{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Calculator","Projection","Scenarios"],"not_rendered":{"charts":2},"read":"whole","date_system":"1900"}

{"sheet":"Calculator","index":0,"n_rows":31,"n_cols":5,"rows_kept":31,"merged":[[0,0,0,7],[1,0,1,7],[10,3,10,7],[12,0,12,7]]}
["Raven's Compound Interest Financial Freedom Calculator"]
["first of all, think about what is your annual salary. Because the first step of financial freedom/independence means you want to make MORE from trading/investing than your full time job. So what is the number that you want to make a year?"]
[]
["Input","Your Value",null,"Summary","Result"]
["Starting investment",{"v":250,"d":"£250"},null,"Future value",{"$f":"B5*(1+B7/B9)^(B8*B9)+B6*IF(B10=\"Beginning\",(1+B7/B9),1)*(((1+B7/B9)^(B8*B9)-1)/(B7/B9))","v":{"v":297852005411.1688,"d":"£297,852,005,411"}}]
["Monthly contribution",{"v":0,"d":"£0"},null,"Total contributions",{"$f":"B5+(B6*12*B8)","v":{"v":250,"d":"£250"}}]
["Expected annual return",{"v":5,"d":"500.00%"},null,"Total interest/growth",{"$f":"E5-E6","v":{"v":297852005161.1688,"d":"£297,852,005,161"}}]
["Years invested",5,null,"Multiple on money",{"$f":"E5/E6","v":{"v":1191408021.6446753,"d":"1191408021.64x"}}]
["Compounding frequency per year",12,null,"Final year passive annual growth*",{"$f":"E5*B7","v":{"v":1489260027055.8442,"d":"£1,489,260,027,056"}}]
["Contributions timing","End"]
[{"$nulls":3},"*This is a simple illustration: final value × assumed annual return. Real markets move up and down. It also depends on how willing you are to apply Raven's 8 step trading /investing strategy, taking 1 hour a week"]
[]
["How to use this calculator"]
["1","Change the yellow input cells only."]
["2"]
["3","Use the Projection sheet to show students how compounding grows over time."]
["4"," Use it as education and planning."]
{"$rows_empty":7}
["With mentorshop and the right guidance, our 1to1 exclusive committed students usually make around 100-300% in 3-4 months time. ( depending on how extreme fear the market is)"]
[]
["For examples, March 2026 => if you have invested into our powerful Financial freedom baby stocks like Micron, Applied Optoelectronics, POET, Sitime Corp, Bloom energy, Max Linear Inc, you would have made around 100%-300% in 1-2 months time. "]
[]
["SO the conservative number I would like you to use is 200% every 3 months on our compound interest calculator."]
[]
["200% every 3 months => conservatively it would be 500%-800% return a year, using my 8 step trading strategies."]

{"sheet":"Projection","index":1,"n_rows":44,"n_cols":7,"rows_kept":44,"merged":[[0,0,0,5]]}
["Compound Growth Projection"]
[]
["Year","Starting Balance","Contributions","Growth","Ending Balance","Cumulative Contributions"]
[{"$f":"0","v":0},{"$f":"Calculator!$B$5","v":{"v":250,"d":"£250"}},{"$f":"0","v":{"v":0,"d":"£0"}},{"$f":"0","v":{"v":0,"d":"£0"}},{"$f":"Calculator!$B$5","v":{"v":250,"d":"£250"}},{"$f":"Calculator!$B$5","v":{"v":250,"d":"£250"}}]
[{"$f":"A4+1","v":1},{"$f":"E4","v":{"v":250,"d":"£250"}},{"$f":"IF(A5<=Calculator!$B$8,Calculator!$B$6*12,\"\")","v":{"v":0,"d":"£0"}},{"$f":"IF(A5<=Calculator!$B$8,E5-B5-C5,\"\")","v":{"v":16086.240282704608,"d":"£16,086"}},{"$f":"IF(A5<=Calculator!$B$8,B5*(1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9+Calculator!$B$6*IF(Calculator!$B$10=\"Beginning\",(1+Calculator!$B$7/Calculator!$B$9),1)*(((1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9-1)/(Calculator!$B$7/Calculator!$B$9)),\"\")","v":{"v":16336.240282704608,"d":"£16,336"}},{"$f":"IF(A5<=Calculator!$B$8,F4+C5,\"\")","v":{"v":250,"d":"£250"}}]
[2,{"v":16336.240282704608,"d":"£16,336"},{"$f":"IF(A6<=Calculator!$B$8,Calculator!$B$6*12,\"\")","v":{"v":0,"d":"£0"}},{"$f":"IF(A6<=Calculator!$B$8,E6-B6-C6,\"\")","v":{"v":1051154.7460143385,"d":"£1,051,155"}},{"$f":"IF(A6<=Calculator!$B$8,B6*(1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9+Calculator!$B$6*IF(Calculator!$B$10=\"Beginning\",(1+Calculator!$B$7/Calculator!$B$9),1)*(((1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9-1)/(Calculator!$B$7/Calculator!$B$9)),\"\")","v":{"v":1067490.986297043,"d":"£1,067,491"}},{"$f":"IF(A6<=Calculator!$B$8,F5+C6,\"\")","v":{"v":250,"d":"£250"}}]
[3,{"v":1067490.986297043,"d":"£1,067,491"},{"$f":"IF(A7<=Calculator!$B$8,Calculator!$B$6*12,\"\")","v":{"v":0,"d":"£0"}},{"$f":"IF(A7<=Calculator!$B$8,E7-B7-C7,\"\")","v":{"v":68687666.02078226,"d":"£68,687,666"}},{"$f":"IF(A7<=Calculator!$B$8,B7*(1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9+Calculator!$B$6*IF(Calculator!$B$10=\"Beginning\",(1+Calculator!$B$7/Calculator!$B$9),1)*(((1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9-1)/(Calculator!$B$7/Calculator!$B$9)),\"\")","v":{"v":69755157.0070793,"d":"£69,755,157"}},{"$f":"IF(A7<=Calculator!$B$8,F6+C7,\"\")","v":{"v":250,"d":"£250"}}]
[4,{"v":69755157.0070793,"d":"£69,755,157"},{"$f":"IF(A8<=Calculator!$B$8,Calculator!$B$6*12,\"\")","v":{"v":0,"d":"£0"}},{"$f":"IF(A8<=Calculator!$B$8,E8-B8-C8,\"\")","v":{"v":4488392866.294655,"d":"£4,488,392,866"}},{"$f":"IF(A8<=Calculator!$B$8,B8*(1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9+Calculator!$B$6*IF(Calculator!$B$10=\"Beginning\",(1+Calculator!$B$7/Calculator!$B$9),1)*(((1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9-1)/(Calculator!$B$7/Calculator!$B$9)),\"\")","v":{"v":4558148023.301734,"d":"£4,558,148,023"}},{"$f":"IF(A8<=Calculator!$B$8,F7+C8,\"\")","v":{"v":250,"d":"£250"}}]
[5,{"v":4558148023.301734,"d":"£4,558,148,023"},{"$f":"IF(A9<=Calculator!$B$8,Calculator!$B$6*12,\"\")","v":{"v":0,"d":"£0"}},{"$f":"IF(A9<=Calculator!$B$8,E9-B9-C9,\"\")","v":{"v":293293857387.86694,"d":"£293,293,857,388"}},{"$f":"IF(A9<=Calculator!$B$8,B9*(1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9+Calculator!$B$6*IF(Calculator!$B$10=\"Beginning\",(1+Calculator!$B$7/Calculator!$B$9),1)*(((1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9-1)/(Calculator!$B$7/Calculator!$B$9)),\"\")","v":{"v":297852005411.1687,"d":"£297,852,005,411"}},{"$f":"IF(A9<=Calculator!$B$8,F8+C9,\"\")","v":{"v":250,"d":"£250"}}]
[6,{"v":297852005411.1687,"d":"£297,852,005,411"},{"$f":"IF(A10<=Calculator!$B$8,Calculator!$B$6*12,\"\")","v":""},{"$f":"IF(A10<=Calculator!$B$8,E10-B10-C10,\"\")","v":""},{"$f":"IF(A10<=Calculator!$B$8,B10*(1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9+Calculator!$B$6*IF(Calculator!$B$10=\"Beginning\",(1+Calculator!$B$7/Calculator!$B$9),1)*(((1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9-1)/(Calculator!$B$7/Calculator!$B$9)),\"\")","v":""},{"$f":"IF(A10<=Calculator!$B$8,F9+C10,\"\")","v":""}]
[7,"",{"$f":"IF(A11<=Calculator!$B$8,Calculator!$B$6*12,\"\")","v":""},{"$f":"IF(A11<=Calculator!$B$8,E11-B11-C11,\"\")","v":""},{"$f":"IF(A11<=Calculator!$B$8,B11*(1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9+Calculator!$B$6*IF(Calculator!$B$10=\"Beginning\",(1+Calculator!$B$7/Calculator!$B$9),1)*(((1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9-1)/(Calculator!$B$7/Calculator!$B$9)),\"\")","v":""},{"$f":"IF(A11<=Calculator!$B$8,F10+C11,\"\")","v":""}]
[8,"",{"$f":"IF(A12<=Calculator!$B$8,Calculator!$B$6*12,\"\")","v":""},{"$f":"IF(A12<=Calculator!$B$8,E12-B12-C12,\"\")","v":""},{"$f":"IF(A12<=Calculator!$B$8,B12*(1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9+Calculator!$B$6*IF(Calculator!$B$10=\"Beginning\",(1+Calculator!$B$7/Calculator!$B$9),1)*(((1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9-1)/(Calculator!$B$7/Calculator!$B$9)),\"\")","v":""},{"$f":"IF(A12<=Calculator!$B$8,F11+C12,\"\")","v":""}]
[9,"",{"$f":"IF(A13<=Calculator!$B$8,Calculator!$B$6*12,\"\")","v":""},{"$f":"IF(A13<=Calculator!$B$8,E13-B13-C13,\"\")","v":""},{"$f":"IF(A13<=Calculator!$B$8,B13*(1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9+Calculator!$B$6*IF(Calculator!$B$10=\"Beginning\",(1+Calculator!$B$7/Calculator!$B$9),1)*(((1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9-1)/(Calculator!$B$7/Calculator!$B$9)),\"\")","v":""},{"$f":"IF(A13<=Calculator!$B$8,F12+C13,\"\")","v":""}]
[10,"",{"$f":"IF(A14<=Calculator!$B$8,Calculator!$B$6*12,\"\")","v":""},{"$f":"IF(A14<=Calculator!$B$8,E14-B14-C14,\"\")","v":""},{"$f":"IF(A14<=Calculator!$B$8,B14*(1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9+Calculator!$B$6*IF(Calculator!$B$10=\"Beginning\",(1+Calculator!$B$7/Calculator!$B$9),1)*(((1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9-1)/(Calculator!$B$7/Calculator!$B$9)),\"\")","v":""},{"$f":"IF(A14<=Calculator!$B$8,F13+C14,\"\")","v":""}]
[11,"",{"$f":"IF(A15<=Calculator!$B$8,Calculator!$B$6*12,\"\")","v":""},{"$f":"IF(A15<=Calculator!$B$8,E15-B15-C15,\"\")","v":""},{"$f":"IF(A15<=Calculator!$B$8,B15*(1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9+Calculator!$B$6*IF(Calculator!$B$10=\"Beginning\",(1+Calculator!$B$7/Calculator!$B$9),1)*(((1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9-1)/(Calculator!$B$7/Calculator!$B$9)),\"\")","v":""},{"$f":"IF(A15<=Calculator!$B$8,F14+C15,\"\")","v":""}]
[12,"",{"$f":"IF(A16<=Calculator!$B$8,Calculator!$B$6*12,\"\")","v":""},{"$f":"IF(A16<=Calculator!$B$8,E16-B16-C16,\"\")","v":""},{"$f":"IF(A16<=Calculator!$B$8,B16*(1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9+Calculator!$B$6*IF(Calculator!$B$10=\"Beginning\",(1+Calculator!$B$7/Calculator!$B$9),1)*(((1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9-1)/(Calculator!$B$7/Calculator!$B$9)),\"\")","v":""},{"$f":"IF(A16<=Calculator!$B$8,F15+C16,\"\")","v":""}]
[13,"",null,{"$f":"IF(A17<=Calculator!$B$8,E17-B17-C17,\"\")","v":""},{"$f":"IF(A17<=Calculator!$B$8,B17*(1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9+Calculator!$B$6*IF(Calculator!$B$10=\"Beginning\",(1+Calculator!$B$7/Calculator!$B$9),1)*(((1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9-1)/(Calculator!$B$7/Calculator!$B$9)),\"\")","v":""},{"$f":"IF(A17<=Calculator!$B$8,F16+C17,\"\")","v":""}]
[14,"",{"$f":"IF(A18<=Calculator!$B$8,Calculator!$B$6*12,\"\")","v":""},{"$f":"IF(A18<=Calculator!$B$8,E18-B18-C18,\"\")","v":""},{"$f":"IF(A18<=Calculator!$B$8,B18*(1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9+Calculator!$B$6*IF(Calculator!$B$10=\"Beginning\",(1+Calculator!$B$7/Calculator!$B$9),1)*(((1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9-1)/(Calculator!$B$7/Calculator!$B$9)),\"\")","v":""},{"$f":"IF(A18<=Calculator!$B$8,F17+C18,\"\")","v":""}]
[15,"",null,null,{"$f":"IF(A19<=Calculator!$B$8,B19*(1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9+Calculator!$B$6*IF(Calculator!$B$10=\"Beginning\",(1+Calculator!$B$7/Calculator!$B$9),1)*(((1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9-1)/(Calculator!$B$7/Calculator!$B$9)),\"\")","v":""},{"$f":"IF(A19<=Calculator!$B$8,F18+C19,\"\")","v":""}]
[16,"",{"$f":"IF(A20<=Calculator!$B$8,Calculator!$B$6*12,\"\")","v":""},{"$f":"IF(A20<=Calculator!$B$8,E20-B20-C20,\"\")","v":""},{"$f":"IF(A20<=Calculator!$B$8,B20*(1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9+Calculator!$B$6*IF(Calculator!$B$10=\"Beginning\",(1+Calculator!$B$7/Calculator!$B$9),1)*(((1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9-1)/(Calculator!$B$7/Calculator!$B$9)),\"\")","v":""},{"$f":"IF(A20<=Calculator!$B$8,F19+C20,\"\")","v":""}]
[17,"",{"$f":"IF(A21<=Calculator!$B$8,Calculator!$B$6*12,\"\")","v":""},{"$f":"IF(A21<=Calculator!$B$8,E21-B21-C21,\"\")","v":""},{"$f":"IF(A21<=Calculator!$B$8,B21*(1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9+Calculator!$B$6*IF(Calculator!$B$10=\"Beginning\",(1+Calculator!$B$7/Calculator!$B$9),1)*(((1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9-1)/(Calculator!$B$7/Calculator!$B$9)),\"\")","v":""},{"$f":"IF(A21<=Calculator!$B$8,F20+C21,\"\")","v":""}]
[18,"",{"$f":"IF(A22<=Calculator!$B$8,Calculator!$B$6*12,\"\")","v":""},{"$f":"IF(A22<=Calculator!$B$8,E22-B22-C22,\"\")","v":""},{"$f":"IF(A22<=Calculator!$B$8,B22*(1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9+Calculator!$B$6*IF(Calculator!$B$10=\"Beginning\",(1+Calculator!$B$7/Calculator!$B$9),1)*(((1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9-1)/(Calculator!$B$7/Calculator!$B$9)),\"\")","v":""},{"$f":"IF(A22<=Calculator!$B$8,F21+C22,\"\")","v":""}]
[19,"",{"$f":"IF(A23<=Calculator!$B$8,Calculator!$B$6*12,\"\")","v":""},{"$f":"IF(A23<=Calculator!$B$8,E23-B23-C23,\"\")","v":""},{"$f":"IF(A23<=Calculator!$B$8,B23*(1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9+Calculator!$B$6*IF(Calculator!$B$10=\"Beginning\",(1+Calculator!$B$7/Calculator!$B$9),1)*(((1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9-1)/(Calculator!$B$7/Calculator!$B$9)),\"\")","v":""},{"$f":"IF(A23<=Calculator!$B$8,F22+C23,\"\")","v":""}]
[20,"",{"$f":"IF(A24<=Calculator!$B$8,Calculator!$B$6*12,\"\")","v":""},{"$f":"IF(A24<=Calculator!$B$8,E24-B24-C24,\"\")","v":""},{"$f":"IF(A24<=Calculator!$B$8,B24*(1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9+Calculator!$B$6*IF(Calculator!$B$10=\"Beginning\",(1+Calculator!$B$7/Calculator!$B$9),1)*(((1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9-1)/(Calculator!$B$7/Calculator!$B$9)),\"\")","v":""},{"$f":"IF(A24<=Calculator!$B$8,F23+C24,\"\")","v":""}]
[21,"",{"$f":"IF(A25<=Calculator!$B$8,Calculator!$B$6*12,\"\")","v":""},{"$f":"IF(A25<=Calculator!$B$8,E25-B25-C25,\"\")","v":""},{"$f":"IF(A25<=Calculator!$B$8,B25*(1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9+Calculator!$B$6*IF(Calculator!$B$10=\"Beginning\",(1+Calculator!$B$7/Calculator!$B$9),1)*(((1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9-1)/(Calculator!$B$7/Calculator!$B$9)),\"\")","v":""},{"$f":"IF(A25<=Calculator!$B$8,F24+C25,\"\")","v":""},"What is your financial freedom number? If it's between £50k a year tax free to £200k a year tax free"]
[22,"",{"$f":"IF(A26<=Calculator!$B$8,Calculator!$B$6*12,\"\")","v":""},{"$f":"IF(A26<=Calculator!$B$8,E26-B26-C26,\"\")","v":""},{"$f":"IF(A26<=Calculator!$B$8,B26*(1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9+Calculator!$B$6*IF(Calculator!$B$10=\"Beginning\",(1+Calculator!$B$7/Calculator!$B$9),1)*(((1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9-1)/(Calculator!$B$7/Calculator!$B$9)),\"\")","v":""},{"$f":"IF(A26<=Calculator!$B$8,F25+C26,\"\")","v":""},"most of our 1to1 students, given that you are committed and disciplined ( automatically buy during extreme fear)"]
[23,"",{"$f":"IF(A27<=Calculator!$B$8,Calculator!$B$6*12,\"\")","v":""},{"$f":"IF(A27<=Calculator!$B$8,E27-B27-C27,\"\")","v":""},{"$f":"IF(A27<=Calculator!$B$8,B27*(1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9+Calculator!$B$6*IF(Calculator!$B$10=\"Beginning\",(1+Calculator!$B$7/Calculator!$B$9),1)*(((1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9-1)/(Calculator!$B$7/Calculator!$B$9)),\"\")","v":""},{"$f":"IF(A27<=Calculator!$B$8,F26+C27,\"\")","v":""},"many will make more money than their full time job in months if not 1-2 years."]
[24,"",{"$f":"IF(A28<=Calculator!$B$8,Calculator!$B$6*12,\"\")","v":""},{"$f":"IF(A28<=Calculator!$B$8,E28-B28-C28,\"\")","v":""},{"$f":"IF(A28<=Calculator!$B$8,B28*(1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9+Calculator!$B$6*IF(Calculator!$B$10=\"Beginning\",(1+Calculator!$B$7/Calculator!$B$9),1)*(((1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9-1)/(Calculator!$B$7/Calculator!$B$9)),\"\")","v":""},{"$f":"IF(A28<=Calculator!$B$8,F27+C28,\"\")","v":""}]
[25,"",{"$f":"IF(A29<=Calculator!$B$8,Calculator!$B$6*12,\"\")","v":""},{"$f":"IF(A29<=Calculator!$B$8,E29-B29-C29,\"\")","v":""},{"$f":"IF(A29<=Calculator!$B$8,B29*(1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9+Calculator!$B$6*IF(Calculator!$B$10=\"Beginning\",(1+Calculator!$B$7/Calculator!$B$9),1)*(((1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9-1)/(Calculator!$B$7/Calculator!$B$9)),\"\")","v":""},{"$f":"IF(A29<=Calculator!$B$8,F28+C29,\"\")","v":""}]
[26,"",{"$f":"IF(A30<=Calculator!$B$8,Calculator!$B$6*12,\"\")","v":""},{"$f":"IF(A30<=Calculator!$B$8,E30-B30-C30,\"\")","v":""},{"$f":"IF(A30<=Calculator!$B$8,B30*(1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9+Calculator!$B$6*IF(Calculator!$B$10=\"Beginning\",(1+Calculator!$B$7/Calculator!$B$9),1)*(((1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9-1)/(Calculator!$B$7/Calculator!$B$9)),\"\")","v":""},{"$f":"IF(A30<=Calculator!$B$8,F29+C30,\"\")","v":""}]
[27,"",{"$f":"IF(A31<=Calculator!$B$8,Calculator!$B$6*12,\"\")","v":""},{"$f":"IF(A31<=Calculator!$B$8,E31-B31-C31,\"\")","v":""},{"$f":"IF(A31<=Calculator!$B$8,B31*(1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9+Calculator!$B$6*IF(Calculator!$B$10=\"Beginning\",(1+Calculator!$B$7/Calculator!$B$9),1)*(((1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9-1)/(Calculator!$B$7/Calculator!$B$9)),\"\")","v":""},{"$f":"IF(A31<=Calculator!$B$8,F30+C31,\"\")","v":""}]
[28,"",{"$f":"IF(A32<=Calculator!$B$8,Calculator!$B$6*12,\"\")","v":""},{"$f":"IF(A32<=Calculator!$B$8,E32-B32-C32,\"\")","v":""},{"$f":"IF(A32<=Calculator!$B$8,B32*(1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9+Calculator!$B$6*IF(Calculator!$B$10=\"Beginning\",(1+Calculator!$B$7/Calculator!$B$9),1)*(((1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9-1)/(Calculator!$B$7/Calculator!$B$9)),\"\")","v":""},{"$f":"IF(A32<=Calculator!$B$8,F31+C32,\"\")","v":""}]
[29,"",{"$f":"IF(A33<=Calculator!$B$8,Calculator!$B$6*12,\"\")","v":""},{"$f":"IF(A33<=Calculator!$B$8,E33-B33-C33,\"\")","v":""},{"$f":"IF(A33<=Calculator!$B$8,B33*(1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9+Calculator!$B$6*IF(Calculator!$B$10=\"Beginning\",(1+Calculator!$B$7/Calculator!$B$9),1)*(((1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9-1)/(Calculator!$B$7/Calculator!$B$9)),\"\")","v":""},{"$f":"IF(A33<=Calculator!$B$8,F32+C33,\"\")","v":""}]
[30,"",{"$f":"IF(A34<=Calculator!$B$8,Calculator!$B$6*12,\"\")","v":""},{"$f":"IF(A34<=Calculator!$B$8,E34-B34-C34,\"\")","v":""},{"$f":"IF(A34<=Calculator!$B$8,B34*(1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9+Calculator!$B$6*IF(Calculator!$B$10=\"Beginning\",(1+Calculator!$B$7/Calculator!$B$9),1)*(((1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9-1)/(Calculator!$B$7/Calculator!$B$9)),\"\")","v":""},{"$f":"IF(A34<=Calculator!$B$8,F33+C34,\"\")","v":""}]
[31,"",{"$f":"IF(A35<=Calculator!$B$8,Calculator!$B$6*12,\"\")","v":""},{"$f":"IF(A35<=Calculator!$B$8,E35-B35-C35,\"\")","v":""},{"$f":"IF(A35<=Calculator!$B$8,B35*(1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9+Calculator!$B$6*IF(Calculator!$B$10=\"Beginning\",(1+Calculator!$B$7/Calculator!$B$9),1)*(((1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9-1)/(Calculator!$B$7/Calculator!$B$9)),\"\")","v":""},{"$f":"IF(A35<=Calculator!$B$8,F34+C35,\"\")","v":""}]
[32,"",{"$f":"IF(A36<=Calculator!$B$8,Calculator!$B$6*12,\"\")","v":""},{"$f":"IF(A36<=Calculator!$B$8,E36-B36-C36,\"\")","v":""},{"$f":"IF(A36<=Calculator!$B$8,B36*(1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9+Calculator!$B$6*IF(Calculator!$B$10=\"Beginning\",(1+Calculator!$B$7/Calculator!$B$9),1)*(((1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9-1)/(Calculator!$B$7/Calculator!$B$9)),\"\")","v":""},{"$f":"IF(A36<=Calculator!$B$8,F35+C36,\"\")","v":""}]
[33,"",{"$f":"IF(A37<=Calculator!$B$8,Calculator!$B$6*12,\"\")","v":""},{"$f":"IF(A37<=Calculator!$B$8,E37-B37-C37,\"\")","v":""},{"$f":"IF(A37<=Calculator!$B$8,B37*(1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9+Calculator!$B$6*IF(Calculator!$B$10=\"Beginning\",(1+Calculator!$B$7/Calculator!$B$9),1)*(((1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9-1)/(Calculator!$B$7/Calculator!$B$9)),\"\")","v":""},{"$f":"IF(A37<=Calculator!$B$8,F36+C37,\"\")","v":""}]
[34,"",{"$f":"IF(A38<=Calculator!$B$8,Calculator!$B$6*12,\"\")","v":""},{"$f":"IF(A38<=Calculator!$B$8,E38-B38-C38,\"\")","v":""},{"$f":"IF(A38<=Calculator!$B$8,B38*(1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9+Calculator!$B$6*IF(Calculator!$B$10=\"Beginning\",(1+Calculator!$B$7/Calculator!$B$9),1)*(((1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9-1)/(Calculator!$B$7/Calculator!$B$9)),\"\")","v":""},{"$f":"IF(A38<=Calculator!$B$8,F37+C38,\"\")","v":""}]
[35,"",{"$f":"IF(A39<=Calculator!$B$8,Calculator!$B$6*12,\"\")","v":""},{"$f":"IF(A39<=Calculator!$B$8,E39-B39-C39,\"\")","v":""},{"$f":"IF(A39<=Calculator!$B$8,B39*(1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9+Calculator!$B$6*IF(Calculator!$B$10=\"Beginning\",(1+Calculator!$B$7/Calculator!$B$9),1)*(((1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9-1)/(Calculator!$B$7/Calculator!$B$9)),\"\")","v":""},{"$f":"IF(A39<=Calculator!$B$8,F38+C39,\"\")","v":""}]
[36,"",{"$f":"IF(A40<=Calculator!$B$8,Calculator!$B$6*12,\"\")","v":""},{"$f":"IF(A40<=Calculator!$B$8,E40-B40-C40,\"\")","v":""},{"$f":"IF(A40<=Calculator!$B$8,B40*(1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9+Calculator!$B$6*IF(Calculator!$B$10=\"Beginning\",(1+Calculator!$B$7/Calculator!$B$9),1)*(((1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9-1)/(Calculator!$B$7/Calculator!$B$9)),\"\")","v":""},{"$f":"IF(A40<=Calculator!$B$8,F39+C40,\"\")","v":""}]
[37,"",{"$f":"IF(A41<=Calculator!$B$8,Calculator!$B$6*12,\"\")","v":""},{"$f":"IF(A41<=Calculator!$B$8,E41-B41-C41,\"\")","v":""},{"$f":"IF(A41<=Calculator!$B$8,B41*(1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9+Calculator!$B$6*IF(Calculator!$B$10=\"Beginning\",(1+Calculator!$B$7/Calculator!$B$9),1)*(((1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9-1)/(Calculator!$B$7/Calculator!$B$9)),\"\")","v":""},{"$f":"IF(A41<=Calculator!$B$8,F40+C41,\"\")","v":""}]
[38,"",{"$f":"IF(A42<=Calculator!$B$8,Calculator!$B$6*12,\"\")","v":""},{"$f":"IF(A42<=Calculator!$B$8,E42-B42-C42,\"\")","v":""},{"$f":"IF(A42<=Calculator!$B$8,B42*(1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9+Calculator!$B$6*IF(Calculator!$B$10=\"Beginning\",(1+Calculator!$B$7/Calculator!$B$9),1)*(((1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9-1)/(Calculator!$B$7/Calculator!$B$9)),\"\")","v":""},{"$f":"IF(A42<=Calculator!$B$8,F41+C42,\"\")","v":""}]
[39,"",{"$f":"IF(A43<=Calculator!$B$8,Calculator!$B$6*12,\"\")","v":""},{"$f":"IF(A43<=Calculator!$B$8,E43-B43-C43,\"\")","v":""},{"$f":"IF(A43<=Calculator!$B$8,B43*(1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9+Calculator!$B$6*IF(Calculator!$B$10=\"Beginning\",(1+Calculator!$B$7/Calculator!$B$9),1)*(((1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9-1)/(Calculator!$B$7/Calculator!$B$9)),\"\")","v":""},{"$f":"IF(A43<=Calculator!$B$8,F42+C43,\"\")","v":""}]
[40,"",{"$f":"IF(A44<=Calculator!$B$8,Calculator!$B$6*12,\"\")","v":""},{"$f":"IF(A44<=Calculator!$B$8,E44-B44-C44,\"\")","v":""},{"$f":"IF(A44<=Calculator!$B$8,B44*(1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9+Calculator!$B$6*IF(Calculator!$B$10=\"Beginning\",(1+Calculator!$B$7/Calculator!$B$9),1)*(((1+Calculator!$B$7/Calculator!$B$9)^Calculator!$B$9-1)/(Calculator!$B$7/Calculator!$B$9)),\"\")","v":""},{"$f":"IF(A44<=Calculator!$B$8,F43+C44,\"\")","v":""}]

{"sheet":"Scenarios","index":2,"n_rows":7,"n_cols":7,"rows_kept":7,"merged":[[0,0,0,6]]}
["Scenario Comparison"]
[]
["Scenario","Starting Investment","Monthly Contribution","Annual Return","Years","Future Value","Total Interest/Growth"]
["Conservative",{"$f":"Calculator!B5","v":{"v":250,"d":"£250"}},{"$f":"Calculator!B6","v":{"v":0,"d":"£0"}},{"v":1,"d":"100.00%"},{"$f":"Calculator!B8","v":5},{"$f":"B4*(1+D4/12)^(E4*12)+C4*(((1+D4/12)^(E4*12)-1)/(D4/12))","v":{"v":30455.545606329306,"d":"£30,456"}},{"$f":"F4-(B4+C4*12*E4)","v":{"v":30205.545606329306,"d":"£30,206"}}]
["Balanced",{"$f":"Calculator!B5","v":{"v":250,"d":"£250"}},{"$f":"Calculator!B6","v":{"v":0,"d":"£0"}},{"v":1.5,"d":"150.00%"},{"$f":"Calculator!B8","v":5},{"$f":"B5*(1+D5/12)^(E5*12)+C5*(((1+D5/12)^(E5*12)-1)/(D5/12))","v":{"v":293150.9834767752,"d":"£293,151"}},{"$f":"F5-(B5+C5*12*E5)","v":{"v":292900.9834767752,"d":"£292,901"}}]
["Growth",{"$f":"Calculator!B5","v":{"v":250,"d":"£250"}},{"$f":"Calculator!B6","v":{"v":0,"d":"£0"}},{"v":2,"d":"200.00%"},{"$f":"Calculator!B8","v":5},{"$f":"B6*(1+D6/12)^(E6*12)+C6*(((1+D6/12)^(E6*12)-1)/(D6/12))","v":{"v":2598647.583574301,"d":"£2,598,648"}},{"$f":"F6-(B6+C6*12*E6)","v":{"v":2598397.583574301,"d":"£2,598,398"}}]
["High Growth",{"$f":"Calculator!B5","v":{"v":250,"d":"£250"}},{"$f":"Calculator!B6","v":{"v":0,"d":"£0"}},{"v":5,"d":"500.00%"},{"$f":"Calculator!B8","v":5},{"$f":"B7*(1+D7/12)^(E7*12)+C7*(((1+D7/12)^(E7*12)-1)/(D7/12))","v":{"v":297852005411.1688,"d":"£297,852,005,411"}},{"$f":"F7-(B7+C7*12*E7)","v":{"v":297852005161.1688,"d":"£297,852,005,161"}}]