Finance problems. need @risk skill to analysis, no need to run the program. not a big work

Please read this first, if you can do then connect. I will check the work before I click "work complete" bottom. I won't pay or will take the refund if the work is incompleted or does not meet the requirement.

There are 2 problem, the 1st one need to complete the excel templete whcih can help answer the question. Also need to analysis the @risk analysis. 

The world document is the problem and the excel sheet is the templete. Thanks.