Answer To: Rock Ram Practice Set Instructor M. Kelley ~ Spring 2019 Student Name: ____________________________...
Kiran answered on Apr 13 2021
Nov.TB
Rocky Ram, Inc.
Unadjusted Trial Balance
November 30, 2018
Spr. 2019
Acct# Account Name Debit Credit
1010 Cash $ 40,900
1020 Cash in Savings Account 60,552
1030 Accounts Receivable 74,000
1035 Allowance of Doubtful Accounts $ 1,500
1040 Merchandise Inventory 201,000
1050 Prepaid Insurance 2,000
1060 Supplies 16,000
1510 Office Equipment 130,000
1515 Accumulated Depr. - Office Equip. 47,000
1520 Land 380,000
1530 Building 180,000
1535 Accumulated Depr. - Building 11,500
2010 Accounts Payable 52,000
2020 Wages & Salaries Payable
2030 Unearned Rent Revenue
2040 Interest Payable
2050 Income Taxes Payable
2500 Dividends Payable
2700 Notes Payable
2800 Mortgage Note Payable 200,000
3000 Common Stock 190,000
3800 Retained Earnings 470,000
3900 Dividends 6,000
4010 Sales Revenue 2,152,200
4100 Sales Returns and Allowances 7,200
4150 Sales Discounts 15,600
5010 Cost of Good Sold 1,202,075
6000 Wages & Salaries Expense 685,000
6010 Insurance Expense 4,000
6020 Utilities Expense 73,800
6030 Supplies Expense 26,000
6040 Depreciation Exp. - Buildings 5,500
6050 Depreciation Exp. - Equipment 11,000
6060 Bad Debt Expense
7000 Interest Expense 4,125
7100 Interest Revenue 552
7150 Rent Revenue
9000 Income Tax Expense
Total $3,124,752 $3,124,752
0
&C&P
GJ1
Rocky Ram, Inc. Page 1
General Journal
Acct. Ref.
Trans. Account Name Number Debit Credit
J1 Cash 1010 17,000
Accounts Receivable - Kanga Roo 1030 17,000
J2 Cash 1010 9,000
Unearned Rent Revenue 2030 9,000
J3 Accounts Payable - Acne Corp 2010 12,000
Accounts Payable - Bow & Arrow 2010 8,000
Accounts Payable - Boa Construction 2010 15,000
Cash 1010 35,000
J4 Supplies 1060 4,000
Accounts Payable - Boa Construction 2010 4,000
J5 Cash 1010 30,000
Accounts Receivable - Poodle & Co 1030 30,000
J6 Accounts Receivable - Poodle & Co 1030 80,000
Sales revenue 4010 80,000
Cost of goods sold 5010 55,000
Merchandise Inventory 1040 55,000
J7 Dividends 3900 8,200
Dividend Payable 2500 8,200
J8 Wages & Salaries Expense 6000 31,000
Cash 1010 31,000
J9 Cash 1010 78,400
Sales Discount 4150 1,600
Accounts Receivable - Poodle & Co 1030 80,000
J10 Accounts Receivable - Bulldog Inc. 1030 140,000
Sales revenue 4010 140,000
Cost of goods sold 5010 90,000
Merchandise Inventory 1040 90,000
J11 Sales return & Allowances 4100 14,000
Accounts Receivable - Bulldog Inc. 1030 14,000
Merchandise Inventory 1040 9,000
Cost of goods sold 5010 9,000
J12 No Entry
J13 Office Equipment 1510 60,000
Cash 1010 15,000
Notes payable 2700 45,000
J14 Utilities expense 6020 10,000
Cash 1010 10,000
GJ2
Rocky Ram, Inc. Page 2
General Journal
Acct. Ref.
Trans. Account Name Number Debit Credit
AJ1 Depreciation Expense - Building 6040 500
Accumulated Depreciation - Building 1535 500
AJ2 Depreciation Expense - Office Equipment 6050 1,000
Accumulated Depreciation - Office Equipment 1515 1,000
AJ3 Insurance Expense 6010 500
Prepaid Insurance 1050 500
AJ4 Supplies expense 6030 14,900
Supplies 1060 14,900
AJ5 Wages & Salaries Expense 6000 32,500
Wages & Salaries Payable 2020 32,500
AJ6 Unearned Rent Revenue 2030 3,000
Rent Revenue 7150 3,000
AJ7 Interest Expense 7000 4,500
Interest Payable 2040 4,500
AJ8 Cash in Savings Account 1020 50
Interest Revenue 7100 50
AJ9 Bad debt Expense 6060 11,000
Allowance for Doubtful Accounts 1035 11,000
AJ10 Income tax expense 17,500
Income tax payable 2050 17,500
CJ1 Sales Revenue 4010 2,372,200
Interest Revenue 7100 602
Rent Revenue 7150 3,000
Income Summary 3999 2,375,802
CJ2 Income Summary 3999 2,309,300
Sales Returns and Allowances 4100 21,200
Sales Discounts 4150 17,200
Cost of Goods Sold 5010 1,338,075
Wage & Salary Expense 6000 748,500
Insurance Expense 6010 4,500
Utilities Expense 6020 83,800
Supplies Expense 6030 40,900
Depreciation Expense - Bldg. 6040 6,000
Depreciation Expense - Equip. 6050 12,000
Bad Debt Expense 6060 11,000
Interest Expense 7000 8,625
Income Tax Expense 9000 17,500
CJ3 Income Summary 3999 66,502
Retained Earnings 3800 66,502
CJ4 Retained Earnings 3800 14,200
Dividends 3900 14,200
GL
Rocky Ram, Inc.
General Ledger
Acct.
No.
1010 Cash Post Balance
Explanation Ref. Debit Credit Debit Credit
Balance - Nov. 30, 2018 40,900
J1 17,000 57,900
J2 9,000 66,900
J3 35,000 31,900
J5 30,000 61,900
J8 31,000 30,900
J9 78,400 109,300
J13 15,000 94,300
J14 10,000 84,300
84,300
84,300
84,300
1020 Cash in Savings Account Post Balance
Explanation Ref. Debit Credit Debit Credit
Balance - Nov. 30, 2018 60,552
AJ8 50 60,602
1030 Accounts Receivable Post Balance
Explanation Ref. Debit Credit Debit Credit
Balance - Nov. 30, 2018 74,000
Kanga Roo J1 17,000 57,000
Accounts Receivable - Poodle & Co J5 30,000 27,000
Accounts Receivable - Poodle & Co J6 80,000 107,000
Accounts Receivable - Poodle & Co J9 80,000 27,000
Accounts Receivable - Bulldog Inc. J10 140,000 167,000
Accounts Receivable - Bulldog Inc. J11 14,000 153,000
1035 Allowance for Doubtful Accts. Post Balance
Explanation Ref. Debit Credit Debit Credit
Balance - Nov. 30, 2018 1,500
AJ9 11,000 12,500
1040 Merchandise Inventory Post Balance
Explanation Ref. Debit Credit Debit Credit
Balance - Nov....