{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Laporan Pendapatan"],"not_rendered":{"defined_names":25},"read":"whole","date_system":"1900"}

{"sheet":"Laporan Pendapatan","index":0,"n_rows":58,"n_cols":5,"rows_kept":58,"merged":[[0,1,0,4]]}
[null,"Laporan Pendapatan"]
[null,"Nama"]
[null,"Periode Waktu"]
[null,"Laporan Keuangan dalam USD"]
[null,"Pemasukan"]
[null,"Penjualan Kotor"]
[null,"Kurang: Hasil Penjualan dan Piutang"]
[null,"    Penjualan Bersih",null,null,{"$f":"IF(OR(D6<>0,D7<>0),SUM(D6-D7),0)","v":0}]
[]
[null,"Harga Pokok Penjualan"]
[null,"Inventaris Awal"]
[null,"Tambahkan:      Pembelian"]
[null,"Kargo"]
[null,"Tenaga Kerja Langsung"]
[null,"Pengeluaran Tidak Langsung"]
[null,"Inventaris yang Tersedia",null,{"$f":"IF(SUM(D11:D15),SUM(D11:D15),0)","v":0}]
[null,"Kurang: Inventaris Akhir"]
[null,"    Harga Pokok Penjualan",null,null,{"$f":"IF(OR(Detail_Inventaris,D17),Detail_Inventaris-D17,0)","v":0}]
[]
[null,"    Laba Kotor (Rugi)",null,null,{"$f":"IF(OR(Penjualan_Bersih,HPP),Penjualan_Bersih-HPP,0)","v":0}]
[]
[null,"Pengeluaran"]
[null,"Iklan"]
[null,"Amortisasi"]
[null,"Kredit Macet"]
[null,"Biaya Bank"]
[null,"Sumbangan"]
[null,"Komisi"]
[null,"Pekerja Kontrak"]
[null,"Depresiasi"]
[null,"Iuran dan Langganan"]
[null,"Program Keuntungan Karyawan"]
[null,"Asuransi "]
[null,"Bunga"]
[null,"Biaya Profesional dan Hukum"]
[null,"Lisensi dan Biaya"]
[null,"Lain-lain"]
[null,"Pengeluaran Kantor"]
[null,"Pajak Gaji"]
[null,"Ongkos kirim"]
[null,"Sewa"]
[null,"Perbaikan dan Pemeliharaan"]
[null,"Persediaan"]
[null,"Telepon"]
[null,"Perjalanan"]
[null,"Kebutuhan Umum"]
[null,"Pengeluaran Kendaraan"]
[null,"Gaji"]
[null,"    Total Pengeluaran",null,null,{"$f":"IF(SUM(D23:D48),SUM(D23:D48),0)","v":0}]
[]
[null,"    Pendapatan Operasional Bersih",null,null,{"$f":"IF(OR(Laba_Kotor,Total_Pengeluaran),Laba_Kotor-Total_Pengeluaran,0)","v":0}]
[]
[null,"Pendapatan Lainnya"]
[null,"Untung (Rugi) untuk Penjualan Aset"]
[null,"Pendapatan Bunga"]
[null,"    Total Pendapatan Lainnya",null,null,{"$f":"IF(OR(D54<>0,D55<>0),D54+D55,0)","v":0}]
[]
[null,"    Pendapatan Bersih (Rugi)",null,null,{"$f":"IF(OR(Pendapatan_Op,Pendapatan_Lain),Pendapatan_Op+Pendapatan_Lain,0)","v":0}]