Professional Documents
Culture Documents
Lecture 5 - Business Planning Part II I&E - BS & Cashflow
Lecture 5 - Business Planning Part II I&E - BS & Cashflow
1 Groups
Class: Bsc Civil Engineering & Bsc Civil
Engineering
Unit Title: Principles of
Entrepreneurship & Marketing
Unit Code: BCM2240
1
Recap Of Lesson 4 and Solution To Exercise
Beta Ltd has the following records. Prepare a Trading, Profit and
Loss Account for the Company for the year ended 31st December
2019
Net Sales 100,000
Net Purchases 46,000
Beginning inventory 8,000
Ending inventory 9,000
Expenses 48,000
Other income 5,000
Required: Show the Cost of goods sold, the gross profit and net income
of Beta Ltd
Non -current assets Ksh Ksh Liabilities & Capital Ksh Ksh
Premises 30000
Furniture 15000
Vehicles 4000 49000
Total 49000
Current assests
Inventory 3400
Trade receivables 2000
Bank 2300
Total CA 7700
Current liabilities
Trade payables 2300
Net Current Assets 5400
Total 54400
Less:Non-current liabilities 10000
44400
Capital 43500
Add: Net profit 8500
Total Capital 52000
Dedan
Less: Kimathi University
Drawings of Technology 7600 44400
Better Life Through Technology 26
CLASS ASSIGNMENT
Required:
(a) Prepare income
statement for the year
ended 31 December 2014.
I&E ACCOUNT
&
BALANCE SHEET
Current assets
Inventory 4500
Trade receivables 4100
Cash at bank 2200
Cash in hand 1300 12100
Equity
•Cash is king
Have you heard of •
this saying
• And it is true
This is a common because cash is the
phrase in the lifeblood of a
business world business
To assess liquidity
cash outflows
mold 1000 1000 1000 1000
Clay 10000 10000 10000 10000
Labour 5000 5000 5000 5000
Painter 2000 2000 2000 2000
Transport 500 500 500 500
Rent 500 500 1000 1000
Security 200 200 400 400
Total cash
outflow 19200 19200 19900 19900
cash outflows
mold 1000 1000 1000 1000 1000
Clay 10000 10000 10000 10000 10000
Labour 5000 5000 5000 5000 5000
Painter 2000 2000 2000 2000 2000
Transport 500 500 500 500 500
Rent 500 500 1000 1000 1000
Security 200 200 400 400 400
Scooter 30000
Total cash outflow 19200 19200 19900 19900 49900
cash outflows
mold 1000 1000 1000 1000 1000 1000
Clay 10000 10000 10000 10000 10000 10000
Labour 5000 5000 5000 5000 5000 5000
Painter 2000 2000 2000 2000 2000 2000
Transport 500 500 500 500 500 500
Rent 500 500 1000 1000 1000 1000
Security 200 200 400 400 400 400
Scooter 30000
Intrest payment 85
Total cash outflow 19200 19200 19900 19900 49900 19985
Idowu Koyenikan,
Required
Prepare Emme’s projected cashflow budget for the
12months to December
Total Cash Out 10,790 9,720 10,320 9,720 9,720 9,800 9,720 9,460 9,460 9,460 9,460 9,660
Cash Balance available 3,210 3,065 2,414 2,386 2,364 2,263 4,176 6,402 8,440 10,479 12,519 14,359