Construct a pro forma income statement

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

•Units of Sales in Year 1: 100,000.

•Price per Unit: $10.

•Variable cost per unit: 30%.

•Fixed Costs: $120,000.

•Income taxes: 15%.

•Interest Expense: $200,000.

•In year 2, Price per unit increases to $11.50, and unit of sales increases by 3%, all other assumptions remain the same. .

Question 6

Calculate the sustainable growth based on the following information:

• Earnings after taxes = $35,000

• Equity = $100,000

• d=22.4%

Question 7

Calculate a table of interest rates based on the following information:

•The pure interest rate is 1.6%.

•Inflation expectations for year 1 = 3%, year 2 =3.5%, years 3-5 =5%.

•The default risk is .1% for year one and increases by .2% over each year.

•Liquidity premium is 0 for year 1 and increases by .2% each year.

•Maturity risk premium is 0 for years 1 and 2 and .2% for years 3-5.