Preview

Medieval Adventures Company

Good Essays
Open Document
Open Document
569 Words
Grammar
Grammar
Plagiarism
Plagiarism
Writing
Writing
Score
Score
Medieval Adventures Company
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

The required financial statements are shown above for months January-October. By examining the balance sheet we can see that the company will need extra funds in April, it will need a total of $40,000 to maintain its operations with a zero cash balance. July is the last month the company
Continue Reading
View Writing Issues

You May Also Find These Documents Helpful

  • Satisfactory Essays

    Week 6 Practice Problem 1 Copy
    • 446 Words
    • 24 Pages

    Week 6 Practice Problem 1 Copy

    7/31 5,400 07/20 2,000 Common Stock 07/31 290 07/01 12,000 07/31 600 Bal. 7/31 12,000 Bal. 7/31 5,410 Equipment Accounts Receivable…

    • 446 Words
    • 24 Pages
    Satisfactory Essays
    Read More
  • Good Essays

    AB220 Unit 8 Assignment
    • 1036 Words
    • 4 Pages

    AB220 Unit 8 Assignment

    It will probably also need several months of working capital to assist with cash flow.…

    • 1036 Words
    • 4 Pages
    Good Essays
    Read More
  • Satisfactory Essays

    Case 2 analysis
    • 264 Words
    • 2 Pages

    Case 2 analysis

    You will have to estimate the financials of the company using the excel file. Consider the following scenarios:…

    • 264 Words
    • 2 Pages
    Satisfactory Essays
    Read More
  • Satisfactory Essays

    Lobbying for Love, Southwest Airlines
    • 618 Words
    • 3 Pages

    Lobbying for Love, Southwest Airlines

    3/31/86 Assets Current Assets Cash Receivables, Net Inventories Prepaid Expenses Total Current Assets Fixed Assets Plant, Property, & Equipt (Less) accum depreciation Total Net Fixed Assets Other Assets Total Assets Liabilities and Stockholders' Equity Current Liabilities Accounts Payable Notes Payable - banks Income Taxes Payable Current Installments - lt debt Total Current Liabilities Long Term Debt Term Loan Notes Payable to Bank Total Liabilities Stockholders' Equity Common Stock Additional Paid in Capital Retained Earnings Total Stockholders' Equity Total Liabilities and Equity…

    • 618 Words
    • 3 Pages
    Satisfactory Essays
    Read More
  • Satisfactory Essays

    Assignment 9: Business Finance (16.0 Points)
    • 573 Words
    • 3 Pages

    Assignment 9: Business Finance (16.0 Points)

    3. Review the Financial Statements: Balance Sheet from Section 9, Lesson 2 of this course. Use the…

    • 573 Words
    • 3 Pages
    Satisfactory Essays
    Read More
  • Satisfactory Essays

    A Manufacturing Company Is Thinking of Launching a New Product. the Company Expects to Sell $950,000 of the New Product in the First Year and $1,500,000 Each Year Thereafter. Direct Costs Including Labor and Materials
    • 474 Words
    • 2 Pages

    A Manufacturing Company Is Thinking of Launching a New Product. the Company Expects to Sell $950,000 of the New Product in the First Year and $1,500,000 Each Year Thereafter. Direct Costs Including Labor and Materials

    Project Statement Year | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | Sales | | 950,000 | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 | Direct Cost55% of sales(Sales * 55% = DC) | | 522,500 | 825,000 | 825,000 | 825,000 | 825,000 | 825,000 | 825,000 | 825,000 | Indirect Incremental Costs | | 80,000 | 80,000 | 80,000 | 80,000 | 80,000 | 80,000 | 80,000 | 80,000 |…

    • 474 Words
    • 2 Pages
    Satisfactory Essays
    Read More
  • Satisfactory Essays

    Financial Reporting Problem Part II
    • 197 Words
    • 1 Page

    Financial Reporting Problem Part II

    What are the company’s total current liabilities at the end of its most recent annual reporting period?…

    • 197 Words
    • 1 Page
    Satisfactory Essays
    Read More
  • Good Essays

    Appendix 3
    • 442 Words
    • 7 Pages

    Appendix 3

    Overhead costs may include minor direct costs when they are so insignificant that they cannot be practically treated as direct expenses. Therefore, overhead expenses are part of the total costs of maintaining and staffing a business.…

    • 442 Words
    • 7 Pages
    Good Essays
    Read More
  • Good Essays

    Champion Road Machinery
    • 891 Words
    • 4 Pages

    Champion Road Machinery

    * Current financial situation (Cash flow, Required Retained Earnings, Projected Growth, and Equity available for distribution)…

    • 891 Words
    • 4 Pages
    Good Essays
    Read More
  • Powerful Essays

    The Lemonade Stand
    • 646 Words
    • 3 Pages

    The Lemonade Stand

    Refer to Appendix I for Season One, Two, and Three Income Statement and Balance Sheet…

    • 646 Words
    • 3 Pages
    Powerful Essays
    Read More
  • Satisfactory Essays

    the paper
    • 775 Words
    • 4 Pages

    the paper

    How much cash and cash equivalents did the company have at the end of its 2 most recent annual reporting periods?…

    • 775 Words
    • 4 Pages
    Satisfactory Essays
    Read More
  • Good Essays

    Medieval Entertainment Research Paper
    • 642 Words
    • 3 Pages

    Medieval Entertainment Research Paper

    What do you think when you hear recreation and entertainment, do you think of movies or playing games on your device? In the medieval-ages they didn't have that. Although we still have some today like music and board games, in the medieval-ages they played them differently. In medieval-ages they had lots of recreation and entertainment and here are some of them.…

    • 642 Words
    • 3 Pages
    Good Essays
    Read More
  • Good Essays

    Business Practices of Medieval Cultures
    • 882 Words
    • 4 Pages

    Business Practices of Medieval Cultures

    Business practices are important for maintaining the status of every civilization. Efficient business practices help organize the financial structure of every culture. If a culture lacks standard business practices, it will be almost impossible for that specific culture to remain economically sound. Several ancient cultures during the medieval times utilized fascinating business practices: two cultures in particular were the Chinese and people the land of Ceylon. Though the Chinese emperor, and the people from the land of Ceylon utilized different methods of business practices within their cultures, each culture eventually depended on interactions from merchants outside of their culture, in order to maintain wealth and efficient business.…

    • 882 Words
    • 4 Pages
    Good Essays
    Read More
  • Good Essays

    Medieval Romance
    • 609 Words
    • 3 Pages

    Medieval Romance

    On Hallows Eve, in the late 17th century, the village of Elmore ended the embezzlement of young, innocent children. The Tuckerson witches were disillusioned by the fact that they were getting older, thus the reason for the song of youth. When the young children would arrive at their doorstep for the treat, this hypnotizing song drew the young children of the village into the Tuckerson house. The song collected the souls of these innocent children, giving back the youth the witches had lost. However, that night in Elmore, the witches were defeated and turned to stone until a young, foolish, innocent child lit the candle to set the witches free for the cycle to recur.…

    • 609 Words
    • 3 Pages
    Good Essays
    Read More
  • Better Essays

    Medieval Romance
    • 1007 Words
    • 5 Pages

    Medieval Romance

    Medieval Romance played a big role in idealizing Chivalry. It mostly focuses on the hero and his noble deeds. The story,'' Federigo’s Falcon,'' was written in the 1350’s in Florence, Italy by Giovanni Boccaccio. ''Le Morte D'Arthur'' was written in the1450's in England by Sir Thomas Malory. Both Ferdrigo and Sir Lancelot have strong chivalric qualities and are seen as heroes in both but today chivalry is no longer existent due to the changes of our lifestyle.…

    • 1007 Words
    • 5 Pages
    Better Essays
    Read More

Related Topics