Please see attachment.

Amounts are in thousands of dollars (except number of shares and price per share): Kiwi Fruit Company Balance Sheet Cash and equivalents Operating assets Property, plant, and equipment Other assets $ 570 650 2,700 110 Total assets $ 4,030 Current liabilities Long-term debt Other liabilities $ 920 1,280 120 Total liabilities $ 2,320 Paid in capital Retained earnings $ 340 1,370 Total equity $ 1,710 Total liabilities and equity $ 4,030 Kiwi Fruit Company Income Statement Net $ 7,800 sales Cost of goods sold Gross profit Operati ng expense Operati ng income Other income Net interest expense Pretax income Income tax Net income Earning s per share Shares outstandi ng Recent price (5,900) $ 1,900 (990) $ 910 105 (200) $ 815 (285) $ 530 $ 2.00 265,000 $ 34.50 Kiwi Fruit Company Cash Flow Statement Net income Depreciati on and amortizatio $ 530 175 n Changes in operating assets Changes in current liabilities Operating cash flow Net additions to properties Changes in other assets Investing cash flow Issuance/r edemption of longterm debt Dividends paid Financing cash flow Net cash increase (90) (120) $ 495 $ 180 (80) $ 100 $ (190) (220) $ (410) $ 95 Prepare a pro forma income statement, balance sheet, and cash flow statement for Kiwi Fruit assuming a 10 percent increase in sales. (Leave no cells blank - be certain to enter "0" wherever required. Negative amounts should be indicated by a minus sign. Input all amounts as thousands of dollars. Round earnings per share to 2 decimal places. Omit the "$" sign in your response.) Kiwi Fruit Company Pro Forma Income Statement Net sales Cost of goods sold $ Gross profit Operating expense $ Operating income Other income Net interest expense $ Pretax income Income tax $ Net income $ Earnings per share Shares outstanding $ Kiwi Fruit Company Pro Forma Cash Flow Statement Net income Depreciation and amortization Changes in operating assets Changes in current liabilities $ Operating cash flow Net additions to property Changes in other assets $ $ Investing cash flow $ Issuance/redemption of long-term debt Dividends paid $ Financing cash flow Net cash increase $ $ Kiwi Fruit Company Pro Forma Balance Sheet Cash and equivalents Operating assets Property, plant, and equipment Other assets $ Total assets $ Current liabilities Long-term debt Other liabilities $ Total liabilities Paid in capital Retained earnings $ $ Total equity Total liabilities and equity $ $