{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Priame","Nepriame","Všeobecné a administratívne"],"not_rendered":{"charts":1,"defined_names":4},"read":"whole","date_system":"1900"}

{"sheet":"Priame","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,"Sledovanie nákladov na základe aktivity"]
[null,"Názov spoločnosti"]
[null,"Dátum"]
[null,null,"Produkt A","Produkt B"]
[null,"Náklady","Úsporné auto","Športové auto"]
[]
[null,"Priame náklady","Produkt A","Produkt B"]
[null,"Vlastné plasty",{"v":6000,"d":"6,000.00 EUR"},{"v":8000,"d":"8,000.00 EUR"}]
[null,"Výroba",{"v":8000,"d":"8,000.00 EUR"},{"v":9000,"d":"9,000.00 EUR"}]
[null,"Spájanie",{"v":1000,"d":"1,000.00 EUR"},{"v":1000,"d":"1,000.00 EUR"}]
[]
[null,"Súhrn"]
[]
[null,"V tejto bunke sa nachádza koláčový graf, v ktorom sa porovnávajú jednotkové náklady dvoch produktov."]
[]
[null,"Jednotkové náklady produktu",{"$f":"SUM(VšeobecnéAdministratívne[Produkt A],NepriameNáklady[Produkt A],PriameNáklady[Produkt A])","v":{"v":27500,"d":"27,500.00 EUR"}},{"$f":"SUM(VšeobecnéAdministratívne[Produkt B],NepriameNáklady[Produkt B],PriameNáklady[Produkt B])","v":{"v":32000,"d":"32,000.00 EUR"}}]
[null,"Počet jednotiek vyrobených za týždeň",10,5]
[null,"Celkové výrobné náklady za týždeň",{"$f":"C16*C17","v":{"v":275000,"d":"275,000.00 EUR"}},{"$f":"D16*D17","v":{"v":160000,"d":"160,000.00 EUR"}}]

{"sheet":"Nepriame","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,"Sledovanie nákladov na základe aktivity"]
[null,{"$f":"Priame!B2","v":"Názov spoločnosti"}]
[null,{"$f":"Priame!B3","v":"Dátum"}]
[null,null,"Produkt A","Produkt B"]
[null,"Náklady",{"$f":"Priame!C5","v":"Úsporné auto"},{"$f":"Priame!D5","v":"Športové auto"}]
[]
[null,"Nepriame náklady","Produkt A","Produkt B"]
[null,"Preprava",{"v":3000,"d":"3,000.00 EUR"},{"v":3000,"d":"3,000.00 EUR"}]
[null,"Poplatky za právne služby",{"v":3000,"d":"3,000.00 EUR"},{"v":3000,"d":"3,000.00 EUR"}]
[null,"Poistenie zodpovednosti za škodu",{"v":500,"d":"500.00 EUR"},{"v":1000,"d":"1,000.00 EUR"}]
[null,"Úradné poplatky",{"v":1000,"d":"1,000.00 EUR"},{"v":1000,"d":"1,000.00 EUR"}]

{"sheet":"Všeobecné a administratívne","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,"Sledovanie nákladov na základe aktivity"]
[null,{"$f":"Priame!B2","v":"Názov spoločnosti"}]
[null,{"$f":"Priame!B3","v":"Dátum"}]
[null,null,"Produkt A","Produkt B"]
[null,"Náklady",{"$f":"Priame!C5","v":"Úsporné auto"},{"$f":"Priame!D5","v":"Športové auto"}]
[]
[null,"Všeobecné a administratívne","Produkt A","Produkt B"]
[null,"Pohľadávky",{"v":1500,"d":"1,500.00 EUR"},{"v":1500,"d":"1,500.00 EUR"}]
[null,"Záväzky",{"v":1500,"d":"1,500.00 EUR"},{"v":1500,"d":"1,500.00 EUR"}]
[null,"Predaj",{"v":2000,"d":"2,000.00 EUR"},{"v":3000,"d":"3,000.00 EUR"}]