URGENT: Budget Analysis and memo

Hi guys! I'm new to finance and having trouble with an assignment I have to do. I have started on the spreadsheet, but I'm not sure if it's correct. It's due tonight and I have fallen behind due to work obligations. Anyone willing to do this and turn it back into me by 11pm? I have attached all information that my teacher has provided. The memo only has to be a page in APA format, NOT 2-4. The budget can be negotiable as well. Thank you in advance