{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Savings Estimator"],"not_rendered":{"charts":1,"defined_names":18},"read":"whole","date_system":"1900"}

{"sheet":"Savings Estimator","index":0,"n_rows":28,"n_cols":7,"rows_kept":28,"merged":[[0,0,0,6],[4,2,4,4],[5,2,5,4],[5,5,5,6],[9,2,9,3],[10,2,10,3],[13,2,13,3],[17,2,17,3],[18,2,18,3]]}
["WINTER BREAK\nTRIP TO MEXICO"]
[]
[]
[]
[null," Start Saving On:"," Finish Saving By:",{"$nulls":3}," Save Money:"]
[null,{"$f":"TODAY()-120","v":"2012-05-21"},{"$f":"DateSavingsBegin+180","v":"2012-11-17"},null,null,"BI-WEEKLY"]
[]
[]
[]
[null,"TRIP COST:",{"v":6000,"d":"$6,000"}]
[null,"PRIOR SAVINGS:",{"v":300,"d":"$300"}]
[]
[]
[null,"CURRENT\nSAVINGS GOAL:",{"$f":"EventCost-AmountSaved","v":{"v":5700,"d":"$5,700"}}]
[]
[]
[{"$f":"IF(SavingsPlanInfo>0,\"  If I save \"&TEXT(SavingsPlanInfo,\"$#,##0 \")&PROPER(SavingFrequency)&\", as of \"&TEXT(TODAY(),\"mm.dd.yy\"&\":\"),\"  Date of Event is Too Close for a \"&PROPER(SavingFrequency)&\" Savings Plan\")","v":"  If I save $475 Bi-Weekly, as of 09.18.12:"}]
[null,"I have saved:",{"$f":" IF(SavingsPlanInfo>0,IF(TODAY()>DateSavingsBegin,(TODAY()-DateSavingsBegin)*DailySavings,0)+AmountSaved,AmountSaved)","v":{"v":4100,"d":"$4,100"}}]
[null,"I still need to save:",{"$f":"MAX(0,EventCost-SavingsToDate)","v":{"v":1900,"d":"$1,900"}}]
[]
[]
[]
["SAVINGS PLAN DETAILS"]
[null,"Savings Interval","Daily","Weekly","Bi-Weekly","Monthly","Yearly"]
[null,"Amount to save:",{"$f":"MIN(Goal,IF(DaysUntilEvent=\"\",0,Goal/DaysUntilEvent))","v":{"v":31.666666666666668,"d":"$32"}},{"$f":"MIN(Goal,IF(WeeksUntilEvent=\"\",0,IF(ROUNDUP(WeeksUntilEvent,0)=0,0,Goal/WeeksUntilEvent)))","v":{"v":221.66666666666666,"d":"$222"}},{"$f":"IF(OR(BiWeeksUntilEvent=0,BiWeeksUntilEvent=\"\"),0,MIN(Goal,IF(D25=\"\",0,Goal/BiWeeksUntilEvent)))","v":{"v":475,"d":"$475"}},{"$f":"MIN(Goal,IF(Goal=\"\",0,IF(OR(MonthsUntilEvent=0,MonthsUntilEvent=\"\"),0,Goal/MonthsUntilEvent)))","v":{"v":1140,"d":"$1,140"}},{"$f":"IF(OR(Goal=\"\",Goal=0),0,IF(OR(YearsUntilEvent=0,YearsUntilEvent=\"\"),0,Goal/YearsUntilEvent))","v":{"v":0,"d":"$0"}}]
[]
[null,"Time Interval","Days","Weeks","Bi-Weeks","Months","Years"]
[null,"Time until goal is reached:",{"$f":"IF(DateSavingsBegin<>\"\",DATEDIF(DateSavingsBegin,EventDate,\"D\"),\"\")","v":180},{"$f":"IF(DaysUntilEvent<>\"\",DaysUntilEvent/7,\"\")","v":{"v":25.714285714285715,"d":"26"}},{"$f":"IF(OR(WeeksUntilEvent=0,WeeksUntilEvent=\"\"),0,ROUNDDOWN(WeeksUntilEvent/2,0))","v":12},{"$f":"IF(DateSavingsBegin<>\"\",DATEDIF(DateSavingsBegin,EventDate,\"M\"),\"\")","v":5},{"$f":"IF(DateSavingsBegin<>\"\",DATEDIF(DateSavingsBegin,EventDate,\"Y\"),\"\")","v":0}]