Kindly add the formular based on the CELLS and COLUMN VALUES on the excel sheet in the original question. ( e.g. pv=D6,D7,D8)

Thank you.

You are committed to owning a $225,000 Ferrari. If you believe your mutual fund can achieve a 12 percent annual rate of return and you want to buy the car in nine years on the day you turn 30 , how much must you invest today? Complete the following analysis. Do not hard code values in your calculations. Your answer should be a positive value