{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Compound","Factors"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":0,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Compound","index":0,"n_rows":9,"n_cols":5,"rows_kept":9,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Initial Investment","Value in One Year","Value in Two Years ","Value in Three Years"]
["Date",{"$f":"TODAY()","v":"2020-03-31"},{"$f":"B3+365","v":"2021-03-31"},{"$f":"C3+365","v":"2022-03-31"},{"$f":"DATE(YEAR(B3)+3,MONTH(B3),DAY(B3))","v":"2023-03-31"}]
[null,1000,{"$f":"Compound($B4,$B$9,C$3)","v":1020.200781032896},{"$f":"Compound($B4,$B$9,D$3)","v":1040.8096336201297},{"$f":"Compound($B4,$B$9,E$3)","v":1061.8348011258174}]
[null,10000,{"$f":"Compound($B5,$B$9,C$3)","v":10202.007810328963},{"$f":"Compound($B5,$B$9,D$3)","v":10408.096336201286},{"$f":"Compound($B5,$B$9,E$3)","v":10618.348011258153}]
[null,100000,{"$f":"Compound($B6,$B$9,C$3)","v":102020.07810328966},{"$f":"Compound($B6,$B$9,D$3)","v":104080.96336201309},{"$f":"Compound($B6,$B$9,E$3)","v":106183.48011258205}]
[null,1000000,{"$f":"Compound($B7,$B$9,C$3)","v":1020200.7810328959},{"$f":"Compound($B7,$B$9,D$3)","v":1040809.6336201313},{"$f":"Compound($B7,$B$9,E$3)","v":1061834.8011258203}]
[]
["Yearly Interest:",0.02]

{"sheet":"Factors","index":1,"n_rows":5,"n_cols":4,"rows_kept":5,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,12,{"$f":"NextFactor.NextFactor(B3)","v":2},{"$f":"NextFactor.NextFactor(-10)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B3/C3","v":6},{"$f":"NextFactor(B4)","v":2}]
[null,{"$f":"B4/C4","v":3},{"$f":"NextFactor(B5)","v":3}]