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

Income Statement				Balance Sheet
Sales	$	47,300		Assets	$	24,900		Debt	$	6,900
Costs		40,670						Equity		18,000
Net income	$	6,630		Total	$	24,900		Total	$	24,900

The company has predicted a sales increase of 20 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 dollar amount.)

Assets Pro forma income statement Sales Costs Net income Pro forma balance sheet Debt Equity Total Total