AEB 3143 Agricultural Finance Mini Project 2

AEB 3143 Agricultural Finance Mini Project 2 - Part A: 1A....

Info iconThis preview shows pages 1–5. Sign up to view the full content.

View Full Document Right Arrow Icon

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

View Full DocumentRight Arrow Icon

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

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

Unformatted text preview: Part A: 1A. Kashney’s Tomato Farm Balance Sheet 2006 2007 2008 2009 2010 Current Assets Cash $4,000 $6,000 $8,000 $10,000 12,000 Savings & Short-Term Time Deposits $10,050 $12,050 $14,050 $16,050 $18,050 Accounts Receivables $13,000 $15,000 $17,000 $19,000 $21,000 Inventories: Livestock $110,000 $112,000 $114,000 $116,000 $118,000 Crops $2,000 $4,000 $6,000 $8,000 $10,000 Feed $1,000 $3,000 $5,000 $7,000 $9,000 Supplies & Other $0 $0 $0 $0 $0 Prepaid Expenses $40,000 $42,000 $44,000 $46,000 $48,000 Total Current Assets $180,050 $194,050 $208,050 $222,050 236,050 Noncurrent Assets Breeding Livestock (at market) $50,000 $52,000 $54,000 $56,000 58,000 Machinery & Equipment (at market) $250,000 $252,000 $254,000 $256,000 258,000 Investments In Cooperatives $14,000 $16,000 $18,000 $20,000 22,000 Retirement Accounts $20,000 $22,000 $24,000 $26,000 28,000 Land $500,000 $502,000 $504,000 $506,000 508,000 Buildings & Improvements $25,000 $27,000 $29,000 $310,000 312,000 Other Noncurrent Assets: Personal $30,000 $32,000 $34,000 $36,000 38,000 Total Noncurrent Assets $889,000 $903,000 $917,000 $1,210,000 1,224,000 Currrent Liabilities Accounts Payable $10,000 $12,000 $14,000 $16,000 $18,000 Notes Payable $94,000 $96,000 $98,000 $100,000 $102,000 Income & Social Security $12,000 $14,000 $16,000 $18,000 $20,000 Deferred Taxes $62,000 $62,000 $64,000 $66,000 $68,000 Other Current Liabilities $1,000 $3,000 $5,000 $7,000 $9,000 Total Current Liabilities $179,000 $187,000 $197,000 $207,000 $217,000 Noncurrent Liabilities Notes w/ Original Maturity $42,000 $44,000 $46,000 $48,000 $50,000 Notes 10 Years Maturity $230,000 $232,000 $234,000 $236,000 $238,000 Noncurrent Deferred Taxes $30,000 $32,000 $34,000 $36,000 $38,000 Total Noncurrent Liabilities $302,000 $308,000 $314,000 $320,000 $326,000 Owner's Equity Contributed Capital $90,000 $92,000 $94,000 $96,000 $98,000 Retained Earnings $315,000 $317,000 $319,000 $321,000 $323,000 Market Gain $151,000 $153,000 $155,000 $157,000 $159,000 Valuation/Personal Asset Equity $10,000 $12,000 $14,000 $16,000 $18,000 Total Owner's Equity $566,000 $574,000 $582,000 $590,000 $598,000 Income Statement Year 2006 2007 2008 2009 Farm Revenue Cash Receipts $460,000 $462,000 $464,000 $466,000 Inventory Adjustments $14,000 $16,000 $18,000 $20,000 Cash Receipts $132,000 $134,000 $136,000 $138,000 Inventory Adjustments $18,000 $20,000 $22,000 $24,000 Gov't Payments & Other Farm Income $28,000 $30,000 $32,000 $34,000 Change in Accounts Receivable $4,000 $6,000 $8,000 $10,000 Gross Revenue $656,000 $668,000 $680,000 $692,000 Less: Purchases of Market Livestock Cost of Purchased Feed/Grain & Livestock-$103,000-$105,000-$107,000-$109,000 Value of Farm Production $553,000 $563,000 $573,000 $583,000 Farm Expenses Cash Operating Expenses $350,000 $352,000 $354,000 $356,000 Change in Accounts Payable $9,000 $11,000 $13,000 $15,000 Change in Prepaid Expenses-$2,000-$4,000-$6,000-$8,000 Depreciation $34,000 $36,000 $38,000 $40,000 Total Farm Operating...
View Full Document

This note was uploaded on 05/25/2011 for the course ACG 2021 taught by Professor Montgomery during the Summer '08 term at FSU.

Page1 / 12

AEB 3143 Agricultural Finance Mini Project 2 - Part A: 1A....

This preview shows document pages 1 - 5. Sign up to view the full document.

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