my question keeps getting flagged. this is all the info provided

Requirements: Using Microsoft Excel to create a pro-forma income statement based on the following assumptions

Sales for first month: $60000

Cost of sales = 42% of sales, all variable

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

Tax rate 30%

Sales increased by 5% each moth