{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Direkta","Indirekta","Allmänna och administrativa"],"not_rendered":{"charts":1,"defined_names":4},"read":"whole","date_system":"1900"}

{"sheet":"Direkta","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,"AKTIVITETSBASERAD KOSTNADSÖVERSIKT"]
[null,"Företagets namn"]
[null,"Datum","PRODUKT A","PRODUKT B"]
[]
[null,"KOSTNADER","EKONOMIBIL","SPORTBIL"]
[]
[null,"DIREKTA KOSTNADER","PRODUKT A","PRODUKT B"]
[null,"Anpassade plastdelar",{"v":6000,"d":"6,000.00 kr"},{"v":8000,"d":"8,000.00 kr"}]
[null,"Tillverkning",{"v":8000,"d":"8,000.00 kr"},{"v":9000,"d":"9,000.00 kr"}]
[null,"Limning",{"v":1000,"d":"1,000.00 kr"},{"v":1000,"d":"1,000.00 kr"}]
[]
[null,"SAMMANFATTNING"]
[]
[null,"Ett cirkeldiagram med en jämförelse av kostnaden per enhet för två produkter finns i den här cellen."]
[{"$nulls":5},"Tips: Ange antalet enheter producerade per vecka i den här cellen."]
[null,"PRODUKTKOSTNAD PER ENHET",{"$f":"SUM(AllmAdmin[PRODUKT A],IndirektaKostnader[PRODUKT A],DirektaKostnader[PRODUKT A])","v":{"v":27500,"d":"27,500.00 kr"}},{"$f":"SUM(AllmAdmin[PRODUKT B],IndirektaKostnader[PRODUKT B],DirektaKostnader[PRODUKT B])","v":{"v":32000,"d":"32,000.00 kr"}}]
[null,"ANTAL ENHETER PRODUCERADE PER VECKA",10,5]
[null,"TOTALA PRODUKTIONSKOSTNADER PER VECKA",{"$f":"C16*C17","v":{"v":275000,"d":"275,000.00 kr"}},{"$f":"D16*D17","v":{"v":160000,"d":"160,000.00 kr"}}]

{"sheet":"Indirekta","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,"AKTIVITETSBASERAD KOSTNADSÖVERSIKT"]
[null,{"$f":"Direkta!B2","v":"Företagets namn"}]
[null,{"$f":"Direkta!B3","v":"Datum"},"PRODUKT A","PRODUKT B"]
[]
[null,"KOSTNADER",{"$f":"Direkta!C5","v":"EKONOMIBIL"},{"$f":"Direkta!D5","v":"SPORTBIL"}]
[]
[null,"INDIREKTA KOSTNADER","PRODUKT A","PRODUKT B"]
[null,"Frakt",{"v":3000,"d":"3,000.00 kr"},{"v":3000,"d":"3,000.00 kr"}]
[null,"Kostnader för juridisk rådgivning",{"v":3000,"d":"3,000.00 kr"},{"v":3000,"d":"3,000.00 kr"}]
[null,"Ansvarsförsäkring",{"v":500,"d":"500.00 kr"},{"v":1000,"d":"1,000.00 kr"}]
[null,"Licensiering",{"v":1000,"d":"1,000.00 kr"},{"v":1000,"d":"1,000.00 kr"}]

{"sheet":"Allmänna och administrativa","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,"AKTIVITETSBASERAD KOSTNADSÖVERSIKT"]
[null,{"$f":"Direkta!B2","v":"Företagets namn"}]
[null,{"$f":"Direkta!B3","v":"Datum"},"PRODUKT A","PRODUKT B"]
[]
[null,"KOSTNADER",{"$f":"Direkta!C5","v":"EKONOMIBIL"},{"$f":"Direkta!D5","v":"SPORTBIL"}]
[]
[null,"ALLMÄNNA OCH ADMINISTRATIVA","PRODUKT A","PRODUKT B"]
[null,"Kundfordringar",{"v":1500,"d":"1,500.00 kr"},{"v":1500,"d":"1,500.00 kr"}]
[null,"Leverantörsskulder",{"v":1500,"d":"1,500.00 kr"},{"v":1500,"d":"1,500.00 kr"}]
[null,"Försäljning",{"v":2000,"d":"2,000.00 kr"},{"v":3000,"d":"3,000.00 kr"}]