In: Accounting
All amounts are expressed in Canadian dollars and report normal balance.
| Account | Balance |
| Accounts payable | $ 4,360 |
| Accounts receivable | $ 200 |
| Advertising expense | $ 3,200 |
| Bank loan payable | $ 8,000 |
| Building (net value) | $ 26,100 |
| Cash | $ 34,000 |
| Common shares | $ 16,000 |
| Cost of goods sold | $ 92,000 |
| Depreciation expense, Building | $ 4,400 |
| Income tax payable | To determine |
| Interest expense | $ 600 |
| Inventory | $ 10,800 |
| Land | $ 16,000 |
| Prepaid rent | $ 9,200 |
| Rent expense | $ 1,000 |
| Retained earnings (opening balance January 1, 2020) | $ 46,020 |
| Sales revenue | $ 168,000 |
| Supplies | $ 400 |
| Supplies expense | $ 200 |
| Unearned revenue | $ 2,400 |
| Wages expense | $ 18,000 |
1- Calculate total current asset
2- Total non current asset ( consider the net book value at it appears in the table given. The 4,400 depreciation expense has been already added to accumulated depreciation)
3- Income tax payable (30% tax rate)
4- Total current liabilities
5- Total non current liabilities
6- Retained earnings ending balance (Using Ben’s Inc. account balances, assuming the board of directors declared dividends of $28,680, calculate)
7 - Total Shareholders' equity
| Requirement 1 | ||
| Cash | 34,000 | |
| Accounts receivable | 200 | |
| Inventory | 10,800 | |
| Prepaid rent | 9,200 | |
| Supplies | 400 | |
| Total current asset | 54,600 | |
| Requirement 2 | ||
| Building | 26,100 | |
| Land | 16,000 | |
| Total non current asset | 42,100 | |
| Requirement 3 | ||
| Sales revenue | 168,000 | |
| Less: Expenses | ||
| Cost of goods sold | 92,000 | |
| Advertising expense | 3,200 | |
| Depreciation expense, Building | 4,400 | |
| Rent Expense | 1,000 | |
| Interest expense | 600 | |
| Supplies Expense | 200 | |
| Wages Expense | 18,000 | 119,400 |
| Net Operating Income | 48,600 | |
| Income taxes @30% | 14,580 | |
| Net Income | 34,020 | |
| Requirement 4 | ||
| Accounts Payable | 4,360 | |
| Income tax payable | 14,580 | |
| Unearned revenue | 2,400 | |
| Total current liabilities | 21,340 | |
| Requirement 5 | ||
| Bank loan payable | 8,000 | |
| Total non current liabilities | 8,000 | |
| Assuming not payble with in one year | ||
| Requirement 6 | ||
| Retained earnings, Opening balance | 46,020 | |
| Add: Net income | 34,020 | |
| 80,040 | ||
| Less:Dividends | 28,680 | |
| Retained earnings, Ending balance | 51,360 | |
| Requirement 7 | ||
| Common shares | 16,000 | |
| Retained earnings | 51,360 | |
| Shareholders equity | 67,360 |