create excel data fro financial statement - Excel Expert

Helllo We need an expert on Excel and data manipulation that can take the the financial part of this business Summary See attached and create a nice excel that show the data in excel with totals and formulas to show clean financial data Part of your work is increase linear office expenses by 20%( not employees) for year 2 and extra 20% year 3 I have not done year 2 and year 3 so you will need to add that to total of income and expenses raise year 2 rides to 800 per day increase by 250%(fix total rides total to reflect that if not exact 800 per day) and year 3 to also by 150% of year 1200 per day and write in the assumptions Put the One should look at the excel and see all clearly what we wrote in the excel neatly organized and totalled exp Only please with excel So you need to take year 1 and put in excel with all assumptions and year 2 and year 3 calculate and add Office expenses will grow by 20% each year Employee and payroll - you have the breakdown so increase accordingly to support more rides per year 2 and year 3 and add payroll tax(static) and marketing budget will increase year 2 by 100% and year 3 by another 100% That is it See attached Thanks