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