check over

bhihu45
2compare.docx

https://d2vlcm61l7u1fs.cloudfront.net/media%2F2b3%2F2b39b86e-1b79-439e-b001-85b586d829eb%2Fphpv9kg4X.png
Excel Formulation:
https://d2vlcm61l7u1fs.cloudfront.net/media%2Fdd7%2Fdd7dd2c0-084c-4255-98e0-fe0c2889a446%2FphpTLZOQy.png
The main formulas used are highlighted through comments. You can easily extend the remaining formulas. Solver Formation:
https://d2vlcm61l7u1fs.cloudfront.net/media%2Fca5%2Fca506210-4091-4dae-bb20-b952ed4f8465%2FphptOQvNW.png
Final Results after clicking SOLVE:
https://d2vlcm61l7u1fs.cloudfront.net/media%2Fab4%2Fab439930-735c-4899-91bb-a27ffa732376%2Fphpi3SDdM.png