The most recent financial statements for Hopington Tours Inc. follow. Sales for $2020$ 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.

Complete the pro forma statement of comprehensive income below. $($Input all amounts as positive values. Omit $ sign in your

response.$)$

Complete the pro forma statement of financial position below.

Calculate the EFN for $25\%$ growth rates.