{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Raporttinäkymä","Varat","Velat","laskutoimitukset"],"not_rendered":{"charts":4,"defined_names":7},"read":"whole","date_system":"1900"}

{"sheet":"Raporttinäkymä","index":0,"n_rows":16,"n_cols":8,"rows_kept":16}
[]
[null,"RAPORTTINÄKYMÄ",{"$nulls":4},"NETTOARVON YHTEENVETO"," "]
{"$rows_empty":8}
[null,{"$f":"NetWorth","v":{"v":159600,"d":"159,600 €"}},null,{"$f":"TotalAssets","v":{"v":380800,"d":"380,800 €"}},null,null,{"$f":"TotalLiabilites","v":{"v":221200,"d":"221,200 €"}}]
[null,"NETTOARVO",null,"VARAT YHTEENSÄ",null,null,"VELAT YHTEENSÄ"]
[{"$nulls":3},"KÄTEINEN",null,null,"SUOJAAMATTOMAT"]
[{"$nulls":3},"SIJOITUKSET",null,null,"SUOJATUT"]
[{"$nulls":3},"ELÄKKEELLE SIIRTYMINEN"]
[{"$nulls":3},"HENKILÖKOHTAISET"]

{"sheet":"Varat","index":1,"n_rows":23,"n_cols":10,"rows_kept":23,"merged":[[11,1,12,1],[13,1,14,1],[13,2,13,4],[13,6,13,8],[23,2,23,4],[23,6,23,8]]}
[]
[null,"VARAT",{"$nulls":5},"NETTOARVON YHTEENVETO",null," "]
[]
[null,null," ","KÄTEINEN","ARVO",null," ","HENKILÖKOHTAISET","ARVO"]
[{"$nulls":3},"KÄTEINEN",{"v":2000,"d":"2,000"},null,null,"PÄÄASUNTO",{"v":233000,"d":"233,000"}]
[{"$nulls":3},"SEKKITILIT",{"v":2500,"d":"2,500"},null,null,"TOINEN ASUNTO"]
[{"$nulls":3},"SÄÄSTÖTILIT",{"v":4000,"d":"4,000"},null,null,"KERÄILYESINEET"]
[{"$nulls":3},"RAHAMARKKINATILIT",{"v":3300,"d":"3,300"},null,null,"AUTOT",{"v":32000,"d":"32,000"}]
[{"$nulls":3},"RAHAMARKKINARAHOITUSTILIT",{"v":7000,"d":"7,000"},null,null,"KODIN KALUSTEET",{"v":10000,"d":"10,000"}]
[{"$nulls":3},"TALLETUSTODISTUKSET",{"$nulls":3},"TURKIKSET JA KORUT"]
[{"$nulls":3},"VALTIONVEKSELIT",{"$nulls":3},"MUUT VARAT",{"v":1500,"d":"1,500"}]
[null,{"$f":"TotalAssets","v":{"v":380800,"d":"380,800 €"}},null,"HENKIVAKUUTUKSEN KÄTEISARVO",{"v":24500,"d":"24,500"}]
[{"$nulls":3},"VÄLISUMMA",{"$f":"SUBTOTAL(109,tblCash[ARVO])","v":{"v":43300,"d":"43,300"}},null,null,"VÄLISUMMA",{"$f":"SUBTOTAL(109,tblPersonal[ARVO])","v":{"v":276500,"d":"276,500"}}]
[null,"VARAT YHTEENSÄ"]
[]
[null,null," ","SIJOITUKSET","ARVO",null," ","ELÄKKEELLE SIIRTYMINEN","ARVO"]
[{"$nulls":3},"OSAKKEET",{"v":15000,"d":"15,000"},null,null,"ELÄKE"]
[{"$nulls":3},"JOUKKOVELKAKIRJAT",{"$nulls":3},"ELÄKETILIT"]
[{"$nulls":3},"RAHASTOSIJOITUKSET",{"$nulls":3},"SÄÄSTÖELÄKETILIT"]
[{"$nulls":3},"OSUUS KOMMANDIITTIYHTIÖN PÄÄOMASTA",{"$nulls":3},"401K",{"v":46000,"d":"46,000"}]
[{"$nulls":3},"MUUT SIJOITUKSET",{"$nulls":3},"PALKANSAAJAELÄKESUUNNITELMA"]
[{"$nulls":7},"PALKANSAAJARAHASTOSUUNNITELMA"]
[{"$nulls":3},"VÄLISUMMA",{"$f":"SUBTOTAL(109,tblInvestments[ARVO])","v":{"v":15000,"d":"15,000"}},null,null,"VÄLISUMMA",{"$f":"SUBTOTAL(109,tblRetirement[ARVO])","v":{"v":46000,"d":"46,000"}}]

{"sheet":"Velat","index":2,"n_rows":14,"n_cols":10,"rows_kept":14,"merged":[[11,1,12,1],[13,1,14,1]]}
[]
[null,"VELAT",{"$nulls":5},"NETTOARVON YHTEENVETO",null," "]
[]
[null,null," ","SUOJAAMATTOMAT","OWE",null," ","SUOJATUT","OWE"]
[{"$nulls":3},"LUOTTOKORTIT",{"v":1200,"d":"1,200"},null,null,"Autolainat",{"v":14500,"d":"14,500"}]
[{"$nulls":3},"VELOITUSTILIT",{"v":3000,"d":"3,000"},null,null," Ajoneuvolainat"]
[{"$nulls":3},"OPINTOLAINAT",{"v":17500,"d":"17,500"},null,null,"Laitelainat"]
[{"$nulls":3},"ELATUSAPU",{"$nulls":3},"Asuntolainat",{"v":144000,"d":"144,000"}]
[{"$nulls":3},"LAPSILISÄ",{"$nulls":3},"Asunnon pääomalainat",{"v":21000,"d":"21,000"}]
[{"$nulls":3},"VEROVASTATTAVAT",{"v":8000,"d":"8,000"},null,null,"Muut lainat"]
[{"$nulls":3},"MUUT",{"v":6000,"d":"6,000"},null,null,"Verovastattavat",{"v":4000,"d":"4,000"}]
[null,{"$f":"TotalLiabilites","v":{"v":221200,"d":"221,200 €"}},{"$nulls":5},"Muut",{"v":2000,"d":"2,000"}]
[{"$nulls":3},"VÄLISUMMA",{"$f":"SUBTOTAL(109,tblUnsecured[OWE])","v":{"v":35700,"d":"35,700"}},null,null,"VÄLISUMMA",{"$f":"SUBTOTAL(109,tblSecured[OWE])","v":{"v":185500,"d":"185,500"}}]
[null,"VARAT YHTEENSÄ"]

{"sheet":"laskutoimitukset","index":3,"n_rows":23,"n_cols":3,"rows_kept":23,"hidden":true}
[]
[null,"*** Tämä taulukko on piilotettava ***"]
{"$rows_empty":8}
[null,{"$f":"tblCash[[#Headers],[KÄTEINEN]]","v":"KÄTEINEN"},{"$f":"SUM(tblCash[ARVO])","v":{"v":43300,"d":"43,300 €"}}]
[null,{"$f":"tblInvestments[[#Headers],[SIJOITUKSET]]","v":"SIJOITUKSET"},{"$f":"SUM(tblInvestments[ARVO])","v":{"v":15000,"d":"15,000 €"}}]
[null,{"$f":"tblRetirement[[#Headers],[ELÄKKEELLE SIIRTYMINEN]]","v":"ELÄKKEELLE SIIRTYMINEN"},{"$f":"SUM(tblRetirement[ARVO])","v":{"v":46000,"d":"46,000 €"}}]
[null,{"$f":"tblPersonal[[#Headers],[HENKILÖKOHTAISET]]","v":"HENKILÖKOHTAISET"},{"$f":"SUM(tblPersonal[ARVO])","v":{"v":276500,"d":"276,500 €"}}]
[null,"Varat yhteensä",{"$f":"SUM(tblCash[ARVO],tblInvestments[ARVO],tblRetirement[ARVO],tblPersonal[ARVO])","v":{"v":380800,"d":"380,800 €"}}]
[]
[]
[null,{"$f":"tblUnsecured[[#Headers],[SUOJAAMATTOMAT]]","v":"SUOJAAMATTOMAT"},{"$f":"SUM(tblUnsecured[OWE])","v":{"v":35700,"d":"35,700 €"}}]
[null,{"$f":"tblSecured[[#Headers],[SUOJATUT]]","v":"SUOJATUT"},{"$f":"SUM(tblSecured[OWE])","v":{"v":185500,"d":"185,500 €"}}]
[null,"Velat YHTEENSÄ",{"$f":"SUM(tblUnsecured[OWE],tblSecured[OWE])","v":{"v":221200,"d":"221,200 €"}}]
[]
[]
[null,"Nettoarvo",{"$f":"C15-C20","v":{"v":159600,"d":"159,600 €"}}]