Please calculate the projected financials for 2019E and 2020E based on a 0.21% growth rate.

Revenue	2017A	2018A	2019E	2020E
Total Revenue	$7,766,000	$7,782,000
Cost of Revenue	$4,299,000	$4,445,000
Gross Profit	$3,467,000	$3,337,000
Operating Expenses
Selling General and Administrative	$2,303,000	$2,382,000
Total Operating Expenses	$6,760,000	$7,000,000
Operating Income or Loss	$1,006,000	$782,000
Incoming from Continuing Operations
Total Other Income/Expenses Net	($2,000)	($204,000)
Earnings Before Interest and Taxes	$1,006,000	$782,000
Interest Expense	($11,000)	($12,000)
income Before Tax	$1,004,000	$578,000
Income Tax Expense	$340,000	$294,000
Net Income From Continuing Ops	$664,000	$284,000
Net Income per Common Share - Basic	4.91	2.22
Net Income Applicable to Common Shares	$134,000	$127,200