{"text_format":"3","workbook":"xlsx","n_sheets":5,"sheets":["Kokkuvõte","Kuusissetulekud","Kuuväljaminekud","Igakuine sääst","Diagrammi andmed"],"not_rendered":{"charts":2,"defined_names":15},"read":"whole","date_system":"1900"}

{"sheet":"Kokkuvõte","index":0,"n_rows":10,"n_cols":4,"rows_kept":10,"merged":[[2,1,9,1],[2,3,10,7]]}
[null,"Isiklik eelarve"]
[null,"Kulutatud sissetuleku protsent","Kokkuvõte"]
[null,{"$f":"Kulutatud_sissetuleku_protsent","v":{"v":0.6229333333333333,"d":"62%"}},"KUU SISSETULEKUD KOKKU","Selles lahtris on tulpdiagramm, millel kuvatakse igakuiste kogusissetulekute ja -väljaminekute summa."]
[null,null,{"$f":"SUM(Kuusissetulek[[#All],[SUMMA]])","v":{"v":3750,"d":"3,750 €"}}]
[null,null,"KUU VÄLJAMINEKUD KOKKU"]
[null,null,{"$f":"SUM(Kuuväljaminekud[[#All],[SUMMA]])","v":{"v":2336,"d":"2,336 €"}}]
[null,null,"IGAKUINE SÄÄST KOKKU"]
[null,null,{"$f":"SUM(Säästud[[#All],[SUMMA]])","v":{"v":550,"d":"550 €"}}]
[null,null,"RAHASALDO"]
[null,null,{"$f":"KuuKogusissetulek-KuuKoguväljaminekud-KuuKogusäästud","v":{"v":864,"d":"864 €"}}]

{"sheet":"Kuusissetulekud","index":1,"n_rows":6,"n_cols":3,"rows_kept":6}
[null,{"$f":"EelarvePealkiri","v":"Isiklik eelarve"}]
[null,"Kuu sissetulekud"]
[null,"ÜKSUS","SUMMA"]
[null,"1. sissetulekuallikas",{"v":2500,"d":"2,500.00 €"}]
[null,"2. sissetulekuallikas",{"v":1000,"d":"1,000.00 €"}]
[null,"Muu",{"v":250,"d":"250.00 €"}]

{"sheet":"Kuuväljaminekud","index":2,"n_rows":16,"n_cols":4,"rows_kept":16}
[null,{"$f":"EelarvePealkiri","v":"Isiklik eelarve"}]
[null,"Kuuväljaminekud"]
[null,"ÜKSUS","TÄHTAEG","SUMMA"]
[null,"Üür/hüpoteek","Kuupäev",{"v":800,"d":"800.00 €"}]
[null,"Elekter","Kuupäev",{"v":120,"d":"120.00 €"}]
[null,"Gaas","Kuupäev",{"v":50,"d":"50.00 €"}]
[null,"Mobiiltelefon","Kuupäev",{"v":45,"d":"45.00 €"}]
[null,"Toit","Kuupäev",{"v":500,"d":"500.00 €"}]
[null,"Automakse","Kuupäev",{"v":273,"d":"273.00 €"}]
[null,"Autokulud","Kuupäev",{"v":120,"d":"120.00 €"}]
[null,"Õppelaenud","Kuupäev",{"v":50,"d":"50.00 €"}]
[null,"Krediitkaardid","Kuupäev",{"v":100,"d":"100.00 €"}]
[null,"Autokindlustus","Kuupäev",{"v":78,"d":"78.00 €"}]
[null,"Isiklik hooldus","Kuupäev",{"v":50,"d":"50.00 €"}]
[null,"Meelelahutus","Kuupäev",{"v":100,"d":"100.00 €"}]
[null,"Muu","Kuupäev",{"v":50,"d":"50.00 €"}]

{"sheet":"Igakuine sääst","index":3,"n_rows":6,"n_cols":3,"rows_kept":6}
[null,{"$f":"EelarvePealkiri","v":"Isiklik eelarve"}]
[null,"Igakuised säästud"]
[null,"KUUPÄEV","SUMMA"]
[null,"Kuupäev",{"v":200,"d":"200.00 €"}]
[null,"Kuupäev",{"v":250,"d":"250.00 €"}]
[null,"Kuupäev",{"v":100,"d":"100.00 €"}]

{"sheet":"Diagrammi andmed","index":4,"n_rows":6,"n_cols":2,"rows_kept":6,"hidden":true}
[]
[null,"DIAGRAMMI ANDMED"]
[]
[null,{"$f":"MIN(1,1-B5)","v":{"v":0.37706666666666666,"d":"38%"}}]
[null,{"$f":"MIN(KuuKoguväljaminekud/KuuKogusissetulek,1)","v":{"v":0.6229333333333333,"d":"62%"}}]
[null,{"$f":"(KuuKoguväljaminekud/KuuKogusissetulek)>1","v":false}]