Sales projections for the next five years (including optimistic, pessimistic and realistic projections, as well as assumptions) should also be included. Who can help me calculate?

Is this clear?

2:31 329 4607.xIsx 2:32 329 4607.xIsx For the Year Ended December 31,2024 tan Heckae Reverrad fruen Thur Packats Crenision Total Revense Eypener. Rens Car Leasing flemaisen and Imiaitus Inervice Magess if drivers and 2guile? New Kevipment Alvertisin Total Expestas Ihovete Lem lneme Tases Awount poysulie Nit laceme For the Year Ended Decentber 31,2025 Income Statement For the Year Ended December 31,2023 Jan Feb Mar Jn Jul Aug Sep at Now Dec Total Revenue Apr May Revenue from Tour Package Comision "4 Total Revenue For the Year Ended December 31,2024 Revenue lievenue form Tour Rackage Comision Total Mevenue Income Statement For the Year Ended December 31,2023 Jan Revenue Revenue from Tour Package Comision 44 Total Mrvenue Eupenses Rent Car Leasing (2 minivan) Inauresce Maimance ant Repair (for cae, inclading fuel) Wagen (1 driver and I guide) Equipment: Advertising Lwenses and Permin Total Expenes lnceme Less: Income Taxe (15\%) Account payable " Net laceme 2:31 329 4607.xIsx 2:32 329 4607.xIsx For the Year Ended December 31,2024 tan Heckae Reverrad fruen Thur Packats Crenision Total Revense Eypener. Rens Car Leasing flemaisen and Imiaitus Inervice Magess if drivers and 2guile? New Kevipment Alvertisin Total Expestas Ihovete Lem lneme Tases Awount poysulie Nit laceme For the Year Ended Decentber 31,2025 Income Statement For the Year Ended December 31,2023 Jan Feb Mar Jn Jul Aug Sep at Now Dec Total Revenue Apr May Revenue from Tour Package Comision "4 Total Revenue For the Year Ended December 31,2024 Revenue lievenue form Tour Rackage Comision Total Mevenue Income Statement For the Year Ended December 31,2023 Jan Revenue Revenue from Tour Package Comision 44 Total Mrvenue Eupenses Rent Car Leasing (2 minivan) Inauresce Maimance ant Repair (for cae, inclading fuel) Wagen (1 driver and I guide) Equipment: Advertising Lwenses and Permin Total Expenes lnceme Less: Income Taxe (15\%) Account payable " Net laceme