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

{"sheet":"Perheen budjetti","index":0,"n_rows":28,"n_cols":16,"rows_kept":28,"merged":[[11,1,11,15]]}
[null,"VIRTASEN PERHEEN BUDJETTI"]
[null,"VUOSI:",2013]
[]
[null,"KÄYTETTÄVISSÄ OLEVA KÄTEINEN","TAMMI","HELMI","MAALIS","HUHTI","TOUKOKUU","KESÄ","HEINÄ","ELO","SYYS","LOKA","MARRAS","JOULU","VUODEN ALUSTA YHTEENSÄ","SUUNTAUS"]
[null,"Kuukausittainen käteinen",{"$f":"tblIncome[[#Totals],[TAMMI]]-tblExpenses[[#Totals],[TAMMI]]","v":{"v":1220,"d":"1,220.00 €"}},{"$f":"tblIncome[[#Totals],[HELMI]]-tblExpenses[[#Totals],[HELMI]]","v":{"v":1587,"d":"1,587.00 €"}},{"$f":"tblIncome[[#Totals],[MAALIS]]-tblExpenses[[#Totals],[MAALIS]]","v":{"v":1174,"d":"1,174.00 €"}},{"$f":"tblIncome[[#Totals],[HUHTI]]-tblExpenses[[#Totals],[HUHTI]]","v":{"v":1445,"d":"1,445.00 €"}},{"$f":"tblIncome[[#Totals],[TOUKOKUU]]-tblExpenses[[#Totals],[TOUKOKUU]]","v":{"v":1391,"d":"1,391.00 €"}},{"$f":"tblIncome[[#Totals],[KESÄ]]-tblExpenses[[#Totals],[KESÄ]]","v":{"v":1434,"d":"1,434.00 €"}},{"$f":"tblIncome[[#Totals],[HEINÄ]]-tblExpenses[[#Totals],[HEINÄ]]","v":{"v":1085,"d":"1,085.00 €"}},{"$f":"tblIncome[[#Totals],[ELO]]-tblExpenses[[#Totals],[ELO]]","v":{"v":1181,"d":"1,181.00 €"}},{"$f":"tblIncome[[#Totals],[SYYS]]-tblExpenses[[#Totals],[SYYS]]","v":{"v":1445,"d":"1,445.00 €"}},{"$f":"tblIncome[[#Totals],[LOKA]]-tblExpenses[[#Totals],[LOKA]]","v":{"v":1466,"d":"1,466.00 €"}},{"$f":"tblIncome[[#Totals],[MARRAS]]-tblExpenses[[#Totals],[MARRAS]]","v":{"v":0,"d":"0.00 €"}},{"$f":"tblIncome[[#Totals],[JOULU]]-tblExpenses[[#Totals],[JOULU]]","v":{"v":0,"d":"0.00 €"}},{"$f":"tblIncome[[#Totals],[VUODEN ALUSTA YHTEENSÄ]]-tblExpenses[[#Totals],[VUODEN ALUSTA YHTEENSÄ]]","v":{"v":13428,"d":"13,428.00 €"}}]
[]
[null,"TULOTYYPPI","TAMMI","HELMI","MAALIS","HUHTI","TOUKOKUU","KESÄ","HEINÄ","ELO","SYYS","LOKA","MARRAS","JOULU","VUODEN ALUSTA YHTEENSÄ","SUUNTAUS"]
[null,"Tulot 1",{"v":4000,"d":"4,000.00 €"},{"v":4410,"d":"4,410.00 €"},{"v":4019,"d":"4,019.00 €"},{"v":4263,"d":"4,263.00 €"},{"v":4123,"d":"4,123.00 €"},{"v":4308,"d":"4,308.00 €"},{"v":4162,"d":"4,162.00 €"},{"v":4165,"d":"4,165.00 €"},{"v":4248,"d":"4,248.00 €"},{"v":4324,"d":"4,324.00 €"},null,null,{"$f":"SUM(tblIncome[[#This Row],[TAMMI]:[JOULU]])","v":{"v":42022,"d":"42,022.00 €"}}]
[null,"Tulot 2",{"v":275,"d":"275.00 €"},{"v":296,"d":"296.00 €"},{"v":251,"d":"251.00 €"},{"v":269,"d":"269.00 €"},{"v":252,"d":"252.00 €"},{"v":252,"d":"252.00 €"},{"v":262,"d":"262.00 €"},{"v":258,"d":"258.00 €"},{"v":296,"d":"296.00 €"},{"v":270,"d":"270.00 €"},null,null,{"$f":"SUM(tblIncome[[#This Row],[TAMMI]:[JOULU]])","v":{"v":2681,"d":"2,681.00 €"}}]
[null,"Muut tulot",{"v":500,"d":"500.00 €"},{"v":507,"d":"507.00 €"},{"v":551,"d":"551.00 €"},{"v":556,"d":"556.00 €"},{"v":588,"d":"588.00 €"},{"v":534,"d":"534.00 €"},{"v":533,"d":"533.00 €"},{"v":585,"d":"585.00 €"},{"v":560,"d":"560.00 €"},{"v":520,"d":"520.00 €"},null,null,{"$f":"SUM(tblIncome[[#This Row],[TAMMI]:[JOULU]])","v":{"v":5434,"d":"5,434.00 €"}}]
[null,"TULOT YHTEENSÄ",{"$f":"SUBTOTAL(109,tblIncome[TAMMI])","v":{"v":4775,"d":"4,775.00 €"}},{"$f":"SUBTOTAL(109,tblIncome[HELMI])","v":{"v":5213,"d":"5,213.00 €"}},{"$f":"SUBTOTAL(109,tblIncome[MAALIS])","v":{"v":4821,"d":"4,821.00 €"}},{"$f":"SUBTOTAL(109,tblIncome[HUHTI])","v":{"v":5088,"d":"5,088.00 €"}},{"$f":"SUBTOTAL(109,tblIncome[TOUKOKUU])","v":{"v":4963,"d":"4,963.00 €"}},{"$f":"SUBTOTAL(109,tblIncome[KESÄ])","v":{"v":5094,"d":"5,094.00 €"}},{"$f":"SUBTOTAL(109,tblIncome[HEINÄ])","v":{"v":4957,"d":"4,957.00 €"}},{"$f":"SUBTOTAL(109,tblIncome[ELO])","v":{"v":5008,"d":"5,008.00 €"}},{"$f":"SUBTOTAL(109,tblIncome[SYYS])","v":{"v":5104,"d":"5,104.00 €"}},{"$f":"SUBTOTAL(109,tblIncome[LOKA])","v":{"v":5114,"d":"5,114.00 €"}},{"$f":"SUBTOTAL(109,tblIncome[MARRAS])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,tblIncome[JOULU])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,tblIncome[VUODEN ALUSTA YHTEENSÄ])","v":{"v":50137,"d":"50,137.00 €"}}]
[]
[null,"KULUT","TAMMI","HELMI","MAALIS","HUHTI","TOUKOKUU","KESÄ","HEINÄ","ELO","SYYS","LOKA","MARRAS","JOULU","VUODEN ALUSTA YHTEENSÄ","SUUNTAUS"]
[null,"Asuminen",{"v":1500,"d":"1,500.00 €"},{"v":1500,"d":"1,500.00 €"},{"v":1500,"d":"1,500.00 €"},{"v":1500,"d":"1,500.00 €"},{"v":1500,"d":"1,500.00 €"},{"v":1500,"d":"1,500.00 €"},{"v":1500,"d":"1,500.00 €"},{"v":1500,"d":"1,500.00 €"},{"v":1500,"d":"1,500.00 €"},{"v":1500,"d":"1,500.00 €"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[TAMMI]:[JOULU]])","v":{"v":15000,"d":"15,000.00 €"}}]
[null,"Ruokaostokset",{"v":250,"d":"250.00 €"},{"v":331,"d":"331.00 €"},{"v":299,"d":"299.00 €"},{"v":333,"d":"333.00 €"},{"v":324,"d":"324.00 €"},{"v":313,"d":"313.00 €"},{"v":338,"d":"338.00 €"},{"v":225,"d":"225.00 €"},{"v":258,"d":"258.00 €"},{"v":322,"d":"322.00 €"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[TAMMI]:[JOULU]])","v":{"v":2993,"d":"2,993.00 €"}}]
[null,"Automaksu",{"v":345,"d":"345.00 €"},{"v":345,"d":"345.00 €"},{"v":345,"d":"345.00 €"},{"v":345,"d":"345.00 €"},{"v":345,"d":"345.00 €"},{"v":345,"d":"345.00 €"},{"v":345,"d":"345.00 €"},{"v":345,"d":"345.00 €"},{"v":345,"d":"345.00 €"},{"v":345,"d":"345.00 €"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[TAMMI]:[JOULU]])","v":{"v":3450,"d":"3,450.00 €"}}]
[null,"Vakuutus",{"v":120,"d":"120.00 €"},{"v":120,"d":"120.00 €"},{"v":120,"d":"120.00 €"},{"v":120,"d":"120.00 €"},{"v":120,"d":"120.00 €"},{"v":120,"d":"120.00 €"},{"v":120,"d":"120.00 €"},{"v":120,"d":"120.00 €"},{"v":120,"d":"120.00 €"},{"v":120,"d":"120.00 €"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[TAMMI]:[JOULU]])","v":{"v":1200,"d":"1,200.00 €"}}]
[null,"Kotipuhelin",{"v":50,"d":"50.00 €"},{"v":50,"d":"50.00 €"},{"v":50,"d":"50.00 €"},{"v":50,"d":"50.00 €"},{"v":50,"d":"50.00 €"},{"v":50,"d":"50.00 €"},{"v":50,"d":"50.00 €"},{"v":50,"d":"50.00 €"},{"v":50,"d":"50.00 €"},{"v":50,"d":"50.00 €"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[TAMMI]:[JOULU]])","v":{"v":500,"d":"500.00 €"}}]
[null,"Kännykkä",{"v":72,"d":"72.00 €"},{"v":70,"d":"70.00 €"},{"v":80,"d":"80.00 €"},{"v":70,"d":"70.00 €"},{"v":75,"d":"75.00 €"},{"v":80,"d":"80.00 €"},{"v":90,"d":"90.00 €"},{"v":73,"d":"73.00 €"},{"v":75,"d":"75.00 €"},{"v":70,"d":"70.00 €"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[TAMMI]:[JOULU]])","v":{"v":755,"d":"755.00 €"}}]
[null,"Kaapeli-TV",{"v":60,"d":"60.00 €"},{"v":63,"d":"63.00 €"},{"v":65,"d":"65.00 €"},{"v":60,"d":"60.00 €"},{"v":65,"d":"65.00 €"},{"v":60,"d":"60.00 €"},{"v":63,"d":"63.00 €"},{"v":60,"d":"60.00 €"},{"v":63,"d":"63.00 €"},{"v":60,"d":"60.00 €"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[TAMMI]:[JOULU]])","v":{"v":619,"d":"619.00 €"}}]
[null,"Internet",{"v":45,"d":"45.00 €"},{"v":45,"d":"45.00 €"},{"v":45,"d":"45.00 €"},{"v":45,"d":"45.00 €"},{"v":45,"d":"45.00 €"},{"v":45,"d":"45.00 €"},{"v":45,"d":"45.00 €"},{"v":45,"d":"45.00 €"},{"v":45,"d":"45.00 €"},{"v":45,"d":"45.00 €"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[TAMMI]:[JOULU]])","v":{"v":450,"d":"450.00 €"}}]
[null,"Sähkö",{"v":155,"d":"155.00 €"},{"v":155,"d":"155.00 €"},{"v":158,"d":"158.00 €"},{"v":160,"d":"160.00 €"},{"v":165,"d":"165.00 €"},{"v":200,"d":"200.00 €"},{"v":340,"d":"340.00 €"},{"v":350,"d":"350.00 €"},{"v":240,"d":"240.00 €"},{"v":180,"d":"180.00 €"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[TAMMI]:[JOULU]])","v":{"v":2103,"d":"2,103.00 €"}}]
[null,"Vesi",{"v":35,"d":"35.00 €"},{"v":35,"d":"35.00 €"},{"v":37,"d":"37.00 €"},{"v":39,"d":"39.00 €"},{"v":45,"d":"45.00 €"},{"v":42,"d":"42.00 €"},{"v":42,"d":"42.00 €"},{"v":36,"d":"36.00 €"},{"v":38,"d":"38.00 €"},{"v":40,"d":"40.00 €"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[TAMMI]:[JOULU]])","v":{"v":389,"d":"389.00 €"}}]
[null,"Lämmitys",{"v":50,"d":"50.00 €"},{"v":45,"d":"45.00 €"},{"v":40,"d":"40.00 €"},{"v":40,"d":"40.00 €"},{"v":42,"d":"42.00 €"},{"v":50,"d":"50.00 €"},{"v":55,"d":"55.00 €"},{"v":40,"d":"40.00 €"},{"v":43,"d":"43.00 €"},{"v":30,"d":"30.00 €"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[TAMMI]:[JOULU]])","v":{"v":435,"d":"435.00 €"}}]
[null,"Viihde",{"v":123,"d":"123.00 €"},{"v":92,"d":"92.00 €"},{"v":58,"d":"58.00 €"},{"v":131,"d":"131.00 €"},{"v":46,"d":"46.00 €"},{"v":105,"d":"105.00 €"},{"v":84,"d":"84.00 €"},{"v":108,"d":"108.00 €"},{"v":132,"d":"132.00 €"},{"v":136,"d":"136.00 €"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[TAMMI]:[JOULU]])","v":{"v":1015,"d":"1,015.00 €"}}]
[null,"Lukukausimaksu",{"v":550,"d":"550.00 €"},{"v":550,"d":"550.00 €"},{"v":550,"d":"550.00 €"},{"v":550,"d":"550.00 €"},{"v":550,"d":"550.00 €"},{"v":550,"d":"550.00 €"},{"v":550,"d":"550.00 €"},{"v":550,"d":"550.00 €"},{"v":550,"d":"550.00 €"},{"v":550,"d":"550.00 €"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[TAMMI]:[JOULU]])","v":{"v":5500,"d":"5,500.00 €"}}]
[null,"Säästöt",{"v":200,"d":"200.00 €"},{"v":225,"d":"225.00 €"},{"v":300,"d":"300.00 €"},{"v":200,"d":"200.00 €"},{"v":200,"d":"200.00 €"},{"v":200,"d":"200.00 €"},{"v":250,"d":"250.00 €"},{"v":325,"d":"325.00 €"},{"v":200,"d":"200.00 €"},{"v":200,"d":"200.00 €"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[TAMMI]:[JOULU]])","v":{"v":2300,"d":"2,300.00 €"}}]
[null,"KULUT YHTEENSÄ",{"$f":"SUBTOTAL(109,tblExpenses[TAMMI])","v":{"v":3555,"d":"3,555.00 €"}},{"$f":"SUBTOTAL(109,tblExpenses[HELMI])","v":{"v":3626,"d":"3,626.00 €"}},{"$f":"SUBTOTAL(109,tblExpenses[MAALIS])","v":{"v":3647,"d":"3,647.00 €"}},{"$f":"SUBTOTAL(109,tblExpenses[HUHTI])","v":{"v":3643,"d":"3,643.00 €"}},{"$f":"SUBTOTAL(109,tblExpenses[TOUKOKUU])","v":{"v":3572,"d":"3,572.00 €"}},{"$f":"SUBTOTAL(109,tblExpenses[KESÄ])","v":{"v":3660,"d":"3,660.00 €"}},{"$f":"SUBTOTAL(109,tblExpenses[HEINÄ])","v":{"v":3872,"d":"3,872.00 €"}},{"$f":"SUBTOTAL(109,tblExpenses[ELO])","v":{"v":3827,"d":"3,827.00 €"}},{"$f":"SUBTOTAL(109,tblExpenses[SYYS])","v":{"v":3659,"d":"3,659.00 €"}},{"$f":"SUBTOTAL(109,tblExpenses[LOKA])","v":{"v":3648,"d":"3,648.00 €"}},{"$f":"SUBTOTAL(109,tblExpenses[MARRAS])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,tblExpenses[JOULU])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,tblExpenses[VUODEN ALUSTA YHTEENSÄ])","v":{"v":36709,"d":"36,709.00 €"}}]