Cash Flow Statement Assignment

Download as doc, pdf, or txt
Download as doc, pdf, or txt
You are on page 1of 2

Cash Flow Statement (Assignment)

During the Annual General Meeting of Wajuvi Limited, the directors were concerned about a decline in the cash
reserves of the Company. One director in particular, Mbaba, could not understand why, “if the company has made
profits before Tax of TZS.100,000,000, there should be a decline in the Company’s liquidity”. Provided below are
the statements of the financial position of the Company for the year ended 31st December 20X7:
Figures “000”

Assets December 31 January 1


TZS. TZS.
Bank and Cash 250,000 450,000
Marketable securities - 150,000
Accounts receivable 850,000 660,000
Prepaid expenses 40,000 30,000
Inventories 970,000 790,000
Machinery at cost 670,000 500,000
Building at cost 590,000 740,000
Provision for depreciation, machinery (160,000) (170,000)
Provision for depreciation, buildings (230,000) (250,000)
Land at cot 400,000 -
Organization cost 20,000 30,000
Patent No. 4115 - 50,000
Goodwill _120,000 __70,000
2,850,000 3.050,000
Liabilities and Shareholders’ Equity:
Accounts payable 740,000 630,000
Accrued expenses 60,000 30,000
Long-term debt 125,000 295,000
Bank loan due in 2011 850,000 650,000

Reserve for guarantee 80,000 50,000


Reserve for casualty losses 40,000 60,000
Discount on ordinary shares (90,000) (60,000)
Ordinary shares capital 900,000 600,000
Profit and loss A/C _815,000 _795,000
2,850,000 3,050,000
Additional information:
(a) A machine with an original cost price of TZS. 90,000,000 was sold at a loss of TZS. 20,000,000. Provision
for depreciation on this machine is TZS. 40,000,000. Additional machines were purchased for a total of
TZS. 260,000,000.
During the year 20X7, TZS. 120,000,000 was spent on extraordinary repairs on machinery. The
expenditure was debited to the provision for depreciation on machinery account.

(b) A separate building with an original cost price of TZS. 150,000,000, was sold at a profit of TZS.
130,000,000. Provision for depreciation on this building is TZS. 60,000,000.

(c) Goodwill was purchased for TZS. 80,000,000.

(d) Patent NO. 4115 was sold at the end of the year at a loss of TZS. 25,000,000. The patent was amortized for
TZS. 10,000,000 in 20X7.

(e) Additional ordinary shares were issued and sold for cash at a discount.

(f) A 10% dividend was paid in 20X7 to Shareholders before the issue of new shares.
Required:
Prepare a statement of cash flows for Wajuvi Ltd. for the year ended December 31, 20X7 and explain to the
Directors why liquidity of the Company declined during the year.

You might also like