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

{"sheet":"Aylık Aile Bütçesi","index":0,"n_rows":68,"n_cols":9,"rows_kept":68,"merged":[[0,0,0,6],[2,0,2,1],[2,5,2,6],[8,5,8,6],[18,0,18,3],[27,5,27,8],[29,0,29,3],[36,0,36,3],[37,5,37,8],[42,0,42,3],[44,5,44,8],[54,0,54,3],[54,5,54,8],[61,0,61,3],[62,5,62,8]]}
["Aylık Aile Bütçesi"]
[]
["Toplam Tahmini Masraf",null,"Toplam Fiili Masraf","Toplam Fark",null,"Tahmini Aylık Gelir"]
[null,{"$f":"Housing[[#Totals],[Tahmini Masraf]]+Transportation[[#Totals],[Tahmini Masraf]]+Insurance[[#Totals],[Tahmini Masraf]]+Food[[#Totals],[Tahmini Masraf]]+Children[[#Totals],[Tahmini Masraf]]+Legal[[#Totals],[Tahmini Masraf]]+Savings[[#Totals],[Tahmini Masraf]]+Loans[[#Totals],[Tahmini Masraf]]+Entertainment[[#Totals],[Tahmini Masraf]]+Taxes[[#Totals],[Tahmini Masraf]]+PersonalCare[[#Totals],[Tahmini Masraf]]+Pets[[#Totals],[Tahmini Masraf]]+Gifts[[#Totals],[Tahmini Masraf]]","v":{"v":1203,"d":"1,203 TL"}},{"$f":"Housing[[#Totals],[Fiili Masraf]]+Transportation[[#Totals],[Fiili Masraf]]+Insurance[[#Totals],[Fiili Masraf]]+Food[[#Totals],[Fiili Masraf]]+Children[[#Totals],[Fiili Masraf]]+Legal[[#Totals],[Fiili Masraf]]+Savings[[#Totals],[Fiili Masraf]]+Loans[[#Totals],[Fiili Masraf]]+Entertainment[[#Totals],[Fiili Masraf]]+Taxes[[#Totals],[Fiili Masraf]]+PersonalCare[[#Totals],[Fiili Masraf]]+Pets[[#Totals],[Fiili Masraf]]+Gifts[[#Totals],[Fiili Masraf]]","v":{"v":1317,"d":"1,317 TL"}},{"$f":"Housing[[#Totals],[Fark]]+Transportation[[#Totals],[Fark]]+Insurance[[#Totals],[Fark]]+Food[[#Totals],[Fark]]+Children[[#Totals],[Fark]]+Legal[[#Totals],[Fark]]+Savings[[#Totals],[Fark]]+Loans[[#Totals],[Fark]]+Entertainment[[#Totals],[Fark]]+Taxes[[#Totals],[Fark]]+PersonalCare[[#Totals],[Fark]]+Pets[[#Totals],[Fark]]+Gifts[[#Totals],[Fark]]","v":{"v":-114,"d":"114 TL"}},null,"Gelir 1",{"v":4000,"d":"4,000 TL"}]
[{"$nulls":5},"Gelir 2",{"v":1200,"d":"1,200 TL"}]
["Ev","Tahmini Masraf","Fiili Masraf","Fark",null,"Ek gelir",{"v":300,"d":"300 TL"}]
["İpotek veya kira",{"v":1000,"d":"1,000 TL"},{"v":1000,"d":"1,000 TL"},{"$f":"Housing[Tahmini Masraf]-Housing[Fiili Masraf]","v":{"v":0,"d":"0 TL"}},null,"Toplam aylık gelir",{"$f":"SUM(G4:G6)","v":{"v":5500,"d":"5,500 TL"}}]
["İkinci ipotek veya kira",{"v":0,"d":"0 TL"},{"v":0,"d":"0 TL"},{"$f":"Housing[Tahmini Masraf]-Housing[Fiili Masraf]","v":{"v":0,"d":"0 TL"}}]
["Telefon",{"v":62,"d":"62 TL"},{"v":100,"d":"100 TL"},{"$f":"Housing[Tahmini Masraf]-Housing[Fiili Masraf]","v":{"v":-38,"d":"38 TL"}},null,"Fiili Aylık Gelir"]
["Elektrik",{"v":44,"d":"44 TL"},{"v":125,"d":"125 TL"},{"$f":"Housing[Tahmini Masraf]-Housing[Fiili Masraf]","v":{"v":-81,"d":"81 TL"}},null,"Gelir 1",{"v":4000,"d":"4,000 TL"}]
["Yakıt",{"v":22,"d":"22 TL"},{"v":35,"d":"35 TL"},{"$f":"Housing[Tahmini Masraf]-Housing[Fiili Masraf]","v":{"v":-13,"d":"13 TL"}},null,"Gelir 2",{"v":1200,"d":"1,200 TL"}]
["Su ve kanalizasyon",{"v":8,"d":"8 TL"},{"v":8,"d":"8 TL"},{"$f":"Housing[Tahmini Masraf]-Housing[Fiili Masraf]","v":{"v":0,"d":"0 TL"}},null,"Ek gelir",{"v":300,"d":"300 TL"}]
["Kablolu TV",{"v":34,"d":"34 TL"},{"v":39,"d":"39 TL"},{"$f":"Housing[Tahmini Masraf]-Housing[Fiili Masraf]","v":{"v":-5,"d":"5 TL"}},null,"Toplam aylık gelir",{"$f":"SUM(G10:G12)","v":{"v":5500,"d":"5,500 TL"}}]
["Çöp taşıma",{"v":10,"d":"10 TL"},{"v":10,"d":"10 TL"},{"$f":"Housing[Tahmini Masraf]-Housing[Fiili Masraf]","v":{"v":0,"d":"0 TL"}}]
["Bakım veya onarımlar",{"v":23,"d":"23 TL"},{"v":0,"d":"0 TL"},{"$f":"Housing[Tahmini Masraf]-Housing[Fiili Masraf]","v":{"v":23,"d":"23 TL"}},null,"Tahmini bakiye\n",{"$f":"SUM(G7-B4)","v":{"v":4297,"d":"4,297 TL"}}]
["Malzemeler",{"v":0,"d":"0 TL"},{"v":0,"d":"0 TL"},{"$f":"Housing[Tahmini Masraf]-Housing[Fiili Masraf]","v":{"v":0,"d":"0 TL"}},null,"Fiili bakiye",{"$f":"SUM(G13-C4)","v":{"v":4183,"d":"4,183 TL"}}]
["Diğer",{"v":0,"d":"0 TL"},{"v":0,"d":"0 TL"},{"$f":"Housing[Tahmini Masraf]-Housing[Fiili Masraf]","v":{"v":0,"d":"0 TL"}},null,"Fark",{"$f":"SUM(G16-G15)","v":{"v":-114,"d":"114 TL"}}]
["Toplam",{"$f":"SUBTOTAL(109,Housing[Tahmini Masraf])","v":{"v":1203,"d":"1,203 TL"}},{"$f":"SUBTOTAL(109,Housing[Fiili Masraf])","v":{"v":1317,"d":"1,317 TL"}},{"$f":"SUBTOTAL(109,Housing[Fark])","v":{"v":-114,"d":"114 TL"}}]
[]
["Ulaşım","Tahmini Masraf","Fiili Masraf","Fark",null,"Krediler","Tahmini Masraf","Fiili Masraf","Fark"]
["1. aracın ödemesi",null,null,{"$f":"Transportation[Tahmini Masraf]-Transportation[Fiili Masraf]","v":{"v":0,"d":"0 TL"}},null,"Kişisel",null,null,{"$f":"Loans[Tahmini Masraf]-Loans[Fiili Masraf]","v":{"v":0,"d":"0 TL"}}]
["2. aracın ödemesi",null,null,{"$f":"Transportation[Tahmini Masraf]-Transportation[Fiili Masraf]","v":{"v":0,"d":"0 TL"}},null,"Öğrenci",null,null,{"$f":"Loans[Tahmini Masraf]-Loans[Fiili Masraf]","v":{"v":0,"d":"0 TL"}}]
["Otobüs/taksi ücreti",null,null,{"$f":"Transportation[Tahmini Masraf]-Transportation[Fiili Masraf]","v":{"v":0,"d":"0 TL"}},null,"Kredi kartı",null,null,{"$f":"Loans[Tahmini Masraf]-Loans[Fiili Masraf]","v":{"v":0,"d":"0 TL"}}]
["Sigorta",null,null,{"$f":"Transportation[Tahmini Masraf]-Transportation[Fiili Masraf]","v":{"v":0,"d":"0 TL"}},null,"Kredi kartı",null,null,{"$f":"Loans[Tahmini Masraf]-Loans[Fiili Masraf]","v":{"v":0,"d":"0 TL"}}]
["Ruhsat alma",null,null,{"$f":"Transportation[Tahmini Masraf]-Transportation[Fiili Masraf]","v":{"v":0,"d":"0 TL"}},null,"Kredi kartı",null,null,{"$f":"Loans[Tahmini Masraf]-Loans[Fiili Masraf]","v":{"v":0,"d":"0 TL"}}]
["Benzin",null,null,{"$f":"Transportation[Tahmini Masraf]-Transportation[Fiili Masraf]","v":{"v":0,"d":"0 TL"}},null,"Diğer",null,null,{"$f":"Loans[Tahmini Masraf]-Loans[Fiili Masraf]","v":{"v":0,"d":"0 TL"}}]
["Bakım",null,null,{"$f":"Transportation[Tahmini Masraf]-Transportation[Fiili Masraf]","v":{"v":0,"d":"0 TL"}},null,"Toplam",{"$f":"SUBTOTAL(109,Loans[Tahmini Masraf])","v":{"v":0,"d":"0 TL"}},{"$f":"SUBTOTAL(109,Loans[Fiili Masraf])","v":{"v":0,"d":"0 TL"}},{"$f":"SUBTOTAL(109,Loans[Fark])","v":{"v":0,"d":"0 TL"}}]
["Diğer",null,null,{"$f":"Transportation[Tahmini Masraf]-Transportation[Fiili Masraf]","v":{"v":0,"d":"0 TL"}}]
["Toplam",{"$f":"SUBTOTAL(109,Transportation[Tahmini Masraf])","v":{"v":0,"d":"0 TL"}},{"$f":"SUBTOTAL(109,Transportation[Fiili Masraf])","v":{"v":0,"d":"0 TL"}},{"$f":"SUBTOTAL(109,Transportation[Fark])","v":{"v":0,"d":"0 TL"}},null,"Eğlence","Tahmini Masraf","Fiili Masraf","Fark"]
[{"$nulls":5},"Video/DVD",null,null,{"$f":"Entertainment[Tahmini Masraf]-Entertainment[Fiili Masraf]","v":{"v":0,"d":"0 TL"}}]
["Sigorta","Tahmini Masraf","Fiili Masraf","Fark",null,"CD'ler",null,null,{"$f":"Entertainment[Tahmini Masraf]-Entertainment[Fiili Masraf]","v":{"v":0,"d":"0 TL"}}]
["Giriş",null,null,{"$f":"Insurance[Tahmini Masraf]-Insurance[Fiili Masraf]","v":{"v":0,"d":"0 TL"}},null,"Filmler",null,null,{"$f":"Entertainment[Tahmini Masraf]-Entertainment[Fiili Masraf]","v":{"v":0,"d":"0 TL"}}]
["Sağlık",null,null,{"$f":"Insurance[Tahmini Masraf]-Insurance[Fiili Masraf]","v":{"v":0,"d":"0 TL"}},null,"Konserler",null,null,{"$f":"Entertainment[Tahmini Masraf]-Entertainment[Fiili Masraf]","v":{"v":0,"d":"0 TL"}}]
["Hayat",null,null,{"$f":"Insurance[Tahmini Masraf]-Insurance[Fiili Masraf]","v":{"v":0,"d":"0 TL"}},null,"Spor etkinlikleri",null,null,{"$f":"Entertainment[Tahmini Masraf]-Entertainment[Fiili Masraf]","v":{"v":0,"d":"0 TL"}}]
["Diğer",null,null,{"$f":"Insurance[Tahmini Masraf]-Insurance[Fiili Masraf]","v":{"v":0,"d":"0 TL"}},null,"Tiyatro",null,null,{"$f":"Entertainment[Tahmini Masraf]-Entertainment[Fiili Masraf]","v":{"v":0,"d":"0 TL"}}]
["Toplam",{"$f":"SUBTOTAL(109,Insurance[Tahmini Masraf])","v":{"v":0,"d":"0 TL"}},{"$f":"SUBTOTAL(109,Insurance[Fiili Masraf])","v":{"v":0,"d":"0 TL"}},{"$f":"SUBTOTAL(109,Insurance[Fark])","v":{"v":0,"d":"0 TL"}},null,"Diğer",null,null,{"$f":"Entertainment[Tahmini Masraf]-Entertainment[Fiili Masraf]","v":{"v":0,"d":"0 TL"}}]
[{"$nulls":5},"Toplam",{"$f":"SUBTOTAL(109,Entertainment[Tahmini Masraf])","v":{"v":0,"d":"0 TL"}},{"$f":"SUBTOTAL(109,Entertainment[Fiili Masraf])","v":{"v":0,"d":"0 TL"}},{"$f":"SUBTOTAL(109,Entertainment[Fark])","v":{"v":0,"d":"0 TL"}}]
["Yiyecek","Tahmini Masraf","Fiili Masraf","Fark"]
["Market",null,null,{"$f":"Food[Tahmini Masraf]-Food[Fiili Masraf]","v":{"v":0,"d":"0 TL"}},null,"Vergiler","Tahmini Masraf","Fiili Masraf","Fark"]
["Dışarıda yemek",null,null,{"$f":"Food[Tahmini Masraf]-Food[Fiili Masraf]","v":{"v":0,"d":"0 TL"}},null,"Federal",null,null,{"$f":"Taxes[Tahmini Masraf]-Taxes[Fiili Masraf]","v":{"v":0,"d":"0 TL"}}]
["Diğer",null,null,{"$f":"Food[Tahmini Masraf]-Food[Fiili Masraf]","v":{"v":0,"d":"0 TL"}},null,"Devlet",null,null,{"$f":"Taxes[Tahmini Masraf]-Taxes[Fiili Masraf]","v":{"v":0,"d":"0 TL"}}]
["Toplam",{"$f":"SUBTOTAL(109,Food[Tahmini Masraf])","v":{"v":0,"d":"0 TL"}},{"$f":"SUBTOTAL(109,Food[Fiili Masraf])","v":{"v":0,"d":"0 TL"}},{"$f":"SUBTOTAL(109,Food[Fark])","v":{"v":0,"d":"0 TL"}},null,"Belediye",null,null,{"$f":"Taxes[Tahmini Masraf]-Taxes[Fiili Masraf]","v":{"v":0,"d":"0 TL"}}]
[{"$nulls":5},"Diğer",null,null,{"$f":"Taxes[Tahmini Masraf]-Taxes[Fiili Masraf]","v":{"v":0,"d":"0 TL"}}]
["Çocuklar","Tahmini Masraf","Fiili Masraf","Fark",null,"Toplam",{"$f":"SUBTOTAL(109,Taxes[Tahmini Masraf])","v":{"v":0,"d":"0 TL"}},{"$f":"SUBTOTAL(109,Taxes[Fiili Masraf])","v":{"v":0,"d":"0 TL"}},{"$f":"SUBTOTAL(109,Taxes[Fark])","v":{"v":0,"d":"0 TL"}}]
["Tıbbi",null,null,{"$f":"Children[Tahmini Masraf]-Children[Fiili Masraf]","v":{"v":0,"d":"0 TL"}}]
["Giyim",null,null,{"$f":"Children[Tahmini Masraf]-Children[Fiili Masraf]","v":{"v":0,"d":"0 TL"}},null,"Kişisel Bakım","Tahmini Masraf","Fiili Masraf","Fark"]
["Okul ücreti",null,null,{"$f":"Children[Tahmini Masraf]-Children[Fiili Masraf]","v":{"v":0,"d":"0 TL"}},null,"Tıbbi",null,null,{"$f":"PersonalCare[Tahmini Masraf]-PersonalCare[Fiili Masraf]","v":{"v":0,"d":"0 TL"}}]
["Okul malzemeleri",null,null,{"$f":"Children[Tahmini Masraf]-Children[Fiili Masraf]","v":{"v":0,"d":"0 TL"}},null,"Saç/tırnak",null,null,{"$f":"PersonalCare[Tahmini Masraf]-PersonalCare[Fiili Masraf]","v":{"v":0,"d":"0 TL"}}]
["Kuruluş aidatları veya ücretleri",null,null,{"$f":"Children[Tahmini Masraf]-Children[Fiili Masraf]","v":{"v":0,"d":"0 TL"}},null,"Giyim",null,null,{"$f":"PersonalCare[Tahmini Masraf]-PersonalCare[Fiili Masraf]","v":{"v":0,"d":"0 TL"}}]
["Yemek parası",null,null,{"$f":"Children[Tahmini Masraf]-Children[Fiili Masraf]","v":{"v":0,"d":"0 TL"}},null,"Kuru temizleme",null,null,{"$f":"PersonalCare[Tahmini Masraf]-PersonalCare[Fiili Masraf]","v":{"v":0,"d":"0 TL"}}]
["Çocuk bakımı",null,null,{"$f":"Children[Tahmini Masraf]-Children[Fiili Masraf]","v":{"v":0,"d":"0 TL"}},null,"Sağlık kulübü",null,null,{"$f":"PersonalCare[Tahmini Masraf]-PersonalCare[Fiili Masraf]","v":{"v":0,"d":"0 TL"}}]
["Oyuncaklar/oyunlar",null,null,{"$f":"Children[Tahmini Masraf]-Children[Fiili Masraf]","v":{"v":0,"d":"0 TL"}},null,"Kuruluş aidatları/ücretleri",null,null,{"$f":"PersonalCare[Tahmini Masraf]-PersonalCare[Fiili Masraf]","v":{"v":0,"d":"0 TL"}}]
["Diğer",null,null,{"$f":"Children[Tahmini Masraf]-Children[Fiili Masraf]","v":{"v":0,"d":"0 TL"}},null,"Diğer",null,null,{"$f":"PersonalCare[Tahmini Masraf]-PersonalCare[Fiili Masraf]","v":{"v":0,"d":"0 TL"}}]
["Toplam",{"$f":"SUBTOTAL(109,Children[Tahmini Masraf])","v":{"v":0,"d":"0 TL"}},{"$f":"SUBTOTAL(109,Children[Fiili Masraf])","v":{"v":0,"d":"0 TL"}},{"$f":"SUBTOTAL(109,Children[Fark])","v":{"v":0,"d":"0 TL"}},null,"Toplam",{"$f":"SUBTOTAL(109,PersonalCare[Tahmini Masraf])","v":{"v":0,"d":"0 TL"}},{"$f":"SUBTOTAL(109,PersonalCare[Fiili Masraf])","v":{"v":0,"d":"0 TL"}},{"$f":"SUBTOTAL(109,PersonalCare[Fark])","v":{"v":0,"d":"0 TL"}}]
[]
["Yasal","Tahmini Masraf","Fiili Masraf","Fark",null,"Evcil Hayvanlar","Tahmini Masraf","Fiili Masraf","Fark"]
["Avukat",null,null,{"$f":"Legal[Tahmini Masraf]-Legal[Fiili Masraf]","v":{"v":0,"d":"0 TL"}},null,"Yiyecek",null,null,{"$f":"Pets[Tahmini Masraf]-Pets[Fiili Masraf]","v":{"v":0,"d":"0 TL"}}]
["Nafaka",null,null,{"$f":"Legal[Tahmini Masraf]-Legal[Fiili Masraf]","v":{"v":0,"d":"0 TL"}},null,"Tıbbi",null,null,{"$f":"Pets[Tahmini Masraf]-Pets[Fiili Masraf]","v":{"v":0,"d":"0 TL"}}]
["Ödemeler",null,null,{"$f":"Legal[Tahmini Masraf]-Legal[Fiili Masraf]","v":{"v":0,"d":"0 TL"}},null,"Bakım",null,null,{"$f":"Pets[Tahmini Masraf]-Pets[Fiili Masraf]","v":{"v":0,"d":"0 TL"}}]
["Diğer",null,null,{"$f":"Legal[Tahmini Masraf]-Legal[Fiili Masraf]","v":{"v":0,"d":"0 TL"}},null,"Oyuncaklar",null,null,{"$f":"Pets[Tahmini Masraf]-Pets[Fiili Masraf]","v":{"v":0,"d":"0 TL"}}]
["Toplam",{"$f":"SUBTOTAL(109,Legal[Tahmini Masraf])","v":{"v":0,"d":"0 TL"}},{"$f":"SUBTOTAL(109,Legal[Fiili Masraf])","v":{"v":0,"d":"0 TL"}},{"$f":"SUBTOTAL(109,Legal[Fark])","v":{"v":0,"d":"0 TL"}},null,"Diğer",null,null,{"$f":"Pets[Tahmini Masraf]-Pets[Fiili Masraf]","v":{"v":0,"d":"0 TL"}}]
[{"$nulls":5},"Toplam",{"$f":"SUBTOTAL(109,Pets[Tahmini Masraf])","v":{"v":0,"d":"0 TL"}},{"$f":"SUBTOTAL(109,Pets[Fiili Masraf])","v":{"v":0,"d":"0 TL"}},{"$f":"SUBTOTAL(109,Pets[Fark])","v":{"v":0,"d":"0 TL"}}]
["Tasarruflar/Yatırımlar","Tahmini Masraf","Fiili Masraf","Fark"]
["Emeklilik hesabı",null,null,{"$f":"Savings[Tahmini Masraf]-Savings[Fiili Masraf]","v":{"v":0,"d":"0 TL"}},null,"Armağanlar ve Bağışlar","Tahmini Masraf","Fiili Masraf","Fark"]
["Yatırım hesabı",null,null,{"$f":"Savings[Tahmini Masraf]-Savings[Fiili Masraf]","v":{"v":0,"d":"0 TL"}},null,"Yardım 1",null,null,{"$f":"Gifts[Tahmini Masraf]-Gifts[Fiili Masraf]","v":{"v":0,"d":"0 TL"}}]
["Üniversite",null,null,{"$f":"Savings[Tahmini Masraf]-Savings[Fiili Masraf]","v":{"v":0,"d":"0 TL"}},null,"Yardım 2",null,null,{"$f":"Gifts[Tahmini Masraf]-Gifts[Fiili Masraf]","v":{"v":0,"d":"0 TL"}}]
["Diğer",null,null,{"$f":"Savings[Tahmini Masraf]-Savings[Fiili Masraf]","v":{"v":0,"d":"0 TL"}},null,"Yardım 3",null,null,{"$f":"Gifts[Tahmini Masraf]-Gifts[Fiili Masraf]","v":{"v":0,"d":"0 TL"}}]
["Toplam",{"$f":"SUBTOTAL(109,Savings[Tahmini Masraf])","v":{"v":0,"d":"0 TL"}},{"$f":"SUBTOTAL(109,Savings[Fiili Masraf])","v":{"v":0,"d":"0 TL"}},{"$f":"SUBTOTAL(109,Savings[Fark])","v":{"v":0,"d":"0 TL"}},null,"Toplam",{"$f":"SUBTOTAL(109,Gifts[Tahmini Masraf])","v":{"v":0,"d":"0 TL"}},{"$f":"SUBTOTAL(109,Gifts[Fiili Masraf])","v":{"v":0,"d":"0 TL"}},{"$f":"SUBTOTAL(109,Gifts[Fark])","v":{"v":0,"d":"0 TL"}}]