with these numbers what would the pro forma balance sheet be

Peyton Approved Second Location

Pro Forma Income Statement

For Year Ending 12/31/2018

Bakery Sales $261,858.04

Merchandise Sales 964.51

Total Revenues $262,822.55

Cost of Goods Sold - Baked 84,667.43

Cost of Goods Sold - Merchandise 687.82

Total Cost of Goods Sold 85,355.25

Gross Profit $177,467.30