How to find "market and admin" in this excel sheet. Please provide the formula.

Scenario	Customer	No. of customers
Good	40	10,500.00
Fair	25	6,000.00
Poor	15	4,500.00
Estimate cost	50,000.00
In excess	6,000.00
Marketing and administrative costs	25,000.00
Plus Percentage of gross margin	0.1
Scenario	Contribution Margin	No. of customer	Gross Margin	Operating costs	Market & Admin	Operating Profit (Loss)	Profit/Loss to Gross Margin
Poor	15	4,500.00	67,500.00	50,000.00	31,750.00	-14,250.00	-21.11%
Fair	25	4,500.00	112,500.00	50,000.00	36,250.00	26,250.00	23.33%
Excellent	40	4,500.00	180,000.00	50,000.00	43,000.00	87,000.00	48.33%
Poor	15	6,000.00	90,000.00	50,000.00	34,000.00	6,000.00	6.67%
Fair	25	6,000.00	150,000.00	50,000.00	40,000.00	60,000.00	40.00%
Excellent	40	6,000.00	240,000.00	50,000.00	49,000.00	141,000.00	58.75%
Poor	15	10,500.00	157,500.00	72,500.00	40,750.00	44,250.00	28.10%
Fair	25	10,500.00	262,500.00	72,500.00	51,250.00	138,750.00	52.86%
Excellent	40	10,500.00	420,000.00	72,500.00	67,000.00	280,500.00	66.79%