Accounting Help

[:: A^]

Hey there,

In this paper, question 2, which is based on the budgets, the forecast balance sheet has a retained profit figure of 41000, as per the mark scheme, while I am getting a figure of 32900. Can someone lighten me on how the difference of 8100 arises.

Thanks in advance.