The most recent financial statements for Hopington Tours Inc, follow. Sales for 2018 are projected to grow by 25% Interest expense will remain constant, the tax rate and the dividend payout rate will also remain constant. Costs, other expenses, cutrent assets, and accounts payable increase spontaneously with sales. The firm is operating at full capacity and no new debt of equity is issued. TROLINGTON TOURS INC Sales Costs Other expenses Earnings before interest and taxes Interest paid Taxable income Taxes (40%) Net income Dividends Addition to retained earnings 176, 560,000 15, ND $185.000 12,000 $173,000 62,200 $100,000 $31,140 72,660 Assets Current assets Cash Accounts receivable Inventory Total HOPINGTON TOURS INC Statement of Financial Position as of December 31, 2017 Lilities and testy Current liabilities $ 25,400 Accounts payable 40,800 Notes payable 17,000 Total $153,200 Long term debt Owners equity Common stock and paid in surplus $332,400 Retained earnings Total $485,600 Total liabilities and owners' equity $ 63,100 17.100 $ 89,90 $159, Fixed assets Net plant and equipment $141,000 100,400 $241,400 $485,600 Total assets Vinter 2021 TONGTON TO IN Current assets Cash Accounts receivable Inventory Total 40,00 17.00 $153,200 Current abilities Accountabile Hotes payable Total Long-tere debt Dersity Common stock and paid in surplus Total Total liabilities and wers' wity 5.6.100 17.100 $5,20 1159.000 Fixed assets Net plant and equipent 5332,400 $141.000 100,00 5245,400 Total assets $415,600 Complete the pro forma statement of comprehensive Income below. (Input all amounts as positive values. Omit 5 sign in you response.) HOPINGTON TOURS INC. Pro Fora Statement of Comprehensive Income 25 Sales Growth Sales $ Costs Other expenses EBIT $ Interest $ Taxable income Taxes (40%) Net Income $ Dividends Add to RC o HI Search