Pro forma balance sheet Peabody & Peabody has 2015 sales of $10.3 million. It wi

Question

Pro forma balance sheet Peabody & Peabody has 2015 sales of $10.3 million. It wishes to analyze expected performance and financing needs for 2017 2 years ahead. Given the following information, respond to parts a. and b. The percents of sales for items that vary directly with sales are as follows: Accounts receivable; 11.5%, Inventory; 18.4%; Accounts payable, 14.1%; Net profit margin, 2.8%. Marketable securities and other current liabilities are expected to remain unchanged. A minimum cash balance of $478,000 is desired. A new machine costing $654,000 will be acquired in 2016, and equipment costing $850,000 will be purchased in 2017. Total depreciation in 2016 is forecast as $289,000, and in 2017 $395,000 of depreciation will be taken. Accruals are expected to rise to $503,000 by the end of 2017. No sale or retirement of long-term debt is expected. No sale or repurchase of common stock is expected. The dividend payout of 50% of net profits is expected to continue. Sales are expected to be $11.4 million in 2016 and $11.2 million in 2017. The December 31, 2015, balance sheet is here Prepare a pro forma balance sheet dated December 31, 2017. Discuss the financing changes suggested by the statement prepared in part (a). Complete the liabilities and stockholders' equity part of the pro forma balance sheet for Peabody & Peabody for December 31, 2017 below: (Round to the nearest dollar.) Pro Forma Balance Sheet Peabody & Peabody December 31, 2017 below:

Explanation / Answer

Assest side of 2016

Total Assets we got => $8849800

Given in Liabilities side => Total Liabilities + Common stock & retained earnings

=> 4163200+ 4041400

=> 8204600

To Met Assets side as we have maintained given cash balance so, External Funds Required => 8849800-8204600

=> $645200

External Funds Required => $645200

Marketeble securities 199000 A/R (11200000 * 11.5%) 1288000 Inventories(11200000 * 18.4%) 2060800 Cash 478000 Net Fixed Assets 4824000 Total Assets 8849800

Related Questions

Navigate

• Browse (All)
• Browse P
• Subjects

---

---

Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.