{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Net","Parametre"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":2,"comments":1,"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":"Net","index":0,"n_rows":14,"n_cols":14,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
["Ay","Net","Brüt Ücret","SGK Devir","SGK MATRAH","SSK İşçi","SSK İşçi İşsizlik","GV Matrahı","Kümülatif GV Matrahı","GV","Damga Vergisi","İşveren Primi","İşveren İşsizlik Primi","Toplam Maliyet"]
["Ocak",4253.3999999999996,{"$f":"ROUND(Brut(B2,I2,IFERROR(D1*1,0),A2),1)","v":5004},{"$f":"SGKDevirBul(C2,IFERROR(C1*1,0))","v":0},{"$f":"IF(C2+(IF(B2=\"Ocak\",IFERROR(D1*0,0),IFERROR(D1*1,0)))>SGKTAVAN,SGKTAVAN,C2+(IF(B2=\"Ocak\",IFERROR(D1*0,0),IFERROR(D1*1,0))))","v":5004},{"$f":"E2*14/100","v":700.56},{"$f":"E2*1/100","v":50.04},{"$f":"C2-(F2+G2)","v":4253.3999999999996},0,{"$f":"gv(I2,H2,A2)","v":0},{"$f":"dv(C2)","v":0},{"$f":"E2*20.5/100","v":1025.82},{"$f":"E2*2/100","v":100.08},{"$f":"C2+L2+M2","v":6129.9}]
["Şubat",4253.3999999999996,5004,0,5004,{"$f":"E3*14/100","v":700.56},{"$f":"E3*1/100","v":50.04},{"$f":"C3-(F3+G3)","v":4253.3999999999996},{"$f":"H2+I2","v":4253.3999999999996},{"$f":"gv(I3,H3,A3)","v":0},{"$f":"dv(C3)","v":0},1025.82,100.08,6129.9]
["Mart",4253.3999999999996,5004,0,5004,700.56,50.04,4253.3999999999996,{"$f":"H3+I3","v":8506.7999999999993},0,0,1025.82,100.08,6129.9]
["Nisan",4253.3999999999996,5004,0,5004,700.56,50.04,4253.3999999999996,12760.199999999999,0,0,1025.82,100.08,6129.9]
["Mayıs",4253.3999999999996,5004,0,5004,700.56,50.04,4253.3999999999996,17013.599999999999,0,0,1025.82,100.08,6129.9]
["Haziran",4253.3999999999996,5004,0,5004,700.56,50.04,4253.3999999999996,21267,0,0,1025.82,100.08,6129.9]
["Temmuz",4253.3999999999996,5004,0,5004,700.56,50.04,4253.3999999999996,25520.400000000001,0,0,1025.82,100.08,6129.9]
["Ağustos",4253.3999999999996,5004,0,5004,700.56,50.04,4253.3999999999996,29773.800000000003,1.1368683772161603E-13,0,1025.82,100.08,6129.9]
["Eylül",4253.3999999999996,5004,0,5004,700.56,50.04,4253.3999999999996,34027.200000000004,0,0,1025.82,100.08,6129.9]
["Ekim",4253.3999999999996,5004,0,5004,700.56,50.04,4253.3999999999996,38280.600000000006,0,0,1025.82,100.08,6129.9]
["Kasım",4253.3999999999996,5004,0,5004,700.56,50.04,4253.3999999999996,42534.000000000007,0,0,1025.82,100.08,6129.9]
["Aralık",4253.3999999999996,5004,0,5004,700.56,50.04,4253.3999999999996,46787.400000000009,0,0,1025.82,100.08,6129.9]
["Toplam",{"$f":"SUM(B2:B13)","v":51040.80000000001},{"$f":"SUM(C2:C13)","v":60048},null,null,{"$f":"SUM(F2:F13)","v":8406.7199999999975},{"$f":"SUM(G2:G13)","v":600.48},null,{"$f":"H13+I13","v":51040.80000000001},{"$f":"SUM(J2:J13)","v":1.1368683772161603E-13},{"$f":"SUM(K2:K13)","v":0},{"$f":"SUM(L2:L13)","v":12309.839999999998},{"$f":"SUM(M2:M13)","v":1200.96},{"$f":"SUM(N2:N13)","v":73558.8}]

{"sheet":"Parametre","index":1,"n_rows":10,"n_cols":3,"rows_kept":10,"cut":false,"hidden":false,"merged":[[0,0,0,1]]}
["Vergi Dilimler Aralıkları",null,"Vergi Oranı"]
[0,32000,15]
[32000,70000,20]
[70000,250000,27]
[250000,880000,35]
[880000,null,40]
[]
["Asgari Ücret",5004]
["SGK Tavanı",37530]
["Damga Vergisi Matrahı",7.5900000000000004E-3]