After completing step 87, my table didn't look the same as the table provided in the instructions (see attached is the screenshot provided in the instructions). Unfortunately, I can't provide the photo of my own screenshot because I don't know how to go back to take that exact screenshot.
Here is the exact explanation of what appeared on my screen. My table has total of 11 rows, while table in instructions has 12 rows.
My table doesn't have the raw which contains 800,000 for investment amount. Therefore, my total is 3,110,000.00 not 3,910,000.00 as shown in instructions.