The most recent financial statements for Crosby, Inc., follow. Interest expense will remain constant; the tax rate and the dividend payout rate will also remain constant. Costs, other expenses, current assets, fixed assets, and accounts payable increase spontaneously with sales. Assume the firm is operating at full capacity and the debt-equity ratio is held constant. CROSBY, INC. 2017 Income Statement Sales $ 754,000 Costs 610,000 Other expenses 24,500 Earnings before interest and taxes $ 119,500 Interest paid 10,400 Taxable income $ 109,100 Taxes (21%) 22,911 Net income $ 86,189 Dividends $ 42,540 Addition to retained earnings 43,649 CROSBY, INC. Balance Sheet as of December 31, 2017 Assets Liabilities and Owners Equity Current assets Current liabilities Cash $ 24,340 Accounts payable $ 57,800 Accounts receivable 33,670 Notes payable 14,900 Inventory 70,610 Total $ 72,700 Total $ 128,620 Long-term debt $ 102,000 Owners equity Fixed assets Common stock and paid-in surplus $ 97,000 Net plant and equipment $ 211,000 Retained earnings 67,920 Total $ 164,920 Total assets $ 339,620 Total liabilities and owners equity $ 339,620 Complete the pro forma income statements below. (Do not round intermediate calculations. Round your answers to the nearest whole dollar amount.)

Pro Forma Income Statement
	10% Sales Growth	15% Sales Growth	40% Sales Growth
Sales	$829,400	$867,100	$1,055,600
Costs	671,000	701,500	854,000
Other expenses	26,950	28,175	34,300
EBIT	$131,450	$137,425	$167,300
Interest paid	10,400	10,400	10,400
Taxable income	$121,050	$127,025	$156,900
Taxes (21%)	25,421	26,675	32,949
Net income	$95,629	$100,350	$123,951
Dividends	$47,199	$49,529	$61,178
Add to RE

HOW TO YOU CALCULATE THE "ADD TO RE"?