The world’s Largest Sharp Brain Virtual Experts Marketplace Just a click Away
Levels Tought:
Elementary,Middle School,High School,College,University,PHD
| Teaching Since: | May 2017 |
| Last Sign in: | 408 Weeks Ago |
| Questions Answered: | 66690 |
| Tutorials Posted: | 66688 |
MCS,PHD
Argosy University/ Phoniex University/
Nov-2005 - Oct-2011
Professor
Phoniex University
Oct-2001 - Nov-2016
4.11.            The following comparative balance sheets and income statement are available for Little Bit Inc. Prepare a statement of cash flows for 2012 using the indirect method and analyze the statement.
Â
Â
Â
Â
Â
![]()
Â
December 31,
Â
![]()
Â
2012Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â 2011
Â
![]()
Â
Â
Â
|
Cash |
$Â 40,000 |
 |
$Â 24,000 |
 |
|
Accounts receivable (net) |
48,000 |
 |
41,500 |
 |
|
Inventory |
43,000 |
 |
34,500 |
 |
|
Prepaid expenses |
   19,000 |
 |
   15,000 |
 |
|
Total Current Assets |
$150,000 |
 |
$115,000 |
 |
|
Plant and equipment |
$Â 67,000 |
 |
$Â 61,000 |
 |
|
Less accumulated depreciation |
  (41,000) |
 |
(23,000) |
 |
|
Plant and equipment (net) |
$Â 26,000 |
 |
$Â 38,000 |
 |
|
Long-term investments |
90,000 |
 |
89,000 |
 |
|
Total Assets |
$266,000 |
 |
$242,000 |
 |
|
Accounts payable |
$Â 13,000 |
 |
$Â 11,000 |
 |
|
Accrued liabilities |
   55,000 |
 |
71,000 |
 |
|
Total Current Liabilities |
$Â 68,000 |
 |
$Â 82,000 |
 |
|
Long-term debt |
25,000 |
 |
8,000 |
 |
|
Deferred taxes |
     4,000 |
 |
3,500 |
 |
|
Total Liabilities |
$Â 97,000 |
 |
$Â 93,500 |
 |
|
Common stock ($1 par) and additional paid-in capital |
112,000 |
 |
97,000 |
 |
|
Retained earnings |
   57,000 |
 |
   51,500 |
 |
|
Total Liabilities and Equity |
$266,000 |
 |
$242,000 |
 |
|
 |
|
 |
|
 |
Â
Â
Â
Â
Â
![]()
Â
Income Statement for 2012
Â
Â
Â
|
Sales |
 |
$155,000 |
 |
|
Cost of goods sold |
 |
   83,000 |
 |
|
Gross profit |
 |
$Â 72,000 |
 |
|
Selling and administrative |
$Â 45,700 |
 |
 |
|
Depreciation |
   18,000 |
   63,700 |
 |
|
Operating profit |
 |
$Â Â Â 8,300 |
 |
|
Interest expense |
 |
2,000 |
 |
|
Earnings before tax |
 |
$Â Â Â 6,300 |
 |
|
Tax expense |
 |
        800 |
 |
|
Net income |
 |
$Â Â Â 5,500 |
 |
|
 |
 |
 |
 |
Â
Hel-----------lo -----------Sir-----------/Ma-----------dam-----------Tha-----------nk -----------You----------- fo-----------r u-----------sin-----------g o-----------ur -----------web-----------sit-----------e a-----------nd -----------acq-----------uis-----------iti-----------on -----------of -----------my -----------pos-----------ted----------- so-----------lut-----------ion-----------.Pl-----------eas-----------e p-----------ing----------- me----------- on-----------cha-----------t I----------- am----------- on-----------lin-----------e o-----------r i-----------nbo-----------x m-----------e a----------- me-----------ssa-----------ge -----------I w-----------ill----------- be-----------