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

{"sheet":"Isiklik kuueelarve","index":0,"n_rows":62,"n_cols":10,"rows_kept":62,"merged":[[0,1,0,9],[2,1,4,1],[2,2,2,3],[2,7,2,8],[3,2,3,3],[3,7,3,8],[4,2,4,3],[4,6,4,8],[5,1,7,1],[5,2,5,3],[5,7,5,8],[6,2,6,3],[6,7,6,8],[7,2,7,3],[7,6,7,8],[20,6,20,9],[21,1,21,4],[29,6,29,9],[31,1,31,4],[36,6,36,9],[38,1,38,4],[42,6,42,9],[44,1,44,4],[48,6,48,9],[52,1,52,4],[55,6,55,9]]}
[null,"Isiklik kuueelarve"]
[]
[null,"PROGNOOSITUD KUUSISSETULEK","Sissetulek 1",null,{"v":2500,"d":"2,500 €"},null,"PROGNOOSITUD KULUD KOKKU ","(Prognoositud sissetulek miinus väljaminekud)",null,{"$f":"SUM(C21,C31,C38,C44,C52,C62,H20,H29,H36,H42,H48,H55)","v":{"v":2060,"d":"2,060 €"}}]
[null,null,"Lisasissetulek",null,{"v":500,"d":"500 €"},null,"TEGELIKUD KULUD KOKKU ","(Tegelik sissetulek miinus väljaminekud)",null,{"$f":"SUM(D21,D31,D38,D44,D52,D62,I20,I29,I36,I42,I48,I55)","v":{"v":2040,"d":"2,040 €"}}]
[null,null,"Kuusissetulek kokku",null,{"$f":"SUM(E3:E4)","v":{"v":3000,"d":"3,000 €"}},null,"Kogukulu erinevus",null,null,{"$f":"SUM(E21,E31,E38,E44,E52,E62,J20,J29,J36,J42,J48,J55)","v":{"v":20,"d":"20 €"}}]
[null,"TEGELIK KUUSISSETULEK","1. sissetulek",null,{"v":2500,"d":"2,500 €"},null,"PROGNOOSITUD SALDO","(Prognoositud sissetulek miinus väljaminekud)",null,{"$f":"E5-J3","v":{"v":940,"d":"940 €"}}]
[null,null,"Lisasissetulek",null,{"v":500,"d":"500 €"},null,"TEGELIK SALDO","(Tegelik sissetulek miinus väljaminekud)",null,{"$f":"E8-J4","v":{"v":960,"d":"960 €"}}]
[null,null,"Kuusissetulek kokku",null,{"$f":"SUM(E6:E7)","v":{"v":3000,"d":"3,000 €"}},null,"SALDO ERINEVUS (tegelik miinus prognoositav)",null,null,{"$f":"J7-J6","v":{"v":20,"d":"20 €"}}]
[]
[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 €"},{"$f":"Eluase[[#This Row],[Prognoositud kulu]]-Eluase[[#This Row],[Tegelik kulu]]","v":{"v":100,"d":"100 €"}},null,"Videod ja DVD-d",{"v":0,"d":"0 €"},{"v":50,"d":"50 €"},{"$f":"Meelelahutus[[#This Row],[Prognoositud kulu]]-Meelelahutus[[#This Row],[Tegelik kulu]]","v":{"v":-50,"d":"-50 €"}}]
[null,"Telefon",{"v":60,"d":"60 €"},{"v":100,"d":"100 €"},{"$f":"Eluase[[#This Row],[Prognoositud kulu]]-Eluase[[#This Row],[Tegelik kulu]]","v":{"v":-40,"d":"-40 €"}},null,"CD-d",null,null,{"$f":"Meelelahutus[[#This Row],[Prognoositud kulu]]-Meelelahutus[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Elekter",{"v":50,"d":"50 €"},{"v":60,"d":"60 €"},{"$f":"Eluase[[#This Row],[Prognoositud kulu]]-Eluase[[#This Row],[Tegelik kulu]]","v":{"v":-10,"d":"-10 €"}},null,"Kino",null,null,{"$f":"Meelelahutus[[#This Row],[Prognoositud kulu]]-Meelelahutus[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Gaas",{"v":200,"d":"200 €"},{"v":180,"d":"180 €"},{"$f":"Eluase[[#This Row],[Prognoositud kulu]]-Eluase[[#This Row],[Tegelik kulu]]","v":{"v":20,"d":"20 €"}},null,"Kontserdid",null,null,{"$f":"Meelelahutus[[#This Row],[Prognoositud kulu]]-Meelelahutus[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Vesi- ja kanalisatsioon",null,null,{"$f":"Eluase[[#This Row],[Prognoositud kulu]]-Eluase[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},null,"Spordiüritused",null,null,{"$f":"Meelelahutus[[#This Row],[Prognoositud kulu]]-Meelelahutus[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Kaabeltelevisioon",null,null,{"$f":"Eluase[[#This Row],[Prognoositud kulu]]-Eluase[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},null,"Teater",null,null,{"$f":"Meelelahutus[[#This Row],[Prognoositud kulu]]-Meelelahutus[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Prügivedu",null,null,{"$f":"Eluase[[#This Row],[Prognoositud kulu]]-Eluase[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},null,"Muu",null,null,{"$f":"Meelelahutus[[#This Row],[Prognoositud kulu]]-Meelelahutus[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Majapidamine ja remont",null,null,{"$f":"Eluase[[#This Row],[Prognoositud kulu]]-Eluase[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},null,"Muu",null,null,{"$f":"Meelelahutus[[#This Row],[Prognoositud kulu]]-Meelelahutus[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Tarbeesemed",null,null,{"$f":"Eluase[[#This Row],[Prognoositud kulu]]-Eluase[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},null,"Muu",null,null,{"$f":"Meelelahutus[[#This Row],[Prognoositud kulu]]-Meelelahutus[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Muu",null,null,{"$f":"Eluase[[#This Row],[Prognoositud kulu]]-Eluase[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},null,"Kokku",{"$f":"SUBTOTAL(109,Meelelahutus[Prognoositud kulu])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Meelelahutus[Tegelik kulu])","v":{"v":50,"d":"50 €"}},{"$f":"SUBTOTAL(109,Meelelahutus[Erinevus])","v":{"v":-50,"d":"-50 €"}}]
[null,"Kokku",{"$f":"SUBTOTAL(109,Eluase[Prognoositud kulu])","v":{"v":1810,"d":"1,810 €"}},{"$f":"SUBTOTAL(109,Eluase[Tegelik kulu])","v":{"v":1740,"d":"1,740 €"}},{"$f":"SUBTOTAL(109,Eluase[Erinevus])","v":{"v":70,"d":"70 €"}}]
[{"$nulls":6},"LAENUD","Prognoositud kulu","Tegelik kulu","Erinevus"]
[null,"TRANSPORT","Prognoositud kulu","Tegelik kulu","Erinevus",null,"Isiklik laen",null,null,{"$f":"Laenud[[#This Row],[Prognoositud kulu]]-Laenud[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Sõiduki makse",{"v":250,"d":"250 €"},{"v":250,"d":"250 €"},{"$f":"Transport[[#This Row],[Prognoositud kulu]]-Transport[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},null,"Õppelaen",null,null,{"$f":"Laenud[[#This Row],[Prognoositud kulu]]-Laenud[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Bussi- ja taksosõiduraha",null,null,{"$f":"Transport[[#This Row],[Prognoositud kulu]]-Transport[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},null,"Krediitkaart",null,null,{"$f":"Laenud[[#This Row],[Prognoositud kulu]]-Laenud[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Kindlustus",null,null,{"$f":"Transport[[#This Row],[Prognoositud kulu]]-Transport[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},null,"Krediitkaart",null,null,{"$f":"Laenud[[#This Row],[Prognoositud kulu]]-Laenud[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Autokool",null,null,{"$f":"Transport[[#This Row],[Prognoositud kulu]]-Transport[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},null,"Krediitkaart",null,null,{"$f":"Laenud[[#This Row],[Prognoositud kulu]]-Laenud[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Kütus",null,null,{"$f":"Transport[[#This Row],[Prognoositud kulu]]-Transport[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},null,"Muu",null,null,{"$f":"Laenud[[#This Row],[Prognoositud kulu]]-Laenud[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Hooldus",null,null,{"$f":"Transport[[#This Row],[Prognoositud kulu]]-Transport[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},null,"Kokku",{"$f":"SUBTOTAL(109,Laenud[Prognoositud kulu])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Laenud[Tegelik kulu])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Laenud[Erinevus])","v":{"v":0,"d":"0 €"}}]
[null,"Muu",null,null,{"$f":"Transport[[#This Row],[Prognoositud kulu]]-Transport[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Kokku",{"$f":"SUBTOTAL(109,Transport[Prognoositud kulu])","v":{"v":250,"d":"250 €"}},{"$f":"SUBTOTAL(109,Transport[Tegelik kulu])","v":{"v":250,"d":"250 €"}},{"$f":"SUBTOTAL(109,Transport[Erinevus])","v":{"v":0,"d":"0 €"}},null,"MAKSUD","Prognoositud kulu","Tegelik kulu","Erinevus"]
[{"$nulls":6},"Riiklikud maksud",null,null,{"$f":"Maksud[[#This Row],[Prognoositud kulu]]-Maksud[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"KINDLUSTUS","Prognoositud kulu","Tegelik kulu","Erinevus",null,"Osariigi maksud",null,null,{"$f":"Maksud[[#This Row],[Prognoositud kulu]]-Maksud[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Kodukindlustus",null,null,{"$f":"Kindlustus[[#This Row],[Prognoositud kulu]]-Kindlustus[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},null,"Kohalikud maksud",null,null,{"$f":"Maksud[[#This Row],[Prognoositud kulu]]-Maksud[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Tervisekindlustus",null,null,{"$f":"Kindlustus[[#This Row],[Prognoositud kulu]]-Kindlustus[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},null,"Muu",null,null,{"$f":"Maksud[[#This Row],[Prognoositud kulu]]-Maksud[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Elukindlustus",null,null,{"$f":"Kindlustus[[#This Row],[Prognoositud kulu]]-Kindlustus[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},null,"Kokku",{"$f":"SUBTOTAL(109,Maksud[Prognoositud kulu])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Maksud[Tegelik kulu])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Maksud[Erinevus])","v":{"v":0,"d":"0 €"}}]
[null,"Muu",null,null,{"$f":"Kindlustus[[#This Row],[Prognoositud kulu]]-Kindlustus[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Kokku",{"$f":"SUBTOTAL(109,Kindlustus[Prognoositud kulu])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Kindlustus[Tegelik kulu])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Kindlustus[Erinevus])","v":{"v":0,"d":"0 €"}},null,"SÄÄSTUD VÕI INVESTEERINGUD","Prognoositud kulu","Tegelik kulu","Erinevus"]
[{"$nulls":6},"Pensionikonto",null,null,{"$f":"SäästudVõiInvesteeringud[[#This Row],[Prognoositud kulu]]-SäästudVõiInvesteeringud[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"TOIT","Prognoositud kulu","Tegelik kulu","Erinevus",null,"Investeerimiskonto",null,null,{"$f":"SäästudVõiInvesteeringud[[#This Row],[Prognoositud kulu]]-SäästudVõiInvesteeringud[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Toiduained",null,null,{"$f":"Toit[[#This Row],[Prognoositud kulu]]-Toit[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},null,"Muu",null,null,{"$f":"SäästudVõiInvesteeringud[[#This Row],[Prognoositud kulu]]-SäästudVõiInvesteeringud[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Väljas söömine",null,null,{"$f":"Toit[[#This Row],[Prognoositud kulu]]-Toit[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},null,"Kokku",{"$f":"SUBTOTAL(109,SäästudVõiInvesteeringud[Prognoositud kulu])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,SäästudVõiInvesteeringud[Tegelik kulu])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,SäästudVõiInvesteeringud[Erinevus])","v":{"v":0,"d":"0 €"}}]
[null,"Muu",null,null,{"$f":"Toit[[#This Row],[Prognoositud kulu]]-Toit[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Kokku",{"$f":"SUBTOTAL(109,Toit[Prognoositud kulu])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Toit[Tegelik kulu])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Toit[Erinevus])","v":{"v":0,"d":"0 €"}},null,"KINGITUSED JA ANNETUSED","Prognoositud kulu","Tegelik kulu","Erinevus"]
[{"$nulls":6},"Heategevus 1",null,null,{"$f":"Kingitused_ja_annetused[[#This Row],[Prognoositud kulu]]-Kingitused_ja_annetused[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"LEMMIKLOOMAD","Prognoositud kulu","Tegelik kulu","Erinevus",null,"Heategevus 2",null,null,{"$f":"Kingitused_ja_annetused[[#This Row],[Prognoositud kulu]]-Kingitused_ja_annetused[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Toit",null,null,{"$f":"Lemmikloomad[[#This Row],[Prognoositud kulu]]-Lemmikloomad[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},null,"Heategevus 3",null,null,{"$f":"Kingitused_ja_annetused[[#This Row],[Prognoositud kulu]]-Kingitused_ja_annetused[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Meditsiinitarbed",null,null,{"$f":"Lemmikloomad[[#This Row],[Prognoositud kulu]]-Lemmikloomad[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},null,"Kokku",{"$f":"SUBTOTAL(109,Kingitused_ja_annetused[Prognoositud kulu])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Kingitused_ja_annetused[Tegelik kulu])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Kingitused_ja_annetused[Erinevus])","v":{"v":0,"d":"0 €"}}]
[null,"Hooldus",null,null,{"$f":"Lemmikloomad[[#This Row],[Prognoositud kulu]]-Lemmikloomad[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Mänguasjad",null,null,{"$f":"Lemmikloomad[[#This Row],[Prognoositud kulu]]-Lemmikloomad[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},null,"JURIIDILISED KULUD","Prognoositud kulu","Tegelik kulu","Erinevus"]
[null,"Muu",null,null,{"$f":"Lemmikloomad[[#This Row],[Prognoositud kulu]]-Lemmikloomad[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},null,"Advokaaditasu",null,null,{"$f":"Juriidilised_kulud[[#This Row],[Prognoositud kulu]]-Juriidilised_kulud[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Kokku",{"$f":"SUBTOTAL(109,Lemmikloomad[Prognoositud kulu])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Lemmikloomad[Tegelik kulu])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Lemmikloomad[Erinevus])","v":{"v":0,"d":"0 €"}},null,"Alimendid",null,null,{"$f":"Juriidilised_kulud[[#This Row],[Prognoositud kulu]]-Juriidilised_kulud[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[{"$nulls":6},"Kohtuotsusel põhinevad maksed",null,null,{"$f":"Juriidilised_kulud[[#This Row],[Prognoositud kulu]]-Juriidilised_kulud[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"ISIKLIK HOOLDUS","Prognoositud kulu","Tegelik kulu","Erinevus",null,"Muu",null,null,{"$f":"Juriidilised_kulud[[#This Row],[Prognoositud kulu]]-Juriidilised_kulud[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Meditsiinitarbed",null,null,{"$f":"IsiklikHooldus[[#This Row],[Prognoositud kulu]]-IsiklikHooldus[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}},null,"Kokku",{"$f":"SUBTOTAL(109,Juriidilised_kulud[Prognoositud kulu])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Juriidilised_kulud[Tegelik kulu])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Juriidilised_kulud[Erinevus])","v":{"v":0,"d":"0 €"}}]
[null,"Juuksed ja küüned",null,null,{"$f":"IsiklikHooldus[[#This Row],[Prognoositud kulu]]-IsiklikHooldus[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Riided",null,null,{"$f":"IsiklikHooldus[[#This Row],[Prognoositud kulu]]-IsiklikHooldus[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Keemiline puhastus",null,null,{"$f":"IsiklikHooldus[[#This Row],[Prognoositud kulu]]-IsiklikHooldus[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Spordiklubi",null,null,{"$f":"IsiklikHooldus[[#This Row],[Prognoositud kulu]]-IsiklikHooldus[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Organisatsioonide maksed ja tasud",null,null,{"$f":"IsiklikHooldus[[#This Row],[Prognoositud kulu]]-IsiklikHooldus[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Muu",null,null,{"$f":"IsiklikHooldus[[#This Row],[Prognoositud kulu]]-IsiklikHooldus[[#This Row],[Tegelik kulu]]","v":{"v":0,"d":"0 €"}}]
[null,"Kokku",{"$f":"SUBTOTAL(109,IsiklikHooldus[Prognoositud kulu])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,IsiklikHooldus[Tegelik kulu])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,IsiklikHooldus[Erinevus])","v":{"v":0,"d":"0 €"}}]