complete the green part.. the yellow part if an example...pls show work

oSave Forecasting for different location TEMPLATE posted -23) - Excel Search A Celestina Home Insert Page Layout Formulas Data Review View Help Share Comment Calibri General -11-AA === Wape A. TEE Merge Center 29 O Insert Delete Format $ % 83 Conditional formatan Coll Formatting Table Styles de Sort & Find her Select - Editing Number id board Font Alignment SUBSCRIPTION EXPIRED To keep using ecel without interruption, please reactivate now Beactivate X 10 A B O cash stock XYZ Fund ABC FUND Gyi Fund PPP Total 0 3% 79 4 5% D E F G H M N -20000 20000 20000 20000 20000 20000 20000 20000 20000 20000 20000 - 15000 15450 159125 16290.905 1688263215 17389.11111 17910.78445 18648.1079819001.5512219571.59776 20158.78569 -40000 42800 45796 49001.72 52431.800 56102.00923 60029.21407 54231.25906 68727.44719 735.36578686.054.29 -10000 10400 10816 11248.64 11698.5856 12166.52902 12653.19018 13159.31719 13685.6905 14233.1181214802.41285 - 15000 15750 165375 1736.375 18232.59375 19144.2234420101.43461 21106.50634 22161.83166 23269.92324 24433.4194 S(100,000.00 $ 101,400.00 $ 109,061.00 $114,005 45119.245.65 512,801.93 5130,694.82 $116.815.19 5141,526,52 5150,612.01 $158.080.66 OOON 3.00 7.DON 4.00 5.00 10 averace retum 1 Assement Update the analysis Igrowth Prin 2 rate Investment 2 13 cash 0.00 $ (30,000.00 $ 10,000.00 $ 30,000.00 14 stock XYZ 3.00 S (25,000.00 $ 25.750.00 $25,522,50 15 Fund ABC 7.00% 25.000.0005 26,750.00 $ 21,622.50 16 FUNDI 4.0010.000.00 $ 10,400.00 $ 10.816.00 17 Fund PPO 5.00 10.000.00 10.500.00 11.025.00 18 Total $(100,000.00 $ 101,400.00 $ 106,936.00 19 20 21 22 without for COMPLETE THIS SECTION 9:25 AM WIN Type here to search B hp