Following is the Balance Sheet of Progressive Corporation Ltd

as on $31\mathrm{.}03.22($ Amount in Rs Lakhs $)-$ Refer image

Following Additional Information is given :

$-$Trade Creditors are equal to the last month purchases and Debtors

are equal to the last two months Sales $.$

For the Half year ended $31\mathrm{.}03\mathrm{.}22,$ Sales amounted to Rs $50\mathrm{.}42$ Lakh

Gross Profit earned at Uniform Rates was Rs $10\mathrm{.}08$ Lakhs $.$

From $01\mathrm{.}04\mathrm{.}2022,$ goods purchased will cost $25\%$ higher and Sale

Price will be increased by $20\%.$ Sales and Purchases are spread

evenly throughout the year $.$ Credit trms for purchases and Sales

will remain unchanged

Value of Closing Stock of $30,09\mathrm{.}22$ is expressed to be $10\%$ higher than

on $31\mathrm{.}03\mathrm{.}22.$ All the expenses will be paid within the month to which

they accrue and are estimated at Rs $64,000$ per month.

No Fixed Assets are proposed to be acquired or sold during the

period $.$

You are required to prepare the Projected Balance Sheet of

Progressive Corporation Ltd as on $30,0922$