creating a financial model based on the following instructions. The yellow cells are the ones which are intended to be filled in by the end user. What would the generic formula for column (3) be?

Model 1 Instructions 1) Generate 1,000 random variables 2) Convert them to standard normal variables using Norm.s.inv() 3) Convert step 2 output to return estimates using an expected return of 0% and a standard deviation of 22% 4) Assume the one year S\&P 500 futures price is 4300 . Find 1,000 simulated outcomes using output from step 3 5) Count the number of outcomes above 5,000 as a portion of 1,000 simulations (use "countif()") Model 1 Instructions 1) Generate 1,000 random variables 2) Convert them to standard normal variables using Norm.s.inv() 3) Convert step 2 output to return estimates using an expected return of 0% and a standard deviation of 22% 4) Assume the one year S\&P 500 futures price is 4300 . Find 1,000 simulated outcomes using output from step 3 5) Count the number of outcomes above 5,000 as a portion of 1,000 simulations (use "countif()")