Finance project of Free cash flow( Excel and Report)

The first document That I uploaded is the instruction of this project, which is included an excel sheet part and a word document report, and the second document is an example answer for the excel sheet part, and I want this project looks like the example document but not copy the data.

"Is this question part of your assignment? We can help"