Please create a 2 year projection based on the following information :

Importing aggregates from the country Suriname in the amounts of $15000-$25000.

Monthly profit should be around $10 gyd per ton.

There's a local quarry which will be producing an estimated 50,000 tons per month and the royalty is $1 usd per ton.

Re-selling roughly 40,000 ton per month in Georgetown Guyana at a profit margins around 5-8 gyd per ton.

In the projection there's room for fluctuation, prices can vary.

Thank you! Please use Table format if possible