This is income statement for convenience store business. Make 3 year "Cash Flow" for this business.

Income Statement Table Sales Direct Cost of Sales Other Costs of Sales Total Cost of Sales Year 1 S720000 $468000 S0 $468000 Year $828000 $538200 Year 3 S936000 S608400 S0 $538200 S608400 $252000 35.00% $289800 35.00% S327600 35.00% Gross Margin Gross Margin % Expenses Employee Salary Owner Sala Depreciation Rent $63948 $28896 S7200 $44460 S4800 3000 S3000 S1260 S0 S400 $800 $20000 S0 63948 S28896 $7200 $45720 $4800 $3000 $3000 $1260 S63948 $2889 7200 S43200 4800 $3000 $3000 Insurance Advertisin Telephone Renovation Stationary Repair and Maintenance Equipment Lease Hold Improvements S20000 $400 $800 S20000 $21000 $400 $800 $20000 SO Total Operating Expenses S217504S177764 179024 Profit Before Interest and Taxes EBITDA Interest Expense Taxes Incurred S344 S112036 S0 S0 $29129.36 $148576 S0 $0 $8968.9 S38629.76 Net Profit Net Profit/Sales $25527.04 $29129.36 0.00% S109946.24 0.00% 0.00%