Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Based on this monthly burn rate how long in months before cash runs out using the cash balance on hand as of the end of

Based on this monthly burn rate how long in months before cash runs out using the cash balance on hand as of the end of fiscal year 1/31/85?

image text in transcribed

Exhibit 2 Fiscal year 1985 (February 1984 - January 1985) ($ 000) CASH FLOH FEB HAR APR HAY JUN JUL AUG SEP OCT OCT NOV DEC JAN TOTAL Net Incone Deprec & Anor Royalty Anor Inventory Receivables Payables Bank Debt Investment Prod Devel Cap Misc H.C. Changes (5136) $1 50 ($157) 5850 ($150) 50 (585) (5187) $17 (5158) 51 $89 (5153) 5499 (5215) $0 (592) (5197) (58) ($117) 55 $17 (5201) 5399 $236 $0 ($103) (5210) (530) ($223) $6 ($211) ($193) $226 ($119) $0 (596) ($225) (519) (5295) $6 ($15) (5377) 596 ($109) 50 (5102) ($125) (51) ($110) $7 ($192) (5400) (552) (571) $0 (515) ($119) (596) ($339) 57 C$22) (5482) (5428) $85 $1,570 (557) ($131) (5903) $8 (57) 594 (5601) $237 5183 (562) 5615 $13 (5298) 50 (512) $228 ($119) $180 $359 ($112) ($112) $1 5110 59 (521) $318 ($123) $385 $338 C$61) ($119) (518) $143 59 (534) 5413 (5655) $328 5524 (581) ($1212 $11 (5265) $10 (58) ($112) 5166 53-18 ($131) (572) ($111) ($66) (52,651) 583 ($183) (51,025) ($373) $805 $3,111 (5974) (51,019) ($178) $o (512) NET CASH FLOH $156 (5262) (511) (51,187) (5952) (51,108) $192 (566) ($207) $512 $534 (5246) (52,671) BALANCE SHEET Cash & Equivalents 53, 389 Acct Receivable $2.703 Inventory $1,160 Net Fixed Assets 5638 Product Develop $328 Other $262 $3,127 $2,201 $1,313 $726 $525 5271 $3,086 $1,805 $1,517 5821 $739 5302 51,899 $1,579 51,710 $911 5961 $326 5918 $1,183 $2,087 $1,009 $1,009 $320 (5160) $1,535 52, 187 51,017 $1,208 $112 $31 $1,963 $2,969 $1,097 $1,339 $136 (535) $2,567 52,875 51, 152 5694 5395 (5242) $3,016 52,617 $1,256 $806 $399 $270 $3,139 $2,329 51.311 5925 5122 $804 $1,091 $1,916 $1,386 51,016 $115 $559 $3,926 $2,028 $1,418 $1,160 $477 TOTAL ASSETS 58. 180 58,166 58,273 57,392 $6,936 56,529 $7,835 57,618 57,882 $8,696 $9,661 59,598 Royalty Payable Accts Payable Taxes Payable Bank Debt $638 $1,980 $37 $0 5726 $1,735 $38 SO 5713 51,971 $39 50 $199 $1,552 544 $0 5454 $1,443 $37 50 $262 $1,372 533 $0 5210 $1,157 $15 $1,570 5233 51,691 $47 $2.051 $221 51,874 $52 52,113 $197 $2,259 $57 $2.751 5163 $2,587 561 $3,275 $155 $2.935 $57 $3,141 TOTAL LIABILITIES EQUITY $2,655 $5,825 $2,499 $5.667 $2,753 55,520 $2,095 55,297 $1,934 $5.002 $1,667 $4,862 $3,312 $4,523 $1,028 $3,620 $7,648 $4,560 53,322 $5,261 53, 432 $6,066 $3,575 56,288 $3,310 TOTAL LIABILITIES $8,190 58,166 58,273 $7,392 $6,936 56,529 $7,835 $7,882 58,696 59,661 59,598 The figures in this exhibit have been disguised, while maintaining relevant relationships Exhibit 2 Fiscal year 1985 (February 1984 - January 1985) ($ 000) CASH FLOH FEB HAR APR HAY JUN JUL AUG SEP OCT OCT NOV DEC JAN TOTAL Net Incone Deprec & Anor Royalty Anor Inventory Receivables Payables Bank Debt Investment Prod Devel Cap Misc H.C. Changes (5136) $1 50 ($157) 5850 ($150) 50 (585) (5187) $17 (5158) 51 $89 (5153) 5499 (5215) $0 (592) (5197) (58) ($117) 55 $17 (5201) 5399 $236 $0 ($103) (5210) (530) ($223) $6 ($211) ($193) $226 ($119) $0 (596) ($225) (519) (5295) $6 ($15) (5377) 596 ($109) 50 (5102) ($125) (51) ($110) $7 ($192) (5400) (552) (571) $0 (515) ($119) (596) ($339) 57 C$22) (5482) (5428) $85 $1,570 (557) ($131) (5903) $8 (57) 594 (5601) $237 5183 (562) 5615 $13 (5298) 50 (512) $228 ($119) $180 $359 ($112) ($112) $1 5110 59 (521) $318 ($123) $385 $338 C$61) ($119) (518) $143 59 (534) 5413 (5655) $328 5524 (581) ($1212 $11 (5265) $10 (58) ($112) 5166 53-18 ($131) (572) ($111) ($66) (52,651) 583 ($183) (51,025) ($373) $805 $3,111 (5974) (51,019) ($178) $o (512) NET CASH FLOH $156 (5262) (511) (51,187) (5952) (51,108) $192 (566) ($207) $512 $534 (5246) (52,671) BALANCE SHEET Cash & Equivalents 53, 389 Acct Receivable $2.703 Inventory $1,160 Net Fixed Assets 5638 Product Develop $328 Other $262 $3,127 $2,201 $1,313 $726 $525 5271 $3,086 $1,805 $1,517 5821 $739 5302 51,899 $1,579 51,710 $911 5961 $326 5918 $1,183 $2,087 $1,009 $1,009 $320 (5160) $1,535 52, 187 51,017 $1,208 $112 $31 $1,963 $2,969 $1,097 $1,339 $136 (535) $2,567 52,875 51, 152 5694 5395 (5242) $3,016 52,617 $1,256 $806 $399 $270 $3,139 $2,329 51.311 5925 5122 $804 $1,091 $1,916 $1,386 51,016 $115 $559 $3,926 $2,028 $1,418 $1,160 $477 TOTAL ASSETS 58. 180 58,166 58,273 57,392 $6,936 56,529 $7,835 57,618 57,882 $8,696 $9,661 59,598 Royalty Payable Accts Payable Taxes Payable Bank Debt $638 $1,980 $37 $0 5726 $1,735 $38 SO 5713 51,971 $39 50 $199 $1,552 544 $0 5454 $1,443 $37 50 $262 $1,372 533 $0 5210 $1,157 $15 $1,570 5233 51,691 $47 $2.051 $221 51,874 $52 52,113 $197 $2,259 $57 $2.751 5163 $2,587 561 $3,275 $155 $2.935 $57 $3,141 TOTAL LIABILITIES EQUITY $2,655 $5,825 $2,499 $5.667 $2,753 55,520 $2,095 55,297 $1,934 $5.002 $1,667 $4,862 $3,312 $4,523 $1,028 $3,620 $7,648 $4,560 53,322 $5,261 53, 432 $6,066 $3,575 56,288 $3,310 TOTAL LIABILITIES $8,190 58,166 58,273 $7,392 $6,936 56,529 $7,835 $7,882 58,696 59,661 59,598 The figures in this exhibit have been disguised, while maintaining relevant relationships

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Financial Crimes Psychological Technological And Ethical Issues

Authors: Michel Dion , David Weisstub, Jean-Loup Richet

1st Edition

3319324187,3319324195

More Books

Students also viewed these Finance questions