develop pro-forma income statements and balance sheets

ASSETS	2004	2005	2006	BALANCE SHEET
CASH	$11,642	$13,537	$16,456
Receivable	2,006	2,483	2,822
Inventory	7,407	8,090	9,193
OTHER CURRENT ASSETS	1,171	1,171	1,171
Total Current Assets	22,226	25,281	29,642
Plant Property and Equipment	32,546	40,050	45,511
Depreciation	3,444	4,005	4,551
Net PP & E	29,102	36,045	40,960
OTHER ASSETS	18,347	18,583	21,117
TOTAL ASSETS	$69,674	$79,909	$91,718