{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Résumé","Coûts directs","Coûts indirects","Frais généraux & administration"],"not_rendered":{"charts":1,"images":1,"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"Résumé","index":0,"n_rows":11,"n_cols":5,"rows_kept":11}
[{"$nulls":4}," "]
[null,null,"Produit A","Produit B"]
[null,"Résumé","Voiture économique","Voiture de sport"]
[]
[null," ","Produit A","Produit B"]
[null,"Coûts directs",{"$f":"SUM(Table_DirectCosts[Produit A])","v":{"v":20000,"d":"20,000.00 €"}},{"$f":"SUM(Table_DirectCosts[Produit B])","v":{"v":25000,"d":"25,000.00 €"}}]
[null,"Coûts indirects",{"$f":"SUM(Table_IndirectCosts[Produit A])","v":{"v":7000,"d":"7,000.00 €"}},{"$f":"SUM(Table_IndirectCosts[Produit B])","v":{"v":7400,"d":"7,400.00 €"}}]
[null,"Frais généraux & administration",{"$f":"SUM(Table_GeneralAndAdminCosts[Produit A])","v":{"v":5000,"d":"5,000.00 €"}},{"$f":"SUM(Table_GeneralAndAdminCosts[Produit B])","v":{"v":6000,"d":"6,000.00 €"}}]
[null,"Prix de revient unitaire du produit",{"$f":"SUM(C6:C8)","v":{"v":32000,"d":"32,000.00 €"}},{"$f":"SUM(D6:D8)","v":{"v":38400,"d":"38,400.00 €"}}]
[null,"Unités produites par semaine",10,12]
[null,"Coûts totaux de production par semaine",{"$f":"C9*C10","v":{"v":320000,"d":"320,000.00 €"}},{"$f":"D9*D10","v":{"v":460800,"d":"460,800.00 €"}}]

{"sheet":"Coûts directs","index":1,"n_rows":8,"n_cols":5,"rows_kept":8}
[{"$nulls":4}," "]
[null,null,{"$f":"Product_A_Name","v":"Voiture économique"},{"$f":"Product_B_Name","v":"Voiture de sport"}]
[]
[null," ","Produit A","Produit B"]
[null,"Composants métalliques",{"v":6000,"d":"6,000.00 €"},{"v":8000,"d":"8,000.00 €"}]
[null,"Composants plastiques sur mesure",{"v":3500,"d":"3,500.00 €"},{"v":5500,"d":"5,500.00 €"}]
[null,"Fabrication",{"v":8000,"d":"8,000.00 €"},{"v":9000,"d":"9,000.00 €"}]
[null,"Colle",{"v":2500,"d":"2,500.00 €"},{"v":2500,"d":"2,500.00 €"}]

{"sheet":"Coûts indirects","index":2,"n_rows":8,"n_cols":5,"rows_kept":8}
[{"$nulls":4}," "]
[null,null,{"$f":"Product_A_Name","v":"Voiture économique"},{"$f":"Product_B_Name","v":"Voiture de sport"}]
[]
[null," ","Produit A","Produit B"]
[null,"Expédition",{"v":3000,"d":"3,000.00 €"},{"v":3000,"d":"3,000.00 €"}]
[null,"Honoraires d’avocat",{"v":2500,"d":"2,500.00 €"},{"v":2400,"d":"2,400.00 €"}]
[null,"Assurance responsabilité civile",{"v":500,"d":"500.00 €"},{"v":1000,"d":"1,000.00 €"}]
[null,"Autorisation",{"v":1000,"d":"1,000.00 €"},{"v":1000,"d":"1,000.00 €"}]

{"sheet":"Frais généraux & administration","index":3,"n_rows":7,"n_cols":5,"rows_kept":7}
[{"$nulls":4}," "]
[null,null,{"$f":"Product_A_Name","v":"Voiture économique"},{"$f":"Product_B_Name","v":"Voiture de sport"}]
[]
[null," ","Produit A","Produit B"]
[null,"Comptes clients",{"v":1500,"d":"1,500.00 €"},{"v":1500,"d":"1,500.00 €"}]
[null,"Comptes fournisseurs",{"v":1500,"d":"1,500.00 €"},{"v":1500,"d":"1,500.00 €"}]
[null,"Ventes",{"v":2000,"d":"2,000.00 €"},{"v":3000,"d":"3,000.00 €"}]