{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["CTI_1"],"not_rendered":{"charts":0,"images":1,"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":"CTI_1","index":0,"n_rows":24,"n_cols":7,"rows_kept":24,"cut":false,"hidden":false,"merged":[[8,1,8,2]]}
[]
[]
[]
[]
[]
[null,"Startkapital CTI1",20000]
[null,"monatl. Rendite %",0.22]
[null,"Minimum CTI1*",20]
[null,"* 1 CTI = 1000 CFR"]
[]
[null,"Monatsende","Rendite","Kontostand (Finiko Wallet)","Index Compound","Neuer Kontostand","Geamtkapital CTI1"]
[null,1,{"$f":"C6*$C$7","v":4400},{"$f":"C12","v":4400},{"$f":"FLOOR(D12,$C$8*1000)","v":0},{"$f":"D12-E12","v":4400},{"$f":"IF(C6<1000,0,C6+E12)","v":20000}]
[null,2,{"$f":"G12*$C$7","v":4400},{"$f":"C13+F12","v":8800},0,8800,{"$f":"G12+E13","v":20000}]
[null,3,4400,13200,0,13200,20000]
[null,4,4400,17600,0,17600,20000]
[null,5,4400,22000,20000,2000,40000]
[null,6,8800,10800,0,10800,40000]
[null,7,8800,19600,0,19600,40000]
[null,8,8800,28400,20000,8400,60000]
[null,9,13200,21600,20000,1600,80000]
[null,10,17600,19200,0,19200,80000]
[null,11,17600,36800,20000,16800,100000]
[null,12,22000,38800,20000,18800,120000]
[null,"Yearly Profit",{"$f":"SUM(C12:C23)","v":118800},{"$f":"C24/C6","v":5.94}]