{ "version": 16, "sheets": [ { "id": "716eeaed-847d-4965-9eb0-624cb65eb4dc", "name": "Commissions", "colNumber": 31, "rowNumber": 77, "rows": {}, "cols": { "0": { "size": 226 }, "1": { "size": 52 }, "2": { "size": 66 }, "3": { "size": 59 }, "4": { "size": 66 }, "5": { "size": 59 }, "6": { "size": 66 }, "7": { "size": 59 }, "8": { "size": 66 }, "9": { "size": 59 }, "10": { "size": 66 }, "11": { "size": 59 }, "12": { "size": 66 }, "13": { "size": 59 }, "14": { "size": 66 }, "15": { "size": 59 }, "16": { "size": 66 }, "17": { "size": 59 }, "18": { "size": 66 }, "19": { "size": 59 }, "20": { "size": 66 }, "21": { "size": 59 }, "22": { "size": 66 }, "23": { "size": 59 }, "24": { "size": 66 }, "25": { "size": 59 }, "26": { "size": 73 }, "27": { "size": 66 } }, "merges": [ "C4:D4", "E4:F4", "G4:H4", "I4:J4", "K4:L4", "M4:N4", "O4:P4", "Q4:R4", "S4:T4", "U4:V4", "W4:X4", "Y4:Z4", "A1:AB2", "AA4:AB4", "C3:D3", "E3:F3", "G3:H3", "I3:J3", "K3:L3", "M3:N3", "O3:P3", "Q3:R3", "S3:T3", "U3:V3", "W3:X3", "Y3:Z3" ], "cells": { "A1": { "style": 1, "content": "Sale comissions 2024" }, "A2": { "style": 1, "border": 1 }, "A3": { "style": 2, "border": 2 }, "A4": { "style": 2, "border": 3 }, "A5": { "style": 3, "border": 4 }, "A6": { "style": 4, "content": "Marc Demo", "border": 2 }, "A7": { "style": 5, "content": "All / Saleable / Office Furniture", "border": 3 }, "A8": { "style": 5, "content": "All / Saleable / PoS / Food", "border": 3 }, "A9": { "style": 5, "content": "All / Saleable / Services", "border": 4 }, "A10": { "style": 4, "content": "Mitchell Admin", "border": 2 }, "A11": { "style": 5, "content": "All / Saleable / Office Furniture", "border": 3 }, "A12": { "style": 5, "content": "All / Saleable / PoS / Food", "border": 3 }, "A13": { "style": 5, "content": "All / Saleable / Services", "border": 4 }, "A14": { "style": 4, "content": "Laurie Poiret", "border": 2 }, "A15": { "style": 5, "content": "All / Saleable / Office Furniture", "border": 3 }, "A16": { "style": 5, "content": "All / Saleable / PoS / Food", "border": 3 }, "A17": { "style": 5, "content": "All / Saleable / Services", "border": 4 }, "B1": { "style": 1, "format": 1 }, "B2": { "style": 1, "format": 1, "border": 1 }, "B3": { "style": 6, "format": 1, "border": 5 }, "B4": { "style": 6, "format": 1 }, "B5": { "style": 7, "format": 1, "content": "Rate", "border": 1 }, "B6": { "style": 8, "format": 1, "border": 5 }, "B7": { "style": 9, "format": 1, "content": "=VLOOKUP(A7,Rates!$A$3:$B$6,2,FALSE)" }, "B8": { "style": 9, "format": 1, "content": "=VLOOKUP(A8,Rates!$A$3:$B$6,2,FALSE)" }, "B9": { "style": 9, "format": 1, "content": "=VLOOKUP(A9,Rates!$A$3:$B$6,2,FALSE)", "border": 1 }, "B10": { "style": 8, "format": 1, "border": 5 }, "B11": { "style": 9, "format": 1, "content": "=VLOOKUP(A11,Rates!$A$3:$B$6,2,FALSE)" }, "B12": { "style": 9, "format": 1, "content": "=VLOOKUP(A12,Rates!$A$3:$B$6,2,FALSE)" }, "B13": { "style": 9, "format": 1, "content": "=VLOOKUP(A13,Rates!$A$3:$B$6,2,FALSE)", "border": 1 }, "B14": { "style": 8, "format": 1, "border": 5 }, "B15": { "style": 9, "format": 1, "content": "=VLOOKUP(A15,Rates!$A$3:$B$6,2,FALSE)" }, "B16": { "style": 9, "format": 1, "content": "=VLOOKUP(A16,Rates!$A$3:$B$6,2,FALSE)" }, "B17": { "style": 9, "format": 1, "content": "=VLOOKUP(A17,Rates!$A$3:$B$6,2,FALSE)", "border": 1 }, "B18": { "style": 9, "format": 1, "border": 5 }, "B19": {}, "C1": { "style": 1, "format": 2 }, "C2": { "style": 1, "format": 2, "border": 1 }, "C3": { "style": 10, "format": 3, "content": "45292", "border": 5 }, "C4": { "style": 10, "format": 2, "content": "=C6+C10+C14" }, "C5": { "style": 11, "format": 2, "content": "Invoiced", "border": 1 }, "C6": { "style": 12, "format": 2, "content": "=sum(C7:C9)", "border": 5 }, "C7": { "format": 2, "content": "=RANDBETWEEN(0,40000)" }, "C8": { "format": 2, "content": "=RANDBETWEEN(0,3000)" }, "C9": { "format": 2, "content": "=RANDBETWEEN(0,2000)", "border": 1 }, "C10": { "style": 12, "format": 2, "content": "=sum(C11:C13)", "border": 5 }, "C11": { "format": 2, "content": "=RANDBETWEEN(0,40000)" }, "C12": { "format": 2, "content": "=RANDBETWEEN(0,3000)" }, "C13": { "format": 2, "content": "=RANDBETWEEN(0,2000)", "border": 1 }, "C14": { "style": 12, "format": 2, "content": "=sum(C15:C17)", "border": 5 }, "C15": { "format": 2, "content": "=RANDBETWEEN(0,40000)" }, "C16": { "format": 2, "content": "=RANDBETWEEN(0,3000)" }, "C17": { "format": 2, "content": "=RANDBETWEEN(0,2000)", "border": 1 }, "C18": { "format": 2, "border": 5 }, "D1": { "style": 1, "format": 2 }, "D2": { "style": 1, "format": 2, "border": 1 }, "D3": { "style": 10, "format": 2, "border": 5 }, "D4": { "style": 10, "format": 2 }, "D5": { "style": 11, "format": 2, "content": "Comm.", "border": 1 }, "D6": { "style": 13, "format": 2, "content": "=sum(D7:D9)", "border": 5 }, "D7": { "style": 14, "format": 2, "content": "=C7*$B7" }, "D8": { "style": 14, "format": 2, "content": "=C8*$B8" }, "D9": { "style": 14, "format": 2, "content": "=C9*$B9", "border": 1 }, "D10": { "style": 13, "format": 2, "content": "=sum(D11:D13)", "border": 5 }, "D11": { "style": 14, "format": 2, "content": "=C11*$B11" }, "D12": { "style": 14, "format": 2, "content": "=C12*$B12" }, "D13": { "style": 14, "format": 2, "content": "=C13*$B13", "border": 1 }, "D14": { "style": 13, "format": 2, "content": "=sum(D15:D17)", "border": 5 }, "D15": { "style": 14, "format": 2, "content": "=C15*$B15" }, "D16": { "style": 14, "format": 2, "content": "=C16*$B16" }, "D17": { "style": 14, "format": 2, "content": "=C17*$B17", "border": 1 }, "D18": { "format": 2, "border": 5 }, "E1": { "style": 1, "format": 2 }, "E2": { "style": 1, "format": 2, "border": 1 }, "E3": { "style": 10, "format": 3, "content": "45323", "border": 5 }, "E4": { "style": 10, "format": 2, "content": "=E6+E10+E14" }, "E5": { "style": 11, "format": 2, "content": "Invoiced", "border": 1 }, "E6": { "style": 12, "format": 2, "content": "=sum(E7:E9)", "border": 5 }, "E7": { "format": 2, "content": "=RANDBETWEEN(0,40000)" }, "E8": { "format": 2, "content": "=RANDBETWEEN(0,3000)" }, "E9": { "format": 2, "content": "=RANDBETWEEN(0,2000)", "border": 1 }, "E10": { "style": 12, "format": 2, "content": "=sum(E11:E13)", "border": 5 }, "E11": { "format": 2, "content": "=RANDBETWEEN(0,40000)" }, "E12": { "format": 2, "content": "=RANDBETWEEN(0,3000)" }, "E13": { "format": 2, "content": "=RANDBETWEEN(0,2000)", "border": 1 }, "E14": { "style": 12, "format": 2, "content": "=sum(E15:E17)", "border": 5 }, "E15": { "format": 2, "content": "=RANDBETWEEN(0,40000)" }, "E16": { "format": 2, "content": "=RANDBETWEEN(0,3000)" }, "E17": { "format": 2, "content": "=RANDBETWEEN(0,2000)", "border": 1 }, "E18": { "format": 2, "border": 5 }, "F1": { "style": 1, "format": 2 }, "F2": { "style": 1, "format": 2, "border": 1 }, "F3": { "style": 10, "format": 2, "border": 5 }, "F4": { "style": 10, "format": 2 }, "F5": { "style": 11, "format": 2, "content": "Comm.", "border": 1 }, "F6": { "style": 13, "format": 2, "content": "=sum(F7:F9)", "border": 5 }, "F7": { "style": 14, "format": 2, "content": "=E7*$B7" }, "F8": { "style": 14, "format": 2, "content": "=E8*$B8" }, "F9": { "style": 14, "format": 2, "content": "=E9*$B9", "border": 1 }, "F10": { "style": 13, "format": 2, "content": "=sum(F11:F13)", "border": 5 }, "F11": { "style": 14, "format": 2, "content": "=E11*$B11" }, "F12": { "style": 14, "format": 2, "content": "=E12*$B12" }, "F13": { "style": 14, "format": 2, "content": "=E13*$B13", "border": 1 }, "F14": { "style": 13, "format": 2, "content": "=sum(F15:F17)", "border": 5 }, "F15": { "style": 14, "format": 2, "content": "=E15*$B15" }, "F16": { "style": 14, "format": 2, "content": "=E16*$B16" }, "F17": { "style": 14, "format": 2, "content": "=E17*$B17", "border": 1 }, "F18": { "format": 2, "border": 5 }, "G1": { "style": 1, "format": 2 }, "G2": { "style": 1, "format": 2, "border": 1 }, "G3": { "style": 10, "format": 3, "content": "45352", "border": 5 }, "G4": { "style": 10, "format": 2, "content": "=G6+G10+G14" }, "G5": { "style": 11, "format": 2, "content": "Invoiced", "border": 1 }, "G6": { "style": 12, "format": 2, "content": "=sum(G7:G9)", "border": 5 }, "G7": { "format": 2, "content": "=RANDBETWEEN(0,40000)" }, "G8": { "format": 2, "content": "=RANDBETWEEN(0,3000)" }, "G9": { "format": 2, "content": "=RANDBETWEEN(0,2000)", "border": 1 }, "G10": { "style": 12, "format": 2, "content": "=sum(G11:G13)", "border": 5 }, "G11": { "format": 2, "content": "=RANDBETWEEN(0,40000)" }, "G12": { "format": 2, "content": "=RANDBETWEEN(0,3000)" }, "G13": { "format": 2, "content": "=RANDBETWEEN(0,2000)", "border": 1 }, "G14": { "style": 12, "format": 2, "content": "=sum(G15:G17)", "border": 5 }, "G15": { "format": 2, "content": "=RANDBETWEEN(0,40000)" }, "G16": { "format": 2, "content": "=RANDBETWEEN(0,3000)" }, "G17": { "format": 2, "content": "=RANDBETWEEN(0,2000)", "border": 1 }, "G18": { "format": 2, "border": 5 }, "H1": { "style": 1, "format": 2 }, "H2": { "style": 1, "format": 2, "border": 1 }, "H3": { "style": 10, "format": 2, "border": 5 }, "H4": { "style": 10, "format": 2 }, "H5": { "style": 11, "format": 2, "content": "Comm.", "border": 1 }, "H6": { "style": 13, "format": 2, "content": "=sum(H7:H9)", "border": 5 }, "H7": { "style": 14, "format": 2, "content": "=G7*$B7" }, "H8": { "style": 14, "format": 2, "content": "=G8*$B8" }, "H9": { "style": 14, "format": 2, "content": "=G9*$B9", "border": 1 }, "H10": { "style": 13, "format": 2, "content": "=sum(H11:H13)", "border": 5 }, "H11": { "style": 14, "format": 2, "content": "=G11*$B11" }, "H12": { "style": 14, "format": 2, "content": "=G12*$B12" }, "H13": { "style": 14, "format": 2, "content": "=G13*$B13", "border": 1 }, "H14": { "style": 13, "format": 2, "content": "=sum(H15:H17)", "border": 5 }, "H15": { "style": 14, "format": 2, "content": "=G15*$B15" }, "H16": { "style": 14, "format": 2, "content": "=G16*$B16" }, "H17": { "style": 14, "format": 2, "content": "=G17*$B17", "border": 1 }, "H18": { "format": 2, "border": 5 }, "I1": { "style": 1, "format": 2 }, "I2": { "style": 1, "format": 2, "border": 1 }, "I3": { "style": 10, "format": 3, "content": "45383", "border": 5 }, "I4": { "style": 10, "format": 2, "content": "=I6+I10+I14" }, "I5": { "style": 11, "format": 2, "content": "Invoiced", "border": 1 }, "I6": { "style": 12, "format": 2, "content": "=sum(I7:I9)", "border": 5 }, "I7": { "format": 2, "content": "=RANDBETWEEN(0,40000)" }, "I8": { "format": 2, "content": "=RANDBETWEEN(0,3000)" }, "I9": { "format": 2, "content": "=RANDBETWEEN(0,2000)", "border": 1 }, "I10": { "style": 12, "format": 2, "content": "=sum(I11:I13)", "border": 5 }, "I11": { "format": 2, "content": "=RANDBETWEEN(0,40000)" }, "I12": { "format": 2, "content": "=RANDBETWEEN(0,3000)" }, "I13": { "format": 2, "content": "=RANDBETWEEN(0,2000)", "border": 1 }, "I14": { "style": 12, "format": 2, "content": "=sum(I15:I17)", "border": 5 }, "I15": { "format": 2, "content": "=RANDBETWEEN(0,40000)" }, "I16": { "format": 2, "content": "=RANDBETWEEN(0,3000)" }, "I17": { "format": 2, "content": "=RANDBETWEEN(0,2000)", "border": 1 }, "I18": { "format": 2, "border": 5 }, "J1": { "style": 1, "format": 2 }, "J2": { "style": 1, "format": 2, "border": 1 }, "J3": { "style": 10, "format": 2, "border": 5 }, "J4": { "style": 10, "format": 2 }, "J5": { "style": 11, "format": 2, "content": "Comm.", "border": 1 }, "J6": { "style": 13, "format": 2, "content": "=sum(J7:J9)", "border": 5 }, "J7": { "style": 14, "format": 2, "content": "=I7*$B7" }, "J8": { "style": 14, "format": 2, "content": "=I8*$B8" }, "J9": { "style": 14, "format": 2, "content": "=I9*$B9", "border": 1 }, "J10": { "style": 13, "format": 2, "content": "=sum(J11:J13)", "border": 5 }, "J11": { "style": 14, "format": 2, "content": "=I11*$B11" }, "J12": { "style": 14, "format": 2, "content": "=I12*$B12" }, "J13": { "style": 14, "format": 2, "content": "=I13*$B13", "border": 1 }, "J14": { "style": 13, "format": 2, "content": "=sum(J15:J17)", "border": 5 }, "J15": { "style": 14, "format": 2, "content": "=I15*$B15" }, "J16": { "style": 14, "format": 2, "content": "=I16*$B16" }, "J17": { "style": 14, "format": 2, "content": "=I17*$B17", "border": 1 }, "J18": { "format": 2, "border": 5 }, "K1": { "style": 1, "format": 2 }, "K2": { "style": 1, "format": 2, "border": 1 }, "K3": { "style": 10, "format": 3, "content": "45413", "border": 5 }, "K4": { "style": 10, "format": 2, "content": "=K6+K10+K14" }, "K5": { "style": 11, "format": 2, "content": "Invoiced", "border": 1 }, "K6": { "style": 12, "format": 2, "content": "=sum(K7:K9)", "border": 5 }, "K7": { "format": 2, "content": "=RANDBETWEEN(0,40000)" }, "K8": { "format": 2, "content": "=RANDBETWEEN(0,3000)" }, "K9": { "format": 2, "content": "=RANDBETWEEN(0,2000)", "border": 1 }, "K10": { "style": 12, "format": 2, "content": "=sum(K11:K13)", "border": 5 }, "K11": { "format": 2, "content": "=J11*$B11" }, "K12": { "format": 2, "content": "=RANDBETWEEN(0,3000)" }, "K13": { "format": 2, "content": "=RANDBETWEEN(0,2000)", "border": 1 }, "K14": { "style": 12, "format": 2, "content": "=sum(K15:K17)", "border": 5 }, "K15": { "format": 2, "content": "=J15*$B15" }, "K16": { "format": 2, "content": "=RANDBETWEEN(0,3000)" }, "K17": { "format": 2, "content": "=RANDBETWEEN(0,2000)", "border": 1 }, "K18": { "format": 2, "border": 5 }, "L1": { "style": 1, "format": 2 }, "L2": { "style": 1, "format": 2, "border": 1 }, "L3": { "style": 10, "format": 2, "border": 5 }, "L4": { "style": 10, "format": 2 }, "L5": { "style": 11, "format": 2, "content": "Comm.", "border": 1 }, "L6": { "style": 13, "format": 2, "content": "=sum(L7:L9)", "border": 5 }, "L7": { "style": 14, "format": 2, "content": "=K7*$B7" }, "L8": { "style": 14, "format": 2, "content": "=K8*$B8" }, "L9": { "style": 14, "format": 2, "content": "=K9*$B9", "border": 1 }, "L10": { "style": 13, "format": 2, "content": "=sum(L11:L13)", "border": 5 }, "L11": { "style": 14, "format": 2, "content": "=K11*$B11" }, "L12": { "style": 14, "format": 2, "content": "=K12*$B12" }, "L13": { "style": 14, "format": 2, "content": "=K13*$B13", "border": 1 }, "L14": { "style": 13, "format": 2, "content": "=sum(L15:L17)", "border": 5 }, "L15": { "style": 14, "format": 2, "content": "=K15*$B15" }, "L16": { "style": 14, "format": 2, "content": "=K16*$B16" }, "L17": { "style": 14, "format": 2, "content": "=K17*$B17", "border": 1 }, "L18": { "format": 2, "border": 5 }, "M1": { "style": 1, "format": 2 }, "M2": { "style": 1, "format": 2, "border": 1 }, "M3": { "style": 10, "format": 3, "content": "45444", "border": 5 }, "M4": { "style": 10, "format": 2, "content": "=M6+M10+M14" }, "M5": { "style": 11, "format": 2, "content": "Invoiced", "border": 1 }, "M6": { "style": 12, "format": 2, "content": "=sum(M7:M9)", "border": 5 }, "M7": { "format": 2, "content": "=RANDBETWEEN(0,40000)" }, "M8": { "format": 2, "content": "=RANDBETWEEN(0,3000)" }, "M9": { "format": 2, "content": "=RANDBETWEEN(0,2000)", "border": 1 }, "M10": { "style": 12, "format": 2, "content": "=sum(M11:M13)", "border": 5 }, "M11": { "format": 2, "content": "=RANDBETWEEN(0,40000)" }, "M12": { "format": 2, "content": "=RANDBETWEEN(0,3000)" }, "M13": { "format": 2, "content": "=RANDBETWEEN(0,2000)", "border": 1 }, "M14": { "style": 12, "format": 2, "content": "=sum(M15:M17)", "border": 5 }, "M15": { "format": 2, "content": "=RANDBETWEEN(0,40000)" }, "M16": { "format": 2, "content": "=RANDBETWEEN(0,3000)" }, "M17": { "format": 2, "content": "=RANDBETWEEN(0,2000)", "border": 1 }, "M18": { "format": 2, "border": 5 }, "N1": { "style": 1, "format": 2 }, "N2": { "style": 1, "format": 2, "border": 1 }, "N3": { "style": 10, "format": 2, "border": 5 }, "N4": { "style": 10, "format": 2 }, "N5": { "style": 11, "format": 2, "content": "Comm.", "border": 1 }, "N6": { "style": 13, "format": 2, "content": "=sum(N7:N9)", "border": 5 }, "N7": { "style": 14, "format": 2, "content": "=M7*$B7" }, "N8": { "style": 14, "format": 2, "content": "=M8*$B8" }, "N9": { "style": 14, "format": 2, "content": "=M9*$B9", "border": 1 }, "N10": { "style": 13, "format": 2, "content": "=sum(N11:N13)", "border": 5 }, "N11": { "style": 14, "format": 2, "content": "=M11*$B11" }, "N12": { "style": 14, "format": 2, "content": "=M12*$B12" }, "N13": { "style": 14, "format": 2, "content": "=M13*$B13", "border": 1 }, "N14": { "style": 13, "format": 2, "content": "=sum(N15:N17)", "border": 5 }, "N15": { "style": 14, "format": 2, "content": "=M15*$B15" }, "N16": { "style": 14, "format": 2, "content": "=M16*$B16" }, "N17": { "style": 14, "format": 2, "content": "=M17*$B17", "border": 1 }, "N18": { "format": 2, "border": 5 }, "O1": { "style": 1, "format": 2 }, "O2": { "style": 1, "format": 2, "border": 1 }, "O3": { "style": 10, "format": 3, "content": "45474", "border": 5 }, "O4": { "style": 10, "format": 2, "content": "=O6+O10+O14" }, "O5": { "style": 11, "format": 2, "content": "Invoiced", "border": 1 }, "O6": { "style": 12, "format": 2, "content": "=sum(O7:O9)", "border": 5 }, "O7": { "format": 2, "content": "=RANDBETWEEN(0,40000)" }, "O8": { "format": 2, "content": "=RANDBETWEEN(0,3000)" }, "O9": { "format": 2, "content": "=RANDBETWEEN(0,2000)", "border": 1 }, "O10": { "style": 12, "format": 2, "content": "=sum(O11:O13)", "border": 5 }, "O11": { "format": 2, "content": "=RANDBETWEEN(0,40000)" }, "O12": { "format": 2, "content": "=RANDBETWEEN(0,3000)" }, "O13": { "format": 2, "content": "=RANDBETWEEN(0,2000)", "border": 1 }, "O14": { "style": 12, "format": 2, "content": "=sum(O15:O17)", "border": 5 }, "O15": { "format": 2, "content": "=RANDBETWEEN(0,40000)" }, "O16": { "format": 2, "content": "=RANDBETWEEN(0,3000)" }, "O17": { "format": 2, "content": "=RANDBETWEEN(0,2000)", "border": 1 }, "O18": { "format": 2, "border": 5 }, "P1": { "style": 1, "format": 2 }, "P2": { "style": 1, "format": 2, "border": 1 }, "P3": { "style": 10, "format": 2, "border": 5 }, "P4": { "style": 10, "format": 2 }, "P5": { "style": 11, "format": 2, "content": "Comm.", "border": 1 }, "P6": { "style": 13, "format": 2, "content": "=sum(P7:P9)", "border": 5 }, "P7": { "style": 14, "format": 2, "content": "=O7*$B7" }, "P8": { "style": 14, "format": 2, "content": "=O8*$B8" }, "P9": { "style": 14, "format": 2, "content": "=O9*$B9", "border": 1 }, "P10": { "style": 13, "format": 2, "content": "=sum(P11:P13)", "border": 5 }, "P11": { "style": 14, "format": 2, "content": "=O11*$B11" }, "P12": { "style": 14, "format": 2, "content": "=O12*$B12" }, "P13": { "style": 14, "format": 2, "content": "=O13*$B13", "border": 1 }, "P14": { "style": 13, "format": 2, "content": "=sum(P15:P17)", "border": 5 }, "P15": { "style": 14, "format": 2, "content": "=O15*$B15" }, "P16": { "style": 14, "format": 2, "content": "=O16*$B16" }, "P17": { "style": 14, "format": 2, "content": "=O17*$B17", "border": 1 }, "P18": { "format": 2, "border": 5 }, "Q1": { "style": 1, "format": 2 }, "Q2": { "style": 1, "format": 2, "border": 1 }, "Q3": { "style": 10, "format": 3, "content": "45505", "border": 5 }, "Q4": { "style": 10, "format": 2, "content": "=Q6+Q10+Q14" }, "Q5": { "style": 11, "format": 2, "content": "Invoiced", "border": 1 }, "Q6": { "style": 12, "format": 2, "content": "=sum(Q7:Q9)", "border": 5 }, "Q7": { "format": 2, "content": "=RANDBETWEEN(0,40000)" }, "Q8": { "format": 2, "content": "=RANDBETWEEN(0,3000)" }, "Q9": { "format": 2, "content": "=RANDBETWEEN(0,2000)", "border": 1 }, "Q10": { "style": 12, "format": 2, "content": "=sum(Q11:Q13)", "border": 5 }, "Q11": { "format": 2, "content": "=RANDBETWEEN(0,40000)" }, "Q12": { "format": 2, "content": "=RANDBETWEEN(0,3000)" }, "Q13": { "format": 2, "content": "=RANDBETWEEN(0,2000)", "border": 1 }, "Q14": { "style": 12, "format": 2, "content": "=sum(Q15:Q17)", "border": 5 }, "Q15": { "format": 2, "content": "=RANDBETWEEN(0,40000)" }, "Q16": { "format": 2, "content": "=RANDBETWEEN(0,3000)" }, "Q17": { "format": 2, "content": "=RANDBETWEEN(0,2000)", "border": 1 }, "Q18": { "format": 2, "border": 5 }, "R1": { "style": 1, "format": 2 }, "R2": { "style": 1, "format": 2, "border": 1 }, "R3": { "style": 10, "format": 2, "border": 5 }, "R4": { "style": 10, "format": 2 }, "R5": { "style": 11, "format": 2, "content": "Comm.", "border": 1 }, "R6": { "style": 13, "format": 2, "content": "=sum(R7:R9)", "border": 5 }, "R7": { "style": 14, "format": 2, "content": "=Q7*$B7" }, "R8": { "style": 14, "format": 2, "content": "=Q8*$B8" }, "R9": { "style": 14, "format": 2, "content": "=Q9*$B9", "border": 1 }, "R10": { "style": 13, "format": 2, "content": "=sum(R11:R13)", "border": 5 }, "R11": { "style": 14, "format": 2, "content": "=Q11*$B11" }, "R12": { "style": 14, "format": 2, "content": "=Q12*$B12" }, "R13": { "style": 14, "format": 2, "content": "=Q13*$B13", "border": 1 }, "R14": { "style": 13, "format": 2, "content": "=sum(R15:R17)", "border": 5 }, "R15": { "style": 14, "format": 2, "content": "=Q15*$B15" }, "R16": { "style": 14, "format": 2, "content": "=Q16*$B16" }, "R17": { "style": 14, "format": 2, "content": "=Q17*$B17", "border": 1 }, "R18": { "format": 2, "border": 5 }, "S1": { "style": 1, "format": 2 }, "S2": { "style": 1, "format": 2, "border": 1 }, "S3": { "style": 10, "format": 3, "content": "45536", "border": 5 }, "S4": { "style": 10, "format": 2, "content": "=S6+S10+S14" }, "S5": { "style": 11, "format": 2, "content": "Invoiced", "border": 1 }, "S6": { "style": 12, "format": 2, "content": "=sum(S7:S9)", "border": 5 }, "S7": { "format": 2, "content": "=RANDBETWEEN(0,40000)" }, "S8": { "format": 2, "content": "=RANDBETWEEN(0,3000)" }, "S9": { "format": 2, "content": "=RANDBETWEEN(0,2000)", "border": 1 }, "S10": { "style": 12, "format": 2, "content": "=sum(S11:S13)", "border": 5 }, "S11": { "format": 2, "content": "=RANDBETWEEN(0,40000)" }, "S12": { "format": 2, "content": "=RANDBETWEEN(0,3000)" }, "S13": { "format": 2, "content": "=RANDBETWEEN(0,2000)", "border": 1 }, "S14": { "style": 12, "format": 2, "content": "=sum(S15:S17)", "border": 5 }, "S15": { "format": 2, "content": "=RANDBETWEEN(0,40000)" }, "S16": { "format": 2, "content": "=RANDBETWEEN(0,3000)" }, "S17": { "format": 2, "content": "=RANDBETWEEN(0,2000)", "border": 1 }, "S18": { "format": 2, "border": 5 }, "T1": { "style": 1, "format": 2 }, "T2": { "style": 1, "format": 2, "border": 1 }, "T3": { "style": 10, "format": 2, "border": 5 }, "T4": { "style": 10, "format": 2 }, "T5": { "style": 11, "format": 2, "content": "Comm.", "border": 1 }, "T6": { "style": 13, "format": 2, "content": "=sum(T7:T9)", "border": 5 }, "T7": { "style": 14, "format": 2, "content": "=S7*$B7" }, "T8": { "style": 14, "format": 2, "content": "=S8*$B8" }, "T9": { "style": 14, "format": 2, "content": "=S9*$B9", "border": 1 }, "T10": { "style": 13, "format": 2, "content": "=sum(T11:T13)", "border": 5 }, "T11": { "style": 14, "format": 2, "content": "=S11*$B11" }, "T12": { "style": 14, "format": 2, "content": "=S12*$B12" }, "T13": { "style": 14, "format": 2, "content": "=S13*$B13", "border": 1 }, "T14": { "style": 13, "format": 2, "content": "=sum(T15:T17)", "border": 5 }, "T15": { "style": 14, "format": 2, "content": "=S15*$B15" }, "T16": { "style": 14, "format": 2, "content": "=S16*$B16" }, "T17": { "style": 14, "format": 2, "content": "=S17*$B17", "border": 1 }, "T18": { "format": 2, "border": 5 }, "U1": { "style": 1, "format": 2 }, "U2": { "style": 1, "format": 2, "border": 1 }, "U3": { "style": 10, "format": 3, "content": "45566", "border": 5 }, "U4": { "style": 10, "format": 2, "content": "=U6+U10+U14" }, "U5": { "style": 11, "format": 2, "content": "Invoiced", "border": 1 }, "U6": { "style": 12, "format": 2, "content": "=sum(U7:U9)", "border": 5 }, "U7": { "format": 2, "content": "=RANDBETWEEN(0,40000)" }, "U8": { "format": 2, "content": "=RANDBETWEEN(0,3000)" }, "U9": { "format": 2, "content": "=RANDBETWEEN(0,2000)", "border": 1 }, "U10": { "style": 12, "format": 2, "content": "=sum(U11:U13)", "border": 5 }, "U11": { "format": 2, "content": "=RANDBETWEEN(0,40000)" }, "U12": { "format": 2, "content": "=RANDBETWEEN(0,3000)" }, "U13": { "format": 2, "content": "=RANDBETWEEN(0,2000)", "border": 1 }, "U14": { "style": 12, "format": 2, "content": "=sum(U15:U17)", "border": 5 }, "U15": { "format": 2, "content": "=RANDBETWEEN(0,40000)" }, "U16": { "format": 2, "content": "=RANDBETWEEN(0,3000)" }, "U17": { "format": 2, "content": "=RANDBETWEEN(0,2000)", "border": 1 }, "U18": { "format": 2, "border": 5 }, "V1": { "style": 1, "format": 2 }, "V2": { "style": 1, "format": 2, "border": 1 }, "V3": { "style": 10, "format": 2, "border": 5 }, "V4": { "style": 10, "format": 2 }, "V5": { "style": 11, "format": 2, "content": "Comm.", "border": 1 }, "V6": { "style": 13, "format": 2, "content": "=sum(V7:V9)", "border": 5 }, "V7": { "style": 14, "format": 2, "content": "=U7*$B7" }, "V8": { "style": 14, "format": 2, "content": "=U8*$B8" }, "V9": { "style": 14, "format": 2, "content": "=U9*$B9", "border": 1 }, "V10": { "style": 13, "format": 2, "content": "=sum(V11:V13)", "border": 5 }, "V11": { "style": 14, "format": 2, "content": "=U11*$B11" }, "V12": { "style": 14, "format": 2, "content": "=U12*$B12" }, "V13": { "style": 14, "format": 2, "content": "=U13*$B13", "border": 1 }, "V14": { "style": 13, "format": 2, "content": "=sum(V15:V17)", "border": 5 }, "V15": { "style": 14, "format": 2, "content": "=U15*$B15" }, "V16": { "style": 14, "format": 2, "content": "=U16*$B16" }, "V17": { "style": 14, "format": 2, "content": "=U17*$B17", "border": 1 }, "V18": { "format": 2, "border": 5 }, "W1": { "style": 1, "format": 2 }, "W2": { "style": 1, "format": 2, "border": 1 }, "W3": { "style": 10, "format": 3, "content": "45597", "border": 5 }, "W4": { "style": 10, "format": 2, "content": "=W6+W10+W14" }, "W5": { "style": 11, "format": 2, "content": "Invoiced", "border": 1 }, "W6": { "style": 12, "format": 2, "content": "=sum(W7:W9)", "border": 5 }, "W7": { "format": 2, "content": "=RANDBETWEEN(0,40000)" }, "W8": { "format": 2, "content": "=RANDBETWEEN(0,3000)" }, "W9": { "format": 2, "content": "=RANDBETWEEN(0,2000)", "border": 1 }, "W10": { "style": 12, "format": 2, "content": "=sum(W11:W13)", "border": 5 }, "W11": { "format": 2, "content": "=RANDBETWEEN(0,40000)" }, "W12": { "format": 2, "content": "=RANDBETWEEN(0,3000)" }, "W13": { "format": 2, "content": "=RANDBETWEEN(0,2000)", "border": 1 }, "W14": { "style": 12, "format": 2, "content": "=sum(W15:W17)", "border": 5 }, "W15": { "format": 2, "content": "=RANDBETWEEN(0,40000)" }, "W16": { "format": 2, "content": "=RANDBETWEEN(0,3000)" }, "W17": { "format": 2, "content": "=RANDBETWEEN(0,2000)", "border": 1 }, "W18": { "format": 2, "border": 5 }, "X1": { "style": 1, "format": 2 }, "X2": { "style": 1, "format": 2, "border": 1 }, "X3": { "style": 10, "format": 2, "border": 5 }, "X4": { "style": 10, "format": 2 }, "X5": { "style": 11, "format": 2, "content": "Comm.", "border": 1 }, "X6": { "style": 13, "format": 2, "content": "=sum(X7:X9)", "border": 5 }, "X7": { "style": 14, "format": 2, "content": "=W7*$B7" }, "X8": { "style": 14, "format": 2, "content": "=W8*$B8" }, "X9": { "style": 14, "format": 2, "content": "=W9*$B9", "border": 1 }, "X10": { "style": 13, "format": 2, "content": "=sum(X11:X13)", "border": 5 }, "X11": { "style": 14, "format": 2, "content": "=W11*$B11" }, "X12": { "style": 14, "format": 2, "content": "=W12*$B12" }, "X13": { "style": 14, "format": 2, "content": "=W13*$B13", "border": 1 }, "X14": { "style": 13, "format": 2, "content": "=sum(X15:X17)", "border": 5 }, "X15": { "style": 14, "format": 2, "content": "=W15*$B15" }, "X16": { "style": 14, "format": 2, "content": "=W16*$B16" }, "X17": { "style": 14, "format": 2, "content": "=W17*$B17", "border": 1 }, "X18": { "format": 2, "border": 5 }, "Y1": { "style": 1, "format": 2 }, "Y2": { "style": 1, "format": 2, "border": 1 }, "Y3": { "style": 10, "format": 3, "content": "45627", "border": 5 }, "Y4": { "style": 10, "format": 2, "content": "=Y6+Y10+Y14" }, "Y5": { "style": 11, "format": 2, "content": "Invoiced", "border": 1 }, "Y6": { "style": 12, "format": 2, "content": "=sum(Y7:Y9)", "border": 5 }, "Y7": { "format": 2, "content": "=RANDBETWEEN(0,40000)" }, "Y8": { "format": 2, "content": "=RANDBETWEEN(0,3000)" }, "Y9": { "format": 2, "content": "=RANDBETWEEN(0,2000)", "border": 1 }, "Y10": { "style": 12, "format": 2, "content": "=sum(Y11:Y13)", "border": 5 }, "Y11": { "format": 2, "content": "=RANDBETWEEN(0,40000)" }, "Y12": { "format": 2, "content": "=RANDBETWEEN(0,3000)" }, "Y13": { "format": 2, "content": "=RANDBETWEEN(0,2000)", "border": 1 }, "Y14": { "style": 12, "format": 2, "content": "=sum(Y15:Y17)", "border": 5 }, "Y15": { "format": 2, "content": "=RANDBETWEEN(0,40000)" }, "Y16": { "format": 2, "content": "=RANDBETWEEN(0,3000)" }, "Y17": { "format": 2, "content": "=RANDBETWEEN(0,2000)", "border": 1 }, "Y18": { "format": 2, "border": 5 }, "Z1": { "style": 1, "format": 2 }, "Z2": { "style": 1, "format": 2, "border": 1 }, "Z3": { "style": 10, "format": 2, "border": 5 }, "Z4": { "style": 10, "format": 2 }, "Z5": { "style": 11, "format": 2, "content": "Comm.", "border": 1 }, "Z6": { "style": 13, "format": 2, "content": "=sum(Z7:Z9)", "border": 5 }, "Z7": { "style": 14, "format": 2, "content": "=Y7*$B7" }, "Z8": { "style": 14, "format": 2, "content": "=Y8*$B8" }, "Z9": { "style": 14, "format": 2, "content": "=Y9*$B9", "border": 1 }, "Z10": { "style": 13, "format": 2, "content": "=sum(Z11:Z13)", "border": 5 }, "Z11": { "style": 14, "format": 2, "content": "=Y11*$B11" }, "Z12": { "style": 14, "format": 2, "content": "=Y12*$B12" }, "Z13": { "style": 14, "format": 2, "content": "=Y13*$B13", "border": 1 }, "Z14": { "style": 13, "format": 2, "content": "=sum(Z15:Z17)", "border": 5 }, "Z15": { "style": 14, "format": 2, "content": "=Y15*$B15" }, "Z16": { "style": 14, "format": 2, "content": "=Y16*$B16" }, "Z17": { "style": 14, "format": 2, "content": "=Y17*$B17", "border": 1 }, "Z18": { "format": 2, "border": 5 }, "AA1": { "style": 1, "format": 2 }, "AA2": { "style": 1, "format": 2, "border": 1 }, "AA3": { "style": 10, "format": 2, "border": 5 }, "AA4": { "style": 10, "format": 2, "content": "Total" }, "AA5": { "style": 15, "format": 2, "content": "Invoiced", "border": 1 }, "AA6": { "style": 16, "format": 2, "content": "=sum(AA7:AA9)", "border": 5 }, "AA7": { "style": 17, "format": 2, "content": "=sum(C7,E7,G7,I7,K7,M7,O7,Q7,S7,U7,W7,Y7)" }, "AA8": { "style": 17, "format": 2, "content": "=sum(C8,E8,G8,I8,K8,M8,O8,Q8,S8,U8,W8,Y8)" }, "AA9": { "style": 17, "format": 2, "content": "=sum(C9,E9,G9,I9,K9,M9,O9,Q9,S9,U9,W9,Y9)", "border": 1 }, "AA10": { "style": 16, "format": 2, "content": "=sum(AA11:AA13)", "border": 5 }, "AA11": { "style": 17, "format": 2, "content": "=sum(C11,E11,G11,I11,K11,M11,O11,Q11,S11,U11,W11,Y11)" }, "AA12": { "style": 17, "format": 2, "content": "=sum(C12,E12,G12,I12,K12,M12,O12,Q12,S12,U12,W12,Y12)" }, "AA13": { "style": 17, "format": 2, "content": "=sum(C13,E13,G13,I13,K13,M13,O13,Q13,S13,U13,W13,Y13)", "border": 1 }, "AA14": { "style": 16, "format": 2, "content": "=sum(AA15:AA17)", "border": 5 }, "AA15": { "style": 17, "format": 2, "content": "=sum(C15,E15,G15,I15,K15,M15,O15,Q15,S15,U15,W15,Y15)" }, "AA16": { "style": 17, "format": 2, "content": "=sum(C16,E16,G16,I16,K16,M16,O16,Q16,S16,U16,W16,Y16)" }, "AA17": { "style": 17, "format": 2, "content": "=sum(C17,E17,G17,I17,K17,M17,O17,Q17,S17,U17,W17,Y17)", "border": 1 }, "AA18": { "format": 2, "border": 5 }, "AB1": { "style": 1, "format": 2 }, "AB2": { "style": 1, "format": 2, "border": 1 }, "AB3": { "style": 10, "format": 2, "border": 6 }, "AB4": { "style": 10, "format": 2, "border": 7 }, "AB5": { "style": 15, "format": 2, "content": "Comm.", "border": 8 }, "AB6": { "style": 16, "format": 2, "content": "=sum(AB7:AB9)", "border": 6 }, "AB7": { "style": 17, "format": 2, "content": "=sum(D7,F7,H7,J7,L7,N7,P7,R7,T7,V7,X7,Z7)", "border": 7 }, "AB8": { "style": 17, "format": 2, "content": "=sum(D8,F8,H8,J8,L8,N8,P8,R8,T8,V8,X8,Z8)", "border": 7 }, "AB9": { "style": 17, "format": 2, "content": "=sum(D9,F9,H9,J9,L9,N9,P9,R9,T9,V9,X9,Z9)", "border": 8 }, "AB10": { "style": 16, "format": 2, "content": "=sum(AB11:AB13)", "border": 6 }, "AB11": { "style": 17, "format": 2, "content": "=sum(D11,F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11)", "border": 7 }, "AB12": { "style": 17, "format": 2, "content": "=sum(D12,F12,H12,J12,L12,N12,P12,R12,T12,V12,X12,Z12)", "border": 7 }, "AB13": { "style": 17, "format": 2, "content": "=sum(D13,F13,H13,J13,L13,N13,P13,R13,T13,V13,X13,Z13)", "border": 8 }, "AB14": { "style": 16, "format": 2, "content": "=sum(AB15:AB17)", "border": 6 }, "AB15": { "style": 17, "format": 2, "content": "=sum(D15,F15,H15,J15,L15,N15,P15,R15,T15,V15,X15,Z15)", "border": 7 }, "AB16": { "style": 17, "format": 2, "content": "=sum(D16,F16,H16,J16,L16,N16,P16,R16,T16,V16,X16,Z16)", "border": 7 }, "AB17": { "style": 17, "format": 2, "content": "=sum(D17,F17,H17,J17,L17,N17,P17,R17,T17,V17,X17,Z17)", "border": 8 }, "AB18": { "format": 2, "border": 5 }, "AC3": { "style": 19, "border": 3 }, "AC4": { "style": 19, "border": 3 }, "AC5": { "style": 19, "border": 3 }, "AC6": { "border": 3 }, "AC7": { "border": 3 }, "AC8": { "border": 3 }, "AC9": { "border": 3 }, "AC10": { "border": 3 }, "AC11": { "border": 3 }, "AC12": { "border": 3 }, "AC13": { "border": 3 }, "AC14": { "border": 3 }, "AC15": { "border": 3 }, "AC16": { "border": 3 }, "AC17": { "border": 3 }, "A18": { "border": 5 } }, "conditionalFormats": [], "figures": [], "tables": [], "areGridLinesVisible": true, "isVisible": true, "headerGroups": { "ROW": [], "COL": [] }, "dataValidationRules": [], "comments": {} }, { "id": "4118bc7b-2b56-4a04-9fd0-5ba61d9ee062", "name": "Rates", "colNumber": 26, "rowNumber": 82, "rows": {}, "cols": { "0": { "size": 238 }, "1": { "size": 100 } }, "merges": ["A1:B2"], "cells": { "A1": { "style": 20, "content": "Commission Rates" }, "A2": { "style": 20 }, "A3": { "style": 21, "content": "All / Saleable / Office Furniture" }, "A4": { "style": 21, "content": "All / Saleable / PoS / Food" }, "A5": { "style": 21, "content": "All / Saleable / Services" }, "B1": { "style": 20, "format": 1 }, "B2": { "style": 20, "format": 1 }, "B3": { "format": 1, "content": "0.1" }, "B4": { "format": 1, "content": "0.06" }, "B5": { "format": 1, "content": "0.15" } }, "conditionalFormats": [], "figures": [], "tables": [], "areGridLinesVisible": true, "isVisible": true, "headerGroups": { "ROW": [], "COL": [] }, "dataValidationRules": [], "comments": {} } ], "styles": { "1": { "bold": true, "fontSize": 24, "align": "center", "textColor": "#387E84" }, "2": { "fillColor": "#EFEFEF", "align": "center" }, "3": { "fillColor": "#EFEFEF", "align": "center", "textColor": "#CCCCCC" }, "4": { "fillColor": "#714B67", "bold": true, "textColor": "#FFFFFF", "fontSize": 12 }, "5": { "fillColor": "#714B67", "textColor": "#FFFFFF" }, "6": { "fillColor": "#EFEFEF", "bold": true, "align": "center", "italic": true }, "7": { "fillColor": "#f2f2f2", "align": "center", "italic": true, "textColor": "#7f7f7f" }, "8": { "fillColor": "#f2f2f2", "bold": true, "italic": true }, "9": { "italic": true }, "10": { "bold": true, "fillColor": "#EFEFEF", "align": "center" }, "11": { "fillColor": "#f2f2f2", "align": "center", "textColor": "#7f7f7f" }, "12": { "fillColor": "#f2f2f2", "bold": true }, "13": { "fillColor": "#f2f2f2", "bold": true, "textColor": "#387E84" }, "14": { "textColor": "#387E84" }, "15": { "fillColor": "#EFEFEF", "align": "center", "textColor": "#666666" }, "16": { "fillColor": "#387E84", "bold": true, "textColor": "#FFFFFF" }, "17": { "fillColor": "#387E84", "textColor": "#FFFFFF" }, "19": { "align": "center", "textColor": "" }, "20": { "bold": true, "fillColor": "#deeaf6", "fontSize": 12, "align": "center" }, "21": { "fillColor": "#ffffff" } }, "formats": { "1": "0.00%", "2": "#,##0.00", "3": "mmmm yyyy" }, "borders": { "1": { "bottom": { "style": "thin", "color": "#000000" } }, "2": { "top": { "style": "thin", "color": "#000000" }, "left": { "style": "thin", "color": "#000000" } }, "3": { "left": { "style": "thin", "color": "#000000" } }, "4": { "bottom": { "style": "thin", "color": "#000000" }, "left": { "style": "thin", "color": "#000000" } }, "5": { "top": { "style": "thin", "color": "#000000" } }, "6": { "top": { "style": "thin", "color": "#000000" }, "right": { "style": "thin", "color": "#000000" } }, "7": { "right": { "style": "thin", "color": "#000000" } }, "8": { "bottom": { "style": "thin", "color": "#000000" }, "right": { "style": "thin", "color": "#000000" } } }, "revisionId": "678f24d9-0d28-41d8-8e72-6748fea47a58", "uniqueFigureIds": true, "settings": { "locale": { "name": "English (US)", "code": "en_US", "thousandsSeparator": ",", "decimalSeparator": ".", "dateFormat": "mm/dd/yyyy", "timeFormat": "hh:mm:ss", "formulaArgSeparator": "," } }, "pivots": {}, "pivotNextId": 3, "customTableStyles": {}, "odooVersion": 12, "globalFilters": [ { "id": "806baafc-836b-4a7a-be38-edf505f98f6b", "label": "Year", "type": "date", "rangeType": "fixedPeriod", "default_value": "this_year" } ], "lists": {}, "listNextId": 1, "chartOdooMenusReferences": {} }