Please help me solve the following tables to their completion.

Jebt as a per cent of Total MV Equity as a per cent of Total MV is reported in Value Line 3eta (levered) x \% Equity tverage of the two Beta (unlevered) \begin{tabular}{|c|c|c|c|c|c|c|c|} \hline \multirow{2}{*}{ Income Statement (in '000 \$) } & \multirow{2}{*}{\begin{tabular}{r} Actual \\ 2020 \end{tabular}} & \multicolumn{5}{|c|}{ Projected } & \multirow[b]{2}{*}{ Notes } \\ \hline & & 2021 & 2022 & 2023 & 2024 & 2025 & \\ \hline \multicolumn{8}{|l|}{ Growth rates: } \\ \hline Parts Sales & & 4.4% & 4.4% & 4.4% & 4.4% & 4.4% & \\ \hline Service Program & & 5.3% & 5.3% & 5.3% & 5.3% & 5.3% & \\ \hline Parts Sales & 2,624 & & & & & & \\ \hline Service Program & 2,544 & & & & & & \\ \hline Total Operating Revenues & 5,168 & & & & & & \\ \hline Salaries and benefits & 1,098 & & & & & & \\ \hline Research and development & 1,022 & & & & & & \\ \hline Service expense & 579 & & & & & & Increase at a \\ \hline Sales and Administrative & 481 & & & & & & yearly rate of \\ \hline Depreciation/amortization & 332 & & & & & & \\ \hline Total Operating Expenses & 3,512 & & & & & & \\ \hline Income before taxes & 1,656 & & & & & & \\ \hline Income tax expense/(benefit) & 348 & & & & & & \\ \hline Net Income & 1,308 & & & & & & \\ \hline \multicolumn{8}{|c|}{ Balance Sheet } \\ \hline Cash and investments & 1,866 & & & & & & \\ \hline Accounts receivable & 1,391 & & & & & & Increase at a \\ \hline Inventory and supplies, net & 1,144 & & & & & & yearly rate of \\ \hline Other & 188 & & & & & & \\ \hline Current Assets & 4,589 & & & & & & \\ \hline Other & 6,120 & & & & & & Increase at \\ \hline Total Assets & 10,709 & & & & & & \\ \hline Bank Loan & 4,215 & & & & & & Plug account \\ \hline Payables & 265 & & & & & & \\ \hline CPLTD & 48 & & & & & & Increase at a \\ \hline Other & 99 & & & & & & \\ \hline Current Liabilities & 4,627 & & & & & & \\ \hline LTD & 1,988 & & & & & & \\ \hline Equity & 4,094 & & & & & & \\ \hline Total Liabilities \& Equity & 10,709 & & & & & & \\ \hline \end{tabular} Jebt as a per cent of Total MV Equity as a per cent of Total MV is reported in Value Line 3eta (levered) x \% Equity tverage of the two Beta (unlevered) \begin{tabular}{|c|c|c|c|c|c|c|c|} \hline \multirow{2}{*}{ Income Statement (in '000 \$) } & \multirow{2}{*}{\begin{tabular}{r} Actual \\ 2020 \end{tabular}} & \multicolumn{5}{|c|}{ Projected } & \multirow[b]{2}{*}{ Notes } \\ \hline & & 2021 & 2022 & 2023 & 2024 & 2025 & \\ \hline \multicolumn{8}{|l|}{ Growth rates: } \\ \hline Parts Sales & & 4.4% & 4.4% & 4.4% & 4.4% & 4.4% & \\ \hline Service Program & & 5.3% & 5.3% & 5.3% & 5.3% & 5.3% & \\ \hline Parts Sales & 2,624 & & & & & & \\ \hline Service Program & 2,544 & & & & & & \\ \hline Total Operating Revenues & 5,168 & & & & & & \\ \hline Salaries and benefits & 1,098 & & & & & & \\ \hline Research and development & 1,022 & & & & & & \\ \hline Service expense & 579 & & & & & & Increase at a \\ \hline Sales and Administrative & 481 & & & & & & yearly rate of \\ \hline Depreciation/amortization & 332 & & & & & & \\ \hline Total Operating Expenses & 3,512 & & & & & & \\ \hline Income before taxes & 1,656 & & & & & & \\ \hline Income tax expense/(benefit) & 348 & & & & & & \\ \hline Net Income & 1,308 & & & & & & \\ \hline \multicolumn{8}{|c|}{ Balance Sheet } \\ \hline Cash and investments & 1,866 & & & & & & \\ \hline Accounts receivable & 1,391 & & & & & & Increase at a \\ \hline Inventory and supplies, net & 1,144 & & & & & & yearly rate of \\ \hline Other & 188 & & & & & & \\ \hline Current Assets & 4,589 & & & & & & \\ \hline Other & 6,120 & & & & & & Increase at \\ \hline Total Assets & 10,709 & & & & & & \\ \hline Bank Loan & 4,215 & & & & & & Plug account \\ \hline Payables & 265 & & & & & & \\ \hline CPLTD & 48 & & & & & & Increase at a \\ \hline Other & 99 & & & & & & \\ \hline Current Liabilities & 4,627 & & & & & & \\ \hline LTD & 1,988 & & & & & & \\ \hline Equity & 4,094 & & & & & & \\ \hline Total Liabilities \& Equity & 10,709 & & & & & & \\ \hline \end{tabular}