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: | 431 Weeks Ago, 4 Days 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.
![]()
December 31,
![]()
2012 2011
![]()
|
Cash |
$ 40,000 |
|
$ 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 |
$ 67,000 |
|
$ 61,000 |
|
|
Less accumulated depreciation |
(41,000) |
|
(23,000) |
|
|
Plant and equipment (net) |
$ 26,000 |
|
$ 38,000 |
|
|
Long-term investments |
90,000 |
|
89,000 |
|
|
Total Assets |
$266,000 |
|
$242,000 |
|
|
Accounts payable |
$ 13,000 |
|
$ 11,000 |
|
|
Accrued liabilities |
55,000 |
|
71,000 |
|
|
Total Current Liabilities |
$ 68,000 |
|
$ 82,000 |
|
|
Long-term debt |
25,000 |
|
8,000 |
|
|
Deferred taxes |
4,000 |
|
3,500 |
|
|
Total Liabilities |
$ 97,000 |
|
$ 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 |
|
|
|
|
|
|
|
![]()
Income Statement for 2012
|
Sales |
|
$155,000 |
|
|
Cost of goods sold |
|
83,000 |
|
|
Gross profit |
|
$ 72,000 |
|
|
Selling and administrative |
$ 45,700 |
|
|
|
Depreciation |
18,000 |
63,700 |
|
|
Operating profit |
|
$ 8,300 |
|
|
Interest expense |
|
2,000 |
|
|
Earnings before tax |
|
$ 6,300 |
|
|
Tax expense |
|
800 |
|
|
Net income |
|
$ 5,500 |
|
|
|
|
|
|
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-----------