Gustafson's Dairy, Inc. - Page 28

                                        -28-                                          

                 1989        13,956,580       3,120,759     10,835,821                


               Petitioner's current asset to current liability ratios were            
          4.36 for fiscal year 1987, 4.65 for fiscal year 1988, and 4.47              
          for fiscal year 1989.                                                       
               Petitioner's retained earnings increased from $8,810,568 to            
          $16,796,904 from March 31, 1982, to March 31, 1989, as follows:             
                           RETAINED EARNINGS AND SUPER TRUST FUNDS                    
                   Book                          (1)       (2)                        
                beginning                        Book      Super     (3)              
                 retained                       ending     Trust    Total of          
           Year  earnings Additions Deductions  retained   funds    (1) and           
                                                earnings             (2)              
           1982 $7,913,088 $897,480     0      $8,810,568   0        N/A              
           1983 8,810,568 1,736,844 $299,421   10,247,991   0        N/A              
           1984 10,247,991 557,073   100,057   10,705,007   0        N/A              
           1985 10,705,0071,756,614  99,966    12,361,655   0        N/A              
           1986 12,361,6551,045,393  200,056   13,206,992   0        N/A              
           1987 13,206,9921,095,848  756,733   13,546,107   0        N/A              
           1988 13,546,1072,596,370 3,777,914  12,364,563$3,677,911 $16,042,47        
                                                                      4               
           1989 12,364,563 887,555  1,609,867  11,642,2515,154,65316,796,904          


               6.   Petitioner's Bardahl Calculations                                 
               Petitioner estimated its working capital needs in the                  
          capital reports at each of the year-end meetings.  Petitioner did           
          not use the Bardahl11 formula to calculate its working capital              


          11 Bardahl Manufacturing Corp. v. Commissioner, T.C. Memo.                  
          1965-200.                                                                   




Page:  Previous  18  19  20  21  22  23  24  25  26  27  28  29  30  31  32  33  34  35  36  37  Next

Last modified: May 25, 2011