{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Isiklik eelarve"],"not_rendered":{"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"Isiklik eelarve","index":0,"n_rows":92,"n_cols":14,"rows_kept":92,"merged":[[0,0,0,13],[5,0,5,13],[10,0,10,13],[11,0,11,13],[21,0,21,13],[29,0,29,13],[37,0,37,13],[43,0,43,13],[52,0,52,13],[60,0,60,13],[66,0,66,13],[75,0,75,13],[82,0,82,13],[89,0,89,13]]}
["Isiklik eelarve"]
[]
[null,"Jaan","Veebr","Märts","Aprill","Mai","Juuni","Juuli","Aug","Sept","Okt","Nov","Dets","Aasta"]
["Kulud kokku",{"$f":"SUM(B21,B29,B37,B43,B52,B60,B66,B75,B82,B89,B92)","v":{"v":0,"d":"0.00 kr"}},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"$f":"SUM(B4:M4)","v":{"v":0,"d":"0.00 kr"}}]
["Raha puudu-/ülejääk",{"$f":"SUM(B10-B4)","v":{"v":0,"d":"0.00 kr"}},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"$f":"SUM(B5:M5)","v":{"v":0,"d":"0.00 kr"}}]
["Tulud"]
["Palgad",{"$nulls":12},{"$f":"SUM(Tabel1[[#This Row],[Veerg2]:[Veerg13]])","v":{"v":0,"d":"0 kr"}}]
["Intressid/dividendid",{"$nulls":12},{"$f":"SUM(Tabel1[[#This Row],[Veerg2]:[Veerg13]])","v":{"v":0,"d":"0 kr"}}]
["Erinevat",{"$nulls":12},{"$f":"SUM(Tabel1[[#This Row],[Veerg2]:[Veerg13]])","v":{"v":0,"d":"0 kr"}}]
["Kokku",{"$f":"SUBTOTAL(109,Tabel1[Veerg2])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel1[Veerg3])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel1[Veerg4])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel1[Veerg5])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel1[Veerg6])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel1[Veerg7])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel1[Veerg8])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel1[Veerg9])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel1[Veerg10])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel1[Veerg11])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel1[Veerg12])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel1[Veerg13])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel1[Veerg14])","v":{"v":0,"d":"0 kr"}}]
["Kulud"]
["Kodu"]
["Laen/rent",{"$nulls":12},{"$f":"SUM(Tabel2[[#This Row],[Veerg2]:[Veerg13]])","v":{"v":0,"d":"0 kr"}}]
["Kommunaalkulud",{"$nulls":12},{"$f":"SUM(Tabel2[[#This Row],[Veerg2]:[Veerg13]])","v":{"v":0,"d":"0 kr"}}]
["Lauatelefon",{"$nulls":12},{"$f":"SUM(Tabel2[[#This Row],[Veerg2]:[Veerg13]])","v":{"v":0,"d":"0 kr"}}]
["Mobiiltelefon",{"$nulls":12},{"$f":"SUM(Tabel2[[#This Row],[Veerg2]:[Veerg13]])","v":{"v":0,"d":"0 kr"}}]
["Remont",{"$nulls":12},{"$f":"SUM(Tabel2[[#This Row],[Veerg2]:[Veerg13]])","v":{"v":0,"d":"0 kr"}}]
["Kodu sisustamine",{"$nulls":12},{"$f":"SUM(Tabel2[[#This Row],[Veerg2]:[Veerg13]])","v":{"v":0,"d":"0 kr"}}]
["Kodukindlustus",{"$nulls":12},{"$f":"SUM(Tabel2[[#This Row],[Veerg2]:[Veerg13]])","v":{"v":0,"d":"0 kr"}}]
["Aiatarbed",{"$nulls":12},{"$f":"SUM(Tabel2[[#This Row],[Veerg2]:[Veerg13]])","v":{"v":0,"d":"0 kr"}}]
["Kokku",{"$f":"SUBTOTAL(109,Tabel2[Veerg2])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel2[Veerg3])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel2[Veerg4])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel2[Veerg5])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel2[Veerg6])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel2[Veerg7])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel2[Veerg8])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel2[Veerg9])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel2[Veerg10])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel2[Veerg11])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel2[Veerg12])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel2[Veerg13])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel2[Veerg14])","v":{"v":0,"d":"0 kr"}}]
["Igapäevaelu"]
["Toidukaubad ",{"$nulls":12},{"$f":"SUM(Tabel3[[#This Row],[Veerg2]:[Veerg13]])","v":{"v":0,"d":"0 kr"}}]
["Lapsehoidja",{"$nulls":12},{"$f":"SUM(Tabel3[[#This Row],[Veerg2]:[Veerg13]])","v":{"v":0,"d":"0 kr"}}]
["Keemiline puhastus",{"$nulls":12},{"$f":"SUM(Tabel3[[#This Row],[Veerg2]:[Veerg13]])","v":{"v":0,"d":"0 kr"}}]
["Restoran",{"$nulls":12},{"$f":"SUM(Tabel3[[#This Row],[Veerg2]:[Veerg13]])","v":{"v":0,"d":"0 kr"}}]
["Majapuhastusteenus",{"$nulls":12},{"$f":"SUM(Tabel3[[#This Row],[Veerg2]:[Veerg13]])","v":{"v":0,"d":"0 kr"}}]
["Koera jalutaja",{"$nulls":12},{"$f":"SUM(Tabel3[[#This Row],[Veerg2]:[Veerg13]])","v":{"v":0,"d":"0 kr"}}]
["Kokku",{"$f":"SUBTOTAL(109,Tabel3[Veerg2])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel3[Veerg3])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel3[Veerg4])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel3[Veerg5])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel3[Veerg6])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel3[Veerg7])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel3[Veerg8])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel3[Veerg9])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel3[Veerg10])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel3[Veerg11])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel3[Veerg12])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel3[Veerg13])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel3[Veerg14])","v":{"v":0,"d":"0 kr"}}]
["Transport"]
["Kütus",{"$nulls":12},{"$f":"SUM(Tabel4[[#This Row],[Veerg2]:[Veerg13]])","v":{"v":0,"d":"0 kr"}}]
["Kindlustus",{"$nulls":12},{"$f":"SUM(Tabel4[[#This Row],[Veerg2]:[Veerg13]])","v":{"v":0,"d":"0 kr"}}]
["Autoremont",{"$nulls":12},{"$f":"SUM(Tabel4[[#This Row],[Veerg2]:[Veerg13]])","v":{"v":0,"d":"0 kr"}}]
["Autopesu/-puhastus",{"$nulls":12},{"$f":"SUM(Tabel4[[#This Row],[Veerg2]:[Veerg13]])","v":{"v":0,"d":"0 kr"}}]
["Parkimine",{"$nulls":12},{"$f":"SUM(Tabel4[[#This Row],[Veerg2]:[Veerg13]])","v":{"v":0,"d":"0 kr"}}]
["Ühistransport",{"$nulls":12},{"$f":"SUM(Tabel4[[#This Row],[Veerg2]:[Veerg13]])","v":{"v":0,"d":"0 kr"}}]
["Kokku",{"$f":"SUBTOTAL(109,Tabel4[Veerg2])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel4[Veerg3])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel4[Veerg4])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel4[Veerg5])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel4[Veerg6])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel4[Veerg7])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel4[Veerg8])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel4[Veerg9])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel4[Veerg10])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel4[Veerg11])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel4[Veerg12])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel4[Veerg13])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel4[Veerg14])","v":{"v":0,"d":"0 kr"}}]
["Meelelahutus"]
["Kaabel-TV",{"$nulls":12},{"$f":"SUM(Tabel5[[#This Row],[Veerg2]:[Veerg13]])","v":{"v":0,"d":"0 kr"}}]
["Video-/DVD-laenutus",{"$nulls":12},{"$f":"SUM(Tabel5[[#This Row],[Veerg2]:[Veerg13]])","v":{"v":0,"d":"0 kr"}}]
["Kino/teater",{"$nulls":12},{"$f":"SUM(Tabel5[[#This Row],[Veerg2]:[Veerg13]])","v":{"v":0,"d":"0 kr"}}]
["Kontserdid/peod",{"$nulls":12},{"$f":"SUM(Tabel5[[#This Row],[Veerg2]:[Veerg13]])","v":{"v":0,"d":"0 kr"}}]
["Kokku",{"$f":"SUBTOTAL(109,Tabel5[Veerg2])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel5[Veerg3])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel5[Veerg4])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel5[Veerg5])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel5[Veerg6])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel5[Veerg7])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel5[Veerg8])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel5[Veerg9])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel5[Veerg10])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel5[Veerg11])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel5[Veerg12])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel5[Veerg13])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel5[Veerg14])","v":{"v":0,"d":"0 kr"}}]
["Tervis"]
["Sanatooriumi tasud",{"$nulls":12},{"$f":"SUM(Tabel6[[#This Row],[Veerg2]:[Veerg13]])","v":{"v":0,"d":"0 kr"}}]
["Kindlustus",{"$nulls":12},{"$f":"SUM(Tabel6[[#This Row],[Veerg2]:[Veerg13]])","v":{"v":0,"d":"0 kr"}}]
["Retseptiravimid",{"$nulls":12},{"$f":"SUM(Tabel6[[#This Row],[Veerg2]:[Veerg13]])","v":{"v":0,"d":"0 kr"}}]
["Letiravimid",{"$nulls":12},{"$f":"SUM(Tabel6[[#This Row],[Veerg2]:[Veerg13]])","v":{"v":0,"d":"0 kr"}}]
["Visiiditasud",{"$nulls":12},{"$f":"SUM(Tabel6[[#This Row],[Veerg2]:[Veerg13]])","v":{"v":0,"d":"0 kr"}}]
["Loomaarst/-ravimid",{"$nulls":12},{"$f":"SUM(Tabel6[[#This Row],[Veerg2]:[Veerg13]])","v":{"v":0,"d":"0 kr"}}]
["Elukindlustus",{"$nulls":12},{"$f":"SUM(Tabel6[[#This Row],[Veerg2]:[Veerg13]])","v":{"v":0,"d":"0 kr"}}]
["Kokku",{"$f":"SUBTOTAL(109,Tabel6[Veerg2])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel6[Veerg3])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel6[Veerg4])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel6[Veerg5])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel6[Veerg6])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel6[Veerg7])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel6[Veerg8])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel6[Veerg9])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel6[Veerg10])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel6[Veerg11])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel6[Veerg12])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel6[Veerg13])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel6[Veerg14])","v":{"v":0,"d":"0 kr"}}]
["Puhkused"]
["Lennukulud",{"$nulls":12},{"$f":"SUM(Tabel7[[#This Row],[Veerg2]:[Veerg13]])","v":{"v":0,"d":"0 kr"}}]
["Ööbimine",{"$nulls":12},{"$f":"SUM(Tabel7[[#This Row],[Veerg2]:[Veerg13]])","v":{"v":0,"d":"0 kr"}}]
["Toit",{"$nulls":12},{"$f":"SUM(Tabel7[[#This Row],[Veerg2]:[Veerg13]])","v":{"v":0,"d":"0 kr"}}]
["Suveniirid",{"$nulls":12},{"$f":"SUM(Tabel7[[#This Row],[Veerg2]:[Veerg13]])","v":{"v":0,"d":"0 kr"}}]
["Lemmikloomad",{"$nulls":12},{"$f":"SUM(Tabel7[[#This Row],[Veerg2]:[Veerg13]])","v":{"v":0,"d":"0 kr"}}]
["Rendiauto",{"$nulls":12},{"$f":"SUM(Tabel7[[#This Row],[Veerg2]:[Veerg13]])","v":{"v":0,"d":"0 kr"}}]
["Kokku",{"$f":"SUBTOTAL(109,Tabel7[Veerg2])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel7[Veerg3])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel7[Veerg4])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel7[Veerg5])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel7[Veerg6])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel7[Veerg7])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel7[Veerg8])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel7[Veerg9])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel7[Veerg10])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel7[Veerg11])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel7[Veerg12])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel7[Veerg13])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel7[Veerg14])","v":{"v":0,"d":"0 kr"}}]
["Vaba aeg"]
["Võimlatasu",{"$nulls":12},{"$f":"SUM(Tabel8[[#This Row],[Veerg2]:[Veerg13]])","v":{"v":0,"d":"0 kr"}}]
["Spordivarustus",{"$nulls":12},{"$f":"SUM(Tabel8[[#This Row],[Veerg2]:[Veerg13]])","v":{"v":0,"d":"0 kr"}}]
["Trenn",{"$nulls":12},{"$f":"SUM(Tabel8[[#This Row],[Veerg2]:[Veerg13]])","v":{"v":0,"d":"0 kr"}}]
["Mängu-/lasteasjad",{"$nulls":12},{"$f":"SUM(Tabel8[[#This Row],[Veerg2]:[Veerg13]])","v":{"v":0,"d":"0 kr"}}]
["Kokku",{"$f":"SUBTOTAL(109,Tabel8[Veerg2])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel8[Veerg3])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel8[Veerg4])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel8[Veerg5])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel8[Veerg6])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel8[Veerg7])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel8[Veerg8])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel8[Veerg9])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel8[Veerg10])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel8[Veerg11])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel8[Veerg12])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel8[Veerg13])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel8[Veerg14])","v":{"v":0,"d":"0 kr"}}]
["Liikmetasud/tellimused"]
["Ajakirjad",{"$nulls":12},{"$f":"SUM(Tabel9[[#This Row],[Veerg2]:[Veerg13]])","v":{"v":0,"d":"0 kr"}}]
["Ajalehed",{"$nulls":12},{"$f":"SUM(Tabel9[[#This Row],[Veerg2]:[Veerg13]])","v":{"v":0,"d":"0 kr"}}]
["Internet",{"$nulls":12},{"$f":"SUM(Tabel9[[#This Row],[Veerg2]:[Veerg13]])","v":{"v":0,"d":"0 kr"}}]
["Raadio",{"$nulls":12},{"$f":"SUM(Tabel9[[#This Row],[Veerg2]:[Veerg13]])","v":{"v":0,"d":"0 kr"}}]
["Televisioon",{"$nulls":12},{"$f":"SUM(Tabel9[[#This Row],[Veerg2]:[Veerg13]])","v":{"v":0,"d":"0 kr"}}]
["Usuorganisatsioonid",{"$nulls":12},{"$f":"SUM(Tabel9[[#This Row],[Veerg2]:[Veerg13]])","v":{"v":0,"d":"0 kr"}}]
["Heategevus",{"$nulls":12},{"$f":"SUM(Tabel9[[#This Row],[Veerg2]:[Veerg13]])","v":{"v":0,"d":"0 kr"}}]
["Kokku",{"$f":"SUBTOTAL(109,Tabel9[Veerg2])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel9[Veerg3])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel9[Veerg4])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel9[Veerg5])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel9[Veerg6])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel9[Veerg7])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel9[Veerg8])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel9[Veerg9])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel9[Veerg10])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel9[Veerg11])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel9[Veerg12])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel9[Veerg13])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel9[Veerg14])","v":{"v":0,"d":"0 kr"}}]
["Isiklik"]
["Rõivad",{"$nulls":12},{"$f":"SUM(Tabel10[[#This Row],[Veerg2]:[Veerg13]])","v":{"v":0,"d":"0 kr"}}]
["Kingitused",{"$nulls":12},{"$f":"SUM(Tabel10[[#This Row],[Veerg2]:[Veerg13]])","v":{"v":0,"d":"0 kr"}}]
["Juuksur/kosmeetik",{"$nulls":12},{"$f":"SUM(Tabel10[[#This Row],[Veerg2]:[Veerg13]])","v":{"v":0,"d":"0 kr"}}]
["Raamatud",{"$nulls":12},{"$f":"SUM(Tabel10[[#This Row],[Veerg2]:[Veerg13]])","v":{"v":0,"d":"0 kr"}}]
["Muusika (CD-d jms)",{"$nulls":12},{"$f":"SUM(Tabel10[[#This Row],[Veerg2]:[Veerg13]])","v":{"v":0,"d":"0 kr"}}]
["Kokku",{"$f":"SUBTOTAL(109,Tabel10[Veerg2])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel10[Veerg3])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel10[Veerg4])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel10[Veerg5])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel10[Veerg6])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel10[Veerg7])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel10[Veerg8])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel10[Veerg9])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel10[Veerg10])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel10[Veerg11])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel10[Veerg12])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel10[Veerg13])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel10[Veerg14])","v":{"v":0,"d":"0 kr"}}]
["Finantskohustused"]
["Pikaajalised säästud",{"$nulls":12},{"$f":"SUM(Tabel11[[#This Row],[Veerg2]:[Veerg13]])","v":{"v":0,"d":"0 kr"}}]
["Pension",{"$nulls":12},{"$f":"SUM(Tabel11[[#This Row],[Veerg2]:[Veerg13]])","v":{"v":0,"d":"0 kr"}}]
["Krediitkaardimaksed",{"$nulls":12},{"$f":"SUM(Tabel11[[#This Row],[Veerg2]:[Veerg13]])","v":{"v":0,"d":"0 kr"}}]
["Tulumaks (täiendav)",{"$nulls":12},{"$f":"SUM(Tabel11[[#This Row],[Veerg2]:[Veerg13]])","v":{"v":0,"d":"0 kr"}}]
["Muud kohustused",{"$nulls":12},{"$f":"SUM(Tabel11[[#This Row],[Veerg2]:[Veerg13]])","v":{"v":0,"d":"0 kr"}}]
["Kokku",{"$f":"SUBTOTAL(109,Tabel11[Veerg2])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel11[Veerg3])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel11[Veerg4])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel11[Veerg5])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel11[Veerg6])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel11[Veerg7])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel11[Veerg8])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel11[Veerg9])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel11[Veerg10])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel11[Veerg11])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel11[Veerg12])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel11[Veerg13])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel11[Veerg14])","v":{"v":0,"d":"0 kr"}}]
["Muud maksed"]
["Muu",{"$nulls":12},{"$f":"SUM(Tabel12[[Veerg2]:[Veerg13]])","v":{"v":0,"d":"0 kr"}}]
["Kokku",{"$f":"SUBTOTAL(109,Tabel12[Veerg2])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel12[Veerg3])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel12[Veerg4])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel12[Veerg5])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel12[Veerg6])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel12[Veerg7])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel12[Veerg8])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel12[Veerg9])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel12[Veerg10])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel12[Veerg11])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel12[Veerg12])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel12[Veerg13])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Tabel12[Veerg14])","v":{"v":0,"d":"0 kr"}}]