i want to do Projected Financial Statements from these exhubit

BALANCE SHEET (for three-month periods in 2002) As of As of July 31 April 30 Current Assets 8,713 7476 Accounts Receivable 112,032 53,643 Prepaid Rent" 1,177 1,177 Total Current Assets $121,922 $62,296 Fixed Assets Fixed Accumulated 8.000 Depreciation 2000 8,000 Less: Net Fixed Assets 6,000 7.000 Intangible Assets Incorporation Costs 1200 1200 Total Assets $129,122 $70,496 Liabilities Current Liabilities Taxes payable' 7,645 1,134 working capital Loan 4,868 4,566 Accounts Payable 28.043 -43.522 Total Current Liabilities 40,556 $49,222 Long-Term Liabilities Total Liabilities 40,556 $49.222. Shareholders' Equity Common Stock: Stuart Trier Common Stock: Aaron Anticic 11 274 Total Shareholders' Equity Total Liabilities and Equity 3129a12 496 BALANCE SHEET (for three-month periods in 2002) As of As of July 31 April 30 Current Assets 8,713 7476 Accounts Receivable 112,032 53,643 Prepaid Rent" 1,177 1,177 Total Current Assets $121,922 $62,296 Fixed Assets Fixed Accumulated 8.000 Depreciation 2000 8,000 Less: Net Fixed Assets 6,000 7.000 Intangible Assets Incorporation Costs 1200 1200 Total Assets $129,122 $70,496 Liabilities Current Liabilities Taxes payable' 7,645 1,134 working capital Loan 4,868 4,566 Accounts Payable 28.043 -43.522 Total Current Liabilities 40,556 $49,222 Long-Term Liabilities Total Liabilities 40,556 $49.222. Shareholders' Equity Common Stock: Stuart Trier Common Stock: Aaron Anticic 11 274 Total Shareholders' Equity Total Liabilities and Equity 3129a12 496