\begin{tabular}{|c|c|c|c|} \hline & \multicolumn{2}{|c|}{RedQueenRestaurantsIncomeStatementfortheYearEndedDecember31,2019} & \\ \hline & Sales revenue & $800,200 & \\ \hline & Less: Cost of goods sold & 599,500 & \\ \hline & Gross profits & $200,700 & \\ \hline & Less: Operating expenses & 99,900 & \\ \hline & Net profits before taxes & $100,800 & \\ \hline & Less: Taxes ( rate =21%) & 21,168 & \\ \hline & Net profits after taxes & $79,632 & \\ \hline & Less: Cash dividends & 20,700 & \\ \hline & To retained earnings & $58,932 & \\ \hline \multicolumn{4}{|c|}{ Red Queen Restaurants Balance Sheet December 31, 2019} \\ \hline Assets & & Liabilities and Stockhold & \\ \hline Cash & $32,500 & Accounts payable & $99,500 \\ \hline Marketable securities & 17,400 & Taxes payable & 19,400 \\ \hline Accounts receivable & 149,900 & Other current liabilities & 6,000 \\ \hline Inventories & 99,000 & Total current liabilities & $124,900 \\ \hline Total current assets & $298,800 & Long-term debt & $198,700 \\ \hline \multirow[t]{2}{*}{ Net fixed assets } & 349,000 & Common stock & $149,200 \\ \hline & & Retained earnings & $175,000 \\ \hline Total assets & $647,800 & Total liabilities and equity & $647,800 \\ \hline \end{tabular} a. Prepare a pro forma income statement for the year ended December 31,2020 , using the percent-of-sales method. Complete the pro forma income statement for the year ended December 31, 2020 below: (Round to the nearest dollar. Round the percentage of sales to four decimal places.) Integrative-Pro forma statements Red Queen Restaurants wishes to prepare financial plans. Use the financial statements and the other information provided here to prepare the financial plans. The following financial data are also available: (1) The firm has estimated that its sales for 2020 will be $900,400. (2) The firm expects to pay $35,500 in cash dividends in 2020. (3) The firm wishes to maintain a minimum cash balance of $30,800. (4) Accounts receivable represent approximately 22% of annual sales. (5) The firm's ending inventory will change directly with changes in sales in 2020. (6) A new machine costing $42,400 will be purchased in 2020 . Total depreciation for 2020 will be $16,400. (7) Accounts payable will change directly in response to changes in sales in 2020. (8) Taxes payable will equal one-fourth of the tax liability on the pro forma income statement. (9) Marketable securities, other current liabilities, long-term debt, and common stock will remain unchanged. a. Prepare a pro forma income statement for the year ended December 31, 2020, using the percent-of-sales method. b. Prepare a pro forma balance sheet dated December 31, 2020, using the judgmental approach. c. Analyze these statements, and discuss the resulting external financing required