{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Kuusissetulekud","Igakuised elamiskulud","Semestri kooliga seotud kulud"],"not_rendered":{"charts":1,"images":1,"defined_names":4},"read":"whole","date_system":"1900"}

{"sheet":"Kuusissetulekud","index":0,"n_rows":13,"n_cols":5,"rows_kept":13}
[{"$nulls":4}," "]
[]
[null,"Iga kuu välja minev raha",{"$f":"Igakuised_kulud_kokku+Igakuised_semestri_kulud","v":{"v":2188.333333333333,"d":"2,188 €"}}]
[null,"Igakuised elamiskulud",{"$f":"SUM(Igakuised_kulud[Summa])","v":{"v":920,"d":"920 €"}}]
[null,"Igakuised koolisemestriga seotud kulud",{"$f":"SUM(Semestri_kulud[Summa])/Semestri_pikkus","v":{"v":1268.3333333333333,"d":"1,268 €"}}]
[null,"Igakuine sissetulek",{"$f":"SUM(Igakuine_sissetulek[Summa])","v":{"v":2460,"d":"2,460 €"}}]
[null,"Üle-/puudujääk",{"$f":"C6-C3","v":{"v":271.66666666666697,"d":"272 €"}}]
[null,"Igakuine sissetulek"]
[null,"Üksus","Summa"]
[null,"Sissetulek tööst",{"v":850,"d":"850.00 €"}]
[null,"Määratud finantsabi(d)",{"v":1200,"d":"1,200.00 €"}]
[null,"Ema ja isa",{"v":400,"d":"400.00 €"}]
[null,"Muu",{"v":10,"d":"10.00 €"}]

{"sheet":"Igakuised elamiskulud","index":1,"n_rows":15,"n_cols":3,"rows_kept":15}
[null,"Igakuised kulutused"]
[null,"Üksus","Summa"]
[null,"Üür",{"v":280,"d":"280.00 €"}]
[null,"Kommunaalid",{"v":35,"d":"35.00 €"}]
[null,"Mobiiltelefon",{"v":40,"d":"40.00 €"}]
[null,"Toit",{"v":75,"d":"75.00 €"}]
[null,"Automakse",{"v":240,"d":"240.00 €"}]
[null,"Autokindlustus",{"v":55,"d":"55.00 €"}]
[null,"Bensiin",{"v":40,"d":"40.00 €"}]
[null,"Laenud",{"v":25,"d":"25.00 €"}]
[null,"Krediitkaardid",{"v":35,"d":"35.00 €"}]
[null,"Isiklik hooldus",{"v":20,"d":"20.00 €"}]
[null,"Meelelahutus",{"v":30,"d":"30.00 €"}]
[null,"Muud",{"v":25,"d":"25.00 €"}]
[null,"Hädaolukordade fond",{"v":20,"d":"20.00 €"}]

{"sheet":"Semestri kooliga seotud kulud","index":2,"n_rows":6,"n_cols":5,"rows_kept":6}
[null,"Mida sellel semestril vajan",null,"Semestri pikkus (kuud):",3]
[null,"Üksus","Summa"]
[null,"Õppetasud",{"v":2500,"d":"2,500.00 €"}]
[null,"Laboritasud",{"v":525,"d":"525.00 €"}]
[null,"Raamatud",{"v":600,"d":"600.00 €"}]
[null,"Muud tasud",{"v":180,"d":"180.00 €"}]