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

{"sheet":"Gider","index":0,"n_rows":30,"n_cols":6,"rows_kept":30,"merged":[[0,1,0,2],[1,1,1,2]]}
[null,"GİDER BÜTÇESİ",{"$nulls":3},{"$f":"NOW()","v":"2012-05-24T20:14:39.740"}]
[null,"Şirket Adı"]
[]
[null,"Personel","Bütçe","Fiili","Fark (YTL)","Fark (%)"]
[null,"Ofis",null,null,{"$f":"SUM(Table1[Bütçe]-Table1[Fiili])","v":0},{"$f":"IFERROR(SUM(Table1[Fark (YTL)]/Table1[Bütçe]),\"\")","v":""}]
[null,"Mağaza",null,null,{"$f":"SUM(Table1[Bütçe]-Table1[Fiili])","v":0},{"$f":"IFERROR(SUM(Table1[Fark (YTL)]/Table1[Bütçe]),\"\")","v":""}]
[null,"Satış personeli",null,null,{"$f":"SUM(Table1[Bütçe]-Table1[Fiili])","v":0},{"$f":"IFERROR(SUM(Table1[Fark (YTL)]/Table1[Bütçe]),\"\")","v":""}]
[null,"Diğer",null,null,{"$f":"SUM(Table1[Bütçe]-Table1[Fiili])","v":0},{"$f":"IFERROR(SUM(Table1[Fark (YTL)]/Table1[Bütçe]),\"\")","v":""}]
[]
[null,"İşletim","Bütçe","Fiili","Fark (YTL)","Fark (%)"]
[null,"Reklam",null,null,{"$f":"SUM(Table2[Bütçe]-Table2[Fiili])","v":0},{"$f":"IFERROR(SUM(Table2[Fark (YTL)]/Table2[Bütçe]),\"\")","v":""}]
[null,"Borçlar",null,null,{"$f":"SUM(Table2[Bütçe]-Table2[Fiili])","v":0},{"$f":"IFERROR(SUM(Table2[Fark (YTL)]/Table2[Bütçe]),\"\")","v":""}]
[null,"Kazançlar",null,null,{"$f":"SUM(Table2[Bütçe]-Table2[Fiili])","v":0},{"$f":"IFERROR(SUM(Table2[Fark (YTL)]/Table2[Bütçe]),\"\")","v":""}]
[null,"Malzemeler",null,null,{"$f":"SUM(Table2[Bütçe]-Table2[Fiili])","v":0},{"$f":"IFERROR(SUM(Table2[Fark (YTL)]/Table2[Bütçe]),\"\")","v":""}]
[null,"Posta",null,null,{"$f":"SUM(Table2[Bütçe]-Table2[Fiili])","v":0},{"$f":"IFERROR(SUM(Table2[Fark (YTL)]/Table2[Bütçe]),\"\")","v":""}]
[null,"Kira veya ipotek",null,null,{"$f":"SUM(Table2[Bütçe]-Table2[Fiili])","v":0},{"$f":"IFERROR(SUM(Table2[Fark (YTL)]/Table2[Bütçe]),\"\")","v":""}]
[null,"Satış gideri",null,null,{"$f":"SUM(Table2[Bütçe]-Table2[Fiili])","v":0},{"$f":"IFERROR(SUM(Table2[Fark (YTL)]/Table2[Bütçe]),\"\")","v":""}]
[null,"Vergiler",null,null,{"$f":"SUM(Table2[Bütçe]-Table2[Fiili])","v":0},{"$f":"IFERROR(SUM(Table2[Fark (YTL)]/Table2[Bütçe]),\"\")","v":""}]
[null,"İşletme tesisatı",null,null,{"$f":"SUM(Table2[Bütçe]-Table2[Fiili])","v":0},{"$f":"IFERROR(SUM(Table2[Fark (YTL)]/Table2[Bütçe]),\"\")","v":""}]
[null,"Diğer",null,null,{"$f":"SUM(Table2[Bütçe]-Table2[Fiili])","v":0},{"$f":"IFERROR(SUM(Table2[Fark (YTL)]/Table2[Bütçe]),\"\")","v":""}]
[null,"Sigorta",null,null,{"$f":"SUM(Table2[Bütçe]-Table2[Fiili])","v":0},{"$f":"IFERROR(SUM(Table2[Fark (YTL)]/Table2[Bütçe]),\"\")","v":""}]
[null,"Faiz",null,null,{"$f":"SUM(Table2[Bütçe]-Table2[Fiili])","v":0},{"$f":"IFERROR(SUM(Table2[Fark (YTL)]/Table2[Bütçe]),\"\")","v":""}]
[null,"Telefon",null,null,{"$f":"SUM(Table2[Bütçe]-Table2[Fiili])","v":0},{"$f":"IFERROR(SUM(Table2[Fark (YTL)]/Table2[Bütçe]),\"\")","v":""}]
[null,"Bakım ve onarımlar",null,null,{"$f":"SUM(Table2[Bütçe]-Table2[Fiili])","v":0},{"$f":"IFERROR(SUM(Table2[Fark (YTL)]/Table2[Bütçe]),\"\")","v":""}]
[null,"Avukatlık ücretleri",null,null,{"$f":"SUM(Table2[Bütçe]-Table2[Fiili])","v":0},{"$f":"IFERROR(SUM(Table2[Fark (YTL)]/Table2[Bütçe]),\"\")","v":""}]
[null,"Amortisman",null,null,{"$f":"SUM(Table2[Bütçe]-Table2[Fiili])","v":0},{"$f":"IFERROR(SUM(Table2[Fark (YTL)]/Table2[Bütçe]),\"\")","v":""}]
[null,"Kargo",null,null,{"$f":"SUM(Table2[Bütçe]-Table2[Fiili])","v":0},{"$f":"IFERROR(SUM(Table2[Fark (YTL)]/Table2[Bütçe]),\"\")","v":""}]
[null,"Mağaza",null,null,{"$f":"SUM(Table2[Bütçe]-Table2[Fiili])","v":0},{"$f":"IFERROR(SUM(Table2[Fark (YTL)]/Table2[Bütçe]),\"\")","v":""}]
[null,"Diğer",null,null,{"$f":"SUM(Table2[Bütçe]-Table2[Fiili])","v":0},{"$f":"IFERROR(SUM(Table2[Fark (YTL)]/Table2[Bütçe]),\"\")","v":""}]
[null,"Toplam Gider",{"$f":"SUM(Table1[Bütçe],Table2[Bütçe])","v":0},{"$f":"SUM(Table1[Fiili],Table2[Fiili])","v":0},{"$f":"SUM(Table1[Fark (YTL)],Table2[Fark (YTL)])","v":0},{"$f":"IFERROR(SUM(Table2[[#Totals],[Fark (YTL)]]/Table2[[#Totals],[Bütçe]]),\"\")","v":""}]