{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Perekonna kuueelarve"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Perekonna kuueelarve","index":0,"n_rows":67,"n_cols":9,"rows_kept":67,"merged":[[0,0,0,8],[2,5,2,6],[8,5,8,6]]}
["Perekonna kuueelarve"]
[]
[null,"Kavandatud kulud kokku","Tegelikud kulud kokku","Vahe",null,"Kavandatud kuusissetulek"]
[null,{"$f":"SUM(B19,B29,B35,B40,B51,B58,B67,G36,G44,G50,G56,G61,G67)","v":{"v":6047,"d":"6,047kr"}},{"$f":"SUM(C19,C29,C35,C40,C51,C58,C67,H36,H44,H50,H56,H61,H67)","v":{"v":5653,"d":"5,653kr"}},{"$f":"SUM(D19,D29,D35,D40,D51,D58,D67,I36,I44,I50,I56,I61,I67)","v":{"v":394,"d":"394kr"}},null,"Sissetulek 1",{"v":12000,"d":"12,000kr"}]
[{"$nulls":5},"Sissetulek 2",{"v":7300,"d":"7,300kr"}]
[null,"Kavandatud kulud","Tegelikud kulud","Vahe",null,"Lisasissetulek",{"v":800,"d":"800kr"}]
["Majapidamine",{"$nulls":4},"Kuusissetulek kokku",{"$f":"SUM(G4:G6)","v":{"v":20100,"d":"20,100kr"}}]
["Hüpoteek või rent",{"v":4500,"d":"4,500kr"},{"v":4500,"d":"4,500kr"},{"$f":"B8-C8","v":{"v":0,"d":"0kr"}}]
["Teine hüpoteek või rent",{"v":0,"d":"0kr"},{"v":0,"d":"0kr"},{"v":0,"d":"0kr"},null,"Tegelik kuusissetulek"]
["Telefon",{"v":350,"d":"350kr"},{"v":400,"d":"400kr"},{"v":-50,"d":"(50 kr)"},null,"Sissetulek 1",{"v":12000,"d":"12,000kr"}]
["Elekter",{"v":150,"d":"150kr"},{"v":145,"d":"145kr"},{"v":5,"d":"5kr"},null,"Sissetulek 2",{"v":7300,"d":"7,300kr"}]
["Gaas",{"v":173,"d":"173kr"},{"v":184,"d":"184kr"},{"v":-11,"d":"(11 kr)"},null,"Lisasissetulek",{"v":800,"d":"800kr"}]
["Vesi ja kanalisatsioon",{"v":250,"d":"250kr"},{"v":250,"d":"250kr"},{"v":0,"d":"0kr"},null,"Kuusissetulek kokku",{"$f":"SUM(G10:G12)","v":{"v":20100,"d":"20,100kr"}}]
["Kaabeltelevisioon",{"v":120,"d":"120kr"},{"v":120,"d":"120kr"},{"v":0,"d":"0kr"}]
["Prügivedu",{"v":54,"d":"54kr"},{"v":54,"d":"54kr"},{"v":0,"d":"0kr"},null,"Kavandatud jääk\n(kavandatud sissetulek miinus kulud)",{"$f":"G7-B4","v":{"v":14053,"d":"14,053kr"}}]
["Hooldustööd või remont",{"v":450,"d":"450kr"},{"v":0,"d":"0kr"},{"v":450,"d":"450kr"}]
["Majapidamisvahendid",{"v":0,"d":"0kr"},{"v":0,"d":"0kr"},{"v":0,"d":"0kr"},null,"Tegelik jääk\n(tegelik sissetulek miinus kulud)",{"$f":"G13-C4","v":{"v":14447,"d":"14,447kr"}}]
["Muu",{"v":0,"d":"0kr"},{"v":0,"d":"0kr"},{"v":0,"d":"0kr"}]
["Vahesummad",{"$f":"SUM(B8:B18)","v":{"v":6047,"d":"6,047kr"}},{"$f":"SUM(C8:C18)","v":{"v":5653,"d":"5,653kr"}},{"$f":"SUM(D8:D18)","v":{"v":394,"d":"394kr"}},null,"Vahe (tegelik miinus kavandatud)",{"$f":"G17-G15","v":{"v":394,"d":"394kr"}}]
["Transport"]
["1. auto makse",null,null,{"$f":"B21-C21","v":{"v":0,"d":"0kr"}}]
["2. auto makse",null,null,{"v":0,"d":"0kr"}]
["Buss/takso",null,null,{"v":0,"d":"0kr"}]
["Kindlustus",null,null,{"v":0,"d":"0kr"}]
["Load",null,null,{"v":0,"d":"0kr"}]
["Kütus",null,null,{"v":0,"d":"0kr"},null,null,"Kavandatud kulud","Tegelikud kulud","Vahe"]
["Hooldus",null,null,{"v":0,"d":"0kr"}]
["Muu",null,null,{"v":0,"d":"0kr"},null,"Meelelahutus"]
["Vahesummad",{"$f":"SUM(B21:B28)","v":{"v":0,"d":"0kr"}},{"$f":"SUM(C21:C28)","v":{"v":0,"d":"0kr"}},{"$f":"SUM(D21:D28)","v":{"v":0,"d":"0kr"}},null,"Video/DVD",null,null,{"$f":"G29-H29","v":{"v":0,"d":"0kr"}}]
["Kindlustus",{"$nulls":4},"CD-d",null,null,{"v":0,"d":"0kr"}]
["Kodu",null,null,{"$f":"B31-C31","v":{"v":0,"d":"0kr"}},null,"Filmid",null,null,{"v":0,"d":"0kr"}]
["Tervis",null,null,{"$f":"B32-C32","v":{"v":0,"d":"0kr"}},null,"Kontserdid",null,null,{"v":0,"d":"0kr"}]
["Elu",null,null,{"$f":"B33-C33","v":{"v":0,"d":"0kr"}},null,"Spordiüritused",null,null,{"v":0,"d":"0kr"}]
["Muu",null,null,{"$f":"B34-C34","v":{"v":0,"d":"0kr"}},null,"Teater",null,null,{"v":0,"d":"0kr"}]
["Vahesummad",{"$f":"SUM(B31:B34)","v":{"v":0,"d":"0kr"}},{"$f":"SUM(C31:C34)","v":{"v":0,"d":"0kr"}},{"$f":"SUM(D31:D34)","v":{"v":0,"d":"0kr"}},null,"Muu",null,null,{"v":0,"d":"0kr"}]
["Toit",{"$nulls":4},"Vahesummad",{"$f":"SUM(G29:G35)","v":{"v":0,"d":"0kr"}},{"$f":"SUM(H29:H35)","v":{"v":0,"d":"0kr"}},{"$f":"SUM(I29:I35)","v":{"v":0,"d":"0kr"}}]
["Toidukaubad",null,null,{"$f":"B37-C37","v":{"v":0,"d":"0kr"}},null,"Laenud"]
["Väljas einestamine",null,null,{"$f":"B38-C38","v":{"v":0,"d":"0kr"}},null,"Isiklik",null,null,{"$f":"G38-H38","v":{"v":0,"d":"0kr"}}]
["Muu",null,null,{"$f":"B39-C39","v":{"v":0,"d":"0kr"}},null,"Õppelaen",null,null,{"v":0,"d":"0kr"}]
["Vahesummad",{"$f":"SUM(B37:B39)","v":{"v":0,"d":"0kr"}},{"$f":"SUM(C37:C39)","v":{"v":0,"d":"0kr"}},{"$f":"SUM(D37:D39)","v":{"v":0,"d":"0kr"}},null,"Krediitkaart",null,null,{"v":0,"d":"0kr"}]
["Lapsed",{"$nulls":4},"Krediitkaart",null,null,{"v":0,"d":"0kr"}]
["Meditsiin",null,null,{"$f":"B42-C42","v":{"v":0,"d":"0kr"}},null,"Krediitkaart",null,null,{"v":0,"d":"0kr"}]
["Rõivad",null,null,{"v":0,"d":"0kr"},null,"Muu",null,null,{"v":0,"d":"0kr"}]
["Õppemaks",null,null,{"v":0,"d":"0kr"},null,"Vahesummad",{"$f":"SUM(G38:G43)","v":{"v":0,"d":"0kr"}},{"$f":"SUM(H38:H43)","v":{"v":0,"d":"0kr"}},{"$f":"SUM(I38:I43)","v":{"v":0,"d":"0kr"}}]
["Koolitarbed",null,null,{"v":0,"d":"0kr"},null,"Maksud"]
["Liikmemaksud",null,null,{"v":0,"d":"0kr"},null,"Riiklikud",null,null,{"$f":"G46-H46","v":{"v":0,"d":"0kr"}}]
["Lõunasöögiraha",null,null,{"v":0,"d":"0kr"},null,"Riiklikud",null,null,{"$f":"G47-H47","v":{"v":0,"d":"0kr"}}]
["Lapsehoidja",null,null,{"v":0,"d":"0kr"},null,"Kohalikud",null,null,{"$f":"G48-H48","v":{"v":0,"d":"0kr"}}]
["Mänguasjad/mängud",null,null,{"v":0,"d":"0kr"},null,"Muu",null,null,{"$f":"G49-H49","v":{"v":0,"d":"0kr"}}]
["Muu",null,null,{"v":0,"d":"0kr"},null,"Vahesummad",{"$f":"SUM(G46:G49)","v":{"v":0,"d":"0kr"}},{"$f":"SUM(H46:H49)","v":{"v":0,"d":"0kr"}},{"$f":"SUM(I46:I49)","v":{"v":0,"d":"0kr"}}]
["Vahesummad",{"$f":"SUM(B42:B50)","v":{"v":0,"d":"0kr"}},{"$f":"SUM(C42:C50)","v":{"v":0,"d":"0kr"}},{"$f":"SUM(D42:D50)","v":{"v":0,"d":"0kr"}},null,"Säästud või investeeringud"]
["Lemmikloomad",{"$nulls":4},"Kogumispension",null,null,{"$f":"G52-H52","v":{"v":0,"d":"0kr"}}]
["Toit",null,null,{"$f":"B53-C53","v":{"v":0,"d":"0kr"}},null,"Investeerimiskonto",null,null,{"$f":"G53-H53","v":{"v":0,"d":"0kr"}}]
["Meditsiin",null,null,{"$f":"B54-C54","v":{"v":0,"d":"0kr"}},null,"Kõrgkool",null,null,{"$f":"G54-H54","v":{"v":0,"d":"0kr"}}]
["Hooldus",null,null,{"$f":"B55-C55","v":{"v":0,"d":"0kr"}},null,"Muu",null,null,{"$f":"G55-H55","v":{"v":0,"d":"0kr"}}]
["Mänguasjad",null,null,{"$f":"B56-C56","v":{"v":0,"d":"0kr"}},null,"Vahesummad",{"$f":"SUM(G52:G55)","v":{"v":0,"d":"0kr"}},{"$f":"SUM(H52:H55)","v":{"v":0,"d":"0kr"}},{"$f":"SUM(I52:I55)","v":{"v":0,"d":"0kr"}}]
["Muu",null,null,{"$f":"B57-C57","v":{"v":0,"d":"0kr"}},null,"Kingitused ja annetused"]
["Vahesummad",{"$f":"SUM(B53:B57)","v":{"v":0,"d":"0kr"}},{"$f":"SUM(C53:C57)","v":{"v":0,"d":"0kr"}},{"$f":"SUM(D53:D57)","v":{"v":0,"d":"0kr"}},null,"Heategevus 1",null,null,{"$f":"G58-H58","v":{"v":0,"d":"0kr"}}]
["Isiklik heaolu",{"$nulls":4},"Heategevus 2",null,null,{"$f":"G59-H59","v":{"v":0,"d":"0kr"}}]
["Meditsiin",null,null,{"$f":"B60-C60","v":{"v":0,"d":"0kr"}},null,"Heategevus 3",null,null,{"$f":"G60-H60","v":{"v":0,"d":"0kr"}}]
["Juuksed/küüned",null,null,{"v":0,"d":"0kr"},null,"Vahesummad",{"$f":"SUM(G58:G60)","v":{"v":0,"d":"0kr"}},{"$f":"SUM(H58:H60)","v":{"v":0,"d":"0kr"}},{"$f":"SUM(I58:I60)","v":{"v":0,"d":"0kr"}}]
["Rõivad",null,null,{"v":0,"d":"0kr"},null,"Juriidiline"]
["Keemiline puhastus",null,null,{"v":0,"d":"0kr"},null,"Advokaat",null,null,{"$f":"G63-H63","v":{"v":0,"d":"0kr"}}]
["Terviseklubi",null,null,{"v":0,"d":"0kr"},null,"Alimendid",null,null,{"$f":"G64-H64","v":{"v":0,"d":"0kr"}}]
["Liikmemaksud",null,null,{"v":0,"d":"0kr"},null,"Trahvid või kohtukulud",null,null,{"$f":"G65-H65","v":{"v":0,"d":"0kr"}}]
["Muu",null,null,{"v":0,"d":"0kr"},null,"Muu",null,null,{"$f":"G66-H66","v":{"v":0,"d":"0kr"}}]
["Vahesummad",{"$f":"SUM(B60:B66)","v":{"v":0,"d":"0kr"}},{"$f":"SUM(C60:C66)","v":{"v":0,"d":"0kr"}},{"$f":"SUM(D60:D66)","v":{"v":0,"d":"0kr"}},null,"Vahesummad",{"$f":"SUM(G63:G66)","v":{"v":0,"d":"0kr"}},{"$f":"SUM(H63:H66)","v":{"v":0,"d":"0kr"}},{"$f":"SUM(I63:I66)","v":{"v":0,"d":"0kr"}}]