Can you explain how did it get the different amount for 2022? Or the computation for sales forecast in 2022-2025?

2 Mr. Saver Company Statement of Financial Position For the Year ended December 2021,2022,2023,2024,2025 Note 1(Cost of Sales) Notes 2021 2022 2023 2024 2025 Current Assets Cash Note 5/SCF P 118,839.34 P 187,898.58 p 376,515.56 P 639,306.56 P 1,013,707.46 Total Current Assets P 118,839.34 P 187,898.58 P 376,515.56 P 639,306.56 P 1,013,707.46 Non-Current Assets Property, Plant, Equipment P 120, 129.47 P 109,689.94 P 99,250.41 P 88,810.88 P 78,371.35 Total Assets P 238,968.81 P 297,588.52 P 475,765.97 P 728,117.44 P 1,092,078.81 Liabilities & Owner's Equity Percentage Tax Payable P 2,283.60 P 2,664.38 P 3,132.00 P 3,510.98 P 4,042.25 Income Tax Payable 843.02 P 10,846.64 P 23,086.11 P 32,715.35 46,756.01 Total Liabilities P 3,126.62 P 13,511.02 P 26,218.11 P 36,226.32 P 50,798.26 Tagura, Capital P 33,691.74 P 38,153.93 P 63,935.41 P 102,555.87 P 156,897.22 Perez, Capital P 33,691.74 P 38, 153.93 P 58,935.41 92,555.87 P 144,897.22 Valdez, Capital P 33,691.74 P 28, 153.93 P 38,935.41 P 52,555.87 P 64,897.22 Decena, Capital P 33,691.74 P 46,153.93 P 72,935.41 P 111,555.87 P 168,897.22 Buan, Capital P 33,691.74 P 45,153.93 p 71,935.41 P 111,555.87 168,897.22 Garcia, Capital P 33,691.74 P 43,153.93 70,935.41 P 109,555.87 P 167,897.22 Garlitos, Capital P 33,691.74 p 45,153.93 p 71,935.41 P 111,555.87 168,897.22 Total Owner's Equity P 235,842.19 284,077.50 P 449,547.86 P 691,891.11 P 1,041,280.54 Total liabilities and Owner's Equity P 238, 968.81 P 297,588.52 P 475,765.97 P 728,117.44 P 1,092,078.81 42/46 42