Raccoon Collectables provided the following balance sheet and income statement information: Balance Sheet at December 31 Year 2 Year 1 Cash $ 1,400 $ 7,200 Accounts receivable 13,500 12,000 Inventory 11,800 4,500 Prepaid insurance 1,200 900 Equipment, net 36,500 $64.400 38,000 $62.600 Total assets $ 13,100 $ 12,600 Accounts payable Wages payable Long-term note payable Common stock 7,400 8,000 17,000 26,700 16,000 8,000 Retained earnings 10,900 $64.400 7,300 Total liabilities & shareholders' equity $62.600 Income Statement for Year 2 $ 121,800 Sales Cost of goods sold 49,500 6,800 Depreciation expense Other operating expenses 27,800 Interest expense 2,100 Income taxes expense 8,000 Net income S 27.600 Using the financial data for Raccoon Collectables, prepare the statement of cash flow using t indirect method for Year 2.

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
icon
Concept explainers
Topic Video
Question

Raccoon Collectables provided the following balance sheet and income statement information:

Using the financial data for Raccoon Collectables, prepare the statement of cash flow using the

indirect method for Year 2.

# Financial Analysis of Raccoon Collectables

## Balance Sheet Overview

### As of December 31

| **Balance Sheet Components** | **Year 2** | **Year 1** |
|------------------------------|------------|------------|
| Cash                         | $1,400     | $7,200     |
| Accounts Receivable          | $13,500    | $12,000    |
| Inventory                    | $11,800    | $4,500     |
| Prepaid Insurance            | $1,200     | -          |
| Equipment, Net               | $36,500    | $38,000    |
| **Total Assets**             | **$64,400**| **$62,600**|

#### Liabilities and Shareholders' Equity

| **Liabilities**               | **Year 2** | **Year 1** |
|-------------------------------|------------|------------|
| Accounts Payable              | $13,100    | $12,600    |
| Wages Payable                 | $7,400     | $8,000     |
| Long-Term Note Payable        | $17,000    | $26,700    |
| **Shareholders' Equity**      |            |            |
| Common Stock                  | $16,000    | $8,000     |
| Retained Earnings             | $10,900    | $7,300     |
| **Total Liabilities & Equity**| **$64,400**| **$62,600**|

## Income Statement Analysis for Year 2

| **Income Components**        | **Amount** |
|------------------------------|------------|
| Sales                        | $121,800   |
| Cost of Goods Sold           | $49,500    |
| Depreciation Expense         | $6,800     |
| Other Operating Expenses     | $27,800    |
| Interest Expense             | $2,100     |
| Income Taxes Expense         | $8,000     |
| **Net Income**               | **$27,600**|

### Instructions

Using the financial data for Raccoon Collectables, prepare the statement of cash flow using the indirect method for Year 2. The indirect method starts with net income and adjusts for changes in balance sheet accounts to calculate cash flow from operating activities.
Transcribed Image Text:# Financial Analysis of Raccoon Collectables ## Balance Sheet Overview ### As of December 31 | **Balance Sheet Components** | **Year 2** | **Year 1** | |------------------------------|------------|------------| | Cash | $1,400 | $7,200 | | Accounts Receivable | $13,500 | $12,000 | | Inventory | $11,800 | $4,500 | | Prepaid Insurance | $1,200 | - | | Equipment, Net | $36,500 | $38,000 | | **Total Assets** | **$64,400**| **$62,600**| #### Liabilities and Shareholders' Equity | **Liabilities** | **Year 2** | **Year 1** | |-------------------------------|------------|------------| | Accounts Payable | $13,100 | $12,600 | | Wages Payable | $7,400 | $8,000 | | Long-Term Note Payable | $17,000 | $26,700 | | **Shareholders' Equity** | | | | Common Stock | $16,000 | $8,000 | | Retained Earnings | $10,900 | $7,300 | | **Total Liabilities & Equity**| **$64,400**| **$62,600**| ## Income Statement Analysis for Year 2 | **Income Components** | **Amount** | |------------------------------|------------| | Sales | $121,800 | | Cost of Goods Sold | $49,500 | | Depreciation Expense | $6,800 | | Other Operating Expenses | $27,800 | | Interest Expense | $2,100 | | Income Taxes Expense | $8,000 | | **Net Income** | **$27,600**| ### Instructions Using the financial data for Raccoon Collectables, prepare the statement of cash flow using the indirect method for Year 2. The indirect method starts with net income and adjusts for changes in balance sheet accounts to calculate cash flow from operating activities.
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 3 steps with 2 images

Blurred answer
Knowledge Booster
Financial Statements
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education