{"text_format":"1","workbook":"xls","n_sheets":1,"sheets":["Perekonna kuueelarve"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"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":"Perekonna kuueelarve","index":0,"n_rows":67,"n_cols":9,"rows_kept":67,"cut":false,"hidden":false,"merged":[[0,0,0,8],[2,5,2,6],[8,5,8,6]],"flags":["formulas_cached_only"]}
["Perekonna kuueelarve"]
[]
[null,"Kavandatud kulud kokku","Tegelikud kulud kokku","Vahe",null,"Kavandatud kuusissetulek"]
[null,6047,5653,394,null,"Sissetulek 1",12000]
[null,null,null,null,null,"Sissetulek 2",7300]
[null,"Kavandatud kulud","Tegelikud kulud","Vahe",null,"Lisasissetulek",800]
["Majapidamine",null,null,null,null,"Kuusissetulek kokku",20100]
["Hüpoteek või rent",4500,4500,0]
["Teine hüpoteek või rent",0,0,0,null,"Tegelik kuusissetulek"]
["Telefon",350,400,-50,null,"Sissetulek 1",12000]
["Elekter",150,145,5,null,"Sissetulek 2",7300]
["Gaas",173,184,-11,null,"Lisasissetulek",800]
["Vesi ja kanalisatsioon",250,250,0,null,"Kuusissetulek kokku",20100]
["Kaabeltelevisioon",120,120,0]
["Prügivedu",54,54,0,null,"Kavandatud jääk\n(kavandatud sissetulek miinus kulud)",14053]
["Hooldustööd või remont",450,0,450]
["Majapidamisvahendid",0,0,0,null,"Tegelik jääk\n(tegelik sissetulek miinus kulud)",14447]
["Muu",0,0,0]
["Vahesummad",6047,5653,394,null,"Vahe (tegelik miinus kavandatud)",394]
["Transport"]
["1. auto makse",null,null,0]
["2. auto makse",null,null,0]
["Buss/takso",null,null,0]
["Kindlustus",null,null,0]
["Load",null,null,0]
["Kütus",null,null,0,null,null,"Kavandatud kulud","Tegelikud kulud","Vahe"]
["Hooldus",null,null,0]
["Muu",null,null,0,null,"Meelelahutus"]
["Vahesummad",0,0,0,null,"Video/DVD",null,null,0]
["Kindlustus",null,null,null,null,"CD-d",null,null,0]
["Kodu",null,null,0,null,"Filmid",null,null,0]
["Tervis",null,null,0,null,"Kontserdid",null,null,0]
["Elu",null,null,0,null,"Spordiüritused",null,null,0]
["Muu",null,null,0,null,"Teater",null,null,0]
["Vahesummad",0,0,0,null,"Muu",null,null,0]
["Toit",null,null,null,null,"Vahesummad",0,0,0]
["Toidukaubad",null,null,0,null,"Laenud"]
["Väljas einestamine",null,null,0,null,"Isiklik",null,null,0]
["Muu",null,null,0,null,"Õppelaen",null,null,0]
["Vahesummad",0,0,0,null,"Krediitkaart",null,null,0]
["Lapsed",null,null,null,null,"Krediitkaart",null,null,0]
["Meditsiin",null,null,0,null,"Krediitkaart",null,null,0]
["Rõivad",null,null,0,null,"Muu",null,null,0]
["Õppemaks",null,null,0,null,"Vahesummad",0,0,0]
["Koolitarbed",null,null,0,null,"Maksud"]
["Liikmemaksud",null,null,0,null,"Riiklikud",null,null,0]
["Lõunasöögiraha",null,null,0,null,"Riiklikud",null,null,0]
["Lapsehoidja",null,null,0,null,"Kohalikud",null,null,0]
["Mänguasjad/mängud",null,null,0,null,"Muu",null,null,0]
["Muu",null,null,0,null,"Vahesummad",0,0,0]
["Vahesummad",0,0,0,null,"Säästud või investeeringud"]
["Lemmikloomad",null,null,null,null,"Kogumispension",null,null,0]
["Toit",null,null,0,null,"Investeerimiskonto",null,null,0]
["Meditsiin",null,null,0,null,"Kõrgkool",null,null,0]
["Hooldus",null,null,0,null,"Muu",null,null,0]
["Mänguasjad",null,null,0,null,"Vahesummad",0,0,0]
["Muu",null,null,0,null,"Kingitused ja annetused"]
["Vahesummad",0,0,0,null,"Heategevus 1",null,null,0]
["Isiklik heaolu",null,null,null,null,"Heategevus 2",null,null,0]
["Meditsiin",null,null,0,null,"Heategevus 3",null,null,0]
["Juuksed/küüned",null,null,0,null,"Vahesummad",0,0,0]
["Rõivad",null,null,0,null,"Juriidiline"]
["Keemiline puhastus",null,null,0,null,"Advokaat",null,null,0]
["Terviseklubi",null,null,0,null,"Alimendid",null,null,0]
["Liikmemaksud",null,null,0,null,"Trahvid või kohtukulud",null,null,0]
["Muu",null,null,0,null,"Muu",null,null,0]
["Vahesummad",0,0,0,null,"Vahesummad",0,0,0]