Income Statement Net Sales Cost of Goods Sold Gross Profit Marketing General & Administrative Depreciation EBIT Interest Earnings Before Taxes Income Taxes Net Income Balance Sheet Cash Accounts Receivables Inventories Total Current Assets Net Fixed Assets Total Assets Accounts Payable Accruals Bank Loan Total Current Liabilities Long-Term Debt Common Stock ($.05 par) Additional Paid-in-Capital Retained Earnings Total Liab. & Equity Construct a cash flow statement. 2018 2019 $1,300,000 $1,600,000 780,000 960,000 520,000 640,000 130,000 160,000 150,000 150,000 40,000 200,000 45,000 155,000 62,000 93,000 2018 $50,000 200,000 450,000 700,000 300,000 1,000,000 130,000 50,000 90,000 270,000 400,000 50,000 200,000 80,000 1,000,000 55,000 275,000 55,000 220,000 88,000 132,000 2019 $50,000 300,000 570,000 920,000 380,000 1,300,000 $180,000 70,000 90,000 340,000 550,000 50,000 200,000 160,000 1,300,000
Income Statement Net Sales Cost of Goods Sold Gross Profit Marketing General & Administrative Depreciation EBIT Interest Earnings Before Taxes Income Taxes Net Income Balance Sheet Cash Accounts Receivables Inventories Total Current Assets Net Fixed Assets Total Assets Accounts Payable Accruals Bank Loan Total Current Liabilities Long-Term Debt Common Stock ($.05 par) Additional Paid-in-Capital Retained Earnings Total Liab. & Equity Construct a cash flow statement. 2018 2019 $1,300,000 $1,600,000 780,000 960,000 520,000 640,000 130,000 160,000 150,000 150,000 40,000 200,000 45,000 155,000 62,000 93,000 2018 $50,000 200,000 450,000 700,000 300,000 1,000,000 130,000 50,000 90,000 270,000 400,000 50,000 200,000 80,000 1,000,000 55,000 275,000 55,000 220,000 88,000 132,000 2019 $50,000 300,000 570,000 920,000 380,000 1,300,000 $180,000 70,000 90,000 340,000 550,000 50,000 200,000 160,000 1,300,000
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
Related questions
Question
Hi pls answer the following q's using the 2019 column:
d) What is the net cash burn during 2019?
e) If 2020 is a repeat of 2019, how many months until Smith, Inc. runs out of cash?
![Income Statement
Net Sales
Cost of Goods Sold
Gross Profit
Marketing
General & Administrative
Depreciation
EBIT
Interest
Earnings Before Taxes
Income Taxes
Net Income
Balance Sheet
Cash
Accounts Receivables
Inventories
Total Current Assets
Net Fixed Assets
Total Assets
Accounts Payable
Accruals
Bank Loan
Total Current Liabilities
Long-Term Debt
Common Stock ($.05 par)
Additional Paid-in-Capital
Retained Earnings
Total Liab. & Equity
Construct a cash flow statement.
2018
2019
$1,300,000 $1,600,000
780,000
960,000
520,000 640,000
130,000
160,000
150,000
150,000
40,000
200,000
45.000
155,000
62,000
93,000
2018
$50,000
200,000
450,000
700,000
300,000
1,000,000
130,000
50,000
90,000
270,000
400,000
50,000
200,000
80,000
1,000,000
55,000
275,000
55,000
220,000
88,000
132,000
2019
$50,000
300,000
570,000
920,000
380,000
1,300,000
$180,000
70,000
90,000
340,000
550,000
50,000
200,000
160,000
1,300,000](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2F66deab6a-cfc7-4e2d-a349-a8777e518a15%2F2eda5c1e-8aac-401f-a69f-07ada0ccbc11%2Fh5d1hxq_processed.png&w=3840&q=75)
Transcribed Image Text:Income Statement
Net Sales
Cost of Goods Sold
Gross Profit
Marketing
General & Administrative
Depreciation
EBIT
Interest
Earnings Before Taxes
Income Taxes
Net Income
Balance Sheet
Cash
Accounts Receivables
Inventories
Total Current Assets
Net Fixed Assets
Total Assets
Accounts Payable
Accruals
Bank Loan
Total Current Liabilities
Long-Term Debt
Common Stock ($.05 par)
Additional Paid-in-Capital
Retained Earnings
Total Liab. & Equity
Construct a cash flow statement.
2018
2019
$1,300,000 $1,600,000
780,000
960,000
520,000 640,000
130,000
160,000
150,000
150,000
40,000
200,000
45.000
155,000
62,000
93,000
2018
$50,000
200,000
450,000
700,000
300,000
1,000,000
130,000
50,000
90,000
270,000
400,000
50,000
200,000
80,000
1,000,000
55,000
275,000
55,000
220,000
88,000
132,000
2019
$50,000
300,000
570,000
920,000
380,000
1,300,000
$180,000
70,000
90,000
340,000
550,000
50,000
200,000
160,000
1,300,000
Expert Solution
![](/static/compass_v2/shared-icons/check-mark.png)
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
Step by step
Solved in 2 steps with 1 images
![Blurred answer](/static/compass_v2/solution-images/blurred-answer.jpg)
Knowledge Booster
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.Recommended textbooks for you
![FINANCIAL ACCOUNTING](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Accounting](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
![Accounting Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
![FINANCIAL ACCOUNTING](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Accounting](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
![Accounting Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
![Horngren's Cost Accounting: A Managerial Emphasis…](https://www.bartleby.com/isbn_cover_images/9780134475585/9780134475585_smallCoverImage.gif)
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
![Intermediate Accounting](https://www.bartleby.com/isbn_cover_images/9781259722660/9781259722660_smallCoverImage.gif)
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
![Financial and Managerial Accounting](https://www.bartleby.com/isbn_cover_images/9781259726705/9781259726705_smallCoverImage.gif)
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education