Ho Data Review View Page Layout Arial Narrow 11 A-A- swap Taut Custom Co amat 8 1 Merge Camer $ %) Conditional Form For Tablet Office Update Top-to-date with security and movements, choose Check for Update f 1470000 GS B C D E F H 1 J K 1/1/20 1/1/21 Net worth (equity 11/20 17121 1.470,000 1.500,00 15,000 60,000 75,000 90,000 30,000 30,000 150,000 1/1/20 1/1/21 Debt to asset ratio 225,000 1,170,000 1,395,000 1.470.000 210,000 1,140,000 1,350.000 1,500,000 11/20 1/1/21 Current ratio 4 Balance Sheets 5 Assets 8 Current 7 Accounts receivable 8 Supplies & prepaid expenses 9. Crops & foed in storage 10 Total current assets 11 Non-current assets 12 Machinery 13 Land and Buildings 14 Total non-current assets 15 Total assets 16 Liabilities 17 Current 18 Accounts payable 19 Other current debt 20 Total current liabilities 21 Non-current 22 Mortgage 23 Total non-current liabilities 24 Total lobes 25 26 27 28 Income statement 2016 29 Total cash farm income 30 Total cash operating expense 31 Net cash farm incomo 32 Crops & feed adjustment bota Operator labor & management earnings (using accrual profit) (10% rate of return on average equity) 30.000 15,000 45,000 45,000 30,000 75,000 300,000 300,000 345,000 225.000 225,000 300,000 Rate of return on average equity (using accrual profit) (Off farm salary potential = $150,000) Accrual (Inventory) Cash method adjustments 600,000 600,000 330,000 330.000 Rate of return on average investment (using accrual profit) (Oform salary potential $150,000, Interest expense -30,000) Shout Sheets Ghetto th