complete all parts

Pro forma income statement The marketing department of Metroline Manufacturing estimates that its sales in 2020 will be $1.55 million Interest expense is expected to remain unchanged at $31,000, and the firm plans to pay 565,000 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 onddod Docomber 31, 2020 c. Compare and contrast the statements developed in parts a, and b. Which statement probably provides the botter estimate of 2020 incomo? Explain why - Data table (For Income Staement, click on the icon here in order to copy the contents of the data table below into a spreadsheet.) (For Breakdown of Costs and Expenses, click on the icon here in order to copy the contents of the data table below into a spreadsheet.) Metroline Manufacturing Metroline Manufacturing Income Statement Breakdown of Costs and Expenses for the Year Ended December 31, 2019 into Fixed and Variable Components Sales revenue $1,402,000 for the Year Ended December 31, 2019 Less: Cost of goods sold 917,000 Cost of goods sold Gross profits $218,000 $485,000 Fixed cost Less: Operating expenses 114.000 Variable cost 699,000 Operating profits $371,000 Total cost $917.000 Less: Interest expense 31,000 Operating expenses Net profits before taxes $340,000 Fixed expenses $36,000 Less: Taxes (rate=40%) 136,000 Variable expenses 78,000 Net profits after taxes $204.000 Total expenses $114,000 Less: Cash dividends 60,000 To retained earnings $144,000 Pro forma income statement the marketing department of Metroline Manufacturing estimates that its sales in 2020 will be $1.55 million. Interest expense is expected to remain unchanged at $31,000, 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. Data table a. Use ma Comple income (For Income Staement, click on the icon here in order to copy the contents of the data table bolow into a spreadsheet.) (For Breakdown of Costs and Expenses, click on the icon here in order to copy the contents of the data table below into a spreadsheet.) Sa Metroline Manufacturing Income Statement for the Year Ended December 31, 2019 Sales revenue $1,402,000 Loss: Cost of goods sold 917,000 Gross profits $485.000 Less: Operating expensos 114,000 Operating profits $371,000 21 Metroline Manufacturing Breakdown of Costs and Expenses into Fixed and Variable Components for the Year Ended December 31, 2019 Cost of goods sold Foxed cost $218,000 Variable cost 699,000 Total cost $917.000 L Gro DYNAS Metroline Manufacturing, Inc. for the Year Ended December 31, 2020 (percent-of-sales method) Sales $ % $ % a Less: Cost of goods sold Gross profits Less: Operating expenses Operating profits Less: Interest expense Net profits before taxes $ $ Less: Taxes Net profits after taxes $ Less: Cash dividends To retained earnings $