sample-completed-tables1-2-3

sample-completed-tables1-2-3 - Cash on Other Current Assets...

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

View Full Document Right Arrow Icon
Cash on 7,000.00 Other Current Assets 10,500.00 Land Value 630,000.00 Building Value 80,000.00 Machinery Value 120,000.00 Contributed Capital 160,000.00 Retained Earnings 200,000.00 Government Program Payments 22,500.00 Other farm income 0.00 Gain/loss on sales of capital items 800.00 Variable Production Costs 308,855.00 Variable Interest 8,052.00 Hourly Labor Cost 0.00 Fixed Labor Cost 0.00 Property Taxes 2,700.00 Utilities 3,780.00 Land Rent 8,500.00 Fixed Interest 9,799.00 Insurance 3,240.00 prepaid expenses 780.00 accounts receivable 3,570.00 accounts payable 3,500.00 interest accrued 12,300.00 other accrued expense 4,100.00 Change in interest payable 220.00 Change in accounts receivable 1,450.00 Change in accounts payable -120.00 Change in prepaid expenses 134.00 Change in accrued expenses 510.00 outstanding current loans 6,000.00 Machinery principal due this year 4,500.00 Mortgage principal due this year 17,750.00 Machinery payments due later 18,000.00 Mortgage principal due later 177,500.00 DATA PAGE 1
Background image of page 1

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

View Full DocumentRight Arrow Icon
Land Use units acres yield quantity produced price quantity sold revenue pasture ** 380 xxx xxx xxx corn bu 200 115 23000 4 23000 92000 cotton lbs 200 720 144000 0.56 129600 72576 soybeans bu 320 50 16000 7.5 16000 120000 farmstead/waste 40 284576 total cropland 720 total acres 1140 inventory changes item beg value end value change fuel 400 800 cotton 32000 40640 8640 misc supplie 120 60 total supplie 520 860 340 Labor Operators 1.5 full-time hired 0 cattle inventory (market) type beg no value sales no sales value death end no ending value brood cows 150 120000 29 19140 1 150 120000 bulls 5 7500 0 6 9000
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 11/15/2011 for the course AGEC 7100 taught by Professor Duffy,p during the Fall '08 term at Auburn University.

Page1 / 6

sample-completed-tables1-2-3 - Cash on Other Current Assets...

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