The balance sheet of Creative Automotive Design Limited at the end of year n (the year which is just over) is as follows: (All figures are in lakhs) Liabilities Share Capital Reserves & Surplus Secured Loans Unsecured Loans Current Liabilities Provisions Assets Fixed Assets Investments Current Assets: Cash : 60 Receivables : 10 Inventories : 80 : 100 : 30 : 50 : 20 : 60 : 10 120 Nil 150 270 270 The projected income statement and the distribution of earnings is given below: : 250 Sales Cost of Goods sold Depreciation Profit before interest and tax Interest Profit before tax Tax Profit after tax Dividend Retained Earnings : 200 : 10 : 40 : 10 . 30 10 : 20 5 : 15 During the year n+1, the firm plans to raise a secured loan Rs. 10 lakhs, repay a previous term loan to the extent of 5 lakhs. The company plans to increase unsecured loans by 5 lakhs. Current Liabilities decreased by 10 lakhs and Provisions are expected to remain unchanged. The firm plans to acquire fixed assets worth Rs. 20 lakhs and raise its inventories by 10 lakhs. Receivables are expected to increase by 10 lakhs. The firm plans to pay 5 lakhs by way of equity dividend. The level of cash would be the balancing amount in the projected balance sheet. Given the above information, prepare the following: a. Projected Cash Flow statement b. Projected Balance Sheet [4 + 4 = 8]