{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Taul1","Taul2","Taul3"],"not_rendered":{"macros":1,"defined_names":10},"read":"whole","date_system":"1900"}

{"sheet":"Taul1","index":0,"n_rows":364,"n_cols":8,"rows_kept":364,"merged":[[0,5,0,6]]}
["Vuodet",1,"Erät+lv",{"$f":"Erät*Vuodet+COUNTA(Lyhennysvapaa)","v":1},"Korot",{"$f":"SUM(korko)","v":0}]
["Erät",1,"Pääoma",0]
["Erä","Korko%","korko","Lyhennys","Pääoma","Lyhennysvapaa"]
[1,null,{"$f":"IF(Erä>Erät_lv,\"\",Korkok.*Pääoma)","v":0},{"$f":"IF(Erä>Erät_lv,\"\",IF(Lyhennysvapaa=\"\",Alkupääoma/Vuodet/Erät,0))","v":0},{"$f":"D2","v":0}]
[2,null,"","",{"$f":"IF(Erä>Erät_lv,\"\",E4-D4)","v":""}]
[3,null,"","","",null,"Alkaen/erä","Korko%"]
[4,null,"","",""]
[5,null,"","",""]
[6,null,"","",""]
[7,null,"","",""]
[8,null,"","",""]
[9,null,"","",""]
[10,null,"","",""]
[11,null,"","",""]
[12,null,"","",""]
[13,null,"","",""]
[14,null,"","",""]
[15,null,"","",""]
[16,null,"","",""]
[17,null,"","",""]
[18,null,"","",""]
[19,null,"","",""]
[20,null,"","",""]
[21,null,"","",""]
[22,null,"","",""]
[23,null,"","",""]
[24,null,"","",""]
[25,null,"","",""]
[26,null,"","",""]
[27,null,"","",""]
[28,null,"","",""]
[29,null,"","",""]
[30,null,"","",""]
[31,null,"","",""]
[32,null,"","",""]
[33,null,"","",""]
[34,null,"","",""]
[35,null,"","",""]
[36,null,"","",""]
[37,null,"","",""]
[38,null,"","",""]
[39,null,"","",""]
[40,null,"","",""]
[41,null,"","",""]
[42,null,"","",""]
[43,null,"","",""]
[44,null,"","",""]
[45,null,"","",""]
[46,null,"","",""]
[47,null,"","",""]
[48,null,"","",""]
[49,null,"","",""]
[50,null,"","",""]
[51,null,"","",""]
[52,null,"","",""]
[53,null,"","",""]
[54,null,"","",""]
[55,null,"","",""]
[56,null,"","",""]
[57,null,"","",""]
[58,null,"","",""]
[59,null,"","",""]
[60,null,"","",""]
[61,null,"","",""]
[62,null,"","",""]
[63,null,"","",""]
[64,null,"","",""]
[65,null,{"$f":"IF(Erä>Erät_lv,\"\",Korkok.*Pääoma)","v":""},{"$f":"IF(Erä>Erät_lv,\"\",IF(Lyhennysvapaa=\"\",Alkupääoma/Vuodet/Erät,0))","v":""},""]
[66,null,"","",{"$f":"IF(Erä>Erät_lv,\"\",E68-D68)","v":""}]
[67,null,"","",""]
[68,null,"","",""]
[69,null,"","",""]
[70,null,"","",""]
[71,null,"","",""]
[72,null,"","",""]
[73,null,"","",""]
[74,null,"","",""]
[75,null,"","",""]
[76,null,"","",""]
[77,null,"","",""]
[78,null,"","",""]
[79,null,"","",""]
[80,null,"","",""]
[81,null,"","",""]
[82,null,"","",""]
[83,null,"","",""]
[84,null,"","",""]
[85,null,"","",""]
[86,null,"","",""]
[87,null,"","",""]
[88,null,"","",""]
[89,null,"","",""]
[90,null,"","",""]
[91,null,"","",""]
[92,null,"","",""]
[93,null,"","",""]
[94,null,"","",""]
[95,null,"","",""]
[96,null,"","",""]
[97,null,"","",""]
[98,null,"","",""]
[99,null,"","",""]
[100,null,"","",""]
[101,null,"","",""]
[102,null,"","",""]
[103,null,"","",""]
[104,null,"","",""]
[105,null,"","",""]
[106,null,"","",""]
[107,null,"","",""]
[108,null,"","",""]
[109,null,"","",""]
[110,null,"","",""]
[111,null,"","",""]
[112,null,"","",""]
[113,null,"","",""]
[114,null,"","",""]
[115,null,"","",""]
[116,null,"","",""]
[117,null,"","",""]
[118,null,"","",""]
[119,null,"","",""]
[120,null,"","",""]
[121,null,"","",""]
[122,null,"","",""]
[123,null,"","",""]
[124,null,"","",""]
[125,null,"","",""]
[126,null,"","",""]
[127,null,"","",""]
[128,null,"","",""]
[129,null,{"$f":"IF(Erä>Erät_lv,\"\",Korkok.*Pääoma)","v":""},{"$f":"IF(Erä>Erät_lv,\"\",IF(Lyhennysvapaa=\"\",Alkupääoma/Vuodet/Erät,0))","v":""},""]
[130,null,"","",{"$f":"IF(Erä>Erät_lv,\"\",E132-D132)","v":""}]
[131,null,"","",""]
[132,null,"","",""]
[133,null,"","",""]
[134,null,"","",""]
[135,null,"","",""]
[136,null,"","",""]
[137,null,"","",""]
[138,null,"","",""]
[139,null,"","",""]
[140,null,"","",""]
[141,null,"","",""]
[142,null,"","",""]
[143,null,"","",""]
[144,null,"","",""]
[145,null,"","",""]
[146,null,"","",""]
[147,null,"","",""]
[148,null,"","",""]
[149,null,"","",""]
[150,null,"","",""]
[151,null,"","",""]
[152,null,"","",""]
[153,null,"","",""]
[154,null,"","",""]
[155,null,"","",""]
[156,null,"","",""]
[157,null,"","",""]
[158,null,"","",""]
[159,null,"","",""]
[160,null,"","",""]
[161,null,"","",""]
[162,null,"","",""]
[163,null,"","",""]
[164,null,"","",""]
[165,null,"","",""]
[166,null,"","",""]
[167,null,"","",""]
[168,null,"","",""]
[169,null,"","",""]
[170,null,"","",""]
[171,null,"","",""]
[172,null,"","",""]
[173,null,"","",""]
[174,null,"","",""]
[175,null,"","",""]
[176,null,"","",""]
[177,null,"","",""]
[178,null,"","",""]
[179,null,"","",""]
[180,null,"","",""]
[181,null,"","",""]
[182,null,"","",""]
[183,null,"","",""]
[184,null,"","",""]
[185,null,"","",""]
[186,null,"","",""]
[187,null,"","",""]
[188,null,"","",""]
[189,null,"","",""]
[190,null,"","",""]
[191,null,"","",""]
[192,null,"","",""]
[193,null,{"$f":"IF(Erä>Erät_lv,\"\",Korkok.*Pääoma)","v":""},{"$f":"IF(Erä>Erät_lv,\"\",IF(Lyhennysvapaa=\"\",Alkupääoma/Vuodet/Erät,0))","v":""},""]
[194,null,"","",{"$f":"IF(Erä>Erät_lv,\"\",E196-D196)","v":""}]
[195,null,"","",""]
[196,null,"","",""]
[197,null,"","",""]
[198,null,"","",""]
[199,null,"","",""]
[200,null,"","",""]
[201,null,"","",""]
[202,null,"","",""]
[203,null,"","",""]
[204,null,"","",""]
[205,null,"","",""]
[206,null,"","",""]
[207,null,"","",""]
[208,null,"","",""]
[209,null,"","",""]
[210,null,"","",""]
[211,null,"","",""]
[212,null,"","",""]
[213,null,"","",""]
[214,null,"","",""]
[215,null,"","",""]
[216,null,"","",""]
[217,null,"","",""]
[218,null,"","",""]
[219,null,"","",""]
[220,null,"","",""]
[221,null,"","",""]
[222,null,"","",""]
[223,null,"","",""]
[224,null,"","",""]
[225,null,"","",""]
[226,null,"","",""]
[227,null,"","",""]
[228,null,"","",""]
[229,null,"","",""]
[230,null,"","",""]
[231,null,"","",""]
[232,null,"","",""]
[233,null,"","",""]
[234,null,"","",""]
[235,null,"","",""]
[236,null,"","",""]
[237,null,"","",""]
[238,null,"","",""]
[239,null,"","",""]
[240,null,"","",""]
[241,null,"","",""]
[242,null,"","",""]
[243,null,"","",""]
[244,null,"","",""]
[245,null,"","",""]
[246,null,"","",""]
[247,null,"","",""]
[248,null,"","",""]
[249,null,"","",""]
[250,null,"","",""]
[251,null,"","",""]
[252,null,"","",""]
[253,null,"","",""]
[254,null,"","",""]
[255,null,"","",""]
[256,null,"","",""]
[257,null,{"$f":"IF(Erä>Erät_lv,\"\",Korkok.*Pääoma)","v":""},{"$f":"IF(Erä>Erät_lv,\"\",IF(Lyhennysvapaa=\"\",Alkupääoma/Vuodet/Erät,0))","v":""},""]
[258,null,"","",{"$f":"IF(Erä>Erät_lv,\"\",E260-D260)","v":""}]
[259,null,"","",""]
[260,null,"","",""]
[261,null,"","",""]
[262,null,"","",""]
[263,null,"","",""]
[264,null,"","",""]
[265,null,"","",""]
[266,null,"","",""]
[267,null,"","",""]
[268,null,"","",""]
[269,null,"","",""]
[270,null,"","",""]
[271,null,"","",""]
[272,null,"","",""]
[273,null,"","",""]
[274,null,"","",""]
[275,null,"","",""]
[276,null,"","",""]
[277,null,"","",""]
[278,null,"","",""]
[279,null,"","",""]
[280,null,"","",""]
[281,null,"","",""]
[282,null,"","",""]
[283,null,"","",""]
[284,null,"","",""]
[285,null,"","",""]
[286,null,"","",""]
[287,null,"","",""]
[288,null,"","",""]
[289,null,"","",""]
[290,null,"","",""]
[291,null,"","",""]
[292,null,"","",""]
[293,null,"","",""]
[294,null,"","",""]
[295,null,"","",""]
[296,null,"","",""]
[297,null,"","",""]
[298,null,"","",""]
[299,null,"","",""]
[300,null,"","",""]
[301,null,"","",""]
[302,null,"","",""]
[303,null,"","",""]
[304,null,"","",""]
[305,null,"","",""]
[306,null,"","",""]
[307,null,"","",""]
[308,null,"","",""]
[309,null,"","",""]
[310,null,"","",""]
[311,null,"","",""]
[312,null,"","",""]
[313,null,"","",""]
[314,null,"","",""]
[315,null,"","",""]
[316,null,"","",""]
[317,null,"","",""]
[318,null,"","",""]
[319,null,"","",""]
[320,null,"","",""]
[321,null,{"$f":"IF(Erä>Erät_lv,\"\",Korkok.*Pääoma)","v":""},{"$f":"IF(Erä>Erät_lv,\"\",IF(Lyhennysvapaa=\"\",Alkupääoma/Vuodet/Erät,0))","v":""},""]
[322,null,"","",{"$f":"IF(Erä>Erät_lv,\"\",E324-D324)","v":""}]
[323,null,"","",""]
[324,null,"","",""]
[325,null,"","",""]
[326,null,"","",""]
[327,null,"","",""]
[328,null,"","",""]
[329,null,"","",""]
[330,null,"","",""]
[331,null,"","",""]
[332,null,"","",""]
[333,null,"","",""]
[334,null,"","",""]
[335,null,"","",""]
[336,null,"","",""]
[337,null,"","",""]
[338,null,"","",""]
[339,null,"","",""]
[340,null,"","",""]
[341,null,"","",""]
[342,null,"","",""]
[343,null,"","",""]
[344,null,"","",""]
[345,null,"","",""]
[346,null,"","",""]
[347,null,"","",""]
[348,null,"","",""]
[349,null,"","",""]
[350,null,"","",""]
[351,null,"","",""]
[352,null,"","",""]
[353,null,"","",""]
[354,null,"","",""]
[355,null,"","",""]
[356,null,"","",""]
[357,null,"","",""]
[358,null,"","",""]
[359,null,"","",""]
[360,null,"","",""]
[null,0.05]

{"sheet":"Taul2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0}

{"sheet":"Taul3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0}