Question

Pro forma balance sheet Peabody & Peabody has 2019 sales of $10.2 million. It wishes to analyze expected performance and financing needs for 2021—2 years ahead. Given the following information, respond to parts a. and b. (1) The percents of sales for items that vary directly with sales are as follows: Accounts receivable; 12.4%, Inventory; 18.4%; Accounts payable, 13.8%; Net profit margin, 3.3%. (2) Marketable securities and other current liabilities are expected to remain unchanged. (3) A minimum cash balance of $483,000 is desired. (4) A new machine costing $647,000 will be acquired in 2020, and equipment costing $854,000 will be purchased in 2021. Total depreciation in 2020 is forecast as $290,000, and in 2021 $389,000 of depreciation will be taken. (5) Accruals are expected to rise to $504,000 by the end of 2021. (6) No sale or retirement of long-term debt is expected. (7) No sale or repurchase of common stock is expected. (8) The dividend payout of 50% of net profits is expected to continue. (9) Sales are expected to be $11.4 million in 2020 and $11.0 million in 2021. (10) The December 31, 2019, balance sheet is here : a. Prepare a pro forma balance sheet dated December 31, 2021. b. Discuss the financing changes suggested by the statement prepared in part (a).

Answer 1

b. Following financing changes has been occurred :-

Date : Page: CIASsmate Pro forma Balance sheet Peabody & Peabody Dec, 31 2021 Assets Current assets Cash $ 483000 marketable securities 197,000 Account receivable $ 2,777,600 Inventory 4121600 Total current Assets $ 7,579,200 Net bixed assets $ 4.822,000 (9.000.000 + 647000 + 854,000 - 290,000- 389000) $ 12401200 Total Assets $

Cash balance,account receivable, inventory has increased.

There is no changes in marketable securities.

As new machinery is purchased so net fixed assets has been increased.