{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Kuusissetulekud","Igakuised säästud","Igakuiseid väljaminekud","Diagrammi andmed"],"not_rendered":{"charts":1,"defined_names":10},"read":"whole","date_system":"1900"}

{"sheet":"Kuusissetulekud","index":0,"n_rows":16,"n_cols":3,"rows_kept":16,"merged":[[2,1,9,1],[11,1,11,2]]}
[null,"Eelarve"]
[null,"Kulutatud sissetuleku protsent","Kokkuvõte"]
[null,"Kulutatud sissetuleku protsenti näitav sektordiagramm. Protsentväärtus on leitav allolevas lahtris.","Kuu sissetulekud kokku"]
[null,null,{"$f":"SUM(Sissetulekud[Summa])","v":{"v":3750,"d":"3,750 €"}}]
[null,null,"Kuu väljaminekud kokku"]
[null,null,{"$f":"SUM(Väljaminekud[[#All],[Summa]])","v":{"v":2058,"d":"2,058 €"}}]
[null,null,"Igakuine sääst kokku"]
[null,null,{"$f":"SUM(Säästud[[#All],[Summa]])","v":{"v":550,"d":"550 €"}}]
[null,null,"Sularahasaldo"]
[null,null,{"$f":"Kuu_sissetulekud_kokku-Kuu_väljaminekud_kokku-Igakuine_sääst_kokku","v":{"v":1142,"d":"1,142 €"}}]
[null,{"$f":"MIN(Kuu_väljaminekud_kokku/Kuu_sissetulekud_kokku,1)","v":{"v":0.5488,"d":"55%"}}]
[null,"Kuusissetulekud"]
[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":"Igakuised säästud","index":1,"n_rows":6,"n_cols":3,"rows_kept":6}
[null,{"$f":"EelarvePealkiri","v":"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":"Igakuiseid väljaminekud","index":2,"n_rows":12,"n_cols":3,"rows_kept":12}
[null,{"$f":"EelarvePealkiri","v":"Eelarve"}]
[null,"Igakuiseid väljaminekud"]
[null,"Üksus","Summa"]
[null,"Üür/hüpoteek",{"v":800,"d":"800.00 €"}]
[null,"Elekter",{"v":120,"d":"120.00 €"}]
[null,"Gaas",{"v":50,"d":"50.00 €"}]
[null,"Mobiiltelefon",{"v":45,"d":"45.00 €"}]
[null,"Toit",{"v":500,"d":"500.00 €"}]
[null,"Automakse",{"v":273,"d":"273.00 €"}]
[null,"Krediitkaardid",{"v":120,"d":"120.00 €"}]
[null,"Autokindlustus",{"v":50,"d":"50.00 €"}]
[null,"Mitmesugust",{"v":100,"d":"100.00 €"}]

{"sheet":"Diagrammi andmed","index":3,"n_rows":4,"n_cols":2,"rows_kept":4,"hidden":true}
[null,"DIAGRAMMI ANDMED"]
[null,{"$f":"MIN(1-B3,1)","v":{"v":0.45120000000000005,"d":"45%"}}]
[null,{"$f":"MIN(Kuu_väljaminekud_kokku/Kuu_sissetulekud_kokku,1)","v":{"v":0.5488,"d":"55%"}}]
[null,{"$f":"(Kuu_väljaminekud_kokku/Kuu_sissetulekud_kokku)>1","v":false}]