The most recent financial statements for Crosby. Incorporated, 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 wth sales. Assume the firm is operating at full capacity and the debtequity ratio is held constant.

CROSBY INCORPORATED

$2020$ income Statement

CROSEY INCORPORATED

Balance Sneet as of December $31\mathrm{.}2020$

Current assets

Cach

Accounts recelvable

Inventory

Tota:

Fixed assets

Net plant and equipment $$215,000$

Total assets

Labiltiss end Owners Equty

Current llabilites

Accounts payable

Notes payable

Total

Long$-$term cebt

Ouners equity

Common stock and paid in

surplus

Retalned eamings

Total

Total llablities and owner: equity

Complete the pro forma income statements below. $($Do not nound intermediate calculations and round your answers to the nearest whole number, e$\mathrm{.}9.,32)$