{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["Toplu Netten Brüte","Toplu Brütten Nete","Net>Brüt","brüt>net","asgari ücret parametre","dilimler"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":5,"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",9000]
[2345678901,"ali02",10000]
[3456789912,"ali03",11000]

{"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",12000]
[2345678901,"ali02",13333]
[3456789912,"ali03",15000]

{"sheet":"Net>Brüt","index":2,"n_rows":17,"n_cols":18,"rows_kept":17,"cut":false,"hidden":false,"merged":[[12,16,12,18],[16,17,16,19]]}
["2023","SGK MATRAH","SGK/İŞSİZLİK İŞÇİ\n(%14+%1)","VERGİ MATRAHI","KÜMÜLATİF GV MATRAH","HESAPLANAN GELİR VERGİSİ","ASGARİ ÜCRET KÜMÜLATİF MATRAH","ASGARİ ÜCRETİN VERGİSİ","İSTİSNA MATRAH","KESİLECEK GELİR VERGİSİ","DAMGA VERGİSİ","NET ÜCRET","SGK İŞVEREN","İŞSİZLİK İŞVEREN ","İŞVEREN TOPLAM MALİYET",null,"Hedef Net Ücret",6500]
["ocak",7200.9333762291744,{"$f":"IF(B2<75060,B2*0.15,75060*0.15)","v":1080.1400064343761},{"$f":"Tablo234[[#This Row],[SGK MATRAH]]-Tablo234[[#This Row],[SGK/İŞSİZLİK İŞÇİ\n(%14+%1)]]","v":6120.7933697947983},{"$f":"D2","v":6120.7933697947983},{"$f":"gelir_vergisi(Tablo234[[#This Row],[VERGİ MATRAHI]],Tablo234[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":918.11901},8506.7999999999993,1276.02,{"$f":"Tablo234[[#This Row],[ASGARİ ÜCRET KÜMÜLATİF MATRAH]]","v":8506.7999999999993},{"$f":"Tablo234[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo234[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":-357.90098999999998},{"$f":"(Tablo234[[#This Row],[SGK MATRAH]]-10008)*0.00759","v":-21.305635674420568},{"$f":"Tablo234[[#This Row],[SGK MATRAH]]-Tablo234[[#This Row],[SGK/İŞSİZLİK İŞÇİ\n(%14+%1)]]-Tablo234[[#This Row],[KESİLECEK GELİR VERGİSİ]]-Tablo234[[#This Row],[DAMGA VERGİSİ]]","v":6499.9999954692194},{"$f":"IF(B2<75060,B2*0.155,75060*0.155)","v":1116.1446733155221},{"$f":"IF(B2<75060,B2*0.02,75060*0.02)","v":144.01866752458349},{"$f":"B2+M2+N2","v":8461.0967170692802}]
["şubat",7200.9333762291744,1080.1400064343761,{"$f":"Tablo234[[#This Row],[SGK MATRAH]]-Tablo234[[#This Row],[SGK/İŞSİZLİK İŞÇİ\n(%14+%1)]]","v":6120.7933697947983},{"$f":"D3+E2","v":12241.586739589597},{"$f":"gelir_vergisi(Tablo234[[#This Row],[VERGİ MATRAHI]],Tablo234[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":918.11901},{"$f":"G2+8506.8","v":17013.599999999999},1276.02,{"$f":"Tablo234[[#This Row],[ASGARİ ÜCRET KÜMÜLATİF MATRAH]]","v":17013.599999999999},{"$f":"Tablo234[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo234[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":-357.90098999999998},{"$f":"(Tablo234[[#This Row],[SGK MATRAH]]-10008)*0.00759","v":-21.305635674420568},{"$f":"Tablo234[[#This Row],[SGK MATRAH]]-Tablo234[[#This Row],[SGK/İŞSİZLİK İŞÇİ\n(%14+%1)]]-Tablo234[[#This Row],[KESİLECEK GELİR VERGİSİ]]-Tablo234[[#This Row],[DAMGA VERGİSİ]]","v":6499.9999954692194},1116.1446733155221,144.01866752458349,8461.0967170692802]
["mart",7200.9333762291744,1080.1400064343761,{"$f":"Tablo234[[#This Row],[SGK MATRAH]]-Tablo234[[#This Row],[SGK/İŞSİZLİK İŞÇİ\n(%14+%1)]]","v":6120.7933697947983},18362.380109384394,{"$f":"gelir_vergisi(Tablo234[[#This Row],[VERGİ MATRAHI]],Tablo234[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":918.11901},25520.399999999998,1276.02,{"$f":"Tablo234[[#This Row],[ASGARİ ÜCRET KÜMÜLATİF MATRAH]]","v":25520.399999999998},{"$f":"Tablo234[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo234[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":-357.90098999999998},{"$f":"(Tablo234[[#This Row],[SGK MATRAH]]-10008)*0.00759","v":-21.305635674420568},{"$f":"Tablo234[[#This Row],[SGK MATRAH]]-Tablo234[[#This Row],[SGK/İŞSİZLİK İŞÇİ\n(%14+%1)]]-Tablo234[[#This Row],[KESİLECEK GELİR VERGİSİ]]-Tablo234[[#This Row],[DAMGA VERGİSİ]]","v":6499.9999954692194},1116.1446733155221,144.01866752458349,8461.0967170692802]
["nisan",7200.9333762291744,1080.1400064343761,{"$f":"Tablo234[[#This Row],[SGK MATRAH]]-Tablo234[[#This Row],[SGK/İŞSİZLİK İŞÇİ\n(%14+%1)]]","v":6120.7933697947983},24483.173479179193,{"$f":"gelir_vergisi(Tablo234[[#This Row],[VERGİ MATRAHI]],Tablo234[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":918.11901},34027.199999999997,1276.02,{"$f":"Tablo234[[#This Row],[ASGARİ ÜCRET KÜMÜLATİF MATRAH]]","v":34027.199999999997},{"$f":"Tablo234[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo234[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":-357.90098999999998},{"$f":"(Tablo234[[#This Row],[SGK MATRAH]]-10008)*0.00759","v":-21.305635674420568},{"$f":"Tablo234[[#This Row],[SGK MATRAH]]-Tablo234[[#This Row],[SGK/İŞSİZLİK İŞÇİ\n(%14+%1)]]-Tablo234[[#This Row],[KESİLECEK GELİR VERGİSİ]]-Tablo234[[#This Row],[DAMGA VERGİSİ]]","v":6499.9999954692194},1116.1446733155221,144.01866752458349,8461.0967170692802]
["mayıs",7200.9333762291744,1080.1400064343761,{"$f":"Tablo234[[#This Row],[SGK MATRAH]]-Tablo234[[#This Row],[SGK/İŞSİZLİK İŞÇİ\n(%14+%1)]]","v":6120.7933697947983},30603.966848973992,{"$f":"gelir_vergisi(Tablo234[[#This Row],[VERGİ MATRAHI]],Tablo234[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":918.11901},42534,1276.02,{"$f":"Tablo234[[#This Row],[ASGARİ ÜCRET KÜMÜLATİF MATRAH]]","v":42534},{"$f":"Tablo234[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo234[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":-357.90098999999998},{"$f":"(Tablo234[[#This Row],[SGK MATRAH]]-10008)*0.00759","v":-21.305635674420568},{"$f":"Tablo234[[#This Row],[SGK MATRAH]]-Tablo234[[#This Row],[SGK/İŞSİZLİK İŞÇİ\n(%14+%1)]]-Tablo234[[#This Row],[KESİLECEK GELİR VERGİSİ]]-Tablo234[[#This Row],[DAMGA VERGİSİ]]","v":6499.9999954692194},1116.1446733155221,144.01866752458349,8461.0967170692802]
["haziran",7200.9333762291744,1080.1400064343761,{"$f":"Tablo234[[#This Row],[SGK MATRAH]]-Tablo234[[#This Row],[SGK/İŞSİZLİK İŞÇİ\n(%14+%1)]]","v":6120.7933697947983},36724.760218768788,{"$f":"gelir_vergisi(Tablo234[[#This Row],[VERGİ MATRAHI]],Tablo234[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":918.11901},51040.800000000003,1276.02,{"$f":"Tablo234[[#This Row],[ASGARİ ÜCRET KÜMÜLATİF MATRAH]]","v":51040.800000000003},{"$f":"Tablo234[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo234[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":-357.90098999999998},{"$f":"(Tablo234[[#This Row],[SGK MATRAH]]-10008)*0.00759","v":-21.305635674420568},{"$f":"Tablo234[[#This Row],[SGK MATRAH]]-Tablo234[[#This Row],[SGK/İŞSİZLİK İŞÇİ\n(%14+%1)]]-Tablo234[[#This Row],[KESİLECEK GELİR VERGİSİ]]-Tablo234[[#This Row],[DAMGA VERGİSİ]]","v":6499.9999954692194},1116.1446733155221,144.01866752458349,8461.0967170692802]
["temmuz",7200.9333762291744,1080.1400064343761,{"$f":"Tablo234[[#This Row],[SGK MATRAH]]-Tablo234[[#This Row],[SGK/İŞSİZLİK İŞÇİ\n(%14+%1)]]","v":6120.7933697947983},42845.553588563584,{"$f":"gelir_vergisi(Tablo234[[#This Row],[VERGİ MATRAHI]],Tablo234[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":918.11901},59547.600000000006,1276.02,{"$f":"Tablo234[[#This Row],[ASGARİ ÜCRET KÜMÜLATİF MATRAH]]","v":59547.600000000006},{"$f":"Tablo234[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo234[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":-357.90098999999998},{"$f":"(Tablo234[[#This Row],[SGK MATRAH]]-10008)*0.00759","v":-21.305635674420568},{"$f":"Tablo234[[#This Row],[SGK MATRAH]]-Tablo234[[#This Row],[SGK/İŞSİZLİK İŞÇİ\n(%14+%1)]]-Tablo234[[#This Row],[KESİLECEK GELİR VERGİSİ]]-Tablo234[[#This Row],[DAMGA VERGİSİ]]","v":6499.9999954692194},1116.1446733155221,144.01866752458349,8461.0967170692802]
["ağustos",7200.9333762291744,1080.1400064343761,{"$f":"Tablo234[[#This Row],[SGK MATRAH]]-Tablo234[[#This Row],[SGK/İŞSİZLİK İŞÇİ\n(%14+%1)]]","v":6120.7933697947983},48966.346958358379,{"$f":"gelir_vergisi(Tablo234[[#This Row],[VERGİ MATRAHI]],Tablo234[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":918.11901},68054.400000000009,1276.02,{"$f":"Tablo234[[#This Row],[ASGARİ ÜCRET KÜMÜLATİF MATRAH]]","v":68054.400000000009},{"$f":"Tablo234[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo234[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":-357.90098999999998},{"$f":"(Tablo234[[#This Row],[SGK MATRAH]]-10008)*0.00759","v":-21.305635674420568},{"$f":"Tablo234[[#This Row],[SGK MATRAH]]-Tablo234[[#This Row],[SGK/İŞSİZLİK İŞÇİ\n(%14+%1)]]-Tablo234[[#This Row],[KESİLECEK GELİR VERGİSİ]]-Tablo234[[#This Row],[DAMGA VERGİSİ]]","v":6499.9999954692194},1116.1446733155221,144.01866752458349,8461.0967170692802]
["eylül",6742.0504399155125,1011.3075659873268,{"$f":"Tablo234[[#This Row],[SGK MATRAH]]-Tablo234[[#This Row],[SGK/İŞSİZLİK İŞÇİ\n(%14+%1)]]","v":5730.7428739281859},54697.089832286569,{"$f":"gelir_vergisi(Tablo234[[#This Row],[VERGİ MATRAHI]],Tablo234[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":859.61143499999991},76561.200000000012,1604.0800000000002,{"$f":"Tablo234[[#This Row],[ASGARİ ÜCRET KÜMÜLATİF MATRAH]]","v":76561.200000000012},{"$f":"Tablo234[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo234[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":-744.46856500000024},{"$f":"(Tablo234[[#This Row],[SGK MATRAH]]-10008)*0.00759","v":-24.788557161041261},{"$f":"Tablo234[[#This Row],[SGK MATRAH]]-Tablo234[[#This Row],[SGK/İŞSİZLİK İŞÇİ\n(%14+%1)]]-Tablo234[[#This Row],[KESİLECEK GELİR VERGİSİ]]-Tablo234[[#This Row],[DAMGA VERGİSİ]]","v":6499.9999960892274},1045.0178181869044,134.84100879831024,7921.9092669007268]
["ekim",6605.9773677805588,990.89660516708375,{"$f":"Tablo234[[#This Row],[SGK MATRAH]]-Tablo234[[#This Row],[SGK/İŞSİZLİK İŞÇİ\n(%14+%1)]]","v":5615.0807626134747},60312.170594900046,{"$f":"gelir_vergisi(Tablo234[[#This Row],[VERGİ MATRAHI]],Tablo234[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":842.26211999999998},85068.000000000015,1701.3600000000001,{"$f":"Tablo234[[#This Row],[ASGARİ ÜCRET KÜMÜLATİF MATRAH]]","v":85068.000000000015},{"$f":"Tablo234[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo234[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":-859.09788000000015},{"$f":"(Tablo234[[#This Row],[SGK MATRAH]]-10008)*0.00759","v":-25.821351778545559},{"$f":"Tablo234[[#This Row],[SGK MATRAH]]-Tablo234[[#This Row],[SGK/İŞSİZLİK İŞÇİ\n(%14+%1)]]-Tablo234[[#This Row],[KESİLECEK GELİR VERGİSİ]]-Tablo234[[#This Row],[DAMGA VERGİSİ]]","v":6499.9999943920202},1023.9264920059866,132.11954735561119,7762.0234071421564]
["kasım",6605.9773677805588,990.89660516708375,{"$f":"Tablo234[[#This Row],[SGK MATRAH]]-Tablo234[[#This Row],[SGK/İŞSİZLİK İŞÇİ\n(%14+%1)]]","v":5615.0807626134747},65927.251357513524,{"$f":"gelir_vergisi(Tablo234[[#This Row],[VERGİ MATRAHI]],Tablo234[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":842.26211999999998},93574.800000000017,1701.3600000000001,{"$f":"Tablo234[[#This Row],[ASGARİ ÜCRET KÜMÜLATİF MATRAH]]","v":93574.800000000017},{"$f":"Tablo234[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo234[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":-859.09788000000015},{"$f":"(Tablo234[[#This Row],[SGK MATRAH]]-10008)*0.00759","v":-25.821351778545559},{"$f":"Tablo234[[#This Row],[SGK MATRAH]]-Tablo234[[#This Row],[SGK/İŞSİZLİK İŞÇİ\n(%14+%1)]]-Tablo234[[#This Row],[KESİLECEK GELİR VERGİSİ]]-Tablo234[[#This Row],[DAMGA VERGİSİ]]","v":6499.9999943920202},1023.9264920059866,132.11954735561119,7762.0234071421564]
["aralık",6720.6642577011489,1008.0996386551723,{"$f":"Tablo234[[#This Row],[SGK MATRAH]]-Tablo234[[#This Row],[SGK/İŞSİZLİK İŞÇİ\n(%14+%1)]]","v":5712.5646190459765},71639.815976559505,{"$f":"gelir_vergisi(Tablo234[[#This Row],[VERGİ MATRAHI]],Tablo234[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":938.87549000000001},102081.60000000002,1701.3600000000001,{"$f":"Tablo234[[#This Row],[ASGARİ ÜCRET KÜMÜLATİF MATRAH]]","v":102081.60000000002},{"$f":"Tablo234[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo234[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":-762.48451000000011},{"$f":"(Tablo234[[#This Row],[SGK MATRAH]]-10008)*0.00759","v":-24.950878284048279},{"$f":"Tablo234[[#This Row],[SGK MATRAH]]-Tablo234[[#This Row],[SGK/İŞSİZLİK İŞÇİ\n(%14+%1)]]-Tablo234[[#This Row],[KESİLECEK GELİR VERGİSİ]]-Tablo234[[#This Row],[DAMGA VERGİSİ]]","v":6500.0000073300253},1041.702959943678,134.41328515402299,7896.7805027988497,null,"www.vizyonkurumsal.com.tr"]
["TOPLAM",{"$f":"SUBTOTAL(109,Tablo234[SGK MATRAH])","v":84282.136443011172},{"$f":"SUBTOTAL(109,Tablo234[SGK/İŞSİZLİK İŞÇİ\n(%14+%1)])","v":12642.320466451674},{"$f":"SUBTOTAL(109,Tablo234[VERGİ MATRAHI])","v":71639.815976559505},{"$f":"SUBTOTAL(109,Tablo234[KÜMÜLATİF GV MATRAH])","v":472924.88907387236},{"$f":"SUBTOTAL(109,Tablo234[HESAPLANAN GELİR VERGİSİ])","v":10827.963245000001},{"$f":"SUBTOTAL(109,Tablo234[ASGARİ ÜCRET KÜMÜLATİF MATRAH])","v":663530.4},{"$f":"SUBTOTAL(109,Tablo234[ASGARİ ÜCRETİN VERGİSİ])","v":16916.320000000003},{"$f":"SUBTOTAL(109,Tablo234[İSTİSNA MATRAH])","v":663530.4},{"$f":"SUBTOTAL(109,Tablo234[KESİLECEK GELİR VERGİSİ])","v":-6088.3567550000007},{"$f":"SUBTOTAL(109,Tablo234[DAMGA VERGİSİ])","v":-271.82722439754519},{"$f":"SUBTOTAL(109,Tablo234[NET ÜCRET])","v":77999.999955957028},{"$f":"SUBTOTAL(109,Tablo234[SGK İŞVEREN])","v":13063.731148666735},{"$f":"SUBTOTAL(109,Tablo234[[İŞSİZLİK İŞVEREN ]])","v":1685.6427288602235},{"$f":"SUBTOTAL(109,Tablo234[İŞVEREN TOPLAM MALİYET])","v":99031.510320538131}]
["ort aylık netler",{"$f":"AVERAGE(Tablo234[SGK MATRAH])","v":7023.5113702509307},{"$f":"AVERAGE(Tablo234[SGK/İŞSİZLİK İŞÇİ\n(%14+%1)])","v":1053.5267055376396},{"$f":"AVERAGE(Tablo234[VERGİ MATRAHI])","v":5969.9846647132917},{"$f":"AVERAGE(Tablo234[KÜMÜLATİF GV MATRAH])","v":39410.407422822696},{"$f":"AVERAGE(Tablo234[HESAPLANAN GELİR VERGİSİ])","v":902.33027041666674},{"$f":"AVERAGE(Tablo234[ASGARİ ÜCRET KÜMÜLATİF MATRAH])","v":55294.200000000004},{"$f":"AVERAGE(Tablo234[ASGARİ ÜCRETİN VERGİSİ])","v":1409.6933333333336},{"$f":"AVERAGE(Tablo234[İSTİSNA MATRAH])","v":55294.200000000004},{"$f":"AVERAGE(Tablo234[KESİLECEK GELİR VERGİSİ])","v":-507.36306291666671},{"$f":"AVERAGE(Tablo234[DAMGA VERGİSİ])","v":-22.652268699795432},{"$f":"AVERAGE(Tablo234[NET ÜCRET])","v":6499.9999963297523},{"$f":"AVERAGE(Tablo234[SGK İŞVEREN])","v":1088.6442623888945},{"$f":"AVERAGE(Tablo234[[İŞSİZLİK İŞVEREN ]])","v":140.47022740501862},{"$f":"AVERAGE(Tablo234[İŞVEREN TOPLAM MALİYET])","v":8252.6258600448436}]
[]
["brüt ücret aylık ortalama maliyet",{"$f":"'brüt>net'!B16","v":15000},{"$f":"'brüt>net'!C16","v":2250},{"$f":"'brüt>net'!D16","v":12750},{"$f":"'brüt>net'!E16","v":82875},{"$f":"'brüt>net'!F16","v":2275.8333333333335},{"$f":"'brüt>net'!G16","v":55294.200000000004},{"$f":"'brüt>net'!H16","v":1409.6933333333336},{"$f":"'brüt>net'!I16","v":55294.200000000004},{"$f":"'brüt>net'!J16","v":866.13999999999987},{"$f":"'brüt>net'!K16","v":37.889279999999992},{"$f":"'brüt>net'!L16","v":11845.970719999999},{"$f":"'brüt>net'!M16","v":2325},{"$f":"'brüt>net'!N16","v":300},{"$f":"'brüt>net'!O16","v":17625},null,{"$f":"(O17-O15)*12","v":112468.48967946187},"işveren açısından yıllık brüt çalıştırma avantajı"]

{"sheet":"brüt>net","index":3,"n_rows":16,"n_cols":17,"rows_kept":16,"cut":false,"hidden":false,"merged":[[12,16,12,18]]}
["2023","SGK MATRAH","SGK ve İşsizlik İşçi Payı","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\nTOPLAM\nMALİYET"]
["ocak",15000,{"$f":"IF(B2<75060,B2*0.15,75060*0.15)","v":2250},{"$f":"Tablo2345[[#This Row],[SGK MATRAH]]-Tablo2345[[#This Row],[SGK ve İşsizlik İşçi Payı]]","v":12750},{"$f":"D2","v":12750},{"$f":"gelir_vergisi(Tablo2345[[#This Row],[MATRAH]],Tablo2345[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":1912.5},8506.7999999999993,1276.02,{"$f":"Tablo2345[[#This Row],[ASGARİ ÜCRET KÜMÜLATİF MATRAH]]","v":8506.7999999999993},{"$f":"Tablo2345[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo2345[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":636.48},{"$f":"(Tablo2345[[#This Row],[SGK MATRAH]]-10008)*0.00759","v":37.889279999999999},{"$f":"Tablo2345[[#This Row],[SGK MATRAH]]-Tablo2345[[#This Row],[SGK ve İşsizlik İşçi Payı]]-Tablo2345[[#This Row],[KESİLECEK GELİR VERGİSİ]]-Tablo2345[[#This Row],[DAMGA VERGİSİ]]","v":12075.630720000001},{"$f":"IF(B2<75060,B2*0.155,75060*0.155)","v":2325},{"$f":"IF(B2<75060,B2*0.02,75060*0.02)","v":300},{"$f":"B2+M2+N2","v":17625}]
["şubat",15000,2250,{"$f":"Tablo2345[[#This Row],[SGK MATRAH]]-Tablo2345[[#This Row],[SGK ve İşsizlik İşçi Payı]]","v":12750},{"$f":"D3+E2","v":25500},{"$f":"gelir_vergisi(Tablo2345[[#This Row],[MATRAH]],Tablo2345[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":1912.5},{"$f":"8506.8+G2","v":17013.599999999999},1276.02,{"$f":"Tablo2345[[#This Row],[ASGARİ ÜCRET KÜMÜLATİF MATRAH]]","v":17013.599999999999},{"$f":"Tablo2345[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo2345[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":636.48},{"$f":"(Tablo2345[[#This Row],[SGK MATRAH]]-10008)*0.00759","v":37.889279999999999},{"$f":"Tablo2345[[#This Row],[SGK MATRAH]]-Tablo2345[[#This Row],[SGK ve İşsizlik İşçi Payı]]-Tablo2345[[#This Row],[KESİLECEK GELİR VERGİSİ]]-Tablo2345[[#This Row],[DAMGA VERGİSİ]]","v":12075.630720000001},2325,300,17625]
["mart",15000,2250,{"$f":"Tablo2345[[#This Row],[SGK MATRAH]]-Tablo2345[[#This Row],[SGK ve İşsizlik İşçi Payı]]","v":12750},38250,{"$f":"gelir_vergisi(Tablo2345[[#This Row],[MATRAH]],Tablo2345[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":1912.5},{"$f":"8506.8+G3","v":25520.399999999998},1276.02,{"$f":"Tablo2345[[#This Row],[ASGARİ ÜCRET KÜMÜLATİF MATRAH]]","v":25520.399999999998},{"$f":"Tablo2345[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo2345[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":636.48},{"$f":"(Tablo2345[[#This Row],[SGK MATRAH]]-10008)*0.00759","v":37.889279999999999},{"$f":"Tablo2345[[#This Row],[SGK MATRAH]]-Tablo2345[[#This Row],[SGK ve İşsizlik İşçi Payı]]-Tablo2345[[#This Row],[KESİLECEK GELİR VERGİSİ]]-Tablo2345[[#This Row],[DAMGA VERGİSİ]]","v":12075.630720000001},2325,300,17625]
["nisan",15000,2250,{"$f":"Tablo2345[[#This Row],[SGK MATRAH]]-Tablo2345[[#This Row],[SGK ve İşsizlik İşçi Payı]]","v":12750},51000,{"$f":"gelir_vergisi(Tablo2345[[#This Row],[MATRAH]],Tablo2345[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":1912.5},34027.199999999997,1276.02,{"$f":"Tablo2345[[#This Row],[ASGARİ ÜCRET KÜMÜLATİF MATRAH]]","v":34027.199999999997},{"$f":"Tablo2345[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo2345[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":636.48},{"$f":"(Tablo2345[[#This Row],[SGK MATRAH]]-10008)*0.00759","v":37.889279999999999},{"$f":"Tablo2345[[#This Row],[SGK MATRAH]]-Tablo2345[[#This Row],[SGK ve İşsizlik İşçi Payı]]-Tablo2345[[#This Row],[KESİLECEK GELİR VERGİSİ]]-Tablo2345[[#This Row],[DAMGA VERGİSİ]]","v":12075.630720000001},2325,300,17625]
["mayıs",15000,2250,{"$f":"Tablo2345[[#This Row],[SGK MATRAH]]-Tablo2345[[#This Row],[SGK ve İşsizlik İşçi Payı]]","v":12750},63750,{"$f":"gelir_vergisi(Tablo2345[[#This Row],[MATRAH]],Tablo2345[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":1912.5},42534,1276.02,{"$f":"Tablo2345[[#This Row],[ASGARİ ÜCRET KÜMÜLATİF MATRAH]]","v":42534},{"$f":"Tablo2345[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo2345[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":636.48},{"$f":"(Tablo2345[[#This Row],[SGK MATRAH]]-10008)*0.00759","v":37.889279999999999},{"$f":"Tablo2345[[#This Row],[SGK MATRAH]]-Tablo2345[[#This Row],[SGK ve İşsizlik İşçi Payı]]-Tablo2345[[#This Row],[KESİLECEK GELİR VERGİSİ]]-Tablo2345[[#This Row],[DAMGA VERGİSİ]]","v":12075.630720000001},2325,300,17625]
["haziran",15000,2250,{"$f":"Tablo2345[[#This Row],[SGK MATRAH]]-Tablo2345[[#This Row],[SGK ve İşsizlik İşçi Payı]]","v":12750},76500,{"$f":"gelir_vergisi(Tablo2345[[#This Row],[MATRAH]],Tablo2345[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":2237.5},51040.800000000003,1276.02,{"$f":"Tablo2345[[#This Row],[ASGARİ ÜCRET KÜMÜLATİF MATRAH]]","v":51040.800000000003},{"$f":"Tablo2345[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo2345[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":961.48},{"$f":"(Tablo2345[[#This Row],[SGK MATRAH]]-10008)*0.00759","v":37.889279999999999},{"$f":"Tablo2345[[#This Row],[SGK MATRAH]]-Tablo2345[[#This Row],[SGK ve İşsizlik İşçi Payı]]-Tablo2345[[#This Row],[KESİLECEK GELİR VERGİSİ]]-Tablo2345[[#This Row],[DAMGA VERGİSİ]]","v":11750.630720000001},2325,300,17625]
["temmuz",15000,2250,{"$f":"Tablo2345[[#This Row],[SGK MATRAH]]-Tablo2345[[#This Row],[SGK ve İşsizlik İşçi Payı]]","v":12750},89250,{"$f":"gelir_vergisi(Tablo2345[[#This Row],[MATRAH]],Tablo2345[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":2550},59547.600000000006,1276.02,{"$f":"Tablo2345[[#This Row],[ASGARİ ÜCRET KÜMÜLATİF MATRAH]]","v":59547.600000000006},{"$f":"Tablo2345[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo2345[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":1273.98},{"$f":"(Tablo2345[[#This Row],[SGK MATRAH]]-10008)*0.00759","v":37.889279999999999},{"$f":"Tablo2345[[#This Row],[SGK MATRAH]]-Tablo2345[[#This Row],[SGK ve İşsizlik İşçi Payı]]-Tablo2345[[#This Row],[KESİLECEK GELİR VERGİSİ]]-Tablo2345[[#This Row],[DAMGA VERGİSİ]]","v":11438.130720000001},2325,300,17625]
["ağustos",15000,2250,{"$f":"Tablo2345[[#This Row],[SGK MATRAH]]-Tablo2345[[#This Row],[SGK ve İşsizlik İşçi Payı]]","v":12750},102000,{"$f":"gelir_vergisi(Tablo2345[[#This Row],[MATRAH]],Tablo2345[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":2550},68054.400000000009,1276.02,{"$f":"Tablo2345[[#This Row],[ASGARİ ÜCRET KÜMÜLATİF MATRAH]]","v":68054.400000000009},{"$f":"Tablo2345[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo2345[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":1273.98},{"$f":"(Tablo2345[[#This Row],[SGK MATRAH]]-10008)*0.00759","v":37.889279999999999},{"$f":"Tablo2345[[#This Row],[SGK MATRAH]]-Tablo2345[[#This Row],[SGK ve İşsizlik İşçi Payı]]-Tablo2345[[#This Row],[KESİLECEK GELİR VERGİSİ]]-Tablo2345[[#This Row],[DAMGA VERGİSİ]]","v":11438.130720000001},2325,300,17625]
["eylül",15000,2250,{"$f":"Tablo2345[[#This Row],[SGK MATRAH]]-Tablo2345[[#This Row],[SGK ve İşsizlik İşçi Payı]]","v":12750},114750,{"$f":"gelir_vergisi(Tablo2345[[#This Row],[MATRAH]],Tablo2345[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":2550},76561.200000000012,1604.0800000000002,{"$f":"Tablo2345[[#This Row],[ASGARİ ÜCRET KÜMÜLATİF MATRAH]]","v":76561.200000000012},{"$f":"Tablo2345[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo2345[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":945.91999999999985},{"$f":"(Tablo2345[[#This Row],[SGK MATRAH]]-10008)*0.00759","v":37.889279999999999},{"$f":"Tablo2345[[#This Row],[SGK MATRAH]]-Tablo2345[[#This Row],[SGK ve İşsizlik İşçi Payı]]-Tablo2345[[#This Row],[KESİLECEK GELİR VERGİSİ]]-Tablo2345[[#This Row],[DAMGA VERGİSİ]]","v":11766.190720000001},2325,300,17625]
["ekim",15000,2250,{"$f":"Tablo2345[[#This Row],[SGK MATRAH]]-Tablo2345[[#This Row],[SGK ve İşsizlik İşçi Payı]]","v":12750},127500,{"$f":"gelir_vergisi(Tablo2345[[#This Row],[MATRAH]],Tablo2345[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":2550},85068.000000000015,1701.3600000000001,{"$f":"Tablo2345[[#This Row],[ASGARİ ÜCRET KÜMÜLATİF MATRAH]]","v":85068.000000000015},{"$f":"Tablo2345[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo2345[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":848.63999999999987},{"$f":"(Tablo2345[[#This Row],[SGK MATRAH]]-10008)*0.00759","v":37.889279999999999},{"$f":"Tablo2345[[#This Row],[SGK MATRAH]]-Tablo2345[[#This Row],[SGK ve İşsizlik İşçi Payı]]-Tablo2345[[#This Row],[KESİLECEK GELİR VERGİSİ]]-Tablo2345[[#This Row],[DAMGA VERGİSİ]]","v":11863.470720000001},2325,300,17625]
["kasım",15000,2250,{"$f":"Tablo2345[[#This Row],[SGK MATRAH]]-Tablo2345[[#This Row],[SGK ve İşsizlik İşçi Payı]]","v":12750},140250,{"$f":"gelir_vergisi(Tablo2345[[#This Row],[MATRAH]],Tablo2345[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":2550},93574.800000000017,1701.3600000000001,{"$f":"Tablo2345[[#This Row],[ASGARİ ÜCRET KÜMÜLATİF MATRAH]]","v":93574.800000000017},{"$f":"Tablo2345[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo2345[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":848.63999999999987},{"$f":"(Tablo2345[[#This Row],[SGK MATRAH]]-10008)*0.00759","v":37.889279999999999},{"$f":"Tablo2345[[#This Row],[SGK MATRAH]]-Tablo2345[[#This Row],[SGK ve İşsizlik İşçi Payı]]-Tablo2345[[#This Row],[KESİLECEK GELİR VERGİSİ]]-Tablo2345[[#This Row],[DAMGA VERGİSİ]]","v":11863.470720000001},2325,300,17625]
["aralık",15000,2250,{"$f":"Tablo2345[[#This Row],[SGK MATRAH]]-Tablo2345[[#This Row],[SGK ve İşsizlik İşçi Payı]]","v":12750},153000,{"$f":"gelir_vergisi(Tablo2345[[#This Row],[MATRAH]],Tablo2345[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":2760},102081.60000000002,1701.3600000000001,{"$f":"Tablo2345[[#This Row],[ASGARİ ÜCRET KÜMÜLATİF MATRAH]]","v":102081.60000000002},{"$f":"Tablo2345[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo2345[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":1058.6399999999999},{"$f":"(Tablo2345[[#This Row],[SGK MATRAH]]-10008)*0.00759","v":37.889279999999999},{"$f":"Tablo2345[[#This Row],[SGK MATRAH]]-Tablo2345[[#This Row],[SGK ve İşsizlik İşçi Payı]]-Tablo2345[[#This Row],[KESİLECEK GELİR VERGİSİ]]-Tablo2345[[#This Row],[DAMGA VERGİSİ]]","v":11653.470720000001},2325,300,17625,null,"www.vizyonkurumsal.com.tr"]
["toplam",{"$f":"SUBTOTAL(109,Tablo2345[SGK MATRAH])","v":180000},{"$f":"SUBTOTAL(109,Tablo2345[SGK ve İşsizlik İşçi Payı])","v":27000},{"$f":"SUBTOTAL(109,Tablo2345[MATRAH])","v":153000},{"$f":"SUBTOTAL(109,Tablo2345[KÜMÜLATİF GV MATRAH])","v":994500},{"$f":"SUBTOTAL(109,Tablo2345[HESAPLANAN GELİR VERGİSİ])","v":27310},{"$f":"SUBTOTAL(109,Tablo2345[ASGARİ ÜCRET KÜMÜLATİF MATRAH])","v":663530.4},{"$f":"SUBTOTAL(109,Tablo2345[ASGARİ ÜCRETİN VERGİSİ])","v":16916.320000000003},{"$f":"SUBTOTAL(109,Tablo2345[İSTİSNA MATRAH])","v":663530.4},{"$f":"SUBTOTAL(109,Tablo2345[KESİLECEK GELİR VERGİSİ])","v":10393.679999999998},{"$f":"SUBTOTAL(109,Tablo2345[DAMGA VERGİSİ])","v":454.67135999999988},{"$f":"SUBTOTAL(109,Tablo2345[NET ÜCRET])","v":142151.64864},{"$f":"SUBTOTAL(109,Tablo2345[SGK İŞVEREN])","v":27900},{"$f":"SUBTOTAL(109,Tablo2345[İŞVEREN İŞSİZLİK])","v":3600},{"$f":"SUBTOTAL(109,Tablo2345[İŞVEREN\nTOPLAM\nMALİYET])","v":211500}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(Tablo2345[İŞVEREN\nTOPLAM\nMALİYET])","v":17625}]
["net ücret aylık ort. maliyet",{"$f":"Tablo2345[[#Totals],[SGK MATRAH]]/12","v":15000},{"$f":"Tablo2345[[#Totals],[SGK ve İşsizlik İşçi Payı]]/12","v":2250},{"$f":"Tablo2345[[#Totals],[MATRAH]]/12","v":12750},{"$f":"Tablo2345[[#Totals],[KÜMÜLATİF GV MATRAH]]/12","v":82875},{"$f":"Tablo2345[[#Totals],[HESAPLANAN GELİR VERGİSİ]]/12","v":2275.8333333333335},{"$f":"Tablo2345[[#Totals],[ASGARİ ÜCRET KÜMÜLATİF MATRAH]]/12","v":55294.200000000004},{"$f":"Tablo2345[[#Totals],[ASGARİ ÜCRETİN VERGİSİ]]/12","v":1409.6933333333336},{"$f":"Tablo2345[[#Totals],[İSTİSNA MATRAH]]/12","v":55294.200000000004},{"$f":"Tablo2345[[#Totals],[KESİLECEK GELİR VERGİSİ]]/12","v":866.13999999999987},{"$f":"Tablo2345[[#Totals],[DAMGA VERGİSİ]]/12","v":37.889279999999992},{"$f":"Tablo2345[[#Totals],[NET ÜCRET]]/12","v":11845.970719999999},{"$f":"Tablo2345[[#Totals],[SGK İŞVEREN]]/12","v":2325},{"$f":"Tablo2345[[#Totals],[İŞVEREN İŞSİZLİK]]/12","v":300},{"$f":"Tablo2345[[#Totals],[İŞVEREN\nTOPLAM\nMALİYET]]/12","v":17625}]

{"sheet":"asgari ücret parametre","index":4,"n_rows":17,"n_cols":14,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
["dönem","brüt asgari ücret","sgk işçi payı","işsizlik işçi payı","vergi matarhı","kümülatif gv matrahı","hesaplanan gv","damga vergisi","asgari ücret gv istisnası","asgari ücret damga istisnası","net ücret","sgk işveren payı","işsizlik işveren payı","işveren toplam maliyet"]
["2023-01-01",10008,{"$f":"B2*0.14","v":1401.1200000000001},{"$f":"B2*0.01","v":100.08},{"$f":"B2-C2-D2","v":8506.7999999999993},{"$f":"E2","v":8506.7999999999993},{"$f":"gelir_vergisi(Tablo2[[#This Row],[vergi matarhı]],Tablo2[[#This Row],[kümülatif gv matrahı]])","v":1276.02},{"$f":"B2*0.00759","v":75.960720000000009},1276.0199999999998,75.900000000000006,{"$f":"Tablo2[[#This Row],[vergi matarhı]]","v":8506.7999999999993},{"$f":"B2*0.155","v":1551.24},{"$f":"B2*0.02","v":200.16},{"$f":"B2+L2+M2","v":11759.4}]
["2023-02-01",{"$f":"B2","v":10008},{"$f":"B3*0.14","v":1401.1200000000001},{"$f":"B3*0.01","v":100.08},{"$f":"B3-C3-D3","v":8506.7999999999993},{"$f":"E3+F2","v":17013.599999999999},{"$f":"gelir_vergisi(Tablo2[[#This Row],[vergi matarhı]],Tablo2[[#This Row],[kümülatif gv matrahı]])","v":1276.02},{"$f":"B3*0.00759","v":75.960720000000009},1276.0199999999998,75.900000000000006,{"$f":"Tablo2[[#This Row],[vergi matarhı]]","v":8506.7999999999993},{"$f":"B3*0.155","v":1551.24},{"$f":"B3*0.02","v":200.16},{"$f":"B3+L3+M3","v":11759.4}]
["2023-03-01",{"$f":"B3","v":10008},1401.1200000000001,100.08,8506.7999999999993,{"$f":"E4+F3","v":25520.399999999998},{"$f":"gelir_vergisi(Tablo2[[#This Row],[vergi matarhı]],Tablo2[[#This Row],[kümülatif gv matrahı]])","v":1276.02},75.960720000000009,1276.0199999999998,75.900000000000006,{"$f":"Tablo2[[#This Row],[vergi matarhı]]","v":8506.7999999999993},1551.24,200.16,11759.4]
["2023-04-01",10008,1401.1200000000001,100.08,8506.7999999999993,34027.199999999997,{"$f":"gelir_vergisi(Tablo2[[#This Row],[vergi matarhı]],Tablo2[[#This Row],[kümülatif gv matrahı]])","v":1276.02},75.960720000000009,1377.3799999999997,75.900000000000006,{"$f":"Tablo2[[#This Row],[vergi matarhı]]","v":8506.7999999999993},1551.24,200.16,11759.4]
["2023-05-01",10008,1401.1200000000001,100.08,8506.7999999999993,42534,{"$f":"gelir_vergisi(Tablo2[[#This Row],[vergi matarhı]],Tablo2[[#This Row],[kümülatif gv matrahı]])","v":1276.02},75.960720000000009,1701.36,75.900000000000006,{"$f":"Tablo2[[#This Row],[vergi matarhı]]","v":8506.7999999999993},1551.24,200.16,11759.4]
["2023-06-01",10008,1401.1200000000001,100.08,8506.7999999999993,51040.800000000003,{"$f":"gelir_vergisi(Tablo2[[#This Row],[vergi matarhı]],Tablo2[[#This Row],[kümülatif gv matrahı]])","v":1276.02},75.960720000000009,1701.36,75.900000000000006,{"$f":"Tablo2[[#This Row],[vergi matarhı]]","v":8506.7999999999993},1551.24,200.16,11759.4]
["2023-07-01",10008,1401.1200000000001,100.08,8506.7999999999993,59547.600000000006,{"$f":"gelir_vergisi(Tablo2[[#This Row],[vergi matarhı]],Tablo2[[#This Row],[kümülatif gv matrahı]])","v":1276.02},75.960720000000009,1701.36,75.900000000000006,{"$f":"Tablo2[[#This Row],[vergi matarhı]]","v":8506.7999999999993},1551.24,200.16,11759.4]
["2023-08-01",10008,1401.1200000000001,100.08,8506.7999999999993,68054.400000000009,{"$f":"gelir_vergisi(Tablo2[[#This Row],[vergi matarhı]],Tablo2[[#This Row],[kümülatif gv matrahı]])","v":1276.02},75.960720000000009,1701.36,75.900000000000006,{"$f":"Tablo2[[#This Row],[vergi matarhı]]","v":8506.7999999999993},1551.24,200.16,11759.4]
["2023-09-01",10008,1401.1200000000001,100.08,8506.7999999999993,76561.200000000012,{"$f":"gelir_vergisi(Tablo2[[#This Row],[vergi matarhı]],Tablo2[[#This Row],[kümülatif gv matrahı]])","v":1604.0800000000002},75.960720000000009,2160.6440000000007,75.900000000000006,{"$f":"Tablo2[[#This Row],[vergi matarhı]]","v":8506.7999999999993},1551.24,200.16,11759.4]
["2023-10-01",10008,1401.1200000000001,100.08,8506.7999999999993,85068.000000000015,{"$f":"gelir_vergisi(Tablo2[[#This Row],[vergi matarhı]],Tablo2[[#This Row],[kümülatif gv matrahı]])","v":1701.3600000000001},75.960720000000009,2296.8359999999998,75.900000000000006,{"$f":"Tablo2[[#This Row],[vergi matarhı]]","v":8506.7999999999993},1551.24,200.16,11759.4]
["2023-11-01",10008,1401.1200000000001,100.08,8506.7999999999993,93574.800000000017,{"$f":"gelir_vergisi(Tablo2[[#This Row],[vergi matarhı]],Tablo2[[#This Row],[kümülatif gv matrahı]])","v":1701.3600000000001},75.960720000000009,2296.8359999999998,75.900000000000006,{"$f":"Tablo2[[#This Row],[vergi matarhı]]","v":8506.7999999999993},1551.24,200.16,11759.4]
["2023-12-01",10008,1401.1200000000001,100.08,8506.7999999999993,102081.60000000002,{"$f":"gelir_vergisi(Tablo2[[#This Row],[vergi matarhı]],Tablo2[[#This Row],[kümülatif gv matrahı]])","v":1701.3600000000001},75.960720000000009,2296.8359999999998,75.900000000000006,{"$f":"Tablo2[[#This Row],[vergi matarhı]]","v":8506.7999999999993},1551.24,200.16,11759.4]
["toplam",{"$f":"SUM(B2:B13)","v":120096},{"$f":"SUBTOTAL(109,C2:C13)","v":16813.440000000006},1200.96,102081.60000000002,663530.4,16916.320000000003,911.52864000000034,{"$f":"SUBTOTAL(109,I2:I13)","v":21062.031999999999},910.79999999999984,102081.60000000002,18614.88,2401.92,141112.79999999996]
["aylık ort maliyet",{"$f":"B14/12","v":10008},{"$f":"C14/12","v":1401.1200000000006},100.08,8506.8000000000011,55294.200000000004,1409.6933333333336,75.960720000000023,1755.1693333333333,75.899999999999991,8506.8000000000011,1551.24,200.16,11759.399999999996]
[]
[null,null,null,null,null,null,null,{"$f":"F10","v":76561.200000000012},70000,{"$f":"(H17-I17)*0.2","v":1312.2400000000025},{"$f":"(E10-(H17-I17))*0.15","v":291.83999999999816}]

{"sheet":"dilimler","index":5,"n_rows":7,"n_cols":12,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"0-32.000",0.15]
[null,null,null,null,null,null,null,null,null,null,"32.000-70.000",0.2]