solve table 2 by constructing new table by refer to table 1

TABLE 1: Emergency Power Supply Original Business Revenues (annual statement of income) Revenue (RM) Power sales Direct Cost (RM) Diesel Gross Profit (RM) Gross Margin (%) FY2018 780,000 390,000 390,000 50 FY2019 794,000 390,000 390,000 50 FY2020 (Present) 820,000 410,000 410,000 50 TABLE 2: EPSB Original Expenses (monthly estimations) Cost Item Shop Rental Utilities & Transportation Repair & Maintenance IT Services Staff Salary Owner Salary Miscellaneous (tax, legal etc.) Descriptions RM2000 per month for 3 years and will increase by 10% in 2021. 2% of total revenue RM500 per month for 3 years and will increase by 10% in 2021 RM300 per month for 3 years and will increase by 10% in 2021 RM100 per day for 22 per month for 3 persons in 2018 and increase by 5 % every year onward RM200 per day for 22 per month for 1 person in 2018 and increase by 5% every year onward RM800