ekh... Q 160% Tyrion Ltd -Forecast for the ix months 15 December 1020 to 31" May 2021 Income . 1", December 2020, common (ordinary ) share capita: ives ed in the newou ines; $50,006 January 2021, addi tonal common (ordinary, share capi.a invested in the new business. $10.000 Forecasted sales; Cash sales each month: Dec $9.500 Mar $18,200 Jan $16.800 Apr $19,500 Feb $17.000 May $19,800 Credit Sales ( all on 2 mouths credit): V Dec $3,200, can $4,100, Feb $-,800, Mar $5,300,[ Apr $6,200, May $7,500 Expenditure Forecasted purchases: Credit purchases (all purchases are on 1 month's credit): Dec $9.800 Mar $14,000 Jan $10,100 Apr $16,800 Feb $12.500 May $18,200 Wages and salaries, $2,800 each month (Dec to May) payable in the month they are due Advertising, $850 each month (Dec to May) payable 1 month after it is due . . . Insurance, $920 for the year, payable in December 2020 kent (for par.ing spaces)): $180, (for the 3 months, Dec to Feb) will be payable in January 2021 $180. (for the 3 months, Marto May) will be payable in May 2021 Closing inventory at 31-May 2021 is forecasted to be $9,000 . . . General expenses $1,020 each month (Dec to May) payable 1 month after it is due Machinery costing $49,000, and a motor vehicle costing $5,200 will be bought (and paid for) in December 2020 Maintenance for machinery, $1,200 each month (Dec to May) payable in the month it is due . . Depreciation for the 6months, December 2020 to May 2021 is forecasted to be: Machinery $4,900 Motor vehicle $1,040 . Accounting expenses, $1,100 each month (Dec to May) payable in the month it is due Notes : *The company will maintain a minimum cash balance of $1,000 at the end of each month . It can borrowmoney on notes payable of $500 each, at an annual interest rate of 12%. Management borrows no more than the amountneeded to maintain the $1,000 minimum *Borrowing, repayment of principal and payments of interest all take place at the end of the month. *Monthly interest on the unpaid principal will start from January 2021 *The company has agreed to pay back the short tennloan in monthly installments of $500, also commencing from January 2021 REQUIRED 100 % Prepare a forecasted Cash Budget, a forecasted Income Statement, and a forecasted Balance Sheet for the first 6 months of trading net ASUS Vivobook