{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Kokkuvõte","Kogusummad","Sissetulekud","Väljaminekud"],"not_rendered":{"defined_names":13},"read":"whole","date_system":"1900"}

{"sheet":"Kokkuvõte","index":0,"n_rows":6,"n_cols":3,"rows_kept":6,"merged":[[0,1,0,2],[1,1,1,2]]}
[null,"PERE KUUEELARVE"]
[null,"KOKKUVÕTE"]
[null,"Saldo","Summa"]
[null,"Prognoositud saldo (prognoositav sissetulek miinus väljaminekud)",{"$f":"PrognoositavadSissetulekud-PrognoositavadVäljaminekud","v":{"v":1114,"d":"1,114 €"}}]
[null,"Tegelik saldo (tegelik sissetulek miinus väljaminekud)",{"$f":"TegelikudSissetulekud-TegelikudVäljaminekud","v":{"v":997,"d":"997 €"}}]
[null,"Erinevus (tegelik miinus prognoositud)",{"$f":"TegelikSaldo-PrognoositavSaldo","v":{"v":-117,"d":"-117 €"}}]

{"sheet":"Kogusummad","index":1,"n_rows":6,"n_cols":3,"rows_kept":6,"merged":[[0,1,0,2],[1,1,1,2]]}
[null,{"$f":"Töövihiku_pealkiri","v":"PERE KUUEELARVE"}]
[null,"Kogusummad"]
[null,"Kogusummad","Summa"]
[null,"Prognoositud kulud kokku",{"$f":"PrognoositavadVäljaminekud","v":{"v":4486,"d":"4,486 €"}}]
[null,"Tegelikud kulud kokku",{"$f":"TegelikudVäljaminekud","v":{"v":4603,"d":"4,603 €"}}]
[null,"Erinevus kokku",{"$f":"C4-C5","v":{"v":-117,"d":"-117 €"}}]

{"sheet":"Sissetulekud","index":2,"n_rows":7,"n_cols":5,"rows_kept":7,"merged":[[0,1,0,4],[1,1,1,4]]}
[null,{"$f":"Töövihiku_pealkiri","v":"PERE KUUEELARVE"}]
[null,"SISSETULEKUD"]
[null,"Prognoositud sissetulek","Prognoositav","Tegelik","Erinevus"]
[null,"Sissetulek 1",{"v":4000,"d":"4,000.00 €"},{"v":4000,"d":"4,000.00 €"},{"$f":"SissetulekuteTabel[[#This Row],[Prognoositav]]-SissetulekuteTabel[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Sissetulek 2",{"v":1300,"d":"1,300.00 €"},{"v":1300,"d":"1,300.00 €"},{"$f":"SissetulekuteTabel[[#This Row],[Prognoositav]]-SissetulekuteTabel[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Lisasissetulek",{"v":300,"d":"300.00 €"},{"v":300,"d":"300.00 €"},{"$f":"SissetulekuteTabel[[#This Row],[Prognoositav]]-SissetulekuteTabel[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Kuusissetulek kokku",{"$f":"SUBTOTAL(109,SissetulekuteTabel[Prognoositav])","v":{"v":5600,"d":"5,600.00 €"}},{"$f":"SUBTOTAL(109,SissetulekuteTabel[Tegelik])","v":{"v":5600,"d":"5,600.00 €"}},{"$f":"SUBTOTAL(109,SissetulekuteTabel[Erinevus])","v":{"v":0,"d":"0.00 €"}}]

{"sheet":"Väljaminekud","index":3,"n_rows":80,"n_cols":6,"rows_kept":80,"merged":[[0,1,0,5],[1,1,1,5],[2,1,2,5]]}
[null,{"$f":"Töövihiku_pealkiri","v":"PERE KUUEELARVE"}]
[null,"VÄLJAMINEKUD"]
[]
[null,"Kategooria","Alamkategooria","Prognoositav","Tegelik","Erinevus"]
[null,"Eluase","Hüpoteeklaen või üür",{"v":1000,"d":"1,000.00 €"},{"v":1000,"d":"1,000.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Eluase","Teine hüpoteeklaen või üür",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Eluase","Telefon",{"v":54,"d":"54.00 €"},{"v":100,"d":"100.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":-46,"d":"-46.00 €"}}]
[null,"Eluase","Elekter",{"v":44,"d":"44.00 €"},{"v":56,"d":"56.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":-12,"d":"-12.00 €"}}]
[null,"Eluase","Gaas",{"v":22,"d":"22.00 €"},{"v":28,"d":"28.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":-6,"d":"-6.00 €"}}]
[null,"Eluase","Vesi- ja kanalisatsioon",{"v":8,"d":"8.00 €"},{"v":8,"d":"8.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Eluase","Kaabeltelevisioon",{"v":34,"d":"34.00 €"},{"v":34,"d":"34.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Eluase","Prügivedu",{"v":10,"d":"10.00 €"},{"v":10,"d":"10.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Eluase","Majapidamine ja remont",{"v":23,"d":"23.00 €"},{"v":0,"d":"0.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":23,"d":"23.00 €"}}]
[null,"Eluase","Tarbeesemed",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Eluase","Muu",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Transport","1. sõiduki makse",{"v":16,"d":"16.00 €"},{"v":66,"d":"66.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":-50,"d":"-50.00 €"}}]
[null,"Transport","2. sõiduki makse",{"v":35,"d":"35.00 €"},{"v":42,"d":"42.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":-7,"d":"-7.00 €"}}]
[null,"Transport","Bussi- ja taksosõiduraha",{"v":1,"d":"1.00 €"},{"v":62,"d":"62.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":-61,"d":"-61.00 €"}}]
[null,"Transport","Kindlustus",{"v":91,"d":"91.00 €"},{"v":27,"d":"27.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":64,"d":"64.00 €"}}]
[null,"Transport","Autokool",{"v":80,"d":"80.00 €"},{"v":89,"d":"89.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":-9,"d":"-9.00 €"}}]
[null,"Transport","Kütus",{"v":18,"d":"18.00 €"},{"v":93,"d":"93.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":-75,"d":"-75.00 €"}}]
[null,"Transport","Hooldus",{"v":34,"d":"34.00 €"},{"v":37,"d":"37.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":-3,"d":"-3.00 €"}}]
[null,"Transport","Muu",{"v":83,"d":"83.00 €"},{"v":61,"d":"61.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":22,"d":"22.00 €"}}]
[null,"Kindlustus","Kodu",{"v":48,"d":"48.00 €"},{"v":63,"d":"63.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":-15,"d":"-15.00 €"}}]
[null,"Kindlustus","Tervisekindlustus",{"v":21,"d":"21.00 €"},{"v":44,"d":"44.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":-23,"d":"-23.00 €"}}]
[null,"Kindlustus","Elukindlustus",{"v":35,"d":"35.00 €"},{"v":65,"d":"65.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":-30,"d":"-30.00 €"}}]
[null,"Kindlustus","Muu",{"v":14,"d":"14.00 €"},{"v":75,"d":"75.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":-61,"d":"-61.00 €"}}]
[null,"Toit","Toiduained",{"v":79,"d":"79.00 €"},{"v":0,"d":"0.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":79,"d":"79.00 €"}}]
[null,"Toit","Väljas söömine",{"v":56,"d":"56.00 €"},{"v":50,"d":"50.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":6,"d":"6.00 €"}}]
[null,"Toit","Muu",{"v":96,"d":"96.00 €"},{"v":23,"d":"23.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":73,"d":"73.00 €"}}]
[null,"Lapsed","Meditsiinitarbed",{"v":90,"d":"90.00 €"},{"v":90,"d":"90.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Lapsed","Riided",{"v":33,"d":"33.00 €"},{"v":30,"d":"30.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":3,"d":"3.00 €"}}]
[null,"Lapsed","Õppemaks",{"v":86,"d":"86.00 €"},{"v":64,"d":"64.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":22,"d":"22.00 €"}}]
[null,"Lapsed","Koolitarbed",{"v":76,"d":"76.00 €"},{"v":2,"d":"2.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":74,"d":"74.00 €"}}]
[null,"Lapsed","Organisatsioonide maksed ja tasud",{"v":60,"d":"60.00 €"},{"v":90,"d":"90.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":-30,"d":"-30.00 €"}}]
[null,"Lapsed","Lõunasöögiraha",{"v":37,"d":"37.00 €"},{"v":60,"d":"60.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":-23,"d":"-23.00 €"}}]
[null,"Lapsed","Lastehoid",{"v":22,"d":"22.00 €"},{"v":70,"d":"70.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":-48,"d":"-48.00 €"}}]
[null,"Lapsed","Lelud ja mängud",{"v":80,"d":"80.00 €"},{"v":21,"d":"21.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":59,"d":"59.00 €"}}]
[null,"Lapsed","Muu",{"v":65,"d":"65.00 €"},{"v":20,"d":"20.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":45,"d":"45.00 €"}}]
[null,"Lemmikloomad","Toit",{"v":37,"d":"37.00 €"},{"v":34,"d":"34.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":3,"d":"3.00 €"}}]
[null,"Lemmikloomad","Meditsiinitarbed",{"v":74,"d":"74.00 €"},{"v":86,"d":"86.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":-12,"d":"-12.00 €"}}]
[null,"Lemmikloomad","Hooldus",{"v":80,"d":"80.00 €"},{"v":92,"d":"92.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":-12,"d":"-12.00 €"}}]
[null,"Lemmikloomad","Mänguasjad",{"v":61,"d":"61.00 €"},{"v":22,"d":"22.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":39,"d":"39.00 €"}}]
[null,"Lemmikloomad","Muu",{"v":83,"d":"83.00 €"},{"v":51,"d":"51.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":32,"d":"32.00 €"}}]
[null,"Isiklik hooldus","Meditsiinitarbed",{"v":28,"d":"28.00 €"},{"v":10,"d":"10.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":18,"d":"18.00 €"}}]
[null,"Isiklik hooldus","Juuksed ja küüned",{"v":25,"d":"25.00 €"},{"v":81,"d":"81.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":-56,"d":"-56.00 €"}}]
[null,"Isiklik hooldus","Riided",{"v":59,"d":"59.00 €"},{"v":72,"d":"72.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":-13,"d":"-13.00 €"}}]
[null,"Isiklik hooldus","Keemiline puhastus",{"v":89,"d":"89.00 €"},{"v":90,"d":"90.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":-1,"d":"-1.00 €"}}]
[null,"Isiklik hooldus","Spordiklubi",{"v":78,"d":"78.00 €"},{"v":48,"d":"48.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":30,"d":"30.00 €"}}]
[null,"Isiklik hooldus","Organisatsioonide maksed ja tasud",{"v":6,"d":"6.00 €"},{"v":73,"d":"73.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":-67,"d":"-67.00 €"}}]
[null,"Isiklik hooldus","Muu",{"v":80,"d":"80.00 €"},{"v":66,"d":"66.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":14,"d":"14.00 €"}}]
[null,"Meelelahutus","Videod ja DVD-d",{"v":11,"d":"11.00 €"},{"v":29,"d":"29.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":-18,"d":"-18.00 €"}}]
[null,"Meelelahutus","CD-d",{"v":77,"d":"77.00 €"},{"v":32,"d":"32.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":45,"d":"45.00 €"}}]
[null,"Meelelahutus","Kino",{"v":71,"d":"71.00 €"},{"v":43,"d":"43.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":28,"d":"28.00 €"}}]
[null,"Meelelahutus","Kontserdid",{"v":64,"d":"64.00 €"},{"v":21,"d":"21.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":43,"d":"43.00 €"}}]
[null,"Meelelahutus","Spordiüritused",{"v":47,"d":"47.00 €"},{"v":57,"d":"57.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":-10,"d":"-10.00 €"}}]
[null,"Meelelahutus","Teater",{"v":28,"d":"28.00 €"},{"v":1,"d":"1.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":27,"d":"27.00 €"}}]
[null,"Meelelahutus","Muu",{"v":13,"d":"13.00 €"},{"v":42,"d":"42.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":-29,"d":"-29.00 €"}}]
[null,"Laenud","Isiklik",{"v":65,"d":"65.00 €"},{"v":6,"d":"6.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":59,"d":"59.00 €"}}]
[null,"Laenud","Õppelaen",{"v":100,"d":"100.00 €"},{"v":36,"d":"36.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":64,"d":"64.00 €"}}]
[null,"Laenud","Krediitkaart",{"v":29,"d":"29.00 €"},{"v":69,"d":"69.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":-40,"d":"-40.00 €"}}]
[null,"Laenud","Krediitkaart",{"v":64,"d":"64.00 €"},{"v":3,"d":"3.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":61,"d":"61.00 €"}}]
[null,"Laenud","Krediitkaart",{"v":34,"d":"34.00 €"},{"v":35,"d":"35.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":-1,"d":"-1.00 €"}}]
[null,"Laenud","Muu",{"v":38,"d":"38.00 €"},{"v":52,"d":"52.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":-14,"d":"-14.00 €"}}]
[null,"Maksud","Riiklikud maksud",{"v":84,"d":"84.00 €"},{"v":36,"d":"36.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":48,"d":"48.00 €"}}]
[null,"Maksud","Osariigi maksud",{"v":2,"d":"2.00 €"},{"v":83,"d":"83.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":-81,"d":"-81.00 €"}}]
[null,"Maksud","Kohalikud maksud",{"v":40,"d":"40.00 €"},{"v":20,"d":"20.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":20,"d":"20.00 €"}}]
[null,"Maksud","Muu",{"v":35,"d":"35.00 €"},{"v":72,"d":"72.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":-37,"d":"-37.00 €"}}]
[null,"Säästud või investeeringud","Pensionikonto",{"v":34,"d":"34.00 €"},{"v":20,"d":"20.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":14,"d":"14.00 €"}}]
[null,"Säästud või investeeringud","Investeerimiskonto",{"v":68,"d":"68.00 €"},{"v":98,"d":"98.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":-30,"d":"-30.00 €"}}]
[null,"Säästud või investeeringud","Kõrgkool",{"v":89,"d":"89.00 €"},{"v":68,"d":"68.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":21,"d":"21.00 €"}}]
[null,"Säästud või investeeringud","Muu",{"v":82,"d":"82.00 €"},{"v":26,"d":"26.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":56,"d":"56.00 €"}}]
[null,"Kingitused ja annetused","Heategevus 1",{"v":41,"d":"41.00 €"},{"v":85,"d":"85.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":-44,"d":"-44.00 €"}}]
[null,"Kingitused ja annetused","Heategevus 2",{"v":0,"d":"0.00 €"},{"v":69,"d":"69.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":-69,"d":"-69.00 €"}}]
[null,"Kingitused ja annetused","Heategevus 3",{"v":2,"d":"2.00 €"},{"v":57,"d":"57.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":-55,"d":"-55.00 €"}}]
[null,"Juriidilised kulud","Advokaaditasu",{"v":7,"d":"7.00 €"},{"v":98,"d":"98.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":-91,"d":"-91.00 €"}}]
[null,"Juriidilised kulud","Alimendid",{"v":39,"d":"39.00 €"},{"v":85,"d":"85.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":-46,"d":"-46.00 €"}}]
[null,"Juriidilised kulud","Kohtuotsusel põhinevad maksed",{"v":78,"d":"78.00 €"},{"v":84,"d":"84.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":-6,"d":"-6.00 €"}}]
[null,"Juriidilised kulud","Muu",{"v":93,"d":"93.00 €"},{"v":71,"d":"71.00 €"},{"$f":"VäljaminekuteTabel[[#This Row],[Prognoositav]]-VäljaminekuteTabel[[#This Row],[Tegelik]]","v":{"v":22,"d":"22.00 €"}}]
[null,"Kokku",{"$nulls":3},{"$f":"SUBTOTAL(109,VäljaminekuteTabel[Erinevus])","v":{"v":-75,"d":"-75.00 €"}}]