{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["خرید+فروش","رهن+اجاره"],"not_rendered":{"charts":0,"images":1,"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":"خرید+فروش","index":0,"n_rows":11,"n_cols":4,"rows_kept":11,"cut":false,"hidden":false,"merged":[[9,1,9,2],[10,1,10,2],[4,1,4,3],[1,1,1,3],[3,1,3,3],[8,1,8,2],[5,1,5,2],[6,1,6,2],[2,1,2,3]]}
[]
[null,"و هو الرزاق"]
[]
[null,"گروه کامپیوتری توانا   tavanacg.blog.ir"]
[null,"کمیسیون خرید/فروش"]
[null,"قیمت ملک",null,5000000000]
[null,"کمیسیون طبق تعرفه",null,{"$f":"alun(D6)","v":17500000}]
[null,"ارزش افزوده",0.09,{"$f":"D7*C8","v":1575000}]
[null,"سایر هزینه ها",null,100000]
[null,"مبلغ قابل پرداخت فروشنده",null,{"$f":"SUM(D7:D9)","v":19175000}]
[null,"مبلغ قابل پرداخت خریدار",null,{"$f":"D10","v":19175000}]

{"sheet":"رهن+اجاره","index":1,"n_rows":12,"n_cols":4,"rows_kept":12,"cut":false,"hidden":false,"merged":[[1,1,1,3],[2,1,2,3],[3,1,3,3],[11,1,11,2],[5,1,5,2],[6,1,6,2],[9,1,9,2],[4,1,4,3],[10,1,10,2],[7,1,7,2]]}
[]
[null,"و هو الرزاق"]
[]
[null,"گروه کامپیوتری توانا   tavanacg.blog.ir"]
[null,"کمیسیون رهن/اجاره"]
[null,"مبلغ رهن",null,1000000000]
[null,"مبلغ اجاره",null,5000000]
[null,"کمیسیون طبق تعرفه",null,{"$f":"(D7+((D6/1000000)*30000))/4","v":8750000}]
[null,"ارزش افزوده",0.09,{"$f":"D8*C9","v":787500}]
[null,"سایر هزینه ها",null,100000]
[null,"مبلغ قابل پرداخت موجر",null,{"$f":"SUM(D8:D10)","v":9637500}]
[null,"مبلغ قابل پرداخت مستاجر",null,{"$f":"D11","v":9637500}]