Re-create a Financial excel spread sheet from an image

Job ID: 34430185

Budget: $10 – $30 CAD

Hello, Please see the attached image.

I'm looking for someone who know's both Excel and Financial Statements to re-create this template, where when one variable changes, the other's do as well.

The formatting of images doesn't matter. I'd like whatever math they're using to add up.
Related categories: Accounting Excel Finance