{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Direkte","Indirekte","Generelle og administrative"],"not_rendered":{"charts":1,"defined_names":4},"read":"whole","date_system":"1900"}

{"sheet":"Direkte","index":0,"n_rows":18,"n_cols":6,"rows_kept":18,"merged":[[0,1,0,3],[1,1,1,3],[2,1,3,1],[2,2,3,2],[2,3,3,3],[5,1,5,3],[10,1,10,3],[11,1,11,3],[13,1,13,3],[14,5,16,7]]}
[null,"AKTIVITETSBASERT KOSTNADSSPORING"]
[null,"Firmanavn"]
[null,"Dato","PRODUKT A","PRODUKT B"]
[]
[null,"KOSTNADER","ØKONOMIBIL","SPORTSBIL"]
[]
[null,"DIREKTE KOSTNADER","PRODUKT A","PRODUKT B"]
[null,"Egendefinert plast",{"v":6000,"d":"kr 6,000.00"},{"v":8000,"d":"kr 8,000.00"}]
[null,"Produksjon",{"v":8000,"d":"kr 8,000.00"},{"v":9000,"d":"kr 9,000.00"}]
[null,"Lim",{"v":1000,"d":"kr 1,000.00"},{"v":1000,"d":"kr 1,000.00"}]
[]
[null,"SAMMENDRAG"]
[]
[null,"Sektordiagram som sammenligner kostnaden per enhet for to produkter i denne cellen."]
[{"$nulls":5},"Tips: Legg inn antall enheter produsert per uke i denne cellen."]
[null,"PRODUKTKOSTNAD PER ENHET",{"$f":"SUM(GenAdmin[PRODUKT A],IndirectCosts[PRODUKT A],DirectCosts[PRODUKT A])","v":{"v":27500,"d":"kr 27,500.00"}},{"$f":"SUM(GenAdmin[PRODUKT B],IndirectCosts[PRODUKT B],DirectCosts[PRODUKT B])","v":{"v":32000,"d":"kr 32,000.00"}}]
[null,"PRODUSERTE ENHETER PER UKE",10,5]
[null,"SAMLEDE PRODUKSJONSKOSTNADER PER UKE",{"$f":"C16*C17","v":{"v":275000,"d":"kr 275,000.00"}},{"$f":"D16*D17","v":{"v":160000,"d":"kr 160,000.00"}}]

{"sheet":"Indirekte","index":1,"n_rows":11,"n_cols":4,"rows_kept":11,"merged":[[0,1,0,3],[1,1,1,3],[2,1,3,1],[2,2,3,2],[2,3,3,3],[5,1,5,3]]}
[null,"AKTIVITETSBASERT KOSTNADSSPORING"]
[null,{"$f":"Direkte!B2","v":"Firmanavn"}]
[null,{"$f":"Direkte!B3","v":"Dato"},"PRODUKT A","PRODUKT B"]
[]
[null,"KOSTNADER",{"$f":"Direkte!C5","v":"ØKONOMIBIL"},{"$f":"Direkte!D5","v":"SPORTSBIL"}]
[]
[null,"INDIREKTE KOSTNADER","PRODUKT A","PRODUKT B"]
[null,"Frakt",{"v":3000,"d":"kr 3,000.00"},{"v":3000,"d":"kr 3,000.00"}]
[null,"Utgifter til advokat",{"v":3000,"d":"kr 3,000.00"},{"v":3000,"d":"kr 3,000.00"}]
[null,"Ansvarsforsikring",{"v":500,"d":"kr 500.00"},{"v":1000,"d":"kr 1,000.00"}]
[null,"Lisensiering",{"v":1000,"d":"kr 1,000.00"},{"v":1000,"d":"kr 1,000.00"}]

{"sheet":"Generelle og administrative","index":2,"n_rows":10,"n_cols":4,"rows_kept":10,"merged":[[0,1,0,3],[1,1,1,3],[2,1,3,1],[2,2,3,2],[2,3,3,3],[5,1,5,3]]}
[null,"AKTIVITETSBASERT KOSTNADSSPORING"]
[null,{"$f":"Direkte!B2","v":"Firmanavn"}]
[null,{"$f":"Direkte!B3","v":"Dato"},"PRODUKT A","PRODUKT B"]
[]
[null,"KOSTNADER",{"$f":"Direkte!C5","v":"ØKONOMIBIL"},{"$f":"Direkte!D5","v":"SPORTSBIL"}]
[]
[null,"GENERELLE OG ADMINISTRATIVE","PRODUKT A","PRODUKT B"]
[null,"Kundefordringer ",{"v":1500,"d":"kr 1,500.00"},{"v":1500,"d":"kr 1,500.00"}]
[null,"Leverandørgjeld",{"v":1500,"d":"kr 1,500.00"},{"v":1500,"d":"kr 1,500.00"}]
[null,"Salg",{"v":2000,"d":"kr 2,000.00"},{"v":3000,"d":"kr 3,000.00"}]