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

{"sheet":"판매","index":0,"n_rows":9,"n_cols":11,"rows_kept":9}
[null,"온라인 판매 추적기"]
[]
[null,"항목","비용 \n품목당","백분율 \n가산율","총 \n판매","총 \n매출","품목당 \n배송료","품목당 \n배송비","품목당 수익 \n(배송료 포함)","반품","총 \n수입"]
[null,"품목 1",{"v":10,"d":"₩10.00"},{"v":1,"d":"₩1.00"},15,{"$f":"IFERROR(판매!$E4*판매!$C4*(1+판매!$D4),0)","v":{"v":300,"d":"₩300.00"}},{"v":10,"d":"₩10.00"},{"v":5.75,"d":"₩5.75"},{"$f":"IFERROR(판매!$C4*판매!$D4+판매!$G4-판매!$H4,0)","v":{"v":14.25,"d":"₩14.25"}},2,{"$f":"IFERROR((판매!$E4-판매!$J4)*판매!$I4+(판매!$J4*판매!$H4),0)","v":{"v":196.75,"d":"₩196.75"}}]
[null,"항목 2",{"v":11.5,"d":"₩11.50"},{"v":0.75,"d":"₩0.75"},18,{"$f":"IFERROR(판매!$E5*판매!$C5*(1+판매!$D5),0)","v":{"v":362.25,"d":"₩362.25"}},{"v":10,"d":"₩10.00"},{"v":5.75,"d":"₩5.75"},{"$f":"IFERROR(판매!$C5*판매!$D5+판매!$G5-판매!$H5,0)","v":{"v":12.875,"d":"₩12.88"}},1,{"$f":"IFERROR((판매!$E5-판매!$J5)*판매!$I5+(판매!$J5*판매!$H5),0)","v":{"v":224.625,"d":"₩224.63"}}]
[null,"항목 3",{"v":13,"d":"₩13.00"},{"v":0.65,"d":"₩0.65"},20,{"$f":"IFERROR(판매!$E6*판매!$C6*(1+판매!$D6),0)","v":{"v":429,"d":"₩429.00"}},{"v":10,"d":"₩10.00"},{"v":6.25,"d":"₩6.25"},{"$f":"IFERROR(판매!$C6*판매!$D6+판매!$G6-판매!$H6,0)","v":{"v":12.200000000000003,"d":"₩12.20"}},0,{"$f":"IFERROR((판매!$E6-판매!$J6)*판매!$I6+(판매!$J6*판매!$H6),0)","v":{"v":244.00000000000006,"d":"₩244.00"}}]
[null,"항목 4",{"v":5,"d":"₩5.00"},{"v":0.9,"d":"₩0.90"},50,{"$f":"IFERROR(판매!$E7*판매!$C7*(1+판매!$D7),0)","v":{"v":475,"d":"₩475.00"}},{"v":5,"d":"₩5.00"},{"v":3.5,"d":"₩3.50"},{"$f":"IFERROR(판매!$C7*판매!$D7+판매!$G7-판매!$H7,0)","v":{"v":6,"d":"₩6.00"}},0,{"$f":"IFERROR((판매!$E7-판매!$J7)*판매!$I7+(판매!$J7*판매!$H7),0)","v":{"v":300,"d":"₩300.00"}}]
[null,"품목 5",{"v":4,"d":"₩4.00"},{"v":0.9,"d":"₩0.90"},42,{"$f":"IFERROR(판매!$E8*판매!$C8*(1+판매!$D8),0)","v":{"v":319.2,"d":"₩319.20"}},{"v":5,"d":"₩5.00"},{"v":3.25,"d":"₩3.25"},{"$f":"IFERROR(판매!$C8*판매!$D8+판매!$G8-판매!$H8,0)","v":{"v":5.35,"d":"₩5.35"}},3,{"$f":"IFERROR((판매!$E8-판매!$J8)*판매!$I8+(판매!$J8*판매!$H8),0)","v":{"v":218.39999999999998,"d":"₩218.40"}}]
[null,"총",{"$nulls":7},{"$f":"SUBTOTAL(109,판매[반품])","v":6},{"$f":"SUBTOTAL(109,판매[총 \n수입])","v":{"v":1183.775,"d":"₩1,183.78"}}]