{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["CTI_2"],"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_2","index":0,"n_rows":26,"n_cols":9,"rows_kept":26,"cut":false,"hidden":false,"merged":[[10,1,10,2]]}
[]
[]
[]
[]
[]
[null,"Start Kapital",3000]
[null,"monatlich % CFR",0.12,{"$f":"IF(C6<1000,\"  < Starting Capital must be greater than 1000\",\"\")","v":""}]
[null,"monatlich % FNK",0.02]
[null,"FNK exchange rate",10.16]
[null,"Minimum CTI2*",1]
[null,"* 1 CTI = 1000 CFR"]
[]
[null,"Monatsende","Rendite","CFR Balance","INDEX 2 Compound","New Balance","Total Capital CTI2  Index","FNK Gain","FNK Balance"]
[null,1,{"$f":"C6*$C$7","v":360},{"$f":"C14","v":360},{"$f":"FLOOR(D14,$C$10*1000)","v":0},{"$f":"D14-E14","v":360},{"$f":"IF(C6<1000,0,C6+E14)","v":3000},{"$f":"G14*$C$8","v":60},{"$f":"H14/$C$9","v":5.9055118110236222}]
[null,2,{"$f":"G14*$C$7","v":360},{"$f":"C15+F14","v":720},0,720,{"$f":"G14+E15","v":3000},60,{"$f":"H15/$C$9+I14","v":11.811023622047244}]
[null,3,360,1080,1000,80,4000,80,19.685039370078741]
[null,4,480,560,0,560,4000,80,27.559055118110237]
[null,5,480,1040,1000,40,5000,100,37.401574803149607]
[null,6,600,640,0,640,5000,100,47.244094488188978]
[null,7,600,1240,1000,240,6000,120,59.055118110236222]
[null,8,720,960,0,960,6000,120,70.866141732283467]
[null,9,720,1680,1000,680,7000,140,84.645669291338578]
[null,10,840,1520,1000,520,8000,160,100.39370078740157]
[null,11,960,1480,1000,480,9000,180,118.11023622047244]
[null,12,1080,1560,1000,560,10000,200,137.79527559055117]
[null,"Yearly Profit",{"$f":"SUM(C14:C25)","v":7560},{"$f":"C26/C6","v":2.52},null,null,null,{"$f":"SUM(H14:H25)","v":1400}]