Fill in lines A, B, C, D, F, H, and J (the lines are highlighted) on the Income Statement on the next page of this document Use the information you just calculated and the Balance Sheet for I M Farmer and the Statement of Owners Equity (these are both in PowerPoint 2) to calculate the following I know these numbers seem as though they dont fit, but go through the process and show me your work The opportunity cost of (unpaid) management $30,000 and the opportunity cost for (unpaid) labor $42,000 Rate of Return on Assets Assume the Beginning Year Total Asset Value $690,000 (Use the Market Values) Rate of Return on Equity Operating profit margin ratio Opportunity Cost of all Capital given a 5 interest rate REVENUE Total Crops and Feed Sales $ 100,000 Livestock Sales $ 180,000 Inventory changes Crops $ 4,000 Inventory changes Livestock $ (1,500) Accrual adjustments accounts receivable $ 2,000 Government Payment $ 3,400 Other Income $ 2,800 A TOTAL REVENUE EXPENSES Feed Purchased $ 9,000 Market Livestock Purchased $ 110,000 Hired Labor $ 21,000 Livestock Expense $ 4,700 Crop Expense $ 66,000 Fuel, Oil $ 7,200 Repairs and Maintenance $ 5,800 Machine Hire $ 1,500 Taxes $ 6,500 Insurance $ 3,000 Other Cash Expenses $ 2,300 B TOTAL CASH EXPENSES C NET CASH INCOME (A B) Depreciation Machinery and Equipment $ 4,700 Depreciation Building Improvements $ 6,300 D TOTAL DEPRECIATION E INTEREST PAID ON DEBT $ 21,000 Accrual Adjustments (Expense items) Expense items accrued but not paid $ 9,500 Expense items paid but not accrued $ (32,000) F ACCRUAL ADJUSTMENTS G VALUE OF HOME CONSUMPTION $ 500 H NET INCOME FROM OPERATIONS (C D E F G) I Gain Loss on sale of capital assets $ 680 J NET FARM INCOME (H I)

The Answer is in the image, click to view ...

Answered step by step

Verified Expert Solution

Link Copied!

Question

1 Approved Answer

Posted on Jul 27, 2024

Fill in lines A, B, C, D, F, H, and J (the lines are highlighted) on the Income Statement on the next page of this document.

Use the information you just calculated and the Balance Sheet for I.M. Farmer and the Statement of Owners Equity (these are both in PowerPoint 2) to calculate the following. I know these numbers seem as though they dont fit, but go through the process and show me your work. The opportunity cost of (unpaid) management =$30,000 and the opportunity cost for (unpaid) labor = $42,000.

1. Rate of Return on Assets Assume the Beginning Year Total Asset Value = $690,000 (Use the Market Values)
1. Rate of Return on Equity
1. Operating profit margin ratio
1. Opportunity Cost of all Capital given a 5% interest rate.

REVENUE		Total
Crops and Feed Sales	$ 100,000
Livestock Sales	$ 180,000
Inventory changes: Crops	$ 4,000
Inventory changes: Livestock	$ (1,500)
Accrual adjustments: accounts receivable	$ 2,000
Government Payment	$ 3,400
Other Income	$ 2,800
A. TOTAL REVENUE

EXPENSES
Feed Purchased	$ 9,000
Market Livestock Purchased	$ 110,000
Hired Labor	$ 21,000
Livestock Expense	$ 4,700
Crop Expense	$ 66,000
Fuel, Oil	$ 7,200
Repairs and Maintenance	$ 5,800
Machine Hire	$ 1,500
Taxes	$ 6,500
Insurance	$ 3,000
Other Cash Expenses	$ 2,300
B. TOTAL CASH EXPENSES
C. NET CASH INCOME (A - B)
Depreciation: Machinery and Equipment	$ 4,700
Depreciation: Building & Improvements	$ 6,300
D. TOTAL DEPRECIATION
E. INTEREST PAID ON DEBT		$ 21,000
Accrual Adjustments (Expense items):
Expense items accrued but not paid	$ 9,500
Expense items paid but not accrued	$ (32,000)
F. ACCRUAL ADJUSTMENTS
G. VALUE OF HOME CONSUMPTION	$ 500
H. NET INCOME FROM OPERATIONS (C-D-E-F+G)
I. Gain/Loss on sale of capital assets:	$ 680
J. NET FARM INCOME (H+I)