{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["COST TRACKER"],"not_rendered":{"charts":1},"read":"whole","date_system":"1900"}

{"sheet":"COST TRACKER","index":0,"n_rows":48,"n_cols":4,"rows_kept":48,"merged":[[11,1,11,3],[17,1,17,3],[22,1,22,3],[24,1,24,3],[44,1,44,3]]}
[null,"ACTIVITY-BASED COST TRACKER"]
[null,"[Company name]"]
[null,"[Date]"]
[]
[null," ","PRODUCT A","PRODUCT B"]
[null,"COSTS","ECONOMY CAR","SPORTS CAR"]
[]
[null,"DIRECT COSTS","PRODUCT A","PRODUCT B"]
[null,"Custom plastics",{"v":6000,"d":"$6,000.00"},{"v":8000,"d":"$8,000.00"}]
[null,"Manufacturing",{"v":8000,"d":"$8,000.00"},{"v":9000,"d":"$9,000.00"}]
[null,"Glue",{"v":1000,"d":"$1,000.00"},{"v":1000,"d":"$1,000.00"}]
[]
[null,"INDIRECT COSTS","PRODUCT A","PRODUCT B"]
[null,"Shipping",{"v":3000,"d":"$3,000.00"},{"v":3000,"d":"$3,000.00"}]
[null,"Attorneys' fees",{"v":3000,"d":"$3,000.00"},{"v":3000,"d":"$3,000.00"}]
[null,"Liability insurance",{"v":500,"d":"$500.00"},{"v":1000,"d":"$1,000.00"}]
[null,"Licensing",{"v":1000,"d":"$1,000.00"},{"v":1000,"d":"$1,000.00"}]
[]
[null,"GENERAL AND ADMINISTRATIVE","PRODUCT A","PRODUCT B"]
[null,"Accounts receivable",{"v":1500,"d":"$1,500.00"},{"v":1500,"d":"$1,500.00"}]
[null,"Accounts payable",{"v":1500,"d":"$1,500.00"},{"v":1500,"d":"$1,500.00"}]
[null,"Sales",{"v":2000,"d":"$2,000.00"},{"v":3000,"d":"$3,000.00"}]
[]
[]
[null,"SUMMARY"]
[null," ","  ","   "]
[null," "," "]
{"$rows_empty":18}
[null,"PRODUCT COST PER UNIT",{"$f":"SUM(tblGenAdmin[PRODUCT A],tblIndirectCosts[PRODUCT A],tblDirectCosts[PRODUCT A])","v":{"v":27500,"d":"$27,500.00"}},{"$f":"SUM(tblGenAdmin[PRODUCT B],tblIndirectCosts[PRODUCT B],tblDirectCosts[PRODUCT B])","v":{"v":32000,"d":"$32,000.00"}}]
[null,"UNITS PRODUCED PER WEEK",10,5]
[null,"TOTAL PRODUCTION COSTS PER WEEK",{"$f":"C46*C47","v":{"v":275000,"d":"$275,000.00"}},{"$f":"D46*D47","v":{"v":160000,"d":"$160,000.00"}}]