{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Ringkasan","Pendapatan bulanan","Pengeluaran bulanan"],"not_rendered":{"charts":1,"images":1,"defined_names":8},"read":"whole","date_system":"1900"}

{"sheet":"Ringkasan","index":0,"n_rows":6,"n_cols":5,"rows_kept":6,"merged":[[2,1,2,3]]}
[null,"ANGGARAN BULANAN SEDERHANA"]
[null,"PERSENTASE PENGHASILAN YANG DIGUNAKAN"]
[null,{"$f":"TotalPengeluaranBulanan","v":2336},null,null,{"$f":"TotalPengeluaranBulanan/TotalMonthlyIncome","v":{"v":0.6229333333333333,"d":"62%"}}]
[null,"RINGKASAN"]
[null,"Total pendapatan bulanan","Total pengeluaran bulanan","Saldo"]
[null,{"$f":"TotalMonthlyIncome","v":{"v":3750,"d":"Rp3,750"}},{"$f":"TotalPengeluaranBulanan","v":{"v":2336,"d":"Rp2,336"}},{"$f":"TotalMonthlyIncome-TotalPengeluaranBulanan","v":{"v":1414,"d":"Rp1,414"}}]

{"sheet":"Pendapatan bulanan","index":1,"n_rows":6,"n_cols":3,"rows_kept":6}
[null,{"$f":"JudulAnggaran","v":"ANGGARAN BULANAN SEDERHANA"}]
[null,"PENDAPATAN BULANAN"]
[null,"Item","Jumlah"]
[null,"Pendapatan 1",{"v":2500,"d":"Rp2,500.00"}]
[null,"Pendapatan 2",{"v":1000,"d":"Rp1,000.00"}]
[null,"Lainnya",{"v":250,"d":"Rp250.00"}]

{"sheet":"Pengeluaran bulanan","index":2,"n_rows":16,"n_cols":3,"rows_kept":16}
[null,{"$f":"JudulAnggaran","v":"ANGGARAN BULANAN SEDERHANA"}]
[null,"PENGELUARAN BULANAN"]
[null,"Item","Jumlah"]
[null,"Sewa/hipotek",{"v":800,"d":"Rp800.00"}]
[null,"Listrik",{"v":120,"d":"Rp120.00"}]
[null,"Gas",{"v":50,"d":"Rp50.00"}]
[null,"Ponsel",{"v":45,"d":"Rp45.00"}]
[null,"Bahan Makanan",{"v":500,"d":"Rp500.00"}]
[null,"Pembayaran mobil",{"v":273,"d":"Rp273.00"}]
[null,"Pengeluaran otomatis",{"v":120,"d":"Rp120.00"}]
[null,"Pinjaman kuliah",{"v":50,"d":"Rp50.00"}]
[null,"Kartu kredit",{"v":100,"d":"Rp100.00"}]
[null,"Asuransi kendaraan",{"v":78,"d":"Rp78.00"}]
[null,"Perawatan pribadi",{"v":50,"d":"Rp50.00"}]
[null,"Hiburan",{"v":100,"d":"Rp100.00"}]
[null,"Lain-lain",{"v":50,"d":"Rp50.00"}]