{"text_format":"3","workbook":"xlsx","n_sheets":6,"sheets":["GAMBARAN UMUM ACARA","PENGELUARAN","PENDAPATAN","ITEM PENGHASILAN","ITEM PEMBELANJAAN","NAMA"],"not_rendered":{"charts":1,"defined_names":19,"pivot_tables":2},"read":"whole","date_system":"1900"}

{"sheet":"GAMBARAN UMUM ACARA","index":0,"n_rows":29,"n_cols":8,"rows_kept":29,"merged":[[0,1,1,5],[0,6,1,6],[0,7,1,7],[2,3,9,6],[3,1,3,2],[8,1,9,1],[8,2,9,2],[10,1,12,3],[10,4,12,6],[13,2,13,3],[13,4,13,5],[13,7,13,8]]}
[null,"NAMA ACARA ",{"$nulls":4},"NAMA","PENGELUARAN"]
[]
[null,"TARGET ACARA",null,"Bagan pai menampilkan Penghasilan Aktual dan Jumlah ke Target"]
[null,{"v":5000,"d":"Rp5,000.00"}]
[]
[null,"TOTAL PENGHASILAN",{"$f":"SUM(PENDAPATAN!$C$8:$C$19)","v":{"v":3400,"d":"Rp3,400.00"}}]
[null,"TOTAL PENGELUARAN",{"$f":"SUM(PENGELUARAN!$C$8:$C$11)","v":{"v":230,"d":"Rp230.00"}}]
[null,"PENGHASILAN AKTUAL",{"$f":"TOTAL_PENGHASILAN-TOTAL_PEMBELANJAAN","v":{"v":3170,"d":"Rp3,170.00"}}]
[null,"JUMLAH KE TARGET",{"$f":"Jumlah_Target-PENGHASILAN_AKTUAL","v":{"v":1830,"d":"Rp1,830.00"}}]
[]
[null,"JUMLAH YANG DIDAPATKAN MENURUT NAMA",null,null,"JUMLAH BIAYA BERDASARKAN NAMA"]
[]
[]
[null,"Pemotong untuk memfilter penghasilan berdasarkan pihak yang Mendapatkan dalam sel ini.","Pemotong untuk memfilter penghasilan berdasarkan Sumber dalam sel ini.",null,"Pemotong untuk memfilter pengeluaran berdasarkan Sumber dalam sel ini. ",null,"Pemotong untuk memfilter pengeluaran berdasarkan pihak Pengguna dalam sel ini.","PEMOTONG\n\nPilih item untuk memfilter daftar berdasarkan nilai tersebut. Jika ada beberapa nilai, tahan tombol Ctrl."]
[]
[null,"TANGGAL","(Semua)",null,null,"TANGGAL","(Semua)"]
[]
[null,"DIDAPATKAN OLEH","Jumlah Penghasilan ",null,null,"DIGUNAKAN OLEH","Jumlah Pengeluaran "]
[null,"Nama 1",{"v":450,"d":"Rp450.00"},null,null,"Nama 6",{"v":115,"d":"Rp115.00"}]
[null,"Nama 2",{"v":50,"d":"Rp50.00"},null,null,"Nama 7",{"v":45.5,"d":"Rp45.50"}]
[null,"Nama 3",{"v":150,"d":"Rp150.00"},null,null,"Nama 2",{"v":50,"d":"Rp50.00"}]
[null,"Nama 8",{"v":550,"d":"Rp550.00"},null,null,"Nama 5",{"v":19.5,"d":"Rp19.50"}]
[null,"Nama 5",{"v":75,"d":"Rp75.00"},null,null,"Total Keseluruhan",{"v":230,"d":"Rp230.00"}]
[null,"Nama 4",{"v":725,"d":"Rp725.00"}]
[null,"Nama 7",{"v":775,"d":"Rp775.00"}]
[null,"Nama 6",{"v":350,"d":"Rp350.00"}]
[null,"Nama 9",{"v":150,"d":"Rp150.00"}]
[null,"Nama 10",{"v":125,"d":"Rp125.00"}]
[null,"Total Keseluruhan",{"v":3400,"d":"Rp3,400.00"}]

{"sheet":"PENGELUARAN","index":1,"n_rows":11,"n_cols":8,"rows_kept":11,"merged":[[0,1,1,5],[0,6,1,6],[0,7,1,7],[0,8,1,9],[3,1,5,4]]}
[null,"PENDAPATAN DAN PENGELUARAN",{"$nulls":4},"GAMBARAN UMUM ACARA","PENDAPATAN"]
[]
[]
[null,"PENGELUARAN"]
[]
[]
[null,"SUMBER","JUMLAH","TANGGAL","DIGUNAKAN OLEH"]
[null,"Sewa Kendaraan",{"v":115,"d":"Rp115.00"},"2025-06-01","Nama 6"]
[null,"Perlengkapan",{"v":45.5,"d":"Rp45.50"},"2025-06-02","Nama 7"]
[null,"Perlengkapan",{"v":50,"d":"Rp50.00"},"2025-06-01","Nama 2"]
[null,"Iklan",{"v":19.5,"d":"Rp19.50"},"2025-06-01","Nama 5"]

{"sheet":"PENDAPATAN","index":2,"n_rows":19,"n_cols":8,"rows_kept":19,"merged":[[0,1,1,5],[0,6,1,6],[0,7,1,7],[1,8,2,8],[3,1,5,4]]}
[null,"PENDAPATAN DAN PENGELUARAN",{"$nulls":4},"PENGELUARAN","ITEM PENGHASILAN"]
[]
[]
[null,"PENDAPATAN"]
[]
[]
[null,"SUMBER","JUMLAH","TANGGAL","DIDAPATKAN OLEH"]
[null,"Tiket Undian",{"v":250,"d":"Rp250.00"},"2025-06-01","Nama 1"]
[null,"Donasi Kas",{"v":50,"d":"Rp50.00"},"2025-06-01","Nama 2"]
[null,"Donasi Anonim",{"v":150,"d":"Rp150.00"},"2025-06-02","Nama 3"]
[null,"Lelang Senyap",{"v":550,"d":"Rp550.00"},"2025-06-03","Nama 8"]
[null,"Barang/Layanan Terjual",{"v":75,"d":"Rp75.00"},"2025-06-03","Nama 5"]
[null,"Donasi Kas",{"v":200,"d":"Rp200.00"},"2025-06-04","Nama 1"]
[null,"Donasi Anonim",{"v":500,"d":"Rp500.00"},"2025-06-05","Nama 4"]
[null,"Lelang Senyap",{"v":775,"d":"Rp775.00"},"2025-06-06","Nama 7"]
[null,"Barang/Layanan Terjual",{"v":350,"d":"Rp350.00"},"2025-06-08","Nama 6"]
[null,"Tiket Undian",{"v":225,"d":"Rp225.00"},"2025-06-09","Nama 4"]
[null,"Tiket Undian",{"v":150,"d":"Rp150.00"},"2025-06-11","Nama 9"]
[null,"Tiket Undian",{"v":125,"d":"Rp125.00"},"2025-06-11","Nama 10"]

{"sheet":"ITEM PENGHASILAN","index":3,"n_rows":11,"n_cols":5,"rows_kept":11,"merged":[[0,1,1,1],[0,2,1,2],[0,3,1,3]]}
[null,"DAFTAR","PENDAPATAN","ITEM PEMBELANJAAN"]
[{"$nulls":4}," "]
[{"$nulls":4}," "]
[null,"ITEM PENGHASILAN"]
[null,"Tiket Undian"]
[null,"Biaya Entri"]
[null,"Donasi Kas"]
[null,"Item Lelang Senyap yang Didonasi"]
[null,"Barang/Layanan Terjual"]
[null,"Donasi Anonim"]
[null,"Lelang Senyap"]

{"sheet":"ITEM PEMBELANJAAN","index":4,"n_rows":17,"n_cols":4,"rows_kept":17,"merged":[[0,1,1,1],[0,2,1,2],[0,3,1,3]]}
[null,"DAFTAR","ITEM PEMBELANJAAN","NAMA"]
[]
[]
[null,"ITEM PENGELUARAN"]
[null,"Mengelola Relawan"]
[null,"Konsumsi Relawan"]
[null,"Sewa Fasilitas"]
[null,"Perlengkapan"]
[null,"Pajak Penjualan"]
[null,"Asuransi"]
[null,"Lisensi Bisnis"]
[null,"Harga Pokok Penjualan"]
[null,"Sewa Kendaraan"]
[null,"Ongkos Kirim"]
[null,"Materi Cetak"]
[null,"Iklan"]
[null,"Barang atau Layanan"]

{"sheet":"NAMA","index":5,"n_rows":14,"n_cols":4,"rows_kept":14,"merged":[[0,1,1,1],[0,2,1,2],[0,3,1,3]]}
[null,"DAFTAR","ITEM PEMBELANJAAN","GAMBARAN UMUM ACARA"]
[]
[]
[null,"NAMA"]
[null,"Nama 1"]
[null,"Nama 2"]
[null,"Nama 3"]
[null,"Nama 4"]
[null,"Nama 5"]
[null,"Nama 6"]
[null,"Nama 7"]
[null,"Nama 8"]
[null,"Nama 9"]
[null,"Nama 10"]