{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":11,"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":"Sheet1","index":0,"n_rows":46,"n_cols":18,"rows_kept":46,"cut":false,"hidden":false,"merged":[[39,16,39,17],[6,2,6,4],[6,12,6,14],[6,6,6,7],[37,2,37,10],[37,11,37,14],[37,16,37,17],[38,16,38,17],[40,16,40,17],[41,2,41,10],[41,16,41,17],[42,2,42,10],[42,16,42,17],[43,2,43,10],[43,16,43,17],[44,2,44,10],[45,2,45,10],[45,16,45,17]]}
[]
[]
[null,null,null,null,null,null,"AC0003"]
[]
[null,null,"PHONE",null,null,null,"Model",null,null,null,null,null,"DATE"]
[]
[null,null,"IPHONE",null,null,null,"X",null,null,null,null,null,"2019-09-12"]
[]
[null,null,null,null,null,null,"PAX",null,null,null,"PRICE PER PERSON",null,"PRICE PER CABIN"]
[]
[null,null,null,"Model",null,null,null,null,null,null,1390,null,null,null,null,null,null,{"$f":"SUM(M12:M18,)","v":10608.48}]
[null,null,null,"X",null,null,2,null,null,null,{"$f":"IF(G12=1,\"\",K11*G12)","v":2780},null,{"$f":"K12","v":2780}]
[null,null,null,"ActiveX",null,0.2,2,null,null,null,{"$f":"K11*G13*(1-F13)","v":2224},null,{"$f":"K13","v":2224}]
[]
[null,null,null,"Whatsapp",null,0.3,2,null,null,null,{"$f":"K13*G15*(1-F15)","v":3113.6},null,{"$f":"K15","v":3113.6}]
[]
[null,null,null,"Viber",null,0.6,2,null,null,null,{"$f":"K15*G17*(1-F17)","v":2490.88},null,{"$f":"K17","v":2490.88}]
[]
[]
[null,null,null,"Model",null,null,null,null,null,null,1390,null,null,null,null,null,null,{"$f":"SUM(M21:M28,)","v":26966}]
[null,null,null,"Seven",null,null,2,null,null,null,{"$f":"IF(G21=1,\"\",K20*G21)","v":2780},null,{"$f":"K21","v":2780}]
[null,null,null,"ActiveX",null,null,3,null,null,null,{"$f":"K20*G22*(1-F22)","v":4170},null,{"$f":"K22","v":4170}]
[]
[null,null,null,"Whatsapp",null,0.2,2,null,null,null,{"$f":"K22*G24*(1-F24)","v":6672},null,{"$f":"K24","v":6672}]
[]
[null,null,null,"Viber",null,null,2,null,null,null,{"$f":"K24*G26*(1-F26)","v":13344},null,{"$f":"K26","v":13344}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M29:M36,)","v":14066.8}]
[null,null,null,"Model",null,null,null,null,null,null,1390]
[null,null,null,"Nine",null,null,2,null,null,null,{"$f":"IF(G30=1,\"\",K29*G30)","v":2780},null,{"$f":"K30","v":2780}]
[null,null,null,"ActiveX",null,0.3,2,null,null,null,{"$f":"K29*G31*(1-F31)","v":1945.9999999999998},null,{"$f":"K31","v":1945.9999999999998}]
[]
[null,null,null,"Whatsapp",null,0.2,2,null,null,null,{"$f":"K31*G33*(1-F33)","v":3113.6},null,{"$f":"K33","v":3113.6}]
[]
[null,null,null,"Viber",null,null,2,null,null,null,{"$f":"K33*G35*(1-F35)","v":6227.2},null,{"$f":"K35","v":6227.2}]
[]
[]
[null,null," PAYMENT DETAILS:"]
[null,null,null,null,null,null,null,null,null,null,null,"SUBTOTAL",null,null,null,null,{"$f":"SUM(Q10:R36)","v":51641.279999999999}]
[null,null,null,null,null,null,null,null,null,null,null,"Discount(s)",null,null,null,0.2,{"$f":"(Q39*P40)","v":10328.256000000001}]
[null,null,null,null,null,null,null,null,null,null,null,"Extra Discount",null,null,null,0.05,{"$f":"(Q39-Q40)*P41","v":2065.6511999999998}]
[null,null,null,null,null,null,null,null,null,null,null,"TOTAL AMOUNT",null,null,null,null,{"$f":"Q39-Q40-Q41","v":39247.372799999997}]
[null,null,null,null,null,null,null,null,null,null,null,"Commission",null,null,null,0.25,{"$f":"(Q42*P43)","v":9811.8431999999993}]
[null,null,null,null,null,null,null,null,null,null,null,"Taxes",null,null,null,35,{"$f":"P44*G11","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"NET AMOUNT",null,null,null,null,{"$f":"Q42-Q43+Q44","v":29435.529599999998}]