kindly answer this question based on any assumptions you want to use but mention whatever assumptions you use

calculate projected income statement for the next 5 years. 2016-2020

Income Statement	2015
Revenues:
Bot	514,671
HAT	456,648
Total	971,319
COGS	572,415
expenditure
delivery	57,417
marketing	73,300
admin	11,453
profit	256,734
interest expense	-2,763
other expense	-1,000
pre-tax profit	252,971
income taxes	75,891
net	177,080