{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["Özet","Gider"],"not_rendered":{"defined_names":5},"read":"whole","date_system":"1900"}

{"sheet":"Özet","index":0,"n_rows":10,"n_cols":15,"rows_kept":10,"merged":[[0,1,0,2]]}
[null,"Kişisel Bütçe"]
[null,null,"Oca","Şub","Mart","Nisan","May","Haziran","Temmuz","Ağu","Eyl","Eki","Kas","Ara","Yıl"]
[null,"Toplam giderler",{"$f":"Giderler[[#Totals],[Oca]]","v":{"v":0,"d":"0 ₺"}},{"$f":"Giderler[[#Totals],[Şub]]","v":{"v":0,"d":"0 ₺"}},{"$f":"Giderler[[#Totals],[Şub]]","v":{"v":0,"d":"0 ₺"}},{"$f":"Giderler[[#Totals],[Nisan]]","v":{"v":0,"d":"0 ₺"}},{"$f":"Giderler[[#Totals],[May]]","v":{"v":0,"d":"0 ₺"}},{"$f":"Giderler[[#Totals],[Haziran]]","v":{"v":0,"d":"0 ₺"}},{"$f":"Giderler[[#Totals],[Tem]]","v":{"v":0,"d":"0 ₺"}},{"$f":"Giderler[[#Totals],[Ağu]]","v":{"v":0,"d":"0 ₺"}},{"$f":"Giderler[[#Totals],[Eyl]]","v":{"v":0,"d":"0 ₺"}},{"$f":"Giderler[[#Totals],[Eki]]","v":{"v":0,"d":"0 ₺"}},{"$f":"Giderler[[#Totals],[Kas]]","v":{"v":0,"d":"0 ₺"}},{"$f":"Giderler[[#Totals],[Ara]]","v":{"v":0,"d":"0 ₺"}},{"$f":"SUM(C3:N3)","v":{"v":0,"d":"0 ₺"}}]
[null,"Eksik/fazla nakit",{"$f":"SUM(Gelir[[#Totals],[Oca]]-C3)","v":{"v":0,"d":"0 ₺"}},{"$f":"SUM(Gelir[[#Totals],[Şub]]-D3)","v":{"v":0,"d":"0 ₺"}},{"$f":"SUM(Gelir[[#Totals],[Mart]]-E3)","v":{"v":0,"d":"0 ₺"}},{"$f":"SUM(Gelir[[#Totals],[Nisan]]-F3)","v":{"v":0,"d":"0 ₺"}},{"$f":"SUM(Gelir[[#Totals],[May]]-G3)","v":{"v":0,"d":"0 ₺"}},{"$f":"SUM(Gelir[[#Totals],[Haziran]]-H3)","v":{"v":0,"d":"0 ₺"}},{"$f":"SUM(Gelir[[#Totals],[Temmuz]]-I3)","v":{"v":0,"d":"0 ₺"}},{"$f":"SUM(Gelir[[#Totals],[Ağu]]-J3)","v":{"v":0,"d":"0 ₺"}},{"$f":"SUM(Gelir[[#Totals],[Eyl]]-K3)","v":{"v":0,"d":"0 ₺"}},{"$f":"SUM(Gelir[[#Totals],[Eki]]-L3)","v":{"v":0,"d":"0 ₺"}},{"$f":"SUM(Gelir[[#Totals],[Kas]]-M3)","v":{"v":0,"d":"0 ₺"}},{"$f":"SUM(Gelir[[#Totals],[Ara]]-N3)","v":{"v":0,"d":"0 ₺"}},{"$f":"SUM(C4:N4)","v":{"v":0,"d":"0 ₺"}}]
[null,"Gelir"]
[null,"Kategori","Oca","Şub","Mart","Nisan","May","Haziran","Temmuz","Ağu","Eyl","Eki","Kas","Ara","Yıl"]
[null,"Maaşlar",{"$nulls":12},{"$f":"SUM(Gelir[[#This Row],[Oca]:[Ara]])","v":{"v":0,"d":"0 ₺"}}]
[null,"Faiz/temettü",{"$nulls":12},{"$f":"SUM(Gelir[[#This Row],[Oca]:[Ara]])","v":{"v":0,"d":"0 ₺"}}]
[null,"Çeşitli",{"$nulls":12},{"$f":"SUM(Gelir[[#This Row],[Oca]:[Ara]])","v":{"v":0,"d":"0 ₺"}}]
[null,"Toplam",{"$f":"SUBTOTAL(109,Gelir[Oca])","v":{"v":0,"d":"0 ₺"}},{"$f":"SUBTOTAL(109,Gelir[Şub])","v":{"v":0,"d":"0 ₺"}},{"$f":"SUBTOTAL(109,Gelir[Mart])","v":{"v":0,"d":"0 ₺"}},{"$f":"SUBTOTAL(109,Gelir[Nisan])","v":{"v":0,"d":"0 ₺"}},{"$f":"SUBTOTAL(109,Gelir[May])","v":{"v":0,"d":"0 ₺"}},{"$f":"SUBTOTAL(109,Gelir[Haziran])","v":{"v":0,"d":"0 ₺"}},{"$f":"SUBTOTAL(109,Gelir[Temmuz])","v":{"v":0,"d":"0 ₺"}},{"$f":"SUBTOTAL(109,Gelir[Ağu])","v":{"v":0,"d":"0 ₺"}},{"$f":"SUBTOTAL(109,Gelir[Eyl])","v":{"v":0,"d":"0 ₺"}},{"$f":"SUBTOTAL(109,Gelir[Eki])","v":{"v":0,"d":"0 ₺"}},{"$f":"SUBTOTAL(109,Gelir[Kas])","v":{"v":0,"d":"0 ₺"}},{"$f":"SUBTOTAL(109,Gelir[Ara])","v":{"v":0,"d":"0 ₺"}},{"$f":"SUBTOTAL(109,Gelir[Yıl])","v":{"v":0,"d":"0 ₺"}}]

{"sheet":"Gider","index":1,"n_rows":12,"n_cols":16,"rows_kept":12,"merged":[[0,1,0,2]]}
[null,"Kişisel Bütçe"]
[null,"Giderler"]
[null,"Kategori","Alt kategori","Oca","Şub","Mar","Nisan","May","Haziran","Tem","Ağu","Eyl","Eki","Kas","Ara","Yıl"]
[null,"Ev","Konut kredisi/kira",{"$nulls":12},{"$f":"SUM(Gider!$D4:$O4)","v":{"v":0,"d":"0 ₺"}}]
[null,"Günlük yaşam","Market ",{"$nulls":12},{"$f":"SUM(Gider!$D5:$O5)","v":{"v":0,"d":"0 ₺"}}]
[null,"Ulaşım","Yakıt",{"$nulls":12},{"$f":"SUM(Gider!$D6:$O6)","v":{"v":0,"d":"0 ₺"}}]
[null,"Eğlence","Kablolu TV",{"$nulls":12},{"$f":"SUM(Gider!$D7:$O7)","v":{"v":0,"d":"0 ₺"}}]
[null,"Sağlık","Sağlık kulübü aidatı",{"$nulls":12},{"$f":"SUM(Gider!$D8:$O8)","v":{"v":0,"d":"0 ₺"}}]
[null,"Tatiller","Uçak ücreti",{"$nulls":12},{"$f":"SUM(Gider!$D9:$O9)","v":{"v":0,"d":"0 ₺"}}]
[null,"Dinlenme","Spor salonu ücretleri",{"$nulls":12},{"$f":"SUM(Gider!$D10:$O10)","v":{"v":0,"d":"0 ₺"}}]
[null,"Aidat/Abonelik","Dergiler",{"$nulls":12},{"$f":"SUM(Gider!$D11:$O11)","v":{"v":0,"d":"0 ₺"}}]
[null,"Toplam",null,{"$f":"SUBTOTAL(109,Giderler[Oca])","v":{"v":0,"d":"0 ₺"}},{"$f":"SUBTOTAL(109,Giderler[Şub])","v":{"v":0,"d":"0 ₺"}},{"$f":"SUBTOTAL(109,Giderler[Mar])","v":{"v":0,"d":"0 ₺"}},{"$f":"SUBTOTAL(109,Giderler[Nisan])","v":{"v":0,"d":"0 ₺"}},{"$f":"SUBTOTAL(109,Giderler[May])","v":{"v":0,"d":"0 ₺"}},{"$f":"SUBTOTAL(109,Giderler[Haziran])","v":{"v":0,"d":"0 ₺"}},{"$f":"SUBTOTAL(109,Giderler[Tem])","v":{"v":0,"d":"0 ₺"}},{"$f":"SUBTOTAL(109,Giderler[Ağu])","v":{"v":0,"d":"0 ₺"}},{"$f":"SUBTOTAL(109,Giderler[Eyl])","v":{"v":0,"d":"0 ₺"}},{"$f":"SUBTOTAL(109,Giderler[Eki])","v":{"v":0,"d":"0 ₺"}},{"$f":"SUBTOTAL(109,Giderler[Kas])","v":{"v":0,"d":"0 ₺"}},{"$f":"SUBTOTAL(109,Giderler[Ara])","v":{"v":0,"d":"0 ₺"}},{"$f":"SUBTOTAL(109,Giderler[Yıl])","v":{"v":0,"d":"0 ₺"}}]