{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["Toplu Netten Brüte","Toplu Brütten Nete","Net>Brüt","brüt>net"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":3,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Toplu Netten Brüte","index":0,"n_rows":5,"n_cols":3,"rows_kept":5,"cut":false,"hidden":false,"merged":[[0,0,1,0],[0,1,1,1],[0,2,1,2]]}
["TC","Adı ve Soyadı","Net Ücret"]
[]
[1234567890,"ali01",5500]
[2345678901,"ali02",6000]
[3456789912,"ali03",6500]

{"sheet":"Toplu Brütten Nete","index":1,"n_rows":5,"n_cols":3,"rows_kept":5,"cut":false,"hidden":false,"merged":[[0,0,1,0],[0,1,1,1],[0,2,1,2]]}
["TC","Adı ve Soyadı","Brüt Ücret"]
[]
[1234567890,"ali01",5500]
[2345678901,"ali02",6000]
[3456789912,"ali03",6500]

{"sheet":"Net>Brüt","index":2,"n_rows":15,"n_cols":18,"rows_kept":15,"cut":false,"hidden":false,"merged":[[12,16,12,18]]}
["2022","SGK MATRAH","SGK İŞÇİ","MATRAH","KÜMÜLATİF GV MATRAH","HESAPLANAN GELİR VERGİSİ","ASGARİ ÜCRET KÜMÜLATİF MATRAH","ASGARİ ÜCRETİN VERGİSİ","İSTİSNA MATRAH","KESİLECEK GELİR VERGİSİ","DAMGA VERGİSİ","NET ÜCRET","SGK İŞVEREN","İŞVEREN İŞSİZLİK","İŞVEREN TOPLAM MALİYET",null,"Hedef Net Ücret",5500]
["ocak",6747.7159922227975,{"$f":"IF(B2<37530,B2*0.15,37530*0.15)","v":1012.1573988334196},{"$f":"Tablo234[[#This Row],[SGK MATRAH]]-Tablo234[[#This Row],[SGK İŞÇİ]]","v":5735.5585933893781},{"$f":"D2","v":5735.5585933893781},{"$f":"gelir_vergisi(Tablo234[[#This Row],[MATRAH]],Tablo234[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":860.33379000000002},4253.3999999999996,638.01,4253.3999999999996,{"$f":"Tablo234[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo234[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":222.32379000000003},{"$f":"(Tablo234[[#This Row],[SGK MATRAH]]-5004)*0.00759","v":13.234804380971033},{"$f":"Tablo234[[#This Row],[SGK MATRAH]]-Tablo234[[#This Row],[SGK İŞÇİ]]-Tablo234[[#This Row],[KESİLECEK GELİR VERGİSİ]]-Tablo234[[#This Row],[DAMGA VERGİSİ]]","v":5499.999999008407},{"$f":"IF(B2<37530,B2*0.155,37530*0.155)","v":1045.8959787945337},{"$f":"IF(B2<37530,B2*0.02,37530*0.02)","v":134.95431984445594},{"$f":"B2+M2+N2","v":7928.5662908617878}]
["şubat",6747.7159922227975,1012.1573988334196,{"$f":"Tablo234[[#This Row],[SGK MATRAH]]-Tablo234[[#This Row],[SGK İŞÇİ]]","v":5735.5585933893781},{"$f":"D3+E2","v":11471.117186778756},{"$f":"gelir_vergisi(Tablo234[[#This Row],[MATRAH]],Tablo234[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":860.33379000000002},{"$f":"G2+4253.4","v":8506.7999999999993},638.01,4253.3999999999996,{"$f":"Tablo234[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo234[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":222.32379000000003},{"$f":"(Tablo234[[#This Row],[SGK MATRAH]]-5004)*0.00759","v":13.234804380971033},{"$f":"Tablo234[[#This Row],[SGK MATRAH]]-Tablo234[[#This Row],[SGK İŞÇİ]]-Tablo234[[#This Row],[KESİLECEK GELİR VERGİSİ]]-Tablo234[[#This Row],[DAMGA VERGİSİ]]","v":5499.999999008407},1045.8959787945337,134.95431984445594,7928.5662908617878]
["mart",6747.7159922227975,1012.1573988334196,{"$f":"Tablo234[[#This Row],[SGK MATRAH]]-Tablo234[[#This Row],[SGK İŞÇİ]]","v":5735.5585933893781},17206.675780168134,{"$f":"gelir_vergisi(Tablo234[[#This Row],[MATRAH]],Tablo234[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":860.33379000000002},{"$f":"G3+4253.4","v":12760.199999999999},638.01,4253.3999999999996,{"$f":"Tablo234[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo234[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":222.32379000000003},{"$f":"(Tablo234[[#This Row],[SGK MATRAH]]-5004)*0.00759","v":13.234804380971033},{"$f":"Tablo234[[#This Row],[SGK MATRAH]]-Tablo234[[#This Row],[SGK İŞÇİ]]-Tablo234[[#This Row],[KESİLECEK GELİR VERGİSİ]]-Tablo234[[#This Row],[DAMGA VERGİSİ]]","v":5499.999999008407},1045.8959787945337,134.95431984445594,7928.5662908617878]
["nisan",6747.7159922227975,1012.1573988334196,{"$f":"Tablo234[[#This Row],[SGK MATRAH]]-Tablo234[[#This Row],[SGK İŞÇİ]]","v":5735.5585933893781},22942.234373557512,{"$f":"gelir_vergisi(Tablo234[[#This Row],[MATRAH]],Tablo234[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":860.33379000000002},17013.599999999999,638.01,4253.3999999999996,{"$f":"Tablo234[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo234[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":222.32379000000003},{"$f":"(Tablo234[[#This Row],[SGK MATRAH]]-5004)*0.00759","v":13.234804380971033},{"$f":"Tablo234[[#This Row],[SGK MATRAH]]-Tablo234[[#This Row],[SGK İŞÇİ]]-Tablo234[[#This Row],[KESİLECEK GELİR VERGİSİ]]-Tablo234[[#This Row],[DAMGA VERGİSİ]]","v":5499.999999008407},1045.8959787945337,134.95431984445594,7928.5662908617878]
["mayıs",6747.7159922227975,1012.1573988334196,{"$f":"Tablo234[[#This Row],[SGK MATRAH]]-Tablo234[[#This Row],[SGK İŞÇİ]]","v":5735.5585933893781},28677.79296694689,{"$f":"gelir_vergisi(Tablo234[[#This Row],[MATRAH]],Tablo234[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":860.33379000000002},21267,638.01,4253.3999999999996,{"$f":"Tablo234[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo234[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":222.32379000000003},{"$f":"(Tablo234[[#This Row],[SGK MATRAH]]-5004)*0.00759","v":13.234804380971033},{"$f":"Tablo234[[#This Row],[SGK MATRAH]]-Tablo234[[#This Row],[SGK İŞÇİ]]-Tablo234[[#This Row],[KESİLECEK GELİR VERGİSİ]]-Tablo234[[#This Row],[DAMGA VERGİSİ]]","v":5499.999999008407},1045.8959787945337,134.95431984445594,7928.5662908617878]
["haziran",6927.1713507468185,1039.0757026120227,{"$f":"Tablo234[[#This Row],[SGK MATRAH]]-Tablo234[[#This Row],[SGK İŞÇİ]]","v":5888.0956481347957},34565.888615081683,{"$f":"gelir_vergisi(Tablo234[[#This Row],[MATRAH]],Tablo234[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":1011.50877},25520.400000000001,638.01,4253.3999999999996,{"$f":"Tablo234[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo234[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":373.49877000000004},{"$f":"(Tablo234[[#This Row],[SGK MATRAH]]-5004)*0.00759","v":14.596870552168353},{"$f":"Tablo234[[#This Row],[SGK MATRAH]]-Tablo234[[#This Row],[SGK İŞÇİ]]-Tablo234[[#This Row],[KESİLECEK GELİR VERGİSİ]]-Tablo234[[#This Row],[DAMGA VERGİSİ]]","v":5500.0000075826274},1073.7115593657568,138.54342701493638,8139.4263371275119]
["temmuz",7174.208652459065,1076.1312978688597,{"$f":"Tablo234[[#This Row],[SGK MATRAH]]-Tablo234[[#This Row],[SGK İŞÇİ]]","v":6098.0773545902048},40663.965969671888,{"$f":"gelir_vergisi(Tablo234[[#This Row],[MATRAH]],Tablo234[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":1219.6154800000002},29773.800000000003,638.01,4253.3999999999996,{"$f":"Tablo234[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo234[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":581.60548000000017},{"$f":"(Tablo234[[#This Row],[SGK MATRAH]]-5004)*0.00759","v":16.471883672164303},{"$f":"Tablo234[[#This Row],[SGK MATRAH]]-Tablo234[[#This Row],[SGK İŞÇİ]]-Tablo234[[#This Row],[KESİLECEK GELİR VERGİSİ]]-Tablo234[[#This Row],[DAMGA VERGİSİ]]","v":5499.9999909180406},1112.0023411311552,143.48417304918129,8429.6951666394016]
["ağustos",7023.4672893026573,1053.5200933953986,{"$f":"Tablo234[[#This Row],[SGK MATRAH]]-Tablo234[[#This Row],[SGK İŞÇİ]]","v":5969.9471959072589},46633.91316557915,{"$f":"gelir_vergisi(Tablo234[[#This Row],[MATRAH]],Tablo234[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":1193.9894400000001},34027.200000000004,739.37,4253.3999999999996,{"$f":"Tablo234[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo234[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":454.61944000000005},{"$f":"(Tablo234[[#This Row],[SGK MATRAH]]-5004)*0.00759","v":15.32775672580717},{"$f":"Tablo234[[#This Row],[SGK MATRAH]]-Tablo234[[#This Row],[SGK İŞÇİ]]-Tablo234[[#This Row],[KESİLECEK GELİR VERGİSİ]]-Tablo234[[#This Row],[DAMGA VERGİSİ]]","v":5499.9999991814511},1088.6374298419119,140.46934578605314,8252.5740649306226]
["eylül",6857.9284067756271,1028.6892610163441,{"$f":"Tablo234[[#This Row],[SGK MATRAH]]-Tablo234[[#This Row],[SGK İŞÇİ]]","v":5829.239145759283},52463.152311338432,{"$f":"gelir_vergisi(Tablo234[[#This Row],[MATRAH]],Tablo234[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":1165.84782},38280.600000000006,850.68,4253.3999999999996,{"$f":"Tablo234[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo234[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":315.16782000000001},{"$f":"(Tablo234[[#This Row],[SGK MATRAH]]-5004)*0.00759","v":14.07131660742701},{"$f":"Tablo234[[#This Row],[SGK MATRAH]]-Tablo234[[#This Row],[SGK İŞÇİ]]-Tablo234[[#This Row],[KESİLECEK GELİR VERGİSİ]]-Tablo234[[#This Row],[DAMGA VERGİSİ]]","v":5500.0000091518559},1062.9789030502222,137.15856813551255,8058.0658779613623]
["ekim",6857.9284067756271,1028.6892610163441,{"$f":"Tablo234[[#This Row],[SGK MATRAH]]-Tablo234[[#This Row],[SGK İŞÇİ]]","v":5829.239145759283},58292.391457097714,{"$f":"gelir_vergisi(Tablo234[[#This Row],[MATRAH]],Tablo234[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":1165.84782},42534.000000000007,850.68,4253.3999999999996,{"$f":"Tablo234[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo234[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":315.16782000000001},{"$f":"(Tablo234[[#This Row],[SGK MATRAH]]-5004)*0.00759","v":14.07131660742701},{"$f":"Tablo234[[#This Row],[SGK MATRAH]]-Tablo234[[#This Row],[SGK İŞÇİ]]-Tablo234[[#This Row],[KESİLECEK GELİR VERGİSİ]]-Tablo234[[#This Row],[DAMGA VERGİSİ]]","v":5500.0000091518559},1062.9789030502222,137.15856813551255,8058.0658779613623]
["kasım",6857.9284067756271,1028.6892610163441,{"$f":"Tablo234[[#This Row],[SGK MATRAH]]-Tablo234[[#This Row],[SGK İŞÇİ]]","v":5829.239145759283},64121.630602856996,{"$f":"gelir_vergisi(Tablo234[[#This Row],[MATRAH]],Tablo234[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":1165.84782},46787.400000000009,850.68,4253.3999999999996,{"$f":"Tablo234[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo234[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":315.16782000000001},{"$f":"(Tablo234[[#This Row],[SGK MATRAH]]-5004)*0.00759","v":14.07131660742701},{"$f":"Tablo234[[#This Row],[SGK MATRAH]]-Tablo234[[#This Row],[SGK İŞÇİ]]-Tablo234[[#This Row],[KESİLECEK GELİR VERGİSİ]]-Tablo234[[#This Row],[DAMGA VERGİSİ]]","v":5500.0000091518559},1062.9789030502222,137.15856813551255,8058.0658779613623]
["aralık",6857.9284067756271,1028.6892610163441,{"$f":"Tablo234[[#This Row],[SGK MATRAH]]-Tablo234[[#This Row],[SGK İŞÇİ]]","v":5829.239145759283},69950.869748616286,{"$f":"gelir_vergisi(Tablo234[[#This Row],[MATRAH]],Tablo234[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":1165.84782},51040.80000000001,850.68,4253.3999999999996,{"$f":"Tablo234[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo234[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":315.16782000000001},{"$f":"(Tablo234[[#This Row],[SGK MATRAH]]-5004)*0.00759","v":14.07131660742701},{"$f":"Tablo234[[#This Row],[SGK MATRAH]]-Tablo234[[#This Row],[SGK İŞÇİ]]-Tablo234[[#This Row],[KESİLECEK GELİR VERGİSİ]]-Tablo234[[#This Row],[DAMGA VERGİSİ]]","v":5500.0000091518559},1062.9789030502222,137.15856813551255,8058.0658779613623,null,"www.vizyonkurumsal.com.tr"]
["TOPLAM",{"$f":"SUBTOTAL(109,Tablo234[SGK MATRAH])","v":82295.140880725026},{"$f":"SUBTOTAL(109,Tablo234[SGK İŞÇİ])","v":12344.271132108759},{"$f":"SUBTOTAL(109,Tablo234[MATRAH])","v":69950.869748616286},{"$f":"SUBTOTAL(109,Tablo234[KÜMÜLATİF GV MATRAH])","v":452725.19077108282},{"$f":"SUBTOTAL(109,Tablo234[HESAPLANAN GELİR VERGİSİ])","v":12390.173919999997},{"$f":"SUBTOTAL(109,Tablo234[ASGARİ ÜCRET KÜMÜLATİF MATRAH])","v":331765.2},{"$f":"SUBTOTAL(109,Tablo234[ASGARİ ÜCRETİN VERGİSİ])","v":8608.1600000000017},{"$f":"SUBTOTAL(109,Tablo234[İSTİSNA MATRAH])","v":51040.80000000001},{"$f":"SUM(Tablo234[[#Totals],[ASGARİ ÜCRET KÜMÜLATİF MATRAH]:[İSTİSNA MATRAH]])","v":391414.16},{"$f":"SUBTOTAL(109,Tablo234[DAMGA VERGİSİ])","v":168.85579928470304},{"$f":"SUBTOTAL(109,Tablo234[NET ÜCRET])","v":66000.000029331597},{"$f":"SUBTOTAL(109,Tablo234[SGK İŞVEREN])","v":12755.746836512377},{"$f":"SUBTOTAL(109,Tablo234[İŞVEREN İŞSİZLİK])","v":1645.9028176145005},{"$f":"SUBTOTAL(109,Tablo234[İŞVEREN TOPLAM MALİYET])","v":96696.790534851913}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(Tablo234[İŞVEREN TOPLAM MALİYET])","v":8058.065877904326}]

{"sheet":"brüt>net","index":3,"n_rows":15,"n_cols":17,"rows_kept":15,"cut":false,"hidden":false,"merged":[[12,16,12,18]]}
["2022","SGK MATRAH","SGK İŞÇİ","MATRAH","KÜMÜLATİF GV MATRAH","HESAPLANAN GELİR VERGİSİ","ASGARİ ÜCRET KÜMÜLATİF MATRAH","ASGARİ ÜCRETİN VERGİSİ","İSTİSNA MATRAH","KESİLECEK GELİR VERGİSİ","DAMGA VERGİSİ","NET ÜCRET","SGK İŞVEREN","İŞVEREN İŞSİZLİK","İŞVEREN TOPLAM MALİYET"]
["ocak",6500,{"$f":"IF(B2<37530,B2*0.15,37530*0.15)","v":975},{"$f":"Tablo2345[[#This Row],[SGK MATRAH]]-Tablo2345[[#This Row],[SGK İŞÇİ]]","v":5525},{"$f":"D2","v":5525},{"$f":"gelir_vergisi(Tablo2345[[#This Row],[MATRAH]],Tablo2345[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":828.75},4253.3999999999996,638.01,4253.3999999999996,{"$f":"Tablo2345[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo2345[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":190.74},{"$f":"(Tablo2345[[#This Row],[SGK MATRAH]]-5004)*0.00759","v":11.35464},{"$f":"Tablo2345[[#This Row],[SGK MATRAH]]-Tablo2345[[#This Row],[SGK İŞÇİ]]-Tablo2345[[#This Row],[KESİLECEK GELİR VERGİSİ]]-Tablo2345[[#This Row],[DAMGA VERGİSİ]]","v":5322.9053600000007},{"$f":"IF(B2<37530,B2*0.155,37530*0.155)","v":1007.5},{"$f":"IF(B2<37530,B2*0.02,37530*0.02)","v":130},{"$f":"B2+M2+N2","v":7637.5}]
["şubat",6500,975,{"$f":"Tablo2345[[#This Row],[SGK MATRAH]]-Tablo2345[[#This Row],[SGK İŞÇİ]]","v":5525},{"$f":"D3+E2","v":11050},{"$f":"gelir_vergisi(Tablo2345[[#This Row],[MATRAH]],Tablo2345[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":828.75},{"$f":"G2+4253.4","v":8506.7999999999993},638.01,4253.3999999999996,{"$f":"Tablo2345[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo2345[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":190.74},{"$f":"(Tablo2345[[#This Row],[SGK MATRAH]]-5004)*0.00759","v":11.35464},{"$f":"Tablo2345[[#This Row],[SGK MATRAH]]-Tablo2345[[#This Row],[SGK İŞÇİ]]-Tablo2345[[#This Row],[KESİLECEK GELİR VERGİSİ]]-Tablo2345[[#This Row],[DAMGA VERGİSİ]]","v":5322.9053600000007},1007.5,130,7637.5]
["mart",6500,975,{"$f":"Tablo2345[[#This Row],[SGK MATRAH]]-Tablo2345[[#This Row],[SGK İŞÇİ]]","v":5525},16575,{"$f":"gelir_vergisi(Tablo2345[[#This Row],[MATRAH]],Tablo2345[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":828.75},{"$f":"G3+4253.4","v":12760.199999999999},638.01,4253.3999999999996,{"$f":"Tablo2345[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo2345[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":190.74},{"$f":"(Tablo2345[[#This Row],[SGK MATRAH]]-5004)*0.00759","v":11.35464},{"$f":"Tablo2345[[#This Row],[SGK MATRAH]]-Tablo2345[[#This Row],[SGK İŞÇİ]]-Tablo2345[[#This Row],[KESİLECEK GELİR VERGİSİ]]-Tablo2345[[#This Row],[DAMGA VERGİSİ]]","v":5322.9053600000007},1007.5,130,7637.5]
["nisan",6500,975,{"$f":"Tablo2345[[#This Row],[SGK MATRAH]]-Tablo2345[[#This Row],[SGK İŞÇİ]]","v":5525},22100,{"$f":"gelir_vergisi(Tablo2345[[#This Row],[MATRAH]],Tablo2345[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":828.75},17013.599999999999,638.01,4253.3999999999996,{"$f":"Tablo2345[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo2345[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":190.74},{"$f":"(Tablo2345[[#This Row],[SGK MATRAH]]-5004)*0.00759","v":11.35464},{"$f":"Tablo2345[[#This Row],[SGK MATRAH]]-Tablo2345[[#This Row],[SGK İŞÇİ]]-Tablo2345[[#This Row],[KESİLECEK GELİR VERGİSİ]]-Tablo2345[[#This Row],[DAMGA VERGİSİ]]","v":5322.9053600000007},1007.5,130,7637.5]
["mayıs",6500,975,{"$f":"Tablo2345[[#This Row],[SGK MATRAH]]-Tablo2345[[#This Row],[SGK İŞÇİ]]","v":5525},27625,{"$f":"gelir_vergisi(Tablo2345[[#This Row],[MATRAH]],Tablo2345[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":828.75},21267,638.01,4253.3999999999996,{"$f":"Tablo2345[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo2345[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":190.74},{"$f":"(Tablo2345[[#This Row],[SGK MATRAH]]-5004)*0.00759","v":11.35464},{"$f":"Tablo2345[[#This Row],[SGK MATRAH]]-Tablo2345[[#This Row],[SGK İŞÇİ]]-Tablo2345[[#This Row],[KESİLECEK GELİR VERGİSİ]]-Tablo2345[[#This Row],[DAMGA VERGİSİ]]","v":5322.9053600000007},1007.5,130,7637.5]
["haziran",6500,975,{"$f":"Tablo2345[[#This Row],[SGK MATRAH]]-Tablo2345[[#This Row],[SGK İŞÇİ]]","v":5525},33150,{"$f":"gelir_vergisi(Tablo2345[[#This Row],[MATRAH]],Tablo2345[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":886.25},25520.400000000001,638.01,4253.3999999999996,{"$f":"Tablo2345[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo2345[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":248.24},{"$f":"(Tablo2345[[#This Row],[SGK MATRAH]]-5004)*0.00759","v":11.35464},{"$f":"Tablo2345[[#This Row],[SGK MATRAH]]-Tablo2345[[#This Row],[SGK İŞÇİ]]-Tablo2345[[#This Row],[KESİLECEK GELİR VERGİSİ]]-Tablo2345[[#This Row],[DAMGA VERGİSİ]]","v":5265.4053600000007},1007.5,130,7637.5]
["temmuz",6500,975,{"$f":"Tablo2345[[#This Row],[SGK MATRAH]]-Tablo2345[[#This Row],[SGK İŞÇİ]]","v":5525},38675,{"$f":"gelir_vergisi(Tablo2345[[#This Row],[MATRAH]],Tablo2345[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":1105},29773.800000000003,638.01,4253.3999999999996,{"$f":"Tablo2345[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo2345[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":466.99},{"$f":"(Tablo2345[[#This Row],[SGK MATRAH]]-5004)*0.00759","v":11.35464},{"$f":"Tablo2345[[#This Row],[SGK MATRAH]]-Tablo2345[[#This Row],[SGK İŞÇİ]]-Tablo2345[[#This Row],[KESİLECEK GELİR VERGİSİ]]-Tablo2345[[#This Row],[DAMGA VERGİSİ]]","v":5046.6553600000007},1007.5,130,7637.5]
["ağustos",6500,975,{"$f":"Tablo2345[[#This Row],[SGK MATRAH]]-Tablo2345[[#This Row],[SGK İŞÇİ]]","v":5525},44200,{"$f":"gelir_vergisi(Tablo2345[[#This Row],[MATRAH]],Tablo2345[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":1105},34027.200000000004,739.37,4253.3999999999996,{"$f":"Tablo2345[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo2345[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":365.63},{"$f":"(Tablo2345[[#This Row],[SGK MATRAH]]-5004)*0.00759","v":11.35464},{"$f":"Tablo2345[[#This Row],[SGK MATRAH]]-Tablo2345[[#This Row],[SGK İŞÇİ]]-Tablo2345[[#This Row],[KESİLECEK GELİR VERGİSİ]]-Tablo2345[[#This Row],[DAMGA VERGİSİ]]","v":5148.0153600000003},1007.5,130,7637.5]
["eylül",6500,975,{"$f":"Tablo2345[[#This Row],[SGK MATRAH]]-Tablo2345[[#This Row],[SGK İŞÇİ]]","v":5525},49725,{"$f":"gelir_vergisi(Tablo2345[[#This Row],[MATRAH]],Tablo2345[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":1105},38280.600000000006,850.68,4253.3999999999996,{"$f":"Tablo2345[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo2345[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":254.32000000000005},{"$f":"(Tablo2345[[#This Row],[SGK MATRAH]]-5004)*0.00759","v":11.35464},{"$f":"Tablo2345[[#This Row],[SGK MATRAH]]-Tablo2345[[#This Row],[SGK İŞÇİ]]-Tablo2345[[#This Row],[KESİLECEK GELİR VERGİSİ]]-Tablo2345[[#This Row],[DAMGA VERGİSİ]]","v":5259.3253600000007},1007.5,130,7637.5]
["ekim",6500,975,{"$f":"Tablo2345[[#This Row],[SGK MATRAH]]-Tablo2345[[#This Row],[SGK İŞÇİ]]","v":5525},55250,{"$f":"gelir_vergisi(Tablo2345[[#This Row],[MATRAH]],Tablo2345[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":1105},42534.000000000007,850.68,4253.3999999999996,{"$f":"Tablo2345[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo2345[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":254.32000000000005},{"$f":"(Tablo2345[[#This Row],[SGK MATRAH]]-5004)*0.00759","v":11.35464},{"$f":"Tablo2345[[#This Row],[SGK MATRAH]]-Tablo2345[[#This Row],[SGK İŞÇİ]]-Tablo2345[[#This Row],[KESİLECEK GELİR VERGİSİ]]-Tablo2345[[#This Row],[DAMGA VERGİSİ]]","v":5259.3253600000007},1007.5,130,7637.5]
["kasım",6500,975,{"$f":"Tablo2345[[#This Row],[SGK MATRAH]]-Tablo2345[[#This Row],[SGK İŞÇİ]]","v":5525},60775,{"$f":"gelir_vergisi(Tablo2345[[#This Row],[MATRAH]],Tablo2345[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":1105},46787.400000000009,850.68,4253.3999999999996,{"$f":"Tablo2345[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo2345[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":254.32000000000005},{"$f":"(Tablo2345[[#This Row],[SGK MATRAH]]-5004)*0.00759","v":11.35464},{"$f":"Tablo2345[[#This Row],[SGK MATRAH]]-Tablo2345[[#This Row],[SGK İŞÇİ]]-Tablo2345[[#This Row],[KESİLECEK GELİR VERGİSİ]]-Tablo2345[[#This Row],[DAMGA VERGİSİ]]","v":5259.3253600000007},1007.5,130,7637.5]
["aralık",6500,975,{"$f":"Tablo2345[[#This Row],[SGK MATRAH]]-Tablo2345[[#This Row],[SGK İŞÇİ]]","v":5525},66300,{"$f":"gelir_vergisi(Tablo2345[[#This Row],[MATRAH]],Tablo2345[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":1105},51040.80000000001,850.68,4253.3999999999996,{"$f":"Tablo2345[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo2345[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":254.32000000000005},{"$f":"(Tablo2345[[#This Row],[SGK MATRAH]]-5004)*0.00759","v":11.35464},{"$f":"Tablo2345[[#This Row],[SGK MATRAH]]-Tablo2345[[#This Row],[SGK İŞÇİ]]-Tablo2345[[#This Row],[KESİLECEK GELİR VERGİSİ]]-Tablo2345[[#This Row],[DAMGA VERGİSİ]]","v":5259.3253600000007},1007.5,130,7637.5,null,"www.vizyonkurumsal.com.tr"]
["Toplam",{"$f":"SUBTOTAL(109,Tablo2345[SGK MATRAH])","v":78000},{"$f":"SUBTOTAL(109,Tablo2345[SGK İŞÇİ])","v":11700},{"$f":"SUBTOTAL(109,Tablo2345[MATRAH])","v":66300},{"$f":"SUBTOTAL(109,Tablo2345[KÜMÜLATİF GV MATRAH])","v":430950},{"$f":"SUBTOTAL(109,Tablo2345[HESAPLANAN GELİR VERGİSİ])","v":11660},{"$f":"SUBTOTAL(109,Tablo2345[ASGARİ ÜCRET KÜMÜLATİF MATRAH])","v":331765.2},{"$f":"SUBTOTAL(109,Tablo2345[ASGARİ ÜCRETİN VERGİSİ])","v":8608.1600000000017},{"$f":"SUBTOTAL(109,Tablo2345[İSTİSNA MATRAH])","v":51040.80000000001},{"$f":"SUM(Tablo2345[[#Totals],[ASGARİ ÜCRET KÜMÜLATİF MATRAH]:[İSTİSNA MATRAH]])","v":391414.16},{"$f":"SUBTOTAL(109,Tablo2345[DAMGA VERGİSİ])","v":136.25568000000001},{"$f":"SUBTOTAL(109,Tablo2345[NET ÜCRET])","v":63111.904320000009},{"$f":"SUBTOTAL(109,Tablo2345[SGK İŞVEREN])","v":12090},{"$f":"SUBTOTAL(109,Tablo2345[İŞVEREN İŞSİZLİK])","v":1560},{"$f":"SUBTOTAL(109,Tablo2345[İŞVEREN TOPLAM MALİYET])","v":91650}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(Tablo2345[İŞVEREN TOPLAM MALİYET])","v":7637.5}]