Consider the following income statement for the Heir Jordan Corporation:

HEIR JORDAN CORPORATION Income Statement
Sales					$	48,800
Costs						34,800
Taxable income					$	14,000
Taxes (30%)						4,200
Net income					$	9,800
Dividends	$	3,200
Addition to retained earnings		6,600

The balance sheet for the Heir Jordan Corporation follows.

HEIR JORDAN CORPORATION Balance Sheet
Assets				Liabilities and Owners Equity
Current assets				Current liabilities
Cash	$	2,650		Accounts payable	$	2,400
Accounts receivable		3,600		Notes payable		5,300
Inventory		9,000		Total	$	7,700
Total	$	15,250		Long-term debt	$	24,000
				Owners equity
Fixed assets				Common stock and paid-in surplus	$	18,000
Net plant and equipment	$	38,400		Retained earnings		3,950
				Total	$	21,950
Total assets	$	53,650		Total liabilities and owners equity	$	53,650

Prepare a pro forma balance sheet, assuming a 10 percent increase in sales, 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., 32.16.)

HEIR JORDAN CORPORATION Pro Forma Balance Sheet
Assets				Liabilities and Owners Equity
Current assets				Current liabilities
Cash		$		Accounts payable		$
Accounts receivable				Notes payable
Inventory				Total		$
Total		$		Long-term debt		$
				Owners equity
Fixed assets				Common stock and paid-in surplus
Net plant and equipment		$		Retained earnings
				Total		$
Total assets		$		Total liabilities and owners equity		$

Calculate the EFN. (Negative amount should be indicated by a minus sign. Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16.)

EFN	$ Show Work!!!