{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Rahavoog","Kuusissetulekud","Kuuväljaminekud","Diagrammi andmed"],"not_rendered":{"charts":1,"images":3,"defined_names":10},"read":"whole","date_system":"1900"}

{"sheet":"Rahavoog","index":0,"n_rows":14,"n_cols":6,"rows_kept":14}
[{"$nulls":5}," "]
[]
[null," Perekonnanimi"]
[null,"Pere-eelarve"]
[null,{"$f":"\" Kuu: \" & TEXT(TODAY(),\"mmmm yyyy\")","v":" Kuu: september 2021"}]
[]
[]
[null,"Rahavoo analüüs"]
[]
[]
[null," ","Prognoositud","Tegelik","Hälve"]
[{"$f":"Sissetulekud[[#Totals],[Erinevus]]","v":{"v":300,"d":"300.00 €"}},"Sissetulekud kokku",{"$f":"Sissetulekud[[#Totals],[Prognoositud]]","v":{"v":5700,"d":"5,700 €"}},{"$f":"Sissetulekud[[#Totals],[Tegelik]]","v":{"v":6000,"d":"6,000 €"}},{"$f":"A12","v":{"v":300,"d":"300 €"}}]
[{"$f":"Väljaminekud[[#Totals],[Erinevus]]","v":{"v":-52,"d":"52.00 €"}},"Väljaminekud kokku",{"$f":"Väljaminekud[[#Totals],[Prognoositud]]","v":{"v":3603,"d":"3,603 €"}},{"$f":"Väljaminekud[[#Totals],[Tegelik]]","v":{"v":3655,"d":"3,655 €"}},{"$f":"A13","v":{"v":-52,"d":"-52 €"}}]
[null,"Sularaha kokku",{"$f":"C12-C13","v":{"v":2097,"d":"2,097 €"}},{"$f":"D12-D13","v":{"v":2345,"d":"2,345 €"}},{"$f":"SUBTOTAL(109,Rahavoog[Hälve])","v":{"v":248,"d":"248 €"}}]

{"sheet":"Kuusissetulekud","index":1,"n_rows":9,"n_cols":6,"rows_kept":9}
[{"$nulls":5}," "]
[null,"Kuusissetulek"]
[]
[]
[null," ","Prognoositud","Tegelik","Erinevus"]
[null,"Sissetulek 1",{"v":4000,"d":"4,000.00 €"},{"v":4000,"d":"4,000.00 €"},{"$f":"Sissetulekud[[#This Row],[Tegelik]]-Sissetulekud[[#This Row],[Prognoositud]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Sissetulek 2",{"v":1400,"d":"1,400.00 €"},{"v":1500,"d":"1,500.00 €"},{"$f":"Sissetulekud[[#This Row],[Tegelik]]-Sissetulekud[[#This Row],[Prognoositud]]","v":{"v":100,"d":"100.00 €"}}]
[null,"Muu sissetulek",{"v":300,"d":"300.00 €"},{"v":500,"d":"500.00 €"},{"$f":"Sissetulekud[[#This Row],[Tegelik]]-Sissetulekud[[#This Row],[Prognoositud]]","v":{"v":200,"d":"200.00 €"}}]
[null,"Sissetulekud kokku",{"$f":"SUBTOTAL(109,Sissetulekud[Prognoositud])","v":{"v":5700,"d":"5,700.00 €"}},{"$f":"SUBTOTAL(109,Sissetulekud[Tegelik])","v":{"v":6000,"d":"6,000.00 €"}},{"$f":"SUBTOTAL(109,Sissetulekud[Erinevus])","v":{"v":300,"d":"300.00 €"}}]

{"sheet":"Kuuväljaminekud","index":2,"n_rows":26,"n_cols":6,"rows_kept":26}
[{"$nulls":5}," "]
[null,"Kuuväljaminekud"]
[]
[]
[null," ","Prognoositud","Tegelik","Erinevus"]
[null,"Eluase",{"v":1500,"d":"1,500.00 €"},{"v":1500,"d":"1,500.00 €"},{"$f":"Väljaminekud[[#This Row],[Prognoositud]]-Väljaminekud[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Toit",{"v":250,"d":"250.00 €"},{"v":280,"d":"280.00 €"},{"$f":"Väljaminekud[[#This Row],[Prognoositud]]-Väljaminekud[[#This Row],[Tegelik]]","v":{"v":-30,"d":"-30.00 €"}}]
[null,"Telefon",{"v":38,"d":"38.00 €"},{"v":38,"d":"38.00 €"},{"$f":"Väljaminekud[[#This Row],[Prognoositud]]-Väljaminekud[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Elekter/gaas",{"v":65,"d":"65.00 €"},{"v":78,"d":"78.00 €"},{"$f":"Väljaminekud[[#This Row],[Prognoositud]]-Väljaminekud[[#This Row],[Tegelik]]","v":{"v":-13,"d":"-13.00 €"}}]
[null,"Vesi/kanalisatsioon/prügivedu",{"v":25,"d":"25.00 €"},{"v":21,"d":"21.00 €"},{"$f":"Väljaminekud[[#This Row],[Prognoositud]]-Väljaminekud[[#This Row],[Tegelik]]","v":{"v":4,"d":"4.00 €"}}]
[null,"Kaabeltelevisioon",{"v":75,"d":"75.00 €"},{"v":83,"d":"83.00 €"},{"$f":"Väljaminekud[[#This Row],[Prognoositud]]-Väljaminekud[[#This Row],[Tegelik]]","v":{"v":-8,"d":"-8.00 €"}}]
[null,"Internet",{"v":60,"d":"60.00 €"},{"v":60,"d":"60.00 €"},{"$f":"Väljaminekud[[#This Row],[Prognoositud]]-Väljaminekud[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Majapidamine/remont",{"v":0,"d":"0.00 €"},{"v":60,"d":"60.00 €"},{"$f":"Väljaminekud[[#This Row],[Prognoositud]]-Väljaminekud[[#This Row],[Tegelik]]","v":{"v":-60,"d":"-60.00 €"}}]
[null,"Lastehoid",{"v":180,"d":"180.00 €"},{"v":150,"d":"150.00 €"},{"$f":"Väljaminekud[[#This Row],[Prognoositud]]-Väljaminekud[[#This Row],[Tegelik]]","v":{"v":30,"d":"30.00 €"}}]
[null,"Õppemaks",{"v":250,"d":"250.00 €"},{"v":250,"d":"250.00 €"},{"$f":"Väljaminekud[[#This Row],[Prognoositud]]-Väljaminekud[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Lemmikloomad",{"v":75,"d":"75.00 €"},{"v":80,"d":"80.00 €"},{"$f":"Väljaminekud[[#This Row],[Prognoositud]]-Väljaminekud[[#This Row],[Tegelik]]","v":{"v":-5,"d":"-5.00 €"}}]
[null,"Transport",{"v":280,"d":"280.00 €"},{"v":260,"d":"260.00 €"},{"$f":"Väljaminekud[[#This Row],[Prognoositud]]-Väljaminekud[[#This Row],[Tegelik]]","v":{"v":20,"d":"20.00 €"}}]
[null,"Hügieenivahendid",{"v":75,"d":"75.00 €"},{"v":65,"d":"65.00 €"},{"$f":"Väljaminekud[[#This Row],[Prognoositud]]-Väljaminekud[[#This Row],[Tegelik]]","v":{"v":10,"d":"10.00 €"}}]
[null,"Kindlustus",{"v":255,"d":"255.00 €"},{"v":255,"d":"255.00 €"},{"$f":"Väljaminekud[[#This Row],[Prognoositud]]-Väljaminekud[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Krediitkaardid",{"v":100,"d":"100.00 €"},{"v":100,"d":"100.00 €"},{"$f":"Väljaminekud[[#This Row],[Prognoositud]]-Väljaminekud[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Laenud",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"$f":"Väljaminekud[[#This Row],[Prognoositud]]-Väljaminekud[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Maksud",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"$f":"Väljaminekud[[#This Row],[Prognoositud]]-Väljaminekud[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Kingitused/heategevus",{"v":150,"d":"150.00 €"},{"v":150,"d":"150.00 €"},{"$f":"Väljaminekud[[#This Row],[Prognoositud]]-Väljaminekud[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Säästud",{"v":225,"d":"225.00 €"},{"v":225,"d":"225.00 €"},{"$f":"Väljaminekud[[#This Row],[Prognoositud]]-Väljaminekud[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Muu",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"$f":"Väljaminekud[[#This Row],[Prognoositud]]-Väljaminekud[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Kokku",{"$f":"SUBTOTAL(109,Väljaminekud[Prognoositud])","v":{"v":3603,"d":"3,603.00 €"}},{"$f":"SUBTOTAL(109,Väljaminekud[Tegelik])","v":{"v":3655,"d":"3,655.00 €"}},{"$f":"SUBTOTAL(109,Väljaminekud[Erinevus])","v":{"v":-52,"d":"-52.00 €"}}]

{"sheet":"Diagrammi andmed","index":3,"n_rows":7,"n_cols":4,"rows_kept":7,"hidden":true}
[]
[null,"Diagrammi andmed"]
[]
[null,null,"Prognoositud","Tegelik"]
[null,"Kuusissetulek",{"$f":"Sissetulekud[[#Totals],[Prognoositud]]","v":5700},{"$f":"Sissetulekud[[#Totals],[Tegelik]]","v":6000}]
[null,"Kuuväljaminekud",{"$f":"Väljaminekud[[#Totals],[Prognoositud]]","v":3603},{"$f":"Väljaminekud[[#Totals],[Tegelik]]","v":3655}]
[null,"Rahavood",{"$f":"Rahavoog[[#Totals],[Prognoositud]]","v":2097},{"$f":"Rahavoog[[#Totals],[Tegelik]]","v":2345}]