Consider the following simplified financial statements for the Wesney Corporation $($assuming no income taxes$)$:

Income Statement Balance Sheet

Sales $ $46,900$ Assets $ $22,700$ Debt $ $6,700$

Costs $41,140$ Equity $16,000$

Net income $ $5,760$ Total $ $22,700$ Total $ $22,700$

The company has predicted a sales increase of $18$ percent. Assume the company pays out half of net income in the form of a cash dividend. Costs and assets vary with sales, but debt and equity do not.

Prepare the pro forma statements. $($Input all amounts as positive values. Do not round intermediate calculations and round your answers to the nearest whole number, e$.$g$.,32.)$