{"text_format":"1","workbook":"xls","n_sheets":1,"sheets":["Isiklik kuueelarve"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Isiklik kuueelarve","index":0,"n_rows":66,"n_cols":10,"rows_kept":66,"cut":false,"hidden":false,"merged":[[1,1,3,9],[4,1,4,3],[5,1,7,1],[5,2,5,3],[5,6,6,8],[5,9,6,9],[6,2,6,3],[7,2,7,3],[7,6,8,8],[7,9,8,9],[9,1,11,1],[9,2,9,3],[9,6,11,8],[9,9,11,9],[10,2,10,3],[11,2,11,3],[64,6,65,8],[64,9,65,9],[60,6,61,8],[60,9,61,9],[62,6,63,8],[62,9,63,9]],"flags":["formulas_cached_only"]}
[]
[null,"Isiklik kuueelarve"]
[]
[]
[]
[null,"KAVANDATUD KUUSISSETULEK","Sissetulek 1",null,9500,null,"KAVANDATUD SALDO   (Kavandatud sissetulek miinus kulud)",null,null,5300]
[null,null,"Lisasissetulek",null,1500]
[null,null,"Kuusissetulek kokku",null,11000,null,"TEGELIK SALDO   (Tegelik sissetulek miinus kulud)",null,null,4370]
[]
[null,"TEGELIK KUUSISSETULEK","Sissetulek 1",null,9000,null,"VAHE   (Tegelik miinus kavandatud)",null,null,-930]
[null,null,"Lisasissetulek",null,1100]
[null,null,"Kuusissetulek kokku",null,10100]
[]
[null,"MAJAPIDAMINE","Kavandatud kulud","Tegelikud kulud","Vahe",null,"MEELELAHUTUS","Kavandatud kulud","Tegelikud kulud","Vahe"]
[null,"Hüpoteek või rent",4000,4000,0,null,"Video/DVD",null,null,0]
[null,"Telefon",300,450,-150,null,"CD-d",null,null,0]
[null,"Elekter",250,300,-50,null,"Filmid",null,null,0]
[null,"Gaas",220,280,-60,null,"Kontserdid",null,null,0]
[null,"Vesi ja kanalisatsioon",500,500,0,null,"Spordiüritused",null,null,0]
[null,"Kaabeltelevisioon",150,150,0,null,"Teater",null,null,0]
[null,"Prügivedu",50,50,0,null,"Muu",null,null,0]
[null,"Hooldus või remont",230,0,230,null,"Muu",null,null,0]
[null,"Majapidamisvahendid",0,0,0,null,"Muu",null,null,0]
[null,"Muu",0,0,0,null,"Vahesummad",0,0,0]
[null,"Vahesummad",5700,5730,-30]
[null,null,null,null,null,null,"LAENUD","Kavandatud kulud","Tegelikud kulud","Vahe"]
[null,"TRANSPORT","Kavandatud kulud","Tegelikud kulud","Vahe",null,"Isiklik",null,null,0]
[null,"Sõidukimaks",null,null,0,null,"Õppelaen",null,null,0]
[null,"Buss/takso",null,null,0,null,"Krediitkaart",null,null,0]
[null,"Kindlustus",null,null,0,null,"Krediitkaart",null,null,0]
[null,"Liising",null,null,0,null,"Krediitkaart",null,null,0]
[null,"Kütus",null,null,0,null,"Muu",null,null,0]
[null,"Hooldus",null,null,0,null,"Vahesummad",0,0,0]
[null,"Muu",null,null,0]
[null,"Vahesummad",0,0,0,null,"MAKSUD","Kavandatud kulud","Tegelikud kulud","Vahe"]
[null,null,null,null,null,null,"Riiklikud",null,null,0]
[null,"KINDLUSTUS","Kavandatud kulud","Tegelikud kulud","Vahe",null,"Regionaalsed",null,null,0]
[null,"Kodu",null,null,0,null,"Kohalikud",null,null,0]
[null,"Tervis",null,null,0,null,"Muu",null,null,0]
[null,"Elu",null,null,0,null,"Vahesummad",0,0,0]
[null,"Muu",null,null,0]
[null,"Vahesummad",0,0,0,null,"SÄÄSTUD VÕI INVESTEERINGUD","Kavandatud kulud","Tegelikud kulud","Vahe"]
[null,null,null,null,null,null,"Kogumispension",null,null,0]
[null,"TOIT","Kavandatud kulud","Tegelikud kulud","Vahe",null,"Investeerimiskonto",null,null,0]
[null,"Toidukaubad",null,null,0,null,"Muu",null,null,0]
[null,"Väljas einestamine",null,null,0,null,"Vahesummad",0,0,0]
[null,"Muu",null,null,0]
[null,"Vahesummad",0,0,0,null,"KINGITUSED JA ANNETUSED","Kavandatud kulud","Tegelikud kulud","Vahe"]
[null,null,null,null,null,null,"Heategevus 1",null,null,0]
[null,"LEMMIKLOOMAD","Kavandatud kulud","Tegelikud kulud","Vahe",null,"Heategevus 2",null,null,0]
[null,"Toit",null,null,0,null,"Heategevus 3",null,null,0]
[null,"Meditsiin",null,null,0,null,"Vahesummad",0,0,0]
[null,"Hooldus",null,null,0]
[null,"Mänguasjad",null,null,0,null,"JURIIDILINE","Kavandatud kulud","Tegelikud kulud","Vahe"]
[null,"Muu",null,null,0,null,"Advokaat",null,null,0]
[null,"Vahesummad",0,0,0,null,"Alimendid",null,null,0]
[null,null,null,null,null,null,"Trahvid või kohtukulud",null,null,0]
[null,"ISIKLIK HEAOLU","Kavandatud kulud","Tegelikud kulud","Vahe",null,"Muu",null,null,0]
[null,"Meditsiin",null,null,0,null,"Vahesummad",0,0,0]
[null,"Juuksed/küüned",null,null,0]
[null,"Rõivad",null,null,0,null,"KAVANDATUD KULUD KOKKU",null,null,5700]
[null,"Keemiline puhastus",null,null,0]
[null,"Terviseklubi",null,null,0,null,"TEGELIKUD KULUD KOKKU",null,null,5730]
[null,"Liikmemaksud",null,null,0]
[null,"Muu",null,null,0,null,"VAHE KOKKU",null,null,-30]
[null,"Vahesummad",0,0,0]