2007 Percentage of Sales Ratio 3% X 2007 Sales = $1,242.00 Cash/2006 sales = 16% X 2007 Sales = $6,480.00 AR/2006 Sales = 22% X 2007 Sales = $9,000.00 Inv./2006 Sales = $16,722.00 35% X 2007 Sales = $14,490.00 Net Fixed Assets/2006 Sales= $31,212.00 12% X 2007 Sales = $4,968.00 AP/2006 Sales = 8% X 2007 Sales = $3,220.00 Accruals/2006 Sales = 6% X 2007 Sales = $2,415.00 NP/2006Sales = $10,603.00 10% X 2007 Sales = $4,025.00
Background image of page 2
Image of page 3
This is the end of the preview. Sign up to access the rest of the document.

This note was uploaded on 09/08/2010 for the course BUS 173A at San Jose State University .

Page1 / 12

9-17 AFN KV - Brigham 9-6 Stevens Textile Balance Sheets as of(Thousands of Dollars Actual 2006 Assets Cash Receivables Inventories Total Current

This preview shows document pages 1 - 3. Sign up to view the full document.

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