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

{"sheet":"Estymator oszczędności","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,"PRZERWA ZIMOWA\nPODRÓŻ DO MEKSYKU"]
[null," Rozpocznij oszczędzać od:"," Zakończ oszczędzanie do:",null," Oszczędzaj pieniądze:"]
[null,{"$f":"TODAY()-120","v":"2021-12-06"},{"$f":"DateSavingsBegin+180","v":"2022-06-04"},null,"MIESIĘCZNY"]
[null,"KOSZT PODRÓŻY:",{"v":6000,"d":"6,000 zł"},null,"Wykres kołowy porównujący łączne bieżące oszczędności z kwotami, które należy jeszcze zaoszczędzić, znajduje się w tej komórce."]
[null,"WCZEŚNIEJSZE OSZCZĘDNOŚCI:",{"v":300,"d":"300 zł"}]
[null,"BIEŻĄCY \nCEL OSZCZĘDNOŚCI:",{"$f":"IFERROR(EventCost-AmountSaved, \"\")","v":{"v":5700,"d":"5,700 zł"}}]
[null,{"$f":"IFERROR(IF(SavingsPlanInfo>0,\"Jeśli zapiszę \"&TEXT(SavingsPlanInfo,\"# ##0 zł \")&PROPER(SavingFrequency)&\", od \"&TEXT(TODAY(),\"dd.mm.rr\"&\":\"),\"Data zdarzenia jest zbyt bliska dla \"&PROPER(SavingFrequency)&\" Plan oszczędności\"), \"\")","v":"Jeśli zapiszę 1 140 zł Miesięczny, od 05.04.22:"}]
[null,"Zaoszczędzono:",{"$f":" IFERROR(IF(SavingsPlanInfo>0,IF(TODAY()>DateSavingsBegin,(TODAY()-DateSavingsBegin)*DailySavings,0)+AmountSaved,AmountSaved), \"\")","v":{"v":4100,"d":"4,100 zł"}}]
[null,"Nadal muszę oszczędzić:",{"$f":"IFERROR(MAX(0,EventCost-SavingsToDate), \"\")","v":{"v":1900,"d":"1,900 zł"}}]
[]
[null,"SZCZEGÓŁY PLANU OSZCZĘDNOŚCI"]
[null,"Interwał oszczędności","Codziennie","Tygodniowy","Dwutygodniowy","Miesięczny","Roczny"]
[null,"Kwota do zaoszczędzenia:",{"$f":"IFERROR(MIN(Cel,IF(DaysUntilEvent=\"\",0,Cel/DaysUntilEvent)), \"\")","v":{"v":31.666666666666668,"d":"32 zł"}},{"$f":"IFERROR(MIN(Cel,IF(WeeksUntilEvent=\"\",0,IF(ROUNDUP(WeeksUntilEvent,0)=0,0,Cel/WeeksUntilEvent))), \"\")","v":{"v":221.66666666666666,"d":"222 zł"}},{"$f":"IFERROR(IF(OR(BiWeeksUntilEvent=0,BiWeeksUntilEvent=\"\"),0,MIN(Cel,IF(D13=\"\",0,Cel/BiWeeksUntilEvent))), \"\")","v":{"v":475,"d":"475 zł"}},{"$f":"IFERROR(MIN(Cel,IF(Cel=\"\",0,IF(OR(MonthsUntilEvent=0,MonthsUntilEvent=\"\"),0,Cel/MonthsUntilEvent))), \"\")","v":{"v":1140,"d":"1,140 zł"}},{"$f":"IFERROR(IF(OR(Cel=\"\",Cel=0),0,IF(OR(YearsUntilEvent=0,YearsUntilEvent=\"\"),0,Cel/YearsUntilEvent)), \"\")","v":{"v":0,"d":"0 zł"}}]
[null,"INTERWAŁ","Dni","Tygodnie","Dwutygodniowe","Miesiące","Lata"]
[null,"Czas do osiągnięcia celu:",{"$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}]