Need help with the formula's/solver on the attached image please

e E F 1 M 1 Min 2 Subject to C SORT, -7+Ix. 2x+3x, S6 -4,420 4.-6., 651 V.1., 222 Solver Parameters 12 SG$34 Set Objective: - 5 6 0 X,20 WY -50RT|4-3^2411-03 To: Max O MinValue of: By Changing Variable Cells: $B$13:5C$14,5B$16:56 $17 Dis- Variables X D D Add Change V: 10 0 Subject to the Constraints: SBS 21 >- SF521 SBS 22 = $G$21 SCS22 - SG$22 SCS24 = SG$24 SC525 - $G$25 SDS21 >-0 SDS22 >= 0 SDS24-0 Delete Constraints Reset All X; Total Value -SUMPRODUCT|6130131 -SUMPRODUCTI8140141 0 11 --- Limit 2 3 Load/Save 11 12 13 0 14 la 15 16 IG 0 17 10 18 19 20 2114 22 5 23 24 4 25 | 26 27 28 29 30 31 32 % 33 34 Total 35 36 37 Make Unconstrained variables Non-Negative 4 1 =SUMPRODUCTIB 16:16 =SUMPRODUCTIB17 0171- Select a Solving Method: GRG Nonlinear Options Ob active ly,2 X -1813 816|^2 -1814 8171^2 Solving Method Select the GRC Nonlinear engine for Solver Problems that are smooth nonlinear. Select the LP Simplex engine for linear Solver Problems, and select the Evolutionary engine for 5olver problems that are non- smooth |x,"2 1,2 -IC13-C161^2 -IC14-C17112 LESUMPHOOUCT1G29:6 Close Solve e E F 1 M 1 Min 2 Subject to C SORT, -7+Ix. 2x+3x, S6 -4,420 4.-6., 651 V.1., 222 Solver Parameters 12 SG$34 Set Objective: - 5 6 0 X,20 WY -50RT|4-3^2411-03 To: Max O MinValue of: By Changing Variable Cells: $B$13:5C$14,5B$16:56 $17 Dis- Variables X D D Add Change V: 10 0 Subject to the Constraints: SBS 21 >- SF521 SBS 22 = $G$21 SCS22 - SG$22 SCS24 = SG$24 SC525 - $G$25 SDS21 >-0 SDS22 >= 0 SDS24-0 Delete Constraints Reset All X; Total Value -SUMPRODUCT|6130131 -SUMPRODUCTI8140141 0 11 --- Limit 2 3 Load/Save 11 12 13 0 14 la 15 16 IG 0 17 10 18 19 20 2114 22 5 23 24 4 25 | 26 27 28 29 30 31 32 % 33 34 Total 35 36 37 Make Unconstrained variables Non-Negative 4 1 =SUMPRODUCTIB 16:16 =SUMPRODUCTIB17 0171- Select a Solving Method: GRG Nonlinear Options Ob active ly,2 X -1813 816|^2 -1814 8171^2 Solving Method Select the GRC Nonlinear engine for Solver Problems that are smooth nonlinear. Select the LP Simplex engine for linear Solver Problems, and select the Evolutionary engine for 5olver problems that are non- smooth |x,"2 1,2 -IC13-C161^2 -IC14-C17112 LESUMPHOOUCT1G29:6 Close Solve