{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Resumen","Directos","Indirectos","Generales y administrativos"],"not_rendered":{"charts":1,"images":1,"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"Resumen","index":0,"n_rows":11,"n_cols":5,"rows_kept":11}
[{"$nulls":4}," "]
[null,null,"Producto A","Producto B"]
[null,"Resumen","Auto económico","Auto deportivo"]
[]
[null," ","Producto A","Producto B"]
[null,"Costos directos",{"$f":"SUM(Tabla_CostosDirectos[Producto A])","v":{"v":20000,"d":"$20,000.00"}},{"$f":"SUM(Tabla_CostosDirectos[Producto B])","v":{"v":25000,"d":"$25,000.00"}}]
[null,"Costos indirectos",{"$f":"SUM(Tabla_CostosIndirectos[Producto A])","v":{"v":7000,"d":"$7,000.00"}},{"$f":"SUM(Tabla_CostosIndirectos[Producto B])","v":{"v":7400,"d":"$7,400.00"}}]
[null,"Costos generales y administrativos",{"$f":"SUM(Tabla_CostosGeneralesYAdministrativos[Producto A])","v":{"v":5000,"d":"$5,000.00"}},{"$f":"SUM(Tabla_CostosGeneralesYAdministrativos[Producto B])","v":{"v":6000,"d":"$6,000.00"}}]
[null,"Costo del producto por unidad",{"$f":"SUM(C6:C8)","v":{"v":32000,"d":"$32,000.00"}},{"$f":"SUM(D6:D8)","v":{"v":38400,"d":"$38,400.00"}}]
[null,"Unidades producidas por semana",10,12]
[null,"Costos de producción totales por semana",{"$f":"C9*C10","v":{"v":320000,"d":"$320,000.00"}},{"$f":"D9*D10","v":{"v":460800,"d":"$460,800.00"}}]

{"sheet":"Directos","index":1,"n_rows":8,"n_cols":5,"rows_kept":8}
[{"$nulls":4}," "]
[null,null,{"$f":"Nombre_Producto_A","v":"Auto económico"},{"$f":"Nombre_Producto_B","v":"Auto deportivo"}]
[]
[null," ","Producto A","Producto B"]
[null,"Piezas metálicas",{"v":6000,"d":"$6,000.00"},{"v":8000,"d":"$8,000.00"}]
[null,"Plásticos personalizados",{"v":3500,"d":"$3,500.00"},{"v":5500,"d":"$5,500.00"}]
[null,"Fabricación",{"v":8000,"d":"$8,000.00"},{"v":9000,"d":"$9,000.00"}]
[null,"Pegamento",{"v":2500,"d":"$2,500.00"},{"v":2500,"d":"$2,500.00"}]

{"sheet":"Indirectos","index":2,"n_rows":8,"n_cols":5,"rows_kept":8}
[{"$nulls":4}," "]
[null,null,{"$f":"Nombre_Producto_A","v":"Auto económico"},{"$f":"Nombre_Producto_B","v":"Auto deportivo"}]
[]
[null," ","Producto A","Producto B"]
[null,"Envío",{"v":3000,"d":"$3,000.00"},{"v":3000,"d":"$3,000.00"}]
[null,"Tarifas legales",{"v":2500,"d":"$2,500.00"},{"v":2400,"d":"$2,400.00"}]
[null,"Seguro de responsabilidad",{"v":500,"d":"$500.00"},{"v":1000,"d":"$1,000.00"}]
[null,"Licencias",{"v":1000,"d":"$1,000.00"},{"v":1000,"d":"$1,000.00"}]

{"sheet":"Generales y administrativos","index":3,"n_rows":7,"n_cols":5,"rows_kept":7}
[{"$nulls":4}," "]
[null,null,{"$f":"Nombre_Producto_A","v":"Auto económico"},{"$f":"Nombre_Producto_B","v":"Auto deportivo"}]
[]
[null," ","Producto A","Producto B"]
[null,"Cuentas por cobrar",{"v":1500,"d":"$1,500.00"},{"v":1500,"d":"$1,500.00"}]
[null,"Cuentas por pagar",{"v":1500,"d":"$1,500.00"},{"v":1500,"d":"$1,500.00"}]
[null,"Ventas",{"v":2000,"d":"$2,000.00"},{"v":3000,"d":"$3,000.00"}]