{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Sayfa1"],"not_rendered":{"images":6},"read":"whole","date_system":"1900"}

{"sheet":"Sayfa1","index":0,"n_rows":82,"n_cols":40,"rows_kept":82,"merged":[[0,0,1,43],[3,0,3,3],[3,4,3,8],[3,9,3,13],[3,14,3,18],[3,19,3,23],[3,24,3,28],[3,29,3,33],[3,34,3,38],[3,39,3,43],[4,0,6,3],[4,4,6,8],[4,9,6,13],[4,14,6,18],[4,19,6,23],[4,24,6,28],[4,29,6,33],[4,34,6,38],[4,39,6,43],[7,0,9,3],[7,4,9,8],[7,9,9,13],[7,14,9,18],[7,19,9,23],[7,24,9,28],[7,29,9,33],[7,34,9,38],[7,39,9,43],[12,0,13,38],[15,0,46,2],[25,3,26,4],[25,5,26,22],[25,23,26,27],[25,28,26,32],[25,33,26,38],[27,3,28,4],[27,5,28,22],[27,23,28,27],[27,28,28,32],[27,33,28,38],[29,3,30,4],[29,5,30,22],[29,23,30,27],[29,28,30,32],[29,33,30,38],[31,3,32,4],[31,5,32,22],[31,23,32,27],[31,28,32,32],[31,33,32,38],[33,3,34,4],[33,5,34,22],[33,23,34,27],[33,28,34,32],[33,33,34,38],[35,23,36,32],[35,33,36,38],[37,3,38,16],[37,17,38,19],[37,23,38,32],[37,33,38,38],[39,23,40,32],[39,33,40,38],[41,23,42,32],[41,33,42,38],[43,23,44,32],[43,33,44,38],[45,23,46,32],[45,33,46,38],[49,0,69,2],[63,3,63,10],[63,11,63,19],[63,20,63,28],[63,29,63,38],[64,3,65,10],[64,11,65,19],[64,20,65,28],[64,29,65,38],[66,3,67,10],[66,11,67,19],[66,20,67,28],[66,29,67,38],[68,3,69,19],[68,20,69,28],[68,29,69,38],[78,0,83,2],[78,3,80,11],[78,12,80,19],[78,20,80,28],[78,29,80,35],[78,36,80,43],[81,3,83,11],[81,12,83,19],[81,20,83,28],[81,29,83,35],[81,36,83,43]]}
["BORDRO MAAŞ HESAPLAMALARI"]
[]
[]
["A",{"$nulls":3},"B",{"$nulls":4},"C",{"$nulls":4},"D",{"$nulls":4},"E",{"$nulls":4},"F",{"$nulls":4},"G",{"$nulls":4},"H",{"$nulls":4},"I"]
["TOPLAM KAZANÇ",{"$nulls":3},"% 14 İŞÇİ \nSSK PiR",{"$nulls":4},"% 14 İŞÇİ \nSSK PiR",{"$nulls":4},"A  - ( B + C )\nG.V. MATRAH",{"$nulls":4},"D x %15\nİSTİSNA G.V.",{"$nulls":4},"(D - E) x % 15\nGELİR VERG",{"$nulls":4},"A x %0 7,59\nDAMGA VER",{"$nulls":4},"B + C + F + G \nKESİNT. TOP.",{"$nulls":4},"A  - H\nNET ÖDENEN"]
[]
[]
[{"v":6476,"d":"6,476.00"},{"$nulls":3},{"$f":"A8*14%","v":{"v":906.6400000000001,"d":"906.64"}},{"$nulls":4},{"$f":"A8*1%","v":64.76},{"$nulls":4},{"$f":"A8-(E8+J8)","v":{"v":5504.6,"d":"5,504.60"}},{"$nulls":4},{"$f":"O8*15/100","v":825.69},{"$nulls":4},{"$f":"(O8*15/100)-(825.05)","v":{"v":0.6400000000001,"d":"0.64"}},{"$nulls":4},{"$f":"A8*7.59/1000 - (49.11)","v":{"v":0.04283999999999821,"d":"0.04"}},{"$nulls":4},{"$f":"+E8+J8+Y8+AD8","v":{"v":972.0828400000001,"d":"972.08"}},{"$nulls":4},{"$f":"A8-AI8","v":{"v":5503.91716,"d":"5,503.92"}}]
[]
[]
[]
[]
["ÖDEME TAHAKKUKLARI"]
[]
[]
["SGK AHAKKUKU"]
{"$rows_empty":9}
[{"$nulls":3},"Sıra",null,"AÇIKLAMA",{"$nulls":17},"SGK Marahı",{"$nulls":4},"Prim Oran %",{"$nulls":4},"Pirim Tutarı"]
[]
[{"$nulls":3},1,null,"KISA VADELİ SİGORTA KOLLARI PİRİMİ",{"$nulls":17},{"$f":"A8","v":{"v":6476,"d":"6,476.00"}},{"$nulls":4},{"v":0.02,"d":"2.00%"},{"$nulls":4},{"$f":"AC28*X28","v":129.52}]
[]
[{"$nulls":3},2,null,"MALÜLLÜK YAŞLILIK VE ÖLÜM SİG. PİRİMİ",{"$nulls":17},{"$f":"X28","v":{"v":6476,"d":"6,476.00"}},{"$nulls":4},{"v":0.2,"d":"20.00%"},{"$nulls":4},{"$f":"AC30*X30","v":{"v":1295.2,"d":"1,295.20"}}]
[]
[{"$nulls":3},3,null,"GENEL SAĞLIK SİGORTASI PİRİMİ",{"$nulls":17},{"$f":"X30","v":{"v":6476,"d":"6,476.00"}},{"$nulls":4},{"v":0.125,"d":"12.50%"},{"$nulls":4},{"$f":"AC32*X32","v":{"v":809.5,"d":"809.50"}}]
[]
[{"$nulls":3},4,null,"İŞSİZLİK SİGORTASI PİRİMİ",{"$nulls":17},{"$f":"X32","v":{"v":6476,"d":"6,476.00"}},{"$nulls":4},{"v":0.03,"d":"3.00%"},{"$nulls":4},{"$f":"AC34*X34","v":194.28}]
[]
[{"$nulls":23},"TOPLAM PİRİM",{"$nulls":9},{"$f":"AH28+AH30+AH32","v":{"v":2234.2200000000003,"d":"2,234.22"}}]
[]
[{"$nulls":3},"5510 SAYILI KANUN İNDİRİMİ ORANI",{"$nulls":13},{"v":0.05,"d":"5%"},{"$nulls":15},{"$f":"X28*R38","v":{"v":323.8,"d":"323.80"}}]
[]
[{"$nulls":23},"NET PİRİM",{"$nulls":9},{"$f":"AH36-AH38","v":{"v":1910.4200000000003,"d":"1,910.42"}}]
[]
[{"$nulls":23},"DAMGA VERGİSİ",{"$nulls":9},{"v":0,"d":"0.00"}]
[]
[{"$nulls":23},"İŞSİZLİK TUTARI",{"$nulls":9},{"$f":"+AH34","v":194.28}]
[]
[{"$nulls":23},"ÖDENECEK NET TUTAR",{"$nulls":9},{"$f":"AH40+AH44","v":{"v":2104.7000000000003,"d":"2,104.70"}}]
[]
[]
[]
["MUHTASAR TAHAKKUKU"]
{"$rows_empty":13}
[{"$nulls":3}," Türü",{"$nulls":7},"MaTrah",{"$nulls":8}," Tahakkuk",{"$nulls":8},"Vade"]
[{"$nulls":3},"  0003 - STPJ",{"$nulls":7},{"$f":"O8","v":{"v":5504.6,"d":"5,504.60"}},{"$nulls":8},{"$f":"Y8","v":{"v":0.6400000000001,"d":"0.64"}}]
[]
[{"$nulls":3},"1046 - TDMG",{"$nulls":7},{"$f":"A8","v":{"v":6476,"d":"6,476.00"}},{"$nulls":8},{"$f":"AD8","v":{"v":0.04283999999999821,"d":"0.04"}}]
[]
[{"$nulls":3},"Ödenecek Maliyeti:",{"$nulls":16},{"$f":"U65+U67","v":{"v":0.6828400000000983,"d":"0.68"}}]
{"$rows_empty":9}
["İCMAL",null,null,"SGK",{"$nulls":8},"VERGI",{"$nulls":7},"ÜCRET",{"$nulls":8},"TOPLAM\n MALİYET",{"$nulls":6},"SGK + VERGİ"]
[]
[]
[{"$nulls":3},{"$f":"AH46","v":{"v":2104.7000000000003,"d":"2,104.70"}},{"$nulls":8},{"$f":"+U69","v":{"v":0.6828400000000983,"d":"0.68"}},{"$nulls":7},{"$f":"+AN8","v":{"v":5503.91716,"d":"5,503.92"}},{"$nulls":8},{"$f":"D82+M82+U82","v":{"v":7609.3,"d":"7,609.30"}},{"$nulls":6},{"$f":"D82+M82","v":{"v":2105.38284,"d":"2,105.38"}}]