{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["Biaya Variabel","Biaya Tetap"],"not_rendered":{"defined_names":7},"read":"whole","date_system":"1900"}

{"sheet":"Biaya Variabel","index":0,"n_rows":7,"n_cols":4,"rows_kept":7,"merged":[[0,1,0,2]]}
[null,"ANALISIS TITIK IMPAS",null," "]
[null,"BIAYA VARIABEL","PERSENTASE BIAYA"," "]
[null,"Harga Pokok Penjualan",{"v":0.25,"d":"25.0%"}]
[null,"Inventaris",{"v":0.12,"d":"12.0%"}]
[null,"Bahan Mentah",{"v":0.05,"d":"5.0%"}]
[null,"Tenaga Kerja Langsung (Termasuk Pajak Gaji)",{"v":0.3,"d":"30.0%"}]
[null,"Total",{"$f":"SUBTOTAL(109,BiayaVariabel[PERSENTASE BIAYA])","v":{"v":0.72,"d":"72.0%"}}]

{"sheet":"Biaya Tetap","index":1,"n_rows":22,"n_cols":4,"rows_kept":22,"merged":[[0,1,0,2],[20,1,20,2]]}
[null,"ANALISIS TITIK IMPAS",null," "]
[null,"BIAYA TETAP","BIAYA"]
[null,"Gaji (Termasuk Pajak Gaji)",{"v":100000,"d":"Rp100,000"}]
[null,"Perlengkapan",{"v":10000,"d":"Rp10,000"}]
[null,"Perbaikan & Pemeliharaan",{"v":1000,"d":"Rp1,000"}]
[null,"Iklan",{"v":15000,"d":"Rp15,000"}]
[null,"Mobil, Pengiriman, Dan Perjalanan"]
[null,"Akuntansi Dan Legal"]
[null,"Sewa",{"v":20000,"d":"Rp20,000"}]
[null,"Telepon"]
[null,"Kebutuhan Umum",{"v":5000,"d":"Rp5,000"}]
[null,"Asuransi",{"v":2000,"d":"Rp2,000"}]
[null,"Pajak (Real Estat, Dll.)"]
[null,"Bunga"]
[null,"Depresiasi"]
[null,"Lainnya (Sebutkan)"]
[null,"Pengeluaran Lain-lain",{"v":5000,"d":"Rp5,000"}]
[null,"Bagian Pokok Pembayaran Utang"]
[null,"Penarikan Uang Oleh Pemilik",{"v":50000,"d":"Rp50,000"}]
[null,"Total",{"$f":"SUBTOTAL(109,BiayaTetap[BIAYA])","v":{"v":208000,"d":"Rp208,000"}}]
[]
[null,"TINGKAT PENJUALAN TITIK IMPAS",{"$f":"SUM(BiayaTetap[])/(1-SUM(BiayaVariabel[]))","v":{"v":742857.1428571428,"d":"Rp742,857"}}]