Please help me figure out the pro forma income statement using the excel template below. Thank you!

Expenses See operating costs in the following box. Assume this is a not-for-profit company, so there will be no taxes due OPERATING COSTS Utilities Repair/Maintenance Housekeeping Telephone Service Depreciation Malpractice Miscellaneous/Other $208,750 $40,500 $20,000 $16,806 $32,000 $50,000 $20,000 SUPPLIES Medical Supply Costs Other Non-Personnel Costs $65,767 $95,351 All expenses listed to increase by 3% per year