{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Data Entri Anggaran","Laporan Budget","Daftar Data"],"not_rendered":{"charts":2,"defined_names":7,"pivot_tables":1},"read":"whole","date_system":"1900"}

{"sheet":"Data Entri Anggaran","index":0,"n_rows":33,"n_cols":8,"rows_kept":33}
[]
[{"$nulls":3},"ANGGARAN ATLETIK SEKOLAH"]
[{"$nulls":3}," ENTRI DATA"]
[]
[null,"TANGGAL","TIPE ITEM","ITEM PENGELUARAN","BIAYA ANGGARAN","BIAYA AKTUAL","LEBIH/KURANG","SELISIH"]
[null,"2012-06-03","Pengeluaran","Ofisial",{"v":100,"d":"100.00"},{"v":85,"d":"Rp85.00"},{"$f":"--(BudgetTable[[#This Row],[SELISIH]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[BIAYA ANGGARAN]]-BudgetTable[[#This Row],[BIAYA AKTUAL]]","v":{"v":15,"d":"Rp15.00"}}]
[null,"2012-06-03","Pengeluaran","Keamanan",{"v":250,"d":"250.00"},{"v":215,"d":"Rp215.00"},{"$f":"--(BudgetTable[[#This Row],[SELISIH]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[BIAYA ANGGARAN]]-BudgetTable[[#This Row],[BIAYA AKTUAL]]","v":{"v":35,"d":"Rp35.00"}}]
[null,"2012-06-03","Pengeluaran","Pekerja acara",{"v":200,"d":"200.00"},{"v":210,"d":"Rp210.00"},{"$f":"--(BudgetTable[[#This Row],[SELISIH]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[BIAYA ANGGARAN]]-BudgetTable[[#This Row],[BIAYA AKTUAL]]","v":{"v":-10,"d":"-Rp10.00"}}]
[null,"2012-06-03","Pengeluaran","Pekerja acara non-karyawan",{"v":750,"d":"750.00"},{"v":724,"d":"Rp724.00"},{"$f":"--(BudgetTable[[#This Row],[SELISIH]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[BIAYA ANGGARAN]]-BudgetTable[[#This Row],[BIAYA AKTUAL]]","v":{"v":26,"d":"Rp26.00"}}]
[null,"2012-06-03","Pengeluaran","Seragam",{"v":670,"d":"670.00"},{"v":733,"d":"Rp733.00"},{"$f":"--(BudgetTable[[#This Row],[SELISIH]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[BIAYA ANGGARAN]]-BudgetTable[[#This Row],[BIAYA AKTUAL]]","v":{"v":-63,"d":"-Rp63.00"}}]
[null,"2012-06-03","Penerimaan","Hasil penjualan tiket",{"v":710,"d":"710.00"},{"v":750,"d":"Rp750.00"},{"$f":"--(BudgetTable[[#This Row],[SELISIH]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[BIAYA ANGGARAN]]-BudgetTable[[#This Row],[BIAYA AKTUAL]]","v":{"v":-40,"d":"-Rp40.00"}}]
[null,"2012-06-03","Pengeluaran","Persediaan, umum",{"v":160,"d":"160.00"},{"v":145,"d":"Rp145.00"},{"$f":"--(BudgetTable[[#This Row],[SELISIH]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[BIAYA ANGGARAN]]-BudgetTable[[#This Row],[BIAYA AKTUAL]]","v":{"v":15,"d":"Rp15.00"}}]
[null,"2012-06-03","Pengeluaran","Perjalanan dalam kota siswa",{"v":490,"d":"490.00"},{"v":350,"d":"Rp350.00"},{"$f":"--(BudgetTable[[#This Row],[SELISIH]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[BIAYA ANGGARAN]]-BudgetTable[[#This Row],[BIAYA AKTUAL]]","v":{"v":140,"d":"Rp140.00"}}]
[null,"2012-06-03","Pengeluaran","Perjalanan dalam kota siswa",{"v":760,"d":"760.00"},{"v":725,"d":"Rp725.00"},{"$f":"--(BudgetTable[[#This Row],[SELISIH]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[BIAYA ANGGARAN]]-BudgetTable[[#This Row],[BIAYA AKTUAL]]","v":{"v":35,"d":"Rp35.00"}}]
[null,"2012-06-03","Pengeluaran","Persediaan Umum",{"v":850,"d":"850.00"},{"v":475,"d":"Rp475.00"},{"$f":"--(BudgetTable[[#This Row],[SELISIH]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[BIAYA ANGGARAN]]-BudgetTable[[#This Row],[BIAYA AKTUAL]]","v":{"v":375,"d":"Rp375.00"}}]
[null,"2012-06-03","Pengeluaran","Persediaan Kantor",{"v":660,"d":"660.00"},{"v":200,"d":"Rp200.00"},{"$f":"--(BudgetTable[[#This Row],[SELISIH]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[BIAYA ANGGARAN]]-BudgetTable[[#This Row],[BIAYA AKTUAL]]","v":{"v":460,"d":"Rp460.00"}}]
[null,"2012-06-03","Pengeluaran","Transfer keluar",{"v":860,"d":"860.00"},{"v":350,"d":"Rp350.00"},{"$f":"--(BudgetTable[[#This Row],[SELISIH]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[BIAYA ANGGARAN]]-BudgetTable[[#This Row],[BIAYA AKTUAL]]","v":{"v":510,"d":"Rp510.00"}}]
[null,"2012-06-03","Pengeluaran","Lain-lain",{"v":150,"d":"150.00"},{"v":144,"d":"Rp144.00"},{"$f":"--(BudgetTable[[#This Row],[SELISIH]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[BIAYA ANGGARAN]]-BudgetTable[[#This Row],[BIAYA AKTUAL]]","v":{"v":6,"d":"Rp6.00"}}]
[null,"2012-06-03","Penerimaan","Bagian dari hasil penjualan tiket",{"v":340,"d":"340.00"},{"v":350,"d":"Rp350.00"},{"$f":"--(BudgetTable[[#This Row],[SELISIH]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[BIAYA ANGGARAN]]-BudgetTable[[#This Row],[BIAYA AKTUAL]]","v":{"v":-10,"d":"-Rp10.00"}}]
[null,"2012-06-03","Penerimaan","Penggalangan dana",{"v":670,"d":"670.00"},{"v":700,"d":"Rp700.00"},{"$f":"--(BudgetTable[[#This Row],[SELISIH]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[BIAYA ANGGARAN]]-BudgetTable[[#This Row],[BIAYA AKTUAL]]","v":{"v":-30,"d":"-Rp30.00"}}]
[null,"2012-06-03","Penerimaan","Sumbangan",{"v":720,"d":"720.00"},{"v":800,"d":"Rp800.00"},{"$f":"--(BudgetTable[[#This Row],[SELISIH]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[BIAYA ANGGARAN]]-BudgetTable[[#This Row],[BIAYA AKTUAL]]","v":{"v":-80,"d":"-Rp80.00"}}]
[null,"2012-06-03","Pengeluaran","Perjalanan ke luar kota siswa",{"v":880,"d":"880.00"},{"v":750,"d":"Rp750.00"},{"$f":"--(BudgetTable[[#This Row],[SELISIH]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[BIAYA ANGGARAN]]-BudgetTable[[#This Row],[BIAYA AKTUAL]]","v":{"v":130,"d":"Rp130.00"}}]
[null,"2012-06-03","Penerimaan","Sumbangan",{"v":800,"d":"800.00"},{"v":700,"d":"Rp700.00"},{"$f":"--(BudgetTable[[#This Row],[SELISIH]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[BIAYA ANGGARAN]]-BudgetTable[[#This Row],[BIAYA AKTUAL]]","v":{"v":100,"d":"Rp100.00"}}]
[null,"2012-06-03","Penerimaan","Transfer",{"v":720,"d":"720.00"},{"v":700,"d":"Rp700.00"},{"$f":"--(BudgetTable[[#This Row],[SELISIH]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[BIAYA ANGGARAN]]-BudgetTable[[#This Row],[BIAYA AKTUAL]]","v":{"v":20,"d":"Rp20.00"}}]
[null,"2012-06-03","Pengeluaran","Perjalanan/Klinik Pelatihan",{"v":620,"d":"620.00"},{"v":820,"d":"Rp820.00"},{"$f":"--(BudgetTable[[#This Row],[SELISIH]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[BIAYA ANGGARAN]]-BudgetTable[[#This Row],[BIAYA AKTUAL]]","v":{"v":-200,"d":"-Rp200.00"}}]
[null,"2012-06-03","Penerimaan","Transfer masuk",{"v":880,"d":"880.00"},{"v":875,"d":"Rp875.00"},{"$f":"--(BudgetTable[[#This Row],[SELISIH]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[BIAYA ANGGARAN]]-BudgetTable[[#This Row],[BIAYA AKTUAL]]","v":{"v":5,"d":"Rp5.00"}}]
[null,"2012-06-03","Pengeluaran","Seragam",{"v":850,"d":"850.00"},{"v":875,"d":"Rp875.00"},{"$f":"--(BudgetTable[[#This Row],[SELISIH]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[BIAYA ANGGARAN]]-BudgetTable[[#This Row],[BIAYA AKTUAL]]","v":{"v":-25,"d":"-Rp25.00"}}]
[null,"2012-06-03","Pengeluaran","Perjalanan ke luar kota siswa",{"v":710,"d":"710.00"},{"v":710,"d":"Rp710.00"},{"$f":"--(BudgetTable[[#This Row],[SELISIH]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[BIAYA ANGGARAN]]-BudgetTable[[#This Row],[BIAYA AKTUAL]]","v":{"v":0,"d":"Rp0.00"}}]
[null,"2012-06-03","Penerimaan","Lain-lain",{"v":950,"d":"950.00"},{"v":949,"d":"Rp949.00"},{"$f":"--(BudgetTable[[#This Row],[SELISIH]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[BIAYA ANGGARAN]]-BudgetTable[[#This Row],[BIAYA AKTUAL]]","v":{"v":1,"d":"Rp1.00"}}]
[null,"2012-06-03","Penerimaan","Penggalangan dana",{"v":720,"d":"720.00"},{"v":725,"d":"Rp725.00"},{"$f":"--(BudgetTable[[#This Row],[SELISIH]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[BIAYA ANGGARAN]]-BudgetTable[[#This Row],[BIAYA AKTUAL]]","v":{"v":-5,"d":"-Rp5.00"}}]
[null,"2012-06-03","Pengeluaran","Perjalanan ke luar kota siswa",{"v":580,"d":"580.00"},{"v":569,"d":"Rp569.00"},{"$f":"--(BudgetTable[[#This Row],[SELISIH]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[BIAYA ANGGARAN]]-BudgetTable[[#This Row],[BIAYA AKTUAL]]","v":{"v":11,"d":"Rp11.00"}}]
[null,"2012-06-03","Pengeluaran","Persediaan Kantor",{"v":570,"d":"570.00"},{"v":550,"d":"Rp550.00"},{"$f":"--(BudgetTable[[#This Row],[SELISIH]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[BIAYA ANGGARAN]]-BudgetTable[[#This Row],[BIAYA AKTUAL]]","v":{"v":20,"d":"Rp20.00"}}]
[null,"2012-06-03","Penerimaan","Hasil penjualan tiket",{"v":670,"d":"670.00"},{"v":650,"d":"Rp650.00"},{"$f":"--(BudgetTable[[#This Row],[SELISIH]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[BIAYA ANGGARAN]]-BudgetTable[[#This Row],[BIAYA AKTUAL]]","v":{"v":20,"d":"Rp20.00"}}]

{"sheet":"Laporan Budget","index":1,"n_rows":28,"n_cols":5,"rows_kept":28}
[]
[null,null,"ANGGARAN ATLETIK SEKOLAH"]
[null,null,"  SEKILAS"]
[]
[null,"PENGELUARAN & PENGHASILAN"," BIAYA ANGGARAN"," BIAYA AKTUAL"," SELISIH"]
[null,"Penerimaan",{"v":7180,"d":"Rp7,180.00"},{"v":7199,"d":"Rp7,199.00"},{"v":-19,"d":"(Rp19.00)"}]
[null,"Transfer",{"v":720,"d":"Rp720.00"},{"v":700,"d":"Rp700.00"},{"v":20,"d":"Rp20.00"}]
[null,"Hasil penjualan tiket",{"v":1380,"d":"Rp1,380.00"},{"v":1400,"d":"Rp1,400.00"},{"v":-20,"d":"(Rp20.00)"}]
[null,"Lain-lain",{"v":950,"d":"Rp950.00"},{"v":949,"d":"Rp949.00"},{"v":1,"d":"Rp1.00"}]
[null,"Bagian dari hasil penjualan tiket",{"v":340,"d":"Rp340.00"},{"v":350,"d":"Rp350.00"},{"v":-10,"d":"(Rp10.00)"}]
[null,"Penggalangan dana",{"v":1390,"d":"Rp1,390.00"},{"v":1425,"d":"Rp1,425.00"},{"v":-35,"d":"(Rp35.00)"}]
[null,"Sumbangan",{"v":1520,"d":"Rp1,520.00"},{"v":1500,"d":"Rp1,500.00"},{"v":20,"d":"Rp20.00"}]
[null,"Transfer masuk",{"v":880,"d":"Rp880.00"},{"v":875,"d":"Rp875.00"},{"v":5,"d":"Rp5.00"}]
[null,"Pengeluaran",{"v":10110,"d":"Rp10,110.00"},{"v":8630,"d":"Rp8,630.00"},{"v":1480,"d":"Rp1,480.00"}]
[null,"Ofisial",{"v":100,"d":"Rp100.00"},{"v":85,"d":"Rp85.00"},{"v":15,"d":"Rp15.00"}]
[null,"Keamanan",{"v":250,"d":"Rp250.00"},{"v":215,"d":"Rp215.00"},{"v":35,"d":"Rp35.00"}]
[null,"Pekerja acara",{"v":200,"d":"Rp200.00"},{"v":210,"d":"Rp210.00"},{"v":-10,"d":"(Rp10.00)"}]
[null,"Pekerja acara non-karyawan",{"v":750,"d":"Rp750.00"},{"v":724,"d":"Rp724.00"},{"v":26,"d":"Rp26.00"}]
[null,"Seragam",{"v":1520,"d":"Rp1,520.00"},{"v":1608,"d":"Rp1,608.00"},{"v":-88,"d":"(Rp88.00)"}]
[null,"Persediaan, umum",{"v":160,"d":"Rp160.00"},{"v":145,"d":"Rp145.00"},{"v":15,"d":"Rp15.00"}]
[null,"Persediaan Umum",{"v":850,"d":"Rp850.00"},{"v":475,"d":"Rp475.00"},{"v":375,"d":"Rp375.00"}]
[null,"Persediaan Kantor",{"v":1230,"d":"Rp1,230.00"},{"v":750,"d":"Rp750.00"},{"v":480,"d":"Rp480.00"}]
[null,"Lain-lain",{"v":150,"d":"Rp150.00"},{"v":144,"d":"Rp144.00"},{"v":6,"d":"Rp6.00"}]
[null,"Perjalanan ke luar kota siswa",{"v":2170,"d":"Rp2,170.00"},{"v":2029,"d":"Rp2,029.00"},{"v":141,"d":"Rp141.00"}]
[null,"Perjalanan/Klinik Pelatihan",{"v":620,"d":"Rp620.00"},{"v":820,"d":"Rp820.00"},{"v":-200,"d":"(Rp200.00)"}]
[null,"Transfer keluar",{"v":860,"d":"Rp860.00"},{"v":350,"d":"Rp350.00"},{"v":510,"d":"Rp510.00"}]
[null,"Perjalanan dalam kota siswa",{"v":1250,"d":"Rp1,250.00"},{"v":1075,"d":"Rp1,075.00"},{"v":175,"d":"Rp175.00"}]
[null,"Total",{"v":17290,"d":"Rp17,290.00"},{"v":15829,"d":"Rp15,829.00"},{"v":1461,"d":"Rp1,461.00"}]

{"sheet":"Daftar Data","index":2,"n_rows":20,"n_cols":4,"rows_kept":20}
[]
[{"$nulls":3},"ANGGARAN ATLETIK SEKOLAH"]
[{"$nulls":3}," DAFTAR EDIT"]
[]
[null,"DAFTAR ITEM PENGHASILAN",null,"DAFTAR ITEM PENGELUARAN"]
[null,"Hasil penjualan tiket",null,"Ofisial"]
[null,"Bagian dari hasil penjualan tiket",null,"Keamanan"]
[null,"Penggalangan dana",null,"Pekerja acara"]
[null,"Sumbangan",null,"Pekerja acara non-karyawan"]
[null,"Transfer",null,"Seragam"]
[null,"Transfer masuk",null,"Persediaan lapangan"]
[null,"Lain-lain",null,"Persediaan, umum"]
[{"$nulls":3},"Makanan sebelum pertandingan"]
[{"$nulls":3},"Perjalanan dalam kota siswa"]
[{"$nulls":3},"Perjalanan ke luar kota siswa"]
[{"$nulls":3},"Perjalanan/Klinik Pelatihan"]
[{"$nulls":3},"Persediaan Umum"]
[{"$nulls":3},"Persediaan Kantor"]
[{"$nulls":3},"Transfer keluar"]
[{"$nulls":3},"Lain-lain"]