Amounts are in thousands of dollars $($except number of shares and price per share$)$:

Kiwi Fruit Company Balance Sheet

Cash and equivalents $ $570$

Operating assets $650$

Property, plant, and equipment $2,700$

Other assets $110$

Total assets $ $4,030$

Current liabilities $ $920$

Long$-$term debt $1,280$

Other liabilities $120$

Total liabilities $ $2,320$

Paid in capital $ $340$

Retained earnings $1,370$

Total equity $ $1,710$

Total liabilities and equity $ $4,030$

Kiwi Fruit Company Income Statement

Net sales $ $7,800$

Cost of goods sold $(5,900)$

Gross profit $ $1,900$

Operating expense $(990)$

Operating income $ $910$

Other income $105$

Net interest expense $(200)$

Pretax income $ $815$

Income tax $(285)$

Net income $ $530$

Earnings per share $ $2\mathrm{.}00$

Shares outstanding $265,000$

Recent price $ $34\mathrm{.}50$

Kiwi Fruit Company Cash Flow Statement

Net income $ $530$

Depreciation and amortization $175$

Changes in operating assets $(90)$

Changes in current liabilities $(120)$

Operating cash flow $ $495$

Net additions to properties $ $180$

Changes in other assets $(80)$

Investing cash flow $ $100$

Issuance$/$redemption of long$-$term debt $ $(190)$

Dividends paid $(220)$

Financing cash flow $ $(410)$

Net cash increase $ $185$Prepare s pro forms income statement, bolance sheet, and cash flow statement for Krw$1$

Frult sasuming $s10$ percent increase in sales. $($Leave no cells blark $-$ be certain to enter

$"0"$ wherever requlred. Negattve amounts should be lindlcated by a mlinus sign. Input

all amounts as thousands of dollars. Round earnlings per share to $2$ decimal

places. Omlt the $"$$$"$ slgn In your response.$)$

Kwi Frult Company Pro Forma Ceah Flow Statement