<?xml version="1.0" standalone="yes"?>
<FormulaDataSet xmlns="http://tempuri.org/FormulaDataSet.xsd">
  <Formula>
    <Id>Days to Xmas</Id>
    <FormulaString>dt(25 Dec 2006) - dt(12 Dec 2006)</FormulaString>
    <FormatType>TD</FormatType>
  </Formula>
  <Formula>
    <Id>#Cost of Xmas presents</Id>
    <FormulaString>13
+23
-25
+65
-200
+23
-25
+65
-202
+873
+23
-25
+65</FormulaString>
    <FormatType>N</FormatType>
  </Formula>
  <Formula>
    <Id>#Yearly income</Id>
    <FormulaString>( 5 * 8_hours_per_day * 40_weeks_worked * 50_dollars_per_hour )</FormulaString>
    <FormatType>C</FormatType>
  </Formula>
  <Formula>
    <Id>#Tax rate</Id>
    <FormulaString>36_percent</FormulaString>
    <FormatType>N</FormatType>
  </Formula>
  <Formula>
    <Id>After tax monthly income</Id>
    <FormulaString>({#Yearly income}*(1-{#Tax rate}/100))/12</FormulaString>
    <FormatType>C</FormatType>
  </Formula>
  <Formula>
    <Id>#Monthly expenses</Id>
    <FormulaString>44
+400/2*52/12
+230</FormulaString>
    <FormatType>C</FormatType>
  </Formula>
  <Formula>
    <Id>Money left after Xmas</Id>
    <FormulaString>{After tax monthly income}
- {#Monthly expenses}
- {#Cost of Xmas presents}</FormulaString>
    <FormatType>C</FormatType>
  </Formula>
</FormulaDataSet>
