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

{"sheet":"Directos","index":0,"n_rows":18,"n_cols":4,"rows_kept":18,"merged":[[0,1,0,3],[1,1,1,3],[2,1,2,3],[5,1,5,3],[10,1,10,3],[11,1,11,3],[13,1,13,3]]}
[null,"Seguim. costos según actividad"]
[null,"Nombre de la compañía"]
[null,"Fecha"]
[null,null,"Producto A","Producto B"]
[null,"Costos","Auto económico","Auto deportivo"]
[]
[null,"Costos directos","Producto A","Producto B"]
[null,"Plásticos personalizados",{"v":6000,"d":"$6,000.00"},{"v":8000,"d":"$8,000.00"}]
[null,"Fabricación",{"v":8000,"d":"$8,000.00"},{"v":9000,"d":"$9,000.00"}]
[null,"Pegamento",{"v":1000,"d":"$1,000.00"},{"v":1000,"d":"$1,000.00"}]
[]
[null,"Resumen"]
[]
[null,"El gráfico circular que compara el costo por unidad de dos productos está en esta celda."]
[]
[null,"Costo del producto por unidad",{"$f":"SUM(GenAdmin[Producto A],CostosIndirectos[Producto A],CostosDirectos[Producto A])","v":{"v":27500,"d":"$27,500.00"}},{"$f":"SUM(GenAdmin[Producto B],CostosIndirectos[Producto B],CostosDirectos[Producto B])","v":{"v":32000,"d":"$32,000.00"}}]
[null,"Unidades producidas por semana",10,5]
[null,"Costos de producción totales por semana",{"$f":"C16*C17","v":{"v":275000,"d":"$275,000.00"}},{"$f":"D16*D17","v":{"v":160000,"d":"$160,000.00"}}]

{"sheet":"Indirectos","index":1,"n_rows":11,"n_cols":4,"rows_kept":11,"merged":[[0,1,0,3],[1,1,1,3],[2,1,2,3],[5,1,5,3]]}
[null,"Seguim. costos según actividad"]
[null,{"$f":"Directos!B2","v":"Nombre de la compañía"}]
[null,{"$f":"Directos!B3","v":"Fecha"}]
[null,null,"Producto A","Producto B"]
[null,"Costos",{"$f":"Directos!C5","v":"Auto económico"},{"$f":"Directos!D5","v":"Auto deportivo"}]
[]
[null,"Costos indirectos","Producto A","Producto B"]
[null,"Envío",{"v":3000,"d":"$3,000.00"},{"v":3000,"d":"$3,000.00"}]
[null,"Tarifas legales",{"v":3000,"d":"$3,000.00"},{"v":3000,"d":"$3,000.00"}]
[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":2,"n_rows":10,"n_cols":4,"rows_kept":10,"merged":[[0,1,0,3],[1,1,1,3],[2,1,2,3],[5,1,5,3]]}
[null,"Seguim. costos según actividad"]
[null,{"$f":"Directos!B2","v":"Nombre de la compañía"}]
[null,{"$f":"Directos!B3","v":"Fecha"}]
[null,null,"Producto A","Producto B"]
[null,"Costos",{"$f":"Directos!C5","v":"Auto económico"},{"$f":"Directos!D5","v":"Auto deportivo"}]
[]
[null,"Generales y administrativos","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"}]