Here is a small problem that needs to be worked out. I need it finished by end o

Here is a small problem that needs to be worked out. I need it finished by end of day today and it should not really take any longer than 15 minutes to complete.PLEASE ONLY ATTEMPT TO DO THIS IF YOU ARE 100% SURE YOU WILL HAVE AN EXCELLENT ANSWER!!!Thank you!The excel tamplet is below with the question!