{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Kişisel Aylık Bütçe"],"read":"whole","date_system":"1900"}

{"sheet":"Kişisel Aylık Bütçe","index":0,"n_rows":64,"n_cols":10,"rows_kept":64,"merged":[[1,1,1,9],[2,1,2,9],[4,1,6,1],[4,2,4,3],[4,6,5,8],[4,9,5,9],[5,2,5,3],[6,2,6,3],[6,6,7,8],[6,9,7,9],[7,1,9,1],[7,2,7,3],[8,2,8,3],[8,6,9,8],[8,9,9,9],[9,2,9,3],[22,6,22,9],[23,1,23,4],[31,6,31,9],[33,1,33,4],[38,6,38,9],[40,1,40,4],[44,6,44,9],[46,1,46,4],[50,6,50,9],[54,1,54,4],[57,6,57,9],[58,6,59,8],[58,9,59,9],[60,6,61,8],[60,9,61,9],[62,6,63,8],[62,9,63,9]]}
[]
[null,"Kişisel Aylık Bütçe"]
[]
[]
[null,"TAHMİNİ AYLIK GELİR","Gelir 1",null,{"v":2500,"d":"2,500 ₺"},null,"ÖNGÖRÜLEN BAKİYE (Öngörülen gelirler ve giderler farkı)",null,null,{"$f":"E7-J59","v":{"v":940,"d":"940 ₺"}}]
[null,null,"Ek gelir",null,{"v":500,"d":"500 ₺"}]
[null,null,"Toplam aylık gelir",null,{"$f":"SUM(E5:E6)","v":{"v":3000,"d":"3,000 ₺"}},null,"GERÇEK BAKİYE (Gerçek gelirler ve giderler farkı)",null,null,{"$f":"E10-J61","v":{"v":960,"d":"960 ₺"}}]
[null,"FİİLİ AYLIK GELİR","Gelir 1",null,{"v":2500,"d":"2,500 ₺"}]
[null,null,"Ek gelir",null,{"v":500,"d":"500 ₺"},null,"FARK (Gerçek ve öngörülen farkı)",null,null,{"$f":"J7-J5","v":{"v":20,"d":"20 ₺"}}]
[null,null,"Toplam aylık gelir",null,{"$f":"SUM(E8:E9)","v":{"v":3000,"d":"3,000 ₺"}}]
[]
[null,"BARINMA","Tahmini Masraf","Fiili Masraf","Fark",null,"EĞLENCE","Tahmini Masraf","Fiili Masraf","Fark"]
[null,"Konut kredisi veya kira",{"v":1500,"d":"1,500 ₺"},{"v":1400,"d":"1,400 ₺"},{"$f":"Tablo1[[#This Row],[Tahmini Masraf]]-Tablo1[[#This Row],[Fiili Masraf]]","v":{"v":100,"d":"100 ₺"}},null,"Video/DVD",{"v":0,"d":"0 ₺"},{"v":50,"d":"50 ₺"},{"$f":"Tablo2[[#This Row],[Tahmini Masraf]]-Tablo2[[#This Row],[Fiili Masraf]]","v":{"v":-50,"d":"-50 ₺"}}]
[null,"Telefon",{"v":60,"d":"60 ₺"},{"v":100,"d":"100 ₺"},{"$f":"Tablo1[[#This Row],[Tahmini Masraf]]-Tablo1[[#This Row],[Fiili Masraf]]","v":{"v":-40,"d":"-40 ₺"}},null,"CD’ler",null,null,{"$f":"Tablo2[[#This Row],[Tahmini Masraf]]-Tablo2[[#This Row],[Fiili Masraf]]","v":{"v":0,"d":"0 ₺"}}]
[null,"Elektrik",{"v":50,"d":"50 ₺"},{"v":60,"d":"60 ₺"},{"$f":"Tablo1[[#This Row],[Tahmini Masraf]]-Tablo1[[#This Row],[Fiili Masraf]]","v":{"v":-10,"d":"-10 ₺"}},null,"Filmler",null,null,{"$f":"Tablo2[[#This Row],[Tahmini Masraf]]-Tablo2[[#This Row],[Fiili Masraf]]","v":{"v":0,"d":"0 ₺"}}]
[null,"Doğalgaz",{"v":200,"d":"200 ₺"},{"v":180,"d":"180 ₺"},{"$f":"Tablo1[[#This Row],[Tahmini Masraf]]-Tablo1[[#This Row],[Fiili Masraf]]","v":{"v":20,"d":"20 ₺"}},null,"Konserler",null,null,{"$f":"Tablo2[[#This Row],[Tahmini Masraf]]-Tablo2[[#This Row],[Fiili Masraf]]","v":{"v":0,"d":"0 ₺"}}]
[null,"Su ve kanalizasyon",null,null,{"$f":"Tablo1[[#This Row],[Tahmini Masraf]]-Tablo1[[#This Row],[Fiili Masraf]]","v":{"v":0,"d":"0 ₺"}},null,"Spor etkinlikleri",null,null,{"$f":"Tablo2[[#This Row],[Tahmini Masraf]]-Tablo2[[#This Row],[Fiili Masraf]]","v":{"v":0,"d":"0 ₺"}}]
[null,"Kablolu TV",null,null,{"$f":"Tablo1[[#This Row],[Tahmini Masraf]]-Tablo1[[#This Row],[Fiili Masraf]]","v":{"v":0,"d":"0 ₺"}},null,"Tiyatro",null,null,{"$f":"Tablo2[[#This Row],[Tahmini Masraf]]-Tablo2[[#This Row],[Fiili Masraf]]","v":{"v":0,"d":"0 ₺"}}]
[null,"Atık temizleme",null,null,{"$f":"Tablo1[[#This Row],[Tahmini Masraf]]-Tablo1[[#This Row],[Fiili Masraf]]","v":{"v":0,"d":"0 ₺"}},null,"Diğer",null,null,{"$f":"Tablo2[[#This Row],[Tahmini Masraf]]-Tablo2[[#This Row],[Fiili Masraf]]","v":{"v":0,"d":"0 ₺"}}]
[null,"Bakım veya onarım",null,null,{"$f":"Tablo1[[#This Row],[Tahmini Masraf]]-Tablo1[[#This Row],[Fiili Masraf]]","v":{"v":0,"d":"0 ₺"}},null,"Diğer",null,null,{"$f":"Tablo2[[#This Row],[Tahmini Masraf]]-Tablo2[[#This Row],[Fiili Masraf]]","v":{"v":0,"d":"0 ₺"}}]
[null,"Malzemeler",null,null,{"$f":"Tablo1[[#This Row],[Tahmini Masraf]]-Tablo1[[#This Row],[Fiili Masraf]]","v":{"v":0,"d":"0 ₺"}},null,"Diğer",null,null,{"$f":"Tablo2[[#This Row],[Tahmini Masraf]]-Tablo2[[#This Row],[Fiili Masraf]]","v":{"v":0,"d":"0 ₺"}}]
[null,"Diğer",null,null,{"$f":"Tablo1[[#This Row],[Tahmini Masraf]]-Tablo1[[#This Row],[Fiili Masraf]]","v":{"v":0,"d":"0 ₺"}},null,"Toplam",{"$f":"SUBTOTAL(109,Tablo2[Tahmini Masraf])","v":{"v":0,"d":"0 ₺"}},{"$f":"SUBTOTAL(109,Tablo2[Fiili Masraf])","v":{"v":50,"d":"50 ₺"}},{"$f":"SUBTOTAL(109,Tablo2[Fark])","v":{"v":-50,"d":"-50 ₺"}}]
[null,"Toplam",{"$f":"SUBTOTAL(109,Tablo1[Tahmini Masraf])","v":{"v":1810,"d":"1,810 ₺"}},{"$f":"SUBTOTAL(109,Tablo1[Fiili Masraf])","v":{"v":1740,"d":"1,740 ₺"}},{"$f":"SUBTOTAL(109,Tablo1[Fark])","v":{"v":70,"d":"70 ₺"}}]
[{"$nulls":6},"KREDİLER","Tahmini Masraf","Fiili Masraf","Fark"]
[null,"ULAŞIM","Tahmini Masraf","Fiili Masraf","Fark",null,"Kişisel",null,null,{"$f":"Tablo8[[#This Row],[Tahmini Masraf]]-Tablo8[[#This Row],[Fiili Masraf]]","v":{"v":0,"d":"0 ₺"}}]
[null,"Araç ödemesi",{"v":250,"d":"250 ₺"},{"v":250,"d":"250 ₺"},{"$f":"Tablo3[[#This Row],[Tahmini Masraf]]-Tablo3[[#This Row],[Fiili Masraf]]","v":{"v":0,"d":"0 ₺"}},null,"Öğrenci",null,null,{"$f":"Tablo8[[#This Row],[Tahmini Masraf]]-Tablo8[[#This Row],[Fiili Masraf]]","v":{"v":0,"d":"0 ₺"}}]
[null,"Otobüs/taksi ücretleri",null,null,{"$f":"Tablo3[[#This Row],[Tahmini Masraf]]-Tablo3[[#This Row],[Fiili Masraf]]","v":{"v":0,"d":"0 ₺"}},null,"Kredi kartı",null,null,{"$f":"Tablo8[[#This Row],[Tahmini Masraf]]-Tablo8[[#This Row],[Fiili Masraf]]","v":{"v":0,"d":"0 ₺"}}]
[null,"Sigorta",null,null,{"$f":"Tablo3[[#This Row],[Tahmini Masraf]]-Tablo3[[#This Row],[Fiili Masraf]]","v":{"v":0,"d":"0 ₺"}},null,"Kredi kartı",null,null,{"$f":"Tablo8[[#This Row],[Tahmini Masraf]]-Tablo8[[#This Row],[Fiili Masraf]]","v":{"v":0,"d":"0 ₺"}}]
[null,"Ruhsat alma",null,null,{"$f":"Tablo3[[#This Row],[Tahmini Masraf]]-Tablo3[[#This Row],[Fiili Masraf]]","v":{"v":0,"d":"0 ₺"}},null,"Kredi kartı",null,null,{"$f":"Tablo8[[#This Row],[Tahmini Masraf]]-Tablo8[[#This Row],[Fiili Masraf]]","v":{"v":0,"d":"0 ₺"}}]
[null,"Yakıt",null,null,{"$f":"Tablo3[[#This Row],[Tahmini Masraf]]-Tablo3[[#This Row],[Fiili Masraf]]","v":{"v":0,"d":"0 ₺"}},null,"Diğer",null,null,{"$f":"Tablo8[[#This Row],[Tahmini Masraf]]-Tablo8[[#This Row],[Fiili Masraf]]","v":{"v":0,"d":"0 ₺"}}]
[null,"Bakım",null,null,{"$f":"Tablo3[[#This Row],[Tahmini Masraf]]-Tablo3[[#This Row],[Fiili Masraf]]","v":{"v":0,"d":"0 ₺"}},null,"Toplam",{"$f":"SUBTOTAL(109,Tablo8[Tahmini Masraf])","v":{"v":0,"d":"0 ₺"}},{"$f":"SUBTOTAL(109,Tablo8[Fiili Masraf])","v":{"v":0,"d":"0 ₺"}},{"$f":"SUBTOTAL(109,Tablo8[Fark])","v":{"v":0,"d":"0 ₺"}}]
[null,"Diğer",null,null,{"$f":"Tablo3[[#This Row],[Tahmini Masraf]]-Tablo3[[#This Row],[Fiili Masraf]]","v":{"v":0,"d":"0 ₺"}}]
[null,"Toplam",{"$f":"SUBTOTAL(109,Tablo3[Tahmini Masraf])","v":{"v":250,"d":"250 ₺"}},{"$f":"SUBTOTAL(109,Tablo3[Fiili Masraf])","v":{"v":250,"d":"250 ₺"}},{"$f":"SUBTOTAL(109,Tablo3[Fark])","v":{"v":0,"d":"0 ₺"}},null,"VERGİLER","Tahmini Masraf","Fiili Masraf","Fark"]
[{"$nulls":6},"Federal",null,null,{"$f":"Tablo9[[#This Row],[Tahmini Masraf]]-Tablo9[[#This Row],[Fiili Masraf]]","v":{"v":0,"d":"0 ₺"}}]
[null,"SİGORTA","Tahmini Masraf","Fiili Masraf","Fark",null,"Devlet",null,null,{"$f":"Tablo9[[#This Row],[Tahmini Masraf]]-Tablo9[[#This Row],[Fiili Masraf]]","v":{"v":0,"d":"0 ₺"}}]
[null,"Ev",null,null,{"$f":"Tablo4[[#This Row],[Tahmini Masraf]]-Tablo4[[#This Row],[Fiili Masraf]]","v":{"v":0,"d":"0 ₺"}},null,"Belediye",null,null,{"$f":"Tablo9[[#This Row],[Tahmini Masraf]]-Tablo9[[#This Row],[Fiili Masraf]]","v":{"v":0,"d":"0 ₺"}}]
[null,"Sağlık",null,null,{"$f":"Tablo4[[#This Row],[Tahmini Masraf]]-Tablo4[[#This Row],[Fiili Masraf]]","v":{"v":0,"d":"0 ₺"}},null,"Diğer",null,null,{"$f":"Tablo9[[#This Row],[Tahmini Masraf]]-Tablo9[[#This Row],[Fiili Masraf]]","v":{"v":0,"d":"0 ₺"}}]
[null,"Yaşam",null,null,{"$f":"Tablo4[[#This Row],[Tahmini Masraf]]-Tablo4[[#This Row],[Fiili Masraf]]","v":{"v":0,"d":"0 ₺"}},null,"Toplam",{"$f":"SUBTOTAL(109,Tablo9[Tahmini Masraf])","v":{"v":0,"d":"0 ₺"}},{"$f":"SUBTOTAL(109,Tablo9[Fiili Masraf])","v":{"v":0,"d":"0 ₺"}},{"$f":"SUBTOTAL(109,Tablo9[Fark])","v":{"v":0,"d":"0 ₺"}}]
[null,"Diğer",null,null,{"$f":"Tablo4[[#This Row],[Tahmini Masraf]]-Tablo4[[#This Row],[Fiili Masraf]]","v":{"v":0,"d":"0 ₺"}}]
[null,"Toplam",{"$f":"SUBTOTAL(109,Tablo4[Tahmini Masraf])","v":{"v":0,"d":"0 ₺"}},{"$f":"SUBTOTAL(109,Tablo4[Fiili Masraf])","v":{"v":0,"d":"0 ₺"}},{"$f":"SUBTOTAL(109,Tablo4[Fark])","v":{"v":0,"d":"0 ₺"}},null,"BİRİKİMLER VE YATIRIMLAR","Tahmini Masraf","Fiili Masraf","Fark"]
[{"$nulls":6},"Emeklilik hesabı",null,null,{"$f":"Tablo10[[#This Row],[Tahmini Masraf]]-Tablo10[[#This Row],[Fiili Masraf]]","v":{"v":0,"d":"0 ₺"}}]
[null,"YİYECEK","Tahmini Masraf","Fiili Masraf","Fark",null,"Yatırım hesabı",null,null,{"$f":"Tablo10[[#This Row],[Tahmini Masraf]]-Tablo10[[#This Row],[Fiili Masraf]]","v":{"v":0,"d":"0 ₺"}}]
[null,"Market",null,null,{"$f":"Tablo5[[#This Row],[Tahmini Masraf]]-Tablo5[[#This Row],[Fiili Masraf]]","v":{"v":0,"d":"0 ₺"}},null,"Diğer",null,null,{"$f":"Tablo10[[#This Row],[Tahmini Masraf]]-Tablo10[[#This Row],[Fiili Masraf]]","v":{"v":0,"d":"0 ₺"}}]
[null,"Dışarıda yemek",null,null,{"$f":"Tablo5[[#This Row],[Tahmini Masraf]]-Tablo5[[#This Row],[Fiili Masraf]]","v":{"v":0,"d":"0 ₺"}},null,"Toplam",{"$f":"SUBTOTAL(109,Tablo10[Tahmini Masraf])","v":{"v":0,"d":"0 ₺"}},{"$f":"SUBTOTAL(109,Tablo10[Fiili Masraf])","v":{"v":0,"d":"0 ₺"}},{"$f":"SUBTOTAL(109,Tablo10[Fark])","v":{"v":0,"d":"0 ₺"}}]
[null,"Diğer",null,null,{"$f":"Tablo5[[#This Row],[Tahmini Masraf]]-Tablo5[[#This Row],[Fiili Masraf]]","v":{"v":0,"d":"0 ₺"}}]
[null,"Toplam",{"$f":"SUBTOTAL(109,Tablo5[Tahmini Masraf])","v":{"v":0,"d":"0 ₺"}},{"$f":"SUBTOTAL(109,Tablo5[Fiili Masraf])","v":{"v":0,"d":"0 ₺"}},{"$f":"SUBTOTAL(109,Tablo5[Fark])","v":{"v":0,"d":"0 ₺"}},null,"HEDİYELER VE BAĞIŞLAR","Tahmini Masraf","Fiili Masraf","Fark"]
[{"$nulls":6},"Hayır kurumu 1",null,null,{"$f":"Tablo11[[#This Row],[Tahmini Masraf]]-Tablo11[[#This Row],[Fiili Masraf]]","v":{"v":0,"d":"0 ₺"}}]
[null,"EVCİL HAYVANLAR","Tahmini Masraf","Fiili Masraf","Fark",null,"Hayır kurumu 2",null,null,{"$f":"Tablo11[[#This Row],[Tahmini Masraf]]-Tablo11[[#This Row],[Fiili Masraf]]","v":{"v":0,"d":"0 ₺"}}]
[null,"Yiyecek",null,null,{"$f":"Tablo6[[#This Row],[Tahmini Masraf]]-Tablo6[[#This Row],[Fiili Masraf]]","v":{"v":0,"d":"0 ₺"}},null,"Hayır kurumu 3",null,null,{"$f":"Tablo11[[#This Row],[Tahmini Masraf]]-Tablo11[[#This Row],[Fiili Masraf]]","v":{"v":0,"d":"0 ₺"}}]
[null,"Sağlık",null,null,{"$f":"Tablo6[[#This Row],[Tahmini Masraf]]-Tablo6[[#This Row],[Fiili Masraf]]","v":{"v":0,"d":"0 ₺"}},null,"Toplam",{"$f":"SUBTOTAL(109,Tablo11[Tahmini Masraf])","v":{"v":0,"d":"0 ₺"}},{"$f":"SUBTOTAL(109,Tablo11[Fiili Masraf])","v":{"v":0,"d":"0 ₺"}},{"$f":"SUBTOTAL(109,Tablo11[Fark])","v":{"v":0,"d":"0 ₺"}}]
[null,"Bakım",null,null,{"$f":"Tablo6[[#This Row],[Tahmini Masraf]]-Tablo6[[#This Row],[Fiili Masraf]]","v":{"v":0,"d":"0 ₺"}}]
[null,"Oyuncak",null,null,{"$f":"Tablo6[[#This Row],[Tahmini Masraf]]-Tablo6[[#This Row],[Fiili Masraf]]","v":{"v":0,"d":"0 ₺"}},null,"YASAL İŞLEMLER","Tahmini Masraf","Fiili Masraf","Fark"]
[null,"Diğer",null,null,{"$f":"Tablo6[[#This Row],[Tahmini Masraf]]-Tablo6[[#This Row],[Fiili Masraf]]","v":{"v":0,"d":"0 ₺"}},null,"Avukat",null,null,{"$f":"Tablo12[[#This Row],[Tahmini Masraf]]-Tablo12[[#This Row],[Fiili Masraf]]","v":{"v":0,"d":"0 ₺"}}]
[null,"Toplam",{"$f":"SUBTOTAL(109,Tablo6[Tahmini Masraf])","v":{"v":0,"d":"0 ₺"}},{"$f":"SUBTOTAL(109,Tablo6[Fiili Masraf])","v":{"v":0,"d":"0 ₺"}},{"$f":"SUBTOTAL(109,Tablo6[Fark])","v":{"v":0,"d":"0 ₺"}},null,"Nafaka",null,null,{"$f":"Tablo12[[#This Row],[Tahmini Masraf]]-Tablo12[[#This Row],[Fiili Masraf]]","v":{"v":0,"d":"0 ₺"}}]
[{"$nulls":6},"Hacizli veya kararın çıktığı ödemeler",null,null,{"$f":"Tablo12[[#This Row],[Tahmini Masraf]]-Tablo12[[#This Row],[Fiili Masraf]]","v":{"v":0,"d":"0 ₺"}}]
[null,"KİŞİSEL BAKIM","Tahmini Masraf","Fiili Masraf","Fark",null,"Diğer",null,null,{"$f":"Tablo12[[#This Row],[Tahmini Masraf]]-Tablo12[[#This Row],[Fiili Masraf]]","v":{"v":0,"d":"0 ₺"}}]
[null,"Sağlık",null,null,{"$f":"Tablo7[[#This Row],[Tahmini Masraf]]-Tablo7[[#This Row],[Fiili Masraf]]","v":{"v":0,"d":"0 ₺"}},null,"Toplam",{"$f":"SUBTOTAL(109,Tablo12[Tahmini Masraf])","v":{"v":0,"d":"0 ₺"}},{"$f":"SUBTOTAL(109,Tablo12[Fiili Masraf])","v":{"v":0,"d":"0 ₺"}},{"$f":"SUBTOTAL(109,Tablo12[Fark])","v":{"v":0,"d":"0 ₺"}}]
[null,"Kuaför",null,null,{"$f":"Tablo7[[#This Row],[Tahmini Masraf]]-Tablo7[[#This Row],[Fiili Masraf]]","v":{"v":0,"d":"0 ₺"}}]
[null,"Giyim",null,null,{"$f":"Tablo7[[#This Row],[Tahmini Masraf]]-Tablo7[[#This Row],[Fiili Masraf]]","v":{"v":0,"d":"0 ₺"}},null,"TOPLAM TAHMİNİ MALİYET",null,null,{"$f":"SUM(C23,C33,C40,C46,C54,C64,H22,H31,H38,H44,H50,H57)","v":{"v":2060,"d":"2,060 ₺"}}]
[null,"Kuru temizleme",null,null,{"$f":"Tablo7[[#This Row],[Tahmini Masraf]]-Tablo7[[#This Row],[Fiili Masraf]]","v":{"v":0,"d":"0 ₺"}}]
[null,"Sağlık kulübü",null,null,{"$f":"Tablo7[[#This Row],[Tahmini Masraf]]-Tablo7[[#This Row],[Fiili Masraf]]","v":{"v":0,"d":"0 ₺"}},null,"TOPLAM FİİLİ MALİYET",null,null,{"$f":"SUM(D23,D33,D40,D46,D54,D64,I22,I31,I38,I44,I50,I57)","v":{"v":2040,"d":"2,040 ₺"}}]
[null,"Kuruluş aidatları veya ücretleri",null,null,{"$f":"Tablo7[[#This Row],[Tahmini Masraf]]-Tablo7[[#This Row],[Fiili Masraf]]","v":{"v":0,"d":"0 ₺"}}]
[null,"Diğer",null,null,{"$f":"Tablo7[[#This Row],[Tahmini Masraf]]-Tablo7[[#This Row],[Fiili Masraf]]","v":{"v":0,"d":"0 ₺"}},null,"TOPLAM FARK",null,null,{"$f":"SUM(E23,E33,E40,E46,E54,E64,J22,J31,J38,J44,J50,J57)","v":{"v":20,"d":"20 ₺"}}]
[null,"Toplam",{"$f":"SUBTOTAL(109,Tablo7[Tahmini Masraf])","v":{"v":0,"d":"0 ₺"}},{"$f":"SUBTOTAL(109,Tablo7[Fiili Masraf])","v":{"v":0,"d":"0 ₺"}},{"$f":"SUBTOTAL(109,Tablo7[Fark])","v":{"v":0,"d":"0 ₺"}}]