Whats the Pro Forma Income statement

Year 1 Revenue $450,000

Rent & Common Area expenses $4,000 per month

Other operators expense $2000 per month

cost of goods sold 33% of sales

Deprecation of 6000 per year

Employee Wages & Benefits: owner(s) operator and two contract employees (25 hours per week per employee with a total employment costs of $20 per hour).