{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Otsene","Kaudne","Üldine ja haldus"],"not_rendered":{"charts":1,"defined_names":4},"read":"whole","date_system":"1900"}

{"sheet":"Otsene","index":0,"n_rows":18,"n_cols":4,"rows_kept":18,"merged":[[0,1,0,3],[1,1,1,3],[2,1,2,3],[11,1,11,3],[13,1,13,3]]}
[null,"Tegevuspõhine kulujälgija"]
[null,"Ettevõtte nimi"]
[null,"Kuupäev"]
[null,null,"Toode A","Toode B"]
[null,"Kulud","Ökonoomne auto","Sportauto"]
[]
[null,"Otsesed kulud","Toode A","Toode B"]
[null,"Kohandatud plastid",{"v":6000,"d":"6,000.00 €"},{"v":8000,"d":"8,000.00 €"}]
[null,"Tootmine",{"v":8000,"d":"8,000.00 €"},{"v":9000,"d":"9,000.00 €"}]
[null,"Liim",{"v":1000,"d":"1,000.00 €"},{"v":1000,"d":"1,000.00 €"}]
[]
[null,"Kokkuvõte"]
[]
[null,"Selles lahtris on kahe toote ühikukulu võrdlev sektordiagramm."]
[]
[null,"Toote ühikukulu",{"$f":"SUM(GenAdmin[Toode A],IndirectCosts[Toode A],DirectCosts[Toode A])","v":{"v":27500,"d":"27,500.00 €"}},{"$f":"SUM(GenAdmin[Toode B],IndirectCosts[Toode B],DirectCosts[Toode B])","v":{"v":32000,"d":"32,000.00 €"}}]
[null,"Nädalas toodetud ühikuid",10,5]
[null,"Nädala tootmiskulud kokku",{"$f":"C16*C17","v":{"v":275000,"d":"275,000.00 €"}},{"$f":"D16*D17","v":{"v":160000,"d":"160,000.00 €"}}]

{"sheet":"Kaudne","index":1,"n_rows":11,"n_cols":4,"rows_kept":11,"merged":[[0,1,0,3],[1,1,1,3],[2,1,2,3]]}
[null,"Tegevuspõhine kulujälgija"]
[null,{"$f":"Otsene!B2","v":"Ettevõtte nimi"}]
[null,{"$f":"Otsene!B3","v":"Kuupäev"}]
[null,null,"Toode A","Toode B"]
[null,"Kulud",{"$f":"Otsene!C5","v":"Ökonoomne auto"},{"$f":"Otsene!D5","v":"Sportauto"}]
[]
[null,"Kaudsed kulud","Toode A","Toode B"]
[null,"Saatekulud",{"v":3000,"d":"3,000.00 €"},{"v":3000,"d":"3,000.00 €"}]
[null,"Juriidilised tasud",{"v":3000,"d":"3,000.00 €"},{"v":3000,"d":"3,000.00 €"}]
[null,"Vastutuskindlustus",{"v":500,"d":"500.00 €"},{"v":1000,"d":"1,000.00 €"}]
[null,"Autokool",{"v":1000,"d":"1,000.00 €"},{"v":1000,"d":"1,000.00 €"}]

{"sheet":"Üldine ja haldus","index":2,"n_rows":10,"n_cols":4,"rows_kept":10,"merged":[[0,1,0,3],[1,1,1,3],[2,1,2,3]]}
[null,"Tegevuspõhine kulujälgija"]
[null,{"$f":"Otsene!B2","v":"Ettevõtte nimi"}]
[null,{"$f":"Otsene!B3","v":"Kuupäev"}]
[null,null,"Toode A","Toode B"]
[null,"Kulud",{"$f":"Otsene!C5","v":"Ökonoomne auto"},{"$f":"Otsene!D5","v":"Sportauto"}]
[]
[null,"Üldine ja haldus","Toode A","Toode B"]
[null,"Müügireskontro",{"v":1500,"d":"1,500.00 €"},{"v":1500,"d":"1,500.00 €"}]
[null,"Ostureskontro",{"v":1500,"d":"1,500.00 €"},{"v":1500,"d":"1,500.00 €"}]
[null,"Müük",{"v":2000,"d":"2,000.00 €"},{"v":3000,"d":"3,000.00 €"}]