Troubleshooting

Phoned in, it's zero help. they have no idea how to fill this in. I knew more. 

It does not calculate properly... I can manipulate it so it shows the numbers I want, but the calculation to get there is not correct. ( i may submit it anyway , as long as my end number is right)

can call me potentially? or try to give an example of filling in the above table based on my info?