{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["PENJUALAN"],"not_rendered":{"charts":2,"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"PENJUALAN","index":0,"n_rows":9,"n_cols":11,"rows_kept":9}
[null,"Pencatat Penjualan Online"]
[]
[null,"Item","Biaya \nPer Item","Persen \nMarkup","Total \nTerjual","Total \nPenghasilan","Pengiriman \nTarif/Item","Pengiriman \nBiaya/Item","Laba per Item \n(termasuk pengiriman)","Pengembalian","Total \nPendapatan"]
[null,"Item 1",{"v":10,"d":"Rp10.00"},{"v":1,"d":"Rp1.00"},15,{"$f":"IFERROR(PENJUALAN!$E4*PENJUALAN!$C4*(1+PENJUALAN!$D4),0)","v":{"v":300,"d":"Rp300.00"}},{"v":10,"d":"Rp10.00"},{"v":5.75,"d":"Rp5.75"},{"$f":"IFERROR(PENJUALAN!$C4*PENJUALAN!$D4+PENJUALAN!$G4-PENJUALAN!$H4,0)","v":{"v":14.25,"d":"Rp14.25"}},2,{"$f":"IFERROR((PENJUALAN!$E4-PENJUALAN!$J4)*PENJUALAN!$I4+(PENJUALAN!$J4*PENJUALAN!$H4),0)","v":{"v":196.75,"d":"Rp196.75"}}]
[null,"Item 2",{"v":11.5,"d":"Rp11.50"},{"v":0.75,"d":"Rp0.75"},18,{"$f":"IFERROR(PENJUALAN!$E5*PENJUALAN!$C5*(1+PENJUALAN!$D5),0)","v":{"v":362.25,"d":"Rp362.25"}},{"v":10,"d":"Rp10.00"},{"v":5.75,"d":"Rp5.75"},{"$f":"IFERROR(PENJUALAN!$C5*PENJUALAN!$D5+PENJUALAN!$G5-PENJUALAN!$H5,0)","v":{"v":12.875,"d":"Rp12.88"}},1,{"$f":"IFERROR((PENJUALAN!$E5-PENJUALAN!$J5)*PENJUALAN!$I5+(PENJUALAN!$J5*PENJUALAN!$H5),0)","v":{"v":224.625,"d":"Rp224.63"}}]
[null,"Item 3",{"v":13,"d":"Rp13.00"},{"v":0.65,"d":"Rp0.65"},20,{"$f":"IFERROR(PENJUALAN!$E6*PENJUALAN!$C6*(1+PENJUALAN!$D6),0)","v":{"v":429,"d":"Rp429.00"}},{"v":10,"d":"Rp10.00"},{"v":6.25,"d":"Rp6.25"},{"$f":"IFERROR(PENJUALAN!$C6*PENJUALAN!$D6+PENJUALAN!$G6-PENJUALAN!$H6,0)","v":{"v":12.200000000000003,"d":"Rp12.20"}},0,{"$f":"IFERROR((PENJUALAN!$E6-PENJUALAN!$J6)*PENJUALAN!$I6+(PENJUALAN!$J6*PENJUALAN!$H6),0)","v":{"v":244.00000000000006,"d":"Rp244.00"}}]
[null,"Item 4",{"v":5,"d":"Rp5.00"},{"v":0.9,"d":"Rp0.90"},50,{"$f":"IFERROR(PENJUALAN!$E7*PENJUALAN!$C7*(1+PENJUALAN!$D7),0)","v":{"v":475,"d":"Rp475.00"}},{"v":5,"d":"Rp5.00"},{"v":3.5,"d":"Rp3.50"},{"$f":"IFERROR(PENJUALAN!$C7*PENJUALAN!$D7+PENJUALAN!$G7-PENJUALAN!$H7,0)","v":{"v":6,"d":"Rp6.00"}},0,{"$f":"IFERROR((PENJUALAN!$E7-PENJUALAN!$J7)*PENJUALAN!$I7+(PENJUALAN!$J7*PENJUALAN!$H7),0)","v":{"v":300,"d":"Rp300.00"}}]
[null,"Item 5",{"v":4,"d":"Rp4.00"},{"v":0.9,"d":"Rp0.90"},42,{"$f":"IFERROR(PENJUALAN!$E8*PENJUALAN!$C8*(1+PENJUALAN!$D8),0)","v":{"v":319.2,"d":"Rp319.20"}},{"v":5,"d":"Rp5.00"},{"v":3.25,"d":"Rp3.25"},{"$f":"IFERROR(PENJUALAN!$C8*PENJUALAN!$D8+PENJUALAN!$G8-PENJUALAN!$H8,0)","v":{"v":5.35,"d":"Rp5.35"}},3,{"$f":"IFERROR((PENJUALAN!$E8-PENJUALAN!$J8)*PENJUALAN!$I8+(PENJUALAN!$J8*PENJUALAN!$H8),0)","v":{"v":218.39999999999998,"d":"Rp218.40"}}]
[null,"Total",{"$nulls":7},{"$f":"SUBTOTAL(109,Penjualan[Pengembalian])","v":6},{"$f":"SUBTOTAL(109,Penjualan[Total \nPendapatan])","v":{"v":1183.775,"d":"Rp1,183.78"}}]