You are on page 1of 3

VX Owns i.

e Before leaving
Gold flatware * 6 50*6 300
Crystal glassware * 10 15*10 150
Drachmas in hand 160 160
Totalbook value before leaving 610

VX activities in Byblos
Revenues
from 6 gold flatware 70*6 420
from crystal glassware 25*10 250
Total Revenue 670
Expenses
inn expense 1*10 10
for amphorae 45*12 540
for silk fabric 90*2 180
Total Expense 730
Income -60

Income generated during the round trip


Revenues
from 6 gold flatware 70*6 420
from crystal glassware 25*10 250
from selling amphorae 60*12 720
from selling silk fabric 120*2 240
Total Revenue 1630
Expenses
Ship ticket to byblos 48 48
inn expense 1*10 10
for amphorae 45*12 540
for silk fabric 90*2 180
for ticket back home 50
Total Expense 828
Income 802

1
VX Owns (Day of Departure)
Gold flatware * 6 50*6 300
Crystal glassware * 10 15*10 150
Drachmas in hand 160 112
Ship ticket 48 48
Totalbook value before leaving 610

Cash Balance of VX in Byblos


Receipts
Cash in hand 112 112
from flatware 420 420
from glassware 250 250
Total Cash received 782
Expenses
inn expense 1*10 10
for amphorae 45*12 540
for silk fabric 90*2 180
for ticket back home 50
Total Expense 780
Income 2

2
VX Owns (On reaching Byblos)
Gold flatware * 6 50*6 300
Crystal glassware * 10 15*10 150
Drachmas in hand 160 112
Totalbook value before leaving 562

Cash Balance of VX after selling all the merchandise


Receipts
Cash in hand 2 2
from selling amphorae 60*12 720
from selling silk fabric 120*2 240
Total cash in hand 962

You might also like