Tinguana is anticipated to grow 25 percent in 2022 and is functioning at 100 percent of capacity. Presuming tax and plowback rates remain constant produce three pro forma financial statements for 2022. 2021 Income Statement 2021 Balance Sheet Sales $5,000,000 Cash $1,000,000 Costs $3.000.000 Marketable Investments $600,000 Operating Income (EBIT) $2,000,000 Accounts Receivable $800,000 Interest Expense $200,000 Inventory $800,000 Taxable Income (EBT) $1,800,000 Fixed Assets $3,600,000 Taxes $540,000 Net Income Dividends $1,260,000 $252,000 Total Assets $6,800,000 Base case (25% growth) Base case + sales growth (15%) Base case at half capacity Accounts Payable $1,200,000 Bonds $3,600,000 Common Stock $600,000 Retained Earnings $1,400,000 Total Liabilities and Equity $6,800,000