{"text_format":"1","workbook":"xls","n_sheets":4,"sheets":["Yıllık Kümüle Bütçe Özeti","Aylık Harcamalar Özeti","Listelenmiş Harcamalar","Bağışlar ve Sponsorluklar"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":7,"comments":2,"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":"Yıllık Kümüle Bütçe Özeti","index":0,"n_rows":30,"n_cols":6,"rows_kept":30,"cut":false,"hidden":false,"merged":[[1,0,1,5]],"flags":["formulas_cached_only"]}
[]
["2005 Fiili - Bütçe Yıllık Kümüle Karşılaştırması"]
[]
["Kebir Defteri Kodu","Hesap Adı","Fiili","Bütçe","Kalan TL","Kalan %"]
[]
[1000,"Reklam",750.75,100000,99249.25,0.9924925]
[]
[2000,"Ofis Donanımı",0,100000,100000,1]
[]
[3000,"Yazıcılar",0,100000,100000,1]
[]
[4000,"Sunucu Maliyetleri",0,100000,100000,1]
[]
[5000,"Malzemeler",0,50000,50000,1]
[]
[6000,"İstemci Harcamaları",0,25000,25000,1]
[]
[7000,"Bilgisayarlar",2500,75000,72500,0.9666666666666667]
[]
[8000,"Tedavi Planı",0,65000,65000,1]
[]
[9000,"Bina Maliyetleri",0,125000,125000,1]
[]
[10000,"Pazarlama",0,100000,100000,1]
[]
[11000,"Bağışlar",2500,250000,247500,0.99]
[]
[12000,"Sponsorluklar",1000,50000,49000,0.98]
[]
[null,"TOPLAM",6750.75,1140000,1133249.25,0.9940782894736843]

{"sheet":"Aylık Harcamalar Özeti","index":1,"n_rows":30,"n_cols":15,"rows_kept":30,"cut":false,"hidden":false,"merged":[[1,0,1,14]],"flags":["formulas_cached_only"]}
[]
["2005 Aylık Harcamalar"]
[]
["Kebir Defteri Kodu","Hesap Adı","2005-01-01","2005-02-01","2005-03-01","2005-04-01","2005-05-01","2005-06-01","2005-07-01","2005-08-01","2005-09-01","2005-10-01","2005-11-01","2005-12-01",2005]
[]
[1000,"Reklam",750.75,0,0,0,0,0,0,0,0,0,0,0,750.75]
[]
[2000,"Ofis Donanımı",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[3000,"Yazıcılar",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[4000,"Sunucu Maliyetleri",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[5000,"Malzemeler",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[6000,"İstemci Harcamaları",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[7000,"Bilgisayarlar",2500,0,0,0,0,0,0,0,0,0,0,0,2500]
[]
[8000,"Tedavi Planı",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[9000,"Bina Maliyetleri",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[10000,"Pazarlama",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[11000,"Bağışlar",0,2500,0,0,0,0,0,0,0,0,0,0,2500]
[]
[12000,"Sponsorluklar",1000,0,0,0,0,0,0,0,0,0,0,0,1000]
[]
[null,"Toplam",4250.75,2500,0,0,0,0,0,0,0,0,0,0,6750.75]

{"sheet":"Listelenmiş Harcamalar","index":2,"n_rows":103,"n_cols":10,"rows_kept":103,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Kebir Defteri Kodu","Fatura Tarihi","Fatura No","İsteyen"," Çek Tutarı ","Alacaklı","Çek Kullanımı","Dağıtım Yöntemi","Dosyalama Tarihi","Oluşturulan Anahtar Alanı"]
[1000,"2005-01-01",100,"Andy Teal",750.75,"Consolidated Messenger ","Mailer","Posta","2005-01-04","1000Oca-05"]
[7000,"2005-01-15",101,"Robert Walters",2500,"A. Datum Corporation ","2 masaüstü bilgisayarı","Kredi","2005-01-20","7000Oca-05"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,"Oca-00"]

{"sheet":"Bağışlar ve Sponsorluklar","index":3,"n_rows":109,"n_cols":12,"rows_kept":109,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Kebir Defteri Kodu","Çek İsteği Başlatma Tarihi","İsteyen"," Çek Tutarı "," Önceki Yılın Katkısı ","Alacaklı","Kullanım","İmzalayan","Kategori","Dağıtım Yöntemi","Dosyalama Tarihi","Oluşturulan Anahtar Alanı"]
[12000,"2005-01-20","Susan W. Eaton",1000,0,"Güzel Sanatlar Okulu ","Burs","Kim Ralls","Sanat","Çek","2005-01-30","12000Oca-05"]
[11000,"2005-02-15","Susan W. Eaton",2500,0,"Wingtip Oyuncakları ","Topluluk","Kathie Flood","Topluluk","Çek","2005-03-01","11000Şub-05"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Oca-00"]