Fill in a Spreadsheet with Data

I need someone to input the following formula on MS Excel 2007. \r\n\r\nThe starting amount is 400,000. Develop a formula clearly expressing what this amount will turn to in 3 years, using a compounding factor of 50% monthly growth, on a month by month basis. I have a sample (attached), but this is in US Dollars and only did month by month analysis for one year. I would prefer you remove the last three zeros (,000) from the figures, entering this in the heading so that the user of this document will know that the input figures will be multiplied by 1,000. \r\n\r\nI should be able to change the starting amount or the compounding percentage for the rest of the figures to readjust. \r\n\r\nI will pay just $15 for this project as it should not be hard for the right candidate. Only bid if you have the skill to do this on Excel and not just looking for money anyhow!