This income statement and cash flow for convenience store business. Make 3 year "balance Sheet"

Income Statement Table Direct Cost of Sales Otal Cost Of Sales Gross Margin Margin % Expenses Employee Salary w"" r Salary tauon H dro Insurance Advertising el hone Renovati on Stationary ir and Maintenance Equipment Lease Hold Improvements Total Operating Ewenses profit Before Interest and Year I S252 35.fK S432 217S04 Year 2 ssss: S2sys S6394S S2ss 177764 Ye 3 S327 s179024 S14ss EBITDA Intcrcst Expense axes Net Profit Net profit/Sales Cash Flow Net Profit Interest Depreciation Equipment Cash from Equipment Y s 72 S29129_36 S25527.04 "2906.64 1 Year 2 Year 3 SS2906 Sl s 72 tians SS2727 S110106 (S20000) (S:oooo Cash from Investments Total ash Balance 2727