{"text_format":"5","workbook":"xls","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"props":{"creator":"Viraj Perera","last_modified_by":"Viraj Perera","company":"CCLRC"},"read":"whole","wrapped":"gz","date_system":"1900","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":27,"n_cols":4,"rows_kept":27,"flags":["formulas_cached_only"]}
["PC3216M Issue 3C"]
[]
["Option 1: Build 16 and then the 6"]
[null,"Each","Qty","Total"]
["PCB",443.09,16,{"v":7089.44,"d":"7,089.44"}]
["Tooling",545,1,{"v":545,"d":"545.00"}]
["Assembly",378.11,16,{"v":6049.76,"d":"6,049.76"}]
["Tooling",1625,1,{"v":1625,"d":"1,625.00"}]
["Total for 16",null,null,{"v":15309.2,"d":"15,309.20"}]
[]
["PCB",443.09,6,{"v":2658.54,"d":"2,658.54"}]
["Tooling",null,null,{"v":0,"d":"0.00"}]
["Assembly",782.5,6,{"v":4695,"d":"4,695.00"}]
["Tooling",null,null,{"v":0,"d":"0.00"}]
["Total for 6",null,null,{"v":7353.54,"d":"7,353.54"}]
[]
["Total for 22",null,null,{"v":22662.74,"d":"£22,662.74"}]
["Cost per board",null,null,{"v":1030.1245454545456,"d":"1,030.12"}]
[]
["Option 2: build 22 in one hit"]
[]
["PCB",443.09,22,{"v":9747.98,"d":"9,747.98"}]
["Tooling",545,1,{"v":545,"d":"545.00"}]
["Assembly",236.91,22,{"v":5212.0199999999995,"d":"5,212.02"}]
["Tooling",1625,1,{"v":1625,"d":"1,625.00"}]
["Total ",null,null,{"v":17130,"d":"£17,130.00"}]
["Cost per board",null,null,{"v":778.6363636363636,"d":"778.64"}]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}