Score: 0 of 1 pt 8 of 8 (8 complete) HW Score: 59.81%, 4.78 of 8 pts X P4-19 (similar to) Question Help Pro forma balance sheet Peabody & Peabody has 2019 sales of $10.4 million. It wishes to analyze expected performance and financing needs for 20212 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; 11.9%, Inventory, 17.8%; Accounts payable, 14.4%; Net profit margin, 2.6%. (2) Marketable securities and other current liabilities are expected to remain unchanged. (3) A minimum cash balance of $479,000 is desired. (4) A new machine costing $646.000 will be acquired in 2020, and equipment costing $850,000 will be purchased in 2021. Total depreciation in 2020 is forecast as $288,000, and in 2021 S389,000 of depreciation will be taken. (5) Accruals are expected to rise to $496,000 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 continue (9) Sales are expected to be $11.2 million in 2020 and $11.2 million in 2021. Data Table (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). (Click on the icon here in order to copy the contents of the data table below into a spreadsheet.) a. Prepare a pro forma balance sheet dated December 31, 2021. Leonard Industries Balance Sheet December 31, 2019 Complete the assets part of the pro forma balance sheet for Peabody & Peabody for December 31, 2021 below: (Round to the nearest dollar.) Assets Liabilities and Stockholders' Equity Cash $400,000 Accounts payable Pro Forma Balance Sheet Marketable securities 205,000 Accruals Accounts receivable 1,199.000 Other current liabilities Peabody & Peabody Inventories 1,798,000 Total current liabilities December 31, 2021 Total current assets $3,602,000 Long-term debt Net fixed assets 4,003,000 Common stock Assets Total liabilities and Current assets Total assets $7,605,000 stockholders' equity Cash $ Marketable securities $ 205.000 Print Done Accounts receivable $ Inventories $ Total current assets $ Net fixed assets $ $1,405.000 401,000 79,800 $1,885,800 2,001,200 3.718,000 $7,605,000 Total assets $