How to solve this

Dear Student,
Your question seems to be unclear and incomplete as it seems that you have forgotten to post complete image of your query. 
Actual data are given but budgeted estimate related to 2020-21 are not provided in the question. 
Please re ask the question by posting complete image. 
We are looking forward to hearing from you.
Regards