60.1K

Verified Solution

Link Copied!

Pro forma income statement The marketing department of Metroline Manufacturing estimates that its sales in 2020 will be $1.51 million. Interest expense is expected to remain unchanged at $39,000, and the firm plans to pay $72,000 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. X Data table Metroline Manufacturing, Inc. for the Year Ended December 31, 2020 (percent-of-sales method) Metroline Manufacturing Sales Income Statement $ Metroline Manufacturing Breakdown of Costs and Expenses into Fixed and Variable Components for the Year Ended December 31, 2019 for the Year Ended December 31, 2019 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 eamings $ Sales revenue Less: Cost of goods sold Gross profits Less: Operating expenses Operating profits Less: Interest expense Net profits before taxes Less: Taxes (rate=40%) Net profits after taxes Less: Cash dividends To retained eamings $1,400,000 907,000 Cost of goods sold. $493,000 Fixed cost 122,000 Variable cost $371.000 Total cost. 39,000 Operating expenses $332,000 Fixed expenses 132,800 $199,200 Total expenses 60,000 Variable expenses $139,200 Dono Print $207,000 700,000 $907,000 $30,000 92,000 $122,000

Answer & Explanation Solved by verified expert

See Answer