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

{"sheet":"İş Gezisi Bütçesi","index":0,"n_rows":19,"n_cols":8,"rows_kept":19,"merged":[[0,0,1,7]]}
["İş Gezisi Bütçesi"]
[]
[]
[null,"Hedef gezi bütçesi",{"v":1900,"d":"1,900.00 TL"}]
[{"$nulls":7},"  Toplam"]
[null,"Uçak bileti ücreti","Bilet ücretleri toplamı",{"v":200,"d":"200.00 TL"},"Adet",1,"bilet",{"$f":"(D6*F6)","v":{"v":200,"d":"200.00 TL"}}]
[null,null,"\"",{"v":275,"d":"275.00 TL"},"Adet",1,"bilet",{"v":275,"d":"275.00 TL"}]
[null,null,"\"",0,"Adet",0,"bilet",0]
[null,"Otel","Gece başı konaklama",{"v":75,"d":"75.00 TL"},"Adet",3,"gece",{"v":225,"d":"225.00 TL"}]
[null,null,"\"",{"v":82,"d":"82.00 TL"},"Adet",3,"gece",{"v":246,"d":"246.00 TL"}]
[null,null,"\"",0,"Adet",0,"gece",0]
[null,"Yemek","Günlük maliyet",{"v":48,"d":"48.00 TL"},"Adet",6,"gün",{"v":288,"d":"288.00 TL"}]
[null,"Araç kiralama","Günlük maliyet",{"v":52,"d":"52.00 TL"},"Adet",6,"gün",{"v":312,"d":"312.00 TL"}]
[null,"Yakıt","Litre fiyatı",{"v":1.74,"d":"1.74 TL"},"Adet",14,"litre",{"v":24.36,"d":"24.36 TL"}]
[null,"Eğlence","Miktar",{"v":130,"d":"130.00 TL"},{"$nulls":3},{"$f":"(D15)","v":{"v":130,"d":"130.00 TL"}}]
[null,"Hediyeler","Miktar",{"v":85,"d":"85.00 TL"},{"$nulls":3},{"$f":"(D16)","v":{"v":85,"d":"85.00 TL"}}]
[null,"Çeşitli","Miktar",{"v":55,"d":"55.00 TL"},{"$nulls":3},{"$f":"(D17)","v":{"v":55,"d":"55.00 TL"}}]
[{"$nulls":4},"Toplam gezi maliyeti",null,null,{"$f":"SUM(H6:H17)","v":{"v":1840.36,"d":"1,840.36 TL"}}]
[{"$nulls":4},{"$f":"IF(C4>H18,\"Bütçenin altındaki maliyet\",\"Bütçeyi aşan maliyet \")","v":"Bütçenin altındaki maliyet"},null,null,{"$f":"(C4-H18)","v":{"v":59.6400000000001,"d":"59.64 TL"}}]