{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["Online Eğitimler","Toplu Netten Brüte","Toplu Brütten Nete","Net>Brüt","brüt>net","asgari ücret parametre","dilimler"],"not_rendered":{"charts":0,"images":33,"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":"Online Eğitimler","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Toplu Netten Brüte","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","Net Ücret"]
[]
[1234567890,"ali01",25000]
[2345678901,"ali02",26000]
[3456789912,"ali03",27000]

{"sheet":"Toplu Brütten Nete","index":2,"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":3,"n_rows":19,"n_cols":18,"rows_kept":19,"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",100000]
["ocak",136520.66598581144,{"$f":"IF(B2<150015,B2*0.15,150015*0.15)","v":20478.099897871714},{"$f":"Tablo234[[#This Row],[SGK MATRAH]]-Tablo234[[#This Row],[SGK/İŞSİZLİK İŞÇİ\n(%14+%1)]]","v":116042.56608793973},{"$f":"D2","v":116042.56608793973},{"$f":"gelir_vergisi(Tablo234[[#This Row],[VERGİ MATRAHI]],Tablo234[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":17708.513220000001},17002.12,2550.3200000000002,17002.12,{"$f":"Tablo234[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo234[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":15158.193220000001},{"$f":"(Tablo234[[#This Row],[SGK MATRAH]]-20002.5)*0.00759","v":884.37287983230885},{"$f":"Tablo234[[#This Row],[SGK MATRAH]]-Tablo234[[#This Row],[SGK/İŞSİZLİK İŞÇİ\n(%14+%1)]]-Tablo234[[#This Row],[KESİLECEK GELİR VERGİSİ]]-Tablo234[[#This Row],[DAMGA VERGİSİ]]","v":99999.999988107418},{"$f":"IF(B2<150015,B2*0.155,150015*0.155)","v":21160.703227800772},{"$f":"IF(B2<150015,B2*0.02,150015*0.02)","v":2730.4133197162291},{"$f":"B2+M2+N2","v":160411.78253332846}]
["şubat",145732.39244058516,21859.858866087772,{"$f":"Tablo234[[#This Row],[SGK MATRAH]]-Tablo234[[#This Row],[SGK/İŞSİZLİK İŞÇİ\n(%14+%1)]]","v":123872.53357449739},{"$f":"D3+E2","v":239915.0996624371},{"$f":"gelir_vergisi(Tablo234[[#This Row],[VERGİ MATRAHI]],Tablo234[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":25468.563699000002},34004.239999999998,2550.3200000000002,34004.239999999998,{"$f":"Tablo234[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo234[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":22918.243699000002},{"$f":"(Tablo234[[#This Row],[SGK MATRAH]]-20002.5)*0.00759","v":954.28988362404141},{"$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":99999.999991873352},22588.520828290701,2914.6478488117032,171235.56111768755]
["mart",157423.76701867257,22502.25,{"$f":"Tablo234[[#This Row],[SGK MATRAH]]-Tablo234[[#This Row],[SGK/İŞSİZLİK İŞÇİ\n(%14+%1)]]","v":134921.51701867257},374836.61668110965,{"$f":"gelir_vergisi(Tablo234[[#This Row],[VERGİ MATRAHI]],Tablo234[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":36428.809590000004},51006.36,2550.3200000000002,51006.36,{"$f":"Tablo234[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo234[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":33878.489590000005},{"$f":"(Tablo234[[#This Row],[SGK MATRAH]]-20002.5)*0.00759","v":1043.0274166717249},{"$f":"Tablo234[[#This Row],[SGK MATRAH]]-Tablo234[[#This Row],[SGK/İŞSİZLİK İŞÇİ\n(%14+%1)]]-Tablo234[[#This Row],[KESİLECEK GELİR VERGİSİ]]-Tablo234[[#This Row],[DAMGA VERGİSİ]]","v":100000.00001200083},23252.325000000001,3000.3,183676.39201867257]
["nisan",157423.76701867257,22502.25,{"$f":"Tablo234[[#This Row],[SGK MATRAH]]-Tablo234[[#This Row],[SGK/İŞSİZLİK İŞÇİ\n(%14+%1)]]","v":134921.51701867257},509758.13369978219,{"$f":"gelir_vergisi(Tablo234[[#This Row],[VERGİ MATRAHI]],Tablo234[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":36428.809590000004},68008.490000000005,2550.3200000000002,68008.490000000005,{"$f":"Tablo234[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo234[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":33878.489590000005},{"$f":"(Tablo234[[#This Row],[SGK MATRAH]]-20002.5)*0.00759","v":1043.0274166717249},{"$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":100000.00001200083},23252.325000000001,3000.3,183676.39201867257]
["mayıs",157423.76701867257,22502.25,{"$f":"Tablo234[[#This Row],[SGK MATRAH]]-Tablo234[[#This Row],[SGK/İŞSİZLİK İŞÇİ\n(%14+%1)]]","v":134921.51701867257},644679.65071845474,{"$f":"gelir_vergisi(Tablo234[[#This Row],[VERGİ MATRAHI]],Tablo234[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":36428.809590000004},85010.62,2550.3200000000002,85010.62,{"$f":"Tablo234[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo234[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":33878.489590000005},{"$f":"(Tablo234[[#This Row],[SGK MATRAH]]-20002.5)*0.00759","v":1043.0274166717249},{"$f":"Tablo234[[#This Row],[SGK MATRAH]]-Tablo234[[#This Row],[SGK/İŞSİZLİK İŞÇİ\n(%14+%1)]]-Tablo234[[#This Row],[KESİLECEK GELİR VERGİSİ]]-Tablo234[[#This Row],[DAMGA VERGİSİ]]","v":100000.00001200083},23252.325000000001,3000.3,183676.39201867257]
["haziran",157423.76701867257,22502.25,{"$f":"Tablo234[[#This Row],[SGK MATRAH]]-Tablo234[[#This Row],[SGK/İŞSİZLİK İŞÇİ\n(%14+%1)]]","v":134921.51701867257},779601.16773712728,{"$f":"gelir_vergisi(Tablo234[[#This Row],[VERGİ MATRAHI]],Tablo234[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":36428.809590000004},102012.75,2550.3200000000002,102012.75,{"$f":"Tablo234[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo234[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":33878.489590000005},{"$f":"(Tablo234[[#This Row],[SGK MATRAH]]-20002.5)*0.00759","v":1043.0274166717249},{"$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":100000.00001200083},23252.325000000001,3000.3,183676.39201867257]
["temmuz",162266.58512539996,22502.25,{"$f":"Tablo234[[#This Row],[SGK MATRAH]]-Tablo234[[#This Row],[SGK/İŞSİZLİK İŞÇİ\n(%14+%1)]]","v":139764.33512539996},919365.50286252727,{"$f":"gelir_vergisi(Tablo234[[#This Row],[VERGİ MATRAHI]],Tablo234[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":41685.610709},119014.88,3001.06,119014.88,{"$f":"Tablo234[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo234[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":38684.550709000003},{"$f":"(Tablo234[[#This Row],[SGK MATRAH]]-20002.5)*0.00759","v":1079.7844061017856},{"$f":"Tablo234[[#This Row],[SGK MATRAH]]-Tablo234[[#This Row],[SGK/İŞSİZLİK İŞÇİ\n(%14+%1)]]-Tablo234[[#This Row],[KESİLECEK GELİR VERGİSİ]]-Tablo234[[#This Row],[DAMGA VERGİSİ]]","v":100000.00001029817},23252.325000000001,3000.3,188519.21012539996]
["ağustos",172902.37313456883,22502.25,{"$f":"Tablo234[[#This Row],[SGK MATRAH]]-Tablo234[[#This Row],[SGK/İŞSİZLİK İŞÇİ\n(%14+%1)]]","v":150400.12313456883},1069765.6259970961,{"$f":"gelir_vergisi(Tablo234[[#This Row],[VERGİ MATRAHI]],Tablo234[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":52640.043084999998},136017,3400.43,136017,{"$f":"Tablo234[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo234[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":49239.613084999997},{"$f":"(Tablo234[[#This Row],[SGK MATRAH]]-20002.5)*0.00759","v":1160.5100370913774},{"$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":100000.00001247747},23252.325000000001,3000.3,199154.99813456883]
["eylül",172902.37313456883,22502.25,{"$f":"Tablo234[[#This Row],[SGK MATRAH]]-Tablo234[[#This Row],[SGK/İŞSİZLİK İŞÇİ\n(%14+%1)]]","v":150400.12313456883},1220165.7491316649,{"$f":"gelir_vergisi(Tablo234[[#This Row],[VERGİ MATRAHI]],Tablo234[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":52640.043084999998},153019.12,3400.43,153019.12,{"$f":"Tablo234[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo234[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":49239.613084999997},{"$f":"(Tablo234[[#This Row],[SGK MATRAH]]-20002.5)*0.00759","v":1160.5100370913774},{"$f":"Tablo234[[#This Row],[SGK MATRAH]]-Tablo234[[#This Row],[SGK/İŞSİZLİK İŞÇİ\n(%14+%1)]]-Tablo234[[#This Row],[KESİLECEK GELİR VERGİSİ]]-Tablo234[[#This Row],[DAMGA VERGİSİ]]","v":100000.00001247747},23252.325000000001,3000.3,199154.99813456883]
["ekim",172902.37313456883,22502.25,{"$f":"Tablo234[[#This Row],[SGK MATRAH]]-Tablo234[[#This Row],[SGK/İŞSİZLİK İŞÇİ\n(%14+%1)]]","v":150400.12313456883},1370565.8722662337,{"$f":"gelir_vergisi(Tablo234[[#This Row],[VERGİ MATRAHI]],Tablo234[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":52640.043084999998},170021.25,3400.43,170021.25,{"$f":"Tablo234[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo234[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":49239.613084999997},{"$f":"(Tablo234[[#This Row],[SGK MATRAH]]-20002.5)*0.00759","v":1160.5100370913774},{"$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":100000.00001247747},23252.325000000001,3000.3,199154.99813456883]
["kasım",172902.37313456883,22502.25,{"$f":"Tablo234[[#This Row],[SGK MATRAH]]-Tablo234[[#This Row],[SGK/İŞSİZLİK İŞÇİ\n(%14+%1)]]","v":150400.12313456883},1520965.9954008025,{"$f":"gelir_vergisi(Tablo234[[#This Row],[VERGİ MATRAHI]],Tablo234[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":52640.043084999998},187023.38,3400.43,187023.38,{"$f":"Tablo234[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo234[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":49239.613084999997},{"$f":"(Tablo234[[#This Row],[SGK MATRAH]]-20002.5)*0.00759","v":1160.5100370913774},{"$f":"Tablo234[[#This Row],[SGK MATRAH]]-Tablo234[[#This Row],[SGK/İŞSİZLİK İŞÇİ\n(%14+%1)]]-Tablo234[[#This Row],[KESİLECEK GELİR VERGİSİ]]-Tablo234[[#This Row],[DAMGA VERGİSİ]]","v":100000.00001247747},23252.325000000001,3000.3,199154.99813456883]
["aralık",172902.37313456883,22502.25,{"$f":"Tablo234[[#This Row],[SGK MATRAH]]-Tablo234[[#This Row],[SGK/İŞSİZLİK İŞÇİ\n(%14+%1)]]","v":150400.12313456883},1671366.1185353713,{"$f":"gelir_vergisi(Tablo234[[#This Row],[VERGİ MATRAHI]],Tablo234[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":52640.043084999998},204025.5,3400.43,204025.5,{"$f":"Tablo234[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo234[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":49239.613084999997},{"$f":"(Tablo234[[#This Row],[SGK MATRAH]]-20002.5)*0.00759","v":1160.5100370913774},{"$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":100000.00001247747},23252.325000000001,3000.3,199154.99813456883,null,"www.vizyonkurumsal.com.tr"]
["TOPLAM",{"$f":"SUBTOTAL(109,Tablo234[SGK MATRAH])","v":1938726.5772993306},{"$f":"SUBTOTAL(109,Tablo234[SGK/İŞSİZLİK İŞÇİ\n(%14+%1)])","v":267360.45876395947},{"$f":"SUBTOTAL(109,Tablo234[VERGİ MATRAHI])","v":1671366.1185353713},{"$f":"SUBTOTAL(109,Tablo234[KÜMÜLATİF GV MATRAH])","v":10437028.098780546},{"$f":"SUBTOTAL(109,Tablo234[HESAPLANAN GELİR VERGİSİ])","v":493778.14141300006},{"$f":"SUBTOTAL(109,Tablo234[ASGARİ ÜCRET KÜMÜLATİF MATRAH])","v":1326165.71},{"$f":"SUBTOTAL(109,Tablo234[ASGARİ ÜCRETİN VERGİSİ])","v":35305.129999999997},{"$f":"SUBTOTAL(109,Tablo234[İSTİSNA MATRAH])","v":1326165.71},{"$f":"SUBTOTAL(109,Tablo234[KESİLECEK GELİR VERGİSİ])","v":458473.01141300012},{"$f":"SUBTOTAL(109,Tablo234[DAMGA VERGİSİ])","v":12893.107021701921},{"$f":"SUBTOTAL(109,Tablo234[NET ÜCRET])","v":1200000.0001006697},{"$f":"SUBTOTAL(109,Tablo234[SGK İŞVEREN])","v":276272.47405609151},{"$f":"SUBTOTAL(109,Tablo234[[İŞSİZLİK İŞVEREN ]])","v":35648.061168527929},{"$f":"SUBTOTAL(109,Tablo234[İŞVEREN TOPLAM MALİYET])","v":2250647.1125239502}]
["ort aylık netler",{"$f":"AVERAGE(Tablo234[SGK MATRAH])","v":161560.54810827755},{"$f":"AVERAGE(Tablo234[SGK/İŞSİZLİK İŞÇİ\n(%14+%1)])","v":22280.038230329956},{"$f":"AVERAGE(Tablo234[VERGİ MATRAHI])","v":139280.5098779476},{"$f":"AVERAGE(Tablo234[KÜMÜLATİF GV MATRAH])","v":869752.34156504553},{"$f":"AVERAGE(Tablo234[HESAPLANAN GELİR VERGİSİ])","v":41148.178451083339},{"$f":"AVERAGE(Tablo234[ASGARİ ÜCRET KÜMÜLATİF MATRAH])","v":110513.80916666666},{"$f":"AVERAGE(Tablo234[ASGARİ ÜCRETİN VERGİSİ])","v":2942.0941666666663},{"$f":"AVERAGE(Tablo234[İSTİSNA MATRAH])","v":110513.80916666666},{"$f":"AVERAGE(Tablo234[KESİLECEK GELİR VERGİSİ])","v":38206.084284416676},{"$f":"AVERAGE(Tablo234[DAMGA VERGİSİ])","v":1074.4255851418268},{"$f":"AVERAGE(Tablo234[NET ÜCRET])","v":100000.00000838914},{"$f":"AVERAGE(Tablo234[SGK İŞVEREN])","v":23022.70617134096},{"$f":"AVERAGE(Tablo234[[İŞSİZLİK İŞVEREN ]])","v":2970.6717640439942},{"$f":"AVERAGE(Tablo234[İŞVEREN TOPLAM MALİYET])","v":187553.9260436625}]
[null,20002]
["brüt ücret aylık ortalama maliyet",{"$f":"'brüt>net'!B16","v":20200},{"$f":"'brüt>net'!C16","v":3030},{"$f":"'brüt>net'!D16","v":17170},{"$f":"'brüt>net'!E16","v":111605},{"$f":"'brüt>net'!F16","v":2975.6666666666665},{"$f":"'brüt>net'!G16","v":74115.135000000009},{"$f":"'brüt>net'!H16","v":1988.8000000000002},{"$f":"'brüt>net'!I16","v":74115.135000000009},{"$f":"'brüt>net'!J16","v":986.8666666666669},{"$f":"'brüt>net'!K16","v":51.501944999999985},{"$f":"'brüt>net'!L16","v":16131.631388333333},{"$f":"'brüt>net'!M16","v":3131},{"$f":"'brüt>net'!N16","v":404},{"$f":"'brüt>net'!O16","v":23735},null,{"$f":"(O17-O15)*12","v":-1965827.1125239502},"işveren açısından yıllık brüt çalıştırma avantajı"]
[]
[null,{"$f":"B16*7.5","v":150015},null,null,null,13414.5,{"$f":"F19*7.5","v":100608.75}]

{"sheet":"brüt>net","index":4,"n_rows":18,"n_cols":17,"rows_kept":18,"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",20200,{"$f":"IF(B2<100608.75,B2*0.15,100608.75*0.15)","v":3030},{"$f":"Tablo2345[[#This Row],[SGK MATRAH]]-Tablo2345[[#This Row],[SGK ve İşsizlik İşçi Payı]]","v":17170},{"$f":"D2","v":17170},{"$f":"gelir_vergisi(Tablo2345[[#This Row],[MATRAH]],Tablo2345[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":2575.5},11402.32,1710.3487499999999,{"$f":"Tablo2345[[#This Row],[ASGARİ ÜCRET KÜMÜLATİF MATRAH]]","v":11402.32},{"$f":"Tablo2345[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo2345[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":865.15125000000012},{"$f":"(Tablo2345[[#This Row],[SGK MATRAH]]-13414.5)*0.00759","v":51.501944999999999},{"$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":16253.346804999999},{"$f":"IF(B2<100608.75,B2*0.155,100608.75*0.155)","v":3131},{"$f":"IF(B2<100608.75,B2*0.02,100608.75*0.02)","v":404},{"$f":"B2+M2+N2","v":23735}]
["şubat",20200,3030,{"$f":"Tablo2345[[#This Row],[SGK MATRAH]]-Tablo2345[[#This Row],[SGK ve İşsizlik İşçi Payı]]","v":17170},{"$f":"D3+E2","v":34340},{"$f":"gelir_vergisi(Tablo2345[[#This Row],[MATRAH]],Tablo2345[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":2575.5},{"$f":"11402.33+G2","v":22804.65},1710.3487499999999,{"$f":"Tablo2345[[#This Row],[ASGARİ ÜCRET KÜMÜLATİF MATRAH]]","v":22804.65},{"$f":"Tablo2345[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo2345[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":865.15125000000012},{"$f":"(Tablo2345[[#This Row],[SGK MATRAH]]-13414.5)*0.00759","v":51.501944999999999},{"$f":"Tablo2345[[#This Row],[SGK MATRAH]]-Tablo2345[[#This Row],[SGK ve İşsizlik İşçi Payı]]-Tablo2345[[#This Row],[KESİLECEK GELİR VERGİSİ]]-Tablo2345[[#This Row],[DAMGA VERGİSİ]]","v":16253.346804999999},3131,404,23735]
["mart",20200,3030,{"$f":"Tablo2345[[#This Row],[SGK MATRAH]]-Tablo2345[[#This Row],[SGK ve İşsizlik İşçi Payı]]","v":17170},51510,{"$f":"gelir_vergisi(Tablo2345[[#This Row],[MATRAH]],Tablo2345[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":2575.5},{"$f":"11402.33+G3","v":34206.980000000003},1710.3487499999999,{"$f":"Tablo2345[[#This Row],[ASGARİ ÜCRET KÜMÜLATİF MATRAH]]","v":34206.980000000003},{"$f":"Tablo2345[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo2345[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":865.15125000000012},{"$f":"(Tablo2345[[#This Row],[SGK MATRAH]]-13414.5)*0.00759","v":51.501944999999999},{"$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":16253.346804999999},3131,404,23735]
["nisan",20200,3030,{"$f":"Tablo2345[[#This Row],[SGK MATRAH]]-Tablo2345[[#This Row],[SGK ve İşsizlik İşçi Payı]]","v":17170},68680,{"$f":"gelir_vergisi(Tablo2345[[#This Row],[MATRAH]],Tablo2345[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":2575.5},{"$f":"11402.33+G4","v":45609.310000000005},1710.3487499999999,{"$f":"Tablo2345[[#This Row],[ASGARİ ÜCRET KÜMÜLATİF MATRAH]]","v":45609.310000000005},{"$f":"Tablo2345[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo2345[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":865.15125000000012},{"$f":"(Tablo2345[[#This Row],[SGK MATRAH]]-13414.5)*0.00759","v":51.501944999999999},{"$f":"Tablo2345[[#This Row],[SGK MATRAH]]-Tablo2345[[#This Row],[SGK ve İşsizlik İşçi Payı]]-Tablo2345[[#This Row],[KESİLECEK GELİR VERGİSİ]]-Tablo2345[[#This Row],[DAMGA VERGİSİ]]","v":16253.346804999999},3131,404,23735]
["mayıs",20200,3030,{"$f":"Tablo2345[[#This Row],[SGK MATRAH]]-Tablo2345[[#This Row],[SGK ve İşsizlik İşçi Payı]]","v":17170},85850,{"$f":"gelir_vergisi(Tablo2345[[#This Row],[MATRAH]],Tablo2345[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":2575.5},{"$f":"11402.33+G5","v":57011.640000000007},1710.3487499999999,{"$f":"Tablo2345[[#This Row],[ASGARİ ÜCRET KÜMÜLATİF MATRAH]]","v":57011.640000000007},{"$f":"Tablo2345[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo2345[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":865.15125000000012},{"$f":"(Tablo2345[[#This Row],[SGK MATRAH]]-13414.5)*0.00759","v":51.501944999999999},{"$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":16253.346804999999},3131,404,23735]
["haziran",20200,3030,{"$f":"Tablo2345[[#This Row],[SGK MATRAH]]-Tablo2345[[#This Row],[SGK ve İşsizlik İşçi Payı]]","v":17170},103020,{"$f":"gelir_vergisi(Tablo2345[[#This Row],[MATRAH]],Tablo2345[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":2575.5},68413.97,1710.3487499999999,{"$f":"Tablo2345[[#This Row],[ASGARİ ÜCRET KÜMÜLATİF MATRAH]]","v":68413.97},{"$f":"Tablo2345[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo2345[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":865.15125000000012},{"$f":"(Tablo2345[[#This Row],[SGK MATRAH]]-13414.5)*0.00759","v":51.501944999999999},{"$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":16253.346804999999},3131,404,23735]
["temmuz",20200,3030,{"$f":"Tablo2345[[#This Row],[SGK MATRAH]]-Tablo2345[[#This Row],[SGK ve İşsizlik İşçi Payı]]","v":17170},120190,{"$f":"gelir_vergisi(Tablo2345[[#This Row],[MATRAH]],Tablo2345[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":3085},79816.3,2201.1624999999999,{"$f":"Tablo2345[[#This Row],[ASGARİ ÜCRET KÜMÜLATİF MATRAH]]","v":79816.3},{"$f":"Tablo2345[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo2345[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":883.83750000000009},{"$f":"(Tablo2345[[#This Row],[SGK MATRAH]]-13414.5)*0.00759","v":51.501944999999999},{"$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":16234.660555},3131,404,23735]
["ağustos",20200,3030,{"$f":"Tablo2345[[#This Row],[SGK MATRAH]]-Tablo2345[[#This Row],[SGK ve İşsizlik İşçi Payı]]","v":17170},137360,{"$f":"gelir_vergisi(Tablo2345[[#This Row],[MATRAH]],Tablo2345[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":3434},91218.63,2280.4650000000001,{"$f":"Tablo2345[[#This Row],[ASGARİ ÜCRET KÜMÜLATİF MATRAH]]","v":91218.63},{"$f":"Tablo2345[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo2345[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":1153.5349999999999},{"$f":"(Tablo2345[[#This Row],[SGK MATRAH]]-13414.5)*0.00759","v":51.501944999999999},{"$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":15964.963055},3131,404,23735]
["eylül",20200,3030,{"$f":"Tablo2345[[#This Row],[SGK MATRAH]]-Tablo2345[[#This Row],[SGK ve İşsizlik İşçi Payı]]","v":17170},154530,{"$f":"gelir_vergisi(Tablo2345[[#This Row],[MATRAH]],Tablo2345[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":3434},102620.96,2280.4699999999998,{"$f":"Tablo2345[[#This Row],[ASGARİ ÜCRET KÜMÜLATİF MATRAH]]","v":102620.96},{"$f":"Tablo2345[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo2345[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":1153.5300000000002},{"$f":"(Tablo2345[[#This Row],[SGK MATRAH]]-13414.5)*0.00759","v":51.501944999999999},{"$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":15964.968054999999},3131,404,23735]
["ekim",20200,3030,{"$f":"Tablo2345[[#This Row],[SGK MATRAH]]-Tablo2345[[#This Row],[SGK ve İşsizlik İşçi Payı]]","v":17170},171700,{"$f":"gelir_vergisi(Tablo2345[[#This Row],[MATRAH]],Tablo2345[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":3434},114023.29000000001,2280.4699999999998,{"$f":"Tablo2345[[#This Row],[ASGARİ ÜCRET KÜMÜLATİF MATRAH]]","v":114023.29000000001},{"$f":"Tablo2345[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo2345[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":1153.5300000000002},{"$f":"(Tablo2345[[#This Row],[SGK MATRAH]]-13414.5)*0.00759","v":51.501944999999999},{"$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":15964.968054999999},3131,404,23735]
["kasım",20200,3030,{"$f":"Tablo2345[[#This Row],[SGK MATRAH]]-Tablo2345[[#This Row],[SGK ve İşsizlik İşçi Payı]]","v":17170},188870,{"$f":"gelir_vergisi(Tablo2345[[#This Row],[MATRAH]],Tablo2345[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":3434},125425.62000000001,2280.4699999999998,{"$f":"Tablo2345[[#This Row],[ASGARİ ÜCRET KÜMÜLATİF MATRAH]]","v":125425.62000000001},{"$f":"Tablo2345[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo2345[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":1153.5300000000002},{"$f":"(Tablo2345[[#This Row],[SGK MATRAH]]-13414.5)*0.00759","v":51.501944999999999},{"$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":15964.968054999999},3131,404,23735]
["aralık",20200,3030,{"$f":"Tablo2345[[#This Row],[SGK MATRAH]]-Tablo2345[[#This Row],[SGK ve İşsizlik İşçi Payı]]","v":17170},206040,{"$f":"gelir_vergisi(Tablo2345[[#This Row],[MATRAH]],Tablo2345[[#This Row],[KÜMÜLATİF GV MATRAH]])","v":3434},136827.95000000001,2280.4699999999998,{"$f":"Tablo2345[[#This Row],[ASGARİ ÜCRET KÜMÜLATİF MATRAH]]","v":136827.95000000001},{"$f":"Tablo2345[[#This Row],[HESAPLANAN GELİR VERGİSİ]]-Tablo2345[[#This Row],[ASGARİ ÜCRETİN VERGİSİ]]","v":1153.5300000000002},{"$f":"(Tablo2345[[#This Row],[SGK MATRAH]]-13414.5)*0.00759","v":51.501944999999999},{"$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":15964.968054999999},3131,404,23735,null,"www.vizyonkurumsal.com.tr"]
["toplam",{"$f":"SUBTOTAL(109,Tablo2345[SGK MATRAH])","v":242400},{"$f":"SUBTOTAL(109,Tablo2345[SGK ve İşsizlik İşçi Payı])","v":36360},{"$f":"SUBTOTAL(109,Tablo2345[MATRAH])","v":206040},{"$f":"SUBTOTAL(109,Tablo2345[KÜMÜLATİF GV MATRAH])","v":1339260},{"$f":"SUBTOTAL(109,Tablo2345[HESAPLANAN GELİR VERGİSİ])","v":35708},{"$f":"SUBTOTAL(109,Tablo2345[ASGARİ ÜCRET KÜMÜLATİF MATRAH])","v":889381.62000000011},{"$f":"SUBTOTAL(109,Tablo2345[ASGARİ ÜCRETİN VERGİSİ])","v":23865.600000000002},{"$f":"SUBTOTAL(109,Tablo2345[İSTİSNA MATRAH])","v":889381.62000000011},{"$f":"SUBTOTAL(109,Tablo2345[KESİLECEK GELİR VERGİSİ])","v":11842.400000000003},{"$f":"SUBTOTAL(109,Tablo2345[DAMGA VERGİSİ])","v":618.02333999999985},{"$f":"SUBTOTAL(109,Tablo2345[NET ÜCRET])","v":193579.57665999999},{"$f":"SUBTOTAL(109,Tablo2345[SGK İŞVEREN])","v":37572},{"$f":"SUBTOTAL(109,Tablo2345[İŞVEREN İŞSİZLİK])","v":4848},{"$f":"SUBTOTAL(109,Tablo2345[İŞVEREN\nTOPLAM\nMALİYET])","v":284820}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(Tablo2345[İŞVEREN\nTOPLAM\nMALİYET])","v":23735}]
["net ücret aylık ort. maliyet",{"$f":"Tablo2345[[#Totals],[SGK MATRAH]]/12","v":20200},{"$f":"Tablo2345[[#Totals],[SGK ve İşsizlik İşçi Payı]]/12","v":3030},{"$f":"Tablo2345[[#Totals],[MATRAH]]/12","v":17170},{"$f":"Tablo2345[[#Totals],[KÜMÜLATİF GV MATRAH]]/12","v":111605},{"$f":"Tablo2345[[#Totals],[HESAPLANAN GELİR VERGİSİ]]/12","v":2975.6666666666665},{"$f":"Tablo2345[[#Totals],[ASGARİ ÜCRET KÜMÜLATİF MATRAH]]/12","v":74115.135000000009},{"$f":"Tablo2345[[#Totals],[ASGARİ ÜCRETİN VERGİSİ]]/12","v":1988.8000000000002},{"$f":"Tablo2345[[#Totals],[İSTİSNA MATRAH]]/12","v":74115.135000000009},{"$f":"Tablo2345[[#Totals],[KESİLECEK GELİR VERGİSİ]]/12","v":986.8666666666669},{"$f":"Tablo2345[[#Totals],[DAMGA VERGİSİ]]/12","v":51.501944999999985},{"$f":"Tablo2345[[#Totals],[NET ÜCRET]]/12","v":16131.631388333333},{"$f":"Tablo2345[[#Totals],[SGK İŞVEREN]]/12","v":3131},{"$f":"Tablo2345[[#Totals],[İŞVEREN İŞSİZLİK]]/12","v":404},{"$f":"Tablo2345[[#Totals],[İŞVEREN\nTOPLAM\nMALİYET]]/12","v":23735}]
[]
[null,null,null,null,null,null,{"$f":"B2*7.5","v":151500}]

{"sheet":"asgari ücret parametre","index":5,"n_rows":17,"n_cols":14,"rows_kept":17,"cut":false,"hidden":true,"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":1276.02},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":1276.02},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":1276.02},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":1276.02},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},{"$f":"SUBTOTAL(109,C2:C13)","v":16813.440000000006},1200.96,102081.60000000002,663530.4,15312.240000000003,911.52864000000034,{"$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},100.08,8506.8000000000011,55294.200000000004,1276.0200000000002,75.960720000000023,1755.1693333333333,75.899999999999991,8506.8000000000011,1551.24,200.16,11759.399999999996]
[]
[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":6,"n_rows":7,"n_cols":12,"rows_kept":7,"cut":false,"hidden":true,"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]