answer asap please

The most recent financial statements for Nuesca Holidays 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. Nuesca Holidays Inc. 2017 Statement of Comprehensive Income Sales $754,000 Costs 589,000 Other expenses 10,000 Earnings before interest and taxes $155,000 Interest paid 11,800 Taxable income $144,000 Taxes (304) 43,200 Net income $100,880 Dividends $20,160 Addition to retained earnings 80,640 $ 69,100 18, lee $ 87,280 $137,000 Nuesca Holidays Inc. Statement of Financial Position as of December 31, 2017 Assets Liabilities and Owners' Equity Current assets Current liabilities Cash $ 26,400 Accounts payable Accounts receivable 41,800 Notes payable Inventory 88,000 Total Total $156,280 Long-ters debt Owners' equity Fixed assets Common stock and paid-in surplus Net plant and equipment $430, eee Retained earnings Total Total assets $586, 200 Total liabilities and owners' equity $123,000 239,000 $362,800 5586,280 Complete the pro forma statement of comprehensive income below. (Input all amounts as positive values. Omit $ sign in your response.) Nuesca Holidays Inc. Pro Forma Statenent of Comprehensive Income 25 % Sales Sve v2021 Nuesca Holidays Inc. Pro Forn Statement of comprehensive Income 25 Sales Growth Sales $ 500 Costs 736250 19500 Other expenses EBIT $ TO Interest 11000 Taxable income $ 182710 Taxes (384) 5482 Net income $ 27925 Dividends $ 25 Add. to RE Complete the pro forma statement of financial position below. Assets Current assets Cash $ 5 $ Accounts receivable Inventory Total Nuesca Holidays Inc. Pro Forma Statement of Financial Position Liabilities and Owners' Equity Current liabilities 73000 Accounts payable $ Notes payable $ 10000 Total $ wa Long-term debt Owners' equity Common stock and paid-in surplus $ 537500 Retained earnings Total $732730 Total liabilities and owners' equity 5 $ 5 $ Fixed assets Net plant and equipment Total assets Calculate the EFN for 25% growth rates. 254 $ EFN