Question Completion:
The adjusted trial balance for Chiara Company as of December 31 follows.
Debit Credit
Cash $182,200
Accounts receivable 51,500
Interest receivable 21,000
Notes receivable (due in 90 days) 169,000
Office supplies 15,500
Automobiles 175,000
Accumulated depreciation-Automobiles $70,000
Equipment 142,000
Accumulated depreciation-Equipment 19,000
Land 85,000
Accounts payable 98,000
Interest payable 50,000
Salaries payable 16,000
Unearned fees 30,000
Long-term notes payable 152,000
Common stock 51,580
Retained earnings 284,220
Dividends 48,000
Fees earned 524,000
Interest earned 34,000
Depreciation expense-Automobiles 27,500
Depreciation expense-Equipment 18,500
Salaries expense 190,000
Wages expense 44,000
Interest expense 36,200
Office supplies expense 35,800
Advertising expense 60,000
Repairs expense-Automobiles 27,600
Totals $1,328,800 $1,328,800
Answer:
CHIARA COMPANY
a) Income Statement For Year Ended December 31
Fees earned $524,000
Interest earned 34,000
Total revenue $558,000
Depreciation expense-Automobiles 27,500
Depreciation expense-Equipment 18,500
Salaries expense 190,000
Wages expense 44,000
Interest expense 36,200
Office supplies expense 35,800
Advertising expense 60,000
Repairs expense-Automobiles 27,600
Total expenses $ 439,600
Net income $118,400
CHIARA COMPANY
2. Statement of Retained Earnings For Year Ended December 31
Retained earnings, Dec.31 prior year $284,220
Add: Net income 118,400
402,620
Less: Dividends 48,000
Retained earnings, Dec. 31 current year $354,620
CHIARA COMPANY
3. Balance Sheet December 31
Assets
Current assets:
Cash $182,200
Accounts receivable 51,500
Interest receivable 21,000
Notes receivable (due in 90 days) 169,000
Office supplies 15,500 $439,200
Long-term assets:
Automobiles 175,000
Accumulated depreciation 70,000 105,000
Equipment 142,000
Accumulated depreciation 19,000 123,000
Land 85,000 $313,000
Total assets $752,200
Liabilities + Equity
Current liabilities:
Accounts payable $98,000
Interest payable 50,000
Salaries payable 16,000
Unearned fees 30,000 $194,000
Long-term notes payable 152,000
Total liabilities $346,000
Equity:
Common stock $51,580
Retained earnings 354,620 $406,200
Total equity Total liabilities and equity $752,200
Explanation:
The financial statements above are prepared from the adjusted trial balance. The revenue items (temporary accounts) are closed to the income statement, while the assets, liabilities, and equity accounts (permanent items) are closed to the balance sheet. The Statement of retained earnings links the income statement and the balance sheet through the adjustments to the net income and retained earnings.
