{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Сводка","Прямые","Косвенные","Общие и административные"],"not_rendered":{"charts":1,"images":1,"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"Сводка","index":0,"n_rows":11,"n_cols":5,"rows_kept":11}
[{"$nulls":4}," "]
[null,null,"Товар А","Товар Б"]
[null,"Сводка","Экономичный автомобиль","Спортивный автомобиль"]
[]
[null," ","Товар А","Товар Б"]
[null,"Прямые расходы",{"$f":"SUM(Таблица_ПрямыхРасходов[Товар А])","v":{"v":20000,"d":"20,000.00 ₽"}},{"$f":"SUM(Таблица_ПрямыхРасходов[Товар Б])","v":{"v":25000,"d":"25,000.00 ₽"}}]
[null,"Косвенные расходы",{"$f":"SUM(Таблица_КосвенныхРасходов[Товар А])","v":{"v":7000,"d":"7,000.00 ₽"}},{"$f":"SUM(Таблица_КосвенныхРасходов[Товар Б])","v":{"v":7400,"d":"7,400.00 ₽"}}]
[null,"Общие и административные расходы",{"$f":"SUM(Таблица_ОбщихИАдминистративныхРасходов[Товар А])","v":{"v":5000,"d":"5,000.00 ₽"}},{"$f":"SUM(Таблица_ОбщихИАдминистративныхРасходов[Товар Б])","v":{"v":6000,"d":"6,000.00 ₽"}}]
[null,"Себестоимость за единицу продукта",{"$f":"SUM(C6:C8)","v":{"v":32000,"d":"32,000.00 ₽"}},{"$f":"SUM(D6:D8)","v":{"v":38400,"d":"38,400.00 ₽"}}]
[null,"Количество единиц, изготавливаемых в неделю",10,12]
[null,"Общие производственные расходы за неделю",{"$f":"C9*C10","v":{"v":320000,"d":"320,000.00 ₽"}},{"$f":"D9*D10","v":{"v":460800,"d":"460,800.00 ₽"}}]

{"sheet":"Прямые","index":1,"n_rows":8,"n_cols":5,"rows_kept":8}
[{"$nulls":4}," "]
[null,null,{"$f":"Имя_продукта_А","v":"Экономичный автомобиль"},{"$f":"Имя_продукта_Б","v":"Спортивный автомобиль"}]
[]
[null," ","Товар А","Товар Б"]
[null,"Металлические детали",{"v":6000,"d":"6,000.00 ₽"},{"v":8000,"d":"8,000.00 ₽"}]
[null,"Специальная пластмасса",{"v":3500,"d":"3,500.00 ₽"},{"v":5500,"d":"5,500.00 ₽"}]
[null,"Производство",{"v":8000,"d":"8,000.00 ₽"},{"v":9000,"d":"9,000.00 ₽"}]
[null,"Клей",{"v":2500,"d":"2,500.00 ₽"},{"v":2500,"d":"2,500.00 ₽"}]

{"sheet":"Косвенные","index":2,"n_rows":8,"n_cols":5,"rows_kept":8}
[{"$nulls":4}," "]
[null,null,{"$f":"Имя_продукта_А","v":"Экономичный автомобиль"},{"$f":"Имя_продукта_Б","v":"Спортивный автомобиль"}]
[]
[null," ","Товар А","Товар Б"]
[null,"Доставка",{"v":3000,"d":"3,000.00 ₽"},{"v":3000,"d":"3,000.00 ₽"}]
[null,"Оплата услуг адвокатов",{"v":2500,"d":"2,500.00 ₽"},{"v":2400,"d":"2,400.00 ₽"}]
[null,"Страхование ответственности",{"v":500,"d":"500.00 ₽"},{"v":1000,"d":"1,000.00 ₽"}]
[null,"Лицензирование",{"v":1000,"d":"1,000.00 ₽"},{"v":1000,"d":"1,000.00 ₽"}]

{"sheet":"Общие и административные","index":3,"n_rows":7,"n_cols":5,"rows_kept":7}
[{"$nulls":4}," "]
[null,null,{"$f":"Имя_продукта_А","v":"Экономичный автомобиль"},{"$f":"Имя_продукта_Б","v":"Спортивный автомобиль"}]
[]
[null," ","Товар А","Товар Б"]
[null,"Дебиторская задолженность",{"v":1500,"d":"1,500.00 ₽"},{"v":1500,"d":"1,500.00 ₽"}]
[null,"Кредиторская задолженность",{"v":1500,"d":"1,500.00 ₽"},{"v":1500,"d":"1,500.00 ₽"}]
[null,"Продажи",{"v":2000,"d":"2,000.00 ₽"},{"v":3000,"d":"3,000.00 ₽"}]