The James Island Clothing Company began operations on July 1, 2018. The adjusted trial balance as of December 31, 2018 appears below, along with transaction data for 2018. THE JAMES ISLAND CLOTHING COMPANY Worksheet 12/31/18 Account Title Cash Accounts Receivable Inventory Office Equipment Truck 6,000 Accumulated Depreciation-Plant Assets Accounts Payable Note Payable-Short Term 5,500 10,000 33,000 100,000 Note Payable-Long Term Common Stock Retained Earnings Dividends 1,000 Sales Revenue 15,000 Cost of Goods Sold 3,600 Rent Expense 2,000 Advertising Expense 800 Depreciation Expense 6,000 169,500 $ 169,500 Transaction Data for 2018 Cash paid for purchase of office equipment 6,000 Cash paid for purchase of truck 5,000 Acquisition of Property, Plant, and Equipment with Notes Payable-Long-term Cash payment of dividends 33,000 1,000 100,000 Cash receipt from issuance of common stock Requirements: 1. Complete the worksheet for the James Island Clothing Company, filling in the transaction analysis columns. Note: Some of the input cells marked in blue may not require entries. 2. Prepare the James Island Clothing Company statement of cash flows for the six months ended December 31, 2018. Use the indirect method. Note: Some of the input cells marked in blue may not require entries. Excel Skills: 1. Use cell references in formulas. 2 Format cells with comma format, dollar format, and underlines as appropriate. $ $ Adjusted Trial Balance Debit Credit 95,700 12,000 4,400 26,000 18,000 $
The James Island Clothing Company began operations on July 1, 2018. The adjusted trial balance as of December 31, 2018 appears below, along with transaction data for 2018. THE JAMES ISLAND CLOTHING COMPANY Worksheet 12/31/18 Account Title Cash Accounts Receivable Inventory Office Equipment Truck 6,000 Accumulated Depreciation-Plant Assets Accounts Payable Note Payable-Short Term 5,500 10,000 33,000 100,000 Note Payable-Long Term Common Stock Retained Earnings Dividends 1,000 Sales Revenue 15,000 Cost of Goods Sold 3,600 Rent Expense 2,000 Advertising Expense 800 Depreciation Expense 6,000 169,500 $ 169,500 Transaction Data for 2018 Cash paid for purchase of office equipment 6,000 Cash paid for purchase of truck 5,000 Acquisition of Property, Plant, and Equipment with Notes Payable-Long-term Cash payment of dividends 33,000 1,000 100,000 Cash receipt from issuance of common stock Requirements: 1. Complete the worksheet for the James Island Clothing Company, filling in the transaction analysis columns. Note: Some of the input cells marked in blue may not require entries. 2. Prepare the James Island Clothing Company statement of cash flows for the six months ended December 31, 2018. Use the indirect method. Note: Some of the input cells marked in blue may not require entries. Excel Skills: 1. Use cell references in formulas. 2 Format cells with comma format, dollar format, and underlines as appropriate. $ $ Adjusted Trial Balance Debit Credit 95,700 12,000 4,400 26,000 18,000 $
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
Related questions
Question
Not sure how to complete
![Using Excel
P14-46 Using Excel to prepare the statement of cash flows, indirect method
The James Island Clothing Company began operations on July 1, 2018.
The adjusted trial balance as of December 31, 2018 appears below, along with transaction data for 2018.
THE JAMES ISLAND CLOTHING COMPANY
Worksheet
12/31/18
Account Title
Adjusted Trial Balance
Debit
Credit
Cash
95,700
12,000
Accounts Receivable
Inventory
Office Equipment
4,400
26,000
18,000
Truck
Accumulated Depreciation-Plant Assets
Accounts Payable
Note Payable-Short Term
Note Payable-Long Term
Common Stock
Retained Earnings
Dividends
1,000
Sales Revenue
Cost of Goods Sold
3,600
Rent Expense
2,000
Advertising Expense
800
Depreciation Expense
6,000
$ 169,500 $
Transaction Data for 2018
Cash paid for purchase of office equipment
$
6,000
Cash paid for purchase of truck
5,000
Acquisition of Property, Plant, and Equipment with Notes Payable-Long-term
Cash payment of dividends
33,000
1,000
100,000
Cash receipt from issuance of common stock
Requirements:
1. Complete the worksheet for the James Island Clothing Company, filling in the transaction analysis columns.
Note: Some of the input cells marked in blue may not require entries.
2. Prepare the James Island Clothing Company statement of cash flows for the six months ended December 31, 2018. Use the indirect method.
Note: Some of the input cells marked in blue may not require entries.
Excel Skills:
1. Use cell references in formulas.
2. Format cells with comma format, dollar format, and underlines as appropriate.
$
$
6,000
5,500
10,000
33,000
100,000
15,000
169,500](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2Fab854773-320f-40c9-af41-46eefef4ce21%2F43753c6c-788d-489d-ac2c-181c4920772e%2Fdryk0mk_processed.jpeg&w=3840&q=75)
Transcribed Image Text:Using Excel
P14-46 Using Excel to prepare the statement of cash flows, indirect method
The James Island Clothing Company began operations on July 1, 2018.
The adjusted trial balance as of December 31, 2018 appears below, along with transaction data for 2018.
THE JAMES ISLAND CLOTHING COMPANY
Worksheet
12/31/18
Account Title
Adjusted Trial Balance
Debit
Credit
Cash
95,700
12,000
Accounts Receivable
Inventory
Office Equipment
4,400
26,000
18,000
Truck
Accumulated Depreciation-Plant Assets
Accounts Payable
Note Payable-Short Term
Note Payable-Long Term
Common Stock
Retained Earnings
Dividends
1,000
Sales Revenue
Cost of Goods Sold
3,600
Rent Expense
2,000
Advertising Expense
800
Depreciation Expense
6,000
$ 169,500 $
Transaction Data for 2018
Cash paid for purchase of office equipment
$
6,000
Cash paid for purchase of truck
5,000
Acquisition of Property, Plant, and Equipment with Notes Payable-Long-term
Cash payment of dividends
33,000
1,000
100,000
Cash receipt from issuance of common stock
Requirements:
1. Complete the worksheet for the James Island Clothing Company, filling in the transaction analysis columns.
Note: Some of the input cells marked in blue may not require entries.
2. Prepare the James Island Clothing Company statement of cash flows for the six months ended December 31, 2018. Use the indirect method.
Note: Some of the input cells marked in blue may not require entries.
Excel Skills:
1. Use cell references in formulas.
2. Format cells with comma format, dollar format, and underlines as appropriate.
$
$
6,000
5,500
10,000
33,000
100,000
15,000
169,500
![Requirement 1
Complete the worksheet for the James Island Clothing Company, filling in the transaction analysis columns.
Note: Some of the input cells marked in blue may not require entries.
Spreadsheet for Statement of Cash Flows
Panel A-Balance Sheet
Cash
Accounts Receivable
Inventory
Office Equipment
Truck
Accumulated Depreciation-Plant Assets
Total Assets
Accounts Payable
Note Payable -Short Term
Note Payable Long Term
Total Liabilities
Common Stock
Retained Earnings
Total Liabilities and Stockholders' Equity
Panel B-Statement of Cash Flows
Cash Flows from Operating Activities:
Net Income
Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities
Depreciation Expense-Plant Assets
Increase in Accounts Receivable
Increase in Inventory
Increase in Accounts Payable
Increase in Notes Payable-Short-term
Net Cash Provided by Operating Activities
Cash Flows from Investing Activities:
Cash Paid for Acquisition of Plaht Assets
Net Cash Used for Investing Activities
Cash Flows from Financing Activities:
Cash Receipt from Issuance of Common Stock
Cash Payment of Dividends
Net Cash Provided by Financing Activities
Net Increase (Decrease) in Cash:
Total
Requirement 2
Prepare the James Island Clothing Company Statement of Cash Flows for the six months ended December 31, 2018.
Format cash flows from operating activities by the indirect method. Leave cells blank if not used.
Note: Some of the input cells marked in blue may not require entries.
Balance
7/1/18
$ SO
0
0
MO
0
0
0
0
0
$
0
0
HARTONO
TMENT O
0
10
Transaction Analysis
Debit Credit
Balance
12/31/18](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2Fab854773-320f-40c9-af41-46eefef4ce21%2F43753c6c-788d-489d-ac2c-181c4920772e%2Frdlq58b_processed.jpeg&w=3840&q=75)
Transcribed Image Text:Requirement 1
Complete the worksheet for the James Island Clothing Company, filling in the transaction analysis columns.
Note: Some of the input cells marked in blue may not require entries.
Spreadsheet for Statement of Cash Flows
Panel A-Balance Sheet
Cash
Accounts Receivable
Inventory
Office Equipment
Truck
Accumulated Depreciation-Plant Assets
Total Assets
Accounts Payable
Note Payable -Short Term
Note Payable Long Term
Total Liabilities
Common Stock
Retained Earnings
Total Liabilities and Stockholders' Equity
Panel B-Statement of Cash Flows
Cash Flows from Operating Activities:
Net Income
Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities
Depreciation Expense-Plant Assets
Increase in Accounts Receivable
Increase in Inventory
Increase in Accounts Payable
Increase in Notes Payable-Short-term
Net Cash Provided by Operating Activities
Cash Flows from Investing Activities:
Cash Paid for Acquisition of Plaht Assets
Net Cash Used for Investing Activities
Cash Flows from Financing Activities:
Cash Receipt from Issuance of Common Stock
Cash Payment of Dividends
Net Cash Provided by Financing Activities
Net Increase (Decrease) in Cash:
Total
Requirement 2
Prepare the James Island Clothing Company Statement of Cash Flows for the six months ended December 31, 2018.
Format cash flows from operating activities by the indirect method. Leave cells blank if not used.
Note: Some of the input cells marked in blue may not require entries.
Balance
7/1/18
$ SO
0
0
MO
0
0
0
0
0
$
0
0
HARTONO
TMENT O
0
10
Transaction Analysis
Debit Credit
Balance
12/31/18
Expert Solution
![](/static/compass_v2/shared-icons/check-mark.png)
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
This is a popular solution!
Trending now
This is a popular solution!
Step by step
Solved in 2 steps with 2 images
![Blurred answer](/static/compass_v2/solution-images/blurred-answer.jpg)
Knowledge Booster
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.Recommended textbooks for you
![FINANCIAL ACCOUNTING](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Accounting](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
![Accounting Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
![FINANCIAL ACCOUNTING](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Accounting](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
![Accounting Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
![Horngren's Cost Accounting: A Managerial Emphasis…](https://www.bartleby.com/isbn_cover_images/9780134475585/9780134475585_smallCoverImage.gif)
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
![Intermediate Accounting](https://www.bartleby.com/isbn_cover_images/9781259722660/9781259722660_smallCoverImage.gif)
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
![Financial and Managerial Accounting](https://www.bartleby.com/isbn_cover_images/9781259726705/9781259726705_smallCoverImage.gif)
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education