could you do the income statement for this please!

Please give positive ratings so I can keep answering. If you have any queries please comment. Thanks! I really need Calculation of Retained Earnings Account Sales Revenge Services Revenue Total Revenue Cost of goods sold Wapes Expense Rent Expense Utilities Expense Interest Expense Insurance Expense Depreciation Expense Other Expense Net Income Retained Earnings- opening balance Retained Earnings closing balance Amounts 15,000.00 100,000.00 115.000,00 12,000.00 6600000 25,000.00 3.120.00 45,000.00 .66 30,864.00 30,000.00 (97.683.66) Balance Sheet Amounts Current Assets 1.647,513.34 15,000.00 1,667.00 3,151.00 3.500.00 1.671,011 34 Accounts Receivablo Prepaid insurance Office Supplies Inventory Total Current Assets Non Current Assets Furniture & Equipment Accumulated depreciation Total Non Current Assets Total Assets 30,072.00 (30.336.00) 264.00) 1,670,769.34 IR R$100 22,000.00 1,127,100.00 1,161, 45100 Total Liabilities & Equity Liabilities Current Liabilities Accounts Payable Wapes Payable Uncandy Current abilities Non-Current Liabilities Notes Payable Non-Current Liabilities Total Liabilities Equity Common Stock Retained Earings Total Equity Total Liabilities & Equity 200,000.00 300,000.00 1,468,453.00 300,000.00 (97.683.66) 202,316 34 1.670.769.34