{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Langsung","Tidak Langsung","Umum dan Administrasi"],"not_rendered":{"charts":1,"defined_names":4},"read":"whole","date_system":"1900"}

{"sheet":"Langsung","index":0,"n_rows":18,"n_cols":4,"rows_kept":18,"merged":[[0,1,0,3],[1,1,1,3],[2,1,2,3],[11,1,11,3],[13,1,13,3]]}
[null,"Pelacak Biaya Berbasis Aktivitas"]
[null,"Nama perusahaan"]
[null,"Tanggal"]
[null,null,"Produk A","Produk B"]
[null,"Biaya","Mobil Ekonomis","Mobil Sport"]
[]
[null,"Biaya Langsung","Produk A","Produk B"]
[null,"Plastik kustom",{"v":6000,"d":"Rp6,000.00"},{"v":8000,"d":"Rp8,000.00"}]
[null,"Manufaktur",{"v":8000,"d":"Rp8,000.00"},{"v":9000,"d":"Rp9,000.00"}]
[null,"Lem",{"v":1000,"d":"Rp1,000.00"},{"v":1000,"d":"Rp1,000.00"}]
[]
[null,"Ringkasan"]
[]
[null,"Bagan pai yang membandingkan biaya per unit untuk dua produk berada di sel ini."]
[]
[null,"Biaya Produk per Unit",{"$f":"SUM(AdminUmum[Produk A],BiayaTidakLangsung[Produk A],BiayaLangsung[Produk A])","v":{"v":27500,"d":"Rp27,500.00"}},{"$f":"SUM(AdminUmum[Produk B],BiayaTidakLangsung[Produk B],BiayaLangsung[Produk B])","v":{"v":32000,"d":"Rp32,000.00"}}]
[null,"Unit yang Diproduksi per Minggu",10,5]
[null,"Total Biaya Produksi per Minggu",{"$f":"C16*C17","v":{"v":275000,"d":"Rp275,000.00"}},{"$f":"D16*D17","v":{"v":160000,"d":"Rp160,000.00"}}]

{"sheet":"Tidak Langsung","index":1,"n_rows":11,"n_cols":4,"rows_kept":11,"merged":[[0,1,0,3],[1,1,1,3],[2,1,2,3]]}
[null,"Pelacak Biaya Berbasis Aktivitas"]
[null,{"$f":"Langsung!B2","v":"Nama perusahaan"}]
[null,{"$f":"Langsung!B3","v":"Tanggal"}]
[null,null,"Produk A","Produk B"]
[null,"Biaya",{"$f":"Langsung!C5","v":"Mobil Ekonomis"},{"$f":"Langsung!D5","v":"Mobil Sport"}]
[]
[null,"Biaya Tidak Langsung","Produk A","Produk B"]
[null,"Pengiriman",{"v":3000,"d":"Rp3,000.00"},{"v":3000,"d":"Rp3,000.00"}]
[null,"Biaya pengacara",{"v":3000,"d":"Rp3,000.00"},{"v":3000,"d":"Rp3,000.00"}]
[null,"Asuransi tanggung gugat",{"v":500,"d":"Rp500.00"},{"v":1000,"d":"Rp1,000.00"}]
[null,"Perizinan",{"v":1000,"d":"Rp1,000.00"},{"v":1000,"d":"Rp1,000.00"}]

{"sheet":"Umum dan Administrasi","index":2,"n_rows":10,"n_cols":4,"rows_kept":10,"merged":[[0,1,0,3],[1,1,1,3],[2,1,2,3]]}
[null,"Pelacak Biaya Berbasis Aktivitas"]
[null,{"$f":"Langsung!B2","v":"Nama perusahaan"}]
[null,{"$f":"Langsung!B3","v":"Tanggal"}]
[null,null,"Produk A","Produk B"]
[null,"Biaya",{"$f":"Langsung!C5","v":"Mobil Ekonomis"},{"$f":"Langsung!D5","v":"Mobil Sport"}]
[]
[null,"Umum dan Administrasi","Produk A","Produk B"]
[null,"Piutang dagang",{"v":1500,"d":"Rp1,500.00"},{"v":1500,"d":"Rp1,500.00"}]
[null,"Utang dagang",{"v":1500,"d":"Rp1,500.00"},{"v":1500,"d":"Rp1,500.00"}]
[null,"Penjualan",{"v":2000,"d":"Rp2,000.00"},{"v":3000,"d":"Rp3,000.00"}]