This is a simulation of a hostel. I need help with the formulas and made the edi

This is a simulation of a hostel. I need help with the formulas and made the edi

This is a simulation of a hostel. I need help with the formulas and made the edits in the P&L and the sales forecast. Fix data inputs payroll and employee.