Question

In: Accounting

Vittoria Ltd requires a Statement of Cash Flows to be prepared for the year ended 31...

Vittoria Ltd requires a Statement of Cash Flows to be prepared for the year ended

31 March 2018, the following information has been collected for this purpose.

Vittoria Ltd Balance Sheets as at 31 March

2017

2018

Cash

$176 000

$239 000

Accounts receivable

220 000

280 000

Allowance for doubtful debts

(30 000)

(40 000)

Inventory

90 000

100 000

Plant and equipment

900 000

1 074 000

Accumulated depreciation

(80 000)

(100 000)

Total assets

$1 276 000

$1 553 000

Accounts payable

80 000

70 000

Interest payable

1 000

2 000

Income tax payable

76 000

88 000

Long term loans

109 000

148 000

Share capital

400 000

500 000

Asset revaluation surplus

-

30 000

Retained earnings

610 000

715 000

Total equity and liabilities

$1 276 000

$1 553 000

Vittoria Ltd SCI for the year ended 31 March 2018:

Sales

$885 000

Less expenses:

   COGS

240 000

  Depreciation expense

90 000

   Interest expense

6 000

   Doubtful debts expense

40 000

   Salaries and wages expense

200 000

   Income tax expense

84 000

  Other expenses

120 000

Profit after tax

105 000

OCI: Revaluation gain

30 000

TCI

$135 000

Additional information:

Vittoria Ltd classifies interest expense and dividends paid as cash outflows from financing activities.

Plant and equipment, with a fair value of $100 000, has been acquired by the issue of

$100 000 worth of fully paid Vittoria Ltd shares to the sellers of the plant and equipment.

During the year, equipment that originally cost $100 000 was sold for $30 000 cash.

Plant and equipment was revalued upwards by $30 000.

A long-term loan of $30 000 was specifically organised for the purchase of plant and equipment costing $30 000.  

Required:

(iii) Prepare a statement of cash flows for Vittoria Ltd, for the year ended 31 March 2018, in accordance with NZ IAS 7 Statement of Cash Flows. Vittoria Ltd uses the directmethod for the cash flows from operating activities (CFOA) section. Complete the necessary reconciliation, as required by NZ FRS-44, to be included in the notes.

      (iii) Vittoria Ltd Statement of Cash Flows for the year ended 31 March 2018

Cash flows from operating activities:        

             $

     Cash generated from operations

         

Net cash (used in)/from operating activities

Cash flows from investing activities

Net cash (used in)/from investing activities

Cash flows from financing activities

  

Net cash (used in)/from financing activities

Net increase/(decrease) in cash and cash equivalents                            

Cash and cash equivalents at beginning of period  

Cash and cash equivalents at end of period       

Reconciliation of net cash from operating activities to profit:

Transactions of a non-cash basis:

Deferrals or accruals of past or future operating cash receipts or payments:

Items of income/expense included in profit and classified as CFIA/CFFA:

CFOA = cash flows from operating activities, CFIA = cash flows from investing activities and CFFA = cash flows from financing activities.        

Solutions

Expert Solution

ANSWER:-

If you have any queries please ask me in the comment i am here for help you. Please do not direct thumbs down just ask if you have any query. And if you like my work then please appreciates with up vote.

***********THANK YOU**********


Related Solutions

The Murdock Corporation Statement of Cash Flows For the Year Ended December 31, 2018 Cash flows...
The Murdock Corporation Statement of Cash Flows For the Year Ended December 31, 2018 Cash flows from Operating Activities: Net Income $         50,000 Adjustments to reconcile Net Income to Net Cash provided by operations Depreciation Expense $     53,000 Gain on Sale of Debt securities $     (4,500) Gain on Sale of Equipment $       1,000 Increase in Accounts Receivables $   (11,750) increase in Inventory $   (20,000) Decrease in Prepaid Insurance $          500 Decrease in Accounts Payable $   (72,330) Decrease in Salaries Payable...
LIVERS INC. Statement of Cash Flows For the Year Ended December 31, 20Y3 Cash flows from...
LIVERS INC. Statement of Cash Flows For the Year Ended December 31, 20Y3 Cash flows from operating activities: Net income    Adjustments to reconcile net income to net cash flow from operating activities: Depreciation    Loss on inventory write down and fixed assets Gain on sale of investments    Changes in current operating assets and liabilities: Increase in accounts receivable    Increase in inventories    Increase in accounts payable    Decrease in accrued expenses payable    Net cash flow from...
LIVERS INC. Statement of Cash Flows For the Year Ended December 31, 20Y3 Cash flows from...
LIVERS INC. Statement of Cash Flows For the Year Ended December 31, 20Y3 Cash flows from operating activities: Net income    Adjustments to reconcile net income to net cash flow from operating activities: Depreciation 100,000 Loss on inventory write down and fixed assets Gain on sale of investments    Changes in current operating assets and liabilities: Increase in accounts receivable (50,000) Increase in inventories (20,000) Increase in accounts payable 40,000 Decrease in accrued expenses payable (5,000) Net cash flow from...
The statement of cash flows for the year ended December 31, 2021, for Bronco Metals is...
The statement of cash flows for the year ended December 31, 2021, for Bronco Metals is presented below. BRONCO METALS Statement of Cash Flows For the Year Ended December 31, 2021 Cash flows from operating activities: Collections from customers $ 368,000 Interest on notes receivable 4,300 Dividends received from investments 2,700 Purchase of inventory (189,000 ) Payment of operating expenses (62,000 ) Payment of interest on notes payable (8,300 ) Net cash flows from operating activities $ 115,700 Cash flows...
Prepare the financing section of the statement of cash flows for the year ended December 31,...
Prepare the financing section of the statement of cash flows for the year ended December 31, 2018. 13) Dakota Telescopes Company uses the indirect method to prepare the statement of cash flows. Refer to the following income statement:                                    Dakota Telescopes Company                                              Income Statement                                  Year Ended December 31, 2019 Sales Revenue                                                   $275,000 Interest Revenue                                                     2,600 Total Revenues                                                                                   $277,600 Cost of Goods Sold                                             135,000 Salary Expense                                                      66,500 Depreciation Expense                                          32,000 Other Operating Expenses                                 35,900 Interest Expense                                                      2,400 Income Tax...
CONDENCED STATEMENT OF CASH FLOW FOR THE YEAR ENDED DECEMBER 31 (IN THOUSANDS)   2011 Cash flows...
CONDENCED STATEMENT OF CASH FLOW FOR THE YEAR ENDED DECEMBER 31 (IN THOUSANDS)   2011 Cash flows from operating activities   Cash receipts from operating activities   $12,000    Cash payments for operating activites   10,000 Net cash provided by operating activities   3,000 Cash flows from investing activities   Purchases of property, plant, and equipment   (500) Other investing activities   (130) Net cash used in investing activities   (630) Cash flows from financing activities   Issuance of common stock   160 Issuance of debt   2,179 Reductions of debt   -2,01...
Consolidated statement of cash flows for the GM Group for the year ended 31 December 2019
  Consolidated statement of cash flows for the GM Group for the year ended 31 December 2019   Cash flows from operating activities $000 $000 Profit before tax Adjust for: Depreciation Share of profit of associate Finance costs Changes in working capital: Decrease in inventories Decrease in receivables Increase in payables Cash generated from operations Less interest paid Less tax paid Net cash from operating activities 5,200 3,400 (900) 400 800 1,400             600 10,900 (200) (1,700) 9,000 Cash flows...
Prepare a statement of cash flows for Henderson ?Industries, Inc., for the year ended December? 31,...
Prepare a statement of cash flows for Henderson ?Industries, Inc., for the year ended December? 31, 2017?, using the indirect method. Henderson Industries, Inc. Income Statement For the Year Ended December 31, 2017 Sales revenues $950,000 Less: Cost of goods sold 378,000 Gross profit $572,000 Less operating expenses: Salaries and wages expense $187,000 Insurance expense 14,500 Depreciation expense 48,400 Other operating expenses 88,000 Total operating expenses 337,900 Operating income $234,100 Plus other income and less other expenses: Interest expense $5,900...
In preparation for developing its statement of cash flows for the year ended December 31, 2018,...
In preparation for developing its statement of cash flows for the year ended December 31, 2018, Millennium Solutions, Inc. collected the following information: ($ in millions) Payment for the early extinguishments of long-term notes (book value: $77.0 million) $ 81.0 Sale of common shares 228.0 Retirement of common shares 135.0 Loss on sale of equipment 3.3 Proceeds from sale of equipment 13.2 Issuance of short-term note payable for cash 23.0 Acquisition of building for cash 13.5 Purchase of marketable securities...
BIG TWO CORPORATION Statement of Cash Flows For the year Ended December 31, 2010 (In Millions)...
BIG TWO CORPORATION Statement of Cash Flows For the year Ended December 31, 2010 (In Millions) Cash Flows from Operating Activities:                Net Income                                                                                                                  117.5                Sources of Cash                               Depreciation                                                                                                 100.0                               Accounts Payable                                                                                        40.0                Uses of Cash                               Accounts Receivable                                                                                   (60.0)                               Inventories                                                                                                 (200.0)                Net cash provided by operating activities                                             (2.5) Cash Flows from Investing Activities:                Cash Used for Fixed Assets                                                                                    (230.0) Cash Flow from Financing Activities:                                        Notes Payable                                                                                             ...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT