{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"charts":0,"images":0,"macros":0,"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":"Sheet1","index":0,"n_rows":22,"n_cols":7,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[null,null,"Wholesale","Net Sales","Counter"]
[null,null,0.05,0.01,0.03,null,"Commission"]
[]
[null,"Branch","Wholesale","Net Sales","Counter"]
[null,"BranchA",1000,100,300,null,{"$f":"SUMPRODUCT(C5:E5,$C$2:$E$2)","v":60}]
[null,"BranchB",2000,200,1200,null,{"$f":"SUMPRODUCT(C6:E6,$C$2:$E$2)","v":138}]
[null,"BranchC",3000,500,1500,null,200]
[]
[null,null,{"$f":"ROUND(SUM(C5:C8)*C2,0)","v":300},{"$f":"ROUND(SUM(D5:D8)*D2,0)","v":8},90,null,{"$f":"SUM(G5:G8)","v":398}]
[]
[]
[null,"Required"]
[]
[null,"BranchA","Wholesale",{"$f":"C5*$C$2","v":50}]
[null,"BranchA","Net Sales",{"$f":"D5*D2","v":1}]
[null,"BranchA","Counter",{"$f":"E5*E2","v":9}]
[null,"BranchB","Wholesale",{"$f":"C6*$C$2","v":100}]
[null,"BranchB","Net Sales",{"$f":"D6*D2","v":2}]
[null,"BranchB","Counter",{"$f":"E6*E2","v":36}]
[null,"BranchC","Wholesale",{"$f":"C7*C2","v":150}]
[null,"BranchC","Net Sales",{"$f":"D7*D2","v":5}]
[null,"BranchC","Counter",{"$f":"E7*E2","v":45}]