XYZ Company, INC. Balance Sheet For Year Ending December 31, 20XX ASSETS Current Assets Cash 10,525 Accounts Receivable 27,000 Inventory 30,000 Prepaid Expenses 2,000 Total Current Assets 69,525 Fixed Assets Propertynet of depreciation 215,000 Equipmentnet of depreciation 80,000 Vehiclesnet of depreciation 5,000 Total Fixed Assets 300,000 Total Assets 369,525 LIABILITIES Current Liabilities Revolving lines of credit 20,000 Accounts Payable 5,000 Current Portion of Long-term Debt 15,000 Total Current Liabilities 40,000 Long-term Liabilities Long-term debt and capital leases 45,500 Loans payable to stockholders 60,500 Total Long-term Liabilities 106,000 Total Liabilities 146,000 Stockholders Equity Common stock 1,000 Additional Paid-in Capital 25,000 Retained Earnings (Cum from prior years) 53,190 Retained Earnings (From current P&L) 144,335 Total Stockholders Equity 223,525 Total Liabilities and Stockholders Equity 369,525

Decide upon an initiative you want to implement that would increase sales over the next five years, (for example, market another product, corporate expansion, and so on).

Using the sample financial statements, create pro forma statements of five year projections that are clear, concise, and easy to read. Be sure to double check the calculations in your pro forma statements. Make assumptions that support each line item increase or decrease for your forecasted statements.

Discuss and interpret the financials in relation to the initiative. Make recommendations on potential discretionary financing needs.

Write a 350 - 700 word analysis of the company's short term and long term financing needs and determine strategies for the company to manage working capital.