Pro forma balance sheet peabody & peabody has 2015 sales of $10

Pro forma balance sheet Peabody & Peabody has 2015 sales of $10 million. It

wishes to analyze expected performance and financing needs for 2017, which is

2 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, 12%

Inventory, 18%

Accounts payable, 14%

Net profit margin, 3%

(2) Marketable securities and other current liabilities are expected to remain

unchanged

(3) A minimum cash balance of $480,000 is desired.

(4) A new machine costing $650,000 will be acquired in 2016, and equipment

costing $850,000 will be purchased in 2017. Total depreciation in 2016 is

forecast as $290,000, and in 2017 $390,000 of depreciation will be taken.

(5) Accruals are expected to rise to $500,000 by the end of 2017.

(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 to continue.

(9) Sales are expected to be $11 million in 2016 and $12 million in 2017.

(10) The December 31, 2015, balance sheet follows.

LG 5

Assets Liabilities and stockholders’ equity

Cash $ 400 Accounts payable $1,400

Marketable securities 200 Accruals 400

Accounts receivable 1,200 Other current liabilities 80

Inventories 1,800 Total current liabilities $1,880

Total current assets $3,600 Long-term debt 2,000

Net fixed assets 4,000 Total liabilities 3,880

Total assets $7,600 Common equity 3,720

Total liabilities and

stockholders’ equity $7,600

Peabody & Peabody Balance Sheet December 31, 2015 ($000)

a. Prepare a pro forma balance sheet dated December 31, 2017.

b. Discuss the financing changes suggested by the statement prepared in part a.

Top Quality and Well-Researched Papers

We ensure that all instructions are followed meticulously to deliver exactly what you need. You can select your academic level— high school, college/university, or professional— and we will match you with a writer who holds the relevant degree for your task.

Professional and Experienced Academic Writers

Our team of professional writers brings extensive experience in both academic and business writing. Many of our writers are native speakers, ensuring high-quality work for any task you need assistance with.

Free Unlimited Revisions

If you feel something is missing, don’t worry—send your order for a free revision! You have 10 days to request a review after receiving your final document. Simply log into your personal account or contact our support team to initiate the revision process. We’re committed to ensuring your complete satisfaction!

Prompt Delivery and 100% Money-Back-Guarantee

We are committed to delivering all papers on time. Should we require additional time to ensure your paper meets the highest standards, we will reach out to discuss a deadline extension. If an extension is not possible, we offer a 100% refund guarantee to ensure your satisfaction.

Original & Confidential

We utilize advanced writing tools to ensure that every document you receive is free from plagiarism and AI-generated content. Our expert editors meticulously review all citations and references within the text for accuracy. Additionally, we guarantee the highest level of confidentiality with all of our services, ensuring your privacy is always protected.

24/7 Customer Support

Our support agents are available 24/7, dedicated to providing you with the best customer experience. Feel free to reach out anytime you need assistance—we’re here to help!

Try it now!

Calculate the price of your order

Type of paper needed:

Pages:

Academic level:

Total price:

$0.00

How it works?

Follow these simple steps to get your paper done

Place your order

Fill in the order form and provide all details of your assignment.

Proceed with the payment

Choose the payment system that suits you most.

Receive the final file

Once your paper is ready, we will email it to you.

Our Services

Choose peace of mind. Choose Superior Custom Writers—your trusted partner for stress-free academic success!

Essays

Essay Writing Service

No matter the type of academic paper you need or how urgent the deadline, we’ve got you covered! Choose your academic level and paper type, all at an affordable price. Our dedicated team handles all your paper needs while providing round-the-clock, 24/7 customer support for a seamless experience.

Admissions

Admission Essays Help

An admission essay is a critical component of your application, serving as a personal statement highlighting your unique qualities and aspirations for college, university, or graduate school. Our professional writing service,crafts an exceptional, compelling, and tailored admission essay that showcases your strengths and leaves a lasting impression. Let us help you stand out and secure your spot at your dream institution!

Reviews

Editing Support

Our team of expert academic writers and editors ensures your paper is thoroughly polished. We meticulously revise and refine your work, ensuring clarity and coherence. Additionally, we format your document according to your preferred style, including accurate citations and reference lists in APA, Harvard, MLA, Chicago, or Turabian formats.

Reviews

Revision Support

If you feel your paper could be improved, simply request a review. We will have the writer or an editor review your paper to ensure it meets your expectations. You can use this option as many times as needed, at no additional cost, because your satisfaction is our priority. We’re committed to delivering the best possible service, every time.