Balance Sheet May 31 108,554 =849 5,152 =SUM(Journa 3,450 -SUM(Journal 2,875 SUM(lournal 120,031 -SUM(B56:B59 135,700 SUMlournal 255,731 -SUM(860,B61 13,800 =SUM(Journal 1,554 =Journal!G21 111,000 =JournallG5 1,110 =SUMUournal! 127,464 =SUM(B63:866 Cash Accounts Receivable Inventory Prepaid Insurance Total Current Assets Equipment, Net of Accumulated Depreciation Total Assets Accounts Payable Wages Payable E Notes Payable 5 Interest Payable - Total Current Liabilities B Stock 9 Retained Earnings 0 Total Liabilities and Shareholders' Equity 116,000 =Journal!15 12,267 =B27 255,731 =SUM(B67:B69) $4 1 2 3 Link to the line item amount in the financial statement above: 74 75 Amount charged customers from selling inventory 76 Cash collected from customers 77 Earned but not yet collected from customers 78 Cash paid for insurance 79 Insurance paid for in advance but not yet used 80 Insurance used Amount n/a n/a n/a n/a n/a n/a 81 82 83 84

Quickbooks Online Accounting
3rd Edition
ISBN:9780357391693
Author:Owen
Publisher:Owen
Chapter4: Operating Activities: Sales And Cash Receipts
Section: Chapter Questions
Problem 1.5C
icon
Related questions
Question
help fill out the bottom chart please
Net Change in Cash
Plus Beginning Cash Balance
Ending Cash Balance
21,088-SUM(B39,841,845)
87,466-lournaltES
108,554-SUM(847, 848)
***When preparing your Balance Sheet, do not forget your beginning balances!
Karry no Key, Inc.
Balance Sheet
May 31
2$
108,554 =849
Cash
Accounts Receivable
5,152 =SUM(JournallE13,Je
3,450 =SUMJournal!E9,Jou
2,875 -SUM(JournallE10,Jc
120,031 =SUM(856:B59)
135,700 SUMUournal!E7,Jou
255,731 =SUM(B60,B61)
13,800 =SUMJournal!G9,Jou
1,554 =Journal!G21
111,000 =JournallG5
1,110 -SUMJournal!G6,Jou
127,464 =SUM(B63:B66)
Inventory
Prepaid Insurance
Total Current Assets
Equipment, Net of Accumulated Depreciation
Total Assets
2$
Accounts Payable
Wages Payable
E Notes Payable
5 Interest Payable
7 Total Current Liabilities
2$
B Stock
9 Retained Earnings
0 Total Liabilities and Shareholders' Equity
116,000 =Journal!15
12,267 =B27
255,731 =SUM(B67:B69)
2
3 Link to the line item amount in the financial statement above:
74
Amount
75 Amount charged customers from selling inventory
76 Cash collected from customers
n/a
n/a
n/a
n/a
n/a
n/a
77 Earned but not yet collected from customers
78 Cash paid for insurance
79 Insurance paid for in advance but not yet used
80 Insurance used
81
82
83
84
85
86
87
88
89
Instructions
lournal
Transcribed Image Text:Net Change in Cash Plus Beginning Cash Balance Ending Cash Balance 21,088-SUM(B39,841,845) 87,466-lournaltES 108,554-SUM(847, 848) ***When preparing your Balance Sheet, do not forget your beginning balances! Karry no Key, Inc. Balance Sheet May 31 2$ 108,554 =849 Cash Accounts Receivable 5,152 =SUM(JournallE13,Je 3,450 =SUMJournal!E9,Jou 2,875 -SUM(JournallE10,Jc 120,031 =SUM(856:B59) 135,700 SUMUournal!E7,Jou 255,731 =SUM(B60,B61) 13,800 =SUMJournal!G9,Jou 1,554 =Journal!G21 111,000 =JournallG5 1,110 -SUMJournal!G6,Jou 127,464 =SUM(B63:B66) Inventory Prepaid Insurance Total Current Assets Equipment, Net of Accumulated Depreciation Total Assets 2$ Accounts Payable Wages Payable E Notes Payable 5 Interest Payable 7 Total Current Liabilities 2$ B Stock 9 Retained Earnings 0 Total Liabilities and Shareholders' Equity 116,000 =Journal!15 12,267 =B27 255,731 =SUM(B67:B69) 2 3 Link to the line item amount in the financial statement above: 74 Amount 75 Amount charged customers from selling inventory 76 Cash collected from customers n/a n/a n/a n/a n/a n/a 77 Earned but not yet collected from customers 78 Cash paid for insurance 79 Insurance paid for in advance but not yet used 80 Insurance used 81 82 83 84 85 86 87 88 89 Instructions lournal
1 12 Project (continued)
2 b NOT INSERT/DELETE ANY CELLS, ROWS OR COLUMNS IN THIS WORKBOOK; DOING SO WILL RESULT IN A SCORE OF 0.
3
Karry no Key, Inc.
Income Statement
For the Month Ended May 31
51,520 =Journall13
(36,800) =Journal!114
14,720 =SUM(B6,B7)
(1,554) =Journal!121
(1,150) =Journal!120
(575) =Journal!119
11,441 =SUM(B8:B11)
(555) -Journal!122
10,886 =SUM(B12,B13)
6 ales Revenue
7 ost of Goods Sold
8 ross Profit
9 ages Expense
10 epreciation Expense
11 surance Expense
12 perating Income
13 terest Expense
14 et Income
15
16
17
Karry no Key, Inc.
18
Statement of Shareholders' Equity
19
For the Month Ended May 31
116,000 =Journal!15
20 eginning Stock
21 ock Issued
-=0
22 hding Stock
116,000 =SUM(B20:B21)
23
2,511 =Journal!16
10,886 =B14
24 eginning Retained Earnings
25 et Income
26 jvidends
- 27 hding Retained Earnings
(1,130) =Journal!118
12,267 =SUM(B24;B26)
28
29 ptal Shareholders' Equity
2$
128,267 =SUM(B22,B27)
30
31
32
Karry no Key, Inc.
33
Statement of Cash Flows
34
For the Month Ended May 31
35 ash from Operating Activities:
36 ash Collected from Customers
37 ash Paid for Inventory
38 ash Paid for Insurance
39 ptal Cash from Operating Activities
2$
46,368 =Journal!E15
(20,700) =Journal!E17
(3,450) =Journal!E11
22,218 =SUM(836:B38)
40
41 ash from Investing Activities
-=0
42
43 ash from Finandng Activities
44 ash Paid for Dividends
45 et Cash from Financing Activities
(1,130) =Journal!E18
(1,130) =SUM(B44)
46
21,088 =SUM(B39,B41,B45)
47 et Change in Cash
48 us Beginning Cash Balance
87,466 =JournallES
Instructions
A Journal
A Statements
Ready
Transcribed Image Text:1 12 Project (continued) 2 b NOT INSERT/DELETE ANY CELLS, ROWS OR COLUMNS IN THIS WORKBOOK; DOING SO WILL RESULT IN A SCORE OF 0. 3 Karry no Key, Inc. Income Statement For the Month Ended May 31 51,520 =Journall13 (36,800) =Journal!114 14,720 =SUM(B6,B7) (1,554) =Journal!121 (1,150) =Journal!120 (575) =Journal!119 11,441 =SUM(B8:B11) (555) -Journal!122 10,886 =SUM(B12,B13) 6 ales Revenue 7 ost of Goods Sold 8 ross Profit 9 ages Expense 10 epreciation Expense 11 surance Expense 12 perating Income 13 terest Expense 14 et Income 15 16 17 Karry no Key, Inc. 18 Statement of Shareholders' Equity 19 For the Month Ended May 31 116,000 =Journal!15 20 eginning Stock 21 ock Issued -=0 22 hding Stock 116,000 =SUM(B20:B21) 23 2,511 =Journal!16 10,886 =B14 24 eginning Retained Earnings 25 et Income 26 jvidends - 27 hding Retained Earnings (1,130) =Journal!118 12,267 =SUM(B24;B26) 28 29 ptal Shareholders' Equity 2$ 128,267 =SUM(B22,B27) 30 31 32 Karry no Key, Inc. 33 Statement of Cash Flows 34 For the Month Ended May 31 35 ash from Operating Activities: 36 ash Collected from Customers 37 ash Paid for Inventory 38 ash Paid for Insurance 39 ptal Cash from Operating Activities 2$ 46,368 =Journal!E15 (20,700) =Journal!E17 (3,450) =Journal!E11 22,218 =SUM(836:B38) 40 41 ash from Investing Activities -=0 42 43 ash from Finandng Activities 44 ash Paid for Dividends 45 et Cash from Financing Activities (1,130) =Journal!E18 (1,130) =SUM(B44) 46 21,088 =SUM(B39,B41,B45) 47 et Change in Cash 48 us Beginning Cash Balance 87,466 =JournallES Instructions A Journal A Statements Ready
Expert Solution
Step 1

Accounting homework question answer, step 1, image 1

trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 2 steps with 1 images

Blurred answer
Knowledge Booster
Payroll register
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Quickbooks Online Accounting
Quickbooks Online Accounting
Accounting
ISBN:
9780357391693
Author:
Owen
Publisher:
Cengage