Consider the following income statement and comparative balance sheet.

The following additional information is provided:

Revenue growth in $2021-2024$: $4\mathrm{.}5\%$

Terminal growth: $2\mathrm{.}0\%$

Statutory tax rate $($federal and state combined$)$ for all years: $22\mathrm{.}0\%$

Use the parsimonious forecasting method to forecast total revenue, NOPAT, and NOA for years $2021$ through $2024$ and the terminal period. Recall that the parsimonious

method presumes that $2020$ NOPAT and NOA $($as a percentage of revenue$)$ are used to forecast future amounts. Assume that all items on the $2020$ income statement will

persist. Enter your responses below. Do not round intermediate calculations.