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

{"sheet":"Direct","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,"Onkosten-tracker op basis van activiteiten"]
[null,"Bedrijfsnaam"]
[null,"Datum"]
[null,null,"Product A","Product B"]
[null,"Kosten","Familiewagen","Sportwagen"]
[]
[null,"Directe kosten","Product A","Product B"]
[null,"Plastics op maat",{"v":6000,"d":"€ 6,000.00"},{"v":8000,"d":"€ 8,000.00"}]
[null,"Productie",{"v":8000,"d":"€ 8,000.00"},{"v":9000,"d":"€ 9,000.00"}]
[null,"Lijm",{"v":1000,"d":"€ 1,000.00"},{"v":1000,"d":"€ 1,000.00"}]
[]
[null,"Overzicht"]
[]
[null,"Cirkeldiagram met vergelijking van de kosten per eenheid voor twee producten in deze cel."]
[]
[null,"Productkosten per eenheid",{"$f":"SUM(GenAdmin[Product A],IndirecteKosten[Product A],DirecteKosten[Product A])","v":{"v":27500,"d":"€ 27,500.00"}},{"$f":"SUM(GenAdmin[Product B],IndirecteKosten[Product B],DirecteKosten[Product B])","v":{"v":32000,"d":"€ 32,000.00"}}]
[null,"Geproduceerde eenheden per week",10,5]
[null,"Totale productiekosten per week",{"$f":"C16*C17","v":{"v":275000,"d":"€ 275,000.00"}},{"$f":"D16*D17","v":{"v":160000,"d":"€ 160,000.00"}}]

{"sheet":"Indirect","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,"Onkosten-tracker op basis van activiteiten"]
[null,{"$f":"Direct!B2","v":"Bedrijfsnaam"}]
[null,{"$f":"Direct!B3","v":"Datum"}]
[null,null,"Product A","Product B"]
[null,"Kosten",{"$f":"Direct!C5","v":"Familiewagen"},{"$f":"Direct!D5","v":"Sportwagen"}]
[]
[null,"Indirecte kosten","Product A","Product B"]
[null,"Verzending",{"v":3000,"d":"€ 3,000.00"},{"v":3000,"d":"€ 3,000.00"}]
[null,"Honoraria advocaat",{"v":3000,"d":"€ 3,000.00"},{"v":3000,"d":"€ 3,000.00"}]
[null,"Aansprakelijkheidsverzekering",{"v":500,"d":"€ 500.00"},{"v":1000,"d":"€ 1,000.00"}]
[null,"Licenties",{"v":1000,"d":"€ 1,000.00"},{"v":1000,"d":"€ 1,000.00"}]

{"sheet":"Algemeen en administratief","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,"Onkosten-tracker op basis van activiteiten"]
[null,{"$f":"Direct!B2","v":"Bedrijfsnaam"}]
[null,{"$f":"Direct!B3","v":"Datum"}]
[null,null,"Product A","Product B"]
[null,"Kosten",{"$f":"Direct!C5","v":"Familiewagen"},{"$f":"Direct!D5","v":"Sportwagen"}]
[]
[null,"Algemeen en administratief","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"}]