{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Dasbor","Anggaran","Penyetelan","data bagan"],"not_rendered":{"charts":2,"images":2,"defined_names":42},"read":"whole","date_system":"1900"}

{"sheet":"Dasbor","index":0,"n_rows":13,"n_cols":14,"rows_kept":13,"merged":[[2,0,4,2],[6,0,8,2],[10,0,12,2]]}
[{"$nulls":13},{"$f":"BudgetName&\" INTERAKTIF ANGGARAN\"","v":"KELUARGA JOHNSON 2012 INTERAKTIF ANGGARAN"}]
[]
[{"$f":"'data bagan'!C38","v":{"v":4000,"d":"Rp4,000"}}]
[]
[{"$nulls":3},"penghasilan"]
[]
[{"$f":"'data bagan'!C39","v":{"v":5933,"d":"Rp5,933"}}]
[]
[{"$nulls":3},"pengeluaran"]
[]
[{"$f":"'data bagan'!D40&\"Rp\"&'data bagan'!C40","v":"-Rp1933"}]
[]
[{"$nulls":3},"alur kas"]

{"sheet":"Anggaran","index":1,"n_rows":131,"n_cols":16,"rows_kept":131,"merged":[[18,1,18,13],[27,1,27,13],[36,1,36,13],[45,1,45,13],[54,1,54,13],[61,1,61,13],[68,1,68,13],[75,1,75,13],[82,1,82,13],[89,1,89,13],[96,1,96,13],[103,1,103,13],[110,1,110,13],[117,1,117,13],[124,1,124,13]]}
[null,null,"jan","feb","mar","apr","mei","jun","jul","agu","sep","okt","nov","des","tahun","Rata-rata"]
[]
[]
[]
[null,"Saldo Awal",1000]
[null,"TOTAL PENGHASILAN",{"$f":"SUM(tblIncome[jan])","v":4222},{"$f":"SUM(tblIncome[feb])","v":9033},{"$f":"SUM(tblIncome[mar])","v":4000},{"$f":"SUM(tblIncome[apr])","v":4045},{"$f":"SUM(tblIncome[may])","v":9000},{"$f":"SUM(tblIncome[jun])","v":1525},{"$f":"SUM(tblIncome[jul])","v":1500},{"$f":"SUM(tblIncome[aug])","v":6500},{"$f":"SUM(tblIncome[sep])","v":4000},{"$f":"SUM(tblIncome[oct])","v":4000},{"$f":"SUM(tblIncome[nov])","v":9000},{"$f":"SUM(tblIncome[dec])","v":4000},{"$f":"SUM(tblIncome[year])","v":60825},{"$f":"O6/12","v":{"v":5068.75,"d":"5069"}}]
[null,"Total Pengeluaran",{"$f":"SUM(tblExpenseCategory_01[jan],tblExpenseCategory_02[jan],tblExpenseCategory_03[jan],tblExpenseCategory_04[jan],tblExpenseCategory_05[jan],tblExpenseCategory_06[jan],tblExpenseCategory_07[jan],tblExpenseCategory_08[jan],tblExpenseCategory_09[jan],tblExpenseCategory_10[jan],tblExpenseCategory_11[jan],tblExpenseCategory_12[jan],tblExpenseCategory_13[jan],tblExpenseCategory_14[jan],tblExpenseCategory_15[jan])","v":7936},{"$f":"SUM(tblExpenseCategory_01[feb],tblExpenseCategory_02[feb],tblExpenseCategory_03[feb],tblExpenseCategory_04[feb],tblExpenseCategory_05[feb],tblExpenseCategory_06[feb],tblExpenseCategory_07[feb],tblExpenseCategory_08[feb],tblExpenseCategory_09[feb],tblExpenseCategory_10[feb],tblExpenseCategory_11[feb],tblExpenseCategory_12[feb],tblExpenseCategory_13[feb],tblExpenseCategory_14[feb],tblExpenseCategory_15[feb])","v":5243},{"$f":"SUM(tblExpenseCategory_01[mar],tblExpenseCategory_02[mar],tblExpenseCategory_03[mar],tblExpenseCategory_04[mar],tblExpenseCategory_05[mar],tblExpenseCategory_06[mar],tblExpenseCategory_07[mar],tblExpenseCategory_08[mar],tblExpenseCategory_09[mar],tblExpenseCategory_10[mar],tblExpenseCategory_11[mar],tblExpenseCategory_12[mar],tblExpenseCategory_13[mar],tblExpenseCategory_14[mar],tblExpenseCategory_15[mar])","v":5933},{"$f":"SUM(tblExpenseCategory_01[apr],tblExpenseCategory_02[apr],tblExpenseCategory_03[apr],tblExpenseCategory_04[apr],tblExpenseCategory_05[apr],tblExpenseCategory_06[apr],tblExpenseCategory_07[apr],tblExpenseCategory_08[apr],tblExpenseCategory_09[apr],tblExpenseCategory_10[apr],tblExpenseCategory_11[apr],tblExpenseCategory_12[apr],tblExpenseCategory_13[apr],tblExpenseCategory_14[apr],tblExpenseCategory_15[apr])","v":5858},{"$f":"SUM(tblExpenseCategory_01[may],tblExpenseCategory_02[may],tblExpenseCategory_03[may],tblExpenseCategory_04[may],tblExpenseCategory_05[may],tblExpenseCategory_06[may],tblExpenseCategory_07[may],tblExpenseCategory_08[may],tblExpenseCategory_09[may],tblExpenseCategory_10[may],tblExpenseCategory_11[may],tblExpenseCategory_12[may],tblExpenseCategory_13[may],tblExpenseCategory_14[may],tblExpenseCategory_15[may])","v":5468},{"$f":"SUM(tblExpenseCategory_01[jun],tblExpenseCategory_02[jun],tblExpenseCategory_03[jun],tblExpenseCategory_04[jun],tblExpenseCategory_05[jun],tblExpenseCategory_06[jun],tblExpenseCategory_07[jun],tblExpenseCategory_08[jun],tblExpenseCategory_09[jun],tblExpenseCategory_10[jun],tblExpenseCategory_11[jun],tblExpenseCategory_12[jun],tblExpenseCategory_13[jun],tblExpenseCategory_14[jun],tblExpenseCategory_15[jun])","v":5118},{"$f":"SUM(tblExpenseCategory_01[jul],tblExpenseCategory_02[jul],tblExpenseCategory_03[jul],tblExpenseCategory_04[jul],tblExpenseCategory_05[jul],tblExpenseCategory_06[jul],tblExpenseCategory_07[jul],tblExpenseCategory_08[jul],tblExpenseCategory_09[jul],tblExpenseCategory_10[jul],tblExpenseCategory_11[jul],tblExpenseCategory_12[jul],tblExpenseCategory_13[jul],tblExpenseCategory_14[jul],tblExpenseCategory_15[jul])","v":5743},{"$f":"SUM(tblExpenseCategory_01[aug],tblExpenseCategory_02[aug],tblExpenseCategory_03[aug],tblExpenseCategory_04[aug],tblExpenseCategory_05[aug],tblExpenseCategory_06[aug],tblExpenseCategory_07[aug],tblExpenseCategory_08[aug],tblExpenseCategory_09[aug],tblExpenseCategory_10[aug],tblExpenseCategory_11[aug],tblExpenseCategory_12[aug],tblExpenseCategory_13[aug],tblExpenseCategory_14[aug],tblExpenseCategory_15[aug])","v":5353},{"$f":"SUM(tblExpenseCategory_01[sep],tblExpenseCategory_02[sep],tblExpenseCategory_03[sep],tblExpenseCategory_04[sep],tblExpenseCategory_05[sep],tblExpenseCategory_06[sep],tblExpenseCategory_07[sep],tblExpenseCategory_08[sep],tblExpenseCategory_09[sep],tblExpenseCategory_10[sep],tblExpenseCategory_11[sep],tblExpenseCategory_12[sep],tblExpenseCategory_13[sep],tblExpenseCategory_14[sep],tblExpenseCategory_15[sep])","v":5983},{"$f":"SUM(tblExpenseCategory_01[oct],tblExpenseCategory_02[oct],tblExpenseCategory_03[oct],tblExpenseCategory_04[oct],tblExpenseCategory_05[oct],tblExpenseCategory_06[oct],tblExpenseCategory_07[oct],tblExpenseCategory_08[oct],tblExpenseCategory_09[oct],tblExpenseCategory_10[oct],tblExpenseCategory_11[oct],tblExpenseCategory_12[oct],tblExpenseCategory_13[oct],tblExpenseCategory_14[oct],tblExpenseCategory_15[oct])","v":5943},{"$f":"SUM(tblExpenseCategory_01[nov],tblExpenseCategory_02[nov],tblExpenseCategory_03[nov],tblExpenseCategory_04[nov],tblExpenseCategory_05[nov],tblExpenseCategory_06[nov],tblExpenseCategory_07[nov],tblExpenseCategory_08[nov],tblExpenseCategory_09[nov],tblExpenseCategory_10[nov],tblExpenseCategory_11[nov],tblExpenseCategory_12[nov],tblExpenseCategory_13[nov],tblExpenseCategory_14[nov],tblExpenseCategory_15[nov])","v":5058},{"$f":"SUM(tblExpenseCategory_01[dec],tblExpenseCategory_02[dec],tblExpenseCategory_03[dec],tblExpenseCategory_04[dec],tblExpenseCategory_05[dec],tblExpenseCategory_06[dec],tblExpenseCategory_07[dec],tblExpenseCategory_08[dec],tblExpenseCategory_09[dec],tblExpenseCategory_10[dec],tblExpenseCategory_11[dec],tblExpenseCategory_12[dec],tblExpenseCategory_13[dec],tblExpenseCategory_14[dec],tblExpenseCategory_15[dec])","v":4958},{"$f":"SUM(tblExpenseCategory_01[year],tblExpenseCategory_02[year],tblExpenseCategory_03[year],tblExpenseCategory_04[year],tblExpenseCategory_05[year],tblExpenseCategory_06[year],tblExpenseCategory_07[year],tblExpenseCategory_08[year],tblExpenseCategory_09[year],tblExpenseCategory_10[year],tblExpenseCategory_11[year],tblExpenseCategory_12[year],tblExpenseCategory_13[year],tblExpenseCategory_14[year],tblExpenseCategory_15[year])","v":68594},{"$f":"O7/12","v":{"v":5716.166666666667,"d":"5716"}}]
[null,"Penghasilan Bersih",{"$f":"C6-C7","v":-3714},{"$f":"D6-D7","v":3790},-1933,-1813,3532,-3593,-4243,1147,-1983,-1943,3942,-958,-7769,{"$f":"O8/12","v":{"v":-647.4166666666666,"d":"-647"}}]
[null,"TOTAL ARUS KAS",{"$f":"C5+C6-C7","v":-2714},{"$f":"C9+D6-D7","v":1076},{"$f":"D9+E6-E7","v":-857},-2670,862,-2731,-6974,-5827,-7810,-9753,-5811,-6769]
[]
[]
[null,"penghasilan"]
[null,"Gaji & Tips",4000,4000,4000,4000,4000,1000,1000,1000,4000,4000,4000,4000,{"$f":"SUM(tblIncome[[#This Row],[jan]:[dec]])","v":39000},{"$f":"tblIncome[[#This Row],[year]]/12","v":3250}]
[null,"Pendapatan bunga",222,33,null,45,null,25,{"$nulls":6},{"$f":"SUM(tblIncome[[#This Row],[jan]:[dec]])","v":325},{"$f":"tblIncome[[#This Row],[year]]/12","v":{"v":27.083333333333332,"d":"27"}}]
[null,"Dividen",null,5000,null,null,5000,null,null,5000,null,null,5000,null,{"$f":"SUM(tblIncome[[#This Row],[jan]:[dec]])","v":20000},{"$f":"tblIncome[[#This Row],[year]]/12","v":{"v":1666.6666666666667,"d":"1667"}}]
[null,"pengembalian uang/penggantian",{"$nulls":5},500,500,500,{"$nulls":4},{"$f":"SUM(tblIncome[[#This Row],[jan]:[dec]])","v":1500},{"$f":"tblIncome[[#This Row],[year]]/12","v":125}]
[null,"Lainnya",{"$nulls":12},{"$f":"SUM(tblIncome[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblIncome[[#This Row],[year]]/12","v":0}]
[null,{"$f":"UPPER(\"Total \" & B12)","v":"TOTAL PENGHASILAN"},{"$f":"SUM(tblIncome[jan])","v":4222},{"$f":"SUM(tblIncome[feb])","v":9033},{"$f":"SUM(tblIncome[mar])","v":4000},{"$f":"SUM(tblIncome[apr])","v":4045},{"$f":"SUM(tblIncome[may])","v":9000},{"$f":"SUM(tblIncome[jun])","v":1525},{"$f":"SUM(tblIncome[jul])","v":1500},{"$f":"SUM(tblIncome[aug])","v":6500},{"$f":"SUM(tblIncome[sep])","v":4000},{"$f":"SUM(tblIncome[oct])","v":4000},{"$f":"SUM(tblIncome[nov])","v":9000},{"$f":"SUM(tblIncome[dec])","v":4000},{"$f":"SUM(tblIncome[year])","v":60825},{"$f":"tblIncome[[#Totals],[year]]/12","v":{"v":5068.75,"d":"5069"}}]
[]
[]
[null,"rumah"]
[null,"Hipotek/Sewa",850,850,850,850,850,850,850,850,850,850,900,900,{"$f":"SUM(tblExpenseCategory_01[[#This Row],[jan]:[dec]])","v":10300},{"$f":"tblExpenseCategory_01[[#This Row],[year]]/12","v":{"v":858.3333333333334,"d":"858"}}]
[null,"Listrik",200,200,175,150,150,175,225,275,200,150,150,150,{"$f":"SUM(tblExpenseCategory_01[[#This Row],[jan]:[dec]])","v":2200},{"$f":"tblExpenseCategory_01[[#This Row],[year]]/12","v":{"v":183.33333333333334,"d":"183"}}]
[null,"Telepon",50,50,100,100,50,50,100,100,50,50,50,50,{"$f":"SUM(tblExpenseCategory_01[[#This Row],[jan]:[dec]])","v":800},{"$f":"tblExpenseCategory_01[[#This Row],[year]]/12","v":{"v":66.66666666666667,"d":"67"}}]
[null,"TV Kabel/Satelit",69,69,69,69,69,69,69,69,69,69,69,69,{"$f":"SUM(tblExpenseCategory_01[[#This Row],[jan]:[dec]])","v":828},{"$f":"tblExpenseCategory_01[[#This Row],[year]]/12","v":69}]
[null,"Internet",39,39,39,39,39,39,39,39,39,39,39,39,{"$f":"SUM(tblExpenseCategory_01[[#This Row],[jan]:[dec]])","v":468},{"$f":"tblExpenseCategory_01[[#This Row],[year]]/12","v":39}]
[null,{"$f":"UPPER(\"Total \" & B21)","v":"TOTAL RUMAH"},{"$f":"SUM(tblExpenseCategory_01[jan])","v":1208},{"$f":"SUM(tblExpenseCategory_01[feb])","v":1208},{"$f":"SUM(tblExpenseCategory_01[mar])","v":1233},{"$f":"SUM(tblExpenseCategory_01[apr])","v":1208},{"$f":"SUM(tblExpenseCategory_01[may])","v":1158},{"$f":"SUM(tblExpenseCategory_01[jun])","v":1183},{"$f":"SUM(tblExpenseCategory_01[jul])","v":1283},{"$f":"SUM(tblExpenseCategory_01[aug])","v":1333},{"$f":"SUM(tblExpenseCategory_01[sep])","v":1208},{"$f":"SUM(tblExpenseCategory_01[oct])","v":1158},{"$f":"SUM(tblExpenseCategory_01[nov])","v":1208},{"$f":"SUM(tblExpenseCategory_01[dec])","v":1208},{"$f":"SUM(tblExpenseCategory_01[year])","v":14596},{"$f":"tblExpenseCategory_01[[#Totals],[year]]/12","v":{"v":1216.3333333333333,"d":"1216"}}]
[]
[]
[null,"kehidupan sehari-hari"]
[null,"Bahan Makanan",345,250,200,400,350,250,400,350,250,400,350,250,{"$f":"SUM(tblExpenseCategory_02[[#This Row],[jan]:[dec]])","v":3795},{"$f":"tblExpenseCategory_02[[#This Row],[year]]/12","v":{"v":316.25,"d":"316"}}]
[null,"Pakaian",300,null,null,300,null,null,300,null,null,300,null,null,{"$f":"SUM(tblExpenseCategory_02[[#This Row],[jan]:[dec]])","v":1200},{"$f":"tblExpenseCategory_02[[#This Row],[year]]/12","v":100}]
[null,"Makan/Makan di luar",125,125,300,125,125,200,125,125,125,125,125,125,{"$f":"SUM(tblExpenseCategory_02[[#This Row],[jan]:[dec]])","v":1750},{"$f":"tblExpenseCategory_02[[#This Row],[year]]/12","v":{"v":145.83333333333334,"d":"146"}}]
[null,"Salon/Tukang Cukur",25,null,50,null,25,null,50,null,25,null,100,null,{"$f":"SUM(tblExpenseCategory_02[[#This Row],[jan]:[dec]])","v":275},{"$f":"tblExpenseCategory_02[[#This Row],[year]]/12","v":{"v":22.916666666666668,"d":"23"}}]
[null,"Lainnya",{"$nulls":12},{"$f":"SUM(tblExpenseCategory_02[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblExpenseCategory_02[[#This Row],[year]]/12","v":0}]
[null,{"$f":"UPPER(\"Total \" & B30)","v":"TOTAL KEHIDUPAN SEHARI-HARI"},{"$f":"SUM(tblExpenseCategory_02[jan])","v":795},{"$f":"SUM(tblExpenseCategory_02[feb])","v":375},{"$f":"SUM(tblExpenseCategory_02[mar])","v":550},{"$f":"SUM(tblExpenseCategory_02[apr])","v":825},{"$f":"SUM(tblExpenseCategory_02[may])","v":500},{"$f":"SUM(tblExpenseCategory_02[jun])","v":450},{"$f":"SUM(tblExpenseCategory_02[jul])","v":875},{"$f":"SUM(tblExpenseCategory_02[aug])","v":475},{"$f":"SUM(tblExpenseCategory_02[sep])","v":400},{"$f":"SUM(tblExpenseCategory_02[oct])","v":825},{"$f":"SUM(tblExpenseCategory_02[nov])","v":575},{"$f":"SUM(tblExpenseCategory_02[dec])","v":375},{"$f":"SUM(tblExpenseCategory_02[year])","v":7020},{"$f":"tblExpenseCategory_02[[#Totals],[year]]/12","v":585}]
[]
[]
[null,"anak-anak"]
[null,"Perbekalan Sekolah",123,null,100,{"$nulls":4},345,{"$nulls":4},{"$f":"SUM(tblExpenseCategory_03[[#This Row],[jan]:[dec]])","v":568},{"$f":"tblExpenseCategory_03[[#This Row],[year]]/12","v":{"v":47.333333333333336,"d":"47"}}]
[null,"Pakaian",null,100,null,null,100,{"$nulls":3},100,null,null,100,{"$f":"SUM(tblExpenseCategory_03[[#This Row],[jan]:[dec]])","v":400},{"$f":"tblExpenseCategory_03[[#This Row],[year]]/12","v":{"v":33.333333333333336,"d":"33"}}]
[null,"Makan Siang Sekolah",50,50,50,50,50,50,null,null,50,50,50,50,{"$f":"SUM(tblExpenseCategory_03[[#This Row],[jan]:[dec]])","v":500},{"$f":"tblExpenseCategory_03[[#This Row],[year]]/12","v":{"v":41.666666666666664,"d":"42"}}]
[null,"Pengobatan",200,200,200,200,200,200,200,200,200,200,200,200,{"$f":"SUM(tblExpenseCategory_03[[#This Row],[jan]:[dec]])","v":2400},{"$f":"tblExpenseCategory_03[[#This Row],[year]]/12","v":200}]
[null,"Lainnya",2000,150,{"$nulls":3},200,{"$nulls":3},100,null,null,{"$f":"SUM(tblExpenseCategory_03[[#This Row],[jan]:[dec]])","v":2450},{"$f":"tblExpenseCategory_03[[#This Row],[year]]/12","v":{"v":204.16666666666666,"d":"204"}}]
[null,{"$f":"UPPER(\"Total \" & B39)","v":"TOTAL ANAK-ANAK"},{"$f":"SUM(tblExpenseCategory_03[jan])","v":2373},{"$f":"SUM(tblExpenseCategory_03[feb])","v":500},{"$f":"SUM(tblExpenseCategory_03[mar])","v":350},{"$f":"SUM(tblExpenseCategory_03[apr])","v":250},{"$f":"SUM(tblExpenseCategory_03[may])","v":350},{"$f":"SUM(tblExpenseCategory_03[jun])","v":450},{"$f":"SUM(tblExpenseCategory_03[jul])","v":200},{"$f":"SUM(tblExpenseCategory_03[aug])","v":545},{"$f":"SUM(tblExpenseCategory_03[sep])","v":350},{"$f":"SUM(tblExpenseCategory_03[oct])","v":350},{"$f":"SUM(tblExpenseCategory_03[nov])","v":250},{"$f":"SUM(tblExpenseCategory_03[dec])","v":350},{"$f":"SUM(tblExpenseCategory_03[year])","v":6318},{"$f":"tblExpenseCategory_03[[#Totals],[year]]/12","v":{"v":526.5,"d":"527"}}]
[]
[]
[null,"transportasi"]
[null,"Pembayaran Kendaraan",600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"SUM(tblExpenseCategory_04[[#This Row],[jan]:[dec]])","v":7200},{"$f":"tblExpenseCategory_04[[#This Row],[year]]/12","v":600}]
[null,"Bensin",325,325,325,325,325,500,500,500,325,325,325,325,{"$f":"SUM(tblExpenseCategory_04[[#This Row],[jan]:[dec]])","v":4425},{"$f":"tblExpenseCategory_04[[#This Row],[year]]/12","v":{"v":368.75,"d":"369"}}]
[null,"Perbaikan",null,100,null,100,null,100,null,100,null,100,null,null,{"$f":"SUM(tblExpenseCategory_04[[#This Row],[jan]:[dec]])","v":500},{"$f":"tblExpenseCategory_04[[#This Row],[year]]/12","v":{"v":41.666666666666664,"d":"42"}}]
[null,"Pendaftaran kendaraan/SIM",185,{"$nulls":7},225,{"$nulls":3},{"$f":"SUM(tblExpenseCategory_04[[#This Row],[jan]:[dec]])","v":410},{"$f":"tblExpenseCategory_04[[#This Row],[year]]/12","v":{"v":34.166666666666664,"d":"34"}}]
[null,"Lainnya",{"$nulls":4},400,{"$nulls":7},{"$f":"SUM(tblExpenseCategory_04[[#This Row],[jan]:[dec]])","v":400},{"$f":"tblExpenseCategory_04[[#This Row],[year]]/12","v":{"v":33.333333333333336,"d":"33"}}]
[null,{"$f":"UPPER(\"Total \" & B48)","v":"TOTAL TRANSPORTASI"},{"$f":"SUM(tblExpenseCategory_04[jan])","v":1110},{"$f":"SUM(tblExpenseCategory_04[feb])","v":1025},{"$f":"SUM(tblExpenseCategory_04[mar])","v":925},{"$f":"SUM(tblExpenseCategory_04[apr])","v":1025},{"$f":"SUM(tblExpenseCategory_04[may])","v":1325},{"$f":"SUM(tblExpenseCategory_04[jun])","v":1200},{"$f":"SUM(tblExpenseCategory_04[jul])","v":1100},{"$f":"SUM(tblExpenseCategory_04[aug])","v":1200},{"$f":"SUM(tblExpenseCategory_04[sep])","v":1150},{"$f":"SUM(tblExpenseCategory_04[oct])","v":1025},{"$f":"SUM(tblExpenseCategory_04[nov])","v":925},{"$f":"SUM(tblExpenseCategory_04[dec])","v":925},{"$f":"SUM(tblExpenseCategory_04[year])","v":12935},{"$f":"tblExpenseCategory_04[[#Totals],[year]]/12","v":{"v":1077.9166666666667,"d":"1078"}}]
[]
[]
[null,"kesehatan  "]
[null,"Dokter/Dokter Gigi",null,35,null,null,35,35,35,null,null,35,null,null,{"$f":"SUM(tblExpenseCategory_05[[#This Row],[jan]:[dec]])","v":175},{"$f":"tblExpenseCategory_05[[#This Row],[year]]/12","v":{"v":14.583333333333334,"d":"15"}}]
[null,"Obat-Obatan",25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"SUM(tblExpenseCategory_05[[#This Row],[jan]:[dec]])","v":300},{"$f":"tblExpenseCategory_05[[#This Row],[year]]/12","v":25}]
[null,"Lainnya",null,null,150,{"$nulls":5},150,{"$nulls":3},{"$f":"SUM(tblExpenseCategory_05[[#This Row],[jan]:[dec]])","v":300},{"$f":"tblExpenseCategory_05[[#This Row],[year]]/12","v":25}]
[null,{"$f":"UPPER(\"Total \" & B57)","v":"TOTAL KESEHATAN  "},{"$f":"SUM(tblExpenseCategory_05[jan])","v":25},{"$f":"SUM(tblExpenseCategory_05[feb])","v":60},{"$f":"SUM(tblExpenseCategory_05[mar])","v":175},{"$f":"SUM(tblExpenseCategory_05[apr])","v":25},{"$f":"SUM(tblExpenseCategory_05[may])","v":60},{"$f":"SUM(tblExpenseCategory_05[jun])","v":60},{"$f":"SUM(tblExpenseCategory_05[jul])","v":60},{"$f":"SUM(tblExpenseCategory_05[aug])","v":25},{"$f":"SUM(tblExpenseCategory_05[sep])","v":175},{"$f":"SUM(tblExpenseCategory_05[oct])","v":60},{"$f":"SUM(tblExpenseCategory_05[nov])","v":25},{"$f":"SUM(tblExpenseCategory_05[dec])","v":25},{"$f":"SUM(tblExpenseCategory_05[year])","v":775},{"$f":"tblExpenseCategory_05[[#Totals],[year]]/12","v":{"v":64.58333333333333,"d":"65"}}]
[]
[]
[null,"asuransi"]
[null,"Mobil",150,150,150,150,150,150,150,150,150,150,150,150,{"$f":"SUM(tblExpenseCategory_06[[#This Row],[jan]:[dec]])","v":1800},{"$f":"tblExpenseCategory_06[[#This Row],[year]]/12","v":150}]
[null,"kesehatan  ",675,675,675,675,675,675,675,675,675,675,675,675,{"$f":"SUM(tblExpenseCategory_06[[#This Row],[jan]:[dec]])","v":8100},{"$f":"tblExpenseCategory_06[[#This Row],[year]]/12","v":675}]
[null,"Jiwa",150,150,150,150,150,150,150,150,150,150,150,150,{"$f":"SUM(tblExpenseCategory_06[[#This Row],[jan]:[dec]])","v":1800},{"$f":"tblExpenseCategory_06[[#This Row],[year]]/12","v":150}]
[null,{"$f":"UPPER(\"Total \" & B64)","v":"TOTAL ASURANSI"},{"$f":"SUM(tblExpenseCategory_06[jan])","v":975},{"$f":"SUM(tblExpenseCategory_06[feb])","v":975},{"$f":"SUM(tblExpenseCategory_06[mar])","v":975},{"$f":"SUM(tblExpenseCategory_06[apr])","v":975},{"$f":"SUM(tblExpenseCategory_06[may])","v":975},{"$f":"SUM(tblExpenseCategory_06[jun])","v":975},{"$f":"SUM(tblExpenseCategory_06[jul])","v":975},{"$f":"SUM(tblExpenseCategory_06[aug])","v":975},{"$f":"SUM(tblExpenseCategory_06[sep])","v":975},{"$f":"SUM(tblExpenseCategory_06[oct])","v":975},{"$f":"SUM(tblExpenseCategory_06[nov])","v":975},{"$f":"SUM(tblExpenseCategory_06[dec])","v":975},{"$f":"SUM(tblExpenseCategory_06[year])","v":11700},{"$f":"tblExpenseCategory_06[[#Totals],[year]]/12","v":975}]
[]
[]
[null,"pendidikan"]
[null,"Uang Sekolah",null,null,400,{"$nulls":5},400,{"$nulls":3},{"$f":"SUM(tblExpenseCategory_07[[#This Row],[jan]:[dec]])","v":800},{"$f":"tblExpenseCategory_07[[#This Row],[year]]/12","v":{"v":66.66666666666667,"d":"67"}}]
[null,"Buku",null,null,225,{"$nulls":5},225,{"$nulls":3},{"$f":"SUM(tblExpenseCategory_07[[#This Row],[jan]:[dec]])","v":450},{"$f":"tblExpenseCategory_07[[#This Row],[year]]/12","v":{"v":37.5,"d":"38"}}]
[null,"Lainnya",{"$nulls":12},{"$f":"SUM(tblExpenseCategory_07[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblExpenseCategory_07[[#This Row],[year]]/12","v":0}]
[null,{"$f":"UPPER(\"Total \" & B71)","v":"TOTAL PENDIDIKAN"},{"$f":"SUM(tblExpenseCategory_07[jan])","v":0},{"$f":"SUM(tblExpenseCategory_07[feb])","v":0},{"$f":"SUM(tblExpenseCategory_07[mar])","v":625},{"$f":"SUM(tblExpenseCategory_07[apr])","v":0},{"$f":"SUM(tblExpenseCategory_07[may])","v":0},{"$f":"SUM(tblExpenseCategory_07[jun])","v":0},{"$f":"SUM(tblExpenseCategory_07[jul])","v":0},{"$f":"SUM(tblExpenseCategory_07[aug])","v":0},{"$f":"SUM(tblExpenseCategory_07[sep])","v":625},{"$f":"SUM(tblExpenseCategory_07[oct])","v":0},{"$f":"SUM(tblExpenseCategory_07[nov])","v":0},{"$f":"SUM(tblExpenseCategory_07[dec])","v":0},{"$f":"SUM(tblExpenseCategory_07[year])","v":1250},{"$f":"tblExpenseCategory_07[[#Totals],[year]]/12","v":{"v":104.16666666666667,"d":"104"}}]
[]
[]
[null,"amal"]
[null,"Pemberian Hadiah",null,100,{"$nulls":3},100,{"$nulls":3},100,null,null,{"$f":"SUM(tblExpenseCategory_08[[#This Row],[jan]:[dec]])","v":300},{"$f":"tblExpenseCategory_08[[#This Row],[year]]/12","v":25}]
[null,"Sumbangan Amal",null,null,100,null,100,null,100,null,100,null,100,null,{"$f":"SUM(tblExpenseCategory_08[[#This Row],[jan]:[dec]])","v":500},{"$f":"tblExpenseCategory_08[[#This Row],[year]]/12","v":{"v":41.666666666666664,"d":"42"}}]
[null,"Lainnya",{"$nulls":3},100,{"$nulls":3},100,{"$nulls":3},100,{"$f":"SUM(tblExpenseCategory_08[[#This Row],[jan]:[dec]])","v":300},{"$f":"tblExpenseCategory_08[[#This Row],[year]]/12","v":25}]
[null,{"$f":"UPPER(\"Total \" & B78)","v":"TOTAL AMAL"},{"$f":"SUM(tblExpenseCategory_08[jan])","v":0},{"$f":"SUM(tblExpenseCategory_08[feb])","v":100},{"$f":"SUM(tblExpenseCategory_08[mar])","v":100},{"$f":"SUM(tblExpenseCategory_08[apr])","v":100},{"$f":"SUM(tblExpenseCategory_08[may])","v":100},{"$f":"SUM(tblExpenseCategory_08[jun])","v":100},{"$f":"SUM(tblExpenseCategory_08[jul])","v":100},{"$f":"SUM(tblExpenseCategory_08[aug])","v":100},{"$f":"SUM(tblExpenseCategory_08[sep])","v":100},{"$f":"SUM(tblExpenseCategory_08[oct])","v":100},{"$f":"SUM(tblExpenseCategory_08[nov])","v":100},{"$f":"SUM(tblExpenseCategory_08[dec])","v":100},{"$f":"SUM(tblExpenseCategory_08[year])","v":1100},{"$f":"tblExpenseCategory_08[[#Totals],[year]]/12","v":{"v":91.66666666666667,"d":"92"}}]
[]
[]
[null,"tabungan"]
[null,"Dana Darurat",100,100,100,100,100,{"$nulls":3},100,100,100,100,{"$f":"SUM(tblExpenseCategory_09[[#This Row],[jan]:[dec]])","v":900},{"$f":"tblExpenseCategory_09[[#This Row],[year]]/12","v":75}]
[null,"Pensiun (401k, IRA)",500,500,500,500,500,500,500,500,500,500,500,500,{"$f":"SUM(tblExpenseCategory_09[[#This Row],[jan]:[dec]])","v":6000},{"$f":"tblExpenseCategory_09[[#This Row],[year]]/12","v":500}]
[null,"Transfer ke Tabungan",200,200,200,200,200,{"$nulls":3},200,200,200,200,{"$f":"SUM(tblExpenseCategory_09[[#This Row],[jan]:[dec]])","v":1800},{"$f":"tblExpenseCategory_09[[#This Row],[year]]/12","v":150}]
[null,{"$f":"UPPER(\"Total \" & B85)","v":"TOTAL TABUNGAN"},{"$f":"SUM(tblExpenseCategory_09[jan])","v":800},{"$f":"SUM(tblExpenseCategory_09[feb])","v":800},{"$f":"SUM(tblExpenseCategory_09[mar])","v":800},{"$f":"SUM(tblExpenseCategory_09[apr])","v":800},{"$f":"SUM(tblExpenseCategory_09[may])","v":800},{"$f":"SUM(tblExpenseCategory_09[jun])","v":500},{"$f":"SUM(tblExpenseCategory_09[jul])","v":500},{"$f":"SUM(tblExpenseCategory_09[aug])","v":500},{"$f":"SUM(tblExpenseCategory_09[sep])","v":800},{"$f":"SUM(tblExpenseCategory_09[oct])","v":800},{"$f":"SUM(tblExpenseCategory_09[nov])","v":800},{"$f":"SUM(tblExpenseCategory_09[dec])","v":800},{"$f":"SUM(tblExpenseCategory_09[year])","v":8700},{"$f":"tblExpenseCategory_09[[#Totals],[year]]/12","v":725}]
[]
[]
[null,"kewajiban"]
[null,"Kartu Kredit #1",145,145,145,145,145,145,145,145,145,145,145,145,{"$f":"SUM(tblExpenseCategory_10[[#This Row],[jan]:[dec]])","v":1740},{"$f":"tblExpenseCategory_10[[#This Row],[year]]/12","v":145}]
[null,"Pajak Negara",450,null,null,450,null,null,450,null,null,450,null,null,{"$f":"SUM(tblExpenseCategory_10[[#This Row],[jan]:[dec]])","v":1800},{"$f":"tblExpenseCategory_10[[#This Row],[year]]/12","v":150}]
[null,"Pinjaman Kuliah",55,55,55,55,55,55,55,55,55,55,55,55,{"$f":"SUM(tblExpenseCategory_10[[#This Row],[jan]:[dec]])","v":660},{"$f":"tblExpenseCategory_10[[#This Row],[year]]/12","v":55}]
[null,{"$f":"UPPER(\"Total \" & B92)","v":"TOTAL KEWAJIBAN"},{"$f":"SUM(tblExpenseCategory_10[jan])","v":650},{"$f":"SUM(tblExpenseCategory_10[feb])","v":200},{"$f":"SUM(tblExpenseCategory_10[mar])","v":200},{"$f":"SUM(tblExpenseCategory_10[apr])","v":650},{"$f":"SUM(tblExpenseCategory_10[may])","v":200},{"$f":"SUM(tblExpenseCategory_10[jun])","v":200},{"$f":"SUM(tblExpenseCategory_10[jul])","v":650},{"$f":"SUM(tblExpenseCategory_10[aug])","v":200},{"$f":"SUM(tblExpenseCategory_10[sep])","v":200},{"$f":"SUM(tblExpenseCategory_10[oct])","v":650},{"$f":"SUM(tblExpenseCategory_10[nov])","v":200},{"$f":"SUM(tblExpenseCategory_10[dec])","v":200},{"$f":"SUM(tblExpenseCategory_10[year])","v":4200},{"$f":"tblExpenseCategory_10[[#Totals],[year]]/12","v":350}]
[]
[]
[null," "]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_11[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblExpenseCategory_11[[#This Row],[year]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_11[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblExpenseCategory_11[[#This Row],[year]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_11[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblExpenseCategory_11[[#This Row],[year]]/12","v":0}]
[null,{"$f":"UPPER(\"Total \" & B99)","v":"TOTAL  "},{"$f":"SUM(tblExpenseCategory_11[jan])","v":0},{"$f":"SUM(tblExpenseCategory_11[feb])","v":0},{"$f":"SUM(tblExpenseCategory_11[mar])","v":0},{"$f":"SUM(tblExpenseCategory_11[apr])","v":0},{"$f":"SUM(tblExpenseCategory_11[may])","v":0},{"$f":"SUM(tblExpenseCategory_11[jun])","v":0},{"$f":"SUM(tblExpenseCategory_11[jul])","v":0},{"$f":"SUM(tblExpenseCategory_11[aug])","v":0},{"$f":"SUM(tblExpenseCategory_11[sep])","v":0},{"$f":"SUM(tblExpenseCategory_11[oct])","v":0},{"$f":"SUM(tblExpenseCategory_11[nov])","v":0},{"$f":"SUM(tblExpenseCategory_11[dec])","v":0},{"$f":"SUM(tblExpenseCategory_11[year])","v":0},{"$f":"tblExpenseCategory_11[[#Totals],[year]]/12","v":0}]
[]
[]
[null," "]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_12[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblExpenseCategory_12[[#This Row],[year]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_12[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblExpenseCategory_12[[#This Row],[year]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_12[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblExpenseCategory_12[[#This Row],[year]]/12","v":0}]
[null,{"$f":"UPPER(\"Total \" & B106)","v":"TOTAL  "},{"$f":"SUM(tblExpenseCategory_12[jan])","v":0},{"$f":"SUM(tblExpenseCategory_12[feb])","v":0},{"$f":"SUM(tblExpenseCategory_12[mar])","v":0},{"$f":"SUM(tblExpenseCategory_12[apr])","v":0},{"$f":"SUM(tblExpenseCategory_12[may])","v":0},{"$f":"SUM(tblExpenseCategory_12[jun])","v":0},{"$f":"SUM(tblExpenseCategory_12[jul])","v":0},{"$f":"SUM(tblExpenseCategory_12[aug])","v":0},{"$f":"SUM(tblExpenseCategory_12[sep])","v":0},{"$f":"SUM(tblExpenseCategory_12[oct])","v":0},{"$f":"SUM(tblExpenseCategory_12[nov])","v":0},{"$f":"SUM(tblExpenseCategory_12[dec])","v":0},{"$f":"SUM(tblExpenseCategory_12[year])","v":0},{"$f":"tblExpenseCategory_12[[#Totals],[year]]/12","v":0}]
[]
[]
[null," "]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_13[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblExpenseCategory_13[[#This Row],[year]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_13[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblExpenseCategory_13[[#This Row],[year]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_13[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblExpenseCategory_13[[#This Row],[year]]/12","v":0}]
[null,{"$f":"UPPER(\"Total \" & B113)","v":"TOTAL  "},{"$f":"SUM(tblExpenseCategory_13[jan])","v":0},{"$f":"SUM(tblExpenseCategory_13[feb])","v":0},{"$f":"SUM(tblExpenseCategory_13[mar])","v":0},{"$f":"SUM(tblExpenseCategory_13[apr])","v":0},{"$f":"SUM(tblExpenseCategory_13[may])","v":0},{"$f":"SUM(tblExpenseCategory_13[jun])","v":0},{"$f":"SUM(tblExpenseCategory_13[jul])","v":0},{"$f":"SUM(tblExpenseCategory_13[aug])","v":0},{"$f":"SUM(tblExpenseCategory_13[sep])","v":0},{"$f":"SUM(tblExpenseCategory_13[oct])","v":0},{"$f":"SUM(tblExpenseCategory_13[nov])","v":0},{"$f":"SUM(tblExpenseCategory_13[dec])","v":0},{"$f":"SUM(tblExpenseCategory_13[year])","v":0},{"$f":"tblExpenseCategory_13[[#Totals],[year]]/12","v":0}]
[]
[]
[null," "]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_14[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblExpenseCategory_14[[#This Row],[year]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_14[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblExpenseCategory_14[[#This Row],[year]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_14[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblExpenseCategory_14[[#This Row],[year]]/12","v":0}]
[null,{"$f":"UPPER(\"Total \" & B120)","v":"TOTAL  "},{"$f":"SUM(tblExpenseCategory_14[jan])","v":0},{"$f":"SUM(tblExpenseCategory_14[feb])","v":0},{"$f":"SUM(tblExpenseCategory_14[mar])","v":0},{"$f":"SUM(tblExpenseCategory_14[apr])","v":0},{"$f":"SUM(tblExpenseCategory_14[may])","v":0},{"$f":"SUM(tblExpenseCategory_14[jun])","v":0},{"$f":"SUM(tblExpenseCategory_14[jul])","v":0},{"$f":"SUM(tblExpenseCategory_14[aug])","v":0},{"$f":"SUM(tblExpenseCategory_14[sep])","v":0},{"$f":"SUM(tblExpenseCategory_14[oct])","v":0},{"$f":"SUM(tblExpenseCategory_14[nov])","v":0},{"$f":"SUM(tblExpenseCategory_14[dec])","v":0},{"$f":"SUM(tblExpenseCategory_14[year])","v":0},{"$f":"tblExpenseCategory_14[[#Totals],[year]]/12","v":0}]
[]
[]
[null," "]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_15[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblExpenseCategory_15[[#This Row],[year]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_15[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblExpenseCategory_15[[#This Row],[year]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_15[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblExpenseCategory_15[[#This Row],[year]]/12","v":0}]
[null,{"$f":"UPPER(\"Total \" & B127)","v":"TOTAL  "},{"$f":"SUM(tblExpenseCategory_15[jan])","v":0},{"$f":"SUM(tblExpenseCategory_15[feb])","v":0},{"$f":"SUM(tblExpenseCategory_15[mar])","v":0},{"$f":"SUM(tblExpenseCategory_15[apr])","v":0},{"$f":"SUM(tblExpenseCategory_15[may])","v":0},{"$f":"SUM(tblExpenseCategory_15[jun])","v":0},{"$f":"SUM(tblExpenseCategory_15[jul])","v":0},{"$f":"SUM(tblExpenseCategory_15[aug])","v":0},{"$f":"SUM(tblExpenseCategory_15[sep])","v":0},{"$f":"SUM(tblExpenseCategory_15[oct])","v":0},{"$f":"SUM(tblExpenseCategory_15[nov])","v":0},{"$f":"SUM(tblExpenseCategory_15[dec])","v":0},{"$f":"SUM(tblExpenseCategory_15[year])","v":0},{"$f":"tblExpenseCategory_15[[#Totals],[year]]/12","v":0}]

{"sheet":"Penyetelan","index":2,"n_rows":59,"n_cols":10,"rows_kept":59}
[null,"KELUARGA JOHNSON 2012"]
[null,"penghasilan",null,"pengeluaran"]
[null,"gaji & tips",null," "]
[null,"pendapatan bunga",null,"rumah",null,"rumah",null,"kehidupan sehari-hari",null,"anak-anak"]
[null,"dividen",null,"kehidupan sehari-hari",null,"hipotek/sewa",null,"bahan makanan",null,"pengobatan"]
[null,"hadiah yang diterima",null,"anak-anak",null,"listrik",null,"perbekalan pribadi",null,"pakaian"]
[null,"pengembalian uang/penggantian",null,"transportasi",null,"gas/minyak",null,"pakaian",null,"uang sekolah"]
[null,"transfer ke tabungan",null,"kesehatan  ",null,"air/limbah air/sampah",null,"jasa kebersihan",null,"makan siang sekolah"]
[null,"lainnya",null,"asuransi",null,"TELEPON",null,"makan/makan di luar",null,"perbekalan sekolah"]
[{"$nulls":3},"pendidikan",null,"tv kabel/satelit",null,"cuci kering",null,"pengasuhan anak"]
[{"$nulls":3},"amal",null,"internet",null,"salon/tukang cukur",null,"mainan/permainan"]
[{"$nulls":3},"tabungan",null,"perabot/perlengkapan rumah",null,"lainnya",null,"lainnya"]
[{"$nulls":3},"kewajiban",null,"halaman/taman"]
[{"$nulls":3},"hiburan",null,"perbekalan rumah"]
[{"$nulls":3},"binatang peliharaan",null,"pemeliharaan"]
[{"$nulls":3},"langganan",null,"perbaikan"]
[{"$nulls":3},"liburan",null,"lainnya"]
[{"$nulls":3},"lain-lain"]
[]
[{"$nulls":5},"transportasi",null,"kesehatan  ",null,"asuransi"]
[{"$nulls":5},"pembayaran kendaraan",null,"dokter/dokter gigi",null,"mobil"]
[{"$nulls":5},"bensin",null,"obat-obatan",null,"kesehatan  "]
[{"$nulls":5},"tiket bus/taksi/kereta",null,"iuran klub kesehatan  ",null,"rumah/sewa"]
[{"$nulls":5},"perbaikan",null,"darurat",null,"jiwa"]
[{"$nulls":5},"pendaftaran kendaraan/SIM",null,"lainnya",null,"lainnya"]
[{"$nulls":5},"lainnya"]
[]
[]
[{"$nulls":5},"pendidikan",null,"amal",null,"tabungan"]
[{"$nulls":5},"uang sekolah",null,"pemberian hadiah",null,"dana darurat"]
[{"$nulls":5},"buku",null,"sumbangan amal",null,"transfer ke tabungan"]
[{"$nulls":5},"pelajaran musik",null,"sumbangan keagamaan",null,"pensiun (401k, ira)"]
[{"$nulls":5},"lainnya",null,"lainnya",null,"investasi"]
[{"$nulls":9},"kuliah"]
[{"$nulls":9},"lainnya"]
[]
[]
[{"$nulls":5},"kewajiban",null,"hiburan",null,"binatang peliharaan"]
[{"$nulls":5},"pinjaman kuliah",null,"video/dvd",null,"makanan"]
[{"$nulls":5},"pinjaman lain",null,"musik",null,"pengobatan"]
[{"$nulls":5},"kartu kredit #1",null,"permainan",null,"mainan/perbekalan"]
[{"$nulls":5},"kartu kredit #2",null,"sewa",null,"lainnya"]
[{"$nulls":5},"kartu kredit #3",null,"film/bioskop"]
[{"$nulls":5},"tunjangan cerai/anak",null,"konser/drama"]
[{"$nulls":5},"pajak negara",null,"buku"]
[{"$nulls":5},"pajak properti",null,"hobi"]
[{"$nulls":5},"pajak daerah/lokal",null,"film/foto"]
[{"$nulls":5},"iuran rumah",null,"olahraga"]
[{"$nulls":5},"biaya hukum",null,"rekreasi luar ruang"]
[{"$nulls":5},"lainnya",null,"mainan/gadget"]
[{"$nulls":7},"lainnya"]
[]
[{"$nulls":5},"langganan",null,"liburan",null,"lain-lain"]
[{"$nulls":5},"koran",null,"perjalanan",null,"biaya bank"]
[{"$nulls":5},"majalah",null,"penginapan",null,"biaya pos"]
[{"$nulls":5},"iuran-iuran",null,"makanan",null,"lainnya"]
[{"$nulls":5},"keanggotaan klub",null,"sewa mobil"]
[{"$nulls":5},"lainnya",null,"hiburan"]
[{"$nulls":7},"lainnya"]

{"sheet":"data bagan","index":3,"n_rows":40,"n_cols":16,"rows_kept":40,"hidden":true}
[null,"*** Lembar ini harus tetap tersembunyi ***"]
[]
[]
[null,"Periode",3]
[]
[null,null,"jan","feb","mar","apr","mei","jun","jul","agust","sep","okt","nov","des","tahun","Rata-rata"]
[null,{"$f":"LOWER(Anggaran!B127)","v":" "},{"$f":"SUM(tblExpenseCategory_15[jan])","v":0},{"$f":"SUM(tblExpenseCategory_15[feb])","v":0},{"$f":"SUM(tblExpenseCategory_15[mar])","v":0},{"$f":"SUM(tblExpenseCategory_15[apr])","v":0},{"$f":"SUM(tblExpenseCategory_15[may])","v":0},{"$f":"SUM(tblExpenseCategory_15[jun])","v":0},{"$f":"SUM(tblExpenseCategory_15[jul])","v":0},{"$f":"SUM(tblExpenseCategory_15[aug])","v":0},{"$f":"SUM(tblExpenseCategory_15[sep])","v":0},{"$f":"SUM(tblExpenseCategory_15[oct])","v":0},{"$f":"SUM(tblExpenseCategory_15[nov])","v":0},{"$f":"SUM(tblExpenseCategory_15[dec])","v":0},{"$f":"SUM(tblExpenseCategory_15[year])","v":0},{"$f":"SUM(tblExpenseCategory_15[avg])","v":0}]
[null,{"$f":"LOWER(Anggaran!B120)","v":" "},{"$f":"SUM(tblExpenseCategory_14[jan])","v":0},{"$f":"SUM(tblExpenseCategory_14[feb])","v":0},{"$f":"SUM(tblExpenseCategory_14[mar])","v":0},{"$f":"SUM(tblExpenseCategory_14[apr])","v":0},{"$f":"SUM(tblExpenseCategory_14[may])","v":0},{"$f":"SUM(tblExpenseCategory_14[jun])","v":0},{"$f":"SUM(tblExpenseCategory_14[jul])","v":0},{"$f":"SUM(tblExpenseCategory_14[aug])","v":0},{"$f":"SUM(tblExpenseCategory_14[sep])","v":0},{"$f":"SUM(tblExpenseCategory_14[oct])","v":0},{"$f":"SUM(tblExpenseCategory_14[nov])","v":0},{"$f":"SUM(tblExpenseCategory_14[dec])","v":0},{"$f":"SUM(tblExpenseCategory_14[year])","v":0},{"$f":"SUM(tblExpenseCategory_14[avg])","v":0}]
[null,{"$f":"LOWER(Anggaran!B113)","v":" "},{"$f":"SUM(tblExpenseCategory_13[jan])","v":0},{"$f":"SUM(tblExpenseCategory_13[feb])","v":0},{"$f":"SUM(tblExpenseCategory_13[mar])","v":0},{"$f":"SUM(tblExpenseCategory_13[apr])","v":0},{"$f":"SUM(tblExpenseCategory_13[may])","v":0},{"$f":"SUM(tblExpenseCategory_13[jun])","v":0},{"$f":"SUM(tblExpenseCategory_13[jul])","v":0},{"$f":"SUM(tblExpenseCategory_13[aug])","v":0},{"$f":"SUM(tblExpenseCategory_13[sep])","v":0},{"$f":"SUM(tblExpenseCategory_13[oct])","v":0},{"$f":"SUM(tblExpenseCategory_13[nov])","v":0},{"$f":"SUM(tblExpenseCategory_13[dec])","v":0},{"$f":"SUM(tblExpenseCategory_13[year])","v":0},{"$f":"SUM(tblExpenseCategory_13[avg])","v":0}]
[null,{"$f":"LOWER(Anggaran!B106)","v":" "},{"$f":"SUM(tblExpenseCategory_12[jan])","v":0},{"$f":"SUM(tblExpenseCategory_12[feb])","v":0},{"$f":"SUM(tblExpenseCategory_12[mar])","v":0},{"$f":"SUM(tblExpenseCategory_12[apr])","v":0},{"$f":"SUM(tblExpenseCategory_12[may])","v":0},{"$f":"SUM(tblExpenseCategory_12[jun])","v":0},{"$f":"SUM(tblExpenseCategory_12[jul])","v":0},{"$f":"SUM(tblExpenseCategory_12[aug])","v":0},{"$f":"SUM(tblExpenseCategory_12[sep])","v":0},{"$f":"SUM(tblExpenseCategory_12[oct])","v":0},{"$f":"SUM(tblExpenseCategory_12[nov])","v":0},{"$f":"SUM(tblExpenseCategory_12[dec])","v":0},{"$f":"SUM(tblExpenseCategory_12[year])","v":0},{"$f":"SUM(tblExpenseCategory_12[avg])","v":0}]
[null,{"$f":"LOWER(Anggaran!B99)","v":" "},{"$f":"SUM(tblExpenseCategory_11[jan])","v":0},{"$f":"SUM(tblExpenseCategory_11[feb])","v":0},{"$f":"SUM(tblExpenseCategory_11[mar])","v":0},{"$f":"SUM(tblExpenseCategory_11[apr])","v":0},{"$f":"SUM(tblExpenseCategory_11[may])","v":0},{"$f":"SUM(tblExpenseCategory_11[jun])","v":0},{"$f":"SUM(tblExpenseCategory_11[jul])","v":0},{"$f":"SUM(tblExpenseCategory_11[aug])","v":0},{"$f":"SUM(tblExpenseCategory_11[sep])","v":0},{"$f":"SUM(tblExpenseCategory_11[oct])","v":0},{"$f":"SUM(tblExpenseCategory_11[nov])","v":0},{"$f":"SUM(tblExpenseCategory_11[dec])","v":0},{"$f":"SUM(tblExpenseCategory_11[year])","v":0},{"$f":"SUM(tblExpenseCategory_11[avg])","v":0}]
[null,{"$f":"LOWER(Anggaran!B92)","v":"kewajiban"},{"$f":"SUM(tblExpenseCategory_10[jan])","v":650},{"$f":"SUM(tblExpenseCategory_10[feb])","v":200},{"$f":"SUM(tblExpenseCategory_10[mar])","v":200},{"$f":"SUM(tblExpenseCategory_10[apr])","v":650},{"$f":"SUM(tblExpenseCategory_10[may])","v":200},{"$f":"SUM(tblExpenseCategory_10[jun])","v":200},{"$f":"SUM(tblExpenseCategory_10[jul])","v":650},{"$f":"SUM(tblExpenseCategory_10[aug])","v":200},{"$f":"SUM(tblExpenseCategory_10[sep])","v":200},{"$f":"SUM(tblExpenseCategory_10[oct])","v":650},{"$f":"SUM(tblExpenseCategory_10[nov])","v":200},{"$f":"SUM(tblExpenseCategory_10[dec])","v":200},{"$f":"SUM(tblExpenseCategory_10[year])","v":{"v":4200,"d":"4,200"}},{"$f":"SUM(tblExpenseCategory_10[avg])","v":350}]
[null,{"$f":"LOWER(Anggaran!B85)","v":"tabungan"},{"$f":"SUM(tblExpenseCategory_09[jan])","v":800},{"$f":"SUM(tblExpenseCategory_09[feb])","v":800},{"$f":"SUM(tblExpenseCategory_09[mar])","v":800},{"$f":"SUM(tblExpenseCategory_09[apr])","v":800},{"$f":"SUM(tblExpenseCategory_09[may])","v":800},{"$f":"SUM(tblExpenseCategory_09[jun])","v":500},{"$f":"SUM(tblExpenseCategory_09[jul])","v":500},{"$f":"SUM(tblExpenseCategory_09[aug])","v":500},{"$f":"SUM(tblExpenseCategory_09[sep])","v":800},{"$f":"SUM(tblExpenseCategory_09[oct])","v":800},{"$f":"SUM(tblExpenseCategory_09[nov])","v":800},{"$f":"SUM(tblExpenseCategory_09[dec])","v":800},{"$f":"SUM(tblExpenseCategory_09[year])","v":{"v":8700,"d":"8,700"}},{"$f":"SUM(tblExpenseCategory_09[avg])","v":725}]
[null,{"$f":"LOWER(Anggaran!B78)","v":"amal"},{"$f":"SUM(tblExpenseCategory_08[jan])","v":0},{"$f":"SUM(tblExpenseCategory_08[feb])","v":100},{"$f":"SUM(tblExpenseCategory_08[mar])","v":100},{"$f":"SUM(tblExpenseCategory_08[apr])","v":100},{"$f":"SUM(tblExpenseCategory_08[may])","v":100},{"$f":"SUM(tblExpenseCategory_08[jun])","v":100},{"$f":"SUM(tblExpenseCategory_08[jul])","v":100},{"$f":"SUM(tblExpenseCategory_08[aug])","v":100},{"$f":"SUM(tblExpenseCategory_08[sep])","v":100},{"$f":"SUM(tblExpenseCategory_08[oct])","v":100},{"$f":"SUM(tblExpenseCategory_08[nov])","v":100},{"$f":"SUM(tblExpenseCategory_08[dec])","v":100},{"$f":"SUM(tblExpenseCategory_08[year])","v":{"v":1100,"d":"1,100"}},{"$f":"SUM(tblExpenseCategory_08[avg])","v":{"v":91.66666666666666,"d":"92"}}]
[null,{"$f":"LOWER(Anggaran!B71)","v":"pendidikan"},{"$f":"SUM(tblExpenseCategory_07[jan])","v":0},{"$f":"SUM(tblExpenseCategory_07[feb])","v":0},{"$f":"SUM(tblExpenseCategory_07[mar])","v":625},{"$f":"SUM(tblExpenseCategory_07[apr])","v":0},{"$f":"SUM(tblExpenseCategory_07[may])","v":0},{"$f":"SUM(tblExpenseCategory_07[jun])","v":0},{"$f":"SUM(tblExpenseCategory_07[jul])","v":0},{"$f":"SUM(tblExpenseCategory_07[aug])","v":0},{"$f":"SUM(tblExpenseCategory_07[sep])","v":625},{"$f":"SUM(tblExpenseCategory_07[oct])","v":0},{"$f":"SUM(tblExpenseCategory_07[nov])","v":0},{"$f":"SUM(tblExpenseCategory_07[dec])","v":0},{"$f":"SUM(tblExpenseCategory_07[year])","v":{"v":1250,"d":"1,250"}},{"$f":"SUM(tblExpenseCategory_07[avg])","v":{"v":104.16666666666667,"d":"104"}}]
[null,{"$f":"LOWER(Anggaran!B64)","v":"asuransi"},{"$f":"SUM(tblExpenseCategory_06[jan])","v":975},{"$f":"SUM(tblExpenseCategory_06[feb])","v":975},{"$f":"SUM(tblExpenseCategory_06[mar])","v":975},{"$f":"SUM(tblExpenseCategory_06[apr])","v":975},{"$f":"SUM(tblExpenseCategory_06[may])","v":975},{"$f":"SUM(tblExpenseCategory_06[jun])","v":975},{"$f":"SUM(tblExpenseCategory_06[jul])","v":975},{"$f":"SUM(tblExpenseCategory_06[aug])","v":975},{"$f":"SUM(tblExpenseCategory_06[sep])","v":975},{"$f":"SUM(tblExpenseCategory_06[oct])","v":975},{"$f":"SUM(tblExpenseCategory_06[nov])","v":975},{"$f":"SUM(tblExpenseCategory_06[dec])","v":975},{"$f":"SUM(tblExpenseCategory_06[year])","v":{"v":11700,"d":"11,700"}},{"$f":"SUM(tblExpenseCategory_06[avg])","v":975}]
[null,{"$f":"LOWER(Anggaran!B57)","v":"kesehatan  "},{"$f":"SUM(tblExpenseCategory_05[jan])","v":25},{"$f":"SUM(tblExpenseCategory_05[feb])","v":60},{"$f":"SUM(tblExpenseCategory_05[mar])","v":175},{"$f":"SUM(tblExpenseCategory_05[apr])","v":25},{"$f":"SUM(tblExpenseCategory_05[may])","v":60},{"$f":"SUM(tblExpenseCategory_05[jun])","v":60},{"$f":"SUM(tblExpenseCategory_05[jul])","v":60},{"$f":"SUM(tblExpenseCategory_05[aug])","v":25},{"$f":"SUM(tblExpenseCategory_05[sep])","v":175},{"$f":"SUM(tblExpenseCategory_05[oct])","v":60},{"$f":"SUM(tblExpenseCategory_05[nov])","v":25},{"$f":"SUM(tblExpenseCategory_05[dec])","v":25},{"$f":"SUM(tblExpenseCategory_05[year])","v":775},{"$f":"SUM(tblExpenseCategory_05[avg])","v":{"v":64.58333333333334,"d":"65"}}]
[null,{"$f":"LOWER(Anggaran!B48)","v":"transportasi"},{"$f":"SUM(tblExpenseCategory_04[jan])","v":{"v":1110,"d":"1,110"}},{"$f":"SUM(tblExpenseCategory_04[feb])","v":{"v":1025,"d":"1,025"}},{"$f":"SUM(tblExpenseCategory_04[mar])","v":925},{"$f":"SUM(tblExpenseCategory_04[apr])","v":{"v":1025,"d":"1,025"}},{"$f":"SUM(tblExpenseCategory_04[may])","v":{"v":1325,"d":"1,325"}},{"$f":"SUM(tblExpenseCategory_04[jun])","v":{"v":1200,"d":"1,200"}},{"$f":"SUM(tblExpenseCategory_04[jul])","v":{"v":1100,"d":"1,100"}},{"$f":"SUM(tblExpenseCategory_04[aug])","v":{"v":1200,"d":"1,200"}},{"$f":"SUM(tblExpenseCategory_04[sep])","v":{"v":1150,"d":"1,150"}},{"$f":"SUM(tblExpenseCategory_04[oct])","v":{"v":1025,"d":"1,025"}},{"$f":"SUM(tblExpenseCategory_04[nov])","v":925},{"$f":"SUM(tblExpenseCategory_04[dec])","v":925},{"$f":"SUM(tblExpenseCategory_04[year])","v":{"v":12935,"d":"12,935"}},{"$f":"SUM(tblExpenseCategory_04[avg])","v":{"v":1077.9166666666665,"d":"1,078"}}]
[null,{"$f":"LOWER(Anggaran!B39)","v":"anak-anak"},{"$f":"SUM(tblExpenseCategory_03[jan])","v":{"v":2373,"d":"2,373"}},{"$f":"SUM(tblExpenseCategory_03[feb])","v":500},{"$f":"SUM(tblExpenseCategory_03[mar])","v":350},{"$f":"SUM(tblExpenseCategory_03[apr])","v":250},{"$f":"SUM(tblExpenseCategory_03[may])","v":350},{"$f":"SUM(tblExpenseCategory_03[jun])","v":450},{"$f":"SUM(tblExpenseCategory_03[jul])","v":200},{"$f":"SUM(tblExpenseCategory_03[aug])","v":545},{"$f":"SUM(tblExpenseCategory_03[sep])","v":350},{"$f":"SUM(tblExpenseCategory_03[oct])","v":350},{"$f":"SUM(tblExpenseCategory_03[nov])","v":250},{"$f":"SUM(tblExpenseCategory_03[dec])","v":350},{"$f":"SUM(tblExpenseCategory_03[year])","v":{"v":6318,"d":"6,318"}},{"$f":"SUM(tblExpenseCategory_03[avg])","v":{"v":526.5,"d":"527"}}]
[null,{"$f":"LOWER(Anggaran!B30)","v":"kehidupan sehari-hari"},{"$f":"SUM(tblExpenseCategory_02[jan])","v":795},{"$f":"SUM(tblExpenseCategory_02[feb])","v":375},{"$f":"SUM(tblExpenseCategory_02[mar])","v":550},{"$f":"SUM(tblExpenseCategory_02[apr])","v":825},{"$f":"SUM(tblExpenseCategory_02[may])","v":500},{"$f":"SUM(tblExpenseCategory_02[jun])","v":450},{"$f":"SUM(tblExpenseCategory_02[jul])","v":875},{"$f":"SUM(tblExpenseCategory_02[aug])","v":475},{"$f":"SUM(tblExpenseCategory_02[sep])","v":400},{"$f":"SUM(tblExpenseCategory_02[oct])","v":825},{"$f":"SUM(tblExpenseCategory_02[nov])","v":575},{"$f":"SUM(tblExpenseCategory_02[dec])","v":375},{"$f":"SUM(tblExpenseCategory_02[year])","v":{"v":7020,"d":"7,020"}},{"$f":"SUM(tblExpenseCategory_02[avg])","v":585}]
[null,{"$f":"LOWER(Anggaran!B21)","v":"rumah"},{"$f":"SUM(tblExpenseCategory_01[jan])","v":{"v":1208,"d":"1,208"}},{"$f":"SUM(tblExpenseCategory_01[feb])","v":{"v":1208,"d":"1,208"}},{"$f":"SUM(tblExpenseCategory_01[mar])","v":{"v":1233,"d":"1,233"}},{"$f":"SUM(tblExpenseCategory_01[apr])","v":{"v":1208,"d":"1,208"}},{"$f":"SUM(tblExpenseCategory_01[may])","v":{"v":1158,"d":"1,158"}},{"$f":"SUM(tblExpenseCategory_01[jun])","v":{"v":1183,"d":"1,183"}},{"$f":"SUM(tblExpenseCategory_01[jul])","v":{"v":1283,"d":"1,283"}},{"$f":"SUM(tblExpenseCategory_01[aug])","v":{"v":1333,"d":"1,333"}},{"$f":"SUM(tblExpenseCategory_01[sep])","v":{"v":1208,"d":"1,208"}},{"$f":"SUM(tblExpenseCategory_01[oct])","v":{"v":1158,"d":"1,158"}},{"$f":"SUM(tblExpenseCategory_01[nov])","v":{"v":1208,"d":"1,208"}},{"$f":"SUM(tblExpenseCategory_01[dec])","v":{"v":1208,"d":"1,208"}},{"$f":"SUM(tblExpenseCategory_01[year])","v":{"v":14596,"d":"14,596"}},{"$f":"SUM(tblExpenseCategory_01[avg])","v":{"v":1216.3333333333335,"d":"1,216"}}]
[]
[]
[]
[]
[null,"Arus Kas Kumulatif",{"$f":"SUM(Anggaran!$C$8:C$8)","v":{"v":-3714,"d":"-3,714"}},{"$f":"SUM(Anggaran!$C$8:D$8)","v":76},{"$f":"SUM(Anggaran!$C$8:E$8)","v":{"v":-1857,"d":"-1,857"}},{"$f":"SUM(Anggaran!$C$8:F$8)","v":{"v":-3670,"d":"-3,670"}},{"$f":"SUM(Anggaran!$C$8:G$8)","v":-138},{"$f":"SUM(Anggaran!$C$8:H$8)","v":{"v":-3731,"d":"-3,731"}},{"$f":"SUM(Anggaran!$C$8:I$8)","v":{"v":-7974,"d":"-7,974"}},{"$f":"SUM(Anggaran!$C$8:J$8)","v":{"v":-6827,"d":"-6,827"}},{"$f":"SUM(Anggaran!$C$8:K$8)","v":{"v":-8810,"d":"-8,810"}},{"$f":"SUM(Anggaran!$C$8:L$8)","v":{"v":-10753,"d":"-10,753"}},{"$f":"SUM(Anggaran!$C$8:M$8)","v":{"v":-6811,"d":"-6,811"}},{"$f":"SUM(Anggaran!$C$8:N$8)","v":{"v":-7769,"d":"-7,769"}},{"$f":"SUM(Anggaran!$C$8:O$8)","v":{"v":-15538,"d":"-15,538"}}]
[]
[null,"Tahun Arus Kas Positif",{"$f":"IF(Anggaran!C$8<0,NA(),IF(period+2<>COLUMN(Anggaran!C$8),NA(),Anggaran!C$8))","v":{"$error":"#N/A"}},{"$f":"IF(Anggaran!D$8<0,NA(),IF(period+2<>COLUMN(Anggaran!D$8),NA(),Anggaran!D$8))","v":{"$error":"#N/A"}},{"$f":"IF(Anggaran!E$8<0,NA(),IF(period+2<>COLUMN(Anggaran!E$8),NA(),Anggaran!E$8))","v":{"$error":"#N/A"}},{"$f":"IF(Anggaran!F$8<0,NA(),IF(period+2<>COLUMN(Anggaran!F$8),NA(),Anggaran!F$8))","v":{"$error":"#N/A"}},{"$f":"IF(Anggaran!G$8<0,NA(),IF(period+2<>COLUMN(Anggaran!G$8),NA(),Anggaran!G$8))","v":{"$error":"#N/A"}},{"$f":"IF(Anggaran!H$8<0,NA(),IF(period+2<>COLUMN(Anggaran!H$8),NA(),Anggaran!H$8))","v":{"$error":"#N/A"}},{"$f":"IF(Anggaran!I$8<0,NA(),IF(period+2<>COLUMN(Anggaran!I$8),NA(),Anggaran!I$8))","v":{"$error":"#N/A"}},{"$f":"IF(Anggaran!J$8<0,NA(),IF(period+2<>COLUMN(Anggaran!J$8),NA(),Anggaran!J$8))","v":{"$error":"#N/A"}},{"$f":"IF(Anggaran!K$8<0,NA(),IF(period+2<>COLUMN(Anggaran!K$8),NA(),Anggaran!K$8))","v":{"$error":"#N/A"}},{"$f":"IF(Anggaran!L$8<0,NA(),IF(period+2<>COLUMN(Anggaran!L$8),NA(),Anggaran!L$8))","v":{"$error":"#N/A"}},{"$f":"IF(Anggaran!M$8<0,NA(),IF(period+2<>COLUMN(Anggaran!M$8),NA(),Anggaran!M$8))","v":{"$error":"#N/A"}},{"$f":"IF(Anggaran!N$8<0,NA(),IF(period+2<>COLUMN(Anggaran!N$8),NA(),Anggaran!N$8))","v":{"$error":"#N/A"}},{"$f":"IF(Anggaran!O$8<0,NA(),IF(period+2<>COLUMN(Anggaran!O$8),NA(),Anggaran!O$8))","v":{"$error":"#N/A"}}]
[null,"Tahun Arus Kas Negatif",{"$f":"IF(Anggaran!C$8>=0,NA(),IF(period+2<>COLUMN(Anggaran!C$8),NA(),Anggaran!C$8))","v":{"$error":"#N/A"}},{"$f":"IF(Anggaran!D$8>=0,NA(),IF(period+2<>COLUMN(Anggaran!D$8),NA(),Anggaran!D$8))","v":{"$error":"#N/A"}},{"$f":"IF(Anggaran!E$8>=0,NA(),IF(period+2<>COLUMN(Anggaran!E$8),NA(),Anggaran!E$8))","v":{"v":-1933,"d":"-1,933"}},{"$f":"IF(Anggaran!F$8>=0,NA(),IF(period+2<>COLUMN(Anggaran!F$8),NA(),Anggaran!F$8))","v":{"$error":"#N/A"}},{"$f":"IF(Anggaran!G$8>=0,NA(),IF(period+2<>COLUMN(Anggaran!G$8),NA(),Anggaran!G$8))","v":{"$error":"#N/A"}},{"$f":"IF(Anggaran!H$8>=0,NA(),IF(period+2<>COLUMN(Anggaran!H$8),NA(),Anggaran!H$8))","v":{"$error":"#N/A"}},{"$f":"IF(Anggaran!I$8>=0,NA(),IF(period+2<>COLUMN(Anggaran!I$8),NA(),Anggaran!I$8))","v":{"$error":"#N/A"}},{"$f":"IF(Anggaran!J$8>=0,NA(),IF(period+2<>COLUMN(Anggaran!J$8),NA(),Anggaran!J$8))","v":{"$error":"#N/A"}},{"$f":"IF(Anggaran!K$8>=0,NA(),IF(period+2<>COLUMN(Anggaran!K$8),NA(),Anggaran!K$8))","v":{"$error":"#N/A"}},{"$f":"IF(Anggaran!L$8>=0,NA(),IF(period+2<>COLUMN(Anggaran!L$8),NA(),Anggaran!L$8))","v":{"$error":"#N/A"}},{"$f":"IF(Anggaran!M$8>=0,NA(),IF(period+2<>COLUMN(Anggaran!M$8),NA(),Anggaran!M$8))","v":{"$error":"#N/A"}},{"$f":"IF(Anggaran!N$8>=0,NA(),IF(period+2<>COLUMN(Anggaran!N$8),NA(),Anggaran!N$8))","v":{"$error":"#N/A"}},{"$f":"IF(Anggaran!O$8>=0,NA(),IF(period+2<>COLUMN(Anggaran!O$8),NA(),Anggaran!O$8))","v":{"$error":"#N/A"}}]
{"$rows_empty":7}
[null,{"$f":"LOWER(display_long_period)","v":"maret"}]
[null,{"$f":"display_long_period & \" Penghasilan\"","v":"Maret Penghasilan"},{"$f":"INDEX(Anggaran!$C$6:$P$6,,period)","v":{"v":4000,"d":"Rp4,000"}}]
[null,{"$f":"display_long_period & \" Pengeluaran: \" & TEXT(INDEX(Anggaran!$C$7:$P$7,,period),\"$#,##0\")","v":"Maret Pengeluaran: $5933,0"},{"$f":"INDEX(Anggaran!$C$7:$P$7,,period)","v":{"v":5933,"d":"Rp5,933"}}]
[null,{"$f":"display_long_period & \" Alur Kas\"","v":"Maret Alur Kas"},{"$f":"ABS(INDEX(Anggaran!$C$8:$P$8,,period))","v":{"v":1933,"d":"Rp1,933"}},{"$f":"REPT(\"-\",INDEX(Anggaran!$C$8:$P$8,,period)<0)","v":"-"}]