{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Kuueelarve aruanne","Kuuväljaminekud","Lisaandmed"],"not_rendered":{"charts":1,"defined_names":4,"pivot_tables":2},"read":"whole","date_system":"1900"}

{"sheet":"Kuueelarve aruanne","index":0,"n_rows":34,"n_cols":14,"rows_kept":34,"merged":[[7,1,10,1],[7,5,10,5],[7,6,10,6],[12,1,16,1],[12,5,16,5],[12,6,16,6]]}
[null,"Eelarve ülevaade",{"$nulls":7},"Eelarve kokkuvõte"]
[null,"Saldo"]
[null,"Prognoositud saldo","(Prognoositud miinus kulud)",{"$nulls":3},{"$f":"D17-SUM(Eelarve_üksikasjad[Prognoositavad kulud])","v":{"v":1585,"d":"1,585 €"}}]
[null,"Tegelik saldo ","(Tegelik miinus kulud)",{"$nulls":3},{"$f":"D11-SUM(Eelarve_üksikasjad[Tegelik kulu])","v":{"v":1740,"d":"1,740 €"}}]
[null,"Erinevus","(Tegelik miinus prognoositud)",{"$nulls":3},{"$f":"G4-G3","v":{"v":155,"d":"155 €"}}]
[]
[null,"Sissetulekud",{"$nulls":3},"Kulud",{"$nulls":3},"Paremklõpsake allolevat PivotTable-liigendtabelit ja seejärel klõpsake värskendamiseks Värskenda"]
[null,"TEGELIK","Sissetulek 1",{"v":5800,"d":"5,800 €"},null,"TEGELIK",{"$f":"SUM(Eelarve_üksikasjad[Tegelik kulu])","v":{"v":7860,"d":"7,860 €"}}]
[null,null,"Sissetulek 2",{"v":2300,"d":"2,300 €"},{"$nulls":6},"Kategooria","Prognoositavad kulud ","Tegelik kulu ","Erinevus "]
[null,null,"Lisasissetulek",{"v":1500,"d":"1,500 €"},{"$nulls":6},"Eluase",{"v":2830,"d":"2,830 €"},{"v":2702,"d":"2,702 €"},{"v":128,"d":"128 €"}]
[null,null,"Kogutulu",{"$f":"SUM(D8:D10)","v":{"v":9600,"d":"9,600 €"}}]
[{"$nulls":10},"Isiklik hooldus",{"v":150,"d":"150 €"},{"v":140,"d":"140 €"},{"v":10,"d":"10 €"}]
[null,"PROGNOOSITAV",{"$nulls":3},"PROGNOOSITAV",{"$f":"SUM(Eelarve_üksikasjad[Prognoositavad kulud])","v":{"v":7915,"d":"7,915 €"}}]
[null,null,"Sissetulek 1",{"v":6000,"d":"6,000 €"},{"$nulls":6},"Kindlustus",{"v":900,"d":"900 €"},{"v":900,"d":"900 €"},{"v":0,"d":"0 €"}]
[null,null,"Sissetulek 2",{"v":1000,"d":"1,000 €"}]
[null,null,"Lisasissetulek",{"v":2500,"d":"2,500 €"},{"$nulls":6},"Kingitused ja heategevus",{"v":100,"d":"100 €"},{"v":125,"d":"125 €"},{"v":-25,"d":"-25 €"}]
[null,null,"Kogutulu",{"$f":"SUM(D14:D16)","v":{"v":9500,"d":"9,500 €"}}]
[{"$nulls":10},"Laenud",{"v":200,"d":"200 €"},{"v":200,"d":"200 €"},{"v":0,"d":"0 €"}]
[]
[{"$nulls":10},"Lapsed",{"v":140,"d":"140 €"},{"v":140,"d":"140 €"},{"v":0,"d":"0 €"}]
[]
[{"$nulls":10},"Lemmikloomad",{"v":170,"d":"170 €"},{"v":100,"d":"100 €"},{"v":70,"d":"70 €"}]
[]
[{"$nulls":10},"Maksud",{"v":300,"d":"300 €"},{"v":300,"d":"300 €"},{"v":0,"d":"0 €"}]
[]
[{"$nulls":10},"Meelelahutus",{"v":400,"d":"400 €"},{"v":358,"d":"358 €"},{"v":42,"d":"42 €"}]
[]
[{"$nulls":10},"Säästud või investeeringud",{"v":200,"d":"200 €"},{"v":200,"d":"200 €"},{"v":0,"d":"0 €"}]
[]
[{"$nulls":10},"Söök",{"v":1100,"d":"1,100 €"},{"v":1320,"d":"1,320 €"},{"v":-220,"d":"-220 €"}]
[]
[{"$nulls":10},"Transport",{"v":1425,"d":"1,425 €"},{"v":1375,"d":"1,375 €"},{"v":50,"d":"50 €"}]
[]
[{"$nulls":10},"Üldkokkuvõte",{"v":7915,"d":"7,915 €"},{"v":7860,"d":"7,860 €"},{"v":55,"d":"55 €"}]

{"sheet":"Kuuväljaminekud","index":1,"n_rows":62,"n_cols":7,"rows_kept":62}
[null,"Kuuväljaminekud"]
[null,"Kirjeldus","Kategooria","Prognoositavad kulud","Tegelik kulu","Erinevus","Tegeliku kulu ülevaade"]
[null,"Õppekavavälised tegevused","Lapsed",{"v":40,"d":"40 €"},{"v":40,"d":"40 €"},{"$f":"Eelarve_üksikasjad[[#This Row],[Prognoositavad kulud]]-Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},{"$f":"Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":40,"d":"40 €"}}]
[null,"Meditsiinitarbed","Lapsed",null,null,{"$f":"Eelarve_üksikasjad[[#This Row],[Prognoositavad kulud]]-Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},{"$f":"Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Koolitarbed","Lapsed",null,null,{"$f":"Eelarve_üksikasjad[[#This Row],[Prognoositavad kulud]]-Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},{"$f":"Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Õppemaks","Lapsed",{"v":100,"d":"100 €"},{"v":100,"d":"100 €"},{"$f":"Eelarve_üksikasjad[[#This Row],[Prognoositavad kulud]]-Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},{"$f":"Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":100,"d":"100 €"}}]
[null,"Kontserdid","Meelelahutus",{"v":50,"d":"50 €"},{"v":40,"d":"40 €"},{"$f":"Eelarve_üksikasjad[[#This Row],[Prognoositavad kulud]]-Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":10,"d":"10 €"}},{"$f":"Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":40,"d":"40 €"}}]
[null,"Teater","Meelelahutus",{"v":200,"d":"200 €"},{"v":150,"d":"150 €"},{"$f":"Eelarve_üksikasjad[[#This Row],[Prognoositavad kulud]]-Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":50,"d":"50 €"}},{"$f":"Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":150,"d":"150 €"}}]
[null,"Kino","Meelelahutus",{"v":50,"d":"50 €"},{"v":28,"d":"28 €"},{"$f":"Eelarve_üksikasjad[[#This Row],[Prognoositavad kulud]]-Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":22,"d":"22 €"}},{"$f":"Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":28,"d":"28 €"}}]
[null,"Muusika (CD-d, allalaadimised jne)","Meelelahutus",{"v":50,"d":"50 €"},{"v":30,"d":"30 €"},{"$f":"Eelarve_üksikasjad[[#This Row],[Prognoositavad kulud]]-Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":20,"d":"20 €"}},{"$f":"Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":30,"d":"30 €"}}]
[null,"Spordiüritused","Meelelahutus",{"v":0,"d":"0 €"},{"v":40,"d":"40 €"},{"$f":"Eelarve_üksikasjad[[#This Row],[Prognoositavad kulud]]-Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":-40,"d":"-40 €"}},{"$f":"Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":40,"d":"40 €"}}]
[null,"Video/DVD (ost)","Meelelahutus",{"v":20,"d":"20 €"},{"v":50,"d":"50 €"},{"$f":"Eelarve_üksikasjad[[#This Row],[Prognoositavad kulud]]-Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":-30,"d":"-30 €"}},{"$f":"Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":50,"d":"50 €"}}]
[null,"Video/DVD (laenutus)","Meelelahutus",{"v":30,"d":"30 €"},{"v":20,"d":"20 €"},{"$f":"Eelarve_üksikasjad[[#This Row],[Prognoositavad kulud]]-Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":10,"d":"10 €"}},{"$f":"Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":20,"d":"20 €"}}]
[null,"Väljas söömine","Söök",{"v":1000,"d":"1,000 €"},{"v":1200,"d":"1,200 €"},{"$f":"Eelarve_üksikasjad[[#This Row],[Prognoositavad kulud]]-Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":-200,"d":"-200 €"}},{"$f":"Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":1200,"d":"1,200 €"}}]
[null,"Toiduained","Söök",{"v":100,"d":"100 €"},{"v":120,"d":"120 €"},{"$f":"Eelarve_üksikasjad[[#This Row],[Prognoositavad kulud]]-Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":-20,"d":"-20 €"}},{"$f":"Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":120,"d":"120 €"}}]
[null,"Heategevus 1","Kingitused ja heategevus",{"v":75,"d":"75 €"},{"v":100,"d":"100 €"},{"$f":"Eelarve_üksikasjad[[#This Row],[Prognoositavad kulud]]-Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":-25,"d":"-25 €"}},{"$f":"Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":100,"d":"100 €"}}]
[null,"Heategevus 2","Kingitused ja heategevus",{"v":25,"d":"25 €"},{"v":25,"d":"25 €"},{"$f":"Eelarve_üksikasjad[[#This Row],[Prognoositavad kulud]]-Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},{"$f":"Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":25,"d":"25 €"}}]
[null,"Kingitus 1","Kingitused ja heategevus",null,null,{"$f":"Eelarve_üksikasjad[[#This Row],[Prognoositavad kulud]]-Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},{"$f":"Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Kingitus 2","Kingitused ja heategevus",null,null,{"$f":"Eelarve_üksikasjad[[#This Row],[Prognoositavad kulud]]-Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},{"$f":"Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Televisioon","Eluase",{"v":100,"d":"100 €"},{"v":100,"d":"100 €"},{"$f":"Eelarve_üksikasjad[[#This Row],[Prognoositavad kulud]]-Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},{"$f":"Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":100,"d":"100 €"}}]
[null,"Elekter","Eluase",{"v":45,"d":"45 €"},{"v":50,"d":"50 €"},{"$f":"Eelarve_üksikasjad[[#This Row],[Prognoositavad kulud]]-Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":-5,"d":"-5 €"}},{"$f":"Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":50,"d":"50 €"}}]
[null,"Bensiin","Eluase",{"v":300,"d":"300 €"},{"v":400,"d":"400 €"},{"$f":"Eelarve_üksikasjad[[#This Row],[Prognoositavad kulud]]-Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":-100,"d":"-100 €"}},{"$f":"Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":400,"d":"400 €"}}]
[null,"Kodukoristusteenused","Eluase",{"v":200,"d":"200 €"},null,{"$f":"Eelarve_üksikasjad[[#This Row],[Prognoositavad kulud]]-Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":200,"d":"200 €"}},{"$f":"Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Hooldamine","Eluase",{"v":200,"d":"200 €"},{"v":150,"d":"150 €"},{"$f":"Eelarve_üksikasjad[[#This Row],[Prognoositavad kulud]]-Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":50,"d":"50 €"}},{"$f":"Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":150,"d":"150 €"}}]
[null,"Eluasemelaen või rent","Eluase",{"v":1700,"d":"1,700 €"},{"v":1700,"d":"1,700 €"},{"$f":"Eelarve_üksikasjad[[#This Row],[Prognoositavad kulud]]-Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},{"$f":"Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":1700,"d":"1,700 €"}}]
[null,"Maagaas/nafta","Eluase",null,null,{"$f":"Eelarve_üksikasjad[[#This Row],[Prognoositavad kulud]]-Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},{"$f":"Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Võrgu/Interneti-teenused","Eluase",{"v":100,"d":"100 €"},{"v":100,"d":"100 €"},{"$f":"Eelarve_üksikasjad[[#This Row],[Prognoositavad kulud]]-Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},{"$f":"Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":100,"d":"100 €"}}]
[null,"Telefon (mobiilside)","Eluase",{"v":60,"d":"60 €"},{"v":60,"d":"60 €"},{"$f":"Eelarve_üksikasjad[[#This Row],[Prognoositavad kulud]]-Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},{"$f":"Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":60,"d":"60 €"}}]
[null,"Telefon (kodu)","Eluase",{"v":35,"d":"35 €"},{"v":39,"d":"39 €"},{"$f":"Eelarve_üksikasjad[[#This Row],[Prognoositavad kulud]]-Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":-4,"d":"-4 €"}},{"$f":"Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":39,"d":"39 €"}}]
[null,"Tarbeesemed","Eluase",{"v":40,"d":"40 €"},{"v":55,"d":"55 €"},{"$f":"Eelarve_üksikasjad[[#This Row],[Prognoositavad kulud]]-Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":-15,"d":"-15 €"}},{"$f":"Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":55,"d":"55 €"}}]
[null,"Prügivedu ja ringlussevõtt","Eluase",{"v":25,"d":"25 €"},{"v":22,"d":"22 €"},{"$f":"Eelarve_üksikasjad[[#This Row],[Prognoositavad kulud]]-Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":3,"d":"3 €"}},{"$f":"Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":22,"d":"22 €"}}]
[null,"Vesi- ja kanalisatsioon","Eluase",{"v":25,"d":"25 €"},{"v":26,"d":"26 €"},{"$f":"Eelarve_üksikasjad[[#This Row],[Prognoositavad kulud]]-Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":-1,"d":"-1 €"}},{"$f":"Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":26,"d":"26 €"}}]
[null,"Tervisekindlustus","Kindlustus",{"v":400,"d":"400 €"},{"v":400,"d":"400 €"},{"$f":"Eelarve_üksikasjad[[#This Row],[Prognoositavad kulud]]-Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},{"$f":"Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":400,"d":"400 €"}}]
[null,"Kodukindlustus","Kindlustus",{"v":400,"d":"400 €"},{"v":400,"d":"400 €"},{"$f":"Eelarve_üksikasjad[[#This Row],[Prognoositavad kulud]]-Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},{"$f":"Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":400,"d":"400 €"}}]
[null,"Elukindlustus","Kindlustus",{"v":100,"d":"100 €"},{"v":100,"d":"100 €"},{"$f":"Eelarve_üksikasjad[[#This Row],[Prognoositavad kulud]]-Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},{"$f":"Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":100,"d":"100 €"}}]
[null,"Krediitkaart 1","Laenud",{"v":200,"d":"200 €"},{"v":200,"d":"200 €"},{"$f":"Eelarve_üksikasjad[[#This Row],[Prognoositavad kulud]]-Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},{"$f":"Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":200,"d":"200 €"}}]
[null,"Krediitkaart 2","Laenud",null,null,{"$f":"Eelarve_üksikasjad[[#This Row],[Prognoositavad kulud]]-Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},{"$f":"Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Krediitkaart 3","Laenud",null,null,{"$f":"Eelarve_üksikasjad[[#This Row],[Prognoositavad kulud]]-Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},{"$f":"Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Isiklik laen","Laenud",null,null,{"$f":"Eelarve_üksikasjad[[#This Row],[Prognoositavad kulud]]-Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},{"$f":"Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Õppelaen","Laenud",null,null,{"$f":"Eelarve_üksikasjad[[#This Row],[Prognoositavad kulud]]-Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},{"$f":"Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Riided","Isiklik hooldus",{"v":150,"d":"150 €"},{"v":140,"d":"140 €"},{"$f":"Eelarve_üksikasjad[[#This Row],[Prognoositavad kulud]]-Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":10,"d":"10 €"}},{"$f":"Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":140,"d":"140 €"}}]
[null,"Keemiline puhastus","Isiklik hooldus",null,null,{"$f":"Eelarve_üksikasjad[[#This Row],[Prognoositavad kulud]]-Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},{"$f":"Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Juuksed ja küüned","Isiklik hooldus",null,null,{"$f":"Eelarve_üksikasjad[[#This Row],[Prognoositavad kulud]]-Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},{"$f":"Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Spordiklubi","Isiklik hooldus",null,null,{"$f":"Eelarve_üksikasjad[[#This Row],[Prognoositavad kulud]]-Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},{"$f":"Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Meditsiinitarbed","Isiklik hooldus",null,null,{"$f":"Eelarve_üksikasjad[[#This Row],[Prognoositavad kulud]]-Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},{"$f":"Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Söök","Lemmikloomad",{"v":150,"d":"150 €"},{"v":75,"d":"75 €"},{"$f":"Eelarve_üksikasjad[[#This Row],[Prognoositavad kulud]]-Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":75,"d":"75 €"}},{"$f":"Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":75,"d":"75 €"}}]
[null,"Hoolitsus","Lemmikloomad",{"v":20,"d":"20 €"},{"v":25,"d":"25 €"},{"$f":"Eelarve_üksikasjad[[#This Row],[Prognoositavad kulud]]-Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":-5,"d":"-5 €"}},{"$f":"Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":25,"d":"25 €"}}]
[null,"Meditsiinitarbed","Lemmikloomad",null,null,{"$f":"Eelarve_üksikasjad[[#This Row],[Prognoositavad kulud]]-Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},{"$f":"Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Mänguasjad","Lemmikloomad",null,null,{"$f":"Eelarve_üksikasjad[[#This Row],[Prognoositavad kulud]]-Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},{"$f":"Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Investeerimiskonto","Säästud või investeeringud",{"v":200,"d":"200 €"},{"v":200,"d":"200 €"},{"$f":"Eelarve_üksikasjad[[#This Row],[Prognoositavad kulud]]-Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},{"$f":"Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":200,"d":"200 €"}}]
[null,"Pensionikonto","Säästud või investeeringud",null,null,{"$f":"Eelarve_üksikasjad[[#This Row],[Prognoositavad kulud]]-Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},{"$f":"Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Riiklikud maksud","Maksud",{"v":300,"d":"300 €"},{"v":300,"d":"300 €"},{"$f":"Eelarve_üksikasjad[[#This Row],[Prognoositavad kulud]]-Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},{"$f":"Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":300,"d":"300 €"}}]
[null,"Kohalikud maksud","Maksud",null,null,{"$f":"Eelarve_üksikasjad[[#This Row],[Prognoositavad kulud]]-Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},{"$f":"Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Maakonna maksud","Maksud",null,null,{"$f":"Eelarve_üksikasjad[[#This Row],[Prognoositavad kulud]]-Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},{"$f":"Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Bussi- ja taksosõiduraha","Transport",{"v":100,"d":"100 €"},{"v":150,"d":"150 €"},{"$f":"Eelarve_üksikasjad[[#This Row],[Prognoositavad kulud]]-Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":-50,"d":"-50 €"}},{"$f":"Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":150,"d":"150 €"}}]
[null,"Kütus","Transport",{"v":450,"d":"450 €"},{"v":400,"d":"400 €"},{"$f":"Eelarve_üksikasjad[[#This Row],[Prognoositavad kulud]]-Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":50,"d":"50 €"}},{"$f":"Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":400,"d":"400 €"}}]
[null,"Kindlustus","Transport",{"v":300,"d":"300 €"},{"v":300,"d":"300 €"},{"$f":"Eelarve_üksikasjad[[#This Row],[Prognoositavad kulud]]-Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},{"$f":"Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":300,"d":"300 €"}}]
[null,"Autokool ","Transport",{"v":25,"d":"25 €"},{"v":25,"d":"25 €"},{"$f":"Eelarve_üksikasjad[[#This Row],[Prognoositavad kulud]]-Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},{"$f":"Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":25,"d":"25 €"}}]
[null,"Hooldamine","Transport",{"v":100,"d":"100 €"},{"v":50,"d":"50 €"},{"$f":"Eelarve_üksikasjad[[#This Row],[Prognoositavad kulud]]-Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":50,"d":"50 €"}},{"$f":"Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":50,"d":"50 €"}}]
[null,"Parkimine","Transport",null,null,{"$f":"Eelarve_üksikasjad[[#This Row],[Prognoositavad kulud]]-Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},{"$f":"Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Sõiduki makse","Transport",{"v":450,"d":"450 €"},{"v":450,"d":"450 €"},{"$f":"Eelarve_üksikasjad[[#This Row],[Prognoositavad kulud]]-Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},{"$f":"Eelarve_üksikasjad[[#This Row],[Tegelik kulu]]","v":{"v":450,"d":"450 €"}}]
[null,"Kokku",null,{"$f":"SUBTOTAL(109,Eelarve_üksikasjad[Prognoositavad kulud])","v":{"v":7915,"d":"7,915 €"}},{"$f":"SUBTOTAL(109,Eelarve_üksikasjad[Tegelik kulu])","v":{"v":7860,"d":"7,860 €"}},{"$f":"SUBTOTAL(109,Eelarve_üksikasjad[Erinevus])","v":{"v":55,"d":"55 €"}}]

{"sheet":"Lisaandmed","index":2,"n_rows":15,"n_cols":5,"rows_kept":15}
[null,"Diagrammi Eelarve ülevaade PivotTable-liigendtabel",null,null,"Eelarve üksikasjad kategooria otsinguloend"]
[null,"Kategooria","kulu ",null,"Eelarve Kategooria otsing"]
[null,"Isiklik hooldus",140,null,"Lapsed"]
[null,"Meelelahutus",358,null,"Meelelahutus"]
[null,"Söök",1320,null,"Söök"]
[null,"Kingitused ja heategevus",125,null,"Kingitused ja heategevus"]
[null,"Eluase",2702,null,"Eluase"]
[null,"Kindlustus",900,null,"Kindlustus"]
[null,"Laenud",200,null,"Laenud"]
[null,"Lapsed",140,null,"Isiklik hooldus"]
[null,"Lemmikloomad",100,null,"Lemmikloomad"]
[null,"Säästud või investeeringud",200,null,"Säästud või investeeringud"]
[null,"Maksud",300,null,"Maksud"]
[null,"Transport",1375,null,"Transport"]
[null,"Üldkokkuvõte",7860]