Morada Co Pilot Question 1: Sep/Dec 2016 Pilot Paper

Hello Sir, Part B (ii): In estimating forecast financial position, in model answer he calculates the current assets as balancing figures in each proposal. I can't get it how he does that and arrived those current asset figures of 43,702 and 57,828 ? thank you