The most recent financial statements for Crosby, Inc., follow. Sales for 2018 are projected to grow by 30 percent Interest expense will remain constant, the tax rate and the dividend payout rate will also remain cons sts, other expenses, current assets, and accounts payable increase spontaneously with sales. CROSBY, INC 2017 Income Statement Sales Costs Other expenses $749,000 584,000 20,000 Earnings before interest and taxes Interest paid $145,000 16,000 Taxable income Taxes (21%) $129,000 27,090 Net income $101,910 $31,592 Dividends Addition to retained earnings 70,318 CROSBY, INC. Balance Sheet as of December 31, 2017 Assets Liabilities and Owners' Equity Current assets Current liabilities Cash Accounts receivable 20,840 Accounts payable 43,780 Notes payable 55,000 14,200 $ 69,200 $132,000 Inventory 3,960 Total Total $ 158,580 Long-term debt Fixed assets Owners equity Net plant and equipment 425,000 Common stock and paid-in surplus $115,500 266,880 $382,380 s 583,580 Total liabilities and owners equity $583,580 Retained earnings Total Total assets in 2017, the firm operated at 80 percent of capacity Construct the pro forma income statement and balance sheet for the company. Assume that fixed assets are so'd so that the company has a 100 percent asset utlization. (Do not round intermediate calculations.)

Question
The most recent financial statements for Crosby, Inc., follow. Sales for 2018 are projected to grow by 30
percent Interest expense will remain constant, the tax rate and the dividend payout rate will also remain
cons sts, other expenses, current assets, and accounts payable increase spontaneously with sales.
CROSBY, INC
2017 Income Statement
Sales
Costs
Other expenses
$749,000
584,000
20,000
Earnings before interest and taxes
Interest paid
$145,000
16,000
Taxable income
Taxes (21%)
$129,000
27,090
Net income
$101,910
$31,592
Dividends
Addition to retained earnings
70,318
CROSBY, INC.
Balance Sheet as of December 31, 2017
Assets
Liabilities and Owners' Equity
Current assets
Current liabilities
Cash
Accounts receivable
20,840 Accounts payable
43,780 Notes payable
55,000
14,200
$ 69,200
$132,000
Inventory
3,960 Total
Total
$ 158,580
Long-term debt
Fixed assets
Owners equity
Net plant and equipment 425,000 Common stock and paid-in surplus $115,500
266,880
$382,380
s 583,580 Total liabilities and owners equity $583,580
Retained earnings
Total
Total assets
in 2017, the firm operated at 80 percent of capacity Construct the pro forma income statement and balance
sheet for the company. Assume that fixed assets are so'd so that the company has a 100 percent asset
utlization. (Do not round intermediate calculations.)
Expand
Transcribed Image Text

The most recent financial statements for Crosby, Inc., follow. Sales for 2018 are projected to grow by 30 percent Interest expense will remain constant, the tax rate and the dividend payout rate will also remain cons sts, other expenses, current assets, and accounts payable increase spontaneously with sales. CROSBY, INC 2017 Income Statement Sales Costs Other expenses $749,000 584,000 20,000 Earnings before interest and taxes Interest paid $145,000 16,000 Taxable income Taxes (21%) $129,000 27,090 Net income $101,910 $31,592 Dividends Addition to retained earnings 70,318 CROSBY, INC. Balance Sheet as of December 31, 2017 Assets Liabilities and Owners' Equity Current assets Current liabilities Cash Accounts receivable 20,840 Accounts payable 43,780 Notes payable 55,000 14,200 $ 69,200 $132,000 Inventory 3,960 Total Total $ 158,580 Long-term debt Fixed assets Owners equity Net plant and equipment 425,000 Common stock and paid-in surplus $115,500 266,880 $382,380 s 583,580 Total liabilities and owners equity $583,580 Retained earnings Total Total assets in 2017, the firm operated at 80 percent of capacity Construct the pro forma income statement and balance sheet for the company. Assume that fixed assets are so'd so that the company has a 100 percent asset utlization. (Do not round intermediate calculations.)

Expert Answer

Want to see the step-by-step answer?

Check out a sample Q&A here.

Want to see this answer and more?

Experts are waiting 24/7 to provide step-by-step solutions in as fast as 30 minutes!*

*Response times may vary by subject and question complexity. Median response time is 34 minutes for paid subscribers and may be longer for promotional offers.
Tagged in
Business
Finance

Related Finance Q&A

Find answers to questions asked by students like you.

Q: The future value of a $100 investment today at 8 percent annual interest compounded semiannually for...

A: Future Value It is the value of an investment after holding the same for specific amount of years ba...

Q: Phillips Equipment has 80,000 bonds outstanding that are selling at par. Bonds with similar characte...

A: Calculation of weights of three components: Excel spread sheet:Note: Assumed $1,000 as par value

Q: Given the following information for Watson Power Co., Find the WACC. Assume the company’s tax rate i...

A: Calculation of WACC:

Q: What are the expected returns for stocks Y and Z under the conditions shown below?   A0 0.04 ...

A: Calculation of Expected Return for Stock Y:

Q: Why should a real estate listing contract be in writing and what are the essential elements of a lis...

A: Real estate contracts refer to legal aggreement between different parties. It is enforceable by law ...

Q: a. Find the required down payment.   b. Find the amount of the mortgage.   c. How much must be pai...

A: Hi, I’m answering the first 3 parts of the question as it consists of multiple questions. If you nee...

Q: If $1 million face amount of commercial paper(270 day paper) is sold for $982,500, what is the simpl...

A: Calculating the value of simple rate of interest paid on commercial paper. We have,Face value of com...

Q: Now assume that the additional patients will add $200,000 in total to theCenter’s fixed costs. Now w...

A: Incremental Profit = Incremental profit in ealrier case - incremental fixed cost = $ 1,680,887  - $ ...

Q: a. Use the appropriate formula to find the value of the annuity b. Find the interest. Periodic Depos...

A: When payments are equal and made at fixed intervals, the series is an annuity. If the annuity is mad...

Q: You just won the lottery. You and your heirs will receive $40,000 per year forever, beginning 10 yea...

A: PV today, of a perpetuity starting a year from now is given by = P / r where P = perptuity amount an...

Q: Until August 1971, industrialized countries around the world maintained a fixed exchange rate of the...

A: Answer 1:The correct answer is “Forward exchange rate”.Justification:  A forward exchange rate is wh...

Q: Participation #3:   Discuss mortgage loans in terms of the time value of money and loan amortization...

A: A mortgage loan originates when an asset is purchased with loan. The mortgage loan is repaid in inte...

Q: investment QUICK AND SLOW COST $1,000 each, are mutually exclusive, and have the following cash flow...

A: All the financials shown in the solution are in $. Figures in parenthesis mean negative values.The f...

Q: How do you calculate free cash flow?

A: A free cash flow is the cash flow free from any kind of claim from the stakeholders above you in the...

Q: Here is the problem: Famas's LLamas has a weighted average cost of capital of  7.9%. The company's c...

A: Calculation of Weight of Debt:The weight of debt is calculated using the WACC formula, where the wei...

Q: Burke's Corner currently sells blue jeans and T-shirts. Management is considering adding fleece tops...

A: Please see the table below. Please be guided by signs like [+] / [-] used in each row item to help y...

Q: Insigne Corporation is considering two investment projects (projects A and project B) that are mutua...

A: We have the following data regarding outflows and inflows for the two projects: 

Q: What is the yield to maturity for a seven-year bond that pays 11% interest on a $1000 face value sem...

A: Calculation of yield to maturity (YTM): Excel spread sheet:

Q: Please can you show me how to solve for P step by step thank you

A: Click to see the answer

Q: Tommy’s Automotive Group currently has 6,400,000 shares of stock outstanding and will report earning...

A: Calculate the value of immediate dilution potential for this new stock issue. We have,Earnings per s...

Q: Samuel Johnson invested in gold U.S. coins ten years ago, paying $216.53 for one-ounce gold "double ...

A: The formula to determine the annual rate of return:Where,FV denotes the future valuePV denotes the p...

Q: A stock currently trades for $115. January call options with a strike price of $100 sell for $16, an...

A: Recall the call pur parity equation in case of a European option:C + PV (K) = S + PWhere C = Price o...

Q: a. If you borrow $1,100 and agree to repay the loan in six equal annual payments at an interest rate...

A: Part (a)Let the annual payment be P. Interest rate, i = 11%; n = period = number of payment = 6Hence...

Q: Please can you show me step by step to solve for OFC? Thank

A: OCF is Operating Cashflow which is the money a firm generates through its regular operations.

Q: Someone in the 15 percent tax bracket can earn 8 percent annually on his investments in a tax-exempt...

A: Calculation of After-Tax Value of Investment:The account is a tax exempt account. Hence the 15% tax ...

Q: Barbie is going to borrow $5,000 to help write a book.  The loan is for one year and the money can e...

A: Option 1: 1 year loan borrowed at prime rate = 11%Effective interest cost = 11%Option 2: 1 year loan...

Q: The company stock increases dividend by 5% each year and the expecteddividend in 5 years is $5. Anal...

A: Suppose the dividend paid recently=$xDividend paid in year 1=x*(1+growth rate)^1Dividend paid in yea...

Q: How can I find cash provided by operations?

A: Introduction: Cash flow from operations is the part of an organization's cash flow statement that sp...

Q: Value/other investment criteria (i Saved Help Save Consider the following two projects: Cash flows P...

A: Hi. As per the guidelines we are allowed to answer the first four parts of a sub-part question. Kind...

Q: Maynard Steel plans to pay a dividend of $2.89 this year. The company has an expected earnings growt...

A: a.Calculation of Share Price of without repurchases:

Q: First and Ten Corporation’s stock returns have a covariance with the market portfolio of .0506. The ...

A: Calculation of Beta:

Q: Consider a $5,000 deposit earning 10 percent interest per year for ten years. What is the future val...

A: Future Value (FV)Future value is the specific value or amount of an investment at a specific date in...

Q: The common stock of Sophia Enterprises serves as the underlying asset for the following derivative s...

A: Forwards contract price, F = Strike price of the option, K  = $ 50Price of a call option, C = $ 5.20

Q: One year​ ago, your company purchased a machine used in manufacturing for $115,000. You have learned...

A: Calculation of NPV of Replacement:To calculate the NPV of Replacement, follow the below steps:

Q: a.If US$1 = C$1.1277, and if the bank in Canada charges 0.9% commission to buy or sell currencies, h...

A: You have posted many unrelated questions. I will address first three of them. Please post the blance...

Q: David's Watersports Firm is considering a public offering of common stock. Its investment banker has...

A: Calculating the spread on this issue in percentage terms. We havePercentage spread = (Retail price –...

Q: You own 230 shares of stock in Halestorm, Inc., that currently sells for $83.20 per share. The compa...

A: Cum dividend price, P0 = $ 83.20Dividend per share, D = $ 3.30No taxesHence, ex dividend price, Px =...

Q: A project will produce cash inflows of $3,200 a year for 4 years with a final cash inflow of $5,700 ...

A: Calculation of NPV: Excel spread sheet:

Q: Kelso Electric is an all-equity firm with 43,250 shares of stock outstanding. The company is conside...

A: As is situation: All equity, no debt, hence no interest payment, ignor taxes.Hence, Net income = EBI...

Q: One year​ ago, your company purchased a machine used in manufacturing for $90,000. You have learned ...

A: Calculation of NPV of Replacement:To calculate the NPV of Replacement, follow the below steps:

Q: As an option trader, you are constantly looking for opportunities to make an arbitrage transaction (...

A: Part (a)Let's denote current stock price as S0, call premium as C, put premium as P, strike price as...

Q: A firm has the following investment  Cash inflows Year                A                       B     ...

A: g. This question asks for Project A's Internal Rate of Return and the decision if the firm's cost of...

Q: Assume that a radiology group practice has the following cost structure: Fixed cost=$500,000   Varia...

A: Fixed Costs are those costs that remains constant within a relevant range as the level of activity o...

Q: Beyond the basic requirement of a legally enforceable contract that suggest the issues in real estat...

A: The following are some key issues that are part of the real estate contract:Lawful Issues: The other...

Q: What is the future value in 12 years of $1,000 payments received at the beginning of each year for t...

A: As a first step, let's gather all the information that question has to offer.Annuity investment = A ...

Q: Suppose a security follows a geometric Brownian motion with interest rate r=0.01, volatility paramet...

A: The formula I have for simlating the prices have mu and sigma, but no r (Interest rate). Please repo...

Q: Jennifer is planning to attend college when she graduates from high school 4years from now. She anti...

A: The frequency of payment is annual. However the interest rate is 12% compounded daily. Further there...

Q: Sadik Inc.'s bonds currently sell for $1,242.65 and have a par value of $1000. They pay a $105.00 an...

A: The yield to call on the bond can be calculated using the RATE function of excel. Inputs of the RATE...

Q: The prices of a certain security follow a geometric Brownian motion with parameters mu=.12 and sigma...

A: Let's pull together all the variables of Black Scholes Model:S = Current stock price = 40K = Strike ...

Q: Analysis of 60 monthly rates of return on United Futon common stock indicates a beta of 1.46 and an ...

A: Calculation of Abnormal Rate of Return: