Consider the following income statement for the Heir Jordan Corporation:

The balance sheet for the Heir Jordan Corporation follows.

Prepare a pro forma balance sheet, assuming an increase in sales of $14$ 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$.,32\mathrm{.}16.)$