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

{"sheet":"Kulut","index":0,"n_rows":30,"n_cols":6,"rows_kept":30,"merged":[[0,1,0,2],[1,1,1,2]]}
[null,"MENOARVIO",{"$nulls":3},{"$f":"NOW()","v":"2012-05-25T13:14:27.640"}]
[null,"Yrityksen nimi"]
[]
[null,"Henkilöstö","Budjetti","Toteutunut","Erotus (€)","Erotus (%)"]
[null,"Toimisto",null,null,{"$f":"SUM(Table1[Budjetti]-Table1[Toteutunut])","v":0},{"$f":"IFERROR(SUM(Table1[Erotus (€)]/Table1[Budjetti]),\"\")","v":""}]
[null,"Varasto",null,null,{"$f":"SUM(Table1[Budjetti]-Table1[Toteutunut])","v":0},{"$f":"IFERROR(SUM(Table1[Erotus (€)]/Table1[Budjetti]),\"\")","v":""}]
[null,"Myyjät",null,null,{"$f":"SUM(Table1[Budjetti]-Table1[Toteutunut])","v":0},{"$f":"IFERROR(SUM(Table1[Erotus (€)]/Table1[Budjetti]),\"\")","v":""}]
[null,"Muut",null,null,{"$f":"SUM(Table1[Budjetti]-Table1[Toteutunut])","v":0},{"$f":"IFERROR(SUM(Table1[Erotus (€)]/Table1[Budjetti]),\"\")","v":""}]
[]
[null,"Toiminnot","Budjetti","Toteutunut","Erotus (€)","Erotus (%)"]
[null,"Mainonta",null,null,{"$f":"SUM(Table2[Budjetti]-Table2[Toteutunut])","v":0},{"$f":"IFERROR(SUM(Table2[Erotus (€)]/Table2[Budjetti]),\"\")","v":""}]
[null,"Velat",null,null,{"$f":"SUM(Table2[Budjetti]-Table2[Toteutunut])","v":0},{"$f":"IFERROR(SUM(Table2[Erotus (€)]/Table2[Budjetti]),\"\")","v":""}]
[null,"Edut",null,null,{"$f":"SUM(Table2[Budjetti]-Table2[Toteutunut])","v":0},{"$f":"IFERROR(SUM(Table2[Erotus (€)]/Table2[Budjetti]),\"\")","v":""}]
[null,"Tarvikkeet",null,null,{"$f":"SUM(Table2[Budjetti]-Table2[Toteutunut])","v":0},{"$f":"IFERROR(SUM(Table2[Erotus (€)]/Table2[Budjetti]),\"\")","v":""}]
[null,"Postitus",null,null,{"$f":"SUM(Table2[Budjetti]-Table2[Toteutunut])","v":0},{"$f":"IFERROR(SUM(Table2[Erotus (€)]/Table2[Budjetti]),\"\")","v":""}]
[null,"Vuokra tai lainaerä",null,null,{"$f":"SUM(Table2[Budjetti]-Table2[Toteutunut])","v":0},{"$f":"IFERROR(SUM(Table2[Erotus (€)]/Table2[Budjetti]),\"\")","v":""}]
[null,"Myyntikulut",null,null,{"$f":"SUM(Table2[Budjetti]-Table2[Toteutunut])","v":0},{"$f":"IFERROR(SUM(Table2[Erotus (€)]/Table2[Budjetti]),\"\")","v":""}]
[null,"Verot",null,null,{"$f":"SUM(Table2[Budjetti]-Table2[Toteutunut])","v":0},{"$f":"IFERROR(SUM(Table2[Erotus (€)]/Table2[Budjetti]),\"\")","v":""}]
[null,"Sähkö, vesi ja jätehuolto",null,null,{"$f":"SUM(Table2[Budjetti]-Table2[Toteutunut])","v":0},{"$f":"IFERROR(SUM(Table2[Erotus (€)]/Table2[Budjetti]),\"\")","v":""}]
[null,"Muut",null,null,{"$f":"SUM(Table2[Budjetti]-Table2[Toteutunut])","v":0},{"$f":"IFERROR(SUM(Table2[Erotus (€)]/Table2[Budjetti]),\"\")","v":""}]
[null,"Vakuutukset",null,null,{"$f":"SUM(Table2[Budjetti]-Table2[Toteutunut])","v":0},{"$f":"IFERROR(SUM(Table2[Erotus (€)]/Table2[Budjetti]),\"\")","v":""}]
[null,"Korko",null,null,{"$f":"SUM(Table2[Budjetti]-Table2[Toteutunut])","v":0},{"$f":"IFERROR(SUM(Table2[Erotus (€)]/Table2[Budjetti]),\"\")","v":""}]
[null,"Puhelin",null,null,{"$f":"SUM(Table2[Budjetti]-Table2[Toteutunut])","v":0},{"$f":"IFERROR(SUM(Table2[Erotus (€)]/Table2[Budjetti]),\"\")","v":""}]
[null,"Ylläpito ja korjaukset",null,null,{"$f":"SUM(Table2[Budjetti]-Table2[Toteutunut])","v":0},{"$f":"IFERROR(SUM(Table2[Erotus (€)]/Table2[Budjetti]),\"\")","v":""}]
[null,"Juridiset kulut",null,null,{"$f":"SUM(Table2[Budjetti]-Table2[Toteutunut])","v":0},{"$f":"IFERROR(SUM(Table2[Erotus (€)]/Table2[Budjetti]),\"\")","v":""}]
[null,"Poistot",null,null,{"$f":"SUM(Table2[Budjetti]-Table2[Toteutunut])","v":0},{"$f":"IFERROR(SUM(Table2[Erotus (€)]/Table2[Budjetti]),\"\")","v":""}]
[null,"Toimituskulut",null,null,{"$f":"SUM(Table2[Budjetti]-Table2[Toteutunut])","v":0},{"$f":"IFERROR(SUM(Table2[Erotus (€)]/Table2[Budjetti]),\"\")","v":""}]
[null,"Varastointi",null,null,{"$f":"SUM(Table2[Budjetti]-Table2[Toteutunut])","v":0},{"$f":"IFERROR(SUM(Table2[Erotus (€)]/Table2[Budjetti]),\"\")","v":""}]
[null,"Muut",null,null,{"$f":"SUM(Table2[Budjetti]-Table2[Toteutunut])","v":0},{"$f":"IFERROR(SUM(Table2[Erotus (€)]/Table2[Budjetti]),\"\")","v":""}]
[null,"Kulut yhteensä",{"$f":"SUM(Table1[Budjetti],Table2[Budjetti])","v":0},{"$f":"SUM(Table1[Toteutunut],Table2[Toteutunut])","v":0},{"$f":"SUM(Table1[Erotus (€)],Table2[Erotus (€)])","v":0},{"$f":"IFERROR(SUM(Table2[[#Totals],[Erotus (€)]]/Table2[[#Totals],[Budjetti]]),\"\")","v":""}]