You are on page 1of 5

xl2048

Version 1.00 (Excel 97-2003 version)

Are you too scared of being caught at work playing 2048?


Play xl2048 - your boss will think that you are really working hard analyzing the financial statements

Rules:

xl2048 is Excel version of 2048 created by Gabriele Cirulli.

The game is played in "Financial Statements" worksheet - go there after reading the instructions.

In order to start the game Double Click the "Balance Sheet" - cell B4.
In order to reset the game Double Click the "Profit and loss" - cell B24.

The board is in cells G8:J11 - the left side of the Assets.


The current score is displayed in cell G15 - first month of Accounts Payable.
The highscore is displayed in cell G16 - first month of Provisions.

After starting the game use Arrow Keys to play. If you click somewhere else on the sheet you will need to resume the game by Diuble Cicking "Balan

The status of the game is displayed to the right of "Model Status" - in cell C2.
The meanings are as follows:
"Audit" - game paused
"Going concern" - game in progress
"End of FY" - game over
"Highest profit" - game ended but high score reached!

Don't forget to ENABLE MACROS first!

Feel free to format/change Financial Statements the way you want. It would be great if you didnt change Steering sheet.

I am looking forward to your comments/feedback!


If you like xl2048 check out my new puzzle game for Android:
and visit my blog:

Have lots of fun and remember to do some work in the end;)

Disclaimer: The presented financial statements are fake and probably wrong so don't use them in real life..
work playing 2048?
ou are really working hard analyzing the financial statements!

go there after reading the instructions.

Accounts Payable.

somewhere else on the sheet you will need to resume the game by Diuble Cicking "Balance Sheet"

Status" - in cell C2.

you want. It would be great if you didnt change Steering sheet.

info@siroak.com
https://play.google.com/store/apps/details?id=com.siroak.tap2tap
How I made gazillions on-line

nd probably wrong so don't use them in real life..


Financial Statements
Model status End of FY Jan-14 Feb-14 Mar-14 Apr-14

Balance sheet

Assets - 8 14 50

Cash and cash equivalents


Accounts receivable 2 4 16
Property, plant and equipment 4 2 32
Intangible assets 2 8 2

Liabilities 3,458 4,100 3,720 4,045

Accounts payable 140 270 1,677 1,553


Provisions 444 1,683 113 1,291
Financial liabilities 993 373 507 378
Deferred tax 1,881 1,774 1,423 823

Equity (3,458) (4,092) (3,706) (3,995)

Equity (3,458) (4,092) (3,706) (3,995)

Profit and loss

Revenue 1,489 1,561 1,958 1,750


Cost of sales (197) (197) (90) (74)
Gross profit 1,292 1,364 1,868 1,676

SGA expenses (157) (109) (72) (61)


Operating profit 1,135 1,255 1,796 1,615

Interest expense (187) (155) (42) (14)


Profit before tax 948 1,100 1,754 1,601

Income tax expense (190) (71) (190) (61)


Profit (or loss) for the month 758 1,029 1,564 1,540
May-14 Jun-14 Jul-14 Aug-14 Sep-14 Oct-14 Nov-14 Dec-14 Jan-15 Feb-15 Mar-15 Apr-15

2,805 5,629 3,484 2,333 1,980 3,001 7,009 2,947 4,067 4,635 4,753 3,602

12 1,901 1,783 1,050 112 397 1,908 365 1,565 648 1,651 1,356
186 565 1,133 249 1,318 936 1,635 1,128 1,411 1,693 1,896 540
1,872 1,848 335 622 154 792 1,662 118 978 327 471 898
735 1,315 233 412 396 876 1,804 1,336 113 1,967 735 808

2,776 3,542 3,630 5,907 2,807 2,942 3,339 3,359 3,543 3,103 2,933 3,029

142 1,855 133 1,270 309 1,851 675 414 1,523 1,618 260 737
1,426 341 545 1,865 502 76 602 1,858 1,442 1,142 524 743
589 820 1,701 896 1,162 811 1,701 372 272 219 1,147 593
619 526 1,251 1,876 834 204 361 715 306 124 1,002 956

29 2,087 (146) (3,574) (827) 59 3,670 (412) 524 1,532 1,820 573

29 2,087 (146) (3,574) (827) 59 3,670 (412) 524 1,532 1,820 573

1,767 1,539 1,858 1,878 1,496 1,649 1,613 1,641 1,299 1,065 1,366 1,907
(108) (45) (196) (89) (124) (147) (162) (75) (122) (162) (51) (141)
1,659 1,494 1,662 1,789 1,372 1,502 1,451 1,566 1,177 903 1,315 1,766

(155) (35) (39) (183) (116) (40) (160) (110) (142) (54) (157) (162)
1,504 1,459 1,623 1,606 1,256 1,462 1,291 1,456 1,035 849 1,158 1,604

(127) (30) (105) (74) (102) (75) (44) (79) (80) (15) (80) (25)
1,377 1,429 1,518 1,532 1,154 1,387 1,247 1,377 955 834 1,078 1,579

(84) (200) (192) (68) (197) (23) (39) (125) (139) (20) (187) (152)
1,293 1,229 1,326 1,464 957 1,364 1,208 1,252 816 814 891 1,427
May-15 Jun-15 Jul-15 Aug-15 Sep-15 Oct-15 Nov-15 Dec-15 Jan-16 Feb-16 Mar-16 Apr-16

4,057 6,151 3,469 4,236 4,462 2,470 5,160 3,676 4,387 2,751 4,355 3,815

1,111 1,122 826 1,883 1,286 1,896 1,264 1,056 1,266 75 982 1,340
1,667 1,787 1,715 565 886 79 1,939 372 1,583 1,291 1,128 101
922 1,942 397 1,134 1,060 423 14 1,578 708 332 1,527 1,386
357 1,300 531 654 1,230 72 1,943 670 830 1,053 718 988

4,614 4,540 1,752 2,413 3,285 3,427 3,881 3,942 4,168 4,582 4,134 4,934

387 1,103 195 196 1,152 136 192 1,268 1,277 1,943 1,860 1,745
1,614 1,742 174 1,075 136 1,085 840 162 1,520 873 811 1,476
715 812 584 49 1,803 441 1,184 631 410 467 370 461
1,898 883 799 1,093 194 1,765 1,665 1,881 961 1,299 1,093 1,252

(557) 1,611 1,717 1,823 1,177 (957) 1,279 (266) 219 (1,831) 221 (1,119)

(557) 1,611 1,717 1,823 1,177 (957) 1,279 (266) 219 (1,831) 221 (1,119)

1,931 1,693 1,792 1,696 1,044 1,887 1,065 1,154 1,378 1,559 1,099 1,459
(18) (15) (180) (32) (11) (46) (65) (188) (66) (11) (190) (188)
1,913 1,678 1,612 1,664 1,033 1,841 1,000 966 1,312 1,548 909 1,271

(13) (177) (40) (176) (178) (38) (116) (177) (91) (188) (98) (199)
1,900 1,501 1,572 1,488 855 1,803 884 789 1,221 1,360 811 1,072

(23) (97) (42) (53) (131) (90) (156) (52) (160) (74) (16) (140)
1,877 1,404 1,530 1,435 724 1,713 728 737 1,061 1,286 795 932

(133) (80) (126) (177) (54) (167) (89) (191) (118) (176) (157) (87)
1,744 1,324 1,404 1,258 670 1,546 639 546 943 1,110 638 845