{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"charts":1,"images":1,"macros":1},"read":"whole","date_system":"1900"}

{"sheet":"Sheet1","index":0,"n_rows":118,"n_cols":13,"rows_kept":118,"merged":[[4,10,4,11]]}
{"$rows_empty":10}
[null,"Investment Calculator",{"$nulls":8},"Copyright:","LifeAndMyFinances.com"]
[{"$nulls":9},{"$f":"\"Estimated Amount at Age \"&D20&\": \"","v":"Estimated Amount at Age 65: "},{"$f":"C14","v":{"v":7483534.607385581,"d":"$7,483,535"}}]
[null,"X","Y"]
["Max",{"$f":"D20","v":65},{"$f":"VLOOKUP(D20,H19:I118,2,FALSE)","v":{"v":7483534.607385581,"d":"7,483,534.61"}}]
["Min",{"$f":"D18","v":35},{"$f":"ROUNDDOWN(D22,-6)","v":0}]
["Incre",1,{"$f":"IF(ROUND(((C14-C15)/10),-6)=0, 100000, ROUND(((C14-C15)/10),-6))","v":{"v":1000000,"d":"$1,000,000.00"}}]
[]
[null,"Current Age",null,35,{"$nulls":3},"Age","Balance","Monthly Contribution"]
[{"$nulls":7},{"$f":"$D$18","v":35},{"$f":"D22","v":{"v":180000,"d":"$180,000"}},{"$f":"D24*12","v":{"v":24000,"d":"$24,000.00"}}]
[null,"Retirement Age",null,65,{"$nulls":3},{"$f":"H19+1","v":36},{"$f":"(I19+J19)*(1+$D$26)","v":{"v":224400.00000000003,"d":"$224,400"}},{"$f":"$J$19","v":{"v":24000,"d":"$24,000.00"}},null,null,{"$f":"IF(AND(I20=0,I19>0.0000001),H20,0)","v":0}]
[{"$nulls":7},{"$f":"H20+1","v":37},{"$f":"(I20+J20)*(1+$D$26)","v":{"v":273240.00000000006,"d":"$273,240"}},{"$f":"$J$19","v":{"v":24000,"d":"$24,000.00"}},null,null,0]
[null,"Current Investment Balance",null,{"v":180000,"d":"$180,000"},{"$nulls":3},38,{"v":326964.0000000001,"d":"$326,964"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},39,{"v":386060.40000000014,"d":"$386,060"},{"v":24000,"d":"$24,000.00"},null,null,0]
[null,"Monthly Contribution",null,{"v":2000,"d":"$2,000"},{"$nulls":3},40,{"v":451066.4400000002,"d":"$451,066"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},41,{"v":522573.08400000026,"d":"$522,573"},{"v":24000,"d":"$24,000.00"},null,null,0]
[null,"Expected Rate of Return",null,{"v":0.1,"d":"10%"},{"$nulls":3},42,{"v":601230.3924000004,"d":"$601,230"},{"v":24000,"d":"$24,000.00"},null,null,0]
[null,"(Avg Rate of Return of the S&P 500 is nearly 12%)",{"$nulls":5},43,{"v":687753.4316400004,"d":"$687,753"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},44,{"v":782928.7748040005,"d":"$782,929"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},45,{"v":887621.6522844007,"d":"$887,622"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},46,{"v":1002783.8175128408,"d":"$1,002,784"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},47,{"v":1129462.199264125,"d":"$1,129,462"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},48,{"v":1268808.4191905377,"d":"$1,268,808"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},49,{"v":1422089.2611095915,"d":"$1,422,089"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},50,{"v":1590698.1872205508,"d":"$1,590,698"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},51,{"v":1776168.0059426061,"d":"$1,776,168"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},52,{"v":1980184.8065368668,"d":"$1,980,185"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},53,{"v":2204603.2871905537,"d":"$2,204,603"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},54,{"v":2451463.6159096095,"d":"$2,451,464"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},55,{"v":2723009.9775005705,"d":"$2,723,010"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},56,{"v":3021710.975250628,"d":"$3,021,711"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},57,{"v":3350282.072775691,"d":"$3,350,282"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},58,{"v":3711710.2800532603,"d":"$3,711,710"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},59,{"v":4109281.3080585864,"d":"$4,109,281"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},60,{"v":4546609.438864445,"d":"$4,546,609"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},61,{"v":5027670.38275089,"d":"$5,027,670"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},62,{"v":5556837.421025979,"d":"$5,556,837"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},63,{"v":6138921.163128578,"d":"$6,138,921"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},64,{"v":6779213.279441437,"d":"$6,779,213"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},65,{"v":7483534.607385581,"d":"$7,483,535"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},66,{"v":8258288.068124141,"d":"$8,258,288"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},67,{"v":9110516.874936555,"d":"$9,110,517"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},68,{"v":10047968.56243021,"d":"$10,047,969"},{"v":24000,"d":"$24,000.00"},null,null,{"$f":"IF(AND(I52=0,I51>0.0000001),H52,0)","v":0}]
[{"$nulls":7},69,{"v":11079165.418673232,"d":"$11,079,165"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},70,{"v":12213481.960540557,"d":"$12,213,482"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},71,{"v":13461230.156594614,"d":"$13,461,230"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},72,{"v":14833753.172254076,"d":"$14,833,753"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},73,{"v":16343528.489479486,"d":"$16,343,528"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},74,{"v":18004281.338427436,"d":"$18,004,281"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},75,{"v":19831109.47227018,"d":"$19,831,109"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},76,{"v":21840620.4194972,"d":"$21,840,620"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},77,{"v":24051082.461446922,"d":"$24,051,082"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},78,{"v":26482590.707591616,"d":"$26,482,591"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},79,{"v":29157249.778350778,"d":"$29,157,250"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},80,{"v":32099374.75618586,"d":"$32,099,375"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},81,{"v":35335712.231804445,"d":"$35,335,712"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},82,{"v":38895683.454984896,"d":"$38,895,683"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},83,{"v":42811651.80048339,"d":"$42,811,652"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},84,{"v":47119216.98053174,"d":"$47,119,217"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},85,{"v":51857538.67858492,"d":"$51,857,539"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},86,{"v":57069692.54644342,"d":"$57,069,693"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},87,{"v":62803061.80108777,"d":"$62,803,062"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},88,{"v":69109767.98119655,"d":"$69,109,768"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},89,{"v":76047144.77931622,"d":"$76,047,145"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},90,{"v":83678259.25724785,"d":"$83,678,259"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},91,{"v":92072485.18297264,"d":"$92,072,485"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},92,{"v":101306133.70126991,"d":"$101,306,134"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},93,{"v":111463147.07139692,"d":"$111,463,147"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},94,{"v":122635861.77853662,"d":"$122,635,862"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},95,{"v":134925847.9563903,"d":"$134,925,848"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},96,{"v":148444832.75202933,"d":"$148,444,833"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},97,{"v":163315716.0272323,"d":"$163,315,716"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},98,{"v":179673687.62995553,"d":"$179,673,688"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},99,{"v":197667456.3929511,"d":"$197,667,456"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},100,{"v":217460602.03224623,"d":"$217,460,602"},{"v":24000,"d":"$24,000.00"},null,null,{"$f":"IF(AND(I84=0,I83>0.0000001),H84,0)","v":0}]
[{"$nulls":7},{"$f":"H84+1","v":101},{"$f":"(I84+J84)*(1+$D$26)","v":{"v":239233062.23547086,"d":"$239,233,062"}},{"$f":"$J$19","v":{"v":24000,"d":"$24,000.00"}},null,null,0]
[{"$nulls":7},102,{"v":263182768.45901796,"d":"$263,182,768"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},103,{"v":289527445.3049198,"d":"$289,527,445"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},104,{"v":318506589.8354118,"d":"$318,506,590"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},105,{"v":350383648.818953,"d":"$350,383,649"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},106,{"v":385448413.7008483,"d":"$385,448,414"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},107,{"v":424019655.07093316,"d":"$424,019,655"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},108,{"v":466448020.57802653,"d":"$466,448,021"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},109,{"v":513119222.6358292,"d":"$513,119,223"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},110,{"v":564457544.8994122,"d":"$564,457,545"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},111,{"v":620929699.3893534,"d":"$620,929,699"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},112,{"v":683049069.3282888,"d":"$683,049,069"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},113,{"v":751380376.2611177,"d":"$751,380,376"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},114,{"v":826544813.8872296,"d":"$826,544,814"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},115,{"v":909225695.2759526,"d":"$909,225,695"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},116,{"v":1000174664.8035479,"d":"$1,000,174,665"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},117,{"v":1100218531.2839026,"d":"$1,100,218,531"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},118,{"v":1210266784.412293,"d":"$1,210,266,784"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},119,{"v":1331319862.8535223,"d":"$1,331,319,863"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},120,{"v":1464478249.1388745,"d":"$1,464,478,249"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},121,{"v":1610952474.052762,"d":"$1,610,952,474"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},122,{"v":1772074121.4580383,"d":"$1,772,074,121"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},123,{"v":1949307933.6038423,"d":"$1,949,307,934"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},124,{"v":2144265126.9642267,"d":"$2,144,265,127"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},125,{"v":2358718039.66065,"d":"$2,358,718,040"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},126,{"v":2594616243.626715,"d":"$2,594,616,244"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},127,{"v":2854104267.989387,"d":"$2,854,104,268"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},128,{"v":3139541094.788326,"d":"$3,139,541,095"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},129,{"v":3453521604.2671585,"d":"$3,453,521,604"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},130,{"v":3798900164.693875,"d":"$3,798,900,165"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},131,{"v":4178816581.163263,"d":"$4,178,816,581"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},132,{"v":4596724639.27959,"d":"$4,596,724,639"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},133,{"v":5056423503.207549,"d":"$5,056,423,503"},{"v":24000,"d":"$24,000.00"},null,null,0]
[{"$nulls":7},134,{"v":5562092253.528304,"d":"$5,562,092,254"},{"v":24000,"d":"$24,000.00"},null,null,0]