Are my calculations in the spreadsheet correct?

INSTRUCTIONS:
1). Complete the budget projections for years 2021-2024 using the following information
Revenue increases 4% annually			4%
Expense increases 2% annually			2.75%
For Depreciation and Interest expenses assume the Acutal 2020 figure as the base for the budget and and forecast then add the amount calculated in the Payback tab for both budget and forecast. (Payback tab Depreciation=$23.89/year. Interest (Yrs 1-6) $9.03, $8.09, $7.11, $6.07, $4.98, $3,83
2). Answer the question below the forecast.
Largo Global Income Statement of December 31, 2020 (millions)
	ACTUAL	BUDGET	FORECAST
	2020	2021	2022	2023	2024
Sales (net sales)	$2,013	$2,094	$2,177	$2,264	$2,355
Cost of goods sold	1400	1439	1478	1519	1560
Gross profit	613	655	699	746	794
Selling, general, and administrative expenses	125	128	132	136	139
Earnings before Interest, taxes, depreciation, and amortization (EBITDA)	488	527	567	610	655
Depreciation and amortization	174	198	199	194	193
Earning before interest and taxes (EBIT) Operating income (loss)	314	329	368	416	462
Interest expense	141	184	184	184	184
Earnings before taxes (EBT)	173	145	184	232	278
Taxes (34%)	59	60	62	64	66
Net earnings (loss)/Net Income	$ 114	84	122	168	213