Please include the work you did to solve the question. Thank you!
Homework: HMSQ 4.1 Save Score: 0 of 2 pts 4 of 5 (3 complete) HW Score: 43.24%, 4.32 of 10 pts P4-16 (similar to) 15 Question Help expected to remain unchanged at $31,000, and the firm plans to pay $71,000 in cash dividends during 2020. Metroline Manufacturing's income statement for the year ended December 31, 2019, is given Pro forma income statement the marketing department of Metroline Manufacturing estimates that its sales in 2020 will be $1.59 million. Interest expense B. 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.) 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.) % Pro Forma Income Statement Metroline Manufacturing, Inc. for the Year Ended December 31, 2020 (percent-of-sales method) Sales $ 1,590,000 Less: Cost of goods sold Gross profits S Less: Operating expenses Operating profits $ Less: Interest expense 31,000 Net profits before taxes $ Less: Taxes Net profits after taxes $ Less: Cash dividends 71.000 % 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 $1,391,000 for the Year Ended December 31, 2019 Less: Cost of goods sold 916,000 Cost of goods sold Gross profits $475,000 Fixed cost $205,000 Less: Operating expenses 121,000 Variable cost 711,000 Operating profits S354,000 Total cost $916,000 Less: Interest expense 31,000 Operating expenses Net profits before taxes $323,000 Fixed expenses $36.000 Less: Taxes (rate = 40%) 129,200 Variable expenses 85,000 Net profits after taxes $193,800 Total expenses $121,000 Less: Cash dividends 69,000 To retained earnings $124.800 To retained earnings $ Print Done Homework: HMSQ 4.1 Save Score: 0 of 2 pts 4 of 5 (3 complete) HW Score: 43.24%, 4.32 of 10 pts P4-16 (similar to) 15 Question Help expected to remain unchanged at $31,000, and the firm plans to pay $71,000 in cash dividends during 2020. Metroline Manufacturing's income statement for the year ended December 31, 2019, is given Pro forma income statement the marketing department of Metroline Manufacturing estimates that its sales in 2020 will be $1.59 million. Interest expense B. 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.) 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.) % Pro Forma Income Statement Metroline Manufacturing, Inc. for the Year Ended December 31, 2020 (percent-of-sales method) Sales $ 1,590,000 Less: Cost of goods sold Gross profits S Less: Operating expenses Operating profits $ Less: Interest expense 31,000 Net profits before taxes $ Less: Taxes Net profits after taxes $ Less: Cash dividends 71.000 % 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 $1,391,000 for the Year Ended December 31, 2019 Less: Cost of goods sold 916,000 Cost of goods sold Gross profits $475,000 Fixed cost $205,000 Less: Operating expenses 121,000 Variable cost 711,000 Operating profits S354,000 Total cost $916,000 Less: Interest expense 31,000 Operating expenses Net profits before taxes $323,000 Fixed expenses $36.000 Less: Taxes (rate = 40%) 129,200 Variable expenses 85,000 Net profits after taxes $193,800 Total expenses $121,000 Less: Cash dividends 69,000 To retained earnings $124.800 To retained earnings $ Print Done
