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

{"sheet":"Estimator Tabungan","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]]}
["PERJALANAN LIBURAN MUSIM DINGIN KE MEXICO"]
[]
[]
[]
[null," Mulai Menabung Pada:"," Selesai Menabung Pada:",{"$nulls":3}," Simpan Uang Setiap:"]
[null,{"$f":"TODAY()-120","v":"2012-08-26"},{"$f":"DateSavingsBegin+180","v":"2013-02-22"},null,null,"DUA-MINGGUAN"]
[]
[]
[]
[null,"BIAYA PERJALANAN:",{"v":6000,"d":"Rp6,000"}]
[null,"TABUNGAN SEBELUMNYA:",{"v":300,"d":"Rp300"}]
[]
[]
[null,"TUJUAN TABUNGAN SAAT INI:",{"$f":"EventCost-AmountSaved","v":{"v":5700,"d":"Rp5,700"}}]
[]
[]
[{"$f":"IF(SavingsPlanInfo>0,\"  Jika saya menabung \"&TEXT(SavingsPlanInfo,\"Rp#.##0 \")&PROPER(SavingFrequency)&\", mulai \"&TEXT(TODAY(),\"dd.mm.yy\"&\":\"),\"  Tanggal Kejadian Terlalu Dekat untuk \"&PROPER(SavingFrequency)&\" Rencana Tabungan\")","v":"  Jika saya menabung Rp475 Dua-Mingguan, mulai 24.12.12:"}]
[null,"Saya telah menabung:",{"$f":" IF(SavingsPlanInfo>0,IF(TODAY()>DateSavingsBegin,(TODAY()-DateSavingsBegin)*DailySavings,0)+AmountSaved,AmountSaved)","v":{"v":4100,"d":"Rp4,100"}}]
[null,"Saya masih perlu menabung:",{"$f":"MAX(0,EventCost-SavingsToDate)","v":{"v":1900,"d":"Rp1,900"}}]
[]
[]
[]
["RINCIAN RENCANA MENABUNG"]
[null,"Interval Menabung","Harian","Mingguan","Dua-Mingguan","Bulanan","Tahunan"]
[null,"Jumlah untuk ditabung:",{"$f":"MIN(Goal,IF(DaysUntilEvent=\"\",0,Goal/DaysUntilEvent))","v":{"v":31.666666666666668,"d":"Rp32"}},{"$f":"MIN(Goal,IF(WeeksUntilEvent=\"\",0,IF(ROUNDUP(WeeksUntilEvent,0)=0,0,Goal/WeeksUntilEvent)))","v":{"v":221.66666666666666,"d":"Rp222"}},{"$f":"IF(OR(BiWeeksUntilEvent=0,BiWeeksUntilEvent=\"\"),0,MIN(Goal,IF(D25=\"\",0,Goal/BiWeeksUntilEvent)))","v":{"v":475,"d":"Rp475"}},{"$f":"MIN(Goal,IF(Goal=\"\",0,IF(OR(MonthsUntilEvent=0,MonthsUntilEvent=\"\"),0,Goal/MonthsUntilEvent)))","v":{"v":1140,"d":"Rp1,140"}},{"$f":"IF(OR(Goal=\"\",Goal=0),0,IF(OR(YearsUntilEvent=0,YearsUntilEvent=\"\"),0,Goal/YearsUntilEvent))","v":{"v":0,"d":"Rp0"}}]
[]
[null,"Jangka Waktu","Hari","Minggu","Dua-Minggu","Bulan","Tahun"]
[null,"Waktu hingga tujuan tercapai:",{"$f":"IF(DateSavingsBegin<>\"\",DATEDIF(DateSavingsBegin,EventDate,\"D\"),\"\")","v":180},{"$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}]