Question

Waddell Company had the following balances in its accounting records as of December 31, 2018:

Assets				Liabilities and Equity
Cash	$	54,000		Accounts Payable	$	23,000
Accounts Receivable		44,000		Common Stock		88,000
Land		31,000		Retained Earnings		18,000
Totals	$	129,000			$	129,000

The following accounting events apply to Waddell Company’s 2019 fiscal year:

Jan.	1		Acquired $52,000 cash from the issue of common stock.
Feb.	1		Paid $5,400 cash in advance for a one-year lease for office space.
Mar.	1		Paid a $2,000 cash dividend to the stockholders.
April	1		Purchased additional land that cost $31,000 cash.
May	1		Made a cash payment on accounts payable of $21,000.
July	1		Received $7,600 cash in advance as a retainer for services to be performed monthly over the coming year.
Sept.	1		Sold land for $23,000 cash that had originally cost $23,000.
Oct.	1		Purchased $1,080 of supplies on account.
Dec.	31		Earned $64,000 of service revenue on account during the year.
	31		Received cash collections from accounts receivable amounting to $54,000.
	31		Incurred other operating expenses on account during the year that amounted to $14,000.
	31		Recognized accrued salaries expense of $4,400.
	31		Had $130 of supplies on hand at the end of the period.
	31		The land purchased on April 1 had a market value of $32,000.
	31		Recognized $118 of accrued interest revenue.

Required

Based on the preceding information, answer the following questions for Waddell Company. All questions pertain to the 2018 financial statements. (Hint: Enter items in general ledger accounts under the accounting equation before answering the questions.)

1. What two additional adjusting entries need to be made at the end of the year?

2. What amount would Waddell report for land on the balance sheet?

3. What amount of net cash flow from operating activities would be reported on the statement of cash flows? (Enter cash outflows as negative amounts.)

4. What amount of rent expense would be reported on the income statement? (Do not round intermediate calculations.)

5. What amount of total liabilities would be reported on the balance sheet?

6. What amount of supplies expense would be reported on the income statement?

7. What amount of unearned revenue would be reported on the balance sheet? (Do not round intermediate calculations.)

8. What amount of net cash flow from investing activities would be reported on the statement of cash flows? (Enter cash outflows as negative amounts.)

9. What amount of total expenses would be reported on the income statement? (Do not round intermediate calculations.)

10. What total amount of service revenue would be reported on the income statement? (Do not round intermediate calculations.)

11. What amount of cash flows from financing activities would be reported on the statement of cash flows? (Enter cash outflows as negative amounts.)

12. What amount of net income would be reported on the income statement? (Do not round intermediate calculations.)

13. What amount of retained earnings would be reported on the balance sheet? (Do not round intermediate calculations.)

Answer 1

Worksheet as follows:

g.

What amount of unearned revenue would be reported on the balance sheet?

Unearned revenue = $3800

_______________________________________________________________

h.

What amount of net cash flow from investing activities would be reported on the statement of cash flows?

Date	Amount
April. 01	($31,000)
Sept. 01	$23,000
Net Cash flow	($8,000)

______________________________________________________________

i.

What amount of total expenses would be reported on the income statement?

Date	Expenses
Dec. 31	$14,000	Operating expense
Dec. 31	$4,400	Salaries expense
Dec. 31	$950	Supplies expense
Dec. 31 (Adj.)	$4,950	Rent Expense
Total	$24,300

_____________________________________________________

j.

What total amount of service revenue would be reported on the income statement?

	Amount
Dec. 31	$64,000
Dec. 31 (Adj.)	$3,800
Total revenue	$67,800

__________________________________________________

k.

What amount of cash flows from financing activities would be reported on the statement of cash flows?

Date	Amount
Jan. 01	$52,000
Mar. 01	($2,000)
Net Cash flow	$50,000

____________________________________________________

l.

What amount of net income would be reported on the income statement?

Income Statement
Service revenue	$67,800
Interest revenue	$118
Less: Expenses	($24,300)
Net Income	$43,618

____________________________________________

m.

What amount of retained earnings would be reported on the balance sheet?

Retained Earnings = $59,618