Deprecated: 'Deprecated: tsf()->get_primary_term_id() is deprecated since version 5.0.0 of The SEO Framework! Use tsf()->data()->plugin()->post()->get_primary_term_id() instead. In /home/marketin2016/public_html/wp-content/plugins/accelerated-mobile-pages/components/categories-tags/categories-tags.php on line 24
in /home/marketin2016/public_html/wp-content/plugins/autodescription/inc/classes/internal/debug.class.php on line 116
* All Marketing Exercises

Exercise – Cash Flow Statement

Cash Flow Statement

Fishbourne Marketing

Review the Cash Flow Statement (below) and answer the following questions:

  • 1) What is the name of the figure shown at the top of each month?
  • 2) Which line item amounts seem to fluctuate the most?
  • 3) Name some line items which may be influencing the amount shown in the other listed items?
January
February
March
April
May
June
Beginning Cash Balance

15,000

20,548

22,296

23,493

24,191

180,955
Cash inflows:
Accts. Rec. Collections
180,955
180,955
182,455
185,855
181,455
180,955
Loans on proceeds
Sales & receipts
5,000
0
3,500
0
4,500
6,000
Other:
Total Cash Inflows

185,955

180,955

185,955

185,955

185,955

186,955
Available Cash Balance
200,955
201,503
208,251
209,448
210,146
212,244
Cash Outflows (Expenses):
           
Advertising
300
300
300
400
400
400
Bank Service Charges
45
45
45
45
45
45
Credit Card Fees
35
35
35
35
35
35
Delivery
Health Insurance
478
478
478
478
478
478
Insurance
200
200
200
200
200
200
Interest
25
25
25
25
25
25
Inventory Purchases
1,000
1,000
450
750
450
1,000
Miscellaneous
300
300
300
300
300
300
Office
1,000
1,000
1,000
1,000
1,000
1,000
Payroll
83,300
83,300
83,300
83,300
83,300
83,300
Payroll Taxes
7,300
7,300
7,300
7,300
7,300
7,300
Professional Fees
250
250
250
250
250
250
Rent and Leases
1,000
1,000
1,000
1,000
1,000
1,000
Subscriptions and Dues
90
90
90
90
90
90
Supplies
200
200
100
200
100
200
Taxes and Licenses
44,629
43,429
44,629
44,629
44,629
44,829
Utilities and Telephone
130
130
130
130
130
130
Other
Subtotal

140,282

139,082

139,632

140,132

139,732

140,622
Other Cash Out Flows:
Capital Purchases
Loan Principal
125
125
125
125
125
125
Owner’s Draw
40,000
40,000
45,000
45,000
45,000
40,000
Other:
Subtotal

40,125

40,125

45,125

45,125

45,125

40,125
Total Cash Outflows
180,407
179,207
184,757
185,257
184,857
189,747
Ending Cash Balance
20,548
22,296
23,493
24,191
25,289
31,497
Tim Friesner

Marketing Teacher designs and delivers online marketing courses, training and resources for marketing learners, teachers and professionals.

Share
Published by
Tim Friesner
54 years ago

Recent Posts


Deprecated: 'Deprecated: tsf()->get_primary_term_id() is deprecated since version 5.0.0 of The SEO Framework! Use tsf()->data()->plugin()->post()->get_primary_term_id() instead. In /home/marketin2016/public_html/wp-content/plugins/accelerated-mobile-pages/components/loop/loop.php on line 577
in /home/marketin2016/public_html/wp-content/plugins/autodescription/inc/classes/internal/debug.class.php on line 116

Interactive Video Marketing

Engaging Audiences through Interactive Video Marketing Introduction: In the ever-evolving landscape of digital marketing, interactive…

54 years ago

Deprecated: 'Deprecated: tsf()->get_primary_term_id() is deprecated since version 5.0.0 of The SEO Framework! Use tsf()->data()->plugin()->post()->get_primary_term_id() instead. In /home/marketin2016/public_html/wp-content/plugins/accelerated-mobile-pages/components/loop/loop.php on line 577
in /home/marketin2016/public_html/wp-content/plugins/autodescription/inc/classes/internal/debug.class.php on line 116

Neuro-Marketing

Decoding Consumer Behavior: A Deep Dive into Neuro-Marketing Introduction: Neuro-marketing, at the intersection of neuroscience…

54 years ago

Deprecated: 'Deprecated: tsf()->get_primary_term_id() is deprecated since version 5.0.0 of The SEO Framework! Use tsf()->data()->plugin()->post()->get_primary_term_id() instead. In /home/marketin2016/public_html/wp-content/plugins/accelerated-mobile-pages/components/loop/loop.php on line 577
in /home/marketin2016/public_html/wp-content/plugins/autodescription/inc/classes/internal/debug.class.php on line 116

Social Media Marketing

Mastering Social Media Marketing: Strategies for Success Introduction: Social media has evolved into a powerful…

54 years ago

Deprecated: 'Deprecated: tsf()->get_primary_term_id() is deprecated since version 5.0.0 of The SEO Framework! Use tsf()->data()->plugin()->post()->get_primary_term_id() instead. In /home/marketin2016/public_html/wp-content/plugins/accelerated-mobile-pages/components/loop/loop.php on line 577
in /home/marketin2016/public_html/wp-content/plugins/autodescription/inc/classes/internal/debug.class.php on line 116

Gamification in Marketing

Gamification in Marketing: Strategies for Engaging and Retaining Audiences Introduction: Gamification has emerged as a…

54 years ago

Deprecated: 'Deprecated: tsf()->get_primary_term_id() is deprecated since version 5.0.0 of The SEO Framework! Use tsf()->data()->plugin()->post()->get_primary_term_id() instead. In /home/marketin2016/public_html/wp-content/plugins/accelerated-mobile-pages/components/loop/loop.php on line 577
in /home/marketin2016/public_html/wp-content/plugins/autodescription/inc/classes/internal/debug.class.php on line 116

Loyalty Programs

Loyalty Programs: Building Customer Connections and Enhancing Business Success Introduction: Loyalty programs have become a…

54 years ago

Deprecated: 'Deprecated: tsf()->get_primary_term_id() is deprecated since version 5.0.0 of The SEO Framework! Use tsf()->data()->plugin()->post()->get_primary_term_id() instead. In /home/marketin2016/public_html/wp-content/plugins/accelerated-mobile-pages/components/loop/loop.php on line 577
in /home/marketin2016/public_html/wp-content/plugins/autodescription/inc/classes/internal/debug.class.php on line 116

AI Chatbots for Marketing

Integrating Emotional Intelligence into AI Chatbots: A Comprehensive Lesson Introduction: As Artificial Intelligence (AI) continues…

54 years ago