{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Raporttinäkymä","Budjetti","Asetukset","kaaviotiedot"],"not_rendered":{"charts":2,"images":2,"defined_names":43},"read":"whole","date_system":"1900"}

{"sheet":"Raporttinäkymä","index":0,"n_rows":13,"n_cols":14,"rows_kept":13,"merged":[[2,0,4,2],[6,0,8,2],[10,0,12,2]]}
[{"$nulls":13},{"$f":"BudgetName&\" INTERAKTIIVINEN BUDJETTI\"","v":"SARION PERHE 2012 INTERAKTIIVINEN BUDJETTI"}]
[]
[{"$f":"kaaviotiedot!C38","v":{"v":4000,"d":"€4,000"}}]
[]
[{"$nulls":3},"tulot"]
[]
[{"$f":"kaaviotiedot!C39","v":{"v":5933,"d":"€5,933"}}]
[]
[{"$nulls":3},"kulut"]
[]
[{"$f":"kaaviotiedot!D40& \"€\"&kaaviotiedot!C40","v":"-€1933"}]
[]
[{"$nulls":3},"kassavirta"]

{"sheet":"Budjetti","index":1,"n_rows":131,"n_cols":16,"rows_kept":131,"merged":[[18,1,18,13],[27,1,27,13],[36,1,36,13],[45,1,45,13],[54,1,54,13],[61,1,61,13],[68,1,68,13],[75,1,75,13],[82,1,82,13],[89,1,89,13],[96,1,96,13],[103,1,103,13],[110,1,110,13],[117,1,117,13],[124,1,124,13]]}
[null,null,"tammi","helmi","maalis","huhti","touko","kesä","heinä","elo","syys","loka","marras","joulu","vuosi","keskiarvo"]
[]
[]
[]
[null,"Aloitussaldo",1000]
[null,"Tulot yhteensä",{"$f":"SUM(tblIncome[tammi])","v":4222},{"$f":"SUM(tblIncome[helmi])","v":9033},{"$f":"SUM(tblIncome[maalis])","v":4000},{"$f":"SUM(tblIncome[huhti])","v":4045},{"$f":"SUM(tblIncome[touko])","v":9000},{"$f":"SUM(tblIncome[kesä])","v":1525},{"$f":"SUM(tblIncome[heinä])","v":1500},{"$f":"SUM(tblIncome[elo])","v":6500},{"$f":"SUM(tblIncome[syys])","v":4000},{"$f":"SUM(tblIncome[loka])","v":4000},{"$f":"SUM(tblIncome[marras])","v":9000},{"$f":"SUM(tblIncome[joulu])","v":4000},{"$f":"SUM(tblIncome[vuosi])","v":60825},{"$f":"O6/12","v":{"v":5068.75,"d":"5069"}}]
[null,"Kulut yhteensä",{"$f":"SUM(tblExpenseCategory_01[tammi],tblExpenseCategory_02[tammi],tblExpenseCategory_03[tammi],tblExpenseCategory_04[tammi],tblExpenseCategory_05[tammi],tblExpenseCategory_06[tammi],tblExpenseCategory_07[tammi],tblExpenseCategory_08[tammi],tblExpenseCategory_09[tammi],tblExpenseCategory_10[tammi],tblExpenseCategory_11[tammi],tblExpenseCategory_12[tammi],tblExpenseCategory_13[tammi],tblExpenseCategory_14[tammi],tblExpenseCategory_15[tammi])","v":7936},{"$f":"SUM(tblExpenseCategory_01[helmi],tblExpenseCategory_02[helmi],tblExpenseCategory_03[helmi],tblExpenseCategory_04[helmi],tblExpenseCategory_05[helmi],tblExpenseCategory_06[helmi],tblExpenseCategory_07[helmi],tblExpenseCategory_08[helmi],tblExpenseCategory_09[helmi],tblExpenseCategory_10[helmi],tblExpenseCategory_11[helmi],tblExpenseCategory_12[helmi],tblExpenseCategory_13[helmi],tblExpenseCategory_14[helmi],tblExpenseCategory_15[helmi])","v":5243},{"$f":"SUM(tblExpenseCategory_01[maalis],tblExpenseCategory_02[maalis],tblExpenseCategory_03[maalis],tblExpenseCategory_04[maalis],tblExpenseCategory_05[maalis],tblExpenseCategory_06[maalis],tblExpenseCategory_07[maalis],tblExpenseCategory_08[maalis],tblExpenseCategory_09[maalis],tblExpenseCategory_10[maalis],tblExpenseCategory_11[maalis],tblExpenseCategory_12[maalis],tblExpenseCategory_13[maalis],tblExpenseCategory_14[maalis],tblExpenseCategory_15[maalis])","v":5933},{"$f":"SUM(tblExpenseCategory_01[huhti],tblExpenseCategory_02[huhti],tblExpenseCategory_03[huhti],tblExpenseCategory_04[huhti],tblExpenseCategory_05[huhti],tblExpenseCategory_06[huhti],tblExpenseCategory_07[huhti],tblExpenseCategory_08[huhti],tblExpenseCategory_09[huhti],tblExpenseCategory_10[huhti],tblExpenseCategory_11[huhti],tblExpenseCategory_12[huhti],tblExpenseCategory_13[huhti],tblExpenseCategory_14[huhti],tblExpenseCategory_15[huhti])","v":5858},{"$f":"SUM(tblExpenseCategory_01[touko],tblExpenseCategory_02[touko],tblExpenseCategory_03[touko],tblExpenseCategory_04[touko],tblExpenseCategory_05[touko],tblExpenseCategory_06[touko],tblExpenseCategory_07[touko],tblExpenseCategory_08[touko],tblExpenseCategory_09[touko],tblExpenseCategory_10[touko],tblExpenseCategory_11[touko],tblExpenseCategory_12[touko],tblExpenseCategory_13[touko],tblExpenseCategory_14[touko],tblExpenseCategory_15[touko])","v":5468},{"$f":"SUM(tblExpenseCategory_01[kesä],tblExpenseCategory_02[kesä],tblExpenseCategory_03[kesä],tblExpenseCategory_04[kesä],tblExpenseCategory_05[kesä],tblExpenseCategory_06[kesä],tblExpenseCategory_07[kesä],tblExpenseCategory_08[kesä],tblExpenseCategory_09[kesä],tblExpenseCategory_10[kesä],tblExpenseCategory_11[kesä],tblExpenseCategory_12[kesä],tblExpenseCategory_13[kesä],tblExpenseCategory_14[kesä],tblExpenseCategory_15[kesä])","v":5118},{"$f":"SUM(tblExpenseCategory_01[heinä],tblExpenseCategory_02[heinä],tblExpenseCategory_03[heinä],tblExpenseCategory_04[heinä],tblExpenseCategory_05[heinä],tblExpenseCategory_06[heinä],tblExpenseCategory_07[heinä],tblExpenseCategory_08[heinä],tblExpenseCategory_09[heinä],tblExpenseCategory_10[heinä],tblExpenseCategory_11[heinä],tblExpenseCategory_12[heinä],tblExpenseCategory_13[heinä],tblExpenseCategory_14[heinä],tblExpenseCategory_15[heinä])","v":5743},{"$f":"SUM(tblExpenseCategory_01[elo],tblExpenseCategory_02[elo],tblExpenseCategory_03[elo],tblExpenseCategory_04[elo],tblExpenseCategory_05[elo],tblExpenseCategory_06[elo],tblExpenseCategory_07[elo],tblExpenseCategory_08[elo],tblExpenseCategory_09[elo],tblExpenseCategory_10[elo],tblExpenseCategory_11[elo],tblExpenseCategory_12[elo],tblExpenseCategory_13[elo],tblExpenseCategory_14[elo],tblExpenseCategory_15[elo])","v":5353},{"$f":"SUM(tblExpenseCategory_01[syys],tblExpenseCategory_02[syys],tblExpenseCategory_03[syys],tblExpenseCategory_04[syys],tblExpenseCategory_05[syys],tblExpenseCategory_06[syys],tblExpenseCategory_07[syys],tblExpenseCategory_08[syys],tblExpenseCategory_09[syys],tblExpenseCategory_10[syys],tblExpenseCategory_11[syys],tblExpenseCategory_12[syys],tblExpenseCategory_13[syys],tblExpenseCategory_14[syys],tblExpenseCategory_15[syys])","v":5983},{"$f":"SUM(tblExpenseCategory_01[loka],tblExpenseCategory_02[loka],tblExpenseCategory_03[loka],tblExpenseCategory_04[loka],tblExpenseCategory_05[loka],tblExpenseCategory_06[loka],tblExpenseCategory_07[loka],tblExpenseCategory_08[loka],tblExpenseCategory_09[loka],tblExpenseCategory_10[loka],tblExpenseCategory_11[loka],tblExpenseCategory_12[loka],tblExpenseCategory_13[loka],tblExpenseCategory_14[loka],tblExpenseCategory_15[loka])","v":5943},{"$f":"SUM(tblExpenseCategory_01[marras],tblExpenseCategory_02[marras],tblExpenseCategory_03[marras],tblExpenseCategory_04[marras],tblExpenseCategory_05[marras],tblExpenseCategory_06[marras],tblExpenseCategory_07[marras],tblExpenseCategory_08[marras],tblExpenseCategory_09[marras],tblExpenseCategory_10[marras],tblExpenseCategory_11[marras],tblExpenseCategory_12[marras],tblExpenseCategory_13[marras],tblExpenseCategory_14[marras],tblExpenseCategory_15[marras])","v":5058},{"$f":"SUM(tblExpenseCategory_01[joulu],tblExpenseCategory_02[joulu],tblExpenseCategory_03[joulu],tblExpenseCategory_04[joulu],tblExpenseCategory_05[joulu],tblExpenseCategory_06[joulu],tblExpenseCategory_07[joulu],tblExpenseCategory_08[joulu],tblExpenseCategory_09[joulu],tblExpenseCategory_10[joulu],tblExpenseCategory_11[joulu],tblExpenseCategory_12[joulu],tblExpenseCategory_13[joulu],tblExpenseCategory_14[joulu],tblExpenseCategory_15[joulu])","v":4958},{"$f":"SUM(tblExpenseCategory_01[vuosi],tblExpenseCategory_02[vuosi],tblExpenseCategory_03[vuosi],tblExpenseCategory_04[vuosi],tblExpenseCategory_05[vuosi],tblExpenseCategory_06[vuosi],tblExpenseCategory_07[vuosi],tblExpenseCategory_08[vuosi],tblExpenseCategory_09[vuosi],tblExpenseCategory_10[vuosi],tblExpenseCategory_11[vuosi],tblExpenseCategory_12[vuosi],tblExpenseCategory_13[vuosi],tblExpenseCategory_14[vuosi],tblExpenseCategory_15[vuosi])","v":68594},{"$f":"O7/12","v":{"v":5716.166666666667,"d":"5716"}}]
[null,"Nettotulot",{"$f":"C6-C7","v":-3714},{"$f":"D6-D7","v":3790},-1933,-1813,3532,-3593,-4243,1147,-1983,-1943,3942,-958,-7769,{"$f":"O8/12","v":{"v":-647.4166666666666,"d":"-647"}}]
[null,"KASSAVIRTA YHTEENSÄ",{"$f":"C5+C6-C7","v":-2714},{"$f":"C9+D6-D7","v":1076},{"$f":"D9+E6-E7","v":-857},-2670,862,-2731,-6974,-5827,-7810,-9753,-5811,-6769]
[]
[]
[null,"tulot"]
[null,"Palkat",4000,4000,4000,4000,4000,1000,1000,1000,4000,4000,4000,4000,{"$f":"SUM(tblIncome[[#This Row],[tammi]:[joulu]])","v":39000},{"$f":"tblIncome[[#This Row],[vuosi]]/12","v":3250}]
[null,"Korkotulot",222,33,null,45,null,25,{"$nulls":6},{"$f":"SUM(tblIncome[[#This Row],[tammi]:[joulu]])","v":325},{"$f":"tblIncome[[#This Row],[vuosi]]/12","v":{"v":27.083333333333332,"d":"27"}}]
[null,"Osingot",null,5000,null,null,5000,null,null,5000,null,null,5000,null,{"$f":"SUM(tblIncome[[#This Row],[tammi]:[joulu]])","v":20000},{"$f":"tblIncome[[#This Row],[vuosi]]/12","v":{"v":1666.6666666666667,"d":"1667"}}]
[null,"Palautukset/korvaukset",{"$nulls":5},500,500,500,{"$nulls":4},{"$f":"SUM(tblIncome[[#This Row],[tammi]:[joulu]])","v":1500},{"$f":"tblIncome[[#This Row],[vuosi]]/12","v":125}]
[null,"Muut",{"$nulls":12},{"$f":"SUM(tblIncome[[#This Row],[tammi]:[joulu]])","v":0},{"$f":"tblIncome[[#This Row],[vuosi]]/12","v":0}]
[null,{"$f":"UPPER(B12&\" Yhteensä \")","v":"TULOT YHTEENSÄ "},{"$f":"SUM(tblIncome[tammi])","v":4222},{"$f":"SUM(tblIncome[helmi])","v":9033},{"$f":"SUM(tblIncome[maalis])","v":4000},{"$f":"SUM(tblIncome[huhti])","v":4045},{"$f":"SUM(tblIncome[touko])","v":9000},{"$f":"SUM(tblIncome[kesä])","v":1525},{"$f":"SUM(tblIncome[heinä])","v":1500},{"$f":"SUM(tblIncome[elo])","v":6500},{"$f":"SUM(tblIncome[syys])","v":4000},{"$f":"SUM(tblIncome[loka])","v":4000},{"$f":"SUM(tblIncome[marras])","v":9000},{"$f":"SUM(tblIncome[joulu])","v":4000},{"$f":"SUM(tblIncome[vuosi])","v":60825},{"$f":"tblIncome[[#Totals],[vuosi]]/12","v":{"v":5068.75,"d":"5069"}}]
[]
[]
[null,"koti"]
[null,"Asuntolaina/vuokra",850,850,850,850,850,850,850,850,850,850,900,900,{"$f":"SUM(tblExpenseCategory_01[[#This Row],[tammi]:[joulu]])","v":10300},{"$f":"tblExpenseCategory_01[[#This Row],[vuosi]]/12","v":{"v":858.3333333333334,"d":"858"}}]
[null,"Sähkö",200,200,175,150,150,175,225,275,200,150,150,150,{"$f":"SUM(tblExpenseCategory_01[[#This Row],[tammi]:[joulu]])","v":2200},{"$f":"tblExpenseCategory_01[[#This Row],[vuosi]]/12","v":{"v":183.33333333333334,"d":"183"}}]
[null,"Puhelin",50,50,100,100,50,50,100,100,50,50,50,50,{"$f":"SUM(tblExpenseCategory_01[[#This Row],[tammi]:[joulu]])","v":800},{"$f":"tblExpenseCategory_01[[#This Row],[vuosi]]/12","v":{"v":66.66666666666667,"d":"67"}}]
[null,"Kaapeli/satelliitti",69,69,69,69,69,69,69,69,69,69,69,69,{"$f":"SUM(tblExpenseCategory_01[[#This Row],[tammi]:[joulu]])","v":828},{"$f":"tblExpenseCategory_01[[#This Row],[vuosi]]/12","v":69}]
[null,"Internet",39,39,39,39,39,39,39,39,39,39,39,39,{"$f":"SUM(tblExpenseCategory_01[[#This Row],[tammi]:[joulu]])","v":468},{"$f":"tblExpenseCategory_01[[#This Row],[vuosi]]/12","v":39}]
[null,{"$f":"UPPER(B21&\" Yhteensä \")","v":"KOTI YHTEENSÄ "},{"$f":"SUM(tblExpenseCategory_01[tammi])","v":1208},{"$f":"SUM(tblExpenseCategory_01[helmi])","v":1208},{"$f":"SUM(tblExpenseCategory_01[maalis])","v":1233},{"$f":"SUM(tblExpenseCategory_01[huhti])","v":1208},{"$f":"SUM(tblExpenseCategory_01[touko])","v":1158},{"$f":"SUM(tblExpenseCategory_01[kesä])","v":1183},{"$f":"SUM(tblExpenseCategory_01[heinä])","v":1283},{"$f":"SUM(tblExpenseCategory_01[elo])","v":1333},{"$f":"SUM(tblExpenseCategory_01[syys])","v":1208},{"$f":"SUM(tblExpenseCategory_01[loka])","v":1158},{"$f":"SUM(tblExpenseCategory_01[marras])","v":1208},{"$f":"SUM(tblExpenseCategory_01[joulu])","v":1208},{"$f":"SUM(tblExpenseCategory_01[vuosi])","v":14596},{"$f":"tblExpenseCategory_01[[#Totals],[vuosi]]/12","v":{"v":1216.3333333333333,"d":"1216"}}]
[]
[]
[null,"päivittäiset elinkustannukset"]
[null,"Ruokaostokset",345,250,200,400,350,250,400,350,250,400,350,250,{"$f":"SUM(tblExpenseCategory_02[[#This Row],[tammi]:[joulu]])","v":3795},{"$f":"tblExpenseCategory_02[[#This Row],[vuosi]]/12","v":{"v":316.25,"d":"316"}}]
[null,"Vaatteet",300,null,null,300,null,null,300,null,null,300,null,null,{"$f":"SUM(tblExpenseCategory_02[[#This Row],[tammi]:[joulu]])","v":1200},{"$f":"tblExpenseCategory_02[[#This Row],[vuosi]]/12","v":100}]
[null,"Ravintolakulut",125,125,300,125,125,200,125,125,125,125,125,125,{"$f":"SUM(tblExpenseCategory_02[[#This Row],[tammi]:[joulu]])","v":1750},{"$f":"tblExpenseCategory_02[[#This Row],[vuosi]]/12","v":{"v":145.83333333333334,"d":"146"}}]
[null,"kampaamo/parturi",25,null,50,null,25,null,50,null,25,null,100,null,{"$f":"SUM(tblExpenseCategory_02[[#This Row],[tammi]:[joulu]])","v":275},{"$f":"tblExpenseCategory_02[[#This Row],[vuosi]]/12","v":{"v":22.916666666666668,"d":"23"}}]
[null,"Muut",{"$nulls":12},{"$f":"SUM(tblExpenseCategory_02[[#This Row],[tammi]:[joulu]])","v":0},{"$f":"tblExpenseCategory_02[[#This Row],[vuosi]]/12","v":0}]
[null,{"$f":"UPPER(B30&\" Yhteensä \")","v":"PÄIVITTÄISET ELINKUSTANNUKSET YHTEENSÄ "},{"$f":"SUM(tblExpenseCategory_02[tammi])","v":795},{"$f":"SUM(tblExpenseCategory_02[helmi])","v":375},{"$f":"SUM(tblExpenseCategory_02[maalis])","v":550},{"$f":"SUM(tblExpenseCategory_02[huhti])","v":825},{"$f":"SUM(tblExpenseCategory_02[touko])","v":500},{"$f":"SUM(tblExpenseCategory_02[kesä])","v":450},{"$f":"SUM(tblExpenseCategory_02[heinä])","v":875},{"$f":"SUM(tblExpenseCategory_02[elo])","v":475},{"$f":"SUM(tblExpenseCategory_02[syys])","v":400},{"$f":"SUM(tblExpenseCategory_02[loka])","v":825},{"$f":"SUM(tblExpenseCategory_02[marras])","v":575},{"$f":"SUM(tblExpenseCategory_02[joulu])","v":375},{"$f":"SUM(tblExpenseCategory_02[vuosi])","v":7020},{"$f":"tblExpenseCategory_02[[#Totals],[vuosi]]/12","v":585}]
[]
[]
[null,"lapset"]
[null,"Koulutarvikkeet",123,null,100,{"$nulls":4},345,{"$nulls":4},{"$f":"SUM(tblExpenseCategory_03[[#This Row],[tammi]:[joulu]])","v":568},{"$f":"tblExpenseCategory_03[[#This Row],[vuosi]]/12","v":{"v":47.333333333333336,"d":"47"}}]
[null,"Vaatteet",null,100,null,null,100,{"$nulls":3},100,null,null,100,{"$f":"SUM(tblExpenseCategory_03[[#This Row],[tammi]:[joulu]])","v":400},{"$f":"tblExpenseCategory_03[[#This Row],[vuosi]]/12","v":{"v":33.333333333333336,"d":"33"}}]
[null,"Lemmikit",50,50,50,50,50,50,null,null,50,50,50,50,{"$f":"SUM(tblExpenseCategory_03[[#This Row],[tammi]:[joulu]])","v":500},{"$f":"tblExpenseCategory_03[[#This Row],[vuosi]]/12","v":{"v":41.666666666666664,"d":"42"}}]
[null,"Vakuutukset",200,200,200,200,200,200,200,200,200,200,200,200,{"$f":"SUM(tblExpenseCategory_03[[#This Row],[tammi]:[joulu]])","v":2400},{"$f":"tblExpenseCategory_03[[#This Row],[vuosi]]/12","v":200}]
[null,"Muut",2000,150,{"$nulls":3},200,{"$nulls":3},100,null,null,{"$f":"SUM(tblExpenseCategory_03[[#This Row],[tammi]:[joulu]])","v":2450},{"$f":"tblExpenseCategory_03[[#This Row],[vuosi]]/12","v":{"v":204.16666666666666,"d":"204"}}]
[null,{"$f":"UPPER(B39&\" Yhteensä \")","v":"LAPSET YHTEENSÄ "},{"$f":"SUM(tblExpenseCategory_03[tammi])","v":2373},{"$f":"SUM(tblExpenseCategory_03[helmi])","v":500},{"$f":"SUM(tblExpenseCategory_03[maalis])","v":350},{"$f":"SUM(tblExpenseCategory_03[huhti])","v":250},{"$f":"SUM(tblExpenseCategory_03[touko])","v":350},{"$f":"SUM(tblExpenseCategory_03[kesä])","v":450},{"$f":"SUM(tblExpenseCategory_03[heinä])","v":200},{"$f":"SUM(tblExpenseCategory_03[elo])","v":545},{"$f":"SUM(tblExpenseCategory_03[syys])","v":350},{"$f":"SUM(tblExpenseCategory_03[loka])","v":350},{"$f":"SUM(tblExpenseCategory_03[marras])","v":250},{"$f":"SUM(tblExpenseCategory_03[joulu])","v":350},{"$f":"SUM(tblExpenseCategory_03[vuosi])","v":6318},{"$f":"tblExpenseCategory_03[[#Totals],[vuosi]]/12","v":{"v":526.5,"d":"527"}}]
[]
[]
[null,"kuljetus"]
[null,"Ajoneuvomaksut",600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"SUM(tblExpenseCategory_04[[#This Row],[tammi]:[joulu]])","v":7200},{"$f":"tblExpenseCategory_04[[#This Row],[vuosi]]/12","v":600}]
[null,"Polttoaine",325,325,325,325,325,500,500,500,325,325,325,325,{"$f":"SUM(tblExpenseCategory_04[[#This Row],[tammi]:[joulu]])","v":4425},{"$f":"tblExpenseCategory_04[[#This Row],[vuosi]]/12","v":{"v":368.75,"d":"369"}}]
[null,"Korjaustyöt",null,100,null,100,null,100,null,100,null,100,null,null,{"$f":"SUM(tblExpenseCategory_04[[#This Row],[tammi]:[joulu]])","v":500},{"$f":"tblExpenseCategory_04[[#This Row],[vuosi]]/12","v":{"v":41.666666666666664,"d":"42"}}]
[null,"Rekisteröinti-/lisenssimaksut",185,{"$nulls":7},225,{"$nulls":3},{"$f":"SUM(tblExpenseCategory_04[[#This Row],[tammi]:[joulu]])","v":410},{"$f":"tblExpenseCategory_04[[#This Row],[vuosi]]/12","v":{"v":34.166666666666664,"d":"34"}}]
[null,"Muut",{"$nulls":4},400,{"$nulls":7},{"$f":"SUM(tblExpenseCategory_04[[#This Row],[tammi]:[joulu]])","v":400},{"$f":"tblExpenseCategory_04[[#This Row],[vuosi]]/12","v":{"v":33.333333333333336,"d":"33"}}]
[null,{"$f":"UPPER(B48&\" Yhteensä \")","v":"KULJETUS YHTEENSÄ "},{"$f":"SUM(tblExpenseCategory_04[tammi])","v":1110},{"$f":"SUM(tblExpenseCategory_04[helmi])","v":1025},{"$f":"SUM(tblExpenseCategory_04[maalis])","v":925},{"$f":"SUM(tblExpenseCategory_04[huhti])","v":1025},{"$f":"SUM(tblExpenseCategory_04[touko])","v":1325},{"$f":"SUM(tblExpenseCategory_04[kesä])","v":1200},{"$f":"SUM(tblExpenseCategory_04[heinä])","v":1100},{"$f":"SUM(tblExpenseCategory_04[elo])","v":1200},{"$f":"SUM(tblExpenseCategory_04[syys])","v":1150},{"$f":"SUM(tblExpenseCategory_04[loka])","v":1025},{"$f":"SUM(tblExpenseCategory_04[marras])","v":925},{"$f":"SUM(tblExpenseCategory_04[joulu])","v":925},{"$f":"SUM(tblExpenseCategory_04[vuosi])","v":12935},{"$f":"tblExpenseCategory_04[[#Totals],[vuosi]]/12","v":{"v":1077.9166666666667,"d":"1078"}}]
[]
[]
[null,"terveys"]
[null,"Lääkäri/hammaslääkäri",null,35,null,null,35,35,35,null,null,35,null,null,{"$f":"SUM(tblExpenseCategory_05[[#This Row],[tammi]:[joulu]])","v":175},{"$f":"tblExpenseCategory_05[[#This Row],[vuosi]]/12","v":{"v":14.583333333333334,"d":"15"}}]
[null,"Lääkkeet",25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"SUM(tblExpenseCategory_05[[#This Row],[tammi]:[joulu]])","v":300},{"$f":"tblExpenseCategory_05[[#This Row],[vuosi]]/12","v":25}]
[null,"Muut",null,null,150,{"$nulls":5},150,{"$nulls":3},{"$f":"SUM(tblExpenseCategory_05[[#This Row],[tammi]:[joulu]])","v":300},{"$f":"tblExpenseCategory_05[[#This Row],[vuosi]]/12","v":25}]
[null,{"$f":"UPPER(B57&\" Yhteensä \")","v":"TERVEYS YHTEENSÄ "},{"$f":"SUM(tblExpenseCategory_05[tammi])","v":25},{"$f":"SUM(tblExpenseCategory_05[helmi])","v":60},{"$f":"SUM(tblExpenseCategory_05[maalis])","v":175},{"$f":"SUM(tblExpenseCategory_05[huhti])","v":25},{"$f":"SUM(tblExpenseCategory_05[touko])","v":60},{"$f":"SUM(tblExpenseCategory_05[kesä])","v":60},{"$f":"SUM(tblExpenseCategory_05[heinä])","v":60},{"$f":"SUM(tblExpenseCategory_05[elo])","v":25},{"$f":"SUM(tblExpenseCategory_05[syys])","v":175},{"$f":"SUM(tblExpenseCategory_05[loka])","v":60},{"$f":"SUM(tblExpenseCategory_05[marras])","v":25},{"$f":"SUM(tblExpenseCategory_05[joulu])","v":25},{"$f":"SUM(tblExpenseCategory_05[vuosi])","v":775},{"$f":"tblExpenseCategory_05[[#Totals],[vuosi]]/12","v":{"v":64.58333333333333,"d":"65"}}]
[]
[]
[null,"vakuutus"]
[null,"Auto",150,150,150,150,150,150,150,150,150,150,150,150,{"$f":"SUM(tblExpenseCategory_06[[#This Row],[tammi]:[joulu]])","v":1800},{"$f":"tblExpenseCategory_06[[#This Row],[vuosi]]/12","v":150}]
[null,"Vapaa-ajan vakuutus",675,675,675,675,675,675,675,675,675,675,675,675,{"$f":"SUM(tblExpenseCategory_06[[#This Row],[tammi]:[joulu]])","v":8100},{"$f":"tblExpenseCategory_06[[#This Row],[vuosi]]/12","v":675}]
[null,"Henkivakuutus",150,150,150,150,150,150,150,150,150,150,150,150,{"$f":"SUM(tblExpenseCategory_06[[#This Row],[tammi]:[joulu]])","v":1800},{"$f":"tblExpenseCategory_06[[#This Row],[vuosi]]/12","v":150}]
[null,{"$f":"UPPER(B64&\" Yhteensä \")","v":"VAKUUTUS YHTEENSÄ "},{"$f":"SUM(tblExpenseCategory_06[tammi])","v":975},{"$f":"SUM(tblExpenseCategory_06[helmi])","v":975},{"$f":"SUM(tblExpenseCategory_06[maalis])","v":975},{"$f":"SUM(tblExpenseCategory_06[huhti])","v":975},{"$f":"SUM(tblExpenseCategory_06[touko])","v":975},{"$f":"SUM(tblExpenseCategory_06[kesä])","v":975},{"$f":"SUM(tblExpenseCategory_06[heinä])","v":975},{"$f":"SUM(tblExpenseCategory_06[elo])","v":975},{"$f":"SUM(tblExpenseCategory_06[syys])","v":975},{"$f":"SUM(tblExpenseCategory_06[loka])","v":975},{"$f":"SUM(tblExpenseCategory_06[marras])","v":975},{"$f":"SUM(tblExpenseCategory_06[joulu])","v":975},{"$f":"SUM(tblExpenseCategory_06[vuosi])","v":11700},{"$f":"tblExpenseCategory_06[[#Totals],[vuosi]]/12","v":975}]
[]
[]
[null,"koulutus"]
[null,"Lukukausimaksu",null,null,400,{"$nulls":5},400,{"$nulls":3},{"$f":"SUM(tblExpenseCategory_07[[#This Row],[tammi]:[joulu]])","v":800},{"$f":"tblExpenseCategory_07[[#This Row],[vuosi]]/12","v":{"v":66.66666666666667,"d":"67"}}]
[null,"Kirjat",null,null,225,{"$nulls":5},225,{"$nulls":3},{"$f":"SUM(tblExpenseCategory_07[[#This Row],[tammi]:[joulu]])","v":450},{"$f":"tblExpenseCategory_07[[#This Row],[vuosi]]/12","v":{"v":37.5,"d":"38"}}]
[null,"Muut",{"$nulls":12},{"$f":"SUM(tblExpenseCategory_07[[#This Row],[tammi]:[joulu]])","v":0},{"$f":"tblExpenseCategory_07[[#This Row],[vuosi]]/12","v":0}]
[null,{"$f":"UPPER(B71&\" Yhteensä \")","v":"KOULUTUS YHTEENSÄ "},{"$f":"SUM(tblExpenseCategory_07[tammi])","v":0},{"$f":"SUM(tblExpenseCategory_07[helmi])","v":0},{"$f":"SUM(tblExpenseCategory_07[maalis])","v":625},{"$f":"SUM(tblExpenseCategory_07[huhti])","v":0},{"$f":"SUM(tblExpenseCategory_07[touko])","v":0},{"$f":"SUM(tblExpenseCategory_07[kesä])","v":0},{"$f":"SUM(tblExpenseCategory_07[heinä])","v":0},{"$f":"SUM(tblExpenseCategory_07[elo])","v":0},{"$f":"SUM(tblExpenseCategory_07[syys])","v":625},{"$f":"SUM(tblExpenseCategory_07[loka])","v":0},{"$f":"SUM(tblExpenseCategory_07[marras])","v":0},{"$f":"SUM(tblExpenseCategory_07[joulu])","v":0},{"$f":"SUM(tblExpenseCategory_07[vuosi])","v":1250},{"$f":"tblExpenseCategory_07[[#Totals],[vuosi]]/12","v":{"v":104.16666666666667,"d":"104"}}]
[]
[]
[null,"hyväntekeväisyys"]
[null,"Lahjat",null,100,{"$nulls":3},100,{"$nulls":3},100,null,null,{"$f":"SUM(tblExpenseCategory_08[[#This Row],[tammi]:[joulu]])","v":300},{"$f":"tblExpenseCategory_08[[#This Row],[vuosi]]/12","v":25}]
[null,"Lahjoitukset hyväntekeväisyyteen",null,null,100,null,100,null,100,null,100,null,100,null,{"$f":"SUM(tblExpenseCategory_08[[#This Row],[tammi]:[joulu]])","v":500},{"$f":"tblExpenseCategory_08[[#This Row],[vuosi]]/12","v":{"v":41.666666666666664,"d":"42"}}]
[null,"Muut",{"$nulls":3},100,{"$nulls":3},100,{"$nulls":3},100,{"$f":"SUM(tblExpenseCategory_08[[#This Row],[tammi]:[joulu]])","v":300},{"$f":"tblExpenseCategory_08[[#This Row],[vuosi]]/12","v":25}]
[null,{"$f":"UPPER(B78&\" Yhteensä \")","v":"HYVÄNTEKEVÄISYYS YHTEENSÄ "},{"$f":"SUM(tblExpenseCategory_08[tammi])","v":0},{"$f":"SUM(tblExpenseCategory_08[helmi])","v":100},{"$f":"SUM(tblExpenseCategory_08[maalis])","v":100},{"$f":"SUM(tblExpenseCategory_08[huhti])","v":100},{"$f":"SUM(tblExpenseCategory_08[touko])","v":100},{"$f":"SUM(tblExpenseCategory_08[kesä])","v":100},{"$f":"SUM(tblExpenseCategory_08[heinä])","v":100},{"$f":"SUM(tblExpenseCategory_08[elo])","v":100},{"$f":"SUM(tblExpenseCategory_08[syys])","v":100},{"$f":"SUM(tblExpenseCategory_08[loka])","v":100},{"$f":"SUM(tblExpenseCategory_08[marras])","v":100},{"$f":"SUM(tblExpenseCategory_08[joulu])","v":100},{"$f":"SUM(tblExpenseCategory_08[vuosi])","v":1100},{"$f":"tblExpenseCategory_08[[#Totals],[vuosi]]/12","v":{"v":91.66666666666667,"d":"92"}}]
[]
[]
[null,"säästöt"]
[null,"Hätärahasto",100,100,100,100,100,{"$nulls":3},100,100,100,100,{"$f":"SUM(tblExpenseCategory_09[[#This Row],[tammi]:[joulu]])","v":900},{"$f":"tblExpenseCategory_09[[#This Row],[vuosi]]/12","v":75}]
[null,"Eläke",500,500,500,500,500,500,500,500,500,500,500,500,{"$f":"SUM(tblExpenseCategory_09[[#This Row],[tammi]:[joulu]])","v":6000},{"$f":"tblExpenseCategory_09[[#This Row],[vuosi]]/12","v":500}]
[null,"Talletusten siirto",200,200,200,200,200,{"$nulls":3},200,200,200,200,{"$f":"SUM(tblExpenseCategory_09[[#This Row],[tammi]:[joulu]])","v":1800},{"$f":"tblExpenseCategory_09[[#This Row],[vuosi]]/12","v":150}]
[null,{"$f":"UPPER(B85&\" Yhteensä \")","v":"SÄÄSTÖT YHTEENSÄ "},{"$f":"SUM(tblExpenseCategory_09[tammi])","v":800},{"$f":"SUM(tblExpenseCategory_09[helmi])","v":800},{"$f":"SUM(tblExpenseCategory_09[maalis])","v":800},{"$f":"SUM(tblExpenseCategory_09[huhti])","v":800},{"$f":"SUM(tblExpenseCategory_09[touko])","v":800},{"$f":"SUM(tblExpenseCategory_09[kesä])","v":500},{"$f":"SUM(tblExpenseCategory_09[heinä])","v":500},{"$f":"SUM(tblExpenseCategory_09[elo])","v":500},{"$f":"SUM(tblExpenseCategory_09[syys])","v":800},{"$f":"SUM(tblExpenseCategory_09[loka])","v":800},{"$f":"SUM(tblExpenseCategory_09[marras])","v":800},{"$f":"SUM(tblExpenseCategory_09[joulu])","v":800},{"$f":"SUM(tblExpenseCategory_09[vuosi])","v":8700},{"$f":"tblExpenseCategory_09[[#Totals],[vuosi]]/12","v":725}]
[]
[]
[null,"pakolliset maksut"]
[null,"Luottokortti #1",145,145,145,145,145,145,145,145,145,145,145,145,{"$f":"SUM(tblExpenseCategory_10[[#This Row],[tammi]:[joulu]])","v":1740},{"$f":"tblExpenseCategory_10[[#This Row],[vuosi]]/12","v":145}]
[null,"Yhteisövero",450,null,null,450,null,null,450,null,null,450,null,null,{"$f":"SUM(tblExpenseCategory_10[[#This Row],[tammi]:[joulu]])","v":1800},{"$f":"tblExpenseCategory_10[[#This Row],[vuosi]]/12","v":150}]
[null,"Opintolaina",55,55,55,55,55,55,55,55,55,55,55,55,{"$f":"SUM(tblExpenseCategory_10[[#This Row],[tammi]:[joulu]])","v":660},{"$f":"tblExpenseCategory_10[[#This Row],[vuosi]]/12","v":55}]
[null,{"$f":"UPPER(B92&\" Yhteensä \")","v":"PAKOLLISET MAKSUT YHTEENSÄ "},{"$f":"SUM(tblExpenseCategory_10[tammi])","v":650},{"$f":"SUM(tblExpenseCategory_10[helmi])","v":200},{"$f":"SUM(tblExpenseCategory_10[maalis])","v":200},{"$f":"SUM(tblExpenseCategory_10[huhti])","v":650},{"$f":"SUM(tblExpenseCategory_10[touko])","v":200},{"$f":"SUM(tblExpenseCategory_10[kesä])","v":200},{"$f":"SUM(tblExpenseCategory_10[heinä])","v":650},{"$f":"SUM(tblExpenseCategory_10[elo])","v":200},{"$f":"SUM(tblExpenseCategory_10[syys])","v":200},{"$f":"SUM(tblExpenseCategory_10[loka])","v":650},{"$f":"SUM(tblExpenseCategory_10[marras])","v":200},{"$f":"SUM(tblExpenseCategory_10[joulu])","v":200},{"$f":"SUM(tblExpenseCategory_10[vuosi])","v":4200},{"$f":"tblExpenseCategory_10[[#Totals],[vuosi]]/12","v":350}]
[]
[]
[null," "]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_11[[#This Row],[tammi]:[joulu]])","v":0},{"$f":"tblExpenseCategory_11[[#This Row],[vuosi]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_11[[#This Row],[tammi]:[joulu]])","v":0},{"$f":"tblExpenseCategory_11[[#This Row],[vuosi]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_11[[#This Row],[tammi]:[joulu]])","v":0},{"$f":"tblExpenseCategory_11[[#This Row],[vuosi]]/12","v":0}]
[null,{"$f":"UPPER(B99&\" Yhteensä \")","v":"  YHTEENSÄ "},{"$f":"SUM(tblExpenseCategory_11[tammi])","v":0},{"$f":"SUM(tblExpenseCategory_11[helmi])","v":0},{"$f":"SUM(tblExpenseCategory_11[maalis])","v":0},{"$f":"SUM(tblExpenseCategory_11[huhti])","v":0},{"$f":"SUM(tblExpenseCategory_11[touko])","v":0},{"$f":"SUM(tblExpenseCategory_11[kesä])","v":0},{"$f":"SUM(tblExpenseCategory_11[heinä])","v":0},{"$f":"SUM(tblExpenseCategory_11[elo])","v":0},{"$f":"SUM(tblExpenseCategory_11[syys])","v":0},{"$f":"SUM(tblExpenseCategory_11[loka])","v":0},{"$f":"SUM(tblExpenseCategory_11[marras])","v":0},{"$f":"SUM(tblExpenseCategory_11[joulu])","v":0},{"$f":"SUM(tblExpenseCategory_11[vuosi])","v":0},{"$f":"tblExpenseCategory_11[[#Totals],[vuosi]]/12","v":0}]
[]
[]
[null," "]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_12[[#This Row],[tammi]:[joulu]])","v":0},{"$f":"tblExpenseCategory_12[[#This Row],[vuosi]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_12[[#This Row],[tammi]:[joulu]])","v":0},{"$f":"tblExpenseCategory_12[[#This Row],[vuosi]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_12[[#This Row],[tammi]:[joulu]])","v":0},{"$f":"tblExpenseCategory_12[[#This Row],[vuosi]]/12","v":0}]
[null,{"$f":"UPPER(B106&\" Yhteensä \")","v":"  YHTEENSÄ "},{"$f":"SUM(tblExpenseCategory_12[tammi])","v":0},{"$f":"SUM(tblExpenseCategory_12[helmi])","v":0},{"$f":"SUM(tblExpenseCategory_12[maalis])","v":0},{"$f":"SUM(tblExpenseCategory_12[huhti])","v":0},{"$f":"SUM(tblExpenseCategory_12[touko])","v":0},{"$f":"SUM(tblExpenseCategory_12[kesä])","v":0},{"$f":"SUM(tblExpenseCategory_12[heinä])","v":0},{"$f":"SUM(tblExpenseCategory_12[elo])","v":0},{"$f":"SUM(tblExpenseCategory_12[syys])","v":0},{"$f":"SUM(tblExpenseCategory_12[loka])","v":0},{"$f":"SUM(tblExpenseCategory_12[marras])","v":0},{"$f":"SUM(tblExpenseCategory_12[joulu])","v":0},{"$f":"SUM(tblExpenseCategory_12[vuosi])","v":0},{"$f":"tblExpenseCategory_12[[#Totals],[vuosi]]/12","v":0}]
[]
[]
[null," "]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_13[[#This Row],[tammi]:[joulu]])","v":0},{"$f":"tblExpenseCategory_13[[#This Row],[vuosi]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_13[[#This Row],[tammi]:[joulu]])","v":0},{"$f":"tblExpenseCategory_13[[#This Row],[vuosi]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_13[[#This Row],[tammi]:[joulu]])","v":0},{"$f":"tblExpenseCategory_13[[#This Row],[vuosi]]/12","v":0}]
[null,{"$f":"UPPER(B113&\" Yhteensä \")","v":"  YHTEENSÄ "},{"$f":"SUM(tblExpenseCategory_13[tammi])","v":0},{"$f":"SUM(tblExpenseCategory_13[helmi])","v":0},{"$f":"SUM(tblExpenseCategory_13[maalis])","v":0},{"$f":"SUM(tblExpenseCategory_13[huhti])","v":0},{"$f":"SUM(tblExpenseCategory_13[touko])","v":0},{"$f":"SUM(tblExpenseCategory_13[kesä])","v":0},{"$f":"SUM(tblExpenseCategory_13[heinä])","v":0},{"$f":"SUM(tblExpenseCategory_13[elo])","v":0},{"$f":"SUM(tblExpenseCategory_13[syys])","v":0},{"$f":"SUM(tblExpenseCategory_13[loka])","v":0},{"$f":"SUM(tblExpenseCategory_13[marras])","v":0},{"$f":"SUM(tblExpenseCategory_13[joulu])","v":0},{"$f":"SUM(tblExpenseCategory_13[vuosi])","v":0},{"$f":"tblExpenseCategory_13[[#Totals],[vuosi]]/12","v":0}]
[]
[]
[null," "]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_14[[#This Row],[tammi]:[joulu]])","v":0},{"$f":"tblExpenseCategory_14[[#This Row],[vuosi]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_14[[#This Row],[tammi]:[joulu]])","v":0},{"$f":"tblExpenseCategory_14[[#This Row],[vuosi]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_14[[#This Row],[tammi]:[joulu]])","v":0},{"$f":"tblExpenseCategory_14[[#This Row],[vuosi]]/12","v":0}]
[null,{"$f":"UPPER(B120&\" Yhteensä \")","v":"  YHTEENSÄ "},{"$f":"SUM(tblExpenseCategory_14[tammi])","v":0},{"$f":"SUM(tblExpenseCategory_14[helmi])","v":0},{"$f":"SUM(tblExpenseCategory_14[maalis])","v":0},{"$f":"SUM(tblExpenseCategory_14[huhti])","v":0},{"$f":"SUM(tblExpenseCategory_14[touko])","v":0},{"$f":"SUM(tblExpenseCategory_14[kesä])","v":0},{"$f":"SUM(tblExpenseCategory_14[heinä])","v":0},{"$f":"SUM(tblExpenseCategory_14[elo])","v":0},{"$f":"SUM(tblExpenseCategory_14[syys])","v":0},{"$f":"SUM(tblExpenseCategory_14[loka])","v":0},{"$f":"SUM(tblExpenseCategory_14[marras])","v":0},{"$f":"SUM(tblExpenseCategory_14[joulu])","v":0},{"$f":"SUM(tblExpenseCategory_14[vuosi])","v":0},{"$f":"tblExpenseCategory_14[[#Totals],[vuosi]]/12","v":0}]
[]
[]
[null," "]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_15[[#This Row],[tammi]:[joulu]])","v":0},{"$f":"tblExpenseCategory_15[[#This Row],[vuosi]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_15[[#This Row],[tammi]:[joulu]])","v":0},{"$f":"tblExpenseCategory_15[[#This Row],[vuosi]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_15[[#This Row],[tammi]:[joulu]])","v":0},{"$f":"tblExpenseCategory_15[[#This Row],[vuosi]]/12","v":0}]
[null,{"$f":"UPPER(B127&\" Yhteensä \")","v":"  YHTEENSÄ "},{"$f":"SUM(tblExpenseCategory_15[tammi])","v":0},{"$f":"SUM(tblExpenseCategory_15[helmi])","v":0},{"$f":"SUM(tblExpenseCategory_15[maalis])","v":0},{"$f":"SUM(tblExpenseCategory_15[huhti])","v":0},{"$f":"SUM(tblExpenseCategory_15[touko])","v":0},{"$f":"SUM(tblExpenseCategory_15[kesä])","v":0},{"$f":"SUM(tblExpenseCategory_15[heinä])","v":0},{"$f":"SUM(tblExpenseCategory_15[elo])","v":0},{"$f":"SUM(tblExpenseCategory_15[syys])","v":0},{"$f":"SUM(tblExpenseCategory_15[loka])","v":0},{"$f":"SUM(tblExpenseCategory_15[marras])","v":0},{"$f":"SUM(tblExpenseCategory_15[joulu])","v":0},{"$f":"SUM(tblExpenseCategory_15[vuosi])","v":0},{"$f":"tblExpenseCategory_15[[#Totals],[vuosi]]/12","v":0}]

{"sheet":"Asetukset","index":2,"n_rows":59,"n_cols":10,"rows_kept":59}
[null,"SARION PERHE 2012"]
[null,"tulot",null,"kulut"]
[null,"palkat & tipit",null," "]
[null,"korkotulot",null,"koti",null,"koti",null,"päivittäiset elinkustannukset",null,"lapset"]
[null,"osingot",null,"päivittäiset elinkustannukset",null,"asuntolaina/vuokra",null,"elintarvikkeet",null,"lääkkeet"]
[null,"vastaanotetut lahjat",null,"lapset",null,"sähkö",null,"henkilökohtaiset tarvikkeet",null,"vaatteet"]
[null,"palautukset/korvaukset",null,"kuljetus",null,"kaasu/öljy",null,"vaatteet",null,"koulumaksut"]
[null,"siirto talletuksista",null,"vapaa-aika",null,"vesi/viemäröinti/jätteet",null,"siivouspalvelut",null,"lemmikit"]
[null,"muut",null,"vakuutus",null,"puhelin",null,"ravintolakulut",null,"koulutarvikkeet"]
[{"$nulls":3},"koulutus",null,"kaapeli/satelliitti",null,"pesula",null,"lastenhoito"]
[{"$nulls":3},"hyväntekeväisyys",null,"internet",null,"kampaamo/parturi",null,"lelut/pelit"]
[{"$nulls":3},"säästöt",null,"huonekalut/kodinkoneet",null,"muut",null,"muut"]
[{"$nulls":3},"pakolliset maksut",null,"piha/puutarha"]
[{"$nulls":3},"viihde",null,"kodin tarvikkeet"]
[{"$nulls":3},"lemmikit",null,"huolto"]
[{"$nulls":3},"tilaukset",null,"korjaustyöt"]
[{"$nulls":3},"loma",null,"muut"]
[{"$nulls":3},"muut"]
[]
[{"$nulls":5},"kuljetus",null,"terveys",null,"vakuutus"]
[{"$nulls":5},"ajoneuvomaksut",null,"lääkäri/hammaslääkäri",null,"auto"]
[{"$nulls":5},"polttoaine",null,"lääkkeet",null,"terveys"]
[{"$nulls":5},"linja-auto-/taksi-/junamaksut",null,"kuntosalimaksut",null,"koti/vuokraus"]
[{"$nulls":5},"korjaukset",null,"hätävarat",null,"henkivakuutus"]
[{"$nulls":5},"rekisteröinti-/lisenssimaksut",null,"muut",null,"muut"]
[{"$nulls":5},"muut"]
[]
[]
[{"$nulls":5},"koulutus",null,"hyväntekeväisyys",null,"säästöt"]
[{"$nulls":5},"lukukausimaksut",null,"lahjat",null,"hätärahasto"]
[{"$nulls":5},"kirjat",null,"lahjoitukset hyväntekeväisyyteen",null,"siirto talletuksiin"]
[{"$nulls":5},"musiikkitunnit",null,"lahjoitukset kirkoille",null,"eläke"]
[{"$nulls":5},"muut",null,"muut",null,"sijoitukset"]
[{"$nulls":9},"rahasto"]
[{"$nulls":9},"muut"]
[]
[]
[{"$nulls":5},"pakolliset maksut",null,"viihde",null,"lemmikit"]
[{"$nulls":5},"opintolaina",null,"videot/DVD-levyt",null,"ruoka"]
[{"$nulls":5},"muu laina",null,"musiikki",null,"lääkkeet"]
[{"$nulls":5},"luottokortti #1",null,"pelit",null,"lelut/tarvikkeet"]
[{"$nulls":5},"luottokortti #2",null,"vuokraus",null,"muut"]
[{"$nulls":5},"luottokortti #3",null,"elokuvat/teatteri"]
[{"$nulls":5},"elatusapu",null,"konsertit/näytelmät"]
[{"$nulls":5},"yhteisöverot",null,"kirjat"]
[{"$nulls":5},"kiinteistövero",null,"harrastukset"]
[{"$nulls":5},"valtion-/kunnallisvero",null,"elokuvat/valokuvaus"]
[{"$nulls":5},"taloyhtiön maksut",null,"urheilu"]
[{"$nulls":5},"oikeustoimiin liittyvät maksut",null,"ulkoilu"]
[{"$nulls":5},"muut",null,"lelut/laitteet"]
[{"$nulls":7},"muut"]
[]
[{"$nulls":5},"tilaukset",null,"loma",null,"muut"]
[{"$nulls":5},"sanomalehdet",null,"matkustaminen",null,"pankkimaksut"]
[{"$nulls":5},"aikakausilehdet",null,"majoitus",null,"postimaksut"]
[{"$nulls":5},"maksut",null,"ruoka",null,"muut"]
[{"$nulls":5},"kerhojen jäsenmaksut",null,"auton vuokraus"]
[{"$nulls":5},"muut",null,"viihde"]
[{"$nulls":7},"muut"]

{"sheet":"kaaviotiedot","index":3,"n_rows":40,"n_cols":16,"rows_kept":40,"hidden":true}
[null,"*** Tämä laskentataulukko on pidettävä piilotettuna ***"]
[]
[]
[null,"Kausi",3]
[]
[null,null,"tammi","helmi","maalis","huhti","touko","kesä","heinä","elo","syys","loka","marras","joulu","vuosi","Keskiarvo"]
[null,{"$f":"LOWER(Budjetti!B127)","v":" "},{"$f":"SUM(tblExpenseCategory_15[tammi])","v":0},{"$f":"SUM(tblExpenseCategory_15[helmi])","v":0},{"$f":"SUM(tblExpenseCategory_15[maalis])","v":0},{"$f":"SUM(tblExpenseCategory_15[huhti])","v":0},{"$f":"SUM(tblExpenseCategory_15[touko])","v":0},{"$f":"SUM(tblExpenseCategory_15[kesä])","v":0},{"$f":"SUM(tblExpenseCategory_15[heinä])","v":0},{"$f":"SUM(tblExpenseCategory_15[elo])","v":0},{"$f":"SUM(tblExpenseCategory_15[syys])","v":0},{"$f":"SUM(tblExpenseCategory_15[loka])","v":0},{"$f":"SUM(tblExpenseCategory_15[marras])","v":0},{"$f":"SUM(tblExpenseCategory_15[joulu])","v":0},{"$f":"SUM(tblExpenseCategory_15[vuosi])","v":0},{"$f":"SUM(tblExpenseCategory_15[keskiarvo])","v":0}]
[null,{"$f":"LOWER(Budjetti!B120)","v":" "},{"$f":"SUM(tblExpenseCategory_14[tammi])","v":0},{"$f":"SUM(tblExpenseCategory_14[helmi])","v":0},{"$f":"SUM(tblExpenseCategory_14[maalis])","v":0},{"$f":"SUM(tblExpenseCategory_14[huhti])","v":0},{"$f":"SUM(tblExpenseCategory_14[touko])","v":0},{"$f":"SUM(tblExpenseCategory_14[kesä])","v":0},{"$f":"SUM(tblExpenseCategory_14[heinä])","v":0},{"$f":"SUM(tblExpenseCategory_14[elo])","v":0},{"$f":"SUM(tblExpenseCategory_14[syys])","v":0},{"$f":"SUM(tblExpenseCategory_14[loka])","v":0},{"$f":"SUM(tblExpenseCategory_14[marras])","v":0},{"$f":"SUM(tblExpenseCategory_14[joulu])","v":0},{"$f":"SUM(tblExpenseCategory_14[vuosi])","v":0},{"$f":"SUM(tblExpenseCategory_14[keskiarvo])","v":0}]
[null,{"$f":"LOWER(Budjetti!B113)","v":" "},{"$f":"SUM(tblExpenseCategory_13[tammi])","v":0},{"$f":"SUM(tblExpenseCategory_13[helmi])","v":0},{"$f":"SUM(tblExpenseCategory_13[maalis])","v":0},{"$f":"SUM(tblExpenseCategory_13[huhti])","v":0},{"$f":"SUM(tblExpenseCategory_13[touko])","v":0},{"$f":"SUM(tblExpenseCategory_13[kesä])","v":0},{"$f":"SUM(tblExpenseCategory_13[heinä])","v":0},{"$f":"SUM(tblExpenseCategory_13[elo])","v":0},{"$f":"SUM(tblExpenseCategory_13[syys])","v":0},{"$f":"SUM(tblExpenseCategory_13[loka])","v":0},{"$f":"SUM(tblExpenseCategory_13[marras])","v":0},{"$f":"SUM(tblExpenseCategory_13[joulu])","v":0},{"$f":"SUM(tblExpenseCategory_13[vuosi])","v":0},{"$f":"SUM(tblExpenseCategory_13[keskiarvo])","v":0}]
[null,{"$f":"LOWER(Budjetti!B106)","v":" "},{"$f":"SUM(tblExpenseCategory_12[tammi])","v":0},{"$f":"SUM(tblExpenseCategory_12[helmi])","v":0},{"$f":"SUM(tblExpenseCategory_12[maalis])","v":0},{"$f":"SUM(tblExpenseCategory_12[huhti])","v":0},{"$f":"SUM(tblExpenseCategory_12[touko])","v":0},{"$f":"SUM(tblExpenseCategory_12[kesä])","v":0},{"$f":"SUM(tblExpenseCategory_12[heinä])","v":0},{"$f":"SUM(tblExpenseCategory_12[elo])","v":0},{"$f":"SUM(tblExpenseCategory_12[syys])","v":0},{"$f":"SUM(tblExpenseCategory_12[loka])","v":0},{"$f":"SUM(tblExpenseCategory_12[marras])","v":0},{"$f":"SUM(tblExpenseCategory_12[joulu])","v":0},{"$f":"SUM(tblExpenseCategory_12[vuosi])","v":0},{"$f":"SUM(tblExpenseCategory_12[keskiarvo])","v":0}]
[null,{"$f":"LOWER(Budjetti!B99)","v":" "},{"$f":"SUM(tblExpenseCategory_11[tammi])","v":0},{"$f":"SUM(tblExpenseCategory_11[helmi])","v":0},{"$f":"SUM(tblExpenseCategory_11[maalis])","v":0},{"$f":"SUM(tblExpenseCategory_11[huhti])","v":0},{"$f":"SUM(tblExpenseCategory_11[touko])","v":0},{"$f":"SUM(tblExpenseCategory_11[kesä])","v":0},{"$f":"SUM(tblExpenseCategory_11[heinä])","v":0},{"$f":"SUM(tblExpenseCategory_11[elo])","v":0},{"$f":"SUM(tblExpenseCategory_11[syys])","v":0},{"$f":"SUM(tblExpenseCategory_11[loka])","v":0},{"$f":"SUM(tblExpenseCategory_11[marras])","v":0},{"$f":"SUM(tblExpenseCategory_11[joulu])","v":0},{"$f":"SUM(tblExpenseCategory_11[vuosi])","v":0},{"$f":"SUM(tblExpenseCategory_11[keskiarvo])","v":0}]
[null,{"$f":"LOWER(Budjetti!B92)","v":"pakolliset maksut"},{"$f":"SUM(tblExpenseCategory_10[tammi])","v":650},{"$f":"SUM(tblExpenseCategory_10[helmi])","v":200},{"$f":"SUM(tblExpenseCategory_10[maalis])","v":200},{"$f":"SUM(tblExpenseCategory_10[huhti])","v":650},{"$f":"SUM(tblExpenseCategory_10[touko])","v":200},{"$f":"SUM(tblExpenseCategory_10[kesä])","v":200},{"$f":"SUM(tblExpenseCategory_10[heinä])","v":650},{"$f":"SUM(tblExpenseCategory_10[elo])","v":200},{"$f":"SUM(tblExpenseCategory_10[syys])","v":200},{"$f":"SUM(tblExpenseCategory_10[loka])","v":650},{"$f":"SUM(tblExpenseCategory_10[marras])","v":200},{"$f":"SUM(tblExpenseCategory_10[joulu])","v":200},{"$f":"SUM(tblExpenseCategory_10[vuosi])","v":{"v":4200,"d":"4,200"}},{"$f":"SUM(tblExpenseCategory_10[keskiarvo])","v":350}]
[null,{"$f":"LOWER(Budjetti!B85)","v":"säästöt"},{"$f":"SUM(tblExpenseCategory_09[tammi])","v":800},{"$f":"SUM(tblExpenseCategory_09[helmi])","v":800},{"$f":"SUM(tblExpenseCategory_09[maalis])","v":800},{"$f":"SUM(tblExpenseCategory_09[huhti])","v":800},{"$f":"SUM(tblExpenseCategory_09[touko])","v":800},{"$f":"SUM(tblExpenseCategory_09[kesä])","v":500},{"$f":"SUM(tblExpenseCategory_09[heinä])","v":500},{"$f":"SUM(tblExpenseCategory_09[elo])","v":500},{"$f":"SUM(tblExpenseCategory_09[syys])","v":800},{"$f":"SUM(tblExpenseCategory_09[loka])","v":800},{"$f":"SUM(tblExpenseCategory_09[marras])","v":800},{"$f":"SUM(tblExpenseCategory_09[joulu])","v":800},{"$f":"SUM(tblExpenseCategory_09[vuosi])","v":{"v":8700,"d":"8,700"}},{"$f":"SUM(tblExpenseCategory_09[keskiarvo])","v":725}]
[null,{"$f":"LOWER(Budjetti!B78)","v":"hyväntekeväisyys"},{"$f":"SUM(tblExpenseCategory_08[tammi])","v":0},{"$f":"SUM(tblExpenseCategory_08[helmi])","v":100},{"$f":"SUM(tblExpenseCategory_08[maalis])","v":100},{"$f":"SUM(tblExpenseCategory_08[huhti])","v":100},{"$f":"SUM(tblExpenseCategory_08[touko])","v":100},{"$f":"SUM(tblExpenseCategory_08[kesä])","v":100},{"$f":"SUM(tblExpenseCategory_08[heinä])","v":100},{"$f":"SUM(tblExpenseCategory_08[elo])","v":100},{"$f":"SUM(tblExpenseCategory_08[syys])","v":100},{"$f":"SUM(tblExpenseCategory_08[loka])","v":100},{"$f":"SUM(tblExpenseCategory_08[marras])","v":100},{"$f":"SUM(tblExpenseCategory_08[joulu])","v":100},{"$f":"SUM(tblExpenseCategory_08[vuosi])","v":{"v":1100,"d":"1,100"}},{"$f":"SUM(tblExpenseCategory_08[keskiarvo])","v":{"v":91.66666666666666,"d":"92"}}]
[null,{"$f":"LOWER(Budjetti!B71)","v":"koulutus"},{"$f":"SUM(tblExpenseCategory_07[tammi])","v":0},{"$f":"SUM(tblExpenseCategory_07[helmi])","v":0},{"$f":"SUM(tblExpenseCategory_07[maalis])","v":625},{"$f":"SUM(tblExpenseCategory_07[huhti])","v":0},{"$f":"SUM(tblExpenseCategory_07[touko])","v":0},{"$f":"SUM(tblExpenseCategory_07[kesä])","v":0},{"$f":"SUM(tblExpenseCategory_07[heinä])","v":0},{"$f":"SUM(tblExpenseCategory_07[elo])","v":0},{"$f":"SUM(tblExpenseCategory_07[syys])","v":625},{"$f":"SUM(tblExpenseCategory_07[loka])","v":0},{"$f":"SUM(tblExpenseCategory_07[marras])","v":0},{"$f":"SUM(tblExpenseCategory_07[joulu])","v":0},{"$f":"SUM(tblExpenseCategory_07[vuosi])","v":{"v":1250,"d":"1,250"}},{"$f":"SUM(tblExpenseCategory_07[keskiarvo])","v":{"v":104.16666666666667,"d":"104"}}]
[null,{"$f":"LOWER(Budjetti!B64)","v":"vakuutus"},{"$f":"SUM(tblExpenseCategory_06[tammi])","v":975},{"$f":"SUM(tblExpenseCategory_06[helmi])","v":975},{"$f":"SUM(tblExpenseCategory_06[maalis])","v":975},{"$f":"SUM(tblExpenseCategory_06[huhti])","v":975},{"$f":"SUM(tblExpenseCategory_06[touko])","v":975},{"$f":"SUM(tblExpenseCategory_06[kesä])","v":975},{"$f":"SUM(tblExpenseCategory_06[heinä])","v":975},{"$f":"SUM(tblExpenseCategory_06[elo])","v":975},{"$f":"SUM(tblExpenseCategory_06[syys])","v":975},{"$f":"SUM(tblExpenseCategory_06[loka])","v":975},{"$f":"SUM(tblExpenseCategory_06[marras])","v":975},{"$f":"SUM(tblExpenseCategory_06[joulu])","v":975},{"$f":"SUM(tblExpenseCategory_06[vuosi])","v":{"v":11700,"d":"11,700"}},{"$f":"SUM(tblExpenseCategory_06[keskiarvo])","v":975}]
[null,{"$f":"LOWER(Budjetti!B57)","v":"terveys"},{"$f":"SUM(tblExpenseCategory_05[tammi])","v":25},{"$f":"SUM(tblExpenseCategory_05[helmi])","v":60},{"$f":"SUM(tblExpenseCategory_05[maalis])","v":175},{"$f":"SUM(tblExpenseCategory_05[huhti])","v":25},{"$f":"SUM(tblExpenseCategory_05[touko])","v":60},{"$f":"SUM(tblExpenseCategory_05[kesä])","v":60},{"$f":"SUM(tblExpenseCategory_05[heinä])","v":60},{"$f":"SUM(tblExpenseCategory_05[elo])","v":25},{"$f":"SUM(tblExpenseCategory_05[syys])","v":175},{"$f":"SUM(tblExpenseCategory_05[loka])","v":60},{"$f":"SUM(tblExpenseCategory_05[marras])","v":25},{"$f":"SUM(tblExpenseCategory_05[joulu])","v":25},{"$f":"SUM(tblExpenseCategory_05[vuosi])","v":775},{"$f":"SUM(tblExpenseCategory_05[keskiarvo])","v":{"v":64.58333333333334,"d":"65"}}]
[null,{"$f":"LOWER(Budjetti!B48)","v":"kuljetus"},{"$f":"SUM(tblExpenseCategory_04[tammi])","v":{"v":1110,"d":"1,110"}},{"$f":"SUM(tblExpenseCategory_04[helmi])","v":{"v":1025,"d":"1,025"}},{"$f":"SUM(tblExpenseCategory_04[maalis])","v":925},{"$f":"SUM(tblExpenseCategory_04[huhti])","v":{"v":1025,"d":"1,025"}},{"$f":"SUM(tblExpenseCategory_04[touko])","v":{"v":1325,"d":"1,325"}},{"$f":"SUM(tblExpenseCategory_04[kesä])","v":{"v":1200,"d":"1,200"}},{"$f":"SUM(tblExpenseCategory_04[heinä])","v":{"v":1100,"d":"1,100"}},{"$f":"SUM(tblExpenseCategory_04[elo])","v":{"v":1200,"d":"1,200"}},{"$f":"SUM(tblExpenseCategory_04[syys])","v":{"v":1150,"d":"1,150"}},{"$f":"SUM(tblExpenseCategory_04[loka])","v":{"v":1025,"d":"1,025"}},{"$f":"SUM(tblExpenseCategory_04[marras])","v":925},{"$f":"SUM(tblExpenseCategory_04[joulu])","v":925},{"$f":"SUM(tblExpenseCategory_04[vuosi])","v":{"v":12935,"d":"12,935"}},{"$f":"SUM(tblExpenseCategory_04[keskiarvo])","v":{"v":1077.9166666666665,"d":"1,078"}}]
[null,{"$f":"LOWER(Budjetti!B39)","v":"lapset"},{"$f":"SUM(tblExpenseCategory_03[tammi])","v":{"v":2373,"d":"2,373"}},{"$f":"SUM(tblExpenseCategory_03[helmi])","v":500},{"$f":"SUM(tblExpenseCategory_03[maalis])","v":350},{"$f":"SUM(tblExpenseCategory_03[huhti])","v":250},{"$f":"SUM(tblExpenseCategory_03[touko])","v":350},{"$f":"SUM(tblExpenseCategory_03[kesä])","v":450},{"$f":"SUM(tblExpenseCategory_03[heinä])","v":200},{"$f":"SUM(tblExpenseCategory_03[elo])","v":545},{"$f":"SUM(tblExpenseCategory_03[syys])","v":350},{"$f":"SUM(tblExpenseCategory_03[loka])","v":350},{"$f":"SUM(tblExpenseCategory_03[marras])","v":250},{"$f":"SUM(tblExpenseCategory_03[joulu])","v":350},{"$f":"SUM(tblExpenseCategory_03[vuosi])","v":{"v":6318,"d":"6,318"}},{"$f":"SUM(tblExpenseCategory_03[keskiarvo])","v":{"v":526.5,"d":"527"}}]
[null,{"$f":"LOWER(Budjetti!B30)","v":"päivittäiset elinkustannukset"},{"$f":"SUM(tblExpenseCategory_02[tammi])","v":795},{"$f":"SUM(tblExpenseCategory_02[helmi])","v":375},{"$f":"SUM(tblExpenseCategory_02[maalis])","v":550},{"$f":"SUM(tblExpenseCategory_02[huhti])","v":825},{"$f":"SUM(tblExpenseCategory_02[touko])","v":500},{"$f":"SUM(tblExpenseCategory_02[kesä])","v":450},{"$f":"SUM(tblExpenseCategory_02[heinä])","v":875},{"$f":"SUM(tblExpenseCategory_02[elo])","v":475},{"$f":"SUM(tblExpenseCategory_02[syys])","v":400},{"$f":"SUM(tblExpenseCategory_02[loka])","v":825},{"$f":"SUM(tblExpenseCategory_02[marras])","v":575},{"$f":"SUM(tblExpenseCategory_02[joulu])","v":375},{"$f":"SUM(tblExpenseCategory_02[vuosi])","v":{"v":7020,"d":"7,020"}},{"$f":"SUM(tblExpenseCategory_02[keskiarvo])","v":585}]
[null,{"$f":"LOWER(Budjetti!B21)","v":"koti"},{"$f":"SUM(tblExpenseCategory_01[tammi])","v":{"v":1208,"d":"1,208"}},{"$f":"SUM(tblExpenseCategory_01[helmi])","v":{"v":1208,"d":"1,208"}},{"$f":"SUM(tblExpenseCategory_01[maalis])","v":{"v":1233,"d":"1,233"}},{"$f":"SUM(tblExpenseCategory_01[huhti])","v":{"v":1208,"d":"1,208"}},{"$f":"SUM(tblExpenseCategory_01[touko])","v":{"v":1158,"d":"1,158"}},{"$f":"SUM(tblExpenseCategory_01[kesä])","v":{"v":1183,"d":"1,183"}},{"$f":"SUM(tblExpenseCategory_01[heinä])","v":{"v":1283,"d":"1,283"}},{"$f":"SUM(tblExpenseCategory_01[elo])","v":{"v":1333,"d":"1,333"}},{"$f":"SUM(tblExpenseCategory_01[syys])","v":{"v":1208,"d":"1,208"}},{"$f":"SUM(tblExpenseCategory_01[loka])","v":{"v":1158,"d":"1,158"}},{"$f":"SUM(tblExpenseCategory_01[marras])","v":{"v":1208,"d":"1,208"}},{"$f":"SUM(tblExpenseCategory_01[joulu])","v":{"v":1208,"d":"1,208"}},{"$f":"SUM(tblExpenseCategory_01[vuosi])","v":{"v":14596,"d":"14,596"}},{"$f":"SUM(tblExpenseCategory_01[keskiarvo])","v":{"v":1216.3333333333335,"d":"1,216"}}]
[]
[]
[]
[]
[null,"Kumulatiivinen kassavirta",{"$f":"SUM(Budjetti!$C$8:C$8)","v":{"v":-3714,"d":"-3,714"}},{"$f":"SUM(Budjetti!$C$8:D$8)","v":76},{"$f":"SUM(Budjetti!$C$8:E$8)","v":{"v":-1857,"d":"-1,857"}},{"$f":"SUM(Budjetti!$C$8:F$8)","v":{"v":-3670,"d":"-3,670"}},{"$f":"SUM(Budjetti!$C$8:G$8)","v":-138},{"$f":"SUM(Budjetti!$C$8:H$8)","v":{"v":-3731,"d":"-3,731"}},{"$f":"SUM(Budjetti!$C$8:I$8)","v":{"v":-7974,"d":"-7,974"}},{"$f":"SUM(Budjetti!$C$8:J$8)","v":{"v":-6827,"d":"-6,827"}},{"$f":"SUM(Budjetti!$C$8:K$8)","v":{"v":-8810,"d":"-8,810"}},{"$f":"SUM(Budjetti!$C$8:L$8)","v":{"v":-10753,"d":"-10,753"}},{"$f":"SUM(Budjetti!$C$8:M$8)","v":{"v":-6811,"d":"-6,811"}},{"$f":"SUM(Budjetti!$C$8:N$8)","v":{"v":-7769,"d":"-7,769"}},{"$f":"SUM(Budjetti!$C$8:O$8)","v":{"v":-15538,"d":"-15,538"}}]
[]
[null,"Vuoden kassavirta positiivinen",{"$f":"IF(Budjetti!C$8<0,NA(),IF(period+2<>COLUMN(Budjetti!C$8),NA(),Budjetti!C$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budjetti!D$8<0,NA(),IF(period+2<>COLUMN(Budjetti!D$8),NA(),Budjetti!D$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budjetti!E$8<0,NA(),IF(period+2<>COLUMN(Budjetti!E$8),NA(),Budjetti!E$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budjetti!F$8<0,NA(),IF(period+2<>COLUMN(Budjetti!F$8),NA(),Budjetti!F$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budjetti!G$8<0,NA(),IF(period+2<>COLUMN(Budjetti!G$8),NA(),Budjetti!G$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budjetti!H$8<0,NA(),IF(period+2<>COLUMN(Budjetti!H$8),NA(),Budjetti!H$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budjetti!I$8<0,NA(),IF(period+2<>COLUMN(Budjetti!I$8),NA(),Budjetti!I$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budjetti!J$8<0,NA(),IF(period+2<>COLUMN(Budjetti!J$8),NA(),Budjetti!J$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budjetti!K$8<0,NA(),IF(period+2<>COLUMN(Budjetti!K$8),NA(),Budjetti!K$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budjetti!L$8<0,NA(),IF(period+2<>COLUMN(Budjetti!L$8),NA(),Budjetti!L$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budjetti!M$8<0,NA(),IF(period+2<>COLUMN(Budjetti!M$8),NA(),Budjetti!M$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budjetti!N$8<0,NA(),IF(period+2<>COLUMN(Budjetti!N$8),NA(),Budjetti!N$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budjetti!O$8<0,NA(),IF(period+2<>COLUMN(Budjetti!O$8),NA(),Budjetti!O$8))","v":{"$error":"#N/A"}}]
[null,"Vuoden kassavirta negatiivinen",{"$f":"IF(Budjetti!C$8>=0,NA(),IF(period+2<>COLUMN(Budjetti!C$8),NA(),Budjetti!C$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budjetti!D$8>=0,NA(),IF(period+2<>COLUMN(Budjetti!D$8),NA(),Budjetti!D$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budjetti!E$8>=0,NA(),IF(period+2<>COLUMN(Budjetti!E$8),NA(),Budjetti!E$8))","v":{"v":-1933,"d":"-1,933"}},{"$f":"IF(Budjetti!F$8>=0,NA(),IF(period+2<>COLUMN(Budjetti!F$8),NA(),Budjetti!F$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budjetti!G$8>=0,NA(),IF(period+2<>COLUMN(Budjetti!G$8),NA(),Budjetti!G$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budjetti!H$8>=0,NA(),IF(period+2<>COLUMN(Budjetti!H$8),NA(),Budjetti!H$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budjetti!I$8>=0,NA(),IF(period+2<>COLUMN(Budjetti!I$8),NA(),Budjetti!I$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budjetti!J$8>=0,NA(),IF(period+2<>COLUMN(Budjetti!J$8),NA(),Budjetti!J$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budjetti!K$8>=0,NA(),IF(period+2<>COLUMN(Budjetti!K$8),NA(),Budjetti!K$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budjetti!L$8>=0,NA(),IF(period+2<>COLUMN(Budjetti!L$8),NA(),Budjetti!L$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budjetti!M$8>=0,NA(),IF(period+2<>COLUMN(Budjetti!M$8),NA(),Budjetti!M$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budjetti!N$8>=0,NA(),IF(period+2<>COLUMN(Budjetti!N$8),NA(),Budjetti!N$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budjetti!O$8>=0,NA(),IF(period+2<>COLUMN(Budjetti!O$8),NA(),Budjetti!O$8))","v":{"$error":"#N/A"}}]
{"$rows_empty":7}
[null,{"$f":"LOWER(display_long_period)","v":"maaliskuu"}]
[null,{"$f":"display_long_period & \" Tulot\"","v":"maaliskuu Tulot"},{"$f":"INDEX(Budjetti!$C$6:$P$6,,period)","v":{"v":4000,"d":"€4,000"}}]
[null,{"$f":"display_long_period & \" Kulut: \" & TEXT(INDEX(Budjetti!$C$7:$P$7,,period),\"€#,##0\")","v":"maaliskuu Kulut: €5933,0"},{"$f":"INDEX(Budjetti!$C$7:$P$7,,period)","v":{"v":5933,"d":"€5,933"}}]
[null,{"$f":"display_long_period & \" Kassavirta\"","v":"maaliskuu Kassavirta"},{"$f":"ABS(INDEX(Budjetti!$C$8:$P$8,,period))","v":{"v":1933,"d":"€1,933"}},{"$f":"REPT(\"-\",INDEX(Budjetti!$C$8:$P$8,,period)<0)","v":"-"}]