{"text_format":"2","workbook":"xlsx","n_sheets":6,"sheets":["Company 1","Company 2","Company 3","Company 4","Company 5","Stock Comparison"],"not_rendered":{"charts":10,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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":"Company 1","index":0,"n_rows":21,"n_cols":11,"rows_kept":21,"cut":false,"hidden":false,"merged":[[4,1,4,2],[4,3,4,4],[4,6,4,7],[4,9,4,10]]}
["Company Name:"]
["Link to Company on Yahoo!"]
["Adj. Close on Your 10th Birthday:",null,null,"<-- You MUST fill in this cell for the calculator to work"]
[]
[null,"Enter Your Data",null,"Calculate",null,null,"Chart 1 - Portfolio Value",null,null,"Chart 2 - ROI"]
["Year","# of Shares You Own","Adj Close on Your Birthday","Value of Your Stocks","Return on Investment",null,"Year","Value of Your Stocks",null,"Year","Return on Investment"]
[2005.0,100.0,null,{"$f":"B7*C7","v":0},{"$f":"(C7-$C$3)/$C$3","v":"#DIV/0!"},null,"05",{"$f":"D7","v":0},null,"05",{"$f":"E7","v":"#DIV/0!"}]
[2006.0,100.0,null,0,"#DIV/0!",null,"06",0,null,"06","#DIV/0!"]
[2007.0,100.0,null,0,"#DIV/0!",null,"07",0,null,"07","#DIV/0!"]
[2008.0,100.0,null,0,"#DIV/0!",null,"08",0,null,"08","#DIV/0!"]
[2009.0,100.0,null,0,"#DIV/0!",null,"09",0,null,"09","#DIV/0!"]
[2010.0,100.0,null,0,"#DIV/0!",null,"10",0,null,"10","#DIV/0!"]
[2011.0,100.0,null,0,"#DIV/0!",null,"11",0,null,"11","#DIV/0!"]
[2012.0,100.0,null,0,"#DIV/0!",null,"12",0,null,"12","#DIV/0!"]
[2013.0,100.0,null,0,"#DIV/0!",null,"13",0,null,"13","#DIV/0!"]
[2014.0,100.0,null,0,"#DIV/0!",null,"14",0,null,"14","#DIV/0!"]
[2015.0,100.0,null,0,"#DIV/0!",null,"15",0,null,"15","#DIV/0!"]
[2016.0,100.0,null,0,"#DIV/0!",null,16.0,0,null,16.0,"#DIV/0!"]
[2017.0,100.0,null,0,"#DIV/0!",null,17.0,0,null,17.0,"#DIV/0!"]
[2018.0,100.0,null,0,"#DIV/0!",null,18.0,0,null,18.0,"#DIV/0!"]
[2019.0,100.0,null,0,"#DIV/0!",null,19.0,0,null,19.0,"#DIV/0!"]

{"sheet":"Company 2","index":1,"n_rows":21,"n_cols":11,"rows_kept":21,"cut":false,"hidden":false,"merged":[[4,1,4,2],[4,3,4,4],[4,6,4,7],[4,9,4,10]]}
["Company Name:"]
["Link to Company on Yahoo!"]
["Adj. Close on Your 10th Birthday:",null,null,"<-- You MUST fill in this cell for the calculator to work"]
[]
[null,"Enter Your Data",null,"Calculate",null,null,"Chart 1 - Portfolio Value",null,null,"Chart 2 - ROI"]
["Year","# of Shares You Own","Adj Close on Your Birthday","Value of Your Stocks","Return on Investment",null,"Year","Value of Your Stocks",null,"Year","Return on Investment"]
[2005.0,100.0,null,{"$f":"B7*C7","v":0},{"$f":"(C7-$C$3)/$C$3","v":"#DIV/0!"},null,"05",{"$f":"D7","v":0},null,"05",{"$f":"E7","v":"#DIV/0!"}]
[2006.0,100.0,null,0,"#DIV/0!",null,"06",0,null,"06","#DIV/0!"]
[2007.0,100.0,null,0,"#DIV/0!",null,"07",0,null,"07","#DIV/0!"]
[2008.0,100.0,null,0,"#DIV/0!",null,"08",0,null,"08","#DIV/0!"]
[2009.0,100.0,null,0,"#DIV/0!",null,"09",0,null,"09","#DIV/0!"]
[2010.0,100.0,null,0,"#DIV/0!",null,"10",0,null,"10","#DIV/0!"]
[2011.0,100.0,null,0,"#DIV/0!",null,"11",0,null,"11","#DIV/0!"]
[2012.0,100.0,null,0,"#DIV/0!",null,"12",0,null,"12","#DIV/0!"]
[2013.0,100.0,null,0,"#DIV/0!",null,"13",0,null,"13","#DIV/0!"]
[2014.0,100.0,null,0,"#DIV/0!",null,"14",0,null,"14","#DIV/0!"]
[2015.0,100.0,null,0,"#DIV/0!",null,"15",0,null,"15","#DIV/0!"]
[2016.0,100.0,null,0,"#DIV/0!",null,16.0,0,null,16.0,"#DIV/0!"]
[2017.0,100.0,null,0,"#DIV/0!",null,17.0,0,null,17.0,"#DIV/0!"]
[2018.0,100.0,null,0,"#DIV/0!",null,18.0,0,null,18.0,"#DIV/0!"]
[2019.0,100.0,null,0,"#DIV/0!",null,19.0,0,null,19.0,"#DIV/0!"]

{"sheet":"Company 3","index":2,"n_rows":21,"n_cols":11,"rows_kept":21,"cut":false,"hidden":false,"merged":[[4,1,4,2],[4,3,4,4],[4,6,4,7],[4,9,4,10]]}
["Company Name:"]
["Link to Company on Yahoo!"]
["Adj. Close on Your 10th Birthday:",null,null,"<-- You MUST fill in this cell for the calculator to work"]
[]
[null,"Enter Your Data",null,"Calculate",null,null,"Chart 1 - Portfolio Value",null,null,"Chart 2 - ROI"]
["Year","# of Shares You Own","Adj Close on Your Birthday","Value of Your Stocks","Return on Investment",null,"Year","Value of Your Stocks",null,"Year","Return on Investment"]
[2005.0,100.0,null,{"$f":"B7*C7","v":0},{"$f":"(C7-$C$3)/$C$3","v":"#DIV/0!"},null,"05",{"$f":"D7","v":0},null,"05",{"$f":"E7","v":"#DIV/0!"}]
[2006.0,100.0,null,0,"#DIV/0!",null,"06",0,null,"06","#DIV/0!"]
[2007.0,100.0,null,0,"#DIV/0!",null,"07",0,null,"07","#DIV/0!"]
[2008.0,100.0,null,0,"#DIV/0!",null,"08",0,null,"08","#DIV/0!"]
[2009.0,100.0,null,0,"#DIV/0!",null,"09",0,null,"09","#DIV/0!"]
[2010.0,100.0,null,0,"#DIV/0!",null,"10",0,null,"10","#DIV/0!"]
[2011.0,100.0,null,0,"#DIV/0!",null,"11",0,null,"11","#DIV/0!"]
[2012.0,100.0,null,0,"#DIV/0!",null,"12",0,null,"12","#DIV/0!"]
[2013.0,100.0,null,0,"#DIV/0!",null,"13",0,null,"13","#DIV/0!"]
[2014.0,100.0,null,0,"#DIV/0!",null,"14",0,null,"14","#DIV/0!"]
[2015.0,100.0,null,0,"#DIV/0!",null,"15",0,null,"15","#DIV/0!"]
[2016.0,100.0,null,0,"#DIV/0!",null,16.0,0,null,16.0,"#DIV/0!"]
[2017.0,100.0,null,0,"#DIV/0!",null,17.0,0,null,17.0,"#DIV/0!"]
[2018.0,100.0,null,0,"#DIV/0!",null,18.0,0,null,18.0,"#DIV/0!"]
[2019.0,100.0,null,0,"#DIV/0!",null,19.0,0,null,19.0,"#DIV/0!"]

{"sheet":"Company 4","index":3,"n_rows":21,"n_cols":11,"rows_kept":21,"cut":false,"hidden":false,"merged":[[4,1,4,2],[4,3,4,4],[4,6,4,7],[4,9,4,10]]}
["Company Name:"]
["Link to Company on Yahoo!"]
["Adj. Close on Your 10th Birthday:",null,null,"<-- You MUST fill in this cell for the calculator to work"]
[]
[null,"Enter Your Data",null,"Calculate",null,null,"Chart 1 - Portfolio Value",null,null,"Chart 2 - ROI"]
["Year","# of Shares You Own","Adj Close on Your Birthday","Value of Your Stocks","Return on Investment",null,"Year","Value of Your Stocks",null,"Year","Return on Investment"]
[2005.0,100.0,null,0.0,{"$f":"(C7-$C$3)/$C$3","v":"#DIV/0!"},null,"05",{"$f":"D7","v":0},null,"05",{"$f":"E7","v":"#DIV/0!"}]
[2006.0,100.0,null,0.0,"#DIV/0!",null,"06",0,null,"06","#DIV/0!"]
[2007.0,100.0,null,0.0,"#DIV/0!",null,"07",0,null,"07","#DIV/0!"]
[2008.0,100.0,null,{"$f":"B10*C10","v":0},"#DIV/0!",null,"08",0,null,"08","#DIV/0!"]
[2009.0,100.0,null,0,"#DIV/0!",null,"09",0,null,"09","#DIV/0!"]
[2010.0,100.0,null,0,"#DIV/0!",null,"10",0,null,"10","#DIV/0!"]
[2011.0,100.0,null,0,"#DIV/0!",null,"11",0,null,"11","#DIV/0!"]
[2012.0,100.0,null,0,"#DIV/0!",null,"12",0,null,"12","#DIV/0!"]
[2013.0,100.0,null,0,"#DIV/0!",null,"13",0,null,"13","#DIV/0!"]
[2014.0,100.0,null,0,"#DIV/0!",null,"14",0,null,"14","#DIV/0!"]
[2015.0,100.0,null,0,"#DIV/0!",null,"15",0,null,"15","#DIV/0!"]
[2016.0,100.0,null,0,"#DIV/0!",null,16.0,0,null,16.0,"#DIV/0!"]
[2017.0,100.0,null,0,"#DIV/0!",null,17.0,0,null,17.0,"#DIV/0!"]
[2018.0,100.0,null,0,"#DIV/0!",null,18.0,0,null,18.0,"#DIV/0!"]
[2019.0,100.0,null,0,"#DIV/0!",null,19.0,0,null,19.0,"#DIV/0!"]

{"sheet":"Company 5","index":4,"n_rows":21,"n_cols":11,"rows_kept":21,"cut":false,"hidden":false,"merged":[[4,1,4,2],[4,3,4,4],[4,6,4,7],[4,9,4,10]]}
["Company Name:"]
["Link to Company on Yahoo!"]
["Adj. Close on Your 10th Birthday:",null,null,"<-- You MUST fill in this cell for the calculator to work"]
[]
[null,"Enter Your Data",null,"Calculate",null,null,"Chart 1 - Portfolio Value",null,null,"Chart 2 - ROI"]
["Year","# of Shares You Own","Adj Close on Your Birthday","Value of Your Stocks","Return on Investment",null,"Year","Value of Your Stocks",null,"Year","Return on Investment"]
[2005.0,100.0,null,{"$f":"B7*C7","v":0},{"$f":"(C7-$C$3)/$C$3","v":"#DIV/0!"},null,"05",{"$f":"D7","v":0},null,"05",{"$f":"E7","v":"#DIV/0!"}]
[2006.0,100.0,null,0,"#DIV/0!",null,"06",0,null,"06","#DIV/0!"]
[2007.0,100.0,null,0,"#DIV/0!",null,"07",0,null,"07","#DIV/0!"]
[2008.0,100.0,null,0,"#DIV/0!",null,"08",0,null,"08","#DIV/0!"]
[2009.0,100.0,null,0,"#DIV/0!",null,"09",0,null,"09","#DIV/0!"]
[2010.0,100.0,null,0,"#DIV/0!",null,"10",0,null,"10","#DIV/0!"]
[2011.0,100.0,null,0,"#DIV/0!",null,"11",0,null,"11","#DIV/0!"]
[2012.0,100.0,null,0,"#DIV/0!",null,"12",0,null,"12","#DIV/0!"]
[2013.0,100.0,null,0,"#DIV/0!",null,"13",0,null,"13","#DIV/0!"]
[2014.0,100.0,null,0,"#DIV/0!",null,"14",0,null,"14","#DIV/0!"]
[2015.0,100.0,null,0,"#DIV/0!",null,"15",0,null,"15","#DIV/0!"]
[2016.0,100.0,null,0,"#DIV/0!",null,16.0,0,null,16.0,"#DIV/0!"]
[2017.0,100.0,null,0,"#DIV/0!",null,17.0,0,null,17.0,"#DIV/0!"]
[2018.0,100.0,null,0,"#DIV/0!",null,18.0,0,null,18.0,"#DIV/0!"]
[2019.0,100.0,null,0,"#DIV/0!",null,19.0,0,null,19.0,"#DIV/0!"]

{"sheet":"Stock Comparison","index":5,"n_rows":17,"n_cols":13,"rows_kept":17,"cut":false,"hidden":false,"merged":[[0,1,0,5],[0,8,0,12]]}
[null,"Value of Your Stocks",{"$nulls":6},"Return on Investment"]
["Year","Company 1","Company 2","Company 3","Company 4","Company 5",null,"Year","Company 1","Company 2","Company 3","Company 4","Company 5"]
["05",{"$f":"'Company 1'!D7","v":0},{"$f":"'Company 2'!D7","v":0},{"$f":"'Company 3'!D7","v":0},{"$f":"'Company 4'!D7","v":0},{"$f":"'Company 5'!D7","v":0},null,"05",{"$f":"'Company 1'!E7","v":"#DIV/0!"},{"$f":"'Company 2'!E7","v":"#DIV/0!"},{"$f":"'Company 3'!E7","v":"#DIV/0!"},{"$f":"'Company 4'!E7","v":"#DIV/0!"},{"$f":"'Company 5'!E7","v":"#DIV/0!"}]
["06",{"$f":"'Company 1'!D8","v":0},{"$f":"'Company 2'!D8","v":0},{"$f":"'Company 3'!D8","v":0},{"$f":"'Company 4'!D8","v":0},{"$f":"'Company 5'!D8","v":0},null,"06",{"$f":"'Company 1'!E8","v":"#DIV/0!"},{"$f":"'Company 2'!E8","v":"#DIV/0!"},{"$f":"'Company 3'!E8","v":"#DIV/0!"},{"$f":"'Company 4'!E8","v":"#DIV/0!"},{"$f":"'Company 5'!E8","v":"#DIV/0!"}]
["07",{"$f":"'Company 1'!D9","v":0},{"$f":"'Company 2'!D9","v":0},{"$f":"'Company 3'!D9","v":0},{"$f":"'Company 4'!D9","v":0},{"$f":"'Company 5'!D9","v":0},null,"07",{"$f":"'Company 1'!E9","v":"#DIV/0!"},{"$f":"'Company 2'!E9","v":"#DIV/0!"},{"$f":"'Company 3'!E9","v":"#DIV/0!"},{"$f":"'Company 4'!E9","v":"#DIV/0!"},{"$f":"'Company 5'!E9","v":"#DIV/0!"}]
["08",{"$f":"'Company 1'!D10","v":0},{"$f":"'Company 2'!D10","v":0},{"$f":"'Company 3'!D10","v":0},{"$f":"'Company 4'!D10","v":0},{"$f":"'Company 5'!D10","v":0},null,"08",{"$f":"'Company 1'!E10","v":"#DIV/0!"},{"$f":"'Company 2'!E10","v":"#DIV/0!"},{"$f":"'Company 3'!E10","v":"#DIV/0!"},{"$f":"'Company 4'!E10","v":"#DIV/0!"},{"$f":"'Company 5'!E10","v":"#DIV/0!"}]
["09",{"$f":"'Company 1'!D11","v":0},{"$f":"'Company 2'!D11","v":0},{"$f":"'Company 3'!D11","v":0},{"$f":"'Company 4'!D11","v":0},{"$f":"'Company 5'!D11","v":0},null,"09",{"$f":"'Company 1'!E11","v":"#DIV/0!"},{"$f":"'Company 2'!E11","v":"#DIV/0!"},{"$f":"'Company 3'!E11","v":"#DIV/0!"},{"$f":"'Company 4'!E11","v":"#DIV/0!"},{"$f":"'Company 5'!E11","v":"#DIV/0!"}]
["10",{"$f":"'Company 1'!D12","v":0},{"$f":"'Company 2'!D12","v":0},{"$f":"'Company 3'!D12","v":0},{"$f":"'Company 4'!D12","v":0},{"$f":"'Company 5'!D12","v":0},null,"10",{"$f":"'Company 1'!E12","v":"#DIV/0!"},{"$f":"'Company 2'!E12","v":"#DIV/0!"},{"$f":"'Company 3'!E12","v":"#DIV/0!"},{"$f":"'Company 4'!E12","v":"#DIV/0!"},{"$f":"'Company 5'!E12","v":"#DIV/0!"}]
["11",{"$f":"'Company 1'!D13","v":0},{"$f":"'Company 2'!D13","v":0},{"$f":"'Company 3'!D13","v":0},{"$f":"'Company 4'!D13","v":0},{"$f":"'Company 5'!D13","v":0},null,"11",{"$f":"'Company 1'!E13","v":"#DIV/0!"},{"$f":"'Company 2'!E13","v":"#DIV/0!"},{"$f":"'Company 3'!E13","v":"#DIV/0!"},{"$f":"'Company 4'!E13","v":"#DIV/0!"},{"$f":"'Company 5'!E13","v":"#DIV/0!"}]
["12",{"$f":"'Company 1'!D14","v":0},{"$f":"'Company 2'!D14","v":0},{"$f":"'Company 3'!D14","v":0},{"$f":"'Company 4'!D14","v":0},{"$f":"'Company 5'!D14","v":0},null,"12",{"$f":"'Company 1'!E14","v":"#DIV/0!"},{"$f":"'Company 2'!E14","v":"#DIV/0!"},{"$f":"'Company 3'!E14","v":"#DIV/0!"},{"$f":"'Company 4'!E14","v":"#DIV/0!"},{"$f":"'Company 5'!E14","v":"#DIV/0!"}]
["13",{"$f":"'Company 1'!D15","v":0},{"$f":"'Company 2'!D15","v":0},{"$f":"'Company 3'!D15","v":0},{"$f":"'Company 4'!D15","v":0},{"$f":"'Company 5'!D15","v":0},null,"13",{"$f":"'Company 1'!E15","v":"#DIV/0!"},{"$f":"'Company 2'!E15","v":"#DIV/0!"},{"$f":"'Company 3'!E15","v":"#DIV/0!"},{"$f":"'Company 4'!E15","v":"#DIV/0!"},{"$f":"'Company 5'!E15","v":"#DIV/0!"}]
["14",{"$f":"'Company 1'!D16","v":0},{"$f":"'Company 2'!D16","v":0},{"$f":"'Company 3'!D16","v":0},{"$f":"'Company 4'!D16","v":0},{"$f":"'Company 5'!D16","v":0},null,"14",{"$f":"'Company 1'!E16","v":"#DIV/0!"},{"$f":"'Company 2'!E16","v":"#DIV/0!"},{"$f":"'Company 3'!E16","v":"#DIV/0!"},{"$f":"'Company 4'!E16","v":"#DIV/0!"},{"$f":"'Company 5'!E16","v":"#DIV/0!"}]
["15",{"$f":"'Company 1'!D17","v":0},{"$f":"'Company 2'!D17","v":0},{"$f":"'Company 3'!D17","v":0},{"$f":"'Company 4'!D17","v":0},{"$f":"'Company 5'!D17","v":0},null,"15",{"$f":"'Company 1'!E17","v":"#DIV/0!"},{"$f":"'Company 2'!E17","v":"#DIV/0!"},{"$f":"'Company 3'!E17","v":"#DIV/0!"},{"$f":"'Company 4'!E17","v":"#DIV/0!"},{"$f":"'Company 5'!E17","v":"#DIV/0!"}]
["16",{"$f":"'Company 1'!D18","v":0},{"$f":"'Company 2'!D18","v":0},{"$f":"'Company 3'!D18","v":0},{"$f":"'Company 4'!D18","v":0},{"$f":"'Company 5'!D18","v":0},null,"16",{"$f":"'Company 1'!E18","v":"#DIV/0!"},{"$f":"'Company 2'!E18","v":"#DIV/0!"},{"$f":"'Company 3'!E18","v":"#DIV/0!"},{"$f":"'Company 4'!E18","v":"#DIV/0!"},{"$f":"'Company 5'!E18","v":"#DIV/0!"}]
[17.0,{"$f":"'Company 1'!D19","v":0},{"$f":"'Company 2'!D19","v":0},{"$f":"'Company 3'!D19","v":0},{"$f":"'Company 4'!D19","v":0},{"$f":"'Company 5'!D19","v":0},null,17.0,{"$f":"'Company 1'!E19","v":"#DIV/0!"},{"$f":"'Company 2'!E19","v":"#DIV/0!"},{"$f":"'Company 3'!E19","v":"#DIV/0!"},{"$f":"'Company 4'!E19","v":"#DIV/0!"},{"$f":"'Company 5'!E19","v":"#DIV/0!"}]
[18.0,{"$f":"'Company 1'!D20","v":0},{"$f":"'Company 2'!D20","v":0},{"$f":"'Company 3'!D20","v":0},{"$f":"'Company 4'!D20","v":0},{"$f":"'Company 5'!D20","v":0},null,18.0,{"$f":"'Company 1'!E20","v":"#DIV/0!"},{"$f":"'Company 2'!E20","v":"#DIV/0!"},{"$f":"'Company 3'!E20","v":"#DIV/0!"},{"$f":"'Company 4'!E20","v":"#DIV/0!"},{"$f":"'Company 5'!E20","v":"#DIV/0!"}]
[19.0,{"$f":"'Company 1'!D21","v":0},{"$f":"'Company 2'!D21","v":0},{"$f":"'Company 3'!D21","v":0},{"$f":"'Company 4'!D21","v":0},{"$f":"'Company 5'!D21","v":0},null,19.0,{"$f":"'Company 1'!E21","v":"#DIV/0!"},{"$f":"'Company 2'!E21","v":"#DIV/0!"},{"$f":"'Company 3'!E21","v":"#DIV/0!"},{"$f":"'Company 4'!E21","v":"#DIV/0!"},{"$f":"'Company 5'!E21","v":"#DIV/0!"}]