Having produced several similar spreadsheets, be delighted to do this for you. I can work under a Confidentiality and Non-Disclosure Agreement if required, and start as soon as you pay the Milestone into the site and send me your existing material.
I designed dashboards, reports and interactive spreadsheets and managed databases for twenty years at a leading multinational. Now work from home in the UK across five freelance sites, with good reviews from international clients who have utilised my expertise in VBA Coding, Formulae and Conditional Formatting.
Would normally provide samples to let you judge my Excel skill for yourself, but you made this a "restricted" project. It means I can't send you an attachment unless you send me a Private Message first.
Hope you find this of interest and look forward to hearing from you
Bob Allen-Turl