What is the dollar amount of sales proceeds (total price for company) needed to meet the return payoff required by the Angel investor from sale of company at end of year 5 to meet his/her 40% annual rate of return (IRR) investment hurdle?

What is the dollar amount of sales proceeds (total price for company) needed to meet the return payoff required by the Angel investor from sale of company at end of year 5 to meet his/her 40% annual rate of return (IRR) investment hurdle? (cell G14)
b) What are the dollar proceeds (payouts) to the Angel investor and to the Founders (Bob and Lila) from the sale from the company (cells G21 and G34)