{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["test"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":1,"defined_names":21,"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":"test","index":0,"n_rows":119,"n_cols":29,"rows_kept":119,"cut":false,"hidden":false,"merged":[[36,1,36,2],[37,1,37,2],[38,1,38,2],[3,0,3,1],[1,0,1,5],[11,0,11,1],[12,0,12,1],[14,0,14,1],[4,0,4,1],[6,0,6,1],[5,0,5,1],[7,0,7,1],[10,0,10,1],[9,0,9,1],[8,0,8,1],[23,0,23,2],[21,4,21,5],[25,4,25,5],[120,0,120,1],[119,0,119,1],[25,0,25,2],[40,4,40,5],[29,1,29,2],[24,0,24,2],[24,4,24,5],[30,1,30,2],[31,1,31,2],[32,1,32,2],[33,1,33,2],[34,1,34,2],[35,1,35,2],[15,0,15,1],[16,0,16,1],[17,0,17,1],[19,0,19,2],[21,0,21,2],[20,0,20,2],[19,4,19,5],[23,4,23,5],[44,4,44,5],[29,4,29,5],[42,4,42,5],[43,4,43,5],[30,4,30,5],[31,4,31,5],[35,4,35,5],[36,4,36,5],[37,4,37,5],[38,4,38,5],[20,4,20,5],[41,4,41,5]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["#","DESCREIPANCY DESCRIPTION",null,"PERCENTAGE","REASON"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["#","بيان","القيم المبدئية","القيم الفعلية","الفرق","السبب"]
[1,"input 1",null,null,22192.33]
[2,"input 2"]
[3,"input 3",18.9574]
[4,"input 4",{"$f":"(E51+D51)*C53","v":420708.87674200005}]
[5,"input 5",1005]
[6,"input 6"]
[7,"input 7"]
[8,"input 8",{"$f":"C55+((E55+D55)*C57)","v":1005}]
[9,"input 9",null,null,50]
[10,"input 10"]
[11,"input 11",18.9574]
[12,"input 12",{"$f":"(E59+D59)*C61","v":947.87}]
[13,"input 13",{"$f":"C54+C58+C62","v":422661.74674200005}]
[14,"input 14",354]
[15,"input 15",{"$f":"SUM(C63:C64)","v":423015.74674200005}]
[16,"input 16"]
[17,"input 17",{"$f":"C65+C73","v":423015.74674200005}]
[18,"input 18"]
[]
[19,"input 20",75.2]
[20,"input 21",{"$f":"(C67+C68)*0.14","v":59222.204543880012}]
[21,"input 22",{"$f":"(C65+C68)*0.01","v":4230.1574674200001}]
[22,"input 23",{"$f":"C65*C66","v":0}]
[23,"input 24",50]
[24,"input 25",100]
[25,"input 26",1197]
[26,"input 27",136.80000000000001]
[27,"input 28",90,null,null,null,{"$f":"IFERROR(IF((E78/C78)>0.05,\"YES\",\"NO\"),\"\")","v":"NO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"عمولة تحويل بنكي"]
[null,null,null,null,null,null,{"$f":"IFERROR(IF((E79/C79)>0.05,\"YES\",\"NO\"),\"\")","v":""}]
[28,"input 29",{"$f":"2250*1.14","v":2565},2700,{"$f":"D80-C80","v":135},null,"YES"]
[29,"input 30",null,null,{"$f":"D81-C81","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"سحب الإذن بالجنية"]
[30,"input 31",null,null,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"سعر الصرف الجمركي"]
[31,"input 32",null,null,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Documentation Fees / BL OR Invoice"]
[32,"input 33",null,null,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"إيصالات توكيل"]
[33,"input 34",{"$f":"2250*1.14","v":2565},null,-2565,null,"NO"]
[34,"input 35",null,null,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"غرامات (متوقع)"]
[null,null,null,null,null,null,""]
[35,"input 36",null,null,{"$f":"D88-C88","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"رسوم هيئة"]
[36,"input 37",100,107,7,null,"YES"]
[37,"input 38",null,null,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"مصاريف الدمغة والموازين"]
[38,"input 39",null,null,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"مصاريف عرض الواردات"]
[39,"input 40",null,null,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"مصاريف عرض صحة"]
[40,"input 41",350,350,0,null,"NO"]
[41,"input 42",null,null,0,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"وزن زائد (متوقع)"]
[null,null,null,null,null,null,""]
[42,"input 43",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"مصاريف دخول ساحة "]
[null,null,null,null,null,null,""]
[43,"input 44",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"مصاريف دخول ساحة "]
[44,"input 45",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"تعبئه و تفريغ الحاويات كلارك"]
[45,"input 46",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ايصال تعتيق"]
[46,"input 47",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"إيجار - أرضيات منطقة تخزين"]
[null,null,null,null,null,null,""]
[47,"input 49",3520,3500,{"$f":"D103-C103","v":-20},null,"NO"]
[48,"input 50",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"أتعاب عرض زراعة"]
[49,"input 51",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"أتعاب عرض الدمغة والموازين"]
[50,"input 52",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"أتعاب عرض الواردات"]
[51,"input 53",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"أتعاب عرض حجر صحي"]
[52,"input 54",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"أتعاب عرض صحة"]
[null,null,null,null,null,null,""]
[53,"input 56",{"$f":"3000*1.14","v":3419.9999999999995},4000,{"$f":"D110-C110","v":580.00000000000045},null,"YES"]
[54,"input 57",400,400,0,null,"NO"]
[null,null,null,null,null,null,""]
[55,"input 59",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"النولون"]
[56,"input 60",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"مصروف تسليم Handover Charges"]
[57,"input 61",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"المنصرف للتأمين"]
[null,null,null,null,null,null,""]
[58,"input 63",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"مصروف 1 .............................................."]
[59,"input 64",null,null,null,null,""]
[60,"input 65",null,null,null,null,""]