Pro forma balance sheet Peabody & Peabody has 2019 sales of $ 10.4 million. It wishes to analyze expected performance and financing needs for 2021long dash2 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 comma 000 is desired. (4) A new machine costing $ 646 comma 000 will be acquired in 2020, and equipment costing $ 850 comma 000 will be purchased in 2021. Total depreciation in 2020 is forecast as $ 288 comma 000, and in 2021 $ 389 comma 000 of depreciation will be taken. (5) Accruals are expected to rise to $ 496 comma 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 to continue. (9) Sales are expected to be $ 11.2 million in 2020 and $ 11.2 million in 2021. (10) The December 31, 2019, balance sheet is here LOADING a. Prepare a pro forma balance sheet dated December 31, 2021. b. Discuss the financing changes suggested by the statement prepared in part (a). a. Prepare a pro forma balance sheet dated December 31, 2021.