{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Overzicht","Direct","Indirect","Algemeen en administratief"],"not_rendered":{"charts":1,"images":1,"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"Overzicht","index":0,"n_rows":11,"n_cols":5,"rows_kept":11}
[{"$nulls":4}," "]
[null,null,"Product A","Product B"]
[null,"Overzicht","Familiewagen","Sportwagen"]
[]
[null," ","Product A","Product B"]
[null,"Directe kosten",{"$f":"SUM(Table_DirectCosts[Product A])","v":{"v":20000,"d":"€ 20,000.00"}},{"$f":"SUM(Table_DirectCosts[Product B])","v":{"v":25000,"d":"€ 25,000.00"}}]
[null,"Indirecte kosten",{"$f":"SUM(Table_IndirectCosts[Product A])","v":{"v":7000,"d":"€ 7,000.00"}},{"$f":"SUM(Table_IndirectCosts[Product B])","v":{"v":7400,"d":"€ 7,400.00"}}]
[null,"Algemene en administratieve kosten",{"$f":"SUM(Table_GeneralAndAdminCosts[Product A])","v":{"v":5000,"d":"€ 5,000.00"}},{"$f":"SUM(Table_GeneralAndAdminCosts[Product B])","v":{"v":6000,"d":"€ 6,000.00"}}]
[null,"Productkosten per eenheid",{"$f":"SUM(C6:C8)","v":{"v":32000,"d":"€ 32,000.00"}},{"$f":"SUM(D6:D8)","v":{"v":38400,"d":"€ 38,400.00"}}]
[null,"Geproduceerde eenheden per week",10,12]
[null,"Totale productiekosten per week",{"$f":"C9*C10","v":{"v":320000,"d":"€ 320,000.00"}},{"$f":"D9*D10","v":{"v":460800,"d":"€ 460,800.00"}}]

{"sheet":"Direct","index":1,"n_rows":8,"n_cols":5,"rows_kept":8}
[{"$nulls":4}," "]
[null,null,{"$f":"Product_A_Name","v":"Familiewagen"},{"$f":"Product_B_Name","v":"Sportwagen"}]
[]
[null," ","Product A","Product B"]
[null,"Metalen delen",{"v":6000,"d":"€ 6,000.00"},{"v":8000,"d":"€ 8,000.00"}]
[null,"Plastics op maat",{"v":3500,"d":"€ 3,500.00"},{"v":5500,"d":"€ 5,500.00"}]
[null,"Productie",{"v":8000,"d":"€ 8,000.00"},{"v":9000,"d":"€ 9,000.00"}]
[null,"Lijm",{"v":2500,"d":"€ 2,500.00"},{"v":2500,"d":"€ 2,500.00"}]

{"sheet":"Indirect","index":2,"n_rows":8,"n_cols":5,"rows_kept":8}
[{"$nulls":4}," "]
[null,null,{"$f":"Product_A_Name","v":"Familiewagen"},{"$f":"Product_B_Name","v":"Sportwagen"}]
[]
[null," ","Product A","Product B"]
[null,"Verzending",{"v":3000,"d":"€ 3,000.00"},{"v":3000,"d":"€ 3,000.00"}]
[null,"Honoraria advocaat",{"v":2500,"d":"€ 2,500.00"},{"v":2400,"d":"€ 2,400.00"}]
[null,"Aansprakelijkheidsverzekering",{"v":500,"d":"€ 500.00"},{"v":1000,"d":"€ 1,000.00"}]
[null,"Kentekenbewijs/rijbewijs",{"v":1000,"d":"€ 1,000.00"},{"v":1000,"d":"€ 1,000.00"}]

{"sheet":"Algemeen en administratief","index":3,"n_rows":7,"n_cols":5,"rows_kept":7}
[{"$nulls":4}," "]
[null,null,{"$f":"Product_A_Name","v":"Familiewagen"},{"$f":"Product_B_Name","v":"Sportwagen"}]
[]
[null," ","Product A","Product B"]
[null,"Debiteuren",{"v":1500,"d":"€ 1,500.00"},{"v":1500,"d":"€ 1,500.00"}]
[null,"Crediteuren",{"v":1500,"d":"€ 1,500.00"},{"v":1500,"d":"€ 1,500.00"}]
[null,"Verkoop",{"v":2000,"d":"€ 2,000.00"},{"v":3000,"d":"€ 3,000.00"}]