128. Given the following information, indicate the cash flow amounts in the blanks provided. (Note that the
ABCCompany uses a just-in-time inventory system and there is no beginning or ending inventory).
ABC Company
Income Statement
For the Year Ended December 31, Year 2
Sales revenue, 75% on credit
Accounts receivable balance
December 31, Year 1, $50,000
December 31, Year 2, $60,000
Cost of good sold, 100% on credit
December 31, Year 1, $15,000
December 31, Year 2, $12,000
Accrued wages payable balance
December 31, Year 1, $1,500
December 31, Year 2, $1,600
December 31, Year 1, $1,000
December 31, Year 2, $2,000
Cash flow from operating activities
Income Statement
Cash Flow
Sales revenue, 75% on credit
$200,000
$190,000
Accounts receivable balance
December 31, Year 1, $50,000
December 31, Year 2, $60,000
Cost of good sold, 100% on credit
60,000
(63,000)
Accounts payable balance
December 31, Year 1, $15,000
December 31, Year 2, $12,000
Expenses:
Salaries and Wages
26,000
(25,900)
Accrued wages payable balance
December 31, Year 1, $1,500
December 31, Year 2, $1,600
Depreciation expense
2,500
0
Rent expense
1,500
(1,500)
No accruals
Income tax expense
$ 5,500
$ (4,500)
Taxes payable balance
Total expenses
$ 35,500
Net income
$104,500