{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Pano","Varlıklar","Borçlar","hesaplamalar"],"not_rendered":{"charts":4,"defined_names":4},"read":"whole","date_system":"1900"}

{"sheet":"Pano","index":0,"n_rows":16,"n_cols":8,"rows_kept":16}
[" "]
[null,"PANO",{"$nulls":4},"NET DEĞER ÖZETİ"," "]
{"$rows_empty":8}
[null,{"$f":"NetDeğer","v":{"v":159600,"d":"159,600 TL"}},null,{"$f":"ToplamVarlıklar","v":{"v":380800,"d":"380,800 TL"}},null,null,{"$f":"ToplamBorçlar","v":{"v":221200,"d":"221,200 TL"}}]
[null,"NET DEĞER",null,"TOPLAM VARLIK",null,null,"TOPLAM BORÇ"]
[{"$nulls":3},"NAKİT",null,null,"TEMİNATSIZ"]
[{"$nulls":3},"YATIRIMLAR",null,null,"TEMİNATLI"]
[{"$nulls":3},"EMEKLİLİK"]
[{"$nulls":3},"KİŞİSEL"]

{"sheet":"Varlıklar","index":1,"n_rows":24,"n_cols":10,"rows_kept":24,"merged":[[11,1,12,1],[13,1,14,1],[14,2,14,4],[14,6,14,8],[25,2,25,4],[25,6,25,8]]}
[]
[null,"VARLIKLAR",{"$nulls":5},"NET DEĞER ÖZETİ",null," "]
[]
[null,null," ","NAKİT","DEĞER",null," ","KİŞİSEL","DEĞER"]
[{"$nulls":3},"MEVCUT PARA",{"v":2000,"d":"2,000"},null,null,"BİRİNCİ KONUT",{"v":233000,"d":"233,000"}]
[{"$nulls":3},"ÇEK HESAPLARI",{"v":2500,"d":"2,500"},null,null,"İKİNCİ KONUT"]
[{"$nulls":3},"TASARRUF HESAPLARI",{"v":4000,"d":"4,000"},null,null,"ALACAKLAR"]
[{"$nulls":3},"PARA PİYASASI HESAPLARI",{"v":3300,"d":"3,300"},null,null,"OTOMOBİLLER",{"v":32000,"d":"32,000"}]
[{"$nulls":3},"PARA PİYASASI FON HESAPLARI",{"v":7000,"d":"7,000"},null,null,"EV MOBİLYALARI",{"v":10000,"d":"10,000"}]
[{"$nulls":3},"MEVDUAT SERTİFİKASI",{"$nulls":3},"KÜRK VE MÜCEVHERAT"]
[{"$nulls":3},"ABD HAZİNE BONOLARI",{"$nulls":3},"DİĞER VARLIKLAR",{"v":1500,"d":"1,500"}]
[null,{"$f":"ToplamVarlıklar","v":{"v":380800,"d":"380,800 TL"}},null,"HAYAT SİGORTASININ NAKİT DEĞERİ",{"v":24500,"d":"24,500"}]
[{"$nulls":3},"ALT TOPLAM",{"$f":"SUBTOTAL(109,tblNakit[DEĞER])","v":{"v":43300,"d":"43,300"}},null,null,"ALT TOPLAM",{"$f":"SUBTOTAL(109,tblKişisel[DEĞER])","v":{"v":276500,"d":"276,500"}}]
[null,"TOPLAM VARLIK"]
[]
[]
[null,null," ","YATIRIMLAR","DEĞER",null," ","EMEKLİLİK","DEĞER"]
[{"$nulls":3},"HİSSE SENETLERİ",{"v":15000,"d":"15,000"},null,null,"EMEKLİLİK MAAŞI"]
[{"$nulls":3},"BONOLAR",{"$nulls":3},"BİREYSEL EMEKLİLİK HESAPLARI"]
[{"$nulls":3},"ORTAK FON YATIRIMLARI",{"$nulls":3},"KEOGH HESAPLARI"]
[{"$nulls":3},"ORTAKLIK YATIRIMLARI",{"$nulls":3},"401K",{"v":46000,"d":"46,000"}]
[{"$nulls":3},"DİĞER YATIRIMLAR",{"$nulls":3},"Basitleştirilmiş Emeklilik Hesapları (SEP)"]
[{"$nulls":7},"Çalışan İçin Hisse Senedi Sahipliği Planı (ESOP)"]
[{"$nulls":3},"ALT TOPLAM",{"$f":"SUBTOTAL(109,tblYatırımlar[DEĞER])","v":{"v":15000,"d":"15,000"}},null,null,"ALT TOPLAM",{"$f":"SUBTOTAL(109,tblEmeklilik[DEĞER])","v":{"v":46000,"d":"46,000"}}]

{"sheet":"Borçlar","index":2,"n_rows":14,"n_cols":10,"rows_kept":14,"merged":[[11,1,12,1],[13,1,14,1]]}
[]
[null,"BORÇLAR",{"$nulls":5},"NET DEĞER ÖZETİ",null," "]
[]
[null,null," ","TEMİNATSIZ","BORÇ",null," ","TEMİNATLI","BORÇ"]
[{"$nulls":3},"KREDİ KARTLARI",{"v":1200,"d":"1,200"},null,null,"Araç Kredileri",{"v":14500,"d":"14,500"}]
[{"$nulls":3},"AÇIK HESAPLAR",{"v":3000,"d":"3,000"},null,null,"Eğlence Araçları Kredileri"]
[{"$nulls":3},"ÖĞRENCİ KREDİLERİ",{"v":17500,"d":"17,500"},null,null,"Ekipman Kredisi"]
[{"$nulls":3},"NAFAKA",{"$nulls":3},"Konutlar",{"v":144000,"d":"144,000"}]
[{"$nulls":3},"ÇOCUK DESTEĞİ",{"$nulls":3},"Ev Varlıkları Kredileri",{"v":21000,"d":"21,000"}]
[{"$nulls":3},"VERGİ BORCU",{"v":8000,"d":"8,000"},null,null,"Diğer Krediler"]
[{"$nulls":3},"DİĞER",{"v":6000,"d":"6,000"},null,null,"Vergi Borcu",{"v":4000,"d":"4,000"}]
[null,{"$f":"ToplamBorçlar","v":{"v":221200,"d":"221,200 TL"}},{"$nulls":5},"Diğer",{"v":2000,"d":"2,000"}]
[{"$nulls":3},"ALT TOPLAM",{"$f":"SUBTOTAL(109,tblGüvenliOlmayan[BORÇ])","v":{"v":35700,"d":"35,700"}},null,null,"ALT TOPLAM",{"$f":"SUBTOTAL(109,tblGüvenli[BORÇ])","v":{"v":185500,"d":"185,500"}}]
[null,"TOPLAM BORÇ"]

{"sheet":"hesaplamalar","index":3,"n_rows":23,"n_cols":3,"rows_kept":23,"hidden":true}
[]
[null,"*** Bu sayfa gizli kalmalıdır ***"]
{"$rows_empty":8}
[null,{"$f":"tblNakit[[#Headers],[NAKİT]]","v":"NAKİT"},{"$f":"SUM(tblNakit[DEĞER])","v":{"v":43300,"d":"43,300 TL"}}]
[null,{"$f":"tblYatırımlar[[#Headers],[YATIRIMLAR]]","v":"YATIRIMLAR"},{"$f":"SUM(tblYatırımlar[DEĞER])","v":{"v":15000,"d":"15,000 TL"}}]
[null,{"$f":"tblEmeklilik[[#Headers],[EMEKLİLİK]]","v":"EMEKLİLİK"},{"$f":"SUM(tblEmeklilik[DEĞER])","v":{"v":46000,"d":"46,000 TL"}}]
[null,{"$f":"tblKişisel[[#Headers],[KİŞİSEL]]","v":"KİŞİSEL"},{"$f":"SUM(tblKişisel[DEĞER])","v":{"v":276500,"d":"276,500 TL"}}]
[null,"Toplam Varlık",{"$f":"SUM(tblNakit[DEĞER],tblYatırımlar[DEĞER],tblEmeklilik[DEĞER],tblKişisel[DEĞER])","v":{"v":380800,"d":"380,800 TL"}}]
[]
[]
[null,{"$f":"tblGüvenliOlmayan[[#Headers],[TEMİNATSIZ]]","v":"TEMİNATSIZ"},{"$f":"SUM(tblGüvenliOlmayan[BORÇ])","v":{"v":35700,"d":"35,700 TL"}}]
[null,{"$f":"tblGüvenli[[#Headers],[TEMİNATLI]]","v":"TEMİNATLI"},{"$f":"SUM(tblGüvenli[BORÇ])","v":{"v":185500,"d":"185,500 TL"}}]
[null,"Toplam Borç",{"$f":"SUM(tblGüvenliOlmayan[BORÇ],tblGüvenli[BORÇ])","v":{"v":221200,"d":"221,200 TL"}}]
[]
[]
[null,"Net Değer",{"$f":"C15-C20","v":{"v":159600,"d":"159,600 TL"}}]