You use the calendar year for your financial records. It is January 1, 2021, and you...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
You use the calendar year for your financial records. It is January 1, 2021, and you are putting together your annual net worth statement (aka balance sheet). Use the information below to develop this beginning of the year balance sheet for 2021. Use the Chapter 4 Balance Sheet Assignment Fall 2021 on D2L. Then complete the analysis at the end of the balance sheet. You will use accrual accounting. You MUST use formulas. Not everything on here belongs in the balance sheet. Remember that current is this year, intermediate is 1-10 years (for liabilities, this would be things like car loans: loans that would be paid off in the next 1-10 years), and long-term relates to land and loans related to land. You have $50,000 farm-related cash on hand in checking and savings. 1. Inventory of Crops and Livestock is as follows: a. Total corn in storage is 25,000 bushels. Current market price is $4.50/bu. b. Total Soybeans in storage are 3,500 bushels. Current market price is $10.75 c. 21 steer calves valued at $1,000.00/head. d. 16 heifer calves valued at $900.00/head. e. 49 bred cows (worth $1,200 each) and 2 bulls (worth an average of $2,500 each). (Hint: cows and bulls are your breeding livestock) 2. Feed and supplies: a) Corn silage: 300 tons valued at $35 per ton b) Haylage: 100 tons worth $75 per ton c) Hay: 150 tons worth $125 per ton d) Corn Stalks: 50 tons at $35 each 3. Your current operating loan (due within one year) with Farm Credit is $90,000, with accrued interest of $4,500. 4. In November of 2020, you prepaid $36,000 for corn seeds for 2021 s crops. 5. You have 500 gallons of diesel fuel on hand (currently worth $2.25/gallon) 6. Your machinery and equipment have a depreciated book value of $235,000 from your depreciation schedule, but you estimate its market value at $355,000. 7. The farm has several buildings that have a depreciated book value of $190,000. Your estimated market value is $385,000. 8. You sold a heifer calf to your niece for a 4-H project. You re still waiting for her to pay you the $700 you agreed upon. 9. You own 640 acres of farmland that was purchased in bits and pieces over the years for a total of $2,500,000. Currently, land in your area is valued at $8,500/ac. 10. You own hunting cabin and a little land, worth $75,000 and a personal car worth $12,000. 11. You make some money on the side doing trucking, earning $38,000/year. 12. On December 20th, 2020, you picked up more hay for your livestock worth a total of $10,000. You will not pay for this feed until mid-January of 2021. The hay is included in your inventory above. 13. You still owe Soil Testers, Inc. $1,000 for soil sampling. 14. Your neighbor still owes you the second of two installment payments of $8,000 for helping with 2020 s harvest. 15. The vet bill arrived in the mail today (January 1) and showed the farm s outstanding vet bill for 2020 at $1,500. 16. On your farm s credit card, you have a balance of $4,200. Your personal credit card has a balance of $2,500. 17. You started the year with student loans totaling $16,000, but you paid off $3,000 in principal (balance remaining: $13,000) and $600 in interest. +Below find a listing of longer-term liabilities: Description Purpose Date Incurred. Mortgage Tractor loan Pickup loan Barn loan Equipment loan ● Land loan 4WD tractor F350 Forage Harvester ● 2018 2013 2015 2014 2016 Original Amount To analyze the balance sheet, calculate the following: Current Ratio, Market Value Working Capital, Market Value Debt to Asset Ratio, Market Value $800,000 $636,000 $140,000 $70,000 $40,000 $15,000 $275,000 $230,000 $50,000 $10,000 Equity to Asset Ratio, Market Value ● Debt to Equity Ratio, Market Value • Net Capital Ratio, Market Value Debt Structure Ratio ● Remaining Current Balance at Portion end of 2021 (paid 2021) $32,000 $20,000 $4,400 $19,500 $10,000 Interest Accrued Jan. 1, 2021 $12,250 $2,000 $900 $1,000 $500 What is the strongest part of the operation (liquidity or solvency)? Explain. What is the weakest part of the operation (liquidity or solvency)? Explain. Why is it recommended that farmers use market basis even though other businesses are told to use cost basis? Explain AgEc 271-Farm & Ranch Management 1 Chapter 4 Balance Sheets 1 75 Points FARM ASSETS 5 6 7 8 Crops held for sale Checking and Savings Accounts 9 Feed/bedding on hand 10 Prepaid expenses 11 Market livestock 12 Accounts receivable 13 Miscellaneous 14 15 A. Total Current Assets 16 17 Breeding livestock 18 Machinery and Equipment 19 B. Total Intermediate Assets 20 31 32 33 34 A 35 36 21 22 Buildings/improvements 23 Farmland 24 C. Total Long-term Assets 25 D. Total Farm Assets (A+B+C) 26 27 28 29 30 37 38 39 40 41 42 43 44 current assets intermediate assets long-term assets Current Ratio Working Capital, Market Value Debt to Asset Ratio, Market Value Debt to Asset Ratio, COST Value Equity to Asset Ratio, Market Value Debt to Equity Ratio, Market Value Net Capital Ratio, Market Value Debt Structure Ratio Cost Value What is the strongest part of the operation (liquidity or solvency)? Explain. What is the weakest part of the i operation (liquidity or solvency)? Explain. Why is it recommended that farmers use market basis even though other businesses are told to use cost basis? B C Market Value FARM LIABILMES Ratio Equations Market Ratios current liabilities Accounts payable Short-term notes and credit lines Accrued interest-short -Intermediate -long-term Principal due in 12 mo.-intermediate -long-term E. Total Current Liabilities intermediate liabilities Notes and contracts, remainder F. Total Intermediate Liabilities long-term liabilities Notes and contracts, remainder G. Total Long-term Liabilities H. Total Farm Liabilities (E+F+G) L Farm Net Worth, Cost Value (D-H) 1. Farm Net Worth, Market Value (D-H) 2 pts each 16 points total Market/Cost Value owner equity owner equity 16 You use the calendar year for your financial records. It is January 1, 2021, and you are putting together your annual net worth statement (aka balance sheet). Use the information below to develop this beginning of the year balance sheet for 2021. Use the Chapter 4 Balance Sheet Assignment Fall 2021 on D2L. Then complete the analysis at the end of the balance sheet. You will use accrual accounting. You MUST use formulas. Not everything on here belongs in the balance sheet. Remember that current is this year, intermediate is 1-10 years (for liabilities, this would be things like car loans: loans that would be paid off in the next 1-10 years), and long-term relates to land and loans related to land. You have $50,000 farm-related cash on hand in checking and savings. 1. Inventory of Crops and Livestock is as follows: a. Total corn in storage is 25,000 bushels. Current market price is $4.50/bu. b. Total Soybeans in storage are 3,500 bushels. Current market price is $10.75 c. 21 steer calves valued at $1,000.00/head. d. 16 heifer calves valued at $900.00/head. e. 49 bred cows (worth $1,200 each) and 2 bulls (worth an average of $2,500 each). (Hint: cows and bulls are your breeding livestock) 2. Feed and supplies: a) Corn silage: 300 tons valued at $35 per ton b) Haylage: 100 tons worth $75 per ton c) Hay: 150 tons worth $125 per ton d) Corn Stalks: 50 tons at $35 each 3. Your current operating loan (due within one year) with Farm Credit is $90,000, with accrued interest of $4,500. 4. In November of 2020, you prepaid $36,000 for corn seeds for 2021 s crops. 5. You have 500 gallons of diesel fuel on hand (currently worth $2.25/gallon) 6. Your machinery and equipment have a depreciated book value of $235,000 from your depreciation schedule, but you estimate its market value at $355,000. 7. The farm has several buildings that have a depreciated book value of $190,000. Your estimated market value is $385,000. 8. You sold a heifer calf to your niece for a 4-H project. You re still waiting for her to pay you the $700 you agreed upon. 9. You own 640 acres of farmland that was purchased in bits and pieces over the years for a total of $2,500,000. Currently, land in your area is valued at $8,500/ac. 10. You own hunting cabin and a little land, worth $75,000 and a personal car worth $12,000. 11. You make some money on the side doing trucking, earning $38,000/year. 12. On December 20th, 2020, you picked up more hay for your livestock worth a total of $10,000. You will not pay for this feed until mid-January of 2021. The hay is included in your inventory above. 13. You still owe Soil Testers, Inc. $1,000 for soil sampling. 14. Your neighbor still owes you the second of two installment payments of $8,000 for helping with 2020 s harvest. 15. The vet bill arrived in the mail today (January 1) and showed the farm s outstanding vet bill for 2020 at $1,500. 16. On your farm s credit card, you have a balance of $4,200. Your personal credit card has a balance of $2,500. 17. You started the year with student loans totaling $16,000, but you paid off $3,000 in principal (balance remaining: $13,000) and $600 in interest. +Below find a listing of longer-term liabilities: Description Purpose Date Incurred. Mortgage Tractor loan Pickup loan Barn loan Equipment loan ● Land loan 4WD tractor F350 Forage Harvester ● 2018 2013 2015 2014 2016 Original Amount To analyze the balance sheet, calculate the following: Current Ratio, Market Value Working Capital, Market Value Debt to Asset Ratio, Market Value $800,000 $636,000 $140,000 $70,000 $40,000 $15,000 $275,000 $230,000 $50,000 $10,000 Equity to Asset Ratio, Market Value ● Debt to Equity Ratio, Market Value • Net Capital Ratio, Market Value Debt Structure Ratio ● Remaining Current Balance at Portion end of 2021 (paid 2021) $32,000 $20,000 $4,400 $19,500 $10,000 Interest Accrued Jan. 1, 2021 $12,250 $2,000 $900 $1,000 $500 What is the strongest part of the operation (liquidity or solvency)? Explain. What is the weakest part of the operation (liquidity or solvency)? Explain. Why is it recommended that farmers use market basis even though other businesses are told to use cost basis? Explain AgEc 271-Farm & Ranch Management 1 Chapter 4 Balance Sheets 1 75 Points FARM ASSETS 5 6 7 8 Crops held for sale Checking and Savings Accounts 9 Feed/bedding on hand 10 Prepaid expenses 11 Market livestock 12 Accounts receivable 13 Miscellaneous 14 15 A. Total Current Assets 16 17 Breeding livestock 18 Machinery and Equipment 19 B. Total Intermediate Assets 20 31 32 33 34 A 35 36 21 22 Buildings/improvements 23 Farmland 24 C. Total Long-term Assets 25 D. Total Farm Assets (A+B+C) 26 27 28 29 30 37 38 39 40 41 42 43 44 current assets intermediate assets long-term assets Current Ratio Working Capital, Market Value Debt to Asset Ratio, Market Value Debt to Asset Ratio, COST Value Equity to Asset Ratio, Market Value Debt to Equity Ratio, Market Value Net Capital Ratio, Market Value Debt Structure Ratio Cost Value What is the strongest part of the operation (liquidity or solvency)? Explain. What is the weakest part of the i operation (liquidity or solvency)? Explain. Why is it recommended that farmers use market basis even though other businesses are told to use cost basis? B C Market Value FARM LIABILMES Ratio Equations Market Ratios current liabilities Accounts payable Short-term notes and credit lines Accrued interest-short -Intermediate -long-term Principal due in 12 mo.-intermediate -long-term E. Total Current Liabilities intermediate liabilities Notes and contracts, remainder F. Total Intermediate Liabilities long-term liabilities Notes and contracts, remainder G. Total Long-term Liabilities H. Total Farm Liabilities (E+F+G) L Farm Net Worth, Cost Value (D-H) 1. Farm Net Worth, Market Value (D-H) 2 pts each 16 points total Market/Cost Value owner equity owner equity 16
Expert Answer:
Answer rating: 100% (QA)
Liabilities Amt Amt 50000 Balance Sheet Amt Amt Assets Cash in hand Inventory Corn 25000 bushels 45 ... View the full answer
Posted Date:
Students also viewed these general management questions
-
Most individuals use the calendar year as their tax year. What requirement, if any, in the tax law causes this?
-
It is January 1 of year 0, and Lilly is considering developing a new drug called Dialis. We are given the following information On March 15 of year 0, Lilly incurs a fixed cost that is assumed to...
-
It is January 1 of year 0, and Merck is trying to determine whether to continue development of a new drug. The following information is relevant. You can assume that all cash flows occur at the ends...
-
A trader depreciates his vehicles at 40% per annum using the reducing balance method, with proportionate depreciation in the year of acquisition. In addition to vehicles acquired on 1 July 2010 for...
-
Where should the noncontrolling interests claims be reported in a consolidated set of financial statements?
-
Summer Shade installs awnings on residential and commercial structures. The company had the following transactions for February 2010: Purchased $790,000 of building (raw) material on account. ...
-
Talisman Trading Co. has the following products in its ending inventory. Compute lower of cost or market for inventory (a) as a whole and (b) applied separately to each product. Product Mountain...
-
Easy Living Industries manufactures carpets, furniture and cushions in three separate divisions, the company's profit statement is presented below: Additional information regarding Easy Living...
-
Describe the range of values for the correlation coefficient. Choose the correct answer below. A. The range of values for the correlation coefficient is 0 to 1, inclusive. OB. The range of values for...
-
Summarize sales by month and sales division using a pivot table in Excel (hint: put divisions in columns, months in rows) or using a graph or chart in Tableau. If you are using Excel to summarize,...
-
Question 6 Case Study Analysis (6 marks) SuffiEffi (which stands for Sufficient and Efficient) is a manufacturing company that sells its products to one major customer (a large distributor) who later...
-
Consider the $1,474,000 in indirect research and development, human resources, and information technology costs shown in Table 2. Should Wayne's team allocate these costs to the three operating...
-
. Analyze each job advertisement and identify the employability skills each requires: Hint: In being asked to 'analyse' each job advertisement, you are being asked to examine it; take it apart to...
-
The Converting Department of Toren Company had 720 units in work in process at the beginning of the period, which were 30% complete. During the period, 15,200 units were completed and transferred to...
-
This would provide a tangible indication of management's confi- dence in the future. These arguments cut little ice with LA's chief executive. "Ed," she said, "I know that you're the expert on all...
-
Participants will be split into control & treatment based on Costco. They will take a prior survey as to which they prefer (Costco or Grey Goose Vodka). We will then inform the treatment group that...
-
! Required information [The following information applies to the questions displayed below.] Rustafson Corporation is a diversified manufacturer of consumer goods. The company's activity-based...
-
Economic feasibility is an important guideline in designing cost accounting systems. Do you agree? Explain.
-
Gwynn & Co. is a small firm of chartered accountants in Cardiff. The audit partner has been asked to make a proposal to Alhambra Bingo Clubs (ABC), a Cardiff-based company, which wants to change from...
-
Cuzco Carpets, S.A., is the Peruvian subsidiary of the U.S. firm, Carolina Fabrics, Inc. Cuzco Carpets manufactures high-quality carpets from llama wool and sells its finished carpets to its U,S....
-
Elliott Transmitters (ET) imports and sells special telephone equipment such as portable telephones and car phones and also walkie-talkies. Its customers include chain stores, mail order companies...
Study smarter with the SolutionInn App