CShsiger-ne tolowing income statement for the Heir Jordan Corporation: HEIR JORDAN CORPORATION Income Staternent Sales $48,800 34,800 Costs Taxable income Taxes (22%) Net income $14,000 3,080 $10,920 Dividends Addition to retained earnings 8,403 $ 2,517 The balance sheet for the Heir Jordan Corporation follows HEIR JORDAN CORPORATION Balance Sheet Assets Liabilities and Owners' Equity Current assets Cash Accounts receivable Current liabilities 2,650 Accounts payable $ 2,400 3,600 Notes payable 5,300 $ 7,700 24,000 Common stock and paid-in surplus 18,000 Inventory 9,000 Total Total s 15,250 Long-term debt Owners' equity Fixed assets Net plant and equipment 38,400 Retained earnings 3,950 $ 21,950 53,650 Total liabilities and owners' equity 53,50 Total Total assets Prepare a pro forma balance sheet assuming an increase in sales of 12 percent, no new external debt and a constant payout ratio (Do not round intermediate calculations and round you answers to 2 decimal places, e.g., 32.16.)
CShsiger-ne tolowing income statement for the Heir Jordan Corporation: HEIR JORDAN CORPORATION Income Staternent Sales $48,800 34,800 Costs Taxable income Taxes (22%) Net income $14,000 3,080 $10,920 Dividends Addition to retained earnings 8,403 $ 2,517 The balance sheet for the Heir Jordan Corporation follows HEIR JORDAN CORPORATION Balance Sheet Assets Liabilities and Owners' Equity Current assets Cash Accounts receivable Current liabilities 2,650 Accounts payable $ 2,400 3,600 Notes payable 5,300 $ 7,700 24,000 Common stock and paid-in surplus 18,000 Inventory 9,000 Total Total s 15,250 Long-term debt Owners' equity Fixed assets Net plant and equipment 38,400 Retained earnings 3,950 $ 21,950 53,650 Total liabilities and owners' equity 53,50 Total Total assets Prepare a pro forma balance sheet assuming an increase in sales of 12 percent, no new external debt and a constant payout ratio (Do not round intermediate calculations and round you answers to 2 decimal places, e.g., 32.16.)
Managerial Accounting: The Cornerstone of Business Decision-Making
7th Edition
ISBN:9781337115773
Author:Maryanne M. Mowen, Don R. Hansen, Dan L. Heitger
Publisher:Maryanne M. Mowen, Don R. Hansen, Dan L. Heitger
Chapter15: Financial Statement Analysis
Section: Chapter Questions
Problem 22BEA: The income statement, statement of retained earnings, and balance sheet for Somerville Company are...
Related questions
Question
100%
![CShsiger-ne
tolowing income statement for the Heir Jordan Corporation:
HEIR JORDAN CORPORATION
Income Staternent
Sales
$48,800
34,800
Costs
Taxable income
Taxes (22%)
Net income
$14,000
3,080
$10,920
Dividends
Addition to retained earnings 8,403
$ 2,517
The balance sheet for the Heir Jordan Corporation follows
HEIR JORDAN CORPORATION
Balance Sheet
Assets
Liabilities and Owners' Equity
Current assets
Cash
Accounts receivable
Current liabilities
2,650 Accounts payable
$ 2,400
3,600 Notes payable
5,300
$ 7,700
24,000
Common stock and paid-in surplus 18,000
Inventory
9,000 Total
Total
s 15,250 Long-term debt
Owners' equity
Fixed assets
Net plant and equipment
38,400
Retained earnings
3,950
$ 21,950
53,650 Total liabilities and owners' equity 53,50
Total
Total assets
Prepare a pro forma balance sheet assuming an increase in sales of 12 percent, no new external debt
and a constant payout ratio (Do not round intermediate calculations and round you
answers to 2 decimal places, e.g., 32.16.)](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2F05054baf-9780-47fd-af98-02618d62abe4%2Fc45ef53b-1abb-4813-a902-0024ce4b9510%2Fjj94xx7.jpeg&w=3840&q=75)
Transcribed Image Text:CShsiger-ne
tolowing income statement for the Heir Jordan Corporation:
HEIR JORDAN CORPORATION
Income Staternent
Sales
$48,800
34,800
Costs
Taxable income
Taxes (22%)
Net income
$14,000
3,080
$10,920
Dividends
Addition to retained earnings 8,403
$ 2,517
The balance sheet for the Heir Jordan Corporation follows
HEIR JORDAN CORPORATION
Balance Sheet
Assets
Liabilities and Owners' Equity
Current assets
Cash
Accounts receivable
Current liabilities
2,650 Accounts payable
$ 2,400
3,600 Notes payable
5,300
$ 7,700
24,000
Common stock and paid-in surplus 18,000
Inventory
9,000 Total
Total
s 15,250 Long-term debt
Owners' equity
Fixed assets
Net plant and equipment
38,400
Retained earnings
3,950
$ 21,950
53,650 Total liabilities and owners' equity 53,50
Total
Total assets
Prepare a pro forma balance sheet assuming an increase in sales of 12 percent, no new external debt
and a constant payout ratio (Do not round intermediate calculations and round you
answers to 2 decimal places, e.g., 32.16.)
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 5 steps
![Blurred answer](/static/compass_v2/solution-images/blurred-answer.jpg)
Recommended textbooks for you
![Managerial Accounting: The Cornerstone of Busines…](https://www.bartleby.com/isbn_cover_images/9781337115773/9781337115773_smallCoverImage.gif)
Managerial Accounting: The Cornerstone of Busines…
Accounting
ISBN:
9781337115773
Author:
Maryanne M. Mowen, Don R. Hansen, Dan L. Heitger
Publisher:
Cengage Learning
![Cornerstones of Financial Accounting](https://www.bartleby.com/isbn_cover_images/9781337690881/9781337690881_smallCoverImage.gif)
Cornerstones of Financial Accounting
Accounting
ISBN:
9781337690881
Author:
Jay Rich, Jeff Jones
Publisher:
Cengage Learning
![Managerial Accounting: The Cornerstone of Busines…](https://www.bartleby.com/isbn_cover_images/9781337115773/9781337115773_smallCoverImage.gif)
Managerial Accounting: The Cornerstone of Busines…
Accounting
ISBN:
9781337115773
Author:
Maryanne M. Mowen, Don R. Hansen, Dan L. Heitger
Publisher:
Cengage Learning
![Cornerstones of Financial Accounting](https://www.bartleby.com/isbn_cover_images/9781337690881/9781337690881_smallCoverImage.gif)
Cornerstones of Financial Accounting
Accounting
ISBN:
9781337690881
Author:
Jay Rich, Jeff Jones
Publisher:
Cengage Learning
![Managerial Accounting](https://www.bartleby.com/isbn_cover_images/9781337912020/9781337912020_smallCoverImage.jpg)
Managerial Accounting
Accounting
ISBN:
9781337912020
Author:
Carl Warren, Ph.d. Cma William B. Tayler
Publisher:
South-Western College Pub
![Financial And Managerial Accounting](https://www.bartleby.com/isbn_cover_images/9781337902663/9781337902663_smallCoverImage.jpg)
Financial And Managerial Accounting
Accounting
ISBN:
9781337902663
Author:
WARREN, Carl S.
Publisher:
Cengage Learning,
![Financial Reporting, Financial Statement Analysis…](https://www.bartleby.com/isbn_cover_images/9781285190907/9781285190907_smallCoverImage.gif)
Financial Reporting, Financial Statement Analysis…
Finance
ISBN:
9781285190907
Author:
James M. Wahlen, Stephen P. Baginski, Mark Bradshaw
Publisher:
Cengage Learning