suggest you tell us what your issues are. This is a help site and we are willing to help if you ask and have specific issues. We are not mind readers so please be specific as to your needs. We are all volunteers and do this when we have time and energy. Help us to help you.
Sorry for the confusion.
But I appreciate everyone's help and contribution. A big big thank you.
So I just have To create a financial modelling based on the instruction (on the attached excel sheet)
I just don't understand how to make it work.
I tried approaching it a few different way.
But all failed