Need to create a profit plan/finance plan and budgeted balance sheet and show the workings?
Taxes on income amount to 30%.
There is a prepayment of taxes amounting to 700,000.
The rate of turnover of receivables is 12.
The time allowed for payment of liabilities is 40 days.
For the 2nd quarter of the planned business year a dividend payment of 500,000 is planned.
A cash demand or a surplus of cash is to be balanced through the bank account.
The opening balance sheet:
Balance Sheet
|
Fixed assets
|
3.267.000
|
Equity
|
4.916.290
|
Inventories
|
1.780.000
|
Liabilities
|
2.103.600
|
Receivables
|
5.136.000
|
Bank loan
|
6.720.000
|
Bank account
|
3.556.890
|
|
|
Assets
|
13.739.890
|
Equity and Liabilities
|
13.739.890
|
Attachment:- Assignment Files.rar