Can you help me solve this question: Using Microsoft Excel to create a pro-forma income statement based on the following assumptions.

Sales for the first month: $60,000

Cost of sales = 42% of sales, all variable

Operating expenses = $10,000 fixed plus 5% of sales

Tax rate 30%

Sales increase by 5% each month