Can you tell me how to do this table below. Same values as in the question. "As a new credit trainee for Evergreen National Bank, you have been asked to evaluate the financial position of Hamilton Steel Castings, which has asked for renewal of and an increase in its six-month credit line. Hamilton now requests a $7 million credit line, and you must draft your first credit opinion for a senior credit analyst. Unfortunately, Hamilton just changed management, and its financial report for the last six months was not only late but also garbled. As best as you can tell, its sales, assets, operating expenses, and liabilities for the six-month period just concluded display the following patterns:"

net sales cost of goods sold selling, administrative and other expenses Depreciation expenses Interest rate cost on borrowed funds Expected tax obligation Total assets Current assets Net fixed assets Current liabilities Total liabilities C1 -1.68% 1.07% -1.57% -3.28% 9.53% -26.24% -0.82% 4.80% 1.16% 10.11% C2 -4.54% -2.52% -7.13% 0.00% 4.45% -35.67% -2.08% -10.35% 0.57% 7.41% C3 -4.99% -1.84% -6.45% -3.39% 0.00% 25.13% -0.42% -1.83% 0.57% 5.22% C4 2.07% 1.48% 1.20% 3.39% 8.34% -25.13% -2.13% -7.70% 2.25% -1.71% C5 -10.06% -2.60% -8.76% -6.90% 7.70% -55.96% -1.30% -4.08% 0.00% 9.84%