Hello, I can't calculate this table. Do you have a chance to help by making a digital table?

Question 2: The company has provided more information as follow: 2020 2021 Actual {S} Budget [$] Other revenue Interest revenue $19,200 Other expenses Rent $144,000 Utilities $24,000 Administrative staff $225,000 Printing costs $92,000 Insurance $260,000 Vehicle expenses $330,000 Total Other expenses 51 ,1 25,000 D The interest revenue would increase by 5% - Rent would be increased by 8% in the year 2021 - Utilities are used at approx. 2.4% of the sales volume - Administrative staff salaries would go up by 3% - Printing costs are based on the contract with Toshiba and would be remaining the same for the year 2021 - Insurance premium costs would increase by 5% - Vehicle expenses are measured at approx. 13% of the total marketing costs Required: You are required to complete the above table. (PC 1,1, PE 1, 3, 6 KE 2, 6,1, 6.3,}