Answer To: TASK back to top Your task is to prepare one year of management accounts for a farm business. This...
Preeta answered on Apr 04 2021
OpenPos
STATEMENT OF POSITION (BALANCE SHEET)
ALDENVALE AS ON 01.01.2020
ASSETS
Current Assets $
Bank (356,031)
Accounts Receivable:
- Western Wool Buyers 5,300
- Graaincorp (Wheat) 113,790
119,090
Livestock:
- Cow (1700 per cow for 150 cows) 255,000
- Bulls (2500 per bull for 6 bulls) 15,000
- Heifer Yearlings (720/heifer for 65 heifer) 46,800
- Steer Yearlings (875/ steer for 64 steer) 56,000
372,800
Sheeps:
- Ewes (240/ewe for 1150 ewes) 276,000
- Rams (700/ram for 35 rams) 24,500
- Hoggets (200/hogget for 435 hoggets) 87,000
387,500
Grain ($380/tonn for 25.44 tonns)
9,667
533,026
Non-Current Assets
Land ($5600/ha for 1175 hectres) 6,580,000
Increase 98,700
6,678,700
Fixed term Deposit 30,000
Addition 10,000
40,000
Vehicles 92,875
Plant and Machinery 214,248
Structures 398,265
Fixed Improvements 705,688
1,451,076
Total Assets 1,984,102
LIABILITIES
Current Liabilities
Accounts Payable:
- Orange Rural 3,525
3,525
Non-Current Liabilities
Property Development Loan 337,000
340,525
NET ASSETS 1,643,577
Represented By:
OWNER'S EQUITY
Balance as at 1-7-X5 1,643,577
CashMth
CASH FLOW STATEMENT for
ALDENVALE AS ON 01.01.2020
JAN FEB MARCH APRIL MAY JUNE JULY AUGUST SEPT OCTOBER NOV DEC TOTAL GST
RECEIPTS $
CROP SALES
Wheat 107,200 107,200 Y
LIVESTOCK SALES
Cattle 2,025 1,500 17,472 32,403 28,350 81,750 Y
Sheep 11,040 1,400 43,990 27,768 47,282 82,775 214,255 Y
WOOL SALES 53,035 53,035 Y
ACCOUNTS RECEIVABLE
Western Wool Buyers 5,300 5,300 Y
Graaincorp (Wheat) 113,790 113,790 Y
OTHER RECEIPTS
-interest 244 244 244 325 1,057 N
-machinery 5,200 17,800 43,000 66,000 Y
-fixed deposit - 0 N
GST Component 203 11,379 1,634 660 - 0 4,399 -...