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

{"sheet":"Henkilön kuukausibudjetti","index":0,"n_rows":63,"n_cols":9,"rows_kept":63,"merged":[[0,0,0,8],[2,5,2,6],[7,5,7,6]]}
["Henkilön kuukausibudjetti"]
[]
[null,"Ennakoidut kulut yhteensä","Toteutuneet kulut yhteensä","Erotus yhteensä",null,"Ennakoidut tulot kuukaudessa"]
[null,{"$f":"SUM(B18,B27,B33,B38,B45,B54,B63,G41,G47,G52,G57,G63)","v":{"v":1195,"d":"1,195 €"}},{"$f":"SUM(C18,C27,C33,C38,C45,C54,C63,H41,H47,H52,H57,H63)","v":{"v":1236,"d":"1,236 €"}},{"$f":"SUM(D18,D27,D33,D38,D45,D54,D63,I41,I47,I52,I57,I63)","v":{"v":-41,"d":"-41 €"}},null,"Tulot 1",{"v":4300,"d":"4,300 €"}]
[{"$nulls":5},"Muut tulot",{"v":300,"d":"300 €"}]
[null,"Ennakoidut kulut","Toteutuneet kulut","Erotus",null,"Tulot kuukaudessa yhteensä",{"$f":"SUM(G4:G5)","v":{"v":4600,"d":"4,600 €"}}]
["Asuminen"]
["Asuntolaina tai vuokra",{"v":1000,"d":"1,000 €"},{"v":1000,"d":"1,000 €"},{"$f":"B8-C8","v":{"v":0,"d":"0 €"}},null,"Toteutuneet tulot kuukaudessa"]
["Puhelin",{"v":54,"d":"54 €"},{"v":100,"d":"100 €"},{"v":-46,"d":"-46 €"},null,"Tulot 1",{"v":4000,"d":"4,000 €"}]
["Sähkö",{"v":44,"d":"44 €"},{"v":56,"d":"56 €"},{"v":-12,"d":"-12 €"},null,"Muut tulot",{"v":300,"d":"300 €"}]
["Kaasu",{"v":22,"d":"22 €"},{"v":28,"d":"28 €"},{"v":-6,"d":"-6 €"},null,"Tulot kuukaudessa yhteensä",{"$f":"SUM(G9:G10)","v":{"v":4300,"d":"4,300 €"}}]
["Vesi ja viemäri",{"v":8,"d":"8 €"},{"v":8,"d":"8 €"},{"v":0,"d":"0 €"}]
["Kaapeli",{"v":34,"d":"34 €"},{"v":34,"d":"34 €"},{"v":0,"d":"0 €"},null,"Ennakoitu tase\n(ennakoidut tulot miinus kulut)",{"$f":"G6-B4","v":{"v":3405,"d":"3,405 €"}}]
["Jätehuolto",{"v":10,"d":"10 €"},{"v":10,"d":"10 €"},{"v":0,"d":"0 €"}]
["Huolto ja korjaus",{"v":23,"d":"23 €"},{"v":0,"d":"0 €"},{"v":23,"d":"23 €"},null,"Toteutunut tase\n(toteutuneet tulot miinus kulut)",{"$f":"G11-C4","v":{"v":3064,"d":"3,064 €"}}]
["Tarvikkeet",{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
["Muut",{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},null,"Erotus (toteutunut miinus ennakoitu)",{"$f":"G15-G13","v":{"v":-341,"d":"-341 €"}}]
["Välisumma",{"$f":"SUM(B8:B17)","v":{"v":1195,"d":"1,195 €"}},{"$f":"SUM(C8:C17)","v":{"v":1236,"d":"1,236 €"}},{"$f":"SUM(D8:D17)","v":{"v":-41,"d":"-41 €"}}]
["Liikenne"]
["Auton maksut",null,null,{"$f":"B20-C20","v":{"v":0,"d":"0 €"}}]
["Bussi / taksi",null,null,{"v":0,"d":"0 €"}]
["Vakuutukset",null,null,{"v":0,"d":"0 €"}]
["Katsastus",null,null,{"v":0,"d":"0 €"}]
["Polttoaine",null,null,{"v":0,"d":"0 €"}]
["Huolto",null,null,{"v":0,"d":"0 €"}]
["Muut",null,null,{"v":0,"d":"0 €"}]
["Välisumma",{"$f":"SUM(B20:B26)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(C20:C26)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(D20:D26)","v":{"v":0,"d":"0 €"}}]
["Vakuutukset"]
["Koti",null,null,{"$f":"B29-C29","v":{"v":0,"d":"0 €"}}]
["Sairaus",null,null,{"$f":"B30-C30","v":{"v":0,"d":"0 €"}}]
["Henki",null,null,{"$f":"B31-C31","v":{"v":0,"d":"0 €"}}]
["Muut",null,null,{"$f":"B32-C32","v":{"v":0,"d":"0 €"}}]
["Välisumma",{"$f":"SUM(B29:B32)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(C29:C32)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(D29:D32)","v":{"v":0,"d":"0 €"}},null,null,"Ennakoidut kulut","Toteutuneet kulut","Erotus"]
["Ruoka",{"$nulls":4},"Lainat"]
["Ruokaostokset",null,null,{"$f":"B35-C35","v":{"v":0,"d":"0 €"}},null,"Henkilökohtaiset",null,null,{"$f":"G35-H35","v":{"v":0,"d":"0 €"}}]
["Ravintola",null,null,{"$f":"B36-C36","v":{"v":0,"d":"0 €"}},null,"Opinto",null,null,{"v":0,"d":"0 €"}]
["Muut",null,null,{"$f":"B37-C37","v":{"v":0,"d":"0 €"}},null,"Luottokortti",null,null,{"v":0,"d":"0 €"}]
["Välisumma",{"$f":"SUM(B35:B37)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(C35:C37)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(D35:D37)","v":{"v":0,"d":"0 €"}},null,"Luottokortti",null,null,{"v":0,"d":"0 €"}]
["Lemmikit",{"$nulls":4},"Luottokortti",null,null,{"v":0,"d":"0 €"}]
["Ruoka",null,null,{"$f":"B40-C40","v":{"v":0,"d":"0 €"}},null,"Muut",null,null,{"v":0,"d":"0 €"}]
["Lääkkeet",null,null,{"$f":"B41-C41","v":{"v":0,"d":"0 €"}},null,"Välisumma",{"$f":"SUM(G35:G40)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(H35:H40)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(I35:I40)","v":{"v":0,"d":"0 €"}}]
["Trimmaus",null,null,{"$f":"B42-C42","v":{"v":0,"d":"0 €"}},null,"Verot"]
["Lelut",null,null,{"$f":"B43-C43","v":{"v":0,"d":"0 €"}},null,"Valtion",null,null,{"$f":"G43-H43","v":{"v":0,"d":"0 €"}}]
["Muut",null,null,{"$f":"B44-C44","v":{"v":0,"d":"0 €"}},null,"Kunnalliset",null,null,{"$f":"G44-H44","v":{"v":0,"d":"0 €"}}]
["Välisumma",{"$f":"SUM(B40:B44)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(C40:C44)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(D40:D44)","v":{"v":0,"d":"0 €"}},null,"Paikalliset",null,null,{"$f":"G45-H45","v":{"v":0,"d":"0 €"}}]
["Henkilökohtaiset menot",{"$nulls":4},"Muut",null,null,{"$f":"G46-H46","v":{"v":0,"d":"0 €"}}]
["Lääkkeet",null,null,{"$f":"B47-C47","v":{"v":0,"d":"0 €"}},null,"Välisumma",{"$f":"SUM(G43:G46)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(H43:H46)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(I43:I46)","v":{"v":0,"d":"0 €"}}]
["Hiukset ja kynnet",null,null,{"v":0,"d":"0 €"},null,"Talletukset ja sijoitukset"]
["Vaatteet",null,null,{"v":0,"d":"0 €"},null,"Eläketili",null,null,{"$f":"G49-H49","v":{"v":0,"d":"0 €"}}]
["Kuivapesu",null,null,{"v":0,"d":"0 €"},null,"Sijoitustili",null,null,{"$f":"G50-H50","v":{"v":0,"d":"0 €"}}]
["Kuntosali",null,null,{"v":0,"d":"0 €"},null,"Muut",null,null,{"$f":"G51-H51","v":{"v":0,"d":"0 €"}}]
["Jäsenmaksut",null,null,{"v":0,"d":"0 €"},null,"Välisumma",{"$f":"SUM(G49:G51)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(H49:H51)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(I49:I51)","v":{"v":0,"d":"0 €"}}]
["Muut",null,null,{"v":0,"d":"0 €"},null,"Lahjoitukset ja avustukset"]
["Välisumma",{"$f":"SUM(B47:B53)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(C47:C53)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(D47:D53)","v":{"v":0,"d":"0 €"}},null,"Avustus 1",null,null,{"$f":"G54-H54","v":{"v":0,"d":"0 €"}}]
["Viihde",{"$nulls":4},"Avustus 2",null,null,{"$f":"G55-H55","v":{"v":0,"d":"0 €"}}]
["Video / DVD",null,null,{"$f":"B56-C56","v":{"v":0,"d":"0 €"}},null,"Avustus 3",null,null,{"$f":"G56-H56","v":{"v":0,"d":"0 €"}}]
["CD-levyt",null,null,{"v":0,"d":"0 €"},null,"Välisumma",{"$f":"SUM(G54:G56)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(H54:H56)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(I54:I56)","v":{"v":0,"d":"0 €"}}]
["Elokuvat",null,null,{"v":0,"d":"0 €"},null,"Lakiasiat"]
["Konsertit",null,null,{"v":0,"d":"0 €"},null,"Asianajajan palkkiot",null,null,{"$f":"G59-H59","v":{"v":0,"d":"0 €"}}]
["Urheilutapahtumat",null,null,{"v":0,"d":"0 €"},null,"Elatusmaksut",null,null,{"$f":"G60-H60","v":{"v":0,"d":"0 €"}}]
["Teatteri",null,null,{"v":0,"d":"0 €"},null,"Panttimaksut ja korvaukset",null,null,{"$f":"G61-H61","v":{"v":0,"d":"0 €"}}]
["Muut",null,null,{"v":0,"d":"0 €"},null,"Muut",null,null,{"$f":"G62-H62","v":{"v":0,"d":"0 €"}}]
["Välisumma",{"$f":"SUM(B56:B62)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(C56:C62)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(D56:D62)","v":{"v":0,"d":"0 €"}},null,"Välisumma",{"$f":"SUM(G59:G62)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(H59:H62)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(I59:I62)","v":{"v":0,"d":"0 €"}}]