{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Bütçeye Genel Bakış","Bütçe Özeti","Aylık Giderler","Ek Veri"],"not_rendered":{"charts":1,"images":4,"defined_names":7,"pivot_tables":2},"read":"whole","date_system":"1900"}

{"sheet":"Bütçeye Genel Bakış","index":0,"n_rows":12,"n_cols":8,"rows_kept":12,"merged":[[2,1,2,2],[3,1,3,2],[4,1,4,2]]}
[{"$nulls":7}," "]
[null,"Bakiye"]
[null,"Tahmini Bakiye",null,{"$f":"Projected_Income-Projected_Expenses","v":{"v":1585,"d":"1,585 ₺"}},null,"Tahmini en düşük giderler"]
[null,"Fiili Bakiye ",null,{"$f":"Actual_Income-Actual_Expenses","v":{"v":1740,"d":"1,740 ₺"}},null,"Fiili ve giderler farkı"]
[null,"Fark",null,{"$f":"D4-D3","v":{"v":155,"d":"155 ₺"}},null,"Fiili ve tahmini farkı"]
[null,"Gelir",{"$nulls":3},"Giderler"]
[null,null,"Tahmini","Gerçek",null,"Tahmini","Gerçek"]
[null,"Gelir 1",{"v":6000,"d":"6,000 ₺"},{"v":5800,"d":"5,800 ₺"},null,{"$f":"SUM(Monthly_Expenses_Table[Tahmini Maliyet])","v":{"v":7915,"d":"7,915 ₺"}},{"$f":"SUM(Monthly_Expenses_Table[Fiili Maliyet])","v":{"v":7860,"d":"7,860 ₺"}}]
[null,"Gelir 2",{"v":1000,"d":"1,000 ₺"},{"v":2300,"d":"2,300 ₺"}]
[null,"Ek gelir",{"v":2500,"d":"2,500 ₺"},{"v":1500,"d":"1,500 ₺"}]
[null,"Toplam Gelir",{"$f":"SUM(C8:C10)","v":{"v":9500,"d":"9,500 ₺"}},{"$f":"SUM(D8:D10)","v":{"v":9600,"d":"9,600 ₺"}}]
[null,"Fiili Giderler Dökümü"]

{"sheet":"Bütçe Özeti","index":1,"n_rows":41,"n_cols":7,"rows_kept":41}
[null,"Bütçe Özeti",{"$nulls":4}," "]
[]
[null,"Kategoriler","Tahmini Maliyet ","Fiili Maliyet ","Toplam "]
[null,"Çocuklar",{"v":140,"d":"140 ₺"},{"v":140,"d":"140 ₺"},{"v":0,"d":"0 ₺"}]
[null,"Ders Dışı Etkinlikler",{"v":40,"d":"40 ₺"},{"v":40,"d":"40 ₺"},{"v":0,"d":"0 ₺"}]
[null,"Okul Malzemeleri",null,null,{"v":0,"d":"0 ₺"}]
[null,"Okul Ücreti",{"v":100,"d":"100 ₺"},{"v":100,"d":"100 ₺"},{"v":0,"d":"0 ₺"}]
[null,"Sağlık",null,null,{"v":0,"d":"0 ₺"}]
[]
[null,"Eğlence",{"v":400,"d":"400 ₺"},{"v":358,"d":"358 ₺"},{"v":42,"d":"42 ₺"}]
[null,"Filmler",{"v":50,"d":"50 ₺"},{"v":28,"d":"28 ₺"},{"v":22,"d":"22 ₺"}]
[null,"Konserler",{"v":50,"d":"50 ₺"},{"v":40,"d":"40 ₺"},{"v":10,"d":"10 ₺"}]
[null,"Müzik (CD’ler, İndirmeler vb.)",{"v":50,"d":"50 ₺"},{"v":30,"d":"30 ₺"},{"v":20,"d":"20 ₺"}]
[null,"Spor Etkinlikleri",{"v":0,"d":"0 ₺"},{"v":40,"d":"40 ₺"},{"v":-40,"d":"-40 ₺"}]
[null,"Tiyatro",{"v":200,"d":"200 ₺"},{"v":150,"d":"150 ₺"},{"v":50,"d":"50 ₺"}]
[null,"Video/DVD (kiralanan)",{"v":30,"d":"30 ₺"},{"v":20,"d":"20 ₺"},{"v":10,"d":"10 ₺"}]
[null,"Video/DVD (Satın alınan)",{"v":20,"d":"20 ₺"},{"v":50,"d":"50 ₺"},{"v":-30,"d":"-30 ₺"}]
[]
[null,"Barınma",{"v":2830,"d":"2,830 ₺"},{"v":2702,"d":"2,702 ₺"},{"v":-72,"d":"-72 ₺"}]
[]
[null,"Evcil Hayvanlar",{"v":170,"d":"170 ₺"},{"v":100,"d":"100 ₺"},{"v":70,"d":"70 ₺"}]
[]
[null,"Hediyeler ve Bağışlar",{"v":100,"d":"100 ₺"},{"v":125,"d":"125 ₺"},{"v":-25,"d":"-25 ₺"}]
[]
[null,"Kişisel Bakım",{"v":150,"d":"150 ₺"},{"v":140,"d":"140 ₺"},{"v":10,"d":"10 ₺"}]
[]
[null,"Krediler",{"v":200,"d":"200 ₺"},{"v":200,"d":"200 ₺"},{"v":0,"d":"0 ₺"}]
[]
[null,"Sigorta",{"v":900,"d":"900 ₺"},{"v":900,"d":"900 ₺"},{"v":0,"d":"0 ₺"}]
[]
[null,"Ulaşım",{"v":1425,"d":"1,425 ₺"},{"v":1375,"d":"1,375 ₺"},{"v":50,"d":"50 ₺"}]
[]
[null,"Vergiler",{"v":300,"d":"300 ₺"},{"v":300,"d":"300 ₺"},{"v":0,"d":"0 ₺"}]
[]
[null,"Yiyecek",{"v":1100,"d":"1,100 ₺"},{"v":1320,"d":"1,320 ₺"},{"v":-220,"d":"-220 ₺"}]
[]
[null,"Tasarruf",{"v":200,"d":"200 ₺"},{"v":200,"d":"200 ₺"},{"v":0,"d":"0 ₺"}]
[null,"Yatırım Hesabı",{"v":200,"d":"200 ₺"},{"v":200,"d":"200 ₺"},{"v":0,"d":"0 ₺"}]
[null,"Emeklilik Hesabı",null,null,{"v":0,"d":"0 ₺"}]
[]
[null,"Genel Toplam",{"v":7915,"d":"7,915 ₺"},{"v":7860,"d":"7,860 ₺"},{"v":-145,"d":"-145 ₺"}]

{"sheet":"Aylık Giderler","index":2,"n_rows":61,"n_cols":8,"rows_kept":61}
[{"$nulls":7}," "]
[null,"Açıklama","Kategori","Tahmini Maliyet","Fiili Maliyet","Fark","Fiili Maliyete Genel Bakış"]
[null,"Ders Dışı Etkinlikler","Çocuklar",{"v":40,"d":"40 ₺"},{"v":40,"d":"40 ₺"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]=\"\",Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]-Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]])","v":{"v":0,"d":"0 ₺"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]","v":40}]
[null,"Sağlık","Çocuklar",null,null,{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]=\"\",Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]-Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]])","v":""},{"$f":"Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]","v":0}]
[null,"Okul Malzemeleri","Çocuklar",null,null,{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]=\"\",Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]-Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]])","v":""},{"$f":"Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]","v":0}]
[null,"Okul Ücreti","Çocuklar",{"v":100,"d":"100 ₺"},{"v":100,"d":"100 ₺"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]=\"\",Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]-Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]])","v":{"v":0,"d":"0 ₺"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]","v":100}]
[null,"Konserler","Eğlence",{"v":50,"d":"50 ₺"},{"v":40,"d":"40 ₺"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]=\"\",Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]-Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]])","v":{"v":10,"d":"10 ₺"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]","v":40}]
[null,"Tiyatro","Eğlence",{"v":200,"d":"200 ₺"},{"v":150,"d":"150 ₺"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]=\"\",Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]-Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]])","v":{"v":50,"d":"50 ₺"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]","v":150}]
[null,"Filmler","Eğlence",{"v":50,"d":"50 ₺"},{"v":28,"d":"28 ₺"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]=\"\",Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]-Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]])","v":{"v":22,"d":"22 ₺"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]","v":28}]
[null,"Müzik (CD’ler, İndirmeler vb.)","Eğlence",{"v":50,"d":"50 ₺"},{"v":30,"d":"30 ₺"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]=\"\",Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]-Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]])","v":{"v":20,"d":"20 ₺"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]","v":30}]
[null,"Spor Etkinlikleri","Eğlence",{"v":0,"d":"0 ₺"},{"v":40,"d":"40 ₺"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]=\"\",Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]-Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]])","v":{"v":-40,"d":"-40 ₺"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]","v":40}]
[null,"Video/DVD (Satın alınan)","Eğlence",{"v":20,"d":"20 ₺"},{"v":50,"d":"50 ₺"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]=\"\",Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]-Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]])","v":{"v":-30,"d":"-30 ₺"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]","v":50}]
[null,"Video/DVD (kiralanan)","Eğlence",{"v":30,"d":"30 ₺"},{"v":20,"d":"20 ₺"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]=\"\",Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]-Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]])","v":{"v":10,"d":"10 ₺"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]","v":20}]
[null,"Dışarıda Yemek","Yiyecek",{"v":1000,"d":"1,000 ₺"},{"v":1200,"d":"1,200 ₺"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]=\"\",Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]-Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]])","v":{"v":-200,"d":"-200 ₺"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]","v":1200}]
[null,"Market","Yiyecek",{"v":100,"d":"100 ₺"},{"v":120,"d":"120 ₺"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]=\"\",Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]-Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]])","v":{"v":-20,"d":"-20 ₺"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]","v":120}]
[null,"Hayır kurumu 1","Hediyeler ve Bağışlar",{"v":75,"d":"75 ₺"},{"v":100,"d":"100 ₺"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]=\"\",Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]-Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]])","v":{"v":-25,"d":"-25 ₺"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]","v":100}]
[null,"Hayır kurumu 2","Hediyeler ve Bağışlar",{"v":25,"d":"25 ₺"},{"v":25,"d":"25 ₺"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]=\"\",Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]-Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]])","v":{"v":0,"d":"0 ₺"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]","v":25}]
[null,"Hediye 1","Hediyeler ve Bağışlar",null,null,{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]=\"\",Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]-Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]])","v":""},{"$f":"Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]","v":0}]
[null,"Hediye 2","Hediyeler ve Bağışlar",null,null,{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]=\"\",Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]-Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]])","v":""},{"$f":"Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]","v":0}]
[null,"Kablolu TV/Uydu","Barınma",{"v":100,"d":"100 ₺"},{"v":100,"d":"100 ₺"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]=\"\",Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]-Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]])","v":{"v":0,"d":"0 ₺"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]","v":100}]
[null,"Elektrik","Barınma",{"v":45,"d":"45 ₺"},{"v":50,"d":"50 ₺"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]=\"\",Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]-Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]])","v":{"v":-5,"d":"-5 ₺"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]","v":50}]
[null,"Isınma","Barınma",{"v":300,"d":"300 ₺"},{"v":400,"d":"400 ₺"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]=\"\",Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]-Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]])","v":{"v":-100,"d":"-100 ₺"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]","v":400}]
[null,"Ev Temizleme Hizmeti","Barınma",{"v":200,"d":"200 ₺"},null,{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]=\"\",Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]-Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]])","v":""},{"$f":"Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]","v":0}]
[null,"Bakım","Barınma",{"v":200,"d":"200 ₺"},{"v":150,"d":"150 ₺"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]=\"\",Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]-Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]])","v":{"v":50,"d":"50 ₺"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]","v":150}]
[null,"Konut Kredisi Veya Kira","Barınma",{"v":1700,"d":"1,700 ₺"},{"v":1700,"d":"1,700 ₺"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]=\"\",Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]-Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]])","v":{"v":0,"d":"0 ₺"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]","v":1700}]
[null,"Doğal Gaz/Benzin","Barınma",null,null,{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]=\"\",Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]-Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]])","v":""},{"$f":"Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]","v":0}]
[null,"Çevrimiçi Hizmet/İnternet Hizmeti","Barınma",{"v":100,"d":"100 ₺"},{"v":100,"d":"100 ₺"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]=\"\",Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]-Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]])","v":{"v":0,"d":"0 ₺"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]","v":100}]
[null,"Telefon (Cep)","Barınma",{"v":60,"d":"60 ₺"},{"v":60,"d":"60 ₺"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]=\"\",Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]-Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]])","v":{"v":0,"d":"0 ₺"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]","v":60}]
[null,"Telefon (Ev)","Barınma",{"v":35,"d":"35 ₺"},{"v":39,"d":"39 ₺"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]=\"\",Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]-Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]])","v":{"v":-4,"d":"-4 ₺"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]","v":39}]
[null,"Diğer Malzemeler","Barınma",{"v":40,"d":"40 ₺"},{"v":55,"d":"55 ₺"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]=\"\",Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]-Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]])","v":{"v":-15,"d":"-15 ₺"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]","v":55}]
[null,"Atık Temizleme ve Geri Dönüşüm","Barınma",{"v":25,"d":"25 ₺"},{"v":22,"d":"22 ₺"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]=\"\",Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]-Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]])","v":{"v":3,"d":"3 ₺"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]","v":22}]
[null,"Su ve Kanalizasyon","Barınma",{"v":25,"d":"25 ₺"},{"v":26,"d":"26 ₺"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]=\"\",Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]-Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]])","v":{"v":-1,"d":"-1 ₺"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]","v":26}]
[null,"Sağlık","Sigorta",{"v":400,"d":"400 ₺"},{"v":400,"d":"400 ₺"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]=\"\",Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]-Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]])","v":{"v":0,"d":"0 ₺"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]","v":400}]
[null,"Ev","Sigorta",{"v":400,"d":"400 ₺"},{"v":400,"d":"400 ₺"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]=\"\",Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]-Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]])","v":{"v":0,"d":"0 ₺"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]","v":400}]
[null,"Yaşam","Sigorta",{"v":100,"d":"100 ₺"},{"v":100,"d":"100 ₺"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]=\"\",Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]-Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]])","v":{"v":0,"d":"0 ₺"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]","v":100}]
[null,"Kredi Kartı 1","Krediler",{"v":200,"d":"200 ₺"},{"v":200,"d":"200 ₺"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]=\"\",Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]-Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]])","v":{"v":0,"d":"0 ₺"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]","v":200}]
[null,"Kredi Kartı 2","Krediler",null,null,{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]=\"\",Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]-Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]])","v":""},{"$f":"Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]","v":0}]
[null,"Kredi Kartı 3","Krediler",null,null,{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]=\"\",Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]-Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]])","v":""},{"$f":"Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]","v":0}]
[null,"Kişisel","Krediler",null,null,{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]=\"\",Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]-Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]])","v":""},{"$f":"Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]","v":0}]
[null,"Öğrenci","Krediler",null,null,{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]=\"\",Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]-Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]])","v":""},{"$f":"Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]","v":0}]
[null,"Giyim","Kişisel Bakım",{"v":150,"d":"150 ₺"},{"v":140,"d":"140 ₺"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]=\"\",Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]-Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]])","v":{"v":10,"d":"10 ₺"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]","v":140}]
[null,"Kuru Temizleme","Kişisel Bakım",null,null,{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]=\"\",Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]-Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]])","v":""},{"$f":"Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]","v":0}]
[null,"Kuaför","Kişisel Bakım",null,null,{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]=\"\",Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]-Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]])","v":""},{"$f":"Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]","v":0}]
[null,"Sağlık Kulübü","Kişisel Bakım",null,null,{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]=\"\",Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]-Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]])","v":""},{"$f":"Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]","v":0}]
[null,"Medikal","Kişisel Bakım",null,null,{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]=\"\",Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]-Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]])","v":""},{"$f":"Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]","v":0}]
[null,"Yiyecek","Evcil Hayvanlar",{"v":150,"d":"150 ₺"},{"v":75,"d":"75 ₺"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]=\"\",Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]-Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]])","v":{"v":75,"d":"75 ₺"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]","v":75}]
[null,"Bakım","Evcil Hayvanlar",{"v":20,"d":"20 ₺"},{"v":25,"d":"25 ₺"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]=\"\",Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]-Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]])","v":{"v":-5,"d":"-5 ₺"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]","v":25}]
[null,"Sağlık","Evcil Hayvanlar",null,null,{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]=\"\",Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]-Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]])","v":""},{"$f":"Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]","v":0}]
[null,"Oyuncak","Evcil Hayvanlar",null,null,{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]=\"\",Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]-Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]])","v":""},{"$f":"Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]","v":0}]
[null,"Yatırım Hesabı","Tasarruf",{"v":200,"d":"200 ₺"},{"v":200,"d":"200 ₺"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]=\"\",Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]-Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]])","v":{"v":0,"d":"0 ₺"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]","v":200}]
[null,"Emeklilik Hesabı","Tasarruf",null,null,{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]=\"\",Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]-Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]])","v":""},{"$f":"Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]","v":0}]
[null,"Federal","Vergiler",{"v":300,"d":"300 ₺"},{"v":300,"d":"300 ₺"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]=\"\",Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]-Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]])","v":{"v":0,"d":"0 ₺"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]","v":300}]
[null,"Yerel","Vergiler",null,null,{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]=\"\",Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]-Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]])","v":""},{"$f":"Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]","v":0}]
[null,"Devlet","Vergiler",null,null,{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]=\"\",Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]-Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]])","v":""},{"$f":"Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]","v":0}]
[null,"Otobüs/Taksi Ücretleri","Ulaşım",{"v":100,"d":"100 ₺"},{"v":150,"d":"150 ₺"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]=\"\",Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]-Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]])","v":{"v":-50,"d":"-50 ₺"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]","v":150}]
[null,"Yakıt","Ulaşım",{"v":450,"d":"450 ₺"},{"v":400,"d":"400 ₺"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]=\"\",Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]-Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]])","v":{"v":50,"d":"50 ₺"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]","v":400}]
[null,"Sigorta","Ulaşım",{"v":300,"d":"300 ₺"},{"v":300,"d":"300 ₺"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]=\"\",Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]-Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]])","v":{"v":0,"d":"0 ₺"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]","v":300}]
[null,"Ruhsat alma ","Ulaşım",{"v":25,"d":"25 ₺"},{"v":25,"d":"25 ₺"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]=\"\",Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]-Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]])","v":{"v":0,"d":"0 ₺"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]","v":25}]
[null,"Bakım","Ulaşım",{"v":100,"d":"100 ₺"},{"v":50,"d":"50 ₺"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]=\"\",Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]-Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]])","v":{"v":50,"d":"50 ₺"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]","v":50}]
[null,"Park Ücretleri","Ulaşım",null,null,{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]=\"\",Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]-Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]])","v":""},{"$f":"Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]","v":0}]
[null,"Araç Ödemesi","Ulaşım",{"v":450,"d":"450 ₺"},{"v":450,"d":"450 ₺"},{"$f":"IF(OR(Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]=\"\",Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]=\"\"),\"\",Monthly_Expenses_Table[[#This Row],[Tahmini Maliyet]]-Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]])","v":{"v":0,"d":"0 ₺"}},{"$f":"Monthly_Expenses_Table[[#This Row],[Fiili Maliyet]]","v":450}]

{"sheet":"Ek Veri","index":3,"n_rows":17,"n_cols":6,"rows_kept":17}
[{"$nulls":5}," "]
[null,"Bütçe Grafiği için PivotTable",null,null,"Kategori Listesi"]
[]
[null,"Kategoriler","Maliyet ",null,"Kategori eklemek için aşağıya yazın"]
[null,"Evcil Hayvanlar",{"v":100,"d":"100 ₺"},null,"Çocuklar"]
[null,"Hediyeler ve Bağışlar",{"v":125,"d":"125 ₺"},null,"Eğlence"]
[null,"Kişisel Bakım",{"v":140,"d":"140 ₺"},null,"Yiyecek"]
[null,"Çocuklar",{"v":140,"d":"140 ₺"},null,"Hediyeler ve Bağışlar"]
[null,"Krediler",{"v":200,"d":"200 ₺"},null,"Barınma"]
[null,"Tasarruf",{"v":200,"d":"200 ₺"},null,"Sigorta"]
[null,"Vergiler",{"v":300,"d":"300 ₺"},null,"Krediler"]
[null,"Eğlence",{"v":358,"d":"358 ₺"},null,"Kişisel Bakım"]
[null,"Sigorta",{"v":900,"d":"900 ₺"},null,"Evcil Hayvanlar"]
[null,"Yiyecek",{"v":1320,"d":"1,320 ₺"},null,"Tasarruf"]
[null,"Ulaşım",{"v":1375,"d":"1,375 ₺"},null,"Vergiler"]
[null,"Barınma",{"v":2702,"d":"2,702 ₺"},null,"Ulaşım"]
[null,"Genel Toplam",{"v":7860,"d":"7,860 ₺"}]