its not the one circled please help me and explain it$.....$The spreadsheet shows the net income model for a store that sells Yeezy shoes. Which of the following formulas would be used to calculate net income using only 'Model', not 'Data' values.

$\backslash$table$[[,$A$,$B$],[1,$Net Income Model,$],[2,,],[3,$Data,$],[4,,],[5,$Sales,$$10,000,000$