The first picture is the answer sheet. I need help creating the formula to calculate the discounted cash flows. Thanks

Input Section C Rale Thening of Benet Payment OY, 15-NOY-BOY) Output Present Value Rust VO Function P Present Value 518,511,837 Escal Formu 518,511,837 Present Value Calculation Details + 3 4 5 7 8 9 10 13 12 13 10 15 10 Begit Cash Flows 11,883,22 12.282,307 12.930 978 13.893,818 147307 15,864 835 14.677.187 18,260.270 19.351.600 20 603 277 22,579 574 24.504.101 28,318 402 28.300 4013 30.03. 32.754,109 34083,05 371584 3915145 400 130 1 Discounted Flowe 11,583,822 11,609.650 11,873, 121 11,745,139 12,047.007 12 283 582 12,409.15 12.782,001 12.851,092 13.163. BTO 12.53.130 13.957 114 14,242.907 14551410 14.01 220 15.203.172 15.300.00 15.503.762 15,06 517 15,402.040 15 13 SWAN ** H 2 Input Section 5.25% 4. 5 7 Discount Rate Timing of Benefit Payments (1=EOY, 0.5-MOY, O=BOY) Output Present Value Result VB Function P = Present Value Excel Formula 9 10 13 Present Value Calculation Details Discounted Cash Flows 18 19 20 21 22 23 24 25 26 27 28 Year 1 2 3 4 5 6 7 8 9 10 Benefit Cash Flows 11.683.622 12,282,307 12,930,973 13.693,816 14.783,907 15.864.835 16.977.187 18 260 270 19. 351.600 20 863 277 Optional Annuity AV Ready