This is my financial statement from my business plan (class assignment). I struggle with accounting, do my charts flow and make sense numerical wise? I have a hard time making sense of the different statements. Please help me change my numbers around so my charts make sense individually and together.

Calibri 11 A A Copy Format Painter Alignmen Font Clipboard i UPDATES AVAILABLE Updates for Office are ready to be installed, but first we need to clo D5 1 Pro Forma Income Statement Year 1Year 2 Year 3 3 Revenue 4 Cost of Goods Sold 100,000 120,000 150,000 40,000 40,000 50,000 6 Gross Margin 60,000 80,000 100,000 s Other Expenses 9 Lawyer expense 10 Supplies expenses 11 Utilities expenses 8000 700 2000 2000 2000 6500 6500 6500 80008000 600 500 12 Insuarnce expenses 13 Total Expemses 9,000 -9,100, 9,200: 15 Net Income 51,00070,900 90,800 20 Clipboard UPDATES AVAILABLE Updates for Office are ready to be installed, but 8 Sources/Uses of Funds Statement Year 1 Year 2 Year3 3 Sources 4 Cash 5 Venture Capita 6 Total 80,000 80,00080,000 20,000 30,00030,000 100,000 110,000 110,000 8 Uses 9 Salaries 10 Rent 11 Advertisting 12 Supplies 30000 35000 40000 0 3000 40005000 700 60006000 6000 2500 2500 2500 10,000 500 600 13 insurance 14 Ultilities 20 UPDATES AVAILABLL 0 F15 1Pro Forma Balance Sheet Year 2 Year 3 Year 1 3 Assets 4 Cash 5 Inventory 6 Other Current Assets 80,000 80,000 80,000 20,000 30,000 40,000 100010001000 8 Total Current Asset 101,000 111,000121000 10 Short term assets 9,36893689368 11 Building and Equipment 12 building 13 depreciation 14 equipment 15 total 16 Total assets 17 70,000 70,000 70,000 30,000 30,000 30,000 2,000 2,000 2,000 42,000 42,000 42,000 143,000 153,000163,000 18 Current Liabilities 19 Accounts Payable 10,056 9,738 11090 20 salaries payble 21 22 Total Liabilities 35,000 40,00050000 45,056 49,738 61,090 97,944 103,262 101,910 24 Owners Equity Sheetl Sheet3sheet2 Fead