Problem:
The Sage Corp. prepared for 2005 and 2004, the following balance sheet data:
2005 2004
Cash............................................................................ 87,375 63,750
available-for-sale securities (not cash equivalents)............17,250 105,000
accounts receivable........................................................90,000 86,250
merchandise inventory..................................................187,500 163,500
prepaid insurance............................................................1,125 1,500
Land, Buildings, and equipment.......................................1,378,875 1,087,500
Accumulated depreciation..............................................(558,750) (498,750)
Total........................................................................$1,203,375 $1,008,750
Accounts Payable..........................................................153,375 236,250
Salaries Payable.............................................................18,750 26,250
Notes payable-bank (current).........................................37,500 150,000
Bonds payable..............................................................375,000 0
Common stock.............................................................600,000 600,000
Retained earnings (deficit).............................................18,750 (3,750)
Total.......................................................................$1,203,375 $ 1,008,750
Addtional information:
(a) sold available-for-sale securities (not cash equivalents) costing $87,750 for $90,000
(b) Equipment costing $18750 with a book value of $3,750 was sold for $4,500.
(c) Issued 8% bonds payable at par, $375,000.
(d) Purchased new equipment for cash, $310,125.
(e) Paid cash dividends of $22,500 during the year.
(f) Net Income for 2005 was $45,000.
(g) Proceeds from the notes payable were issued for operating purposes.
Prepare a cash flow statement for Sage Corp. for 2005, using the indirect method.