Im having a hard time coming up with the correct formula for the square D10, can someone show me the correct equation that goes with this question.

A B C D E F Financial Review for Company X Value Last PV Percent to Investments Year Present Value Growth Rate Total 3 Risky A Formula Bar 575,000 $667,000 16.0% 4% Risky B $750,000 $840,000 12.0% 6% 5 Moderate A $2,500,000 $2,650,000 6.0% 18% 6 Moderate B $1,850,000 $1,998,000 8.0% 13% 7 Conservative A $3,500,000 $3,622,500 3.5% 24% 8 |Conservative B $5,000,000 $5,200,000 4.0% 35% 9 Total $14, 175,000 $14,977,500 49.5% 100% 10 Average $2,362,500 $2,496,250 249624900% 11 12 Mortgage Details for Headquarters Annual Interest Repayment Monthly 13 Rate Years Principal Payments 14 4.50% 30 $5,000,000 15 16 Lease Details for Vehicles Annual Interest Time of Lease | Present Value | Future Value Monthly 17 Rate in Years of Vehicles of Vehicles Payments 18 2.50% 4 $200,000 $80,000 19 20 Financial Summary 21 Future Value of Investments in Two Years 22 Two Year Change in Investments 23 Two Years of Mortgage Payments 24 Two Years of Lease Payments 25 Investment Gains Less Mortgage and Lease Payments 26 27