OK; able to load it; initial comment: what a mess!!
Should look more like this:
Code:
0 1000.00 | 1000.00
1 1000.00/100*.41667 1004.17 | 1000.00*(1+.05/12)^1 1004.17
2 1004.17/100*.41667 1008.35 | 1000.00*(1+.05/12)^2 1008.35
3 1008.35/100*.41667 1012.55 | 1000.00*(1+.05/12)^3 1012.55
...
11 1042.46/100*.41667 1046.80 | 1000.00*(1+.05/12)^11 1046.80
12 1046.80/100*.41667 1051.16 | 1000.00*(1+.05/12)^12 1051.16
You're using .41; should be more precise, like .41667 as I'm using.
The "by formula" (right side) is the proper way to use the FORMULA;
got no idea what you tried to do!