Help Save & E Suome The most recent financial statements for Nuesca Holidays Inc. follow Sales for 2018 ore projected to grow by 20%. Interest expense will remain constant, the tax rate and the dividend payout rate will also remain constant. Costs, other expenses, crent assets and accounts payable increase spontaneously with sales. The firm is operating at full capacity and no new debt or equity is issued ca Holiday the 2012 Statement of Corchensive Income Sales $749,000 Couts 5,000 Other expenses 20,000 Earnings before interest and taxes $145,000 Interest paid 16,000 Taxable incom $129,000 Taxes (40%) $1,600 Net Income $77,400 Dividends $18,060 Addition to retained earnings 59,340 Assets Current assets Cash Accounts receivable Inventory Total sca Holidays Inc. Statement of Financial Position as of December 31, 2017 Liabilities and mers' Equity Current liabilities $ 25,000 Accounts payable 41,300 Notes payable 87,500 Total $154,700 Long-tere debt Owners' equity Common stock and paid in surplus $310,480 Retained earnings Total $465,100 Total 1 abilities and resulty $ 68.500 12,600 5.30,200 $132.00 Fixed assets Net plant and equipment $118,000 120.900 $26.000 $465,100 Total ansats Complete the profoma statement of comprehensive come below. Unput all amounts et positive values. Omission in your response) th 5 Sales Cost othes TATE Interest Table Inc Tasse (40) Met Enco Dividende AM 1 Complete the proforma statement of financial position below. Melays the 1 Current Cash Accounts receivable They Total Proton Statement of Financial Pustim Current Accounts payable $ Notes payable 5 Total $ Long terdet Ownersity Con stockin surplus Retained earning Total Total Itabilities andersteunity 5 Fit + $ Calculate the EFN for 20% growth rates. 20% EEN