{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Summary","Direct","Indirect","General and administrative"],"not_rendered":{"charts":1,"images":1,"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"Summary","index":0,"n_rows":11,"n_cols":5,"rows_kept":11}
[{"$nulls":4}," "]
[null,null,"Product A","Product B"]
[null,"Summary","Economy car","Sports car"]
[]
[null," ","Product A","Product B"]
[null,"Direct costs",{"$f":"SUM(Table_DirectCosts[Product A])","v":{"v":20000,"d":"£20,000.00"}},{"$f":"SUM(Table_DirectCosts[Product B])","v":{"v":25000,"d":"£25,000.00"}}]
[null,"Indirect costs",{"$f":"SUM(Table_IndirectCosts[Product A])","v":{"v":7000,"d":"£7,000.00"}},{"$f":"SUM(Table_IndirectCosts[Product B])","v":{"v":7400,"d":"£7,400.00"}}]
[null,"General and administrative costs",{"$f":"SUM(Table_GeneralAndAdminCosts[Product A])","v":{"v":5000,"d":"£5,000.00"}},{"$f":"SUM(Table_GeneralAndAdminCosts[Product B])","v":{"v":6000,"d":"£6,000.00"}}]
[null,"Product cost per unit",{"$f":"SUM(C6:C8)","v":{"v":32000,"d":"£32,000.00"}},{"$f":"SUM(D6:D8)","v":{"v":38400,"d":"£38,400.00"}}]
[null,"Units produced per week",10,12]
[null,"Total production costs per week",{"$f":"C9*C10","v":{"v":320000,"d":"£320,000.00"}},{"$f":"D9*D10","v":{"v":460800,"d":"£460,800.00"}}]

{"sheet":"Direct","index":1,"n_rows":8,"n_cols":5,"rows_kept":8}
[{"$nulls":4}," "]
[null,null,{"$f":"Product_A_Name","v":"Economy car"},{"$f":"Product_B_Name","v":"Sports car"}]
[]
[null," ","Product A","Product B"]
[null,"Metal parts",{"v":6000,"d":"£6,000.00"},{"v":8000,"d":"£8,000.00"}]
[null,"Custom plastics",{"v":3500,"d":"£3,500.00"},{"v":5500,"d":"£5,500.00"}]
[null,"Manufacturing",{"v":8000,"d":"£8,000.00"},{"v":9000,"d":"£9,000.00"}]
[null,"Glue",{"v":2500,"d":"£2,500.00"},{"v":2500,"d":"£2,500.00"}]

{"sheet":"Indirect","index":2,"n_rows":8,"n_cols":5,"rows_kept":8}
[{"$nulls":4}," "]
[null,null,{"$f":"Product_A_Name","v":"Economy car"},{"$f":"Product_B_Name","v":"Sports car"}]
[]
[null," ","Product A","Product B"]
[null,"Shipping",{"v":3000,"d":"£3,000.00"},{"v":3000,"d":"£3,000.00"}]
[null,"Attorney fees",{"v":2500,"d":"£2,500.00"},{"v":2400,"d":"£2,400.00"}]
[null,"Liability insurance",{"v":500,"d":"£500.00"},{"v":1000,"d":"£1,000.00"}]
[null,"Licensing",{"v":1000,"d":"£1,000.00"},{"v":1000,"d":"£1,000.00"}]

{"sheet":"General and administrative","index":3,"n_rows":7,"n_cols":5,"rows_kept":7}
[{"$nulls":4}," "]
[null,null,{"$f":"Product_A_Name","v":"Economy car"},{"$f":"Product_B_Name","v":"Sports car"}]
[]
[null," ","Product A","Product B"]
[null,"Accounts receivables",{"v":1500,"d":"£1,500.00"},{"v":1500,"d":"£1,500.00"}]
[null,"Accounts payables",{"v":1500,"d":"£1,500.00"},{"v":1500,"d":"£1,500.00"}]
[null,"Sales",{"v":2000,"d":"£2,000.00"},{"v":3000,"d":"£3,000.00"}]