Integrative Pro forma statements Red Queen Restaurants wishes to prepare financial plans. Use the financial statements and the other information provided here (1) The firm has estimated that its sales for 2016 will be $800,300. (2) The firm expects to pay $35,900 in cash dividends in 2016 (3) The firm wishes to maintain a minimum cash balance of $30,500 (4) Accounts receivable represent approximately 24% of annual sales (5) The firm's ending inventory wll change directly win changes in sales in 2016. (6) A new machine costing S42,900 will be purchased in 2016. Total depreciation for 2016 will be $15,800 7) Accounts payable wil change directy in response to changes in sales in 2016. (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 cammon siock will remain unchanged. a. Prepare a pro forma income statement for the year ended Decamber 31, 2016, using the percent-of-saiss method b. Prepare a pro forma balance sheet dated December 31, 2016, using the judgmental approach c. Analyze these statements, and discuss the resuling extornal financing required. o prapare the financial plans. The following financial data are also available a. Prepare a pro forma income statement for the year ended December 31, 2018, using the percent-of-sales method. Complete the pro forma income atatement for the year ended December 31, 2016 below (Round to the nearest dollar. Round the percentage of sales to four decimal places.] Pro Forma Income Statement Red Queen Restaurants for the Year Ended December 31, 2016 (percent-of-sales method) Sales Less: Cost of goods sold Groes profits Less: Operating expenses Net profits before taxes Less: Taxes (rate 40%) Net profts after taxes Less: Cash dwidends To Retained earnings