{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Aile Bütçesi"],"not_rendered":{"charts":1,"images":1,"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Aile Bütçesi","index":0,"n_rows":15,"n_cols":15,"rows_kept":15,"merged":[[0,0,0,13],[10,0,10,13]]}
["Giderler"]
["Kategori","Bütçe","Oca","Şub","Mar","Nis","May","Haz","Tem","Ağu","Eyl","Eki","Kas","Ara","Eğilimler"]
["Konut",{"v":1100,"d":"1,100.00 TL"},{"v":1100,"d":"1,100.00 TL"},{"v":1100,"d":"1,100.00 TL"},{"v":1100,"d":"1,100.00 TL"},{"v":1100,"d":"1,100.00 TL"},{"v":1100,"d":"1,100.00 TL"},{"v":1100,"d":"1,100.00 TL"},{"v":1100,"d":"1,100.00 TL"},{"v":1100,"d":"1,100.00 TL"},{"v":1100,"d":"1,100.00 TL"},{"v":1100,"d":"1,100.00 TL"},{"v":1100,"d":"1,100.00 TL"},{"v":1100,"d":"1,100.00 TL"}]
["Su, Elektrik, Yakıt vb.",{"v":300,"d":"300.00 TL"},{"v":300,"d":"300.00 TL"},{"v":298,"d":"298.00 TL"},{"v":276,"d":"276.00 TL"},{"v":258,"d":"258.00 TL"},{"v":220,"d":"220.00 TL"},{"v":200,"d":"200.00 TL"},{"v":300,"d":"300.00 TL"},{"v":298,"d":"298.00 TL"},{"v":276,"d":"276.00 TL"},{"v":258,"d":"258.00 TL"},{"v":220,"d":"220.00 TL"},{"v":200,"d":"200.00 TL"}]
["TV ve Internet",{"v":90,"d":"90.00 TL"},{"v":90,"d":"90.00 TL"},{"v":90,"d":"90.00 TL"},{"v":90,"d":"90.00 TL"},{"v":90,"d":"90.00 TL"},{"v":90,"d":"90.00 TL"},{"v":90,"d":"90.00 TL"},{"v":90,"d":"90.00 TL"},{"v":90,"d":"90.00 TL"},{"v":90,"d":"90.00 TL"},{"v":90,"d":"90.00 TL"},{"v":90,"d":"90.00 TL"},{"v":90,"d":"90.00 TL"}]
["Gıda",{"v":350,"d":"350.00 TL"},{"v":389,"d":"389.00 TL"},{"v":350,"d":"350.00 TL"},{"v":330,"d":"330.00 TL"},{"v":376,"d":"376.00 TL"},{"v":444,"d":"444.00 TL"},{"v":435,"d":"435.00 TL"},{"v":462,"d":"462.00 TL"},{"v":350,"d":"350.00 TL"},{"v":330,"d":"330.00 TL"},{"v":378,"d":"378.00 TL"},{"v":444,"d":"444.00 TL"},{"v":435,"d":"435.00 TL"}]
["Telefon",{"v":100,"d":"100.00 TL"},{"v":140,"d":"140.00 TL"},{"v":50.93,"d":"50.93 TL"},{"v":120,"d":"120.00 TL"},{"v":88,"d":"88.00 TL"},{"v":89,"d":"89.00 TL"},{"v":103,"d":"103.00 TL"},{"v":140,"d":"140.00 TL"},{"v":50.93,"d":"50.93 TL"},{"v":76,"d":"76.00 TL"},{"v":88,"d":"88.00 TL"},{"v":89,"d":"89.00 TL"},{"v":103,"d":"103.00 TL"}]
["Taşıt taksidi",{"v":450,"d":"450.00 TL"},{"v":450,"d":"450.00 TL"},{"v":450,"d":"450.00 TL"},{"v":450,"d":"450.00 TL"},{"v":450,"d":"450.00 TL"},{"v":450,"d":"450.00 TL"},{"v":450,"d":"450.00 TL"},{"v":450,"d":"450.00 TL"},{"v":1000,"d":"1,000.00 TL"},{"v":450,"d":"450.00 TL"},{"v":450,"d":"450.00 TL"},{"v":450,"d":"450.00 TL"},{"v":450,"d":"450.00 TL"}]
["Toplam",{"$f":"SUBTOTAL(109,Table1[Bütçe])","v":{"v":2390,"d":"2,390.00 TL"}},{"$f":"SUBTOTAL(109,Table1[Oca])","v":{"v":2469,"d":"2,469.00 TL"}},{"$f":"SUBTOTAL(109,Table1[Şub])","v":{"v":2338.9300000000003,"d":"2,338.93 TL"}},{"$f":"SUBTOTAL(109,Table1[Mar])","v":{"v":2366,"d":"2,366.00 TL"}},{"$f":"SUBTOTAL(109,Table1[Nis])","v":{"v":2362,"d":"2,362.00 TL"}},{"$f":"SUBTOTAL(109,Table1[May])","v":{"v":2393,"d":"2,393.00 TL"}},{"$f":"SUBTOTAL(109,Table1[Haz])","v":{"v":2378,"d":"2,378.00 TL"}},{"$f":"SUBTOTAL(109,Table1[Tem])","v":{"v":2542,"d":"2,542.00 TL"}},{"$f":"SUBTOTAL(109,Table1[Ağu])","v":{"v":2888.9300000000003,"d":"2,888.93 TL"}},{"$f":"SUBTOTAL(109,Table1[Eyl])","v":{"v":2322,"d":"2,322.00 TL"}},{"$f":"SUBTOTAL(109,Table1[Eki])","v":{"v":2364,"d":"2,364.00 TL"}},{"$f":"SUBTOTAL(109,Table1[Kas])","v":{"v":2393,"d":"2,393.00 TL"}},{"$f":"SUBTOTAL(109,Table1[Ara])","v":{"v":2378,"d":"2,378.00 TL"}}]
[null,"Fazla/(Açık)",{"$f":"SUM($B$9-C9)","v":{"v":-79,"d":"-79.00 TL"}},{"v":51.06999999999971,"d":"51.07 TL"},{"v":24,"d":"24.00 TL"},{"v":28,"d":"28.00 TL"},{"v":-3,"d":"-3.00 TL"},{"v":12,"d":"12.00 TL"},{"v":-152,"d":"-152.00 TL"},{"v":-498.9300000000003,"d":"-498.93 TL"},{"v":68,"d":"68.00 TL"},{"v":26,"d":"26.00 TL"},{"v":-3,"d":"-3.00 TL"},{"v":12,"d":"12.00 TL"}]
["Birikimler"]
["Kategori","Hedef","Oca","Şub","Mar","Nis","May","Haz","Tem","Ağu","Eyl","Eki","Kas","Ara","Fiili Toplamlar"]
["Emeklilik birikimleri",{"v":6000,"d":"6,000.00 TL"},{"v":800,"d":"800.00 TL"},{"v":500,"d":"500.00 TL"},{"v":120,"d":"120.00 TL"},{"v":600,"d":"600.00 TL"},{"v":550,"d":"550.00 TL"},{"v":240,"d":"240.00 TL"},{"v":800,"d":"800.00 TL"},{"v":500,"d":"500.00 TL"},{"v":120,"d":"120.00 TL"},{"v":600,"d":"600.00 TL"},0,{"v":240,"d":"240.00 TL"},{"$f":"SUM(Table2[[#This Row],[Oca]:[Ara]])","v":{"v":5070,"d":"5,070.00 TL"}}]
["Üniversite birikimleri",{"v":3000,"d":"3,000.00 TL"},{"v":200,"d":"200.00 TL"},{"v":250,"d":"250.00 TL"},{"v":120,"d":"120.00 TL"},{"v":300,"d":"300.00 TL"},{"v":250,"d":"250.00 TL"},{"v":150,"d":"150.00 TL"},{"v":200,"d":"200.00 TL"},{"v":250,"d":"250.00 TL"},{"v":120,"d":"120.00 TL"},{"v":300,"d":"300.00 TL"},{"v":250,"d":"250.00 TL"},{"v":150,"d":"150.00 TL"},{"$f":"SUM(Table2[[#This Row],[Oca]:[Ara]])","v":{"v":2540,"d":"2,540.00 TL"}}]
["Tatil birikimleri",{"v":1500,"d":"1,500.00 TL"},{"v":100,"d":"100.00 TL"},{"v":150,"d":"150.00 TL"},{"v":200,"d":"200.00 TL"},{"v":100,"d":"100.00 TL"},{"v":100,"d":"100.00 TL"},{"v":50,"d":"50.00 TL"},{"v":100,"d":"100.00 TL"},{"v":150,"d":"150.00 TL"},{"v":200,"d":"200.00 TL"},{"v":100,"d":"100.00 TL"},{"v":100,"d":"100.00 TL"},{"v":50,"d":"50.00 TL"},{"$f":"SUM(Table2[[#This Row],[Oca]:[Ara]])","v":{"v":1400,"d":"1,400.00 TL"}}]