{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["הערכת חיסכון"],"not_rendered":{"charts":1,"defined_names":19},"read":"whole","date_system":"1900"}

{"sheet":"הערכת חיסכון","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]]}
["חופשת קיץ במקסיקו"]
[]
[]
[]
[null," התחל לחסוך ב:"," סיים לחסוך עד:",{"$nulls":3}," חסוך כסף:"]
[null,{"$f":"TODAY()-120","v":"2012-09-17"},{"$f":"DateSavingsBegin+180","v":"2013-03-16"},null,null,"דו-שבועי"]
[]
[]
[]
[null,"עלות טיול:",{"v":6000,"d":"₪6,000"}]
[null,"חיסכון קודם:",{"v":300,"d":"₪300"}]
[]
[]
[null,"יעד חיסכון נוכחי:",{"$f":"EventCost-AmountSaved","v":{"v":5700,"d":"₪5,700"}}]
[]
[]
[{"$f":"IF(SavingsPlanInfo>0,\"  אם אני חוסך  \"&TEXT(SavingsPlanInfo,\"$#,##0 \")&PROPER(SavingFrequency)&\", נכון ל- \"&TEXT(TODAY(),\"dd/mm/yyyy\"&\":\"),\"  תאריך האירוע קרוב מדי עבור תוכנית חיסכון של \"&PROPER(SavingFrequency)&\" \")","v":"  אם אני חוסך  $475 דו-שבועי, נכון ל- 15/01/2013:"}]
[null,"חסכתי:",{"$f":" IF(SavingsPlanInfo>0,IF(TODAY()>DateSavingsBegin,(TODAY()-DateSavingsBegin)*DailySavings,0)+AmountSaved,AmountSaved)","v":{"v":4100,"d":"₪4,100"}}]
[null,"אני עדיין צריך לחסוך:",{"$f":"MAX(0,EventCost-SavingsToDate)","v":{"v":1900,"d":"₪1,900"}}]
[]
[]
[]
["פרטי תוכנית חיסכון"]
[null,"מרווח חיסכון","יומית","שבועית","דו-שבועית","חודשית","שנתית"]
[null,"הסכום שיש לחסוך",{"$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,"מרווח זמן","ימים","שבועות","דו-שבועי","חודשים","שנים"]
[null,"הזמן הנדרש כדי להגיע ליעד:",{"$f":"IF(DateSavingsBegin<>\"\",DATEDIF(DateSavingsBegin,EventDate,\"D\"),\"\")","v":180},{"$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}]