conplete the green portion

Forecasting for different location TEMPLATE posted20Excel Search Calestina File Home Insert Page Layout Formulas Data Review Vice Help Share Comments 29 O Insert Delete for Calib Wat Ger BIUDA. EE Merge Center $ - % 9 Cpboud Alignment Number SUBSCRIPTION DPIRED To keep using Excel without interuption, please reactivate now. Beactivate Conditions Cel Formatting Styles Sort & Find & -Select- Cris N2 X 10 A B M o D H N 20000 20000 2000 20000 20000 20 20000 20000 20000 2000 2000 - 15000 15450 15911.5 16390.906 1588263215 1738910111 17910.71 15618.107319001.5512219571.5977820154.7509 40000 42800 45716 48001.72 5211404 56102.002 0.1407 1.3 27.41719 7352 -10000 10400 10816 1124864 11698 5856 121665290012553.19018 13153317 13665 1021111812 1480244285 - 15000 15750 165375 17364.375 18232.59375 1914.7234420101.43461 21106.50634 22161.83156 23269.92324 24433.4194 S[100,000.00 $ 104,400.00 $ 109,063.00 $ 114,005.64 $119,245.65 $124,801.93 $130,694.42 $136,945.19 $11,576.92 $ 150,511.01 $19. 0.00 3.00 MOON 4 stock XYZ 5 Fund ARC 6 FUNDS 7 Fund PPP Total 55 5.00 LOK 10 average retum 10 11 Assignment Update the analysis growth Prin 12 rate Investment 11 care 0.00M (30,000.00 $ 30,000.00 $ 30,000.00 14 stock XYZ 1.005 125 000.00 5 25.750.00 5 20.522.50 15 Fund ARC 7.00 $ 25,000.00 $ 20.750.00 $28.022.50 16 FUND 4.00 $ 10,000.00 $ 10.400.00 $ 10, 115.00 17 Fund PPP 5.000 1.000 10.500.00 5 11.025.00 18 Total $100,000.00 $ 101,400.00 $ 106,95.00 19 20 COMPLETE THIS SECTION 22 without form 25 AM E Type here to search B hp 40