Lemonade Tycoon - Assets Cash 283.1 287.5 292.7 309.9 323.8...

Info iconThis preview shows page 1. Sign up to view the full content.

View Full Document Right Arrow Icon
Day 1 Day 2 Day 3 Day 4 Day 5 Day 6 Day 7 Weather 64-73 89-94 98-104 96-104 98-104 98-104 Decisions Location Suburbs Suburbs Suburbs Suburbs Suburbs Suburbs Price 0.7 0.8 1 1.5 1.5 1.6 Advertising 0 0 0 0 0 0 Recipe LSI 4, 2, 2 4, 2, 2 5, 3, 3 5, 3, 3 5, 3, 3 5, 3, 3 Other Oper Stats Cups Sold 21 20 17 16 17 16 Satisfaction 84 83 70 80 80 72 Inc Stats Revenue 14.7 16 17 24 25.5 25.6 CGS Used 5.92 5.86 7.64 7.57 7.64 7.57 CGS Lost 0.16 0.2 0.98 1.04 0.98 1.04 Rent 0 0 0 0 0 0 Marketing 0 0 5 0 0 0 Net Income 8.62 9.94 3.38 15.39 16.88 16.99 Bal Sheet
Background image of page 1
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: Assets Cash 283.1 287.5 292.7 309.9 323.8 341.6 Inventory 5.52 11.06 9.25 7.42 10.39 9.58 Equipment Net Assets 288.62 298.56 301.95 317.32 334.19 351.18 Liabilities Equity Capital 280 280 280 280 280 280 280 Ret Earn 8.62 18.56 21.93 37.32 54.19 71.18 Net L&E 288.62 298.56 301.93 317.32 334.19 351.18...
View Full Document

This note was uploaded on 04/12/2011 for the course ACC 310F taught by Professor Verduzco during the Spring '07 term at University of Texas at Austin.

Ask a homework question - tutors are online