Information from the financial statements of the Heir Jordan Corporation are shown below. Prepare the pro forma financial statements and calculate EFN, assuming a 15 percent increase in sales, no new external debt or equity financing, and a constant payout ratio. Sales Costs Cash Accounts receivable Inventory Net plant and equipment Accounts payable Notes payable Long-term debt Common stock Retained earnings Dividends Net income Increase in sales Tax rate $ $ $ $ $ LA GA $ $ 46,000 37,600 2,950 4,100 6,400 41,300 2,400 5,400 28,000 15,000 3,950 2,880 6,552 15% 21%
Information from the financial statements of the Heir Jordan Corporation are shown below. Prepare the pro forma financial statements and calculate EFN, assuming a 15 percent increase in sales, no new external debt or equity financing, and a constant payout ratio. Sales Costs Cash Accounts receivable Inventory Net plant and equipment Accounts payable Notes payable Long-term debt Common stock Retained earnings Dividends Net income Increase in sales Tax rate $ $ $ $ $ LA GA $ $ 46,000 37,600 2,950 4,100 6,400 41,300 2,400 5,400 28,000 15,000 3,950 2,880 6,552 15% 21%
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
Related questions
Question
![Information from the financial statements of the Heir Jordan Corporation are shown below.
Prepare the pro forma financial statements and calculate EFN, assuming a 15 percent increase
in sales, no new external debt or equity financing, and a constant payout ratio.
Sales
Costs
Cash
Accounts receivable
Inventory
Net plant and equipment
Accounts payable
Notes payable
Long-term debt
Common stock
Retained earnings
Dividends
Net income
Increase in sales
Tax rate
LA LA LA LA LA LA LA LA LA LA LA LA LA
$
$
$
$
$
$
$
$
$
46,000
37,600
2,950
4,100
6,400
41,300
2,400
5,400
28,000
15,000
3,950
2,880
6,552
15%
21%](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2Fab2cae91-b738-4378-9d2b-34dbb8327a9e%2Fce83bb3b-4e1c-4344-90e1-b1c0ae7eccc6%2Fguv0q6_processed.png&w=3840&q=75)
Transcribed Image Text:Information from the financial statements of the Heir Jordan Corporation are shown below.
Prepare the pro forma financial statements and calculate EFN, assuming a 15 percent increase
in sales, no new external debt or equity financing, and a constant payout ratio.
Sales
Costs
Cash
Accounts receivable
Inventory
Net plant and equipment
Accounts payable
Notes payable
Long-term debt
Common stock
Retained earnings
Dividends
Net income
Increase in sales
Tax rate
LA LA LA LA LA LA LA LA LA LA LA LA LA
$
$
$
$
$
$
$
$
$
46,000
37,600
2,950
4,100
6,400
41,300
2,400
5,400
28,000
15,000
3,950
2,880
6,552
15%
21%
![Pro forma income statement
Sales
Costs
Taxable income
Taxes
Net income
Dividends
Addition to retained earnings
Assets
Current assets
Cash
Accounts receivable
Inventory
Total
Fixed assets
Net plant and equipment
Balance Sheet
Liabilities and Owners' equity
Current liabilities
Accounts payable
Notes payable
Total
Long-term debt
Owners' equity
Common stock
Retained earnings
Total](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2Fab2cae91-b738-4378-9d2b-34dbb8327a9e%2Fce83bb3b-4e1c-4344-90e1-b1c0ae7eccc6%2Fn6zl7u_processed.png&w=3840&q=75)
Transcribed Image Text:Pro forma income statement
Sales
Costs
Taxable income
Taxes
Net income
Dividends
Addition to retained earnings
Assets
Current assets
Cash
Accounts receivable
Inventory
Total
Fixed assets
Net plant and equipment
Balance Sheet
Liabilities and Owners' equity
Current liabilities
Accounts payable
Notes payable
Total
Long-term debt
Owners' equity
Common stock
Retained earnings
Total
Expert Solution
![](/static/compass_v2/shared-icons/check-mark.png)
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
This is a popular solution!
Trending now
This is a popular solution!
Step by step
Solved in 3 steps
![Blurred answer](/static/compass_v2/solution-images/blurred-answer.jpg)
Knowledge Booster
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.Recommended textbooks for you
![FINANCIAL ACCOUNTING](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Accounting](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
![Accounting Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
![FINANCIAL ACCOUNTING](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Accounting](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
![Accounting Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
![Horngren's Cost Accounting: A Managerial Emphasis…](https://www.bartleby.com/isbn_cover_images/9780134475585/9780134475585_smallCoverImage.gif)
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
![Intermediate Accounting](https://www.bartleby.com/isbn_cover_images/9781259722660/9781259722660_smallCoverImage.gif)
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
![Financial and Managerial Accounting](https://www.bartleby.com/isbn_cover_images/9781259726705/9781259726705_smallCoverImage.gif)
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education