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

{"sheet":"Isiklik kuueelarve","index":0,"n_rows":64,"n_cols":10,"rows_kept":64,"merged":[[1,1,1,9],[2,1,2,9],[4,1,6,1],[4,2,4,3],[4,6,5,8],[4,9,5,9],[5,2,5,3],[6,2,6,3],[6,6,7,8],[6,9,7,9],[7,1,9,1],[7,2,7,3],[8,2,8,3],[8,6,9,8],[8,9,9,9],[9,2,9,3],[22,6,22,9],[23,1,23,4],[31,6,31,9],[33,1,33,4],[38,6,38,9],[40,1,40,4],[44,6,44,9],[46,1,46,4],[50,6,50,9],[54,1,54,4],[57,6,57,9],[58,6,59,8],[58,9,59,9],[60,6,61,8],[60,9,61,9],[62,6,63,8],[62,9,63,9]]}
[]
[null,"Isiklik kuueelarve"]
[]
[]
[null,"PROGNOOSITUD KUUSISSETULEK","Sissetulek 1",null,{"v":2500,"d":"2,500 €"},null,"PROGNOOSITUD SALDO (prognoositav sissetulek miinus väljaminekud)",null,null,{"$f":"E7-J59","v":{"v":940,"d":"940 €"}}]
[null,null,"Lisasissetulek",null,{"v":500,"d":"500 €"}]
[null,null,"Kuusissetulek kokku",null,{"$f":"SUM(E5:E6)","v":{"v":3000,"d":"3,000 €"}},null,"TEGELIK SALDO (tegelik sissetulek miinus väljaminekud)",null,null,{"$f":"E10-J61","v":{"v":960,"d":"960 €"}}]
[null,"TEGELIK KUUSISSETULEK","1. sissetulek",null,{"v":2500,"d":"2,500 €"}]
[null,null,"Lisasissetulek",null,{"v":500,"d":"500 €"},null,"ERINEVUS (tegelik miinus prognoositud)",null,null,{"$f":"J7-J5","v":{"v":20,"d":"20 €"}}]
[null,null,"Kuusissetulek kokku",null,{"$f":"SUM(E8:E9)","v":{"v":3000,"d":"3,000 €"}}]
[]
[null,"ELUASE","Prognoositud kulu","Tegelik kulu","Erinevus",null,"MEELELAHUTUS","Prognoositud kulu","Tegelik kulu","Erinevus"]
[null,"Hüpoteeklaen või üür",{"v":1500,"d":"1,500 €"},{"v":1400,"d":"1,400 €"},{"$f":"Tabel1[[#This Row],[Prognoositud kulu]]-Tabel1[[#This Row],[Tegelik kulu]]","v":{"v":100,"d":"100 €"}},null,"Videod ja DVD-d",{"v":0,"d":"0 €"},{"v":50,"d":"50 €"},{"$f":"Tabel2[[#This Row],[Prognoositud kulu]]-Tabel2[[#This Row],[Tegelik kulu]]","v":{"v":-50,"d":"-50 €"}}]
[null,"Telefon",{"v":60,"d":"60 €"},{"v":100,"d":"100 €"},{"$f":"Tabel1[[#This Row],[Prognoositud kulu]]-Tabel1[[#This Row],[Tegelik kulu]]","v":{"v":-40,"d":"-40 €"}},null,"CD-d",null,null,{"$f":"Tabel2[[#This Row],[Prognoositud kulu]]-Tabel2[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Elekter",{"v":50,"d":"50 €"},{"v":60,"d":"60 €"},{"$f":"Tabel1[[#This Row],[Prognoositud kulu]]-Tabel1[[#This Row],[Tegelik kulu]]","v":{"v":-10,"d":"-10 €"}},null,"Kino",null,null,{"$f":"Tabel2[[#This Row],[Prognoositud kulu]]-Tabel2[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Gaas",{"v":200,"d":"200 €"},{"v":180,"d":"180 €"},{"$f":"Tabel1[[#This Row],[Prognoositud kulu]]-Tabel1[[#This Row],[Tegelik kulu]]","v":{"v":20,"d":"20 €"}},null,"Kontserdid",null,null,{"$f":"Tabel2[[#This Row],[Prognoositud kulu]]-Tabel2[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Vesi- ja kanalisatsioon",null,null,{"$f":"Tabel1[[#This Row],[Prognoositud kulu]]-Tabel1[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},null,"Spordiüritused",null,null,{"$f":"Tabel2[[#This Row],[Prognoositud kulu]]-Tabel2[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Kaabeltelevisioon",null,null,{"$f":"Tabel1[[#This Row],[Prognoositud kulu]]-Tabel1[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},null,"Teater",null,null,{"$f":"Tabel2[[#This Row],[Prognoositud kulu]]-Tabel2[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Prügivedu",null,null,{"$f":"Tabel1[[#This Row],[Prognoositud kulu]]-Tabel1[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},null,"Muu",null,null,{"$f":"Tabel2[[#This Row],[Prognoositud kulu]]-Tabel2[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Majapidamine ja remont",null,null,{"$f":"Tabel1[[#This Row],[Prognoositud kulu]]-Tabel1[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},null,"Muu",null,null,{"$f":"Tabel2[[#This Row],[Prognoositud kulu]]-Tabel2[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Tarbeesemed",null,null,{"$f":"Tabel1[[#This Row],[Prognoositud kulu]]-Tabel1[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},null,"Muu",null,null,{"$f":"Tabel2[[#This Row],[Prognoositud kulu]]-Tabel2[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Muu",null,null,{"$f":"Tabel1[[#This Row],[Prognoositud kulu]]-Tabel1[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},null,"Kokku",{"$f":"SUBTOTAL(109,Tabel2[Prognoositud kulu])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Tabel2[Tegelik kulu])","v":{"v":50,"d":"50 €"}},{"$f":"SUBTOTAL(109,Tabel2[Erinevus])","v":{"v":-50,"d":"-50 €"}}]
[null,"Kokku",{"$f":"SUBTOTAL(109,Tabel1[Prognoositud kulu])","v":{"v":1810,"d":"1,810 €"}},{"$f":"SUBTOTAL(109,Tabel1[Tegelik kulu])","v":{"v":1740,"d":"1,740 €"}},{"$f":"SUBTOTAL(109,Tabel1[Erinevus])","v":{"v":70,"d":"70 €"}}]
[{"$nulls":6},"LAENUD","Prognoositud kulu","Tegelik kulu","Erinevus"]
[null,"TRANSPORT","Prognoositud kulu","Tegelik kulu","Erinevus",null,"Isiklik laen",null,null,{"$f":"Tabel8[[#This Row],[Prognoositud kulu]]-Tabel8[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Sõiduki makse",{"v":250,"d":"250 €"},{"v":250,"d":"250 €"},{"$f":"Tabel3[[#This Row],[Prognoositud kulu]]-Tabel3[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},null,"Õppelaen",null,null,{"$f":"Tabel8[[#This Row],[Prognoositud kulu]]-Tabel8[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Bussi- ja taksosõiduraha",null,null,{"$f":"Tabel3[[#This Row],[Prognoositud kulu]]-Tabel3[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},null,"Krediitkaart",null,null,{"$f":"Tabel8[[#This Row],[Prognoositud kulu]]-Tabel8[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Kindlustus",null,null,{"$f":"Tabel3[[#This Row],[Prognoositud kulu]]-Tabel3[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},null,"Krediitkaart",null,null,{"$f":"Tabel8[[#This Row],[Prognoositud kulu]]-Tabel8[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Autokool",null,null,{"$f":"Tabel3[[#This Row],[Prognoositud kulu]]-Tabel3[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},null,"Krediitkaart",null,null,{"$f":"Tabel8[[#This Row],[Prognoositud kulu]]-Tabel8[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Kütus",null,null,{"$f":"Tabel3[[#This Row],[Prognoositud kulu]]-Tabel3[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},null,"Muu",null,null,{"$f":"Tabel8[[#This Row],[Prognoositud kulu]]-Tabel8[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Hooldus",null,null,{"$f":"Tabel3[[#This Row],[Prognoositud kulu]]-Tabel3[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},null,"Kokku",{"$f":"SUBTOTAL(109,Tabel8[Prognoositud kulu])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Tabel8[Tegelik kulu])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Tabel8[Erinevus])","v":{"v":0,"d":"0 €"}}]
[null,"Muu",null,null,{"$f":"Tabel3[[#This Row],[Prognoositud kulu]]-Tabel3[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Kokku",{"$f":"SUBTOTAL(109,Tabel3[Prognoositud kulu])","v":{"v":250,"d":"250 €"}},{"$f":"SUBTOTAL(109,Tabel3[Tegelik kulu])","v":{"v":250,"d":"250 €"}},{"$f":"SUBTOTAL(109,Tabel3[Erinevus])","v":{"v":0,"d":"0 €"}},null,"MAKSUD","Prognoositud kulu","Tegelik kulu","Erinevus"]
[{"$nulls":6},"Riiklikud maksud",null,null,{"$f":"Tabel9[[#This Row],[Prognoositud kulu]]-Tabel9[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"KINDLUSTUS","Prognoositud kulu","Tegelik kulu","Erinevus",null,"Osariigi maksud",null,null,{"$f":"Tabel9[[#This Row],[Prognoositud kulu]]-Tabel9[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Kodukindlustus",null,null,{"$f":"Tabel4[[#This Row],[Prognoositud kulu]]-Tabel4[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},null,"Kohalikud maksud",null,null,{"$f":"Tabel9[[#This Row],[Prognoositud kulu]]-Tabel9[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Tervisekindlustus",null,null,{"$f":"Tabel4[[#This Row],[Prognoositud kulu]]-Tabel4[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},null,"Muu",null,null,{"$f":"Tabel9[[#This Row],[Prognoositud kulu]]-Tabel9[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Elukindlustus",null,null,{"$f":"Tabel4[[#This Row],[Prognoositud kulu]]-Tabel4[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},null,"Kokku",{"$f":"SUBTOTAL(109,Tabel9[Prognoositud kulu])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Tabel9[Tegelik kulu])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Tabel9[Erinevus])","v":{"v":0,"d":"0 €"}}]
[null,"Muu",null,null,{"$f":"Tabel4[[#This Row],[Prognoositud kulu]]-Tabel4[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Kokku",{"$f":"SUBTOTAL(109,Tabel4[Prognoositud kulu])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Tabel4[Tegelik kulu])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Tabel4[Erinevus])","v":{"v":0,"d":"0 €"}},null,"SÄÄSTUD VÕI INVESTEERINGUD","Prognoositud kulu","Tegelik kulu","Erinevus"]
[{"$nulls":6},"Pensionikonto",null,null,{"$f":"Tabel10[[#This Row],[Prognoositud kulu]]-Tabel10[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"TOIT","Prognoositud kulu","Tegelik kulu","Erinevus",null,"Investeerimiskonto",null,null,{"$f":"Tabel10[[#This Row],[Prognoositud kulu]]-Tabel10[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Toiduained",null,null,{"$f":"Tabel5[[#This Row],[Prognoositud kulu]]-Tabel5[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},null,"Muu",null,null,{"$f":"Tabel10[[#This Row],[Prognoositud kulu]]-Tabel10[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Väljas söömine",null,null,{"$f":"Tabel5[[#This Row],[Prognoositud kulu]]-Tabel5[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},null,"Kokku",{"$f":"SUBTOTAL(109,Tabel10[Prognoositud kulu])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Tabel10[Tegelik kulu])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Tabel10[Erinevus])","v":{"v":0,"d":"0 €"}}]
[null,"Muu",null,null,{"$f":"Tabel5[[#This Row],[Prognoositud kulu]]-Tabel5[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Kokku",{"$f":"SUBTOTAL(109,Tabel5[Prognoositud kulu])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Tabel5[Tegelik kulu])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Tabel5[Erinevus])","v":{"v":0,"d":"0 €"}},null,"KINGITUSED JA ANNETUSED","Prognoositud kulu","Tegelik kulu","Erinevus"]
[{"$nulls":6},"Heategevus 1",null,null,{"$f":"Tabel11[[#This Row],[Prognoositud kulu]]-Tabel11[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"LEMMIKLOOMAD","Prognoositud kulu","Tegelik kulu","Erinevus",null,"Heategevus 2",null,null,{"$f":"Tabel11[[#This Row],[Prognoositud kulu]]-Tabel11[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Toit",null,null,{"$f":"Tabel6[[#This Row],[Prognoositud kulu]]-Tabel6[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},null,"Heategevus 3",null,null,{"$f":"Tabel11[[#This Row],[Prognoositud kulu]]-Tabel11[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Meditsiinitarbed",null,null,{"$f":"Tabel6[[#This Row],[Prognoositud kulu]]-Tabel6[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},null,"Kokku",{"$f":"SUBTOTAL(109,Tabel11[Prognoositud kulu])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Tabel11[Tegelik kulu])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Tabel11[Erinevus])","v":{"v":0,"d":"0 €"}}]
[null,"Hooldus",null,null,{"$f":"Tabel6[[#This Row],[Prognoositud kulu]]-Tabel6[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Mänguasjad",null,null,{"$f":"Tabel6[[#This Row],[Prognoositud kulu]]-Tabel6[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},null,"JURIIDILISED KULUD","Prognoositud kulu","Tegelik kulu","Erinevus"]
[null,"Muu",null,null,{"$f":"Tabel6[[#This Row],[Prognoositud kulu]]-Tabel6[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},null,"Advokaaditasu",null,null,{"$f":"Tabel12[[#This Row],[Prognoositud kulu]]-Tabel12[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Kokku",{"$f":"SUBTOTAL(109,Tabel6[Prognoositud kulu])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Tabel6[Tegelik kulu])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Tabel6[Erinevus])","v":{"v":0,"d":"0 €"}},null,"Alimendid",null,null,{"$f":"Tabel12[[#This Row],[Prognoositud kulu]]-Tabel12[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[{"$nulls":6},"Kohtuotsusel põhinevad maksed",null,null,{"$f":"Tabel12[[#This Row],[Prognoositud kulu]]-Tabel12[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"ISIKLIK HOOLDUS","Prognoositud kulu","Tegelik kulu","Erinevus",null,"Muu",null,null,{"$f":"Tabel12[[#This Row],[Prognoositud kulu]]-Tabel12[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Meditsiinitarbed",null,null,{"$f":"Tabel7[[#This Row],[Prognoositud kulu]]-Tabel7[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},null,"Kokku",{"$f":"SUBTOTAL(109,Tabel12[Prognoositud kulu])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Tabel12[Tegelik kulu])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Tabel12[Erinevus])","v":{"v":0,"d":"0 €"}}]
[null,"Juuksed ja küüned",null,null,{"$f":"Tabel7[[#This Row],[Prognoositud kulu]]-Tabel7[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Riided",null,null,{"$f":"Tabel7[[#This Row],[Prognoositud kulu]]-Tabel7[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},null,"PROGNOOSITUD KULUD KOKKU",null,null,{"$f":"SUM(C23,C33,C40,C46,C54,C64,H22,H31,H38,H44,H50,H57)","v":{"v":2060,"d":"2,060 €"}}]
[null,"Keemiline puhastus",null,null,{"$f":"Tabel7[[#This Row],[Prognoositud kulu]]-Tabel7[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Spordiklubi",null,null,{"$f":"Tabel7[[#This Row],[Prognoositud kulu]]-Tabel7[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},null,"TEGELIKUD KULUD KOKKU",null,null,{"$f":"SUM(D23,D33,D40,D46,D54,D64,I22,I31,I38,I44,I50,I57)","v":{"v":2040,"d":"2,040 €"}}]
[null,"Organisatsioonide maksed ja tasud",null,null,{"$f":"Tabel7[[#This Row],[Prognoositud kulu]]-Tabel7[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Muu",null,null,{"$f":"Tabel7[[#This Row],[Prognoositud kulu]]-Tabel7[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},null,"ERINEVUS KOKKU",null,null,{"$f":"SUM(E23,E33,E40,E46,E54,E64,J22,J31,J38,J44,J50,J57)","v":{"v":20,"d":"20 €"}}]
[null,"Kokku",{"$f":"SUBTOTAL(109,Tabel7[Prognoositud kulu])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Tabel7[Tegelik kulu])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Tabel7[Erinevus])","v":{"v":0,"d":"0 €"}}]