help to create a balance sheet for my project for year 1:

income statement
REVENUE	Year 1	Year 2	Year 3
Gross sales	$129,975.00	$162,468.75	$203,085.94
NET SALES	$129,975.00	$162,468.75	$203,085.94
EXPENSES
Administrative expenses
Salaries and employee expenses	$156,500.00	$156,500.00	$156,500.00
Legal fees and Insurance	$7,000.00	$3,000.00	$3,000.00
Website Apps & Software	$10,000.00	$1,000.00	$1,000.00
Search Engine Optimization	$1,000.00	$1,000.00	$1,000.00
Marketing and Outreach Expenses	$7,000.00	$6,000.00	$6,000.00
Welcome Gift Production	$4,993.20	$6,241.50	$7,801.88
Loan Repayment	$0.00	$10,781.92	$10,781.92
Interest	$0.00	$6,700.00	$6,432.87
TOTAL OPERATING EXPENSES	$186,493.20	$191,223.42	$192,516.67
Net Income before taxes	($56,518.20)	($28,754.67)	$10,569.27
Taxes	$0.00	$0.00	$1,215.47
Net profit	($56,518.20)	($28,754.67)	$9,353.81

Start up costs (Costs in Year 1 only)
Salaries for year 1	$156,500.00
Website Development	$10,000
Digital Marketing	$5,000
Property Owner outreach	$2,000
Legal fees and Insurance	$7,000
Search Engine Optimization	$1,000
Gifts Year 1	$4,993.20
Required Funds in Year 1	$186,493.20
Annual expenses
Salaries	$156,500.00
Website Maintenance	$1,000
Search Engine Optimization	$1,000
Content Creation	$5,000
Email Outreach	$500
Promotional Materials for property owners	$500
Insurance	$3,000
Loan Repayment amount	$10,781.92