The mast recent thandal staiements for Crosby, Inc, tallow Interest expense wll remoin constant the ter capacty and the debl-equty ralo b held constent 770,000 626,000 32,500 Gasts Eamings bclore Intarest and toxeS Interest pod $111,5D0 16,800 1% Taxsble Incom Taes (2296 94,700 20,834 Net Incom 두73,866 dends ddon to retained eamings $32,940 SR6 Balance Sheet as of December 31, 2017 Equlty Current asses Current ilabilities 64,200 Cash Accounts recavabie s 25,940 Accounts payable 35,430 Notes payable 19,700 3 83,900 $118,000 Inventory $133,420 Long-term debt Owners' equity Fbed assets Common stock and pald-in surplus $113,000 45,520 5158,520 5360,420 Total ilablities and owners equity 360,420 Net plant and equipment 227,000 Retained eamings Total Total asses Complete the pro forme income statements below. (Do not round Intermediate calculations. Round your ancwerc to the nearect whole dollar amount.) Pro Forma Inoome Statement 1096 Balec Growth | 1696 Balecarowth | 40% Balec arowth 07,800 Bales Costs Other expenses 847.000 E88,E0O 719,800 876.40 28.22 E Interest psd Taable Income 29 300 Net Income vdends hdd to RE 0%

Years Revenue Cash Expense Book Depreciation Book Income Pre-Tax Book Tax at 32% After Tax Book Income Financial Measures Profit Margin % Net Assets ROA % Cashflow Revenue Cash Expense Tax Depreciation Pretax Income Tax at 32% After Tax Income After Tax Cashflow Cumulative Cashflow Payback Period Present Worth 10 PW12 PW15 IRR PV Index(15) Facility Cost Income Tax Rate 0 C. -9.5 d. -12.4 $ 100,000.00 2.2 Years 91740.92679 0.395702526 1 0.684350818 $ 100,000.00 32% $30,000.00 $100,000.00 $120,000.00 $140,000.00 $150,000.00 $150,000.00 $50,000.00 $60,000.00 $70,000.00 $75,000.00 $75,000.00 2 $20,000.00 $20,000.00 $20,000.00 $20,000.00 $20,000.00 $0.20 $20,400.00 $27,200.00 $0.26 $9,600.00 $12,800.00 $16,000.00 $17,600.00 $17,600.00 $20,400.00 ($100,000.00) $40,400.00 $51,040.00 ($100,000.00) -$59,600.00 -$8,560.00 $40,000.00 $50,000.00 $55,000.00 $55,000.00 $0.23 3 $0.45 $36,727.27 $80,000.00 $60,000.00 $40,000.00 $20,000.00 $0.85 $1.87 4 $19,040.00 5 $34,000.00 $37,400.00 $0.24…

23.On Jan 2, 20X1, ABC Company acquired 3,000 12%  3-year P1,000 bonds of Z Corp. at P2,860,702. Effective rate was 14%. ABC designated this investment at amortized cost. How much is the amortized cost in the balance sheet at Dec 31, 20X1 ?     2,860,702 2,901,200 2,912,450 3,000,000