The most recent financial statements for Crosby, Inc., follow. Sales for 2018 are projected to grow by 25 percent. Interest expense will remain constant; the tax rate and the dividend payout rate will also remain constant. Costs, other expenses, current assets, and accounts payable increase spontaneously with sales. CROSBY, INC. 2017 Income Statement Sales Costs Other expenses $762.000 597000 33,000 ES $ 132.000 Earnings before interest and taxes Interest paid 29,000 Taxable income Taxes (24%) $ 103.000 24.720 Net income $ 78,280 $23.484 Dividends Addition to retained earnings 54,796 110 Next CROSBY, INC. Balance Sheet as of December 31, 2017 Assets Liabilities and Owners' Equity Current assets Current liabilities Cash $ 22,140 Accounts payable $ 56,300 Accounts receivable 45,080 Notes payable 15,500 Inventory 106,960 Total $ 71,800 Total $ 174,180 Long-term debt $ 145,000 Fixed assets Net plant and equipment $438,000 Owners equity Common stock and surplus Retained earnings d-in $ 122,000 273,380 Total $395,380 Total assets $ 612,180 Total liabilities and owners equity $ 612.180 In 2017, the firm operated at 75 percent of capacity. Construct the pro forma income statement and balance sheet for the company. Assume that fixed assets are sold so that the company has a 100 percent asset utilization. (Do not round intermediate calculations.)