The income statement and additional data of Rayborn Services, Inc. follow:

Additional data follow:
a. Collections from customers are $15,000 more than sales.
b. Payments to suppliers are the sum of cost of goods sold plus advertising expense.
c. Payments to employees are $7,000 more than salary expense.
d. Dividend revenue, interest expense, and income tax expense equal their cash amounts.
e. Acquisition of plant assets for cash is $101,000.
f. Proceeds from sale of land total $22,000.
g. Proceeds from issuance of common shares for cash total $34,000.
h. Payment of long-term note payable is $15,000.€ƒ
i. Payment of dividends is $14,000.
j. Cash balance, April 30, 2013, was $21,000.
Requirement
Prepare Rayborn Services€™ cash flow statement for the year ended April 30, 2014. Use the direct method.

Transcribed Image Text:

Rayborn Services, Inc Income Statement Year Ended April 30, 2014 Revenues Sales Revenue Dividend Revenue $262,000 11,000 Total Revenues $273,000 Expenses Cost of Goods Sold Salary Expense Depreciation Expense Advertising Expense Interest Expense Income Tax Expense $107,000 60,000 18,000 14,000 9,000 8,000 216,000 $57,000 Total Expenses Net Income