Fill in the balance sheet:

20182019 Net Sales Cost of Goods Sold Gross Profit Marketing General \& Administrative Depreciation EBIT Iarnings Before Taxes Income Taxes (40\%) Net Income Dividends \begin{tabular}{|r|r|} \hline 1,400,000 & 1,600,000 \\ \hline780,000 & 900,000 \\ \hline 620,000 & 700,000 \\ \hline 130,000 & 150,000 \\ \hline 150,000 & 150,000 \\ \hline 40,000 & 53,000 \\ \hline 300,000 & 347,000 \\ \hline 45,000 & 57,000 \\ \hline 255,000 & 290,000 \\ \hline 102,000 & 116,000 \\ \hline 153,000 & 174,000 \\ \hline \hline & 134000 \\ \hline \end{tabular} 62 Cash Flow from Operations 2019 63 Operating: 64 Net Income 65+ Depreciation 66 -Inc. in Accts. Receivable 67 -Inc. in Inventories 68 +Inc. in Accts. Payable 69 + Inc. in Accruals CF from Operations Investing: 72 -Inc. in Gross Fixed Assets 73 Financing: 74 + Increase in Bank Loans 75 + Increase in Long-Term Debt 76 Cash Dividends Paid 77 Cash from Financing Activities Change in Cash Balance Cash Beg Period Change in Cash Cash at End period Annual Cash Burn/Build Monthly Burn/Build Rate