Consider the following income statement for the Heir Jordan Corporation:

HEIR JORDAN CORPORATION Income Statement
Sales					$	45,300
Costs						35,100
Taxable income					$	10,200
Taxes (30%)						3,060
Net income					$	7,140
Dividends	$	1,900
Addition to retained earnings		5,240

The balance sheet for the Heir Jordan Corporation follows.

HEIR JORDAN CORPORATION Balance Sheet
Assets				Liabilities and Owners Equity
Current assets				Current liabilities
Cash	$	2,000		Accounts payable	$	2,400
Accounts receivable		4,600		Notes payable		4,400
Inventory		6,400		Total	$	6,800
Total	$	13,000		Long-term debt	$	25,000
				Owners equity
Fixed assets				Common stock and paid-in surplus	$	14,000
Net plant and equipment	$	35,800		Retained earnings		3,000
				Total	$	17,000
Total assets	$	48,800		Total liabilities and owners equity	$	48,800

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

$