Consider the following income statement for the Heir Jordan Corporation:

The balance sheet for the Heir Jordan Corporation follows.

HEIR JORDAN CORPORATION

Balance Sheet

Liabilities and Owners' Equity

Current assets

Current liabilities

Cash

Accounts receivable $2,550$

$3,800$

Accounts payable

$

Assets

$

Accounts payable

$[$$$],[2,400],[5,100],[$$$7,500],[$$$]$

Fixed assets

Notes payable

Inventory $,9,000$

Total

Total

$15,350$

Long$-$term debt

Owners' equity

Net plant and

equipment

$

Common stock and paid$-$in

surplus

$

Total assets

$

Total liabilities and owners'

equity

$53,350$

Prepare a pro forma balance sheet, assuming an increase in sales of $15$

percent, no new external debt or equity financing, and a constant payout ratio.

$($Do not round intermediate calculations and round your answers to $2$

decimal places, e$.$g$.,32\mathrm{.}16.)$