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, current assets, and accounts payable increase spontaneously with sales. The firm is operating at full capacity and no new debt or equity is issued. HOPINGTON TOURS INC. 2017 Statement of Comprehensive Income Sales Costs Other expenses Earnings before interest and taxes Interest paid Taxable income Taxes (30%) Net income $750,000 585,000 21,000 $144,000 17,000 $127,000 38,100 $ 88,900 Dividends $20,320 Addition to retained earnings 68,580 HOPINGTON TOURS INC. Statement of Financial Position as of December 31, 2017 Assets Liabilities and Owners' Equity Current assets Cash Accounts receivable $ 26,000 41,400 Current liabilities Accounts payable Notes payable $ 68,700 17,700 Inventory 87,600 Total Total $155,000 Long-term debt Owners' equity Fixed assets Net plant and equipment $300,400 Common stock and paid-in surplus Retained earnings Total $ 86,400 $133,000 $119,000 117,000 $236,000 Total assets $455,400 Total liabilities and owners' equity $455,400 Complete the pro forma statement of comprehensive Income below. (Input all amounts as positive values. Omit $ sign in your response.) Sales Costs HOPINGTON TOURS INC. Pro Forma Statement of Comprehensive Income Other expenses EBIT Interest Taxable income Taxes (30%) Net income Dividends Add. to RE 25 % Sales Growth $ $ Complete the pro forma statement of financial position below. Current assets Cash Accounts receivable Inventory Total Assets Fixed assets Net plant and equipment Total assets HOPINGTON TOURS INC. Pro Forma Statement of Financial Position Liabilities and Owners' Equity Current liabilities Accounts payable $ $ Notes payable Total Long-term debt Owners' equity Common stock and paid-in surplus Retained earnings Total Total liabilities and owners' equity $ $ $ $ $ $ $