HELP! Hello experts, someone please help me solve this Assignment for my final exam. It is related to Budgeting and Management Reporting. First, I am going to upload 6 pictures of the question, broken down into screenshots. There is an Excel table/template needed WHICH I AM PASTING HERE AS GOOGLE SHEETS so it is easier for the tutor to fill it out in that and that must be filled, not everthing but I am saying further below what needs to be! The deadline is tomorrow and I would highly appreciate if someone can help me out ASAP with the correct method!

GOOGLE SHEETS:

https://docs.google.com/spreadsheets/d/1lQhOEqJqbuvGubV-V3BWEu7Ocd94PH31Z3AxwXQ3PgE/edit?usp=sharing

WHAT NEEDS TO BE FILLED IN GOOGLE SHEETS- Use "Worst-case and Loan" to fill out the answers there. It includes an operating budget, cash flow budget and Balance sheet overall a "Master Budget", as you see in the link. VAT calculation is not needed but what is MUST needed (tables in Google Sheet!) 'is the "Operating Budget, Cash Flow, Salaries, Sales, Purchases, Loan and Interest calculation and Balance Sheet" all these tables need to have a calculation filled to make a "Master Budger". Teacher will mostly see and grade it according to the all tables I just "quoted" in my previous sentence.

See pictures "budgetingg 3,4,5" for those informations and help needed to fill out the all those tables(Operating budget, cash flow, salaries, sales, purchases, loan and interest, and balance sheet) in GOOGLE SHEET!