Based on the income statement for Amazon.com, I need am excel spreadsheet showing actual numbers for projected revenues, expenses, etc. for the next five years (2018-2022)

Also, I need an excel spreadsheet showing the best- and worst-case numbers for projections in 2018.

All of the elements from the income statement should refect onto the excel spreadsheet. The numbers should reflect for the future.

Income Statement Period Endin Revenue Total Revenue Cost of Revenue Gross Profit Operating Expenses Research Development Selling General and Administrative Non-Recurrin Others Total Operating Expenses Operating Income or Loss Income from Continuing Operations Total Other Income/Expenses Net Earnings Before Interest and Taxes Interest Expense Income Before Tax Income Tax Expense Minority Interest Net Income from Continuing Ops Non-recurring Events Discontinued Operations Extraordinary Items Effect of Accounting Changes 12/31/2017 12/31/2016 12/31/2015 177,866,000 135,987,000107,006,000 111,934,00088,265,00071,651,000 65,932,000 47,722,000 35,355,000 22,620,000 16,085,000 12,540,000 38,992,000 27,284,000 20,411,000 214,000 171,000 173,760,000 131,801,000 104,773,000 4,186,0002,233,000 167,000 4,106,000 304,000 4,106,000 848,000 3,802,000 769,000 687,000 4.186,0002.233,000 -459,000 1,546,000 950,000 390,000 484,000 3,796,000 1,425,000 3,033,000 2,371,000 596,000 Other Items Net Income Net Income Preferred Stock and Other Adjustments Net Income Applicable to Common Shares 3,033,000 2,371,000 596,000 3,033,000 2,371,000 596,000