I need help with the Pro Forma part. Based on 2020,2019 and forcest of 10% increase in sales.

An abbreviated Pro-forma Income Statement and Balance Sheet is needed.You do no need to encompass all the variables but rather show sales, cost of goods sold or cost of services provides, and fixed costs.Other noteworthy items can be included if they are significant.

(dollars in millions, except per share amounts)

At December 31,Pro Forma2020 2019

Assets

Current assets

Cash and cash equivalents $ 22,171$ 2,594

Accounts receivable25,169 26,162

Less Allowance for credit losses 1,2520

Less Allowance for doubtful accounts _0__733

Accounts receivable, net (Note 1) 23,917 25,429

Inventories1,796 1,422

Prepaid expenses and other6,710 8,028

Total current assets 54,594 37,473

Property, plant and equipment 279,737 265,734

Less Accumulated depreciation 184,904 173,819

Property, plant and equipment, net 94,833 91,915

Investments in unconsolidated businesses 589 558

Wireless licenses 96,097 95,059

Goodwill 24,773 24,389

Other intangible assets, net 9,413 9,498

Operating lease right-of-use assets 22,531 22,694

Other assets 13,651 10,141

Total assets $ 316,481 $ 291,727

Liabilities and Equity

Current liabilities

Debt maturing within one year $ 5,889 $ 10,777

Accounts payable and accrued liabilities 20,658 21,806

Current operating lease liabilities 3,485 3,261

Other current liabilities 9,628 9,024

Total current liabilities 39,660 44,868

Long-term debt 123,173 100,712

Employee benefit obligations 18,657 17,952

Deferred income taxes 35,711 34,703

Non-current operating lease liabilities 18,000 18,393

Other liabilities 12,008 12,264

Total long-term liabilities 207,549 184,024

Equity

Series preferred stock

($0.10 par value; 250,000,000 shares authorized; none issued)

Common stock ($0.10 par value; 6,250,000,000 shares authorized

in each period; 4,291,433,646 shares issued in each period) 429 429

Additional paid in capital 13,404 13,419

Retained earnings 60,46453,147

Accumulated other comprehensive income (loss) (71) 998

Common stock in treasury, at cost

(153,304,088 and 155,605,527 shares outstanding) (6,719) (6,820)

Deferred compensation - employee stock ownership plans and other 335 222

Non-controlling interests 1,4301,440

Total equity 69,272 62,835

Total liabilities and equity$ 316,481$291,727

Consolidated Statements of Comprehensive Income (dollars in millions)

Years Ended December 31, 2020 2019

Net Income $ 18,348 $ 19,788

Other Comprehensive Loss, Net of Tax (Expense) Benefit

Foreign currency translation adjustments,

net of tax of $19, $(21) and $(11) 180 16

Unrealized gain (loss) on cash flow hedges,

net of tax of $197, $265 and $(19) (571) (736)

Unrealized gain (loss) on marketable securities,

net of tax of $(2), $(2) and $0 (2) 7

Defined benefit pension and postretirement plans,

net of tax of $221, $219 and $284 (676) (659)

Other comprehensive loss attributable to Verizon( (1,069) (1,372)

Total Comprehensive Income $ 17,279 $ 18,416

Comprehensive income attributable to non controlling interests $ 547$ 523

Comprehensive income attributable to Verizon 16,732 17,893

Total Comprehensive Income $ 17,279$ 18,416