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

{"sheet":"Isiklik kuueelarve","index":0,"n_rows":66,"n_cols":10,"rows_kept":66,"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],[60,6,61,8],[60,9,61,9],[62,6,63,8],[62,9,63,9],[64,6,65,8],[64,9,65,9]]}
[]
[null,"Isiklik kuueelarve"]
[]
[]
[]
[null,"KAVANDATUD KUUSISSETULEK","Sissetulek 1",null,{"v":9500,"d":"9,500kr"},null,"KAVANDATUD SALDO   (Kavandatud sissetulek miinus kulud)",null,null,{"$f":"E8-J61","v":{"v":5300,"d":"5,300kr"}}]
[null,null,"Lisasissetulek",null,{"v":1500,"d":"1,500kr"}]
[null,null,"Kuusissetulek kokku",null,{"$f":"SUM(E6:E7)","v":{"v":11000,"d":"11,000kr"}},null,"TEGELIK SALDO   (Tegelik sissetulek miinus kulud)",null,null,{"$f":"E12-J63","v":{"v":4370,"d":"4,370kr"}}]
[]
[null,"TEGELIK KUUSISSETULEK","Sissetulek 1",null,{"v":9000,"d":"9,000kr"},null,"VAHE   (Tegelik miinus kavandatud)",null,null,{"$f":"J8-J6","v":{"v":-930,"d":"(930 kr)"}}]
[null,null,"Lisasissetulek",null,{"v":1100,"d":"1,100kr"}]
[null,null,"Kuusissetulek kokku",null,{"$f":"SUM(E10:E11)","v":{"v":10100,"d":"10,100kr"}}]
[]
[null,"MAJAPIDAMINE","Kavandatud kulud","Tegelikud kulud","Vahe",null,"MEELELAHUTUS","Kavandatud kulud","Tegelikud kulud","Vahe"]
[null,"Hüpoteek või rent",{"v":4000,"d":"4,000kr"},{"v":4000,"d":"4,000kr"},{"$f":"C15-D15","v":{"v":0,"d":"0kr"}},null,"Video/DVD",null,null,{"$f":"H15-I15","v":{"v":0,"d":"0kr"}}]
[null,"Telefon",{"v":300,"d":"300kr"},{"v":450,"d":"450kr"},{"v":-150,"d":"(150 kr)"},null,"CD-d",null,null,{"v":0,"d":"0kr"}]
[null,"Elekter",{"v":250,"d":"250kr"},{"v":300,"d":"300kr"},{"v":-50,"d":"(50 kr)"},null,"Filmid",null,null,{"v":0,"d":"0kr"}]
[null,"Gaas",{"v":220,"d":"220kr"},{"v":280,"d":"280kr"},{"v":-60,"d":"(60 kr)"},null,"Kontserdid",null,null,{"v":0,"d":"0kr"}]
[null,"Vesi ja kanalisatsioon",{"v":500,"d":"500kr"},{"v":500,"d":"500kr"},{"v":0,"d":"0kr"},null,"Spordiüritused",null,null,{"v":0,"d":"0kr"}]
[null,"Kaabeltelevisioon",{"v":150,"d":"150kr"},{"v":150,"d":"150kr"},{"v":0,"d":"0kr"},null,"Teater",null,null,{"v":0,"d":"0kr"}]
[null,"Prügivedu",{"v":50,"d":"50kr"},{"v":50,"d":"50kr"},{"v":0,"d":"0kr"},null,"Muu",null,null,{"v":0,"d":"0kr"}]
[null,"Hooldus või remont",{"v":230,"d":"230kr"},{"v":0,"d":"0kr"},{"v":230,"d":"230kr"},null,"Muu",null,null,{"v":0,"d":"0kr"}]
[null,"Majapidamisvahendid",{"v":0,"d":"0kr"},{"v":0,"d":"0kr"},{"v":0,"d":"0kr"},null,"Muu",null,null,{"v":0,"d":"0kr"}]
[null,"Muu",{"v":0,"d":"0kr"},{"v":0,"d":"0kr"},{"v":0,"d":"0kr"},null,"Vahesummad",{"$f":"SUM(H15:H23)","v":{"v":0,"d":"0kr"}},{"$f":"SUM(I15:I23)","v":{"v":0,"d":"0kr"}},{"v":0,"d":"0kr"}]
[null,"Vahesummad",{"$f":"SUM(C15:C24)","v":{"v":5700,"d":"5,700kr"}},{"$f":"SUM(D15:D24)","v":{"v":5730,"d":"5,730kr"}},{"$f":"SUM(E15:E24)","v":{"v":-30,"d":"(30 kr)"}}]
[{"$nulls":6},"LAENUD","Kavandatud kulud","Tegelikud kulud","Vahe"]
[null,"TRANSPORT","Kavandatud kulud","Tegelikud kulud","Vahe",null,"Isiklik",null,null,{"$f":"H27-I27","v":{"v":0,"d":"0kr"}}]
[null,"Sõidukimaks",null,null,{"$f":"C28-D28","v":{"v":0,"d":"0kr"}},null,"Õppelaen",null,null,{"v":0,"d":"0kr"}]
[null,"Buss/takso",null,null,{"v":0,"d":"0kr"},null,"Krediitkaart",null,null,{"v":0,"d":"0kr"}]
[null,"Kindlustus",null,null,{"v":0,"d":"0kr"},null,"Krediitkaart",null,null,{"v":0,"d":"0kr"}]
[null,"Liising",null,null,{"v":0,"d":"0kr"},null,"Krediitkaart",null,null,{"v":0,"d":"0kr"}]
[null,"Kütus",null,null,{"v":0,"d":"0kr"},null,"Muu",null,null,{"v":0,"d":"0kr"}]
[null,"Hooldus",null,null,{"v":0,"d":"0kr"},null,"Vahesummad",{"$f":"SUM(H27:H32)","v":{"v":0,"d":"0kr"}},{"$f":"SUM(I27:I32)","v":{"v":0,"d":"0kr"}},{"$f":"SUM(J27:J32)","v":{"v":0,"d":"0kr"}}]
[null,"Muu",null,null,{"v":0,"d":"0kr"}]
[null,"Vahesummad",{"$f":"SUM(C28:C34)","v":{"v":0,"d":"0kr"}},{"$f":"SUM(D28:D34)","v":{"v":0,"d":"0kr"}},{"$f":"SUM(E28:E34)","v":{"v":0,"d":"0kr"}},null,"MAKSUD","Kavandatud kulud","Tegelikud kulud","Vahe"]
[{"$nulls":6},"Riiklikud",null,null,{"$f":"H36-I36","v":{"v":0,"d":"0kr"}}]
[null,"KINDLUSTUS","Kavandatud kulud","Tegelikud kulud","Vahe",null,"Regionaalsed",null,null,{"$f":"H37-I37","v":{"v":0,"d":"0kr"}}]
[null,"Kodu",null,null,{"$f":"C38-D38","v":{"v":0,"d":"0kr"}},null,"Kohalikud",null,null,{"$f":"H38-I38","v":{"v":0,"d":"0kr"}}]
[null,"Tervis",null,null,{"$f":"C39-D39","v":{"v":0,"d":"0kr"}},null,"Muu",null,null,{"$f":"H39-I39","v":{"v":0,"d":"0kr"}}]
[null,"Elu",null,null,{"$f":"C40-D40","v":{"v":0,"d":"0kr"}},null,"Vahesummad",{"$f":"SUM(H36:H39)","v":{"v":0,"d":"0kr"}},{"$f":"SUM(I36:I39)","v":{"v":0,"d":"0kr"}},{"$f":"SUM(J36:J39)","v":{"v":0,"d":"0kr"}}]
[null,"Muu",null,null,{"$f":"C41-D41","v":{"v":0,"d":"0kr"}}]
[null,"Vahesummad",{"$f":"SUM(C38:C41)","v":{"v":0,"d":"0kr"}},{"$f":"SUM(D38:D41)","v":{"v":0,"d":"0kr"}},{"$f":"SUM(E38:E41)","v":{"v":0,"d":"0kr"}},null,"SÄÄSTUD VÕI INVESTEERINGUD","Kavandatud kulud","Tegelikud kulud","Vahe"]
[{"$nulls":6},"Kogumispension",null,null,{"$f":"H43-I43","v":{"v":0,"d":"0kr"}}]
[null,"TOIT","Kavandatud kulud","Tegelikud kulud","Vahe",null,"Investeerimiskonto",null,null,{"$f":"H44-I44","v":{"v":0,"d":"0kr"}}]
[null,"Toidukaubad",null,null,{"$f":"C45-D45","v":{"v":0,"d":"0kr"}},null,"Muu",null,null,{"$f":"H45-I45","v":{"v":0,"d":"0kr"}}]
[null,"Väljas einestamine",null,null,{"$f":"C46-D46","v":{"v":0,"d":"0kr"}},null,"Vahesummad",{"$f":"SUM(H43:H45)","v":{"v":0,"d":"0kr"}},{"$f":"SUM(I43:I45)","v":{"v":0,"d":"0kr"}},{"$f":"SUM(J43:J45)","v":{"v":0,"d":"0kr"}}]
[null,"Muu",null,null,{"$f":"C47-D47","v":{"v":0,"d":"0kr"}}]
[null,"Vahesummad",{"$f":"SUM(C45:C47)","v":{"v":0,"d":"0kr"}},{"$f":"SUM(D45:D47)","v":{"v":0,"d":"0kr"}},{"$f":"SUM(E45:E47)","v":{"v":0,"d":"0kr"}},null,"KINGITUSED JA ANNETUSED","Kavandatud kulud","Tegelikud kulud","Vahe"]
[{"$nulls":6},"Heategevus 1",null,null,{"$f":"H49-I49","v":{"v":0,"d":"0kr"}}]
[null,"LEMMIKLOOMAD","Kavandatud kulud","Tegelikud kulud","Vahe",null,"Heategevus 2",null,null,{"$f":"H50-I50","v":{"v":0,"d":"0kr"}}]
[null,"Toit",null,null,{"$f":"C51-D51","v":{"v":0,"d":"0kr"}},null,"Heategevus 3",null,null,{"$f":"H51-I51","v":{"v":0,"d":"0kr"}}]
[null,"Meditsiin",null,null,{"$f":"C52-D52","v":{"v":0,"d":"0kr"}},null,"Vahesummad",{"$f":"SUM(H49:H51)","v":{"v":0,"d":"0kr"}},{"$f":"SUM(I49:I51)","v":{"v":0,"d":"0kr"}},{"$f":"SUM(J49:J51)","v":{"v":0,"d":"0kr"}}]
[null,"Hooldus",null,null,{"$f":"C53-D53","v":{"v":0,"d":"0kr"}}]
[null,"Mänguasjad",null,null,{"$f":"C54-D54","v":{"v":0,"d":"0kr"}},null,"JURIIDILINE","Kavandatud kulud","Tegelikud kulud","Vahe"]
[null,"Muu",null,null,{"$f":"C55-D55","v":{"v":0,"d":"0kr"}},null,"Advokaat",null,null,{"$f":"H55-I55","v":{"v":0,"d":"0kr"}}]
[null,"Vahesummad",{"$f":"SUM(C51:C55)","v":{"v":0,"d":"0kr"}},{"$f":"SUM(D51:D55)","v":{"v":0,"d":"0kr"}},{"$f":"SUM(E51:E55)","v":{"v":0,"d":"0kr"}},null,"Alimendid",null,null,{"$f":"H56-I56","v":{"v":0,"d":"0kr"}}]
[{"$nulls":6},"Trahvid või kohtukulud",null,null,{"$f":"H57-I57","v":{"v":0,"d":"0kr"}}]
[null,"ISIKLIK HEAOLU","Kavandatud kulud","Tegelikud kulud","Vahe",null,"Muu",null,null,{"$f":"H58-I58","v":{"v":0,"d":"0kr"}}]
[null,"Meditsiin",null,null,{"$f":"C59-D59","v":{"v":0,"d":"0kr"}},null,"Vahesummad",{"$f":"SUM(H55:H58)","v":{"v":0,"d":"0kr"}},{"$f":"SUM(I55:I58)","v":{"v":0,"d":"0kr"}},{"$f":"SUM(J55:J58)","v":{"v":0,"d":"0kr"}}]
[null,"Juuksed/küüned",null,null,{"v":0,"d":"0kr"}]
[null,"Rõivad",null,null,{"v":0,"d":"0kr"},null,"KAVANDATUD KULUD KOKKU",null,null,{"$f":"SUM(C25,C35,C42,C48,C56,C66,H24,H33,H40,H46,H52,H59)","v":{"v":5700,"d":"5,700kr"}}]
[null,"Keemiline puhastus",null,null,{"v":0,"d":"0kr"}]
[null,"Terviseklubi",null,null,{"v":0,"d":"0kr"},null,"TEGELIKUD KULUD KOKKU",null,null,{"$f":"SUM(D25,D35,D42,D48,D56,D66,I24,I33,I40,I46,I52,I59)","v":{"v":5730,"d":"5,730kr"}}]
[null,"Liikmemaksud",null,null,{"v":0,"d":"0kr"}]
[null,"Muu",null,null,{"v":0,"d":"0kr"},null,"VAHE KOKKU",null,null,{"$f":"SUM(E25,E35,E42,E48,E56,E66,J24,J33,J40,J46,J52,J59)","v":{"v":-30,"d":"(30 kr)"}}]
[null,"Vahesummad",{"$f":"SUM(C59:C65)","v":{"v":0,"d":"0kr"}},{"$f":"SUM(D59:D65)","v":{"v":0,"d":"0kr"}},{"$f":"SUM(E59:E65)","v":{"v":0,"d":"0kr"}}]