I will need help advising how to do and find the % to create a proforma projection

1. Proforma Projection in % of Income Statement from 2022-2031

2. Projection of CAGR

3. Projection of Revenue

4. Projected Distribution Cost

5. Projected Administration Expenses

6. Projected Other Operating Expenses

7. Projected Finance Cost

Please provide the source of the projection basis

		Actual
Particulars	Notes	2021
Revenue	1	9,203,000
Cost of goods sold	2	- 3,147,000
Gross profit		6,056,000
Specturm license fees	3	- 267,000
Network Cost	3	- 473,000
Staff and resource costs	5	- 670,000
Operation and Maintenance Cost	6	- 448,000
Marketing Cost	6	- 142,000
Impairment of receivables and deposit net		- 268,000
Government Grant and other income		274,000
Other Operating Expenses	6	- 93,000
Depreciation and Amortisation		- 1,475,000
Finance income		84,000
Finance cost	7	- 489,000
Profit before taxation		1,852,000
Taxation	8	- 470,000