{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["ورقة1"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":0,"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":"ورقة1","index":0,"n_rows":19,"n_cols":7,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[]
[1514,{"$f":"A2*75%","v":1135.5},{"$f":"A2*4.6%","v":69.644000000000005},{"$f":"B2*0.08%","v":0.9084000000000001},{"$f":"SUM(A2:B2)","v":2649.5},{"$f":"SUM(C2:D2)","v":70.552400000000006},{"$f":"E2-F2","v":2578.9476}]
[1613,{"$f":"A3*75%","v":1209.75},{"$f":"A3*4.6%","v":74.197999999999993},{"$f":"B3*0.08%","v":0.96779999999999999},{"$f":"SUM(A3:B3)","v":2822.75},{"$f":"SUM(C3:D3)","v":75.16579999999999},{"$f":"E3-F3","v":2747.5842000000002}]
[1712,1284,78.751999999999995,1.0272000000000001,2996,79.779199999999989,2916.2208000000001]
[1811,1358.25,83.305999999999997,1.0866,3169.25,84.392600000000002,3084.8573999999999]
[1910,1432.5,87.86,1.1460000000000001,3342.5,89.006,3253.4940000000001]
[2009,1506.75,92.414000000000001,1.2054,3515.75,93.619399999999999,3422.1306]
[2108,1581,96.968000000000004,1.2648000000000001,3689,98.232799999999997,3590.7672000000002]
[2207,1655.25,101.52199999999999,1.3242,3862.25,102.8462,3759.4038]
[2306,1729.5,106.07599999999999,1.3836000000000002,4035.5,107.45959999999999,3928.0403999999999]
[2405,1803.75,110.63,1.4430000000000001,4208.75,112.07299999999999,4096.6769999999997]
[2504,1878,115.184,1.5024000000000002,4382,116.68639999999999,4265.3136000000004]
[2603,1952.25,119.738,1.5618000000000001,4555.25,121.2998,4433.9502000000002]
[2702,2026.5,124.292,1.6212,4728.5,125.9132,4602.5868]
[2801,2100.75,128.846,1.6806000000000001,4901.75,130.5266,4771.2233999999999]
[2900,2175,133.4,1.74,5075,135.14000000000001,4939.8599999999997]
[2999,2249.25,137.95400000000001,1.7994000000000001,5248.25,139.7534,5108.4966000000004]
[3098,2323.5,142.50800000000001,1.8588,5421.5,144.36680000000001,5277.1332000000002]
[{"$f":"SUM(A2:A18)","v":39202},{"$f":"SUM(B2:B18)","v":29401.5},1803.2919999999999,23.521199999999993,68603.5,1826.8132000000001,66776.686799999996]