You need 3 columns

RTOM = 48000

RLM+TRIP FUEL = 44000+9000 = 53000

MZFM+TAKE OFF FUEL = 36000+11800 = 47800

Then take the lowest of these as the regulated take off mass = MZFM+T/OFF Fuel @ 47800