N = ((n-1) + 4) + 4, to my understanding. although your answers seem right written in the columns, but your method of applying numbers to equation seems incorrect in 'expand' column. for example, answer for 3 should be something like this... 3 21 17+4 4 25 21+4 hope it helps.
