Can prepare the pro forma income statement for business plan it is very clear to me

The Income statement of smokinHot BB02 is as follows: Particulars Jan Feb March April May 70% Revenue 37,466 43,710 49,954 Initial Rent charged fully 2,000 Deposits 1,000 1.000 Improvements charged fully 1,000 1,000 1000 1.000 1000 1,000 1000 1,000 1,000 1,000 1,000 1,000 12,000 Starting Inventory Office Supplies 3,000 3,000 3,000 3,000 3,000 3,000 3,000 3,000 Marketing Exp Licences etc. Accounting 500 500 I 500 500 500 500 500 500 500 500 500 500 6000 500 500 500 500 500 500 500 500 500 500 500 Insurance Website 12,642 12,642 12,642 12.612 612 12,642 12,612 1 12,642 12,642 14,642 31,068 37312 Profit/ (Loss)