{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Rechner für Ersparnisse"],"not_rendered":{"charts":1,"defined_names":23},"read":"whole","date_system":"1900"}

{"sheet":"Rechner für Ersparnisse","index":0,"n_rows":15,"n_cols":7,"rows_kept":15,"merged":[[0,1,0,6],[1,2,1,3],[1,4,1,5],[2,2,2,3],[2,4,2,5],[3,2,3,3],[4,2,4,3],[5,2,5,3],[7,2,7,3],[8,2,8,3]]}
[null,"WINTERPAUSE\nREISE NACH MEXIKO"]
[null," Sparen beginnen am:"," Sparen beenden bis:",null," Sparen Sie Geld:"]
[null,{"$f":"TODAY()-120","v":"2021-12-02"},{"$f":"DateSavingsBegin+180","v":"2022-05-31"},null,"MONATLICH"]
[null,"REISEKOSTEN:",{"v":6000,"d":"6,000 €"},null,"In dieser Zelle befindet sich ein Kreisdiagramm, in dem die aktuellen Einsparungen mit dem Geld verglichen werden, das noch gespart werden muss."]
[null,"VORHERIGE EINSPARUNGEN:",{"v":300,"d":"300 €"}]
[null,"AKTUELL \nSPARZIEL:",{"$f":"IFERROR(EventCost-AmountSaved, \"\")","v":{"v":5700,"d":"5,700 €"}}]
[null,{"$f":"IFERROR(IF(SavingsPlanInfo>0,\"Wenn ich spare \"&TEXT(SavingsPlanInfo,\"#.##0 € \")&PROPER(SavingFrequency)&\", Stand \"&TEXT(TODAY(),\"TT.MM.JJ\"&\":\"),\"Datumsangabe des Ereignisses ist zu nah für \"&PROPER(SavingFrequency)&\" Sparplan\"), \"\")","v":"Wenn ich spare 1.140 € Monatlich, Stand 01.04.22:"}]
[null,"Ich habe gespart:",{"$f":" IFERROR(IF(SavingsPlanInfo>0,IF(TODAY()>DateSavingsBegin,(TODAY()-DateSavingsBegin)*DailySavings,0)+AmountSaved,AmountSaved), \"\")","v":{"v":4100,"d":"4,100 €"}}]
[null,"Ich muss noch sparen:",{"$f":"IFERROR(MAX(0,EventCost-SavingsToDate), \"\")","v":{"v":1900,"d":"1,900 €"}}]
[]
[null,"DETAILS ZUM SPARPLAN"]
[null,"Sparzeitraum","Täglich","Wöchentlich","Zweiwöchentlich","Monatlich","Jährlich"]
[null,"Zu sparender Betrag:",{"$f":"IFERROR(MIN(Ziel,IF(DaysUntilEvent=\"\",0,Ziel/DaysUntilEvent)), \"\")","v":{"v":31.666666666666668,"d":"32 €"}},{"$f":"IFERROR(MIN(Ziel,IF(WeeksUntilEvent=\"\",0,IF(ROUNDUP(WeeksUntilEvent,0)=0,0,Ziel/WeeksUntilEvent))), \"\")","v":{"v":221.66666666666666,"d":"222 €"}},{"$f":"IFERROR(IF(OR(BiWeeksUntilEvent=0,BiWeeksUntilEvent=\"\"),0,MIN(Ziel,IF(D13=\"\",0,Ziel/BiWeeksUntilEvent))), \"\")","v":{"v":475,"d":"475 €"}},{"$f":"IFERROR(MIN(Ziel,IF(Ziel=\"\",0,IF(OR(MonthsUntilEvent=0,MonthsUntilEvent=\"\"),0,Ziel/MonthsUntilEvent))), \"\")","v":{"v":1140,"d":"1,140 €"}},{"$f":"IFERROR(IF(OR(Ziel=\"\",Ziel=0),0,IF(OR(YearsUntilEvent=0,YearsUntilEvent=\"\"),0,Ziel/YearsUntilEvent)), \"\")","v":{"v":0,"d":"0 €"}}]
[null,"Zeitraum","Tage","Wochen","Zwei Wochen","Monate","Jahre"]
[null,"Zeit bis zum Erreichen des Ziels:",{"$f":"IFERROR(IF(DateSavingsBegin<>\"\",DATEDIF(DateSavingsBegin,EventDate,\"D\"),\"\"), \"\")","v":180},{"$f":"IFERROR(IF(DaysUntilEvent<>\"\",DaysUntilEvent/7,\"\"), \"\")","v":{"v":25.714285714285715,"d":"26"}},{"$f":"IFERROR(IF(OR(WeeksUntilEvent=0,WeeksUntilEvent=\"\"),0,ROUNDDOWN(WeeksUntilEvent/2,0)), \"\")","v":12},{"$f":"IFERROR(IF(DateSavingsBegin<>\"\",DATEDIF(DateSavingsBegin,EventDate,\"M\"),\"\"), \"\")","v":5},{"$f":"IFERROR(IF(DateSavingsBegin<>\"\",DATEDIF(DateSavingsBegin,EventDate,\"Y\"),\"\"), \"\")","v":0}]