I need this excel equation solved please.

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 c Location State Computer Phone Appliance Audio Other Total Albuquerque New Mexico 127,205 163,601 30,186 281,769 48,607 40,222 Sales Summary by State Boise Idaho 121,376 194,887 38,730 344,077 35,761 76,349 Colorado Springs Colorado 121,919 232,311 41,291 213,335 42,270 78,068 Goal Achieved? Denver Colorado 144,697 154,718 32,933 233,113 22,521 30,395 H Fort Collins Colorado 143,855 162,596 38,066 239,035 48,832 46,150 1 Store Sales by Category Grand Junction Las Cruces Colorado New Mexico Category State 91,085 216,415 72,631 288,097 36,509 69,460 111,690 248,214 54,514 301, 754 40,135 66,748 Las Vegas Nevada 137,451 108,275 63,012 353,097 18,781 47,821 Phoenix Arizona 135,71 254,02 84,75 313.28! 52,492 43,417 Arizona Colorado Idaho Nevada New Mexico Utah Number of Stores Sales Goal/Store Average Sales 750,000 750,000 750,000 750,000 750,000 750,000 Payroll + Calculation Mode: Automatic Workbook Statistics