{"text_format":"1","workbook":"xls","n_sheets":1,"sheets":["Aylık Kişisel Bütçe"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Aylık Kişisel Bütçe","index":0,"n_rows":66,"n_cols":10,"rows_kept":66,"cut":false,"hidden":false,"merged":[[1,1,3,9],[4,1,4,3],[5,1,7,1],[5,2,5,3],[5,6,6,8],[5,9,6,9],[6,2,6,3],[7,2,7,3],[7,6,8,8],[7,9,8,9],[9,1,11,1],[9,2,9,3],[9,6,11,8],[9,9,11,9],[10,2,10,3],[11,2,11,3],[64,6,65,8],[64,9,65,9],[60,6,61,8],[60,9,61,9],[62,6,63,8],[62,9,63,9]],"flags":["formulas_cached_only"]}
[]
[null,"Aylık Kişisel Bütçe"]
[]
[]
[]
[null,"TAHMİNİ AYLIK GELİR","Gelir 1",null,4300,null,"TAHMİNİ BAKİYE   (Tahmini gelir eksi harcamalar)",null,null,3405]
[null,null,"Ek gelir",null,300]
[null,null,"Toplam aylık gelir",null,4600,null,"FİİLİ BAKİYE   (Fiili gelir eksi harcamalar)",null,null,3064]
[]
[null,"FİİLİ AYLIK GELİR","Gelir 1",null,4000,null,"FARK   (Fiili eksi tahmini)",null,null,-341]
[null,null,"Ek gelir",null,300]
[null,null,"Toplam aylık gelir",null,4300]
[]
[null,"EV","Tahmini Masraf","Fiili Masraf","Fark",null,"EĞLENCE","Tahmini Masraf","Fiili Masraf","Fark"]
[null,"İpotek veya kira",1000,1000,0,null,"Video/DVD",null,null,0]
[null,"Telefon",54,100,-46,null,"CD'ler",null,null,0]
[null,"Elektrik",44,56,-12,null,"Filmler",null,null,0]
[null,"Yakıt",22,28,-6,null,"Konserler",null,null,0]
[null,"Su ve kanalizasyon",8,8,0,null,"Spor etkinlikleri",null,null,0]
[null,"Kablolu TV",34,34,0,null,"Tiyatro",null,null,0]
[null,"Çöp taşıma",10,10,0,null,"Diğer",null,null,0]
[null,"Bakım veya onarımlar",23,0,23,null,"Diğer",null,null,0]
[null,"Malzemeler",0,0,0,null,"Diğer",null,null,0]
[null,"Diğer",0,0,0,null,"Alt toplamlar",0,0,0]
[null,"Alt toplamlar",1195,1236,-41]
[null,null,null,null,null,null,"BORÇLAR","Tahmini Masraf","Fiili Masraf","Fark"]
[null,"ULAŞIM","Tahmini Masraf","Fiili Masraf","Fark",null,"Kişisel",null,null,0]
[null,"Araç ödemesi",null,null,0,null,"Öğrenci",null,null,0]
[null,"Otobüs/taksi ücreti",null,null,0,null,"Kredi kartı",null,null,0]
[null,"Sigorta",null,null,0,null,"Kredi kartı",null,null,0]
[null,"Ruhsat alma",null,null,0,null,"Kredi kartı",null,null,0]
[null,"Benzin",null,null,0,null,"Diğer",null,null,0]
[null,"Bakım",null,null,0,null,"Alt toplamlar",0,0,0]
[null,"Diğer",null,null,0]
[null,"Alt toplamlar",0,0,0,null,"VERGİLER","Tahmini Masraf","Fiili Masraf","Fark"]
[null,null,null,null,null,null,"Federal",null,null,0]
[null,"SİGORTA","Tahmini Masraf","Fiili Masraf","Fark",null,"Devlet",null,null,0]
[null,"Ev",null,null,0,null,"Belediye",null,null,0]
[null,"Sağlık",null,null,0,null,"Diğer",null,null,0]
[null,"Hayat",null,null,0,null,"Alt toplamlar",0,0,0]
[null,"Diğer",null,null,0]
[null,"Alt toplamlar",0,0,0,null,"TASARRUFLAR VEYA YATIRIMLAR","Tahmini Masraf","Fiili Masraf","Fark"]
[null,null,null,null,null,null,"Emeklilik hesabı",null,null,0]
[null,"YİYECEK","Tahmini Masraf","Fiili Masraf","Fark",null,"Yatırım hesabı",null,null,0]
[null,"Market",null,null,0,null,"Diğer",null,null,0]
[null,"Dışarıda yemek",null,null,0,null,"Alt toplamlar",0,0,0]
[null,"Diğer",null,null,0]
[null,"Alt toplamlar",0,0,0,null,"ARMAĞANLAR VE BAĞIŞLAR","Tahmini Masraf","Fiili Masraf","Fark"]
[null,null,null,null,null,null,"Yardım 1",null,null,0]
[null,"EVCİL HAYVANLAR","Tahmini Masraf","Fiili Masraf","Fark",null,"Yardım 2",null,null,0]
[null,"Yiyecek",null,null,0,null,"Yardım 3",null,null,0]
[null,"Sağlık",null,null,0,null,"Alt toplamlar",0,0,0]
[null,"Bakım",null,null,0]
[null,"Oyuncaklar",null,null,0,null,"YASAL","Tahmini Masraf","Fiili Masraf","Fark"]
[null,"Diğer",null,null,0,null,"Avukat",null,null,0]
[null,"Alt toplamlar",0,0,0,null,"Nafaka",null,null,0]
[null,null,null,null,null,null,"Haciz veya mahkeme ödemeleri",null,null,0]
[null,"KİŞİSEL BAKIM","Tahmini Masraf","Fiili Masraf","Fark",null,"Diğer",null,null,0]
[null,"Sağlık",null,null,0,null,"Alt toplamlar",0,0,0]
[null,"Saç/tırnak",null,null,0]
[null,"Giyim",null,null,0,null,"TOPLAM TAHMİNİ MASRAF",null,null,1195]
[null,"Kuru temizleme",null,null,0]
[null,"Sağlık kulübü",null,null,0,null,"TOPLAM FİİLİ MASRAF",null,null,1236]
[null,"Kuruluş aidatları veya ücretleri",null,null,0]
[null,"Diğer",null,null,0,null,"TOPLAM FARK",null,null,-41]
[null,"Alt toplamlar",0,0,0]