I did a case study (word document) and I need to do a working spreadsheet model

I did a case study (word document) and I need to do a working spreadsheet model (excel document).
Don’t worry about the word document at all, that’s perfect.
I need the writer to help me create an exceptional and authentic working spreadsheet model in an (excel document.)
Which shows HOW you obtained the answers in your report (word document). As well, show me the sensitivity analysis you would have received to determine the 0.0055 shadow price.