Please complete A thank you!

Pro forma balance sheot Peotiody 8 Posbody has 2022 sales of $109 milion. It wishes to analyze expected performance and triancing needs for 20242 years aread Given the follewing information, respond to parts a. and b. (2) Markelasle securities and other curem lissilfes wall remain unchanged. (3) Peabody denires a minimum cash belance of $484,050, (4) A new machine cosing $050,000 wil be asquired h 2023, and equipment oosting $848,600 will be purchased in 2024 , Tota depreciatisn in 2023 is forecast as $294,000, and in 20245394,000 of deprecietion win be taken. (5) Aocruah wil rise 105600,000 by the end of 2024; (6) There will be no sale or retirement of longterm debt. (7) No sale or repurchase of common stock is axpocied. (6) The dividend payout of 50% of net profits wil continue. (9) The saine forecast predicts $12.0 mifich n2023 and $11.8milis in 2024 40) The Dacamber 31. 2022, balance sheet ia here ma. a. Prepare a pro forma balance theet dated December 31, 2024 , Cemplele the assets part of the sro foma balance sheet for Peabosy 8 Peabody for Decerrber 31,2024 telcw . (Raund to the nearest dolar.) Pro forma balance sheot Peotiody 8 Posbody has 2022 sales of $109 milion. It wishes to analyze expected performance and triancing needs for 20242 years aread Given the follewing information, respond to parts a. and b. (2) Markelasle securities and other curem lissilfes wall remain unchanged. (3) Peabody denires a minimum cash belance of $484,050, (4) A new machine cosing $050,000 wil be asquired h 2023, and equipment oosting $848,600 will be purchased in 2024 , Tota depreciatisn in 2023 is forecast as $294,000, and in 20245394,000 of deprecietion win be taken. (5) Aocruah wil rise 105600,000 by the end of 2024; (6) There will be no sale or retirement of longterm debt. (7) No sale or repurchase of common stock is axpocied. (6) The dividend payout of 50% of net profits wil continue. (9) The saine forecast predicts $12.0 mifich n2023 and $11.8milis in 2024 40) The Dacamber 31. 2022, balance sheet ia here ma. a. Prepare a pro forma balance theet dated December 31, 2024 , Cemplele the assets part of the sro foma balance sheet for Peabosy 8 Peabody for Decerrber 31,2024 telcw . (Raund to the nearest dolar.)