Use the information provided below to prepare the Pro Forma Statement of Financial Position as at 31 December 2022

INFORMATION

A financial manager at Ascot Ltd has gathered the following financial data needed to prepare the Pro Forma Statement of Financial Position as at 31 December 2022, the end of the financial year:

Sales for 2022 is estimated to be R6 000 000. Sales for 2021 amounted to R4 000 000. The business maintains a cash balance of R160 000.

Inventories, Accounts receivable and Accounts payable will be maintained at the same percentage of sales as for 2021.

A new vehicle and equipment with a combined cost price of R2 000 000 will be purchased during 2022. An old vehicle with a cost price of R200 000 and accumulated depreciation of R150 000 is expected to be sold at carrying value on 31 December 2022. Total depreciation for 2022 is expected to amount to R800 000.

40 000 ordinary shares will be offered for sale during August 2022 at R4 per share.

The business predicts a net profit margin of 10%.

The directors are expected to propose a final dividend of R400 000, payable during 2023.

An amount of R320 000 is expected to be paid to Sabre Bank, the non-current lender, during 2022. This amount includes interest on loan of R120 000.

The amount of non-current external funding required must be calculated

FINCH UIMTED STATEMENT OF COMPREHENSIVE INCOME FOR THE YEAR ENDED DECENBER 2021 Relained earnings Non-current liabilities Curnent liabilites (Acoounts payable only) Total equity and labilities