{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Giderler","Gelir","Özet"],"not_rendered":{"charts":1,"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"Giderler","index":0,"n_rows":35,"n_cols":9,"rows_kept":35,"merged":[[0,6,0,8],[1,6,1,7],[2,1,2,8],[3,7,3,8]]}
[]
[]
[null,"Etkinlik Bütçesi: \n[Etkinlik Adı]"]
[{"$nulls":7}," Giderler"]
[]
[{"$nulls":7},"Tahmini","Fiili"]
[null,null,"Toplam Giderler",{"$nulls":4},{"$f":"SUM(D14,D22,D28,D35,H14,H22,H27)","v":{"v":1145,"d":"1,145.00 ₺"}},{"$f":"SUM(E14,E22,E28,E35,I14,I22,I27)","v":{"v":395,"d":"395.00 ₺"}}]
[]
[null,null,"Site","Tahmini","Fiili",null,"Atıştırma","Tahmini","Fiili"]
[null,null,"Oda ve salon ücretleri",{"v":500,"d":"500.00 ₺"},{"v":250,"d":"250.00 ₺"},null,"Yiyecek"]
[null,null,"Site personeli",{"v":400,"d":"400.00 ₺"},{"v":50,"d":"50.00 ₺"},null,"İçecekler"]
[null,null,"Ekipman",{"$nulls":3},"Masa Örtüleri"]
[null,null,"Masalar ve sandalyeler",{"$nulls":3},"Personel ve bahşişler"]
[null,null,"Toplam",{"$f":"SUBTOTAL(109,Tablo1[Tahmini])","v":{"v":900,"d":"900.00 ₺"}},{"$f":"SUBTOTAL(109,Tablo1[Fiili])","v":{"v":300,"d":"300.00 ₺"}},null,"Toplam",{"$f":"SUBTOTAL(109,Tablo5[Tahmini])","v":{"v":0,"d":"0.00 ₺"}},{"$f":"SUBTOTAL(109,Tablo5[Fiili])","v":{"v":0,"d":"0.00 ₺"}}]
[]
[null,null,"Dekorasyonlar","Tahmini","Fiili",null,"Program","Tahmini","Fiili"]
[null,null,"Çiçekler",{"v":200,"d":"200.00 ₺"},{"v":50,"d":"50.00 ₺"},null,"Sanatçı"]
[null,null,"Mumlar",{"$nulls":3},"Konuşmacı"]
[null,null,"Aydınlatma",{"$nulls":3},"Seyahat"]
[null,null,"Balonlar",{"$nulls":3},"Otel"]
[null,null,"Kağıt malzemeler",{"$nulls":3},"Diğer"]
[null,null,"Toplam",{"$f":"SUBTOTAL(109,Tablo2[Tahmini])","v":{"v":200,"d":"200.00 ₺"}},{"$f":"SUBTOTAL(109,Tablo2[Fiili])","v":{"v":50,"d":"50.00 ₺"}},null,"Toplam",{"$f":"SUBTOTAL(109,Tablo6[Tahmini])","v":{"v":0,"d":"0.00 ₺"}},{"$f":"SUBTOTAL(109,Tablo6[Fiili])","v":{"v":0,"d":"0.00 ₺"}}]
[]
[null,null,"Tanıtım","Tahmini","Fiili",null,"Ödüller","Tahmini","Fiili"]
[null,null,"Grafik işleri",{"v":45,"d":"45.00 ₺"},{"v":45,"d":"45.00 ₺"},null,"Kurdeleler/Plaketler/Kupalar"]
[null,null,"Fotokopi/Yazdırma",{"$nulls":3},"Hediyeler"]
[null,null,"Posta",{"$nulls":3},"Toplam",{"$f":"SUBTOTAL(109,Tablo7[Tahmini])","v":{"v":0,"d":"0.00 ₺"}},{"$f":"SUBTOTAL(109,Tablo7[Fiili])","v":{"v":0,"d":"0.00 ₺"}}]
[null,null,"Toplam",{"$f":"SUBTOTAL(109,Tablo3[Tahmini])","v":{"v":45,"d":"45.00 ₺"}},{"$f":"SUBTOTAL(109,Tablo3[Fiili])","v":{"v":45,"d":"45.00 ₺"}}]
[]
[null,null,"Çeşitli","Tahmini","Fiili"]
[null,null,"Telefon"]
[null,null,"Ulaşım"]
[null,null,"Kırtasiye malzemeleri"]
[null,null,"Faks hizmetleri"]
[null,null,"Toplam",{"$f":"SUBTOTAL(109,Tablo4[Tahmini])","v":{"v":0,"d":"0.00 ₺"}},{"$f":"SUBTOTAL(109,Tablo4[Fiili])","v":{"v":0,"d":"0.00 ₺"}}]

{"sheet":"Gelir","index":1,"n_rows":36,"n_cols":7,"rows_kept":36,"merged":[[2,1,2,6],[3,5,3,6],[14,1,14,6],[21,1,21,6],[28,1,28,6]]}
[]
[]
[null,"Etkinlik Bütçesi: \n[Etkinlik Adı]"]
[{"$nulls":5}," Gelir"]
[]
[{"$nulls":5},"Tahmini","Fiili"]
[null,"Toplam Gelir",{"$nulls":3},{"$f":"SUM(F14,F21,F28,F36)","v":{"v":1936,"d":"1,936.00 ₺"}},{"$f":"SUM(G14,G21,G28,G36)","v":{"v":1831,"d":"1,831.00 ₺"}}]
[]
[null,"Girişler"]
[null,"Tahmini","Fiili",null,null,"Tahmini","Fiili"]
[null,300,278,"Yetişkinler @",{"v":5,"d":"5.00 ₺"},{"$f":"B11*E11","v":{"v":1500,"d":"1,500.00 ₺"}},{"$f":"C11*E11","v":{"v":1390,"d":"1,390.00 ₺"}}]
[null,197,195,"Çocuklar @",{"v":2,"d":"2.00 ₺"},{"$f":"B12*E12","v":{"v":394,"d":"394.00 ₺"}},{"$f":"C12*E12","v":{"v":390,"d":"390.00 ₺"}}]
[null,42,51,"Diğer @",{"v":1,"d":"1.00 ₺"},{"$f":"B13*E13","v":{"v":42,"d":"42.00 ₺"}},{"$f":"C13*E13","v":{"v":51,"d":"51.00 ₺"}}]
[{"$nulls":5},{"$f":"SUM(F11:F13)","v":{"v":1936,"d":"1,936.00 ₺"}},{"$f":"SUM(G11:G13)","v":{"v":1831,"d":"1,831.00 ₺"}}]
[]
[null,"Programdaki reklamlar"]
[null,"Tahmini","Fiili",null,null,"Tahmini","Fiili"]
[{"$nulls":3},"Kapaklar @",null,{"$f":"B18*E18","v":{"v":0,"d":"0.00 ₺"}},{"$f":"C18*E18","v":{"v":0,"d":"0.00 ₺"}}]
[{"$nulls":3},"Yarım sayfalar @",null,{"$f":"B19*E19","v":{"v":0,"d":"0.00 ₺"}},{"$f":"C19*E19","v":{"v":0,"d":"0.00 ₺"}}]
[{"$nulls":3},"Çeyrek sayfalar @",null,{"$f":"B20*E20","v":{"v":0,"d":"0.00 ₺"}},{"$f":"C20*E20","v":{"v":0,"d":"0.00 ₺"}}]
[{"$nulls":5},{"$f":"SUM(F18:F20)","v":{"v":0,"d":"0.00 ₺"}},{"$f":"SUM(G18:G20)","v":{"v":0,"d":"0.00 ₺"}}]
[]
[null,"Sergi Açanlar/Satıcılar"]
[null,"Tahmini","Fiili",null,null,"Tahmini","Fiili"]
[{"$nulls":3},"Büyük standlar @",null,{"$f":"B25*E25","v":{"v":0,"d":"0.00 ₺"}},{"$f":"C25*E25","v":{"v":0,"d":"0.00 ₺"}}]
[{"$nulls":3},"Orta boy standlar @",null,{"$f":"B26*E26","v":{"v":0,"d":"0.00 ₺"}},{"$f":"C26*E26","v":{"v":0,"d":"0.00 ₺"}}]
[{"$nulls":3},"Küçük standlar @",null,{"$f":"B27*E27","v":{"v":0,"d":"0.00 ₺"}},{"$f":"C27*E27","v":{"v":0,"d":"0.00 ₺"}}]
[{"$nulls":5},{"$f":"SUM(F25:F27)","v":{"v":0,"d":"0.00 ₺"}},{"$f":"SUM(G25:G27)","v":{"v":0,"d":"0.00 ₺"}}]
[]
[null,"Ürün satışları"]
[null,"Tahmini","Fiili",null,null,"Tahmini","Fiili"]
[{"$nulls":3},"Ürünler @",null,{"$f":"B32*E32","v":{"v":0,"d":"0.00 ₺"}},{"$f":"C32*E32","v":{"v":0,"d":"0.00 ₺"}}]
[{"$nulls":3},"Ürünler @",null,{"$f":"B33*E33","v":{"v":0,"d":"0.00 ₺"}},{"$f":"C33*E33","v":{"v":0,"d":"0.00 ₺"}}]
[{"$nulls":3},"Ürünler @",null,{"$f":"B34*E34","v":{"v":0,"d":"0.00 ₺"}},{"$f":"C34*E34","v":{"v":0,"d":"0.00 ₺"}}]
[{"$nulls":3},"Ürünler @",null,{"$f":"B35*E35","v":{"v":0,"d":"0.00 ₺"}},{"$f":"C35*E35","v":{"v":0,"d":"0.00 ₺"}}]
[{"$nulls":5},{"$f":"SUM(F32:F35)","v":{"v":0,"d":"0.00 ₺"}},{"$f":"SUM(G32:G35)","v":{"v":0,"d":"0.00 ₺"}}]

{"sheet":"Özet","index":2,"n_rows":9,"n_cols":7,"rows_kept":9,"merged":[[2,1,2,6],[3,5,3,6]]}
[]
[]
[null,"Etkinlik Bütçesi: \n[Etkinlik Adı]"]
[{"$nulls":5},"Kâr-Zarar Özeti"]
[]
[{"$nulls":5},"Tahmini","Fiili"]
[null,"Toplam gelir",{"$nulls":3},{"$f":"Gelir!F7","v":{"v":1936,"d":"1,936.00 ₺"}},{"$f":"Gelir!G7","v":{"v":1831,"d":"1,831.00 ₺"}}]
[null,"Toplam giderler",{"$nulls":3},{"$f":"Giderler!H7","v":{"v":1145,"d":"1,145.00 ₺"}},{"$f":"Giderler!I7","v":{"v":395,"d":"395.00 ₺"}}]
[null,"Toplam kâr (veya zarar)",{"$nulls":3},{"$f":"F7-F8","v":{"v":791,"d":"791.00 ₺"}},{"$f":"G7-G8","v":{"v":1436,"d":"1,436.00 ₺"}}]