if my loan was 100,000

show me the steps how i can solve this table to find the answers as given on it , show me the formulas that i can use to solve it and had same answers as given in table

1000,000

Statements Projected Profit and Loss Revenue 2020 2021 2022 AED2,835, AED3,30 AED3,32 945 3,700 4.450 Direct Costs AED1,368, AED1,59 AED1,60 646 3.168 3.128 AED1,467, AED1,71 AED1,72 299 0,532 1.322 52% 52% 52% Gross Maregin Gross Maregin % Operating Expenses Salareies & Wages Employee Related Expenses Utilities Insurance AED804,00 AED820, AED836, 0 080 478 AED160,80 AED164, AED167. 0 016 296 AED21,600 AED21,6 AED21,6 00 00 AED24.000 AED24,0 AED24.0 00 00 AED28,359 AED33,0 AED33,2 37 45 AED85,078 AED99,1 AED99,7 11 34 AEDI,123, AED1.16 AED1.18 838 1.844 2,351 Marketing Rent Total Operating Expenses Operating Income AED343.46 AEDS48. AED538. 2 688 970 Interest Incurred AED15,770 AED13,0 AED10,2 51 78 Depreciation and Amortization AED51,625 AED51,6 AED51,6 25 25 Gain or Loss from Sale of Assets Income Taxes AEDO AEDO AEDO Total Expenses AED2,559, AED2,81 AED2,84 878 9,689 7,382 Net Profit AED276,06 AED484, AED477, 7 011 068 Net Profit Sales 10% 15% 14%