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

Income Statement				Balance Sheet
Sales	$	32,400		Assets	$	23,700		Debt	$	6,200
Costs		26,760						Equity		17,500
Net income	$	5,640		Total	$	23,700		Total	$	23,700

The company has predicted a sales increase of 9 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.)

Sales:

Costs:

Net Income:

Assets:

Total:

Debt:

Equity:

Total:

What is the external financing needed? (Do not round intermediate calculations. A negative answer should be indicated by a minus sign.)

External Financing Need: