Information economics/ need microsoft excel only

I have provided the written portion attached, I only need it to be completed in a Microsoft Excel document- Due to a recent hospitalization I need help.  Again, the work is on the attached word document, I need it completed in EXCEL. 

Honest and Trustworthy Bids only- This is my third request

Thank you