Question

Eric has gathered the information on the next page. He started to set up some financial...

Eric has gathered the information on the next page. He started to set up some financial statements, but got lost. Fill in the missing information. He did not buy or sell any machinery or buildings during the year. There is no non-farm income. There was no contributed capital during the year.




Balance Sheet / (cost basis)


2014

2015


2014

2015

Assets



Liabilities



Current assets



Current Liabilities



Cash

50,000

65,000

Accounts Payable


13,000

Market Livestock

20,000

48,000

Cur. Port. term debt

40,000

46,000

Total Current assets

70,000

113,000

Total Cur. Liabilities

50,000

59,000







Non-current Assets



Non-current Liabilities



Machinery

350,000

310,000

Mortgage

380,000

334,000

Building

130,000

95,000

Total NC Liabilities

380,000

334,000

Land

550,000

550,000




Total NC Assets


955,000

Total Liabilities

430,000

393,000







Total Assets

1,100,000

1,068,000

Owner Equity

670,000


Income Statement Statement of Owner Equity

January 1, 2008 to December 31, 2008 Jan 1, 2008 to Dec. 31, 2008


Revenue



Beginning Owner Equity

670,000

Cash Receipt

725,000

  

Chgs. Contrib. Cap. RE


Chg. Livestock Inventory



Net Income


Gross Revenue

753,000


Withdrawals





Contributed Capital

0

Expenses



Total Change in Contributed Capital and retained earnings


Cash op. expense

520,000


Noncash adj.



Ending Owner Equity


Change Acct. Pay.

3,000




Depreciation





Machinery

40,000




Building

35,000




Total Operating expense





Interest Expense

44,000




Total Farm Expenses





NFIO





Income Taxes

25,000




Net Income






0 0
Add a comment Improve this question Transcribed image text
Answer #1
Balance Sheet
2014 2015
Assets
Current Assets
     Cash 50000 65000
     Market livestock 20000 48000
Total Current Assets 70000 113000
Non-current assets
     Machinary 350000 310000
     Building 130000 95000
     Land 550000 550000
Total NC assets 1030000 955000
Total Assets 1100000 1068000
Liabilities
Current Liabilities
     Account Payable 10000 13000
     Cur, port. Term debt 40000 46000
Total current liabilities 50000 59000
Non current liabilities
     Mortage 380000 334000
Total Non current liability 380000 334000
Total Liabilities 430000 393000
Owner Equity 670000 675000
Total 1100000 1068000
Income statement
Revenue Amount
   Cash Receipt 725000
   chg. Live stock inventory 28000
Gross Revenue 753000
Expenses
   Cash operating expenses 520000
   Non cash adj.
       Change Acc pay 3000
       machinery depreciation 40000
       Building depreciation 35000
Total operating expenses 598000
   Interest expense 44000
Total Farm expense 642000
NFIO 111000
   Income tax 25000
Net Income 86000
Statement Of owner Equity
Details Amount
Beginning owner equity 670000
chngs cap. Contr. RE
Net Income 86000
Withdrawals -81000
contribution capital 0
Total changes in contri capital
and retained earnings 5000
Ending owner equity 675000
Add a comment
Know the answer?
Add Answer to:
Eric has gathered the information on the next page. He started to set up some financial...
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for? Ask your own homework help question. Our experts will answer your question WITHIN MINUTES for Free.
Similar Homework Help Questions
  • Fill in all of the boxes to complete the financial statements Balance Sheet/(cost basis) 2014 2015...

    Fill in all of the boxes to complete the financial statements Balance Sheet/(cost basis) 2014 2015 2014 2015 Assets Current assets Cash Market Livestock Liabilities Current Liabilities Accounts Payable Cur. Port term debt 50,000 20,000 70,000 65,000 48,000 113,000 10,000 40,000 50,000 13,000 46,000 59,000 Total Current assets Total Cur. Liabilities Non-current Assets Machinery Building Land Total NC Assets Non-current Liabilities Mortgage Total NC Liabilities 380,000 380,000 334,000 334,000 350,000 130,000 550.000 1,030,000 310,000 95,000 550,000 955,000 Total Liabilities 430,000...

  • Given the above Finacail Statemtns, Calculate all of the missing performance measures in sheet “PM” (below)...

    Given the above Finacail Statemtns, Calculate all of the missing performance measures in sheet “PM” (below) for Vandelay Farms.“CF” is the statement of cash flow summary for Vandelay Farms. Based on the performance ratios, is Vandelay Farms in any kind of financial trouble? Why or why not? Balance Sheet Summary for Vandelay Farms Historica Pro 2017 Current assets Cash, savings, and marketable securities Crops, feed, and supplies Market livestock Accounts receivable Other current assets All personal assets Total current assets...

  • Review Problems 1 Given the following financial information, calculate the missing values $1,000 95,000 Cash Crop...

    Review Problems 1 Given the following financial information, calculate the missing values $1,000 95,000 Cash Crop revenue Grain inventory Total operating expenses Prepaid expenses Notes payable Accrued interest Interest expense Supplies Owner equity 200 10,000 Machinery and equipment Farm real estate Total current assets $75,000 Total current liabilities 150,000 Accounts payable 17,500 Cash investment in growing 14,000 crops 2.000 Net farm income from 800 operations 27,000 Current portion of noncurrent 1.500 debt Deferred portion of noncurrent debt 10,000 500 138,500...

  • complete the following balance sheet. Assets 12/31/2018 12/31/2019 Change Cash $25,000 $35,000 Marketable Securities $10,000 $15,000...

    complete the following balance sheet. Assets 12/31/2018 12/31/2019 Change Cash $25,000 $35,000 Marketable Securities $10,000 $15,000 Accounts Receivable $1,500 $1,500 Fertilizer and Supplies $500 $25,000 Investments in Growing Crops $48,500 $86,000 Crops held for Sale and Feed $12,000 $8,000 Market Livestock $75,000 $115,000 Total Current Assets Breeding Livestock $45,000 $35,000 Machinery and Equipment $350,000 $315,000 Buildings $75,000 $85,000 Investments in Cooperatives $2,000 $2,000 Land $500,000 $525,000 Total Non-Current Assets Total Assets Flag this Question Question 211.5 pts Complete the following...

  • A farm business manager has just finished preparing end of year financial statements for the business....

    A farm business manager has just finished preparing end of year financial statements for the business. The following financial information was determined:             Current assets – beginning of year                             $200,000             Total assets – beginning of year                                 $600,000             Current liabilities – beginning of year                        $100,000             Total liabilities – beginning of year                            $150,000             Total equity – beginning of year                                 $450.000             Current assets – end of year                                        $250,000             Total assets – end of year                                           $800,000             Current liabilities – end of year                                  $150,000                                                         Total liabilities – end of year                                      $300,000             Total equity – end...

  • Required: Prepare Alrich Farms statement of cash flows for fiscal 2015 using the indirect method.

    Required: Prepare Alrich Farms statement of cash flows for fiscal 2015 using the indirect method. Page 4 9B17B008 EXHIBIT 1: ALRICH FARMS STATEMENT OF EARNINGS YEAR ENDED DECEMBER 31, 2015 (IN CANADIAN DOLLARS) REVENUE Crop revenue Livestock revenue $198,465 26,278 224,743 Variable crop costs Variable livestock costs 125,665 Contribution 91,107 FIXED COSTS 5,488 15,911 3,208 3,330 46,924 (3,944) 18,507 35,000 8,687 Fuel-machinery & vehicle Maintenance-machinery & vehicle Insurance-machinery & vehicle Equipment repairs Loss on sale of equipment Gain on trade-in...

  • please help Waterloo Corporation Statement of Financial Position 31-Dec 2015 2014 2013 Assets Cash $32,000 $19,000...

    please help Waterloo Corporation Statement of Financial Position 31-Dec 2015 2014 2013 Assets Cash $32,000 $19,000 $10,000 Accounts Receivable (net) 95,000 70,000 53,000 Inventory 81,000 71,000 53,000 Other current assets 65,000 49,000 61,000 Long-term investments 120,000 76,000 50,000 Property, Plant & Equipment (net) 598,000 345,000 315.000 Total Assets $991,000 $630,000 $542,000 $71,500 245.000 316,500 $56,000 75.000 131,000 $65,000 78,000 143,000 Liabilities & Shareholders' Equity Liabilities Current Liabilities Non-current liabilities Total Liabilities Shareholders' Equity Common Shares Retained Earnings Total Shareholders' Equity...

  • Income statement and the net worth (balance sheet) statement Net Income Statement Name: Grumpy Farms Year:...

    Income statement and the net worth (balance sheet) statement Net Income Statement Name: Grumpy Farms Year: 2018 $293,328 283,815 577,143 Cash farm income Corn Sales Hog Sales Gross Cash farm income Inventory changes* Corn Total inventory change Gross farm revenue 21.850 21,850 $598,993 $367,800 53.000 Cash farmexpenses Depreciation Total operating expenses Total interest expense Total expenses $420,800 $39.000 $459,800 Net farm income from operations (NFIO) $139,193 Capital Adjustments Machinery (sold tractor) Net Farm Income (NFI) $151,693 $45,000 Note: the unpaid...

  • please do Waterloo Corporation Statement of Financial Position 31-Dec 2015 2014 2013 Assets Cash $32,000 $19,000...

    please do Waterloo Corporation Statement of Financial Position 31-Dec 2015 2014 2013 Assets Cash $32,000 $19,000 $10,000 Accounts Receivable (net) 95,000 70,000 53,000 Inventory 81,000 71,000 53,000 Other current assets 65,000 49,000 61,000 Long-term investments 120,000 76,000 50,000 Property, Plant & Equipment (net) 598,000 345,000 315.000 Total Assets $991,000 $630,000 $542,000 $71,500 245.000 316,500 $56,000 75.000 131,000 $65,000 78,000 143,000 Liabilities & Shareholders' Equity Liabilities Current Liabilities Non-current liabilities Total Liabilities Shareholders' Equity Common Shares Retained Earnings Total Shareholders' Equity...

  • [The following information applies to the questions displayed below.] Selected comparative financial statements of Korbin Company...

    [The following information applies to the questions displayed below.] Selected comparative financial statements of Korbin Company follow KORBIN COMPANY Comparative Income Statements For Years Ended December 31, 2015, 2014, and 2013 2015 2014 Sales $ 490,941 $ 376,101 Cost of goods sold 295,546 236,944 2013 $ 261,000 167,040 Gross profit Selling expenses Administrative expenses 195,395 69,714 44,185 139,157 51,902 33,097 93,960 34,452 21,663 Total expenses 113,899 84,999 56,115 Income before taxes Income taxes 81,496 15,158 54,158 11,102 37,845 7,683 Net...

ADVERTISEMENT
Free Homework Help App
Download From Google Play
Scan Your Homework
to Get Instant Free Answers
Need Online Homework Help?
Ask a Question
Get Answers For Free
Most questions answered within 3 hours.
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT