Can you include the formula that is used for each cell that you use. If you want to use this template you must change Cell B$20$ on the 'Develop Model' Sheet to 'Template' to activate this template.

Using the template the Revenues in $2022$ are $$200($instead of $$100$ without the template$).$

Write formulas that will perform the required calculations.

If your formula is incorrect the cell will turn red.