ASSETS				=	LIABILITIES & OWNERS' EQUITY
					Cash	Filters	Vehicles	Prepaid Costs		Debt	Paid-in Capital	Retained Earnings
YEAR 2
Opening Balances					($18,164)	$18,667	$16,000	$87,333		$0	$225,000	($121,164)
Beginning-of-year activities
	1	Debt			$1,000,000					$1,000,000
	2	Slowsand Filters			($487,500)	$487,500
	3	Motorcycles and Trucks			($492,500)		$492,500
Through-the-year activities
	7	Revenues			$8,760,000							$8,760,000
			Revenue Underreporting		($13,140,000)							($1,314,000)
			Cost of Revenue, Vendor Compensation		($1,489,200)							($1,489,200)
	8	Technicians' Wages			($120,000)							($120,000)
	9	Local Management Salaries			($325,000)							($325,000)
	10	Sales Staff Salaries			($36,000)							($36,000)
	11	Water Testing & Filter Maintenance			($408,000)							($408,000)
	12	Marketing Expenses			($25,000)			($50,000)				($75,000)
	13	Vehicle Expenses			($65,000)							($65,000)
	14	Other Costs			($1,191,360)							($1,191,360)
Year-closing activities
	15	Depreciation
			Blue Future Contract					($2,667)				($2,667)
			Slowsand Filters			($33,833)						($33,833)
			Motorcycles and Trucks				($102,500)					($102,500)
	16	Repay Debt			($1,000,000)					($1,000,000)
	17	Interest Charge			($100,000)							($100,000)
YEAR 2 CLOSING TOTALS					($9,137,724)	$472,334	$406,000	$34,666		$0	$225,000	$3,376,276
					ASSETS				=	LIABILITIES & OWNERS' EQUITY
					Cash	Filters	Vehicles	Prepaid Costs		Debt	Paid-in Capital	Retained Earnings
YEAR 3
Opening Balances					($9,137,724)	$472,334	$406,000	$34,666		$0	$225,000	$3,376,276
Beginning-of-year activities
	1	Slowsand Filters			($250,000)	$250,000
	2	Motorcycles and Trucks			($237,500)		$237,500
Through-the-year activities
	7	Revenues										$19,710,000
			Revenue Underreporting		$19,710,000							($2,956,500)
			Cost of Revenue, Vendor Compensation		($3,350,700)							($3,350,700)
	8	Technicians' Wages			($180,000)							($180,000)
	9	Local Management Salaries			($400,000)							($400,000)
	10	Sales Staff Salaries			($36,000)							($36,000)
	11	Water Testing & Filter Maintenance			($612,000)							($612,000)
	12	Marketing Expenses			($40,000)							($40,000)
	13	Vehicle Expenses			($110,000)							($110,000)
	14	Other Costs			($275,940)							($2,759,400)
Year-closing activities
	15	Depreciation
			Blue Future Contract					($2,667)				($2,667)
			Slowsand Filters			($33,833)						($33,833)
			Motorcycles and Trucks				($102,500)					($102,500)
YEAR 3 CLOSING TOTALS					$2,724,276	$688,501	$541,000	$31,999		$0	$225,000	$12,502,676

Can you please help me create a balance sheet, net cash flow t and income statement for year 2 and 3