{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["Yhteenveto","Kulu"],"not_rendered":{"defined_names":5},"read":"whole","date_system":"1900"}

{"sheet":"Yhteenveto","index":0,"n_rows":10,"n_cols":15,"rows_kept":10,"merged":[[0,1,0,2]]}
[null,"Henkilökohtainen budjetti"]
[null,null,"Tammi","Helmi","Maalis","Huhti","Touko","Kesä","Heinä","Elo","Syys","Loka","Marras","Joulu","Vuosi"]
[null,"Kulut yhteensä",{"$f":"Menot[[#Totals],[Tammi]]","v":{"v":0,"d":"0 €"}},{"$f":"Menot[[#Totals],[Helmi]]","v":{"v":0,"d":"0 €"}},{"$f":"Menot[[#Totals],[Maalis]]","v":{"v":0,"d":"0 €"}},{"$f":"Menot[[#Totals],[Huhti]]","v":{"v":0,"d":"0 €"}},{"$f":"Menot[[#Totals],[Touko]]","v":{"v":0,"d":"0 €"}},{"$f":"Menot[[#Totals],[Kesä]]","v":{"v":0,"d":"0 €"}},{"$f":"Menot[[#Totals],[Heinä]]","v":{"v":0,"d":"0 €"}},{"$f":"Menot[[#Totals],[Elo]]","v":{"v":0,"d":"0 €"}},{"$f":"Menot[[#Totals],[Syys]]","v":{"v":0,"d":"0 €"}},{"$f":"Menot[[#Totals],[Loka]]","v":{"v":0,"d":"0 €"}},{"$f":"Menot[[#Totals],[Marras]]","v":{"v":0,"d":"0 €"}},{"$f":"Menot[[#Totals],[Joulu]]","v":{"v":0,"d":"0 €"}},{"$f":"Menot[[#Totals],[Vuosi]]","v":{"v":0,"d":"0 €"}}]
[null,"Käteinen vajaa/ylimääräinen",{"$f":"SUM(Tulot[[#Totals],[Tammi]]-C3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(Tulot[[#Totals],[Helmi]]-D3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(Tulot[[#Totals],[Maalis]]-E3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(Tulot[[#Totals],[Huhti]]-F3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(Tulot[[#Totals],[Touko]]-G3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(Tulot[[#Totals],[Kesä]]-H3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(Tulot[[#Totals],[Heinä]]-I3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(Tulot[[#Totals],[Elo]]-J3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(Tulot[[#Totals],[Syys]]-K3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(Tulot[[#Totals],[Loka]]-L3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(Tulot[[#Totals],[Marras]]-M3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(Tulot[[#Totals],[Joulu]]-N3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(Tulot[[#Totals],[Vuosi]]-O3)","v":{"v":0,"d":"0 €"}}]
[null,"Tulot"]
[null,"Luokka","Tammi","Helmi","Maalis","Huhti","Touko","Kesä","Heinä","Elo","Syys","Loka","Marras","Joulu","Vuosi"]
[null,"Palkat",{"$nulls":12},{"$f":"SUM(Tulot[[#This Row],[Tammi]:[Joulu]])","v":{"v":0,"d":"0 €"}}]
[null,"Korko/osingot",{"$nulls":12},{"$f":"SUM(Tulot[[#This Row],[Tammi]:[Joulu]])","v":{"v":0,"d":"0 €"}}]
[null,"Sekalaiset",{"$nulls":12},{"$f":"SUM(Tulot[[#This Row],[Tammi]:[Joulu]])","v":{"v":0,"d":"0 €"}}]
[null,"Summa",{"$f":"SUBTOTAL(109,Tulot[Tammi])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Tulot[Helmi])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Tulot[Maalis])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Tulot[Huhti])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Tulot[Touko])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Tulot[Kesä])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Tulot[Heinä])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Tulot[Elo])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Tulot[Syys])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Tulot[Loka])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Tulot[Marras])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Tulot[Joulu])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Tulot[Vuosi])","v":{"v":0,"d":"0 €"}}]

{"sheet":"Kulu","index":1,"n_rows":12,"n_cols":16,"rows_kept":12,"merged":[[0,1,0,2]]}
[null,"Henkilökohtainen budjetti"]
[null,"Menot"]
[null,"Luokka","Aliluokka","Tammi","Helmi","Maalis","Huhti","Touko","Kesä","Heinä","Elo","Syys","Loka","Marras","Joulu","Vuosi"]
[null,"Koti","Asuntolaina/vuokra",{"$nulls":12},{"$f":"SUM(Kulu!$D4:$O4)","v":{"v":0,"d":"0 €"}}]
[null,"Päivittäinen eläminen","Ruokatarvikkeet ",{"$nulls":12},{"$f":"SUM(Kulu!$D5:$O5)","v":{"v":0,"d":"0 €"}}]
[null,"Liikenne","Polttoaine",{"$nulls":12},{"$f":"SUM(Kulu!$D6:$O6)","v":{"v":0,"d":"0 €"}}]
[null,"Viihde","Kaapeli-TV",{"$nulls":12},{"$f":"SUM(Kulu!$D7:$O7)","v":{"v":0,"d":"0 €"}}]
[null,"Terveys","Kuntokeskusmaksut",{"$nulls":12},{"$f":"SUM(Kulu!$D8:$O8)","v":{"v":0,"d":"0 €"}}]
[null,"Lomat","Lentomaksu",{"$nulls":12},{"$f":"SUM(Kulu!$D9:$O9)","v":{"v":0,"d":"0 €"}}]
[null,"Vapaa-aika","Kuntosalimaksut",{"$nulls":12},{"$f":"SUM(Kulu!$D10:$O10)","v":{"v":0,"d":"0 €"}}]
[null,"Laskut/Tilaukset","Aikakauslehdet",{"$nulls":12},{"$f":"SUM(Kulu!$D11:$O11)","v":{"v":0,"d":"0 €"}}]
[null,"Summa",null,{"$f":"SUBTOTAL(109,Menot[Tammi])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Menot[Helmi])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Menot[Maalis])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Menot[Huhti])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Menot[Touko])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Menot[Kesä])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Menot[Heinä])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Menot[Elo])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Menot[Syys])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Menot[Loka])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Menot[Marras])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Menot[Joulu])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Menot[Vuosi])","v":{"v":0,"d":"0 €"}}]