Construct a pro forma income statement for the first year and second year for the following assumptions:

Units of Sales in Year 1: 110,000 .
•Price per Unit: $11 .
•Variable cost per unit: 30% .
•Fixed Costs: $125,000 .
•Income taxes: 15% .
•Interest Expense: $200,000 .
•In year 2, Price per unit increases to $11.50, and unit of sales increases by 5%, all other assumptions remain the same