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

{"sheet":"Savings estimator","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,"WINTER BREAK\nTRIP TO MEXICO"]
[null," Start saving on:"," Finish Saving by:",null," Save money:"]
[null,{"$f":"TODAY()-120","v":"2022-07-13"},{"$f":"DateSavingsBegin+180","v":"2023-01-09"},null,"MONTHLY"]
[null,"TRIP COST:",{"v":6000,"d":"$6,000"},null,"Pie chart comparing total current savings to money yet to be saved is in this cell."]
[null,"PRIOR SAVINGS:",{"v":300,"d":"$300"}]
[null,"CURRENT \nSAVINGS GOAL:",{"$f":"IFERROR(EventCost-AmountSaved, \"\")","v":{"v":5700,"d":"$5,700"}}]
[null,{"$f":"IFERROR(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 $1,140 Monthly, as of 11.10.22:"}]
[null,"I have saved:",{"$f":" IFERROR(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":"IFERROR(MAX(0,EventCost-SavingsToDate), \"\")","v":{"v":1900,"d":"$1,900"}}]
[]
[null,"SAVINGS PLAN DETAILS"]
[null,"Savings Interval","Daily","Weekly","Bi-weekly","Monthly","Yearly"]
[null,"Amount to save:",{"$f":"IFERROR(MIN(Goal,IF(DaysUntilEvent=\"\",0,Goal/DaysUntilEvent)), \"\")","v":{"v":31.666666666666668,"d":"$32"}},{"$f":"IFERROR(MIN(Goal,IF(WeeksUntilEvent=\"\",0,IF(ROUNDUP(WeeksUntilEvent,0)=0,0,Goal/WeeksUntilEvent))), \"\")","v":{"v":221.66666666666666,"d":"$222"}},{"$f":"IFERROR(IF(OR(BiWeeksUntilEvent=0,BiWeeksUntilEvent=\"\"),0,MIN(Goal,IF(D13=\"\",0,Goal/BiWeeksUntilEvent))), \"\")","v":{"v":475,"d":"$475"}},{"$f":"IFERROR(MIN(Goal,IF(Goal=\"\",0,IF(OR(MonthsUntilEvent=0,MonthsUntilEvent=\"\"),0,Goal/MonthsUntilEvent))), \"\")","v":{"v":1140,"d":"$1,140"}},{"$f":"IFERROR(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":"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}]