Question

The most recent financial statements for Crosby Inc., follow. Sales for 2018 are projected to grow by 20 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					$763,000
Costs					598,000
Other expenses					34,000
Earnings before interest and taxes					$131,000
Interest paid					30,000
Taxable income					$101,000
Taxes (25%)					25,250
Net income					$75,750
Dividends		$23,483
Addition to retained earnings		52,267

CROSBY, INC. Balance Sheet as of December 31, 2017
Assets				Liabilities and Owners’ Equity
Current assets				Current liabilities
Cash	$	22,240		Accounts payable	$	56,400
Accounts receivable		45,180		Notes payable		15,600
Inventory		107,960		Total	$	72,000
Total	$	175,380		Long-term debt	$	146,000
Fixed assets				Owners’ equity
Net plant and equipment	$	439,000		Common stock and paid-in surplus	$	122,500
				Accumulated retained earnings		273,880
				Total	$	396,380
Total assets	$	614,380		Total liabilities and owners’ equity	$	614,380

In 2017, the firm operated at 80 percent of capacity. Construct the pro forma income statement and balance sheet for the company. Assume that the company cannot sell fixed assets. This implies that asset utilization may remain less than 100 percent next year as well. (Do not round intermediate calculations and round your answers to the nearest whole number, e.g., 32.)

What is the EFN? (Do not round intermediate calculations and round your answer to the nearest whole number, e.g. 32. A negative answer should be indicated by a minus sign.)

Answer 1