Can someone help me work this out?

Pro forma income statement The marketing department of Metroline Manufacturing estimates that its sales in 2020 will be $1.65 million. Interest expense is expected to remain unchanged at $37,000, and the firm plans to pay $65,000 in cash dividends during 2020. Metroline Manufacturing's income statement for the year ended December 31, 2019, is given [: . along with a breakdown of the firm's cost of goods sold and operating expenses into their fixed and variable components. a. Use the percent-of-sales method to prepare a pro forma income statement for the year ended December 31, 2020. b. Use fixed and variable cost data to develop a pro forma income statement for the year ended December 31, 2020 c. Compare and contrast the statements developed in parts a. and b. Which statement probably provides the better estimate of 2020 income? Explain why a. Use the percent-of-sales method to prepare a pro forma income statement for the year ended December 31, 2020. Complete the pro forma income statement for the year ended December 31, 2020 below: (Round the percentage of sales to four decimal places and the pro forma income statement amounts to the nearest dollar.) Pro Forma Income Statement Metroline Manufacturing, Inc. for the Year Ended December 31, 2020 - X (percent-of-sales method) Data table Sales Less: Cost of goods sold (Click on the icon located on the top-right comer of the data tables below in order to copy its contents into a spreadsheet.) Gross profits Metroline Manufacturing Metroline Manufacturing Less: Operating expenses % Income Statement Breakdown of Costs and Expenses Operating profits for the Year Ended December 31, 2019 into Fixed and Variable Components Sales revenue $1,403,000 for the Year Ended December 31, 2019 Less: Interest expense Less: Cost of goods sold 901,000 Cost of goods sold Net profits before taxes S Gross profits $502,000 Fixed cost $218,000 Less: Operating expenses 123,000 Variable cost 683,000 Less: Taxes Operating profits $379.000 Total cost $901,000 Net profits after taxes S Less: Interest expense 37.000 Operating expenses Less: Cash dividends Net profits before taxes $342.000 Fixed expenses $33.000 Less: Taxes (rate = 40%) 136,800 Variable expenses 90.000 To retained earnings Net profits after taxes $205,200 Total expenses $123,000 Less: Cash dividends 65,000 To retained earnings $140,200 example Get more help