{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["Kokkuvõte","Kulu"],"not_rendered":{"defined_names":5},"read":"whole","date_system":"1900"}

{"sheet":"Kokkuvõte","index":0,"n_rows":10,"n_cols":15,"rows_kept":10,"merged":[[0,1,0,2]]}
[null,"Isiklik eelarve"]
[null,null,"Jaan","Veebr","Märts","Aprill","Mai","Juuni","Juuli","Aug","Sept","Okt","Nov","Dets","Aasta"]
[null,"Kogukulud",{"$f":"Kulud[[#Totals],[Jaan]]","v":{"v":0,"d":"0 €"}},{"$f":"Kulud[[#Totals],[Veebr]]","v":{"v":0,"d":"0 €"}},{"$f":"Kulud[[#Totals],[Märts]]","v":{"v":0,"d":"0 €"}},{"$f":"Kulud[[#Totals],[Aprill]]","v":{"v":0,"d":"0 €"}},{"$f":"Kulud[[#Totals],[Mai]]","v":{"v":0,"d":"0 €"}},{"$f":"Kulud[[#Totals],[Juuni]]","v":{"v":0,"d":"0 €"}},{"$f":"Kulud[[#Totals],[Juuli]]","v":{"v":0,"d":"0 €"}},{"$f":"Kulud[[#Totals],[Aug]]","v":{"v":0,"d":"0 €"}},{"$f":"Kulud[[#Totals],[Sept]]","v":{"v":0,"d":"0 €"}},{"$f":"Kulud[[#Totals],[Okt]]","v":{"v":0,"d":"0 €"}},{"$f":"Kulud[[#Totals],[Nov]]","v":{"v":0,"d":"0 €"}},{"$f":"Kulud[[#Totals],[Dets]]","v":{"v":0,"d":"0 €"}},{"$f":"SUM(C3:N3)","v":{"v":0,"d":"0 €"}}]
[null,"Raha puudujääk/ülejääk",{"$f":"SUM(Sissetulekud[[#Totals],[Jaan]]-C3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(Sissetulekud[[#Totals],[Veebr]]-D3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(Sissetulekud[[#Totals],[Märts]]-E3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(Sissetulekud[[#Totals],[Aprill]]-F3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(Sissetulekud[[#Totals],[Mai]]-G3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(Sissetulekud[[#Totals],[Juuni]]-H3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(Sissetulekud[[#Totals],[Juuli]]-I3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(Sissetulekud[[#Totals],[Aug]]-J3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(Sissetulekud[[#Totals],[Sept]]-K3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(Sissetulekud[[#Totals],[Okt]]-L3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(Sissetulekud[[#Totals],[Nov]]-M3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(Sissetulekud[[#Totals],[Dets]]-N3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(C4:N4)","v":{"v":0,"d":"0 €"}}]
[null,"Sissetulekud"]
[null,"Kategooria","Jaan","Veebr","Märts","Aprill","Mai","Juuni","Juuli","Aug","Sept","Okt","Nov","Dets","Aasta"]
[null,"Palk",{"$nulls":12},{"$f":"SUM(Sissetulekud[[#This Row],[Jaan]:[Dets]])","v":{"v":0,"d":"0 €"}}]
[null,"Intressid/dividendid",{"$nulls":12},{"$f":"SUM(Sissetulekud[[#This Row],[Jaan]:[Dets]])","v":{"v":0,"d":"0 €"}}]
[null,"Muu",{"$nulls":12},{"$f":"SUM(Sissetulekud[[#This Row],[Jaan]:[Dets]])","v":{"v":0,"d":"0 €"}}]
[null,"Kokku",{"$f":"SUBTOTAL(109,Sissetulekud[Jaan])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Sissetulekud[Veebr])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Sissetulekud[Märts])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Sissetulekud[Aprill])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Sissetulekud[Mai])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Sissetulekud[Juuni])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Sissetulekud[Juuli])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Sissetulekud[Aug])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Sissetulekud[Sept])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Sissetulekud[Okt])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Sissetulekud[Nov])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Sissetulekud[Dets])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Sissetulekud[Aasta])","v":{"v":0,"d":"0 €"}}]

{"sheet":"Kulu","index":1,"n_rows":12,"n_cols":16,"rows_kept":12,"merged":[[0,1,0,2]]}
[null,"Isiklik eelarve"]
[null,"Kulud"]
[null,"Kategooria","Alamkategooria","Jaan","Veebr","Märts","Aprill","Mai","Juuni","Juuli","Aug","Sept","Okt","Nov","Dets","Aasta"]
[null,"Kodu","Hüpoteek/üür",{"$nulls":12},{"$f":"SUM(Kulu!$D4:$O4)","v":{"v":0,"d":"0 €"}}]
[null,"Igapäevaelu","Toit ",{"$nulls":12},{"$f":"SUM(Kulu!$D5:$O5)","v":{"v":0,"d":"0 €"}}]
[null,"Transport","Bensiin/kütus",{"$nulls":12},{"$f":"SUM(Kulu!$D6:$O6)","v":{"v":0,"d":"0 €"}}]
[null,"Meelelahutus","Kaabeltelevisioon",{"$nulls":12},{"$f":"SUM(Kulu!$D7:$O7)","v":{"v":0,"d":"0 €"}}]
[null,"Tervis","Spordiklubitasud",{"$nulls":12},{"$f":"SUM(Kulu!$D8:$O8)","v":{"v":0,"d":"0 €"}}]
[null,"Puhkus","Lennukipilet",{"$nulls":12},{"$f":"SUM(Kulu!$D9:$O9)","v":{"v":0,"d":"0 €"}}]
[null,"Vaba aeg","Jõusaali tasud",{"$nulls":12},{"$f":"SUM(Kulu!$D10:$O10)","v":{"v":0,"d":"0 €"}}]
[null,"Maksed/sissemaksed","Ajakirjad",{"$nulls":12},{"$f":"SUM(Kulu!$D11:$O11)","v":{"v":0,"d":"0 €"}}]
[null,"Kokku",null,{"$f":"SUBTOTAL(109,Kulud[Jaan])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Kulud[Veebr])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Kulud[Märts])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Kulud[Aprill])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Kulud[Mai])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Kulud[Juuni])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Kulud[Juuli])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Kulud[Aug])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Kulud[Sept])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Kulud[Okt])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Kulud[Nov])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Kulud[Dets])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Kulud[Aasta])","v":{"v":0,"d":"0 €"}}]