please help! and thank you in advance :)

GenX is a career training company that offers both online and on-campus weekend training courses on web development, data science, coding, and digital marketing. The accompanying data file shows the courses that will be offered next month by GenX. The dato set contains course name (Course), whether the course is offered online or on-campus (Mode), current enrolment (Enrollment). tultion per student (Tuition), cost of instructors (Instructor costs), facility costs (Fecility costs), technical service costs (Fechnical services). and historical cancellation rate for the course (Cancellation rate). Only on-campus courses incur facility costs. Online courses carry much higher costs for technical services than on-campus courses. The historical cancellation rate is used to project the actual enrollments of the courses. GenX would like to develop a spreadsheet model that calculates the projected revenue and profit for the month. a. Build a spreadsheet model to find out the projected total revenue and profit for GenX next month. Note: Round your answers to the nearest whole number. b. What is the impact on GenX's revenue and profit if the facility costs increase by 20% due to a rent increase