Can anyone solve this hospitality sales and revenue management calculation ? It's based on Comparing Apples and Oranges : Which group yields the best profit ?

Thanks in advance

Apples and Oranges Work Sheet - Excel Md Tarek A Page Layout View File Home Insert & Cut Wo Da Copy Paste Format Painter Clipboard Formulas Data 14 VAN Review == Arial Help Tell me what you want to do ab Wrap Test General Merge & Center - Bad KILI Neutral Conditional Format as Good Formatting Table Styles Delete Format Alignment X "Comparing Apples and Oranges: Which Group Yields the Best Profit?" J K L M Transient Lost, Religious (Rooms) Transient Lost, Religious (S) Transient Lost, Corporate (Rooms) Transient Lost, Corporate ($) 28 Additional Revenues Religious F&B Outlet Catering Meeting Rooms & Equip Total Additional Rev TRevPAR Corporate F&B Outlet Catering Meeting Rooms & Equip Total Additional Rey TRevPAR Calculate for Total Performance - Calculate for Total Performance Working Copy Apples and Oranges Work Sheet - Excel Md Tarek A Page Layout View File Home Insert & Cut Wo Da Copy Paste Format Painter Clipboard Formulas Data 14 VAN Review == Arial Help Tell me what you want to do ab Wrap Test General Merge & Center - Bad KILI Neutral Conditional Format as Good Formatting Table Styles Delete Format Alignment X "Comparing Apples and Oranges: Which Group Yields the Best Profit?" J K L M Transient Lost, Religious (Rooms) Transient Lost, Religious (S) Transient Lost, Corporate (Rooms) Transient Lost, Corporate ($) 28 Additional Revenues Religious F&B Outlet Catering Meeting Rooms & Equip Total Additional Rev TRevPAR Corporate F&B Outlet Catering Meeting Rooms & Equip Total Additional Rey TRevPAR Calculate for Total Performance - Calculate for Total Performance Working Copy