{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Aile Bütçesi"],"not_rendered":{"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"Aile Bütçesi","index":0,"n_rows":28,"n_cols":16,"rows_kept":28,"merged":[[11,1,11,15]]}
[null,"GÖKTEPE AİLESİNİN BÜTÇESİ"]
[null,"YIL:",2013]
[]
[null,"MEVCUT NAKİT","OCA","ŞUB","MAR","NİS","MAY","HAZ","TEM","AĞU","EYL","EKİ","KAS","ARA","YILLIK TOPLAM","EĞİLİM"]
[null,"Aylık Nakit",{"$f":"tblGelir[[#Totals],[OCA]]-tblGiderler[[#Totals],[OCA]]","v":{"v":1220,"d":"1,220.00 TL"}},{"$f":"tblGelir[[#Totals],[ŞUB]]-tblGiderler[[#Totals],[ŞUB]]","v":{"v":1587,"d":"1,587.00 TL"}},{"$f":"tblGelir[[#Totals],[MAR]]-tblGiderler[[#Totals],[MAR]]","v":{"v":1174,"d":"1,174.00 TL"}},{"$f":"tblGelir[[#Totals],[NİS]]-tblGiderler[[#Totals],[NİS]]","v":{"v":1445,"d":"1,445.00 TL"}},{"$f":"tblGelir[[#Totals],[MAY]]-tblGiderler[[#Totals],[MAY]]","v":{"v":1391,"d":"1,391.00 TL"}},{"$f":"tblGelir[[#Totals],[HAZ]]-tblGiderler[[#Totals],[HAZ]]","v":{"v":1434,"d":"1,434.00 TL"}},{"$f":"tblGelir[[#Totals],[TEM]]-tblGiderler[[#Totals],[TEM]]","v":{"v":1085,"d":"1,085.00 TL"}},{"$f":"tblGelir[[#Totals],[AĞU]]-tblGiderler[[#Totals],[AĞU]]","v":{"v":1181,"d":"1,181.00 TL"}},{"$f":"tblGelir[[#Totals],[EYL]]-tblGiderler[[#Totals],[EYL]]","v":{"v":1445,"d":"1,445.00 TL"}},{"$f":"tblGelir[[#Totals],[EKİ]]-tblGiderler[[#Totals],[EKİ]]","v":{"v":1466,"d":"1,466.00 TL"}},{"$f":"tblGelir[[#Totals],[KAS]]-tblGiderler[[#Totals],[KAS]]","v":{"v":0,"d":"0.00 TL"}},{"$f":"tblGelir[[#Totals],[ARA]]-tblGiderler[[#Totals],[ARA]]","v":{"v":0,"d":"0.00 TL"}},{"$f":"tblGelir[[#Totals],[YILLIK TOPLAM]]-tblGiderler[[#Totals],[YILLIK TOPLAM]]","v":{"v":13428,"d":"13,428.00 TL"}}]
[]
[null,"GELİR TÜRÜ","OCA","ŞUB","MAR","NİS","MAY","HAZ","TEM","AĞU","EYL","EKİ","KAS","ARA","YILLIK TOPLAM","EĞİLİM"]
[null,"Gelir 1",{"v":4000,"d":"4,000.00 TL"},{"v":4410,"d":"4,410.00 TL"},{"v":4019,"d":"4,019.00 TL"},{"v":4263,"d":"4,263.00 TL"},{"v":4123,"d":"4,123.00 TL"},{"v":4308,"d":"4,308.00 TL"},{"v":4162,"d":"4,162.00 TL"},{"v":4165,"d":"4,165.00 TL"},{"v":4248,"d":"4,248.00 TL"},{"v":4324,"d":"4,324.00 TL"},null,null,{"$f":"SUM(tblGelir[[#This Row],[OCA]:[ARA]])","v":{"v":42022,"d":"42,022.00 TL"}}]
[null,"Gelir 2",{"v":275,"d":"275.00 TL"},{"v":296,"d":"296.00 TL"},{"v":251,"d":"251.00 TL"},{"v":269,"d":"269.00 TL"},{"v":252,"d":"252.00 TL"},{"v":252,"d":"252.00 TL"},{"v":262,"d":"262.00 TL"},{"v":258,"d":"258.00 TL"},{"v":296,"d":"296.00 TL"},{"v":270,"d":"270.00 TL"},null,null,{"$f":"SUM(tblGelir[[#This Row],[OCA]:[ARA]])","v":{"v":2681,"d":"2,681.00 TL"}}]
[null,"Diğer Gelirler",{"v":500,"d":"500.00 TL"},{"v":507,"d":"507.00 TL"},{"v":551,"d":"551.00 TL"},{"v":556,"d":"556.00 TL"},{"v":588,"d":"588.00 TL"},{"v":534,"d":"534.00 TL"},{"v":533,"d":"533.00 TL"},{"v":585,"d":"585.00 TL"},{"v":560,"d":"560.00 TL"},{"v":520,"d":"520.00 TL"},null,null,{"$f":"SUM(tblGelir[[#This Row],[OCA]:[ARA]])","v":{"v":5434,"d":"5,434.00 TL"}}]
[null,"TOPLAM GELİR",{"$f":"SUBTOTAL(109,tblGelir[OCA])","v":{"v":4775,"d":"4,775.00 TL"}},{"$f":"SUBTOTAL(109,tblGelir[ŞUB])","v":{"v":5213,"d":"5,213.00 TL"}},{"$f":"SUBTOTAL(109,tblGelir[MAR])","v":{"v":4821,"d":"4,821.00 TL"}},{"$f":"SUBTOTAL(109,tblGelir[NİS])","v":{"v":5088,"d":"5,088.00 TL"}},{"$f":"SUBTOTAL(109,tblGelir[MAY])","v":{"v":4963,"d":"4,963.00 TL"}},{"$f":"SUBTOTAL(109,tblGelir[HAZ])","v":{"v":5094,"d":"5,094.00 TL"}},{"$f":"SUBTOTAL(109,tblGelir[TEM])","v":{"v":4957,"d":"4,957.00 TL"}},{"$f":"SUBTOTAL(109,tblGelir[AĞU])","v":{"v":5008,"d":"5,008.00 TL"}},{"$f":"SUBTOTAL(109,tblGelir[EYL])","v":{"v":5104,"d":"5,104.00 TL"}},{"$f":"SUBTOTAL(109,tblGelir[EKİ])","v":{"v":5114,"d":"5,114.00 TL"}},{"$f":"SUBTOTAL(109,tblGelir[KAS])","v":{"v":0,"d":"0.00 TL"}},{"$f":"SUBTOTAL(109,tblGelir[ARA])","v":{"v":0,"d":"0.00 TL"}},{"$f":"SUBTOTAL(109,tblGelir[YILLIK TOPLAM])","v":{"v":50137,"d":"50,137.00 TL"}}]
[]
[null,"GİDERLER","OCA","ŞUB","MAR","NİS","MAY","HAZ","TEM","AĞU","EYL","EKİ","KAS","ARA","YILLIK TOPLAM","EĞİLİM"]
[null,"Barınma",{"v":1500,"d":"1,500.00 TL"},{"v":1500,"d":"1,500.00 TL"},{"v":1500,"d":"1,500.00 TL"},{"v":1500,"d":"1,500.00 TL"},{"v":1500,"d":"1,500.00 TL"},{"v":1500,"d":"1,500.00 TL"},{"v":1500,"d":"1,500.00 TL"},{"v":1500,"d":"1,500.00 TL"},{"v":1500,"d":"1,500.00 TL"},{"v":1500,"d":"1,500.00 TL"},null,null,{"$f":"SUM(tblGiderler[[#This Row],[OCA]:[ARA]])","v":{"v":15000,"d":"15,000.00 TL"}}]
[null,"Gıda",{"v":250,"d":"250.00 TL"},{"v":331,"d":"331.00 TL"},{"v":299,"d":"299.00 TL"},{"v":333,"d":"333.00 TL"},{"v":324,"d":"324.00 TL"},{"v":313,"d":"313.00 TL"},{"v":338,"d":"338.00 TL"},{"v":225,"d":"225.00 TL"},{"v":258,"d":"258.00 TL"},{"v":322,"d":"322.00 TL"},null,null,{"$f":"SUM(tblGiderler[[#This Row],[OCA]:[ARA]])","v":{"v":2993,"d":"2,993.00 TL"}}]
[null,"Araba ödemesi",{"v":345,"d":"345.00 TL"},{"v":345,"d":"345.00 TL"},{"v":345,"d":"345.00 TL"},{"v":345,"d":"345.00 TL"},{"v":345,"d":"345.00 TL"},{"v":345,"d":"345.00 TL"},{"v":345,"d":"345.00 TL"},{"v":345,"d":"345.00 TL"},{"v":345,"d":"345.00 TL"},{"v":345,"d":"345.00 TL"},null,null,{"$f":"SUM(tblGiderler[[#This Row],[OCA]:[ARA]])","v":{"v":3450,"d":"3,450.00 TL"}}]
[null,"Sigorta",{"v":120,"d":"120.00 TL"},{"v":120,"d":"120.00 TL"},{"v":120,"d":"120.00 TL"},{"v":120,"d":"120.00 TL"},{"v":120,"d":"120.00 TL"},{"v":120,"d":"120.00 TL"},{"v":120,"d":"120.00 TL"},{"v":120,"d":"120.00 TL"},{"v":120,"d":"120.00 TL"},{"v":120,"d":"120.00 TL"},null,null,{"$f":"SUM(tblGiderler[[#This Row],[OCA]:[ARA]])","v":{"v":1200,"d":"1,200.00 TL"}}]
[null,"Ev telefonu",{"v":50,"d":"50.00 TL"},{"v":50,"d":"50.00 TL"},{"v":50,"d":"50.00 TL"},{"v":50,"d":"50.00 TL"},{"v":50,"d":"50.00 TL"},{"v":50,"d":"50.00 TL"},{"v":50,"d":"50.00 TL"},{"v":50,"d":"50.00 TL"},{"v":50,"d":"50.00 TL"},{"v":50,"d":"50.00 TL"},null,null,{"$f":"SUM(tblGiderler[[#This Row],[OCA]:[ARA]])","v":{"v":500,"d":"500.00 TL"}}]
[null,"Cep telefonu",{"v":72,"d":"72.00 TL"},{"v":70,"d":"70.00 TL"},{"v":80,"d":"80.00 TL"},{"v":70,"d":"70.00 TL"},{"v":75,"d":"75.00 TL"},{"v":80,"d":"80.00 TL"},{"v":90,"d":"90.00 TL"},{"v":73,"d":"73.00 TL"},{"v":75,"d":"75.00 TL"},{"v":70,"d":"70.00 TL"},null,null,{"$f":"SUM(tblGiderler[[#This Row],[OCA]:[ARA]])","v":{"v":755,"d":"755.00 TL"}}]
[null,"Kablo TV",{"v":60,"d":"60.00 TL"},{"v":63,"d":"63.00 TL"},{"v":65,"d":"65.00 TL"},{"v":60,"d":"60.00 TL"},{"v":65,"d":"65.00 TL"},{"v":60,"d":"60.00 TL"},{"v":63,"d":"63.00 TL"},{"v":60,"d":"60.00 TL"},{"v":63,"d":"63.00 TL"},{"v":60,"d":"60.00 TL"},null,null,{"$f":"SUM(tblGiderler[[#This Row],[OCA]:[ARA]])","v":{"v":619,"d":"619.00 TL"}}]
[null,"Internet",{"v":45,"d":"45.00 TL"},{"v":45,"d":"45.00 TL"},{"v":45,"d":"45.00 TL"},{"v":45,"d":"45.00 TL"},{"v":45,"d":"45.00 TL"},{"v":45,"d":"45.00 TL"},{"v":45,"d":"45.00 TL"},{"v":45,"d":"45.00 TL"},{"v":45,"d":"45.00 TL"},{"v":45,"d":"45.00 TL"},null,null,{"$f":"SUM(tblGiderler[[#This Row],[OCA]:[ARA]])","v":{"v":450,"d":"450.00 TL"}}]
[null,"Elektrik",{"v":155,"d":"155.00 TL"},{"v":155,"d":"155.00 TL"},{"v":158,"d":"158.00 TL"},{"v":160,"d":"160.00 TL"},{"v":165,"d":"165.00 TL"},{"v":200,"d":"200.00 TL"},{"v":340,"d":"340.00 TL"},{"v":350,"d":"350.00 TL"},{"v":240,"d":"240.00 TL"},{"v":180,"d":"180.00 TL"},null,null,{"$f":"SUM(tblGiderler[[#This Row],[OCA]:[ARA]])","v":{"v":2103,"d":"2,103.00 TL"}}]
[null,"Su",{"v":35,"d":"35.00 TL"},{"v":35,"d":"35.00 TL"},{"v":37,"d":"37.00 TL"},{"v":39,"d":"39.00 TL"},{"v":45,"d":"45.00 TL"},{"v":42,"d":"42.00 TL"},{"v":42,"d":"42.00 TL"},{"v":36,"d":"36.00 TL"},{"v":38,"d":"38.00 TL"},{"v":40,"d":"40.00 TL"},null,null,{"$f":"SUM(tblGiderler[[#This Row],[OCA]:[ARA]])","v":{"v":389,"d":"389.00 TL"}}]
[null,"Benzin",{"v":50,"d":"50.00 TL"},{"v":45,"d":"45.00 TL"},{"v":40,"d":"40.00 TL"},{"v":40,"d":"40.00 TL"},{"v":42,"d":"42.00 TL"},{"v":50,"d":"50.00 TL"},{"v":55,"d":"55.00 TL"},{"v":40,"d":"40.00 TL"},{"v":43,"d":"43.00 TL"},{"v":30,"d":"30.00 TL"},null,null,{"$f":"SUM(tblGiderler[[#This Row],[OCA]:[ARA]])","v":{"v":435,"d":"435.00 TL"}}]
[null,"Eğlence",{"v":123,"d":"123.00 TL"},{"v":92,"d":"92.00 TL"},{"v":58,"d":"58.00 TL"},{"v":131,"d":"131.00 TL"},{"v":46,"d":"46.00 TL"},{"v":105,"d":"105.00 TL"},{"v":84,"d":"84.00 TL"},{"v":108,"d":"108.00 TL"},{"v":132,"d":"132.00 TL"},{"v":136,"d":"136.00 TL"},null,null,{"$f":"SUM(tblGiderler[[#This Row],[OCA]:[ARA]])","v":{"v":1015,"d":"1,015.00 TL"}}]
[null,"Okul ücreti",{"v":550,"d":"550.00 TL"},{"v":550,"d":"550.00 TL"},{"v":550,"d":"550.00 TL"},{"v":550,"d":"550.00 TL"},{"v":550,"d":"550.00 TL"},{"v":550,"d":"550.00 TL"},{"v":550,"d":"550.00 TL"},{"v":550,"d":"550.00 TL"},{"v":550,"d":"550.00 TL"},{"v":550,"d":"550.00 TL"},null,null,{"$f":"SUM(tblGiderler[[#This Row],[OCA]:[ARA]])","v":{"v":5500,"d":"5,500.00 TL"}}]
[null,"Tasarruflar",{"v":200,"d":"200.00 TL"},{"v":225,"d":"225.00 TL"},{"v":300,"d":"300.00 TL"},{"v":200,"d":"200.00 TL"},{"v":200,"d":"200.00 TL"},{"v":200,"d":"200.00 TL"},{"v":250,"d":"250.00 TL"},{"v":325,"d":"325.00 TL"},{"v":200,"d":"200.00 TL"},{"v":200,"d":"200.00 TL"},null,null,{"$f":"SUM(tblGiderler[[#This Row],[OCA]:[ARA]])","v":{"v":2300,"d":"2,300.00 TL"}}]
[null,"TOPLAM GİDERLER",{"$f":"SUBTOTAL(109,tblGiderler[OCA])","v":{"v":3555,"d":"3,555.00 TL"}},{"$f":"SUBTOTAL(109,tblGiderler[ŞUB])","v":{"v":3626,"d":"3,626.00 TL"}},{"$f":"SUBTOTAL(109,tblGiderler[MAR])","v":{"v":3647,"d":"3,647.00 TL"}},{"$f":"SUBTOTAL(109,tblGiderler[NİS])","v":{"v":3643,"d":"3,643.00 TL"}},{"$f":"SUBTOTAL(109,tblGiderler[MAY])","v":{"v":3572,"d":"3,572.00 TL"}},{"$f":"SUBTOTAL(109,tblGiderler[HAZ])","v":{"v":3660,"d":"3,660.00 TL"}},{"$f":"SUBTOTAL(109,tblGiderler[TEM])","v":{"v":3872,"d":"3,872.00 TL"}},{"$f":"SUBTOTAL(109,tblGiderler[AĞU])","v":{"v":3827,"d":"3,827.00 TL"}},{"$f":"SUBTOTAL(109,tblGiderler[EYL])","v":{"v":3659,"d":"3,659.00 TL"}},{"$f":"SUBTOTAL(109,tblGiderler[EKİ])","v":{"v":3648,"d":"3,648.00 TL"}},{"$f":"SUBTOTAL(109,tblGiderler[KAS])","v":{"v":0,"d":"0.00 TL"}},{"$f":"SUBTOTAL(109,tblGiderler[ARA])","v":{"v":0,"d":"0.00 TL"}},{"$f":"SUBTOTAL(109,tblGiderler[YILLIK TOPLAM])","v":{"v":36709,"d":"36,709.00 TL"}}]