I have no idea how that schedule works. All the clients listed are year 1; what happens if they are a mix? Presumably the cumulative amounts are calculated only among clients of the same year.

Also, please: If you need help with pictures, find a Photoshop forum and post pictures there. If you need help with Excel, ...