Pro forma balance sheet Peabody 8 Peabody has 2022 sales of $10.7 million. It wishes to analyze expected performance and financing needs for 2024 2 years ahead. Given the following information, respond to parts a. and b. (1) The percente of sales for items that vary directly with sales are as follows: Accounts receivabio; 12.1\%, Inventory; 17.5\%; Accounts payable. 13.5%; Net profit margin, 3.4%. (2) Markelable securities and other curtent liabilies will remain unchanged. (3) Peabody desires a minimum cash balance of $482,000. (4) A new machine costing $652,000 will be acquired in 2023, and equipment costing 5847,000 will be purchased in 2024 . Total depreciation in 2023 is forecast as $292,000, and in 2024$394,000 of depreciation will be taken. (5) Accruals will rise to $500,000 by the end of 2024 (6) There wil be no sale or retirement of long-term debt. (7) No sale or repurchase of common stock is expected. (8) The dividend payout of 50% of net profits will continue. (9) The sales forecast predicts $11.6 million in 2023 and $11.9 million in 2024 . (10) The December 31, 2022, batance shoet is here a. Prepare a pro forma balance sheet dated Docember 31, 2024. b. Discuss the financing changes suggested by the statement prepared in part (a). Data table (Click on the icon here in order to copy the contents of the data table below into a spreadsheet.)