Given the previous year's statements for this company, create a Pro Forma income statement and balance sheet for nert year. Assume the following:

-Straight-line depreciation is used

-10% of the earnings are paid as dividends, the rest are retained.

-Notes will be paid off at the beginning of next year

-There is no need to buy any new equipment.

Sales growth = 3.13%

Income Statement

Balance Sheet