Medieval Adventures Company

Topics: Balance sheet, Cash flow, Accounts receivable Pages: 4 (569 words) Published: March 5, 2015
Question 1:
Income Statement
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
31-Jan
28-Feb
31-Mar
30-Apr
31-May
30-Jun
31-Jul
31-Aug
30-Sep
31-Oct
Sales
55000
82500
110000
137500
165000
192500
220000
247500
275000
302500
Cost of Goods Sold
(35000)
(52500)
(70000)
(87500)
(105000)
(122500)
(140000)
(157500)
(175000)
(192500)
Gross Profit
20000
30000
40000
50000
60000
70000
80000
90000
100000
110000
Being in Business Cost
(10000)
(10000)
(10000)
(10000)
(10000)
(10000)
(10000)
(10000)
(10000)
(10000)
Net Income
10000
20000
30000
40000
50000
60000
70000
80000
90000
100000

Cash Flow Statement
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
31-Jan
28-Feb
31-Mar
30-Apr
31-May
30-Jun
31-Jul
31-Aug
30-Sep
31-Oct
Cash from Operations
 
 
 
 
 
 
 
 
 
 
Collections from Customers
27500
41250
55000
82500
110000
137500
165000
192500
220000
247500
Production Cost (Inventory)
(52500)
(70000)
(87500)
(105000)
(122500)
(140000)
(157500)
(175000)
(192500)
(210000)
Being in Business Costs
(10000)
(10000)
(10000)
(10000)
(10000)
(10000)
(10000)
(10000)
(10000)
(10000)
Cash from Operations, Total
(35000)
(38750)
(42500)
(32500)
(22500)
(12500)
(2500)
7500
17500
27500
 
 
 
 
 
 
 
 
 
 
 
Cash from Financing Activity
 
 
 
 
 
 
 
 
 
 
Loan from Bank
0
0
0
2500
22500
12500
2500
0
0
0
Loan Repayment
0
0
0
0
0
0
0
(7500)
(17500)
(15000)
Cash from Financing Activity, Total
0
0
0
2500
22500
12500
2500
(7500)
(17500)
(15000)
 
 
 
 
 
 
 
 
 
 
 
Change in Cash
(35000)
(38750)
(42500)
(30000)
0
0
0
0
0
12500
Beginning Cash
146250
111250
72500
30000
0
0
0
0
0
0
Ending Cash
111250
72500
30000
0
0
0
0
0
0
12500...
Continue Reading

Please join StudyMode to read the full document

You May Also Find These Documents Helpful

  • Medieval Company Essay
  • Medieval Adventure Company Essay
  • Medieval Essay
  • Adventure Essay
  • Adventures Essay
  • Essay about A Business Plan for and Adventure Recreation Company
  • Company Law Essay
  • Ford motor Company Essay

Become a StudyMode Member

Sign Up - It's Free