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

{"sheet":"Ringkasan","index":0,"n_rows":10,"n_cols":4,"rows_kept":10,"merged":[[1,1,1,3],[2,1,2,2],[5,1,5,2]]}
[{"$nulls":3},{"$f":"YEAR(TODAY())","v":2018}]
[null,"ANGGARAN BULANAN SEDERHANA"]
[null,"PERSENTASE PENGHASILAN YANG DIGUNAKAN"]
[null,{"$f":"TotalPengeluaranBulanan","v":2336},{"$f":"TotalPengeluaranBulanan/TotalPendapatanBulanan","v":{"v":0.584,"d":"58%"}}]
[]
[null,"RINGKASAN"]
[null,"Total Pendapatan Bulanan",{"$f":"TotalPendapatanBulanan","v":{"v":4000,"d":"Rp4,000.00"}}]
[null,"Total Pengeluaran Bulanan",{"$f":"TotalPengeluaranBulanan","v":{"v":2336,"d":"Rp2,336.00"}}]
[]
[null,"SALDO",{"$f":"TotalPendapatanBulanan-TotalPengeluaranBulanan","v":{"v":1664,"d":"Rp1,664.00"}}]

{"sheet":"Pendapatan Bulanan","index":1,"n_rows":6,"n_cols":3,"rows_kept":6,"merged":[[0,1,0,2]]}
[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,"Pendapatan 3",{"v":250,"d":"Rp250.00"}]
[null,"Lainnya",{"v":250,"d":"Rp250.00"}]

{"sheet":"Pengeluaran Bulanan","index":2,"n_rows":15,"n_cols":3,"rows_kept":15,"merged":[[0,1,0,2]]}
[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 Otomatis",{"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"}]