{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Ringkasan kas","Pengeluaran","Ringkasan bulanan","Data bagan"],"not_rendered":{"charts":2,"defined_names":7,"pivot_tables":2},"read":"whole","date_system":"1900"}

{"sheet":"Ringkasan kas","index":0,"n_rows":22,"n_cols":7,"rows_kept":22,"merged":[[0,1,1,5],[2,1,2,2],[2,3,2,4],[3,1,18,1],[19,1,20,1],[21,1,22,1]]}
[null,"Pencatat keuangan pribadi"]
[{"$nulls":6},"Pengeluaran >"]
[{"$nulls":3},"Ringkasan kas"]
[null,"Bagan kolom untuk menampilkan persentase kas yang tersedia ada di sel ini.",null,"Rekening","Kas awal","Total pengeluaran","Kas tersisa"]
[{"$nulls":3},"Cek",{"v":3000,"d":"3,000.00"},{"$f":"SUMIF(JumlahPengeluaran[Rekening],\"=\" &TabelRingkasanKas[[#This Row],[Rekening]],JumlahPengeluaran[Jumlah])","v":{"v":496,"d":"496.00"}},{"$f":"TabelRingkasanKas[[#This Row],[Kas awal]]-TabelRingkasanKas[[#This Row],[Total pengeluaran]]","v":{"v":2504,"d":"2,504.00"}}]
[{"$nulls":3},"Tabungan",{"v":500,"d":"500.00"},{"$f":"SUMIF(JumlahPengeluaran[Rekening],\"=\" &TabelRingkasanKas[[#This Row],[Rekening]],JumlahPengeluaran[Jumlah])","v":{"v":450,"d":"450.00"}},{"$f":"TabelRingkasanKas[[#This Row],[Kas awal]]-TabelRingkasanKas[[#This Row],[Total pengeluaran]]","v":{"v":50,"d":"50.00"}}]
[{"$nulls":3},"Lainnya",{"v":200,"d":"200.00"},{"$f":"SUMIF(JumlahPengeluaran[Rekening],\"=\" &TabelRingkasanKas[[#This Row],[Rekening]],JumlahPengeluaran[Jumlah])","v":{"v":30,"d":"30.00"}},{"$f":"TabelRingkasanKas[[#This Row],[Kas awal]]-TabelRingkasanKas[[#This Row],[Total pengeluaran]]","v":{"v":170,"d":"170.00"}}]
[{"$nulls":3},"Total",{"$f":"SUBTOTAL(109,TabelRingkasanKas[Kas awal])","v":{"v":3700,"d":"3700.00"}},{"$f":"SUBTOTAL(109,TabelRingkasanKas[Total pengeluaran])","v":{"v":976,"d":"976.00"}},{"$f":"SUBTOTAL(109,TabelRingkasanKas[Kas tersisa])","v":{"v":2724,"d":"2724.00"}}]
{"$rows_empty":11}
[null,"Tunai\nTersisa:"]
[]
[null,{"$f":"TabelRingkasanKas[[#Totals],[Kas tersisa]]/TabelRingkasanKas[[#Totals],[Kas awal]]","v":{"v":0.7362162162162162,"d":"74%"}}]

{"sheet":"Pengeluaran","index":1,"n_rows":16,"n_cols":6,"rows_kept":16,"merged":[[0,1,1,3],[2,1,2,2],[3,5,6,6],[7,5,14,6]]}
[null,"Pencatat keuangan pribadi"]
[{"$nulls":4},"< Ringkasan kas","Ringkasan bulanan >"]
[null,"Pengeluaran kas"]
[null,"Tanggal","Deskripsi","Jumlah","Rekening","Pemotong untuk memfilter data tabel berdasarkan Tipe rekening ada dalam sel ini."]
[null,{"$f":"TODAY()+105","v":"2023-03-20"},"Penarikan ATM",{"v":40,"d":"40.00"},"Cek"]
[null,{"$f":"TODAY()+106","v":"2023-03-21"},"Makan siang",{"v":5,"d":"5.00"},"Cek"]
[null,{"$f":"TODAY()+107","v":"2023-03-22"},"Pembayaran mobil",{"v":230,"d":"230.00"},"Tabungan"]
[null,{"$f":"TODAY()+135","v":"2023-04-19"},"Pembayaran listrik",{"v":70,"d":"70.00"},"Cek","Pemotong untuk memfilter data tabel berdasarkan Deskripsi ada dalam sel ini."]
[null,{"$f":"TODAY()+139","v":"2023-04-23"},"Makan malam",{"v":53,"d":"53.00"},"Cek"]
[null,{"$f":"TODAY()+162","v":"2023-05-16"},"Penarikan tunai",{"v":100,"d":"100.00"},"Tabungan"]
[null,{"$f":"TODAY()+167","v":"2023-05-21"},"Pembayaran mobil",{"v":230,"d":"230.00"},"Cek"]
[null,{"$f":"TODAY()+198","v":"2023-06-21"},"Pembayaran listrik",{"v":70,"d":"70.00"},"Tabungan"]
[null,{"$f":"TODAY()+212","v":"2023-07-05"},"Penarikan ATM",{"v":30,"d":"30.00"},"Cek"]
[null,{"$f":"TODAY()+225","v":"2023-07-18"},"Penarikan ATM",{"v":50,"d":"50.00"},"Tabungan"]
[null,{"$f":"TODAY()+232","v":"2023-07-25"},"Penarikan ATM",{"v":30,"d":"30.00"},"Lainnya"]
[null,{"$f":"TODAY()+283","v":"2023-09-14"},"Pembayaran listrik",{"v":68,"d":"68.00"},"Cek"]

{"sheet":"Ringkasan bulanan","index":2,"n_rows":37,"n_cols":6,"rows_kept":37,"merged":[[0,1,1,4],[2,1,2,5],[3,1,3,6],[4,1,16,4],[4,5,8,6],[9,5,16,6],[17,1,17,5]]}
[null,"Ringkasan bulanan"]
[{"$nulls":5},"< Pengeluaran"]
[null,"Untuk memperbarui data ini, pilih PivotChart terlebih dahulu.  Lakukan klik kanan satu kali untuk mendapatkan menu pintasan.  Pilih Refresh atau Refresh Semua untuk memperbarui bagan."]
[null,"Ringkasan rekening"]
[null,"Bagan kolom Ringkasan Rekening yang membandingkan rekening cek, tabungan, dan lainnya setiap bulan ada dalam sel ini.",{"$nulls":3},"Pemotong untuk memfilter bagan berdasarkan Tipe rekening ada dalam sel ini."]
[]
[]
[]
[]
[{"$nulls":5},"Pemotong untuk memfilter bagan berdasarkan Deskripsi ada dalam sel ini."]
{"$rows_empty":7}
[null,"Ringkasan pengeluaran"]
[null,"Detail "]
[null,null,"Cek","Tabungan","Lainnya","Grand Total"]
[null,"Mar",{"v":45,"d":"45.00"},{"v":230,"d":"230.00"},null,{"v":275,"d":"275.00"}]
[null,"Makan siang",{"v":5,"d":"5.00"},null,null,{"v":5,"d":"5.00"}]
[null,"Pembayaran mobil",null,{"v":230,"d":"230.00"},null,{"v":230,"d":"230.00"}]
[null,"Penarikan ATM",{"v":40,"d":"40.00"},null,null,{"v":40,"d":"40.00"}]
[null,"Apr",{"v":123,"d":"123.00"},null,null,{"v":123,"d":"123.00"}]
[null,"Makan malam",{"v":53,"d":"53.00"},null,null,{"v":53,"d":"53.00"}]
[null,"Pembayaran listrik",{"v":70,"d":"70.00"},null,null,{"v":70,"d":"70.00"}]
[null,"May",{"v":230,"d":"230.00"},{"v":100,"d":"100.00"},null,{"v":330,"d":"330.00"}]
[null,"Pembayaran mobil",{"v":230,"d":"230.00"},null,null,{"v":230,"d":"230.00"}]
[null,"Penarikan tunai",null,{"v":100,"d":"100.00"},null,{"v":100,"d":"100.00"}]
[null,"Jun",null,{"v":70,"d":"70.00"},null,{"v":70,"d":"70.00"}]
[null,"Pembayaran listrik",null,{"v":70,"d":"70.00"},null,{"v":70,"d":"70.00"}]
[null,"Jul",{"v":30,"d":"30.00"},{"v":50,"d":"50.00"},{"v":30,"d":"30.00"},{"v":110,"d":"110.00"}]
[null,"Penarikan ATM",{"v":30,"d":"30.00"},{"v":50,"d":"50.00"},{"v":30,"d":"30.00"},{"v":110,"d":"110.00"}]
[null,"Sep",{"v":68,"d":"68.00"},null,null,{"v":68,"d":"68.00"}]
[null,"Pembayaran listrik",{"v":68,"d":"68.00"},null,null,{"v":68,"d":"68.00"}]
[null,"Grand Total",{"v":496,"d":"496.00"},{"v":450,"d":"450.00"},{"v":30,"d":"30.00"},{"v":976,"d":"976.00"}]

{"sheet":"Data bagan","index":3,"n_rows":11,"n_cols":6,"rows_kept":11,"merged":[[0,1,0,2]]}
[null,"Data PivotChart"]
[null,"PivotTable ini merupakan sumber data untuk PivotChart Ringkasan Rekening pada lembar Ringkasan Bulanan"]
[null,"Jumlah dari Jumlah","Column Labels"]
[null,"Row Labels","Cek","Tabungan","Lainnya","Grand Total"]
[null,"Mar",{"v":45,"d":"45.00"},{"v":230,"d":"230.00"},null,{"v":275,"d":"275.00"}]
[null,"Apr",{"v":123,"d":"123.00"},null,null,{"v":123,"d":"123.00"}]
[null,"May",{"v":230,"d":"230.00"},{"v":100,"d":"100.00"},null,{"v":330,"d":"330.00"}]
[null,"Jun",null,{"v":70,"d":"70.00"},null,{"v":70,"d":"70.00"}]
[null,"Jul",{"v":30,"d":"30.00"},{"v":50,"d":"50.00"},{"v":30,"d":"30.00"},{"v":110,"d":"110.00"}]
[null,"Sep",{"v":68,"d":"68.00"},null,null,{"v":68,"d":"68.00"}]
[null,"Grand Total",{"v":496,"d":"496.00"},{"v":450,"d":"450.00"},{"v":30,"d":"30.00"},{"v":976,"d":"976.00"}]