Edit and Improve Existing Excel Doc and Associated Graphs

Job ID: 33433624

Budget: $10 – $30 USD

Note the existing Excel Document is incorrect and so are the associated graphs
I require this work done asap in a few hours with two milestones- one for the graphs and one for the Exel
Instructions: I would like the following changes to the existing Excel file and Word Document with associated graphs that is attached completed asap so please propose a realistic quote
The data and graphs must be clear to understand deleting the category new number of subscribers and show both currencies VND and USD
1. The period covers a one year period wherein May there are 300 total subscribers and June 600 total subscribers in July 1000 total subscribers and all months thereafter increase by 1000 total subscribers every month
2. There are three types of subscriptions:
a) Monthly where subscribers pay once per month (20% of the number of subscribers)
b) Yearly where subscribers pay one time during the period (40%of the total number of subscribers)
c) Lifetime where subscribers pay one time during the one year period ( 40 % of the total number)
The expenditures are in thousands of dollars are paid one time in each quarter or marketing phase
20% Tax is deducted from the total and monthly income and the final income must be shown
The prices for each different subscription is clearly shown in the attached Excel file