In: Accounting
The adjusted trial balance for Chiara Company as of December 31
follows.
| Debit | Credit | |||||
| Cash | $ | 265,100 | ||||
| Accounts receivable | 51,000 | |||||
| Interest receivable | 23,200 | |||||
| Notes receivable (due in 90 days) | 173,000 | |||||
| Office supplies | 15,500 | |||||
| Automobiles | 173,000 | |||||
| Accumulated depreciation—Automobiles | $ | 55,000 | ||||
| Equipment | 140,000 | |||||
| Accumulated depreciation—Equipment | 28,000 | |||||
| Land | 84,000 | |||||
| Accounts payable | 97,000 | |||||
| Interest payable | 50,000 | |||||
| Salaries payable | 22,000 | |||||
| Unearned fees | 34,000 | |||||
| Long-term notes payable | 154,000 | |||||
| Common stock | 35,580 | |||||
| Retained earnings | 320,220 | |||||
| Dividends | 53,000 | |||||
| Fees earned | 584,000 | |||||
| Interest earned | 32,000 | |||||
| Depreciation expense—Automobiles | 27,500 | |||||
| Depreciation expense—Equipment | 18,500 | |||||
| Salaries expense | 182,000 | |||||
| Wages expense | 45,000 | |||||
| Interest expense | 34,800 | |||||
| Office supplies expense | 35,800 | |||||
| Advertising expense | 60,000 | |||||
| Repairs expense—Automobiles | 30,400 | |||||
| Totals | $ | 1,411,800 | $ | 1,411,800 | ||
Required:
Use the information in the adjusted trial balance to prepare (a)
the income statement for the year ended December 31; (b) the
statement of retained earnings for the year ended December 31
[Note: Retained Earnings at December 31 of the prior
year was $320,220]; and (c) the balance sheet as of December
31.
| Ans. 1 | Chiara Company | |||||
| Income Statement | ||||||
| For the Year Ended December 31 | ||||||
| Particulars | Amount | Amount | ||||
| Revenues: | ||||||
| Fees earned | $584,000 | |||||
| Interest earned | $32,000 | |||||
| Total revenue (a) | $616,000 | |||||
| Less: Expenses: | ||||||
| Depreciation expense - Automobiles | $27,500 | |||||
| Depreciation expense - Equipment | $18,500 | |||||
| Salaries expense | $182,000 | |||||
| Wages expense | $45,000 | |||||
| Interest expense | $34,800 | |||||
| Office supplies expense | $35,800 | |||||
| Advertising expense | $60,000 | |||||
| Repairs expense - Automobiles | $30,400 | |||||
| Total expenses (b) | $434,000 | |||||
| Net Income (a - b) | $182,000 | |||||
| *Net income is the excess of total revenues on expenses. | ||||||
| Ans. 2 | Chiara Company | |||||
| Retained Earnings Statement | ||||||
| For the Year Ended December 31 | ||||||
| Particulars |
Bitmap Bitmap
|
|||||
| Beginning balance of Retained earnings | $320,220 | |||||
| Add: Net income | $182,000 | |||||
| Less: Dividends | -$53,000 | |||||
| Ending balance of Retained earnings | $449,220 | |||||
| *Net Income is added and dividends are subtracted from beginning balance of retained earnings. | ||||||
| Ans. 3 | Chiara Company | |||||
| Balance Sheet | ||||||
| For the Year Ended December 31 | ||||||
| Assets | ||||||
| Current assets: | ||||||
| Cash | $265,100 | |||||
| Accounts receivables | $51,000 | |||||
| Interest receivable | $23,200 | |||||
| Notes receivable | $173,000 | |||||
| Office supplies | $15,500 | |||||
| Total current assets | $527,800 | |||||
| Non current assets : | ||||||
| Automobiles | $173,000 | |||||
| Less: Accumulated depreciation | -$55,000 | $118,000 | ||||
| Equipment | $140,000 | |||||
| Less: Accumulated depreciation | -$28,000 | $112,000 | ||||
| Land | $84,000 | |||||
| Total non current assets | $314,000 | |||||
| Total Assets | $841,800 | |||||
| Liabilities and Stockholder's Equity | ||||||
| Current Liabilities: | ||||||
| Accounts payable | $97,000 | |||||
| Interest payable | $50,000 | |||||
| Salaries payable | $22,000 | |||||
| Unearned fees | $34,000 | |||||
| Total current liabilities | $203,000 | |||||
| Non current liabilities : | ||||||
| Long term notes payable | $154,000 | |||||
| Total Liabilities | $357,000 | |||||
| Stockholder's equity: |