50.1K

Verified Solution

Link Copied!

DELILAH'S DELUXE DOGGIE DAYSPA provides the following information.

DELILAH'S DELUXE DOGGIE DAYSPA
INCOME STATEMENT
	For the Year Ended
	12/31/2021	12/31/2022
Service Revenue	$ 361,500	$ 512,100
Expenses:
Rent Expense	28,000	32,000
Salaries Expense	166,800	232,225
Insurance Expense	6,000	9,000
Supplies Expense	12,200	22,805
Depreciation Expense	24,500	38,870
Total Operating Expenses	237,500	334,900
Net Income from Operations	$ 124,000	$ 177,200
Other Revenues and Expenses:
Interest Expense	(3,750)	(3,750)
Loss on sale of equipment		(17,500)
	(3,750)	(18,750)
Net Income before Taxes	$ 120,250	$ 158,450
Income Tax Expense	11,000	30,000
Net Income	$ 109,250	$ 125,950

DELILAH'S DELUXE DOGGIE DAYSPA
BALANCE SHEET
	12/31/2021	12/31/2022
Assets
Current Assets
Cash	$ 20,500	$ 26,870
Accounts Receivable	14,000	26,900
Supplies	1,300	12,500
Prepaid Insurance	9,000	6,000
Total Current Assets	$ 44,800	$ 72,270
Non-Current Assets
Land		$ 75,000
Equipment	$ 245,000	375,000
Accumulated Depreciation - Office Equipment	(24,500)	(50,870)
Total Non-Current Assets	220,500	399,130
Total Assets	$ 265,300	$ 471,400
Liabilities
Current Liabilities
Accounts Payable	$ 12,500	$ 9,500
Interest Payable	3,750	6,800
Salaries Payable	1,800	3,400
Total Current Liabilities	$ 18,050	$ 19,700
Long-term Liabilities
Notes Payable		$ 25,000
Bonds Payable	100,000	125,000
Total Long-term Liabilities	100,000	150,000
Total Liabilities	$ 118,050	$ 169,700
Stockholders' Equity
Capital Stock	$ 50,000	$ 100,000
Retained Earnings	97,250	201,700
Total Stockholders' Equity	147,250	301,700
Total Liabilities + Stockholders' Equity	$ 265,300	$ 471,400

Additional information for 2021:

1. Delilah's began business 1/1/2021

2. Equipment was purchased for cash in 2021

Additional information for 2022:

The equipment sold in 2022 had a cost of $100,000 and accumulated depreciation of $12,500 Equipment was purchased for cash in 2022 The land was acquired by issuing stock in the amount of $50,000 and issuing a note payable for $25,000. No bonds were redeemed in 2022. If dividend paid, it is paid in cash.

Please answer the following questions:

1. How much cash is provided by operating activities in 2022?

2. How much cash is received from the sale of equipment in 2022?

3. How much cash is used for purchasing equipment in 2022?

4. How much cash is paid for dividend in 2022?

5. There is a net ________ (please fill in "increase" or "decrease" in the blank) in cash for the year of 2022.

6. How much is the net change in cash for the year of 2022?

Answer & Explanation Solved by verified expert

See Answer