{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["Anasayfa","Toplu Brütten Nete","Toplu Netten Brüte","%5 imalat","%2 diğer sektör","%0 indirim","dilim"],"not_rendered":{"charts":0,"images":6,"macros":1,"external_links":0,"defined_names":0,"comments":5,"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":"Anasayfa","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Toplu Brütten Nete","index":1,"n_rows":5,"n_cols":5,"rows_kept":5,"cut":false,"hidden":false,"merged":[]}
["Personel Adı","Aylık Brüt Maaşı",null,"İndirim Seçiniz","%5 İndirim"]
["Ali",34262]
["Veli",45508]
["Ayşe",43543]
["Fatma",48926]

{"sheet":"Toplu Netten Brüte","index":2,"n_rows":5,"n_cols":5,"rows_kept":5,"cut":false,"hidden":false,"merged":[]}
["Personel Adı","Aylık Net Maaşı",null,"İndirim Seçiniz","%0 İndirim"]
["Ali",31258]
["Veli",41152]
["Ayşe",51498]
["Fatma",45659]

{"sheet":"%5 imalat","index":3,"n_rows":21,"n_cols":16,"rows_kept":21,"cut":false,"hidden":false,"merged":[[15,13,15,14]]}
["dönem","Brüt","SSK İşçi","İşsizlik İşçi","Gelir Vegisi Matrahı","Kümülatif GV Toplamı","Hes Gelir Vergisi","Hes Damga Vergisi","asgari ücretin\ngelir vergisi","asgari ücretin damga vergisi","ödenecek gv","ödenecek damga v","Net","SSK İşveren","İşsizlik İşveren","Toplam Maliyet"]
["Ocak",48926,{"$f":"IF(B2>$B$16,$B$16*0.14,B2*0.14)","v":6849.64},{"$f":"IF(B2>$B$16,$B$16*0.01,B2*0.01)","v":489.26},{"$f":"B2-C2-D2","v":41587.1},{"$f":"E2","v":41587.1},{"$f":"HesaplaGV(E2,F2)","v":6238.0649999999996},{"$f":"B2*7.59/1000","v":371.34833999999995},4211.32,250.7,{"$f":"G2-I2","v":2026.7449999999999},{"$f":"H2-J2","v":120.64833999999996},{"$f":"B2-C2-D2-K2-L2","v":39439.706659999996},{"$f":"IF('%5 imalat'!$B2>$B$16,$B$16*16.75/100,'%5 imalat'!$B2*16.75/100)","v":8195.1049999999996},{"$f":"IF('%5 imalat'!$B2>$B$16,$B$16*0.02,'%5 imalat'!$B2*0.02)","v":978.52},{"$f":"B2+'%5 imalat'!$N2+'%5 imalat'!$O2","v":58099.624999999993}]
["Şubat",48926,6849.64,{"$f":"IF(B3>$B$16,$B$16*0.01,B3*0.01)","v":489.26},{"$f":"B3-C3-D3","v":41587.1},{"$f":"F2+E3","v":83174.2},{"$f":"HesaplaGV(E3,F3)","v":6238.0649999999996},{"$f":"B3*7.59/1000","v":371.34833999999995},4211.33,250.7,{"$f":"G3-I3","v":2026.7349999999997},120.64833999999996,{"$f":"B3-C3-D3-K3-L3","v":39439.716659999998},{"$f":"IF('%5 imalat'!$B3>$B$16,$B$16*16.75/100,'%5 imalat'!$B3*16.75/100)","v":8195.1049999999996},{"$f":"IF('%5 imalat'!$B3>$B$16,$B$16*0.02,'%5 imalat'!$B3*0.02)","v":978.52},{"$f":"B3+'%5 imalat'!$N3+'%5 imalat'!$O3","v":58099.624999999993}]
["Mart",48926,6849.64,489.26,41587.1,{"$f":"F3+E4","v":124761.29999999999},{"$f":"HesaplaGV(E4,F4)","v":6238.0649999999996},371.34833999999995,4211.32,250.7,2026.7449999999999,120.64833999999996,39439.706659999996,{"$f":"IF('%5 imalat'!$B4>$B$16,$B$16*16.75/100,'%5 imalat'!$B4*16.75/100)","v":8195.1049999999996},{"$f":"IF('%5 imalat'!$B4>$B$16,$B$16*0.02,'%5 imalat'!$B4*0.02)","v":978.52},{"$f":"B4+'%5 imalat'!$N4+'%5 imalat'!$O4","v":58099.624999999993}]
["Nisan",48926,6849.64,489.26,41587.1,166348.4,{"$f":"HesaplaGV(E5,F5)","v":6238.0649999999996},371.34833999999995,4211.33,250.7,2026.7349999999997,120.64833999999996,39439.716659999998,{"$f":"IF('%5 imalat'!$B5>$B$16,$B$16*16.75/100,'%5 imalat'!$B5*16.75/100)","v":8195.1049999999996},{"$f":"IF('%5 imalat'!$B5>$B$16,$B$16*0.02,'%5 imalat'!$B5*0.02)","v":978.52},{"$f":"B5+'%5 imalat'!$N5+'%5 imalat'!$O5","v":58099.624999999993}]
["Mayıs",48926,6849.64,489.26,41587.1,207935.5,{"$f":"HesaplaGV(E6,F6)","v":7134.8399999999992},371.34833999999995,4211.32,250.7,2923.5199999999995,120.64833999999996,38542.931660000002,{"$f":"IF('%5 imalat'!$B6>$B$16,$B$16*16.75/100,'%5 imalat'!$B6*16.75/100)","v":8195.1049999999996},{"$f":"IF('%5 imalat'!$B6>$B$16,$B$16*0.02,'%5 imalat'!$B6*0.02)","v":978.52},{"$f":"B6+'%5 imalat'!$N6+'%5 imalat'!$O6","v":58099.624999999993}]
["Haziran",48926,6849.64,489.26,41587.1,249522.6,{"$f":"HesaplaGV(E7,F7)","v":8317.42},371.34833999999995,4211.32,250.7,4106.1000000000004,120.64833999999996,37360.35166,{"$f":"IF('%5 imalat'!$B7>$B$16,$B$16*16.75/100,'%5 imalat'!$B7*16.75/100)","v":8195.1049999999996},{"$f":"IF('%5 imalat'!$B7>$B$16,$B$16*0.02,'%5 imalat'!$B7*0.02)","v":978.52},{"$f":"B7+'%5 imalat'!$N7+'%5 imalat'!$O7","v":58099.624999999993}]
["Temmuz",48926,6849.64,489.26,41587.1,291109.7,{"$f":"HesaplaGV(E8,F8)","v":8317.42},371.34833999999995,4537.75,250.7,3779.67,120.64833999999996,37686.781660000001,{"$f":"IF('%5 imalat'!$B8>$B$16,$B$16*16.75/100,'%5 imalat'!$B8*16.75/100)","v":8195.1049999999996},{"$f":"IF('%5 imalat'!$B8>$B$16,$B$16*0.02,'%5 imalat'!$B8*0.02)","v":978.52},{"$f":"B8+'%5 imalat'!$N8+'%5 imalat'!$O8","v":58099.624999999993}]
["Ağustos",48926,6849.64,489.26,41587.1,332696.8,{"$f":"HesaplaGV(E9,F9)","v":8317.42},371.34833999999995,5615.1,250.7,2702.3199999999997,120.64833999999996,38764.131659999999,{"$f":"IF('%5 imalat'!$B9>$B$16,$B$16*16.75/100,'%5 imalat'!$B9*16.75/100)","v":8195.1049999999996},{"$f":"IF('%5 imalat'!$B9>$B$16,$B$16*0.02,'%5 imalat'!$B9*0.02)","v":978.52},{"$f":"B9+'%5 imalat'!$N9+'%5 imalat'!$O9","v":58099.624999999993}]
["Eylül",48926,6849.64,489.26,41587.1,374283.89999999997,{"$f":"HesaplaGV(E10,F10)","v":8317.42},371.34833999999995,5615.1,250.7,2702.3199999999997,120.64833999999996,38764.131659999999,{"$f":"IF('%5 imalat'!$B10>$B$16,$B$16*16.75/100,'%5 imalat'!$B10*16.75/100)","v":8195.1049999999996},{"$f":"IF('%5 imalat'!$B10>$B$16,$B$16*0.02,'%5 imalat'!$B10*0.02)","v":978.52},{"$f":"B10+'%5 imalat'!$N10+'%5 imalat'!$O10","v":58099.624999999993}]
["Ekim",48926,6849.64,489.26,41587.1,415870.99999999994,{"$f":"HesaplaGV(E11,F11)","v":9428.3899999999976},371.34833999999995,5615.1,250.7,3813.2899999999972,120.64833999999996,37653.161659999998,{"$f":"IF('%5 imalat'!$B11>$B$16,$B$16*16.75/100,'%5 imalat'!$B11*16.75/100)","v":8195.1049999999996},{"$f":"IF('%5 imalat'!$B11>$B$16,$B$16*0.02,'%5 imalat'!$B11*0.02)","v":978.52},{"$f":"B11+'%5 imalat'!$N11+'%5 imalat'!$O11","v":58099.624999999993}]
["Kasım",48926,6849.64,489.26,41587.1,457458.09999999992,{"$f":"HesaplaGV(E12,F12)","v":11228.517},371.34833999999995,5615.1,250.7,5613.4169999999995,120.64833999999996,35853.034659999998,{"$f":"IF('%5 imalat'!$B12>$B$16,$B$16*16.75/100,'%5 imalat'!$B12*16.75/100)","v":8195.1049999999996},{"$f":"IF('%5 imalat'!$B12>$B$16,$B$16*0.02,'%5 imalat'!$B12*0.02)","v":978.52},{"$f":"B12+'%5 imalat'!$N12+'%5 imalat'!$O12","v":58099.624999999993}]
["Aralık",48926,6849.64,489.26,41587.1,499045.1999999999,{"$f":"HesaplaGV(E13,F13)","v":11228.517},371.34833999999995,5615.1,250.7,5613.4169999999995,120.64833999999996,35853.034659999998,{"$f":"IF('%5 imalat'!$B13>$B$16,$B$16*16.75/100,'%5 imalat'!$B13*16.75/100)","v":8195.1049999999996},{"$f":"IF('%5 imalat'!$B13>$B$16,$B$16*0.02,'%5 imalat'!$B13*0.02)","v":978.52},{"$f":"B13+'%5 imalat'!$N13+'%5 imalat'!$O13","v":58099.624999999993}]
["TOPLAM",{"$f":"SUBTOTAL(109,B2:B13)","v":587112},82195.680000000008,5871.1200000000017,499045.1999999999,3243793.8,97242.203999999969,4456.1800799999992,57881.189999999995,3008.3999999999996,39361.013999999996,1447.7800799999995,458236.40591999999,98341.259999999966,11742.240000000003,697195.49999999988]
[]
["sgk spek tavan",{"$f":"C16*9","v":297270},33030,null,"hedef net",90000,null,null,null,null,null,null,null,"aylık ortalama maliyet",null,{"$f":"P14/12","v":58099.624999999993}]
[]
["sektör","işvren prim oranı","aylık ortalama maliyet"]
["imalat",0.16750000000000001,{"$f":"P16","v":58099.624999999993}]
["diğer",0.19750000000000001]
["indirimsiz",0.2175]

{"sheet":"%2 diğer sektör","index":4,"n_rows":21,"n_cols":16,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
["dönem","Brüt","SSK İşçi","İşsizlik İşçi","Gelir Vegisi Matrahı","Kümülatif GV Toplamı","Hes Gelir Vergisi","Hes Damga Vergisi","asgari ücretin\ngelir vergisi","asgari ücretin damga vergisi","ödenecek gv","ödenecek damga v","Net","SSK İşveren","İşsizlik İşveren","Toplam Maliyet"]
["Ocak",133636.37380929053,{"$f":"IF(B2>$B$16,$B$16*0.14,B2*0.14)","v":18709.092333300676},{"$f":"IF(B2>$B$16,$B$16*0.01,B2*0.01)","v":1336.3637380929054},{"$f":"B2-C2-D2","v":113590.91773789695},{"$f":"E2","v":113590.91773789695},{"$f":"HesaplaGV(E2,F2)","v":17038.637660684541},{"$f":"B2*7.59/1000","v":1014.300077212515},4211.32,250.7,{"$f":"G2-I2","v":12827.317660684541},{"$f":"H2-J2","v":763.60007721251509},{"$f":"B2-C2-D2-K2-L2","v":99999.999999999898},{"$f":"IF('%2 diğer sektör'!$B2>$B$16,$B$16*19.75/100,'%2 diğer sektör'!$B2*19.75/100)","v":26393.18382733488},{"$f":"IF('%2 diğer sektör'!$B2>$B$16,$B$16*0.02,'%2 diğer sektör'!$B2*0.02)","v":2672.7274761858107},{"$f":"B2+'%2 diğer sektör'!$N2+'%2 diğer sektör'!$O2","v":162702.28511281119}]
["Şubat",136401.17768458941,19096.164875842518,{"$f":"IF(B3>$B$16,$B$16*0.01,B3*0.01)","v":1364.011776845894},{"$f":"B3-C3-D3","v":115941.001031901},{"$f":"F2+E3","v":229531.91876979795},{"$f":"HesaplaGV(E3,F3)","v":19367.746093275047},{"$f":"B3*7.59/1000","v":1035.2849386260336},4211.33,250.7,{"$f":"G3-I3","v":15156.416093275047},784.58493862603359,{"$f":"B3-C3-D3-K3-L3","v":99999.999999999913},{"$f":"IF('%2 diğer sektör'!$B3>$B$16,$B$16*19.75/100,'%2 diğer sektör'!$B3*19.75/100)","v":26939.232592706405},{"$f":"IF('%2 diğer sektör'!$B3>$B$16,$B$16*0.02,'%2 diğer sektör'!$B3*0.02)","v":2728.023553691788},{"$f":"B3+'%2 diğer sektör'!$N3+'%2 diğer sektör'!$O3","v":166068.43383098757}]
["Mart",142082.92559599047,19891.609583438669,1420.8292559599047,120770.4867565919,{"$f":"F3+E4","v":350302.40552638983},{"$f":"HesaplaGV(E4,F4)","v":24154.097351318382},1078.4094052735677,4211.32,250.7,19942.777351318382,827.70940527356765,99999.999999999956,{"$f":"IF('%2 diğer sektör'!$B4>$B$16,$B$16*19.75/100,'%2 diğer sektör'!$B4*19.75/100)","v":28061.377805208118},{"$f":"IF('%2 diğer sektör'!$B4>$B$16,$B$16*0.02,'%2 diğer sektör'!$B4*0.02)","v":2841.6585119198094},{"$f":"B4+'%2 diğer sektör'!$N4+'%2 diğer sektör'!$O4","v":172985.9619131184}]
["Nisan",150200.09199857613,21028.012879800659,1502.0009199857614,127670.07819878971,477972.48372517957,{"$f":"HesaplaGV(E5,F5)","v":30992.089500520513},1140.0186982691928,4211.33,250.7,26780.759500520515,889.31869826919274,100000,{"$f":"IF('%2 diğer sektör'!$B5>$B$16,$B$16*19.75/100,'%2 diğer sektör'!$B5*19.75/100)","v":29664.518169718784},{"$f":"IF('%2 diğer sektör'!$B5>$B$16,$B$16*0.02,'%2 diğer sektör'!$B5*0.02)","v":3004.0018399715227},{"$f":"B5+'%2 diğer sektör'!$N5+'%2 diğer sektör'!$O5","v":182868.61200826644}]
["Mayıs",155876.03400172942,21822.644760242121,1558.7603400172943,132494.62890147002,610467.11262664956,{"$f":"HesaplaGV(E6,F6)","v":35773.549803396905},1183.0990980731262,4211.32,250.7,31562.229803396905,932.3990980731262,{"$f":"B6-C6-D6-K6-L6","v":99999.999999999971},{"$f":"IF('%2 diğer sektör'!$B6>$B$16,$B$16*19.75/100,'%2 diğer sektör'!$B6*19.75/100)","v":30785.51671534156},{"$f":"IF('%2 diğer sektör'!$B6>$B$16,$B$16*0.02,'%2 diğer sektör'!$B6*0.02)","v":3117.5206800345886},{"$f":"B6+'%2 diğer sektör'!$N6+'%2 diğer sektör'!$O6","v":189779.07139710558}]
["Haziran",155876.03400172942,21822.644760242121,1558.7603400172943,132494.62890147002,742961.74152811954,{"$f":"HesaplaGV(E7,F7)","v":35773.549803396905},1183.0990980731262,4211.32,250.7,31562.229803396905,932.3990980731262,99999.999999999971,{"$f":"IF('%2 diğer sektör'!$B7>$B$16,$B$16*19.75/100,'%2 diğer sektör'!$B7*19.75/100)","v":30785.51671534156},{"$f":"IF('%2 diğer sektör'!$B7>$B$16,$B$16*0.02,'%2 diğer sektör'!$B7*0.02)","v":3117.5206800345886},{"$f":"B7+'%2 diğer sektör'!$N7+'%2 diğer sektör'!$O7","v":189779.07139710558}]
["Temmuz",155343.44357246574,21748.082100145206,1553.4344357246573,132041.92703659588,875003.66856471542,{"$f":"HesaplaGV(E8,F8)","v":35651.320299880892},1179.0567367150149,4537.75,250.7,31113.570299880892,928.3567367150149,99999.999999999971,{"$f":"IF('%2 diğer sektör'!$B8>$B$16,$B$16*19.75/100,'%2 diğer sektör'!$B8*19.75/100)","v":30680.330105561981},{"$f":"IF('%2 diğer sektör'!$B8>$B$16,$B$16*0.02,'%2 diğer sektör'!$B8*0.02)","v":3106.8688714493146},{"$f":"B8+'%2 diğer sektör'!$N8+'%2 diğer sektör'!$O8","v":189130.64254947705}]
["Ağustos",153585.68142141585,21501.99539899822,1535.8568142141585,130547.82920820346,1005551.4977729189,{"$f":"HesaplaGV(E9,F9)","v":35247.913886214934},1165.7153219885463,5615.1,250.7,29632.813886214935,915.01532198854625,99999.999999999985,{"$f":"IF('%2 diğer sektör'!$B9>$B$16,$B$16*19.75/100,'%2 diğer sektör'!$B9*19.75/100)","v":30333.172080729633},{"$f":"IF('%2 diğer sektör'!$B9>$B$16,$B$16*0.02,'%2 diğer sektör'!$B9*0.02)","v":3071.713628428317},{"$f":"B9+'%2 diğer sektör'!$N9+'%2 diğer sektör'!$O9","v":186990.56713057379}]
["Eylül",153585.68142141585,21501.99539899822,1535.8568142141585,130547.82920820346,1136099.3269811224,{"$f":"HesaplaGV(E10,F10)","v":35247.913886214934},1165.7153219885463,5615.1,250.7,29632.813886214935,915.01532198854625,99999.999999999985,{"$f":"IF('%2 diğer sektör'!$B10>$B$16,$B$16*19.75/100,'%2 diğer sektör'!$B10*19.75/100)","v":30333.172080729633},{"$f":"IF('%2 diğer sektör'!$B10>$B$16,$B$16*0.02,'%2 diğer sektör'!$B10*0.02)","v":3071.713628428317},{"$f":"B10+'%2 diğer sektör'!$N10+'%2 diğer sektör'!$O10","v":186990.56713057379}]
["Ekim",153585.68142141585,21501.99539899822,1535.8568142141585,130547.82920820346,1266647.1561893257,{"$f":"HesaplaGV(E11,F11)","v":35247.913886214934},1165.7153219885463,5615.1,250.7,29632.813886214935,915.01532198854625,99999.999999999985,{"$f":"IF('%2 diğer sektör'!$B11>$B$16,$B$16*19.75/100,'%2 diğer sektör'!$B11*19.75/100)","v":30333.172080729633},{"$f":"IF('%2 diğer sektör'!$B11>$B$16,$B$16*0.02,'%2 diğer sektör'!$B11*0.02)","v":3071.713628428317},{"$f":"B11+'%2 diğer sektör'!$N11+'%2 diğer sektör'!$O11","v":186990.56713057379}]
["Kasım",153585.68142141585,21501.99539899822,1535.8568142141585,130547.82920820346,1397194.9853975291,{"$f":"HesaplaGV(E12,F12)","v":35247.913886214934},1165.7153219885463,5615.1,250.7,29632.813886214935,915.01532198854625,99999.999999999985,{"$f":"IF('%2 diğer sektör'!$B12>$B$16,$B$16*19.75/100,'%2 diğer sektör'!$B12*19.75/100)","v":30333.172080729633},{"$f":"IF('%2 diğer sektör'!$B12>$B$16,$B$16*0.02,'%2 diğer sektör'!$B12*0.02)","v":3071.713628428317},{"$f":"B12+'%2 diğer sektör'!$N12+'%2 diğer sektör'!$O12","v":186990.56713057379}]
["Aralık",157658.69378760221,22072.217130264311,1576.5869378760221,134009.88971946191,1531204.8751169909,{"$f":"HesaplaGV(E13,F13)","v":38679.060233613978},1196.6294858479009,5615.1,250.7,33063.96023361398,945.92948584790088,100000.00000000003,{"$f":"IF('%2 diğer sektör'!$B13>$B$16,$B$16*19.75/100,'%2 diğer sektör'!$B13*19.75/100)","v":31137.592023051438},{"$f":"IF('%2 diğer sektör'!$B13>$B$16,$B$16*0.02,'%2 diğer sektör'!$B13*0.02)","v":3153.1738757520443},{"$f":"B13+'%2 diğer sektör'!$N13+'%2 diğer sektör'!$O13","v":191949.45968640569}]
["TOPLAM",{"$f":"SUBTOTAL(109,B2:B13)","v":1801417.5001376369},252198.45001926919,18014.17500137637,1531204.8751169909,9736528.0899366364,378421.70629094698,13672.758826044663,57881.189999999995,3008.3999999999996,320540.51629094686,10664.358826044663,1199999.9999999998,355779.95627718326,36028.350002752741,2193225.8064175728]
[]
["sgk spek tavan",{"$f":"C16*9","v":297270},33030,null,"hedef net",100000,null,null,null,null,null,null,null,null,null,{"$f":"P14/12","v":182768.81720146441}]
[]
["sektör","işvren prim oranı"]
["imalat",0.16750000000000001]
["diğer",0.19750000000000001]
["indirimsiz",0.2175]

{"sheet":"%0 indirim","index":5,"n_rows":21,"n_cols":16,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
["dönem","Brüt","SSK İşçi","İşsizlik İşçi","Gelir Vegisi Matrahı","Kümülatif GV Toplamı","Hes Gelir Vergisi","Hes Damga Vergisi","asgari ücretin\ngelir vergisi","asgari ücretin damga vergisi","ödenecek gv","ödenecek damga v","Net","SSK İşveren","İşsizlik İşveren","Toplam Maliyet"]
["Ocak",48926,{"$f":"IF(B2>$B$16,$B$16*0.14,B2*0.14)","v":6849.64},{"$f":"IF(B2>$B$16,$B$16*0.01,B2*0.01)","v":489.26},{"$f":"B2-C2-D2","v":41587.1},{"$f":"E2","v":41587.1},{"$f":"HesaplaGV(E2,F2)","v":6238.0649999999996},{"$f":"B2*7.59/1000","v":371.34833999999995},4211.32,250.7,{"$f":"G2-I2","v":2026.7449999999999},{"$f":"H2-J2","v":120.64833999999996},{"$f":"B2-C2-D2-K2-L2","v":39439.706659999996},{"$f":"IF('%0 indirim'!$B2>$B$16,$B$16*21.75/100,'%0 indirim'!$B2*21.75/100)","v":10641.405000000001},{"$f":"IF('%0 indirim'!$B2>$B$16,$B$16*0.02,'%0 indirim'!$B2*0.02)","v":978.52},{"$f":"B2+'%0 indirim'!$N2+'%0 indirim'!$O2","v":60545.924999999996}]
["Şubat",48926,6849.64,{"$f":"IF(B3>$B$16,$B$16*0.01,B3*0.01)","v":489.26},{"$f":"B3-C3-D3","v":41587.1},{"$f":"F2+E3","v":83174.2},{"$f":"HesaplaGV(E3,F3)","v":6238.0649999999996},{"$f":"B3*7.59/1000","v":371.34833999999995},4211.33,250.7,{"$f":"G3-I3","v":2026.7349999999997},120.64833999999996,{"$f":"B3-C3-D3-K3-L3","v":39439.716659999998},{"$f":"IF('%0 indirim'!$B3>$B$16,$B$16*21.75/100,'%0 indirim'!$B3*21.75/100)","v":10641.405000000001},{"$f":"IF('%0 indirim'!$B3>$B$16,$B$16*0.02,'%0 indirim'!$B3*0.02)","v":978.52},{"$f":"B3+'%0 indirim'!$N3+'%0 indirim'!$O3","v":60545.924999999996}]
["Mart",48926,6849.64,489.26,41587.1,{"$f":"F3+E4","v":124761.29999999999},{"$f":"HesaplaGV(E4,F4)","v":6238.0649999999996},371.34833999999995,4211.32,250.7,2026.7449999999999,120.64833999999996,39439.706659999996,{"$f":"IF('%0 indirim'!$B4>$B$16,$B$16*21.75/100,'%0 indirim'!$B4*21.75/100)","v":10641.405000000001},{"$f":"IF('%0 indirim'!$B4>$B$16,$B$16*0.02,'%0 indirim'!$B4*0.02)","v":978.52},{"$f":"B4+'%0 indirim'!$N4+'%0 indirim'!$O4","v":60545.924999999996}]
["Nisan",48926,6849.64,489.26,41587.1,166348.4,{"$f":"HesaplaGV(E5,F5)","v":6238.0649999999996},371.34833999999995,4211.33,250.7,2026.7349999999997,120.64833999999996,39439.716659999998,{"$f":"IF('%0 indirim'!$B5>$B$16,$B$16*21.75/100,'%0 indirim'!$B5*21.75/100)","v":10641.405000000001},{"$f":"IF('%0 indirim'!$B5>$B$16,$B$16*0.02,'%0 indirim'!$B5*0.02)","v":978.52},{"$f":"B5+'%0 indirim'!$N5+'%0 indirim'!$O5","v":60545.924999999996}]
["Mayıs",48926,6849.64,489.26,41587.1,207935.5,{"$f":"HesaplaGV(E6,F6)","v":7134.8399999999992},371.34833999999995,4211.32,250.7,2923.5199999999995,120.64833999999996,38542.931660000002,{"$f":"IF('%0 indirim'!$B6>$B$16,$B$16*21.75/100,'%0 indirim'!$B6*21.75/100)","v":10641.405000000001},{"$f":"IF('%0 indirim'!$B6>$B$16,$B$16*0.02,'%0 indirim'!$B6*0.02)","v":978.52},{"$f":"B6+'%0 indirim'!$N6+'%0 indirim'!$O6","v":60545.924999999996}]
["Haziran",48926,6849.64,489.26,41587.1,249522.6,{"$f":"HesaplaGV(E7,F7)","v":8317.42},371.34833999999995,4211.32,250.7,4106.1000000000004,120.64833999999996,37360.35166,{"$f":"IF('%0 indirim'!$B7>$B$16,$B$16*21.75/100,'%0 indirim'!$B7*21.75/100)","v":10641.405000000001},{"$f":"IF('%0 indirim'!$B7>$B$16,$B$16*0.02,'%0 indirim'!$B7*0.02)","v":978.52},{"$f":"B7+'%0 indirim'!$N7+'%0 indirim'!$O7","v":60545.924999999996}]
["Temmuz",48926,6849.64,489.26,41587.1,291109.7,{"$f":"HesaplaGV(E8,F8)","v":8317.42},371.34833999999995,4537.75,250.7,3779.67,120.64833999999996,37686.781660000001,{"$f":"IF('%0 indirim'!$B8>$B$16,$B$16*21.75/100,'%0 indirim'!$B8*21.75/100)","v":10641.405000000001},{"$f":"IF('%0 indirim'!$B8>$B$16,$B$16*0.02,'%0 indirim'!$B8*0.02)","v":978.52},{"$f":"B8+'%0 indirim'!$N8+'%0 indirim'!$O8","v":60545.924999999996}]
["Ağustos",48926,6849.64,489.26,41587.1,332696.8,{"$f":"HesaplaGV(E9,F9)","v":8317.42},371.34833999999995,5615.1,250.7,2702.3199999999997,120.64833999999996,38764.131659999999,{"$f":"IF('%0 indirim'!$B9>$B$16,$B$16*21.75/100,'%0 indirim'!$B9*21.75/100)","v":10641.405000000001},{"$f":"IF('%0 indirim'!$B9>$B$16,$B$16*0.02,'%0 indirim'!$B9*0.02)","v":978.52},{"$f":"B9+'%0 indirim'!$N9+'%0 indirim'!$O9","v":60545.924999999996}]
["Eylül",48926,6849.64,489.26,41587.1,374283.89999999997,{"$f":"HesaplaGV(E10,F10)","v":8317.42},371.34833999999995,5615.1,250.7,2702.3199999999997,120.64833999999996,38764.131659999999,{"$f":"IF('%0 indirim'!$B10>$B$16,$B$16*21.75/100,'%0 indirim'!$B10*21.75/100)","v":10641.405000000001},{"$f":"IF('%0 indirim'!$B10>$B$16,$B$16*0.02,'%0 indirim'!$B10*0.02)","v":978.52},{"$f":"B10+'%0 indirim'!$N10+'%0 indirim'!$O10","v":60545.924999999996}]
["Ekim",48926,6849.64,489.26,41587.1,415870.99999999994,{"$f":"HesaplaGV(E11,F11)","v":9428.3899999999976},371.34833999999995,5615.1,250.7,3813.2899999999972,120.64833999999996,37653.161659999998,{"$f":"IF('%0 indirim'!$B11>$B$16,$B$16*21.75/100,'%0 indirim'!$B11*21.75/100)","v":10641.405000000001},{"$f":"IF('%0 indirim'!$B11>$B$16,$B$16*0.02,'%0 indirim'!$B11*0.02)","v":978.52},{"$f":"B11+'%0 indirim'!$N11+'%0 indirim'!$O11","v":60545.924999999996}]
["Kasım",48926,6849.64,489.26,41587.1,457458.09999999992,{"$f":"HesaplaGV(E12,F12)","v":11228.517},371.34833999999995,5615.1,250.7,5613.4169999999995,120.64833999999996,35853.034659999998,{"$f":"IF('%0 indirim'!$B12>$B$16,$B$16*21.75/100,'%0 indirim'!$B12*21.75/100)","v":10641.405000000001},{"$f":"IF('%0 indirim'!$B12>$B$16,$B$16*0.02,'%0 indirim'!$B12*0.02)","v":978.52},{"$f":"B12+'%0 indirim'!$N12+'%0 indirim'!$O12","v":60545.924999999996}]
["Aralık",48926,6849.64,489.26,41587.1,499045.1999999999,{"$f":"HesaplaGV(E13,F13)","v":11228.517},371.34833999999995,5615.1,250.7,5613.4169999999995,120.64833999999996,35853.034659999998,{"$f":"IF('%0 indirim'!$B13>$B$16,$B$16*21.75/100,'%0 indirim'!$B13*21.75/100)","v":10641.405000000001},{"$f":"IF('%0 indirim'!$B13>$B$16,$B$16*0.02,'%0 indirim'!$B13*0.02)","v":978.52},{"$f":"B13+'%0 indirim'!$N13+'%0 indirim'!$O13","v":60545.924999999996}]
["TOPLAM",{"$f":"SUBTOTAL(109,B2:B13)","v":587112},82195.680000000008,5871.1200000000017,499045.1999999999,3243793.8,97242.203999999969,4456.1800799999992,57881.189999999995,3008.3999999999996,39361.013999999996,1447.7800799999995,458236.40591999999,127696.86,11742.240000000003,726551.10000000009]
[]
["sgk spek tavan",{"$f":"C16*9","v":297270},33030,null,"hedef net",45659,null,null,null,null,null,null,null,null,null,{"$f":"P14/12","v":60545.92500000001}]
[]
["sektör","işvren prim oranı"]
["imalat",0.16750000000000001]
["diğer",0.19750000000000001]
["indirimsiz",0.2175]

{"sheet":"dilim","index":6,"n_rows":6,"n_cols":2,"rows_kept":6,"cut":false,"hidden":false,"merged":[]}
["A (Üst Sınır)","B (Oran)"]
[190000,0.15]
[400000,0.2]
[1500000,0.27]
[5300000,0.35]
[5300000,0.4]