Need write a 3-year Income Statement

One-Time Expenses:	Budget	Actual
Rent:
Security Deposit	$8,000	$7,500 (1.5 months rent)
First Months Rent	$5,000	$4,954
First Months Utilities	$700	$660.67
Improvement Costs:
Tables and Furniture	$10,000	$10,000
Utensils, Dishes and Kitchen Equipment	$10,000 (included with tables and furniture)	$10,000
Inventory:
Order Certain Quantity of Snow Blowers on Hand at Open of Business	$50,000 (30 snow blowers @ $1,500 to make, profit of $1,000)	$45,000
Miscellaneous:
Licenses and Permits	$100	$80
Legal Fees	$1,200	$900
Signage	$2,000	$2,000
Technology	$10,000	$10,000
Software Total Funds Required:	$1,000 $83,500.00	$1,000 $82,094.67

Monthly Expenses:	Budget	Actual
Rent:
Monthly Rent	$5,000	$4,954/mo (for 3,964 ft2)
Property Insurance	$50	$41.67/mo ($500/yr)
Utilities	$700	$660.67/mo ($7,928/yr)
Employees:
Payroll / Salaries	$40,000	$40,000
Payroll Taxes	$400	$392
Health Insurance	$1,500	$100/mo ($1,200/yr)
Professional Services:
Accounting	$200	$200/mo ($2,400/yr)
Supplies:
Office Supplies	$2,000	$2,000
Reorder of Inventory	$30,000	$25,000 (can vary month to month)
Marketing:
Digital Marketing	$8,000	$7,500
Website/App	$50	$40/mo ($480/yr)
Miscellaneous:
Liability Insurance	$50	$50
Repairs and Maintenance Total Monthly Expenses:	$1,500 $89,450.00	- $80,938.34