{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["Mainīgās izmaksas","Pastāvīgās izmaksas"],"not_rendered":{"defined_names":7},"read":"whole","date_system":"1900"}

{"sheet":"Mainīgās izmaksas","index":0,"n_rows":7,"n_cols":4,"rows_kept":7,"merged":[[0,1,0,2]]}
[null,"RENTABILITĀTES  ANALĪZE",null," "]
[null,"MAINĪGĀS IZMAKSAS","IZMAKSU PROCENTUĀLĀ VĒRTĪBA"," "]
[null,"Pārdoto preču izmaksas",{"v":0.25,"d":"25.0%"}]
[null,"Inventārs",{"v":0.12,"d":"12.0%"}]
[null,"Izejmateriāli",{"v":0.05,"d":"5.0%"}]
[null,"Tiešais darbs (ieskaitot algas nodokļus)",{"v":0.3,"d":"30.0%"}]
[null,"Kopsumma",{"$f":"SUBTOTAL(109,MainīgāsIzmaksas[IZMAKSU PROCENTUĀLĀ VĒRTĪBA])","v":{"v":0.72,"d":"72.0%"}}]

{"sheet":"Pastāvīgās izmaksas","index":1,"n_rows":22,"n_cols":4,"rows_kept":22,"merged":[[0,1,0,2],[20,1,20,2]]}
[null,"RENTABILITĀTES  ANALĪZE",null," "]
[null,"PASTĀVĪGĀS IZMAKSAS","IZMAKSAS"]
[null,"Alga (ieskaitot algas nodokļus)",{"v":100000,"d":"100,000 EUR"}]
[null,"Materiāli",{"v":10000,"d":"10,000 EUR"}]
[null,"Apkope un remonts",{"v":1000,"d":"1,000 EUR"}]
[null,"Reklamēšana",{"v":15000,"d":"15,000 EUR"}]
[null,"Automašīnas, piegāde un ceļošana"]
[null,"Grāmatvedība un juridiskie pakalpojumi"]
[null,"Īres maksa",{"v":20000,"d":"20,000 EUR"}]
[null,"Tālrunis"]
[null,"Komunālie pakalpojumi",{"v":5000,"d":"5,000 EUR"}]
[null,"Apdrošināšana",{"v":2000,"d":"2,000 EUR"}]
[null,"Nodokļi (nekustamā īpašuma utt.)"]
[null,"Procenti"]
[null,"Nolietojums"]
[null,"Citi (norādīt)"]
[null,"Dažādi izdevumi",{"v":5000,"d":"5,000 EUR"}]
[null,"Parāda maksājumu pamatsumma"]
[null,"Personīgam patēriņam izņemtie līdzekļi",{"v":50000,"d":"50,000 EUR"}]
[null,"Kopsumma",{"$f":"SUBTOTAL(109,PastāvīgāsIzmaksas[IZMAKSAS])","v":{"v":208000,"d":"208,000 EUR"}}]
[]
[null,"PĀRDOŠANAS RENTABILITĀTES LĪMENIS",{"$f":"SUM(PastāvīgāsIzmaksas[])/(1-SUM(MainīgāsIzmaksas[]))","v":{"v":742857.1428571428,"d":"742,857 EUR"}}]