Excel spreadsheet problem

[Earle Rheaume]

Spoiler

I need your help.

I have attached a spreadsheet for your consideration.  Please refer to the second page and see what I have calculated. It may be correct.  If not please instruct me how to correct it.

Thanks in advance.

Earle

[#2]

I unintentually left out, I want to calculate what Earle owes to Sharon. Sorry.

@Earle Rheaume 

[#3]

Hi Earle,

I think you posted in the wrong place, we can answer Intune questions, but not Excel.

Thanks!
Moe