The following are the Condensed Financial Statements for Akil Inc. for 2022 (actual).

Select Financial Statement Information

Balance Sheet	2022
Net Operating Working Capital	2,500
Net Long-Term Operating Assets	7,000
Net Operating Assets	9,500
Net Financing Liabilities	3,000
Common Shareholders Equity	6,500
Net Debt & Equity (or Net Capital)	9,500
Income Statement	2022
Net Sales	40,000
Net Operating Profits after tax	2,750
Net Interest Expense after tax	170
Net Income	2,580

Company Information

	2023	2024	2025	2026	2027	Thereafter
Sales Growth	10%	10%	8%	6%	6%	6%
Gross Margin	19.5%	19.5%	19.0%	19.0%	19.0%	19.0%
NOPAT margin (PM)	6.5%	6.5%	6.5%	5.5%	5.5%	5.5%
Current Ratio	2.1	2	2	2	1.9	1.9
ATO	4.5	4.5	4.4	4.4	4.4	4.4
Operating LT Assets/Sales	15.0%	15.0%	15.0%	14.5%	14.0%	14.0%
Net Debt/Capital	33.0%	33.0%	31.0%	31.0%	31.0%	31.0%
After Tax Cost of Debt	6.0%	6.0%	6.0%	6.0%	6.0%	6.0%
Tax Rate	24.0%	24.0%	24.0%	24.0%	24.0%	24.0%

Using the above information, forecast SALES, NOPAT, and NOA for 2023 through 2027 (and thereafter for Sales).

Check figure: 2023 NOA = $10,756