34) Condensed financial data of Drake Company appear below:
DRAKE COMPANY
Comparative Balance Sheet
December 31
2014 2013
Assets
Cash$ 41,000$ 35,000
Accounts receivable75,00053,000
Inventories120,000132,000
Prepaid expenses19,00025,000
Investments100,00075,000
Plant assets325,000250,000
Accumulated depreciation (65,000) (60,000)
Total$615,000$510,000
Liabilities and Stockholders’ Equity
Accounts payable$ 93,000$ 75,000
Accrued expenses payable29,00024,000
Bonds payable120,000160,000
Common stock275,000170,000
Retained earnings 98,000 81,000
Total$615,000$510,000
DRAKE COMPANY
Income Statement
For the Year Ended December 31, 4
Sales$450,000
Less:
Cost of goods sold$300,000
Operating expenses (excluding depreciation)60,000
Depreciation expense17,000
Income taxes20,000
Interest expense18,000
Loss on sale of plant assets 3,000 418,000
Net income$ 32,000
Additional information:
1>New plant assets costing $100,000 were purchased for cash in 2014 .
2>Old plant assets costing $25,000 were sold for $10,000 cash when book value was
$13,000.
3>Bonds with a face value of $40,000 were converted into $40,000 of common stock.
4>A cash dividend of $15,000 was declared and paid during the year.
5>Accounts payable pertain to merchandise purchases.
Instructions
Prepare a statement of cash flows for the year using the direct method.