{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Anggaran klub akademik"],"not_rendered":{"charts":2},"read":"whole","date_system":"1900"}

{"sheet":"Anggaran klub akademik","index":0,"n_rows":10,"n_cols":8,"rows_kept":10,"merged":[[0,1,0,9],[1,5,2,6],[1,7,2,8],[3,5,3,8],[4,3,9,4],[4,7,9,9]]}
[null,"Anggaran klub akademik"]
[null,"Biaya perjalanan:",{"v":5000,"d":"Rp5,000"},null,null,"Jumlah yang masih diperlukan:",null,{"$f":"C2-(C3-C4)","v":{"v":760,"d":"Rp760"}}]
[null,"Pendapatan:",{"$f":"SUM(PendapatanTahunan[Jumlah])","v":{"v":5550,"d":"Rp5,550"}}]
[null,"Pengeluaran:",{"$f":"SUM(PengeluaranTahunan[Jumlah])","v":{"v":1310,"d":"Rp1,310"}},null,null,{"$f":"IF(C3-C4<C2,C3-C4,C2)","v":4240}]
[]
[null,"Pendapatan tahunan","Jumlah",null,null,"Pengeluaran tahunan","Jumlah"]
[null,"Iuran",{"v":750,"d":"Rp750"},null,null,"Kertas untuk selebaran",{"v":1000,"d":"Rp1,000"}]
[null,"Penggalang Dana",{"v":3500,"d":"Rp3,500"},null,null,"Iklan",{"v":200,"d":"Rp200"}]
[null,"Donasi",{"v":1000,"d":"Rp1,000"},null,null,"Dekorasi",{"v":90,"d":"Rp90"}]
[null,"Lainnya",{"v":300,"d":"Rp300"},null,null,"Lainnya",{"v":20,"d":"Rp20"}]