Can you help me do exactly like the picture for me to understand it well the example are in picture 2. i need budget request for orchestra company pls help

Expenses -invitation for 3 tutot (one 200) -food (20person) 1 per Rm5 BUDGET 1. Income Item Total (RM) Company 11,525.00 TOTAL 11,525.00 2. Expenses Item Unit Total (RM) Cost per Unit (RM) Hotel 35 people 150.00 5,250.00 Breakfast 35 people 70.00 2,450.00 Dinner 35 people 125.00 4,375.00 Desaru Fruit Farm 35 people 10.00 350.00 ATV Ride 35 people 10.00 350.00 Dining Hall 35 people 10.00 350.00 Transportation 1 bus 100.00 100.00 Hamper 12 people 1,800.00 Lucky Draw 10 people 250.00 Program Shirt 30 people 25.00 750.00 TOTAL 16,025.00 3. Budget Requested Item Unit Cost per Unit Total (RM) (RM) Total Expenses - Total Income 30 peop! 50.00 4500.00 Expenses -invitation for 3 tutot (one 200) -food (20person) 1 per Rm5 BUDGET 1. Income Item Total (RM) Company 11,525.00 TOTAL 11,525.00 2. Expenses Item Unit Total (RM) Cost per Unit (RM) Hotel 35 people 150.00 5,250.00 Breakfast 35 people 70.00 2,450.00 Dinner 35 people 125.00 4,375.00 Desaru Fruit Farm 35 people 10.00 350.00 ATV Ride 35 people 10.00 350.00 Dining Hall 35 people 10.00 350.00 Transportation 1 bus 100.00 100.00 Hamper 12 people 1,800.00 Lucky Draw 10 people 250.00 Program Shirt 30 people 25.00 750.00 TOTAL 16,025.00 3. Budget Requested Item Unit Cost per Unit Total (RM) (RM) Total Expenses - Total Income 30 peop! 50.00 4500.00