If youre given and investor's balance, entitlement to liquidity due to fund balance(percentage), investor's request and fulfillment rate, how do you calculate the investor's request to be granted?

this is what it looks like except im not sure how it was calculated on excel
http://imgur.com/Nqx1E

thanks