7. Consider the following statement of comprehensive income for the Dartmoor Corporation: 10 points DARTMOOR CORPORATION Statement of Comprehensive Income Sales Costs Taxable income Taxes (34%) Net income Dividends $2,500 Addition to retained earnings 7,705 $47,000 31,300 $15,700 5.338 $10,362 The statement of financial position for the Dartmoor Corporation follows Assets Current assets Cash Accounts receivable Inventory Total DARTMOOR CORPORATION Statenent of Financial Position Liabilities and Owners' Equity Current liabilities $ 2,950 Accounts payable 4,100 Notes payable 6,400 Total $13,450 Long-term debt Owners' equity Common stock and paid-in surplus $41,380 Retained earnings Total $54,750 Total liabilities and owners' equity $ 2,400 5,400 $ 7,800 $28.000 Fixed assets Net plant and equipment $15,000 3.950 $18.950 $54,750 Total assets Prepare a pro forma statement of financial position, assuming a 15% increase in sales, no new external debt or equity financing, and a constant payout ratio. (Do not round intermediate calculations. Round the final answers to 2 decimal places. Omit $ sign in your response.) its Assets Current assets Cash DARTMOOR CORPORATION Pro Forma Statement of Financial Position Liabilities and Owners' Equity Current liabilities $3392.50 Accounts payable 4715 Notes payable $ 2760 5400 Accounts receivable Inventory Total OOOO 7360 8160 $ 15467.50 $ 28000 Fixed assets Total Long-term debt Owners' equity Connon stock and paid in surplus Retained earnings Total 15000 Net plant and equipment 47495.00 $ Total assets $ 62962.5 Total liabilities and oners' equity $ Calculate the EFN. (Do not round intermediate calculations. Negative answer should be indicated by a minus sign. Round the final answer to 2 decimal places. Omit S sign in your response.) Calculate the EFN. (Do not round intermediate calculations. Negative answer should be indicated by a minus sign. Round the final answer to 2 decimal places. Omit $ sign in your response.) EFN $