{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Nakit Akışı","Aylık Gelir","Aylık Giderler","Grafik Verileri"],"not_rendered":{"charts":1,"images":3,"defined_names":10},"read":"whole","date_system":"1900"}

{"sheet":"Nakit Akışı","index":0,"n_rows":14,"n_cols":6,"rows_kept":14}
[{"$nulls":5}," "]
[]
[null," Aile Adı"]
[null,"Aile Bütçesi"]
[null,{"$f":"\" Şu Ay için \" & TEXT(TODAY(),\"aaaa yyyy\")","v":" Şu Ay için Eylül 2021"}]
[]
[]
[null,"Nakit Akışı Analizi"]
[]
[]
[null," ","Öngörülen","Fiili","Fark"]
[{"$f":"Gelir[[#Totals],[Fark]]","v":300},"Toplam Gelir",{"$f":"Gelir[[#Totals],[Öngörülen]]","v":{"v":5700,"d":"₺5,700"}},{"$f":"Gelir[[#Totals],[Fiili]]","v":{"v":6000,"d":"₺6,000"}},{"$f":"A12","v":{"v":300,"d":"₺300"}}]
[{"$f":"Giderler[[#Totals],[Varyans]]","v":{"v":-52,"d":"52.00 ₺"}},"Toplam Gider",{"$f":"Giderler[[#Totals],[Öngörülen]]","v":{"v":3603,"d":"₺3,603"}},{"$f":"Giderler[[#Totals],[Fiili]]","v":{"v":3655,"d":"₺3,655"}},{"$f":"A13","v":{"v":-52,"d":"-₺52"}}]
[null,"Toplam Nakit",{"$f":"C12-C13","v":{"v":2097,"d":"₺2,097"}},{"$f":"D12-D13","v":{"v":2345,"d":"₺2,345"}},{"$f":"SUBTOTAL(109,NakitAkışı[Fark])","v":{"v":248,"d":"₺248"}}]

{"sheet":"Aylık Gelir","index":1,"n_rows":9,"n_cols":6,"rows_kept":9}
[{"$nulls":5}," "]
[null,"Aylık Gelir"]
[]
[]
[null," ","Öngörülen","Fiili","Fark"]
[null,"Gelir 1",{"v":4000,"d":"₺4,000.00"},{"v":4000,"d":"₺4,000.00"},{"$f":"Gelir[[#This Row],[Fiili]]-Gelir[[#This Row],[Öngörülen]]","v":{"v":0,"d":"₺0.00"}}]
[null,"Gelir 2",{"v":1400,"d":"₺1,400.00"},{"v":1500,"d":"₺1,500.00"},{"$f":"Gelir[[#This Row],[Fiili]]-Gelir[[#This Row],[Öngörülen]]","v":{"v":100,"d":"₺100.00"}}]
[null,"Diğer Gelirler",{"v":300,"d":"₺300.00"},{"v":500,"d":"₺500.00"},{"$f":"Gelir[[#This Row],[Fiili]]-Gelir[[#This Row],[Öngörülen]]","v":{"v":200,"d":"₺200.00"}}]
[null,"Toplam Gelir",{"$f":"SUBTOTAL(109,Gelir[Öngörülen])","v":{"v":5700,"d":"₺5,700.00"}},{"$f":"SUBTOTAL(109,Gelir[Fiili])","v":{"v":6000,"d":"₺6,000.00"}},{"$f":"SUBTOTAL(109,Gelir[Fark])","v":{"v":300,"d":"₺300.00"}}]

{"sheet":"Aylık Giderler","index":2,"n_rows":26,"n_cols":6,"rows_kept":26}
[{"$nulls":5}," "]
[null,"Aylık Giderler"]
[]
[]
[null," ","Öngörülen","Fiili","Varyans"]
[null,"Barınma",{"v":1500,"d":"₺1,500.00"},{"v":1500,"d":"₺1,500.00"},{"$f":"Giderler[[#This Row],[Öngörülen]]-Giderler[[#This Row],[Fiili]]","v":{"v":0,"d":"₺0.00"}}]
[null,"Market",{"v":250,"d":"₺250.00"},{"v":280,"d":"₺280.00"},{"$f":"Giderler[[#This Row],[Öngörülen]]-Giderler[[#This Row],[Fiili]]","v":{"v":-30,"d":"-₺30.00"}}]
[null,"Telefon",{"v":38,"d":"₺38.00"},{"v":38,"d":"₺38.00"},{"$f":"Giderler[[#This Row],[Öngörülen]]-Giderler[[#This Row],[Fiili]]","v":{"v":0,"d":"₺0.00"}}]
[null,"Elektrik / Doğalgaz",{"v":65,"d":"₺65.00"},{"v":78,"d":"₺78.00"},{"$f":"Giderler[[#This Row],[Öngörülen]]-Giderler[[#This Row],[Fiili]]","v":{"v":-13,"d":"-₺13.00"}}]
[null,"Su / Kanalizasyon / Çöp",{"v":25,"d":"₺25.00"},{"v":21,"d":"₺21.00"},{"$f":"Giderler[[#This Row],[Öngörülen]]-Giderler[[#This Row],[Fiili]]","v":{"v":4,"d":"₺4.00"}}]
[null,"Kablolu TV",{"v":75,"d":"₺75.00"},{"v":83,"d":"₺83.00"},{"$f":"Giderler[[#This Row],[Öngörülen]]-Giderler[[#This Row],[Fiili]]","v":{"v":-8,"d":"-₺8.00"}}]
[null,"Internet",{"v":60,"d":"₺60.00"},{"v":60,"d":"₺60.00"},{"$f":"Giderler[[#This Row],[Öngörülen]]-Giderler[[#This Row],[Fiili]]","v":{"v":0,"d":"₺0.00"}}]
[null,"Onarım / Bakım",{"v":0,"d":"₺0.00"},{"v":60,"d":"₺60.00"},{"$f":"Giderler[[#This Row],[Öngörülen]]-Giderler[[#This Row],[Fiili]]","v":{"v":-60,"d":"-₺60.00"}}]
[null,"Çocuk Bakımı",{"v":180,"d":"₺180.00"},{"v":150,"d":"₺150.00"},{"$f":"Giderler[[#This Row],[Öngörülen]]-Giderler[[#This Row],[Fiili]]","v":{"v":30,"d":"₺30.00"}}]
[null,"Okul Ücreti",{"v":250,"d":"₺250.00"},{"v":250,"d":"₺250.00"},{"$f":"Giderler[[#This Row],[Öngörülen]]-Giderler[[#This Row],[Fiili]]","v":{"v":0,"d":"₺0.00"}}]
[null,"Evcil Hayvanlar",{"v":75,"d":"₺75.00"},{"v":80,"d":"₺80.00"},{"$f":"Giderler[[#This Row],[Öngörülen]]-Giderler[[#This Row],[Fiili]]","v":{"v":-5,"d":"-₺5.00"}}]
[null,"Ulaşım",{"v":280,"d":"₺280.00"},{"v":260,"d":"₺260.00"},{"$f":"Giderler[[#This Row],[Öngörülen]]-Giderler[[#This Row],[Fiili]]","v":{"v":20,"d":"₺20.00"}}]
[null,"Kişisel Bakım",{"v":75,"d":"₺75.00"},{"v":65,"d":"₺65.00"},{"$f":"Giderler[[#This Row],[Öngörülen]]-Giderler[[#This Row],[Fiili]]","v":{"v":10,"d":"₺10.00"}}]
[null,"Sigorta",{"v":255,"d":"₺255.00"},{"v":255,"d":"₺255.00"},{"$f":"Giderler[[#This Row],[Öngörülen]]-Giderler[[#This Row],[Fiili]]","v":{"v":0,"d":"₺0.00"}}]
[null,"Kredi Kartları",{"v":100,"d":"₺100.00"},{"v":100,"d":"₺100.00"},{"$f":"Giderler[[#This Row],[Öngörülen]]-Giderler[[#This Row],[Fiili]]","v":{"v":0,"d":"₺0.00"}}]
[null,"Krediler",{"v":0,"d":"₺0.00"},{"v":0,"d":"₺0.00"},{"$f":"Giderler[[#This Row],[Öngörülen]]-Giderler[[#This Row],[Fiili]]","v":{"v":0,"d":"₺0.00"}}]
[null,"Vergiler",{"v":0,"d":"₺0.00"},{"v":0,"d":"₺0.00"},{"$f":"Giderler[[#This Row],[Öngörülen]]-Giderler[[#This Row],[Fiili]]","v":{"v":0,"d":"₺0.00"}}]
[null,"Hediye / Yardım Kuruluşu",{"v":150,"d":"₺150.00"},{"v":150,"d":"₺150.00"},{"$f":"Giderler[[#This Row],[Öngörülen]]-Giderler[[#This Row],[Fiili]]","v":{"v":0,"d":"₺0.00"}}]
[null,"Tasarruf",{"v":225,"d":"₺225.00"},{"v":225,"d":"₺225.00"},{"$f":"Giderler[[#This Row],[Öngörülen]]-Giderler[[#This Row],[Fiili]]","v":{"v":0,"d":"₺0.00"}}]
[null,"Diğer",{"v":0,"d":"₺0.00"},{"v":0,"d":"₺0.00"},{"$f":"Giderler[[#This Row],[Öngörülen]]-Giderler[[#This Row],[Fiili]]","v":{"v":0,"d":"₺0.00"}}]
[null,"Toplam",{"$f":"SUBTOTAL(109,Giderler[Öngörülen])","v":{"v":3603,"d":"₺3,603.00"}},{"$f":"SUBTOTAL(109,Giderler[Fiili])","v":{"v":3655,"d":"₺3,655.00"}},{"$f":"SUBTOTAL(109,Giderler[Varyans])","v":{"v":-52,"d":"-₺52.00"}}]

{"sheet":"Grafik Verileri","index":3,"n_rows":7,"n_cols":4,"rows_kept":7,"hidden":true}
[]
[null,"Grafik Verileri"]
[]
[null,null,"Tahmini","Gerçek"]
[null,"Aylık Gelir",{"$f":"Gelir[[#Totals],[Öngörülen]]","v":5700},{"$f":"Gelir[[#Totals],[Fiili]]","v":6000}]
[null,"Aylık Giderler",{"$f":"Giderler[[#Totals],[Öngörülen]]","v":3603},{"$f":"Giderler[[#Totals],[Fiili]]","v":3655}]
[null,"Nakit Akışı",{"$f":"NakitAkışı[[#Totals],[Öngörülen]]","v":2097},{"$f":"NakitAkışı[[#Totals],[Fiili]]","v":2345}]