{"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 DIHABISKAN"]
[null,{"$f":"TotalPengeluaranBulanan","v":2336000},null,null,{"$f":"TotalPengeluaranBulanan/TotalPendapatanBulanan","v":{"v":0.6229333333333333,"d":"62%"}}]
[null,"RINGKASAN"]
[null,"Total Pendapatan Bulanan","Total Pengeluaran Bulanan","Saldo"]
[null,{"$f":"TotalPendapatanBulanan","v":{"v":3750000,"d":"Rp3,750,000"}},{"$f":"TotalPengeluaranBulanan","v":{"v":2336000,"d":"Rp2,336,000"}},{"$f":"TotalPendapatanBulanan-TotalPengeluaranBulanan","v":{"v":1414000,"d":"Rp1,414,000"}}]

{"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,"Penghasilan 1",{"v":2500000,"d":"Rp2,500,000.00"}]
[null,"Pendapatan 2",{"v":1000000,"d":"Rp1,000,000.00"}]
[null,"Lainnya",{"v":250000,"d":"Rp250,000.00"}]

{"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":800000,"d":"Rp800,000.00"}]
[null,"Listrik",{"v":120000,"d":"Rp120,000.00"}]
[null,"Gas",{"v":50000,"d":"Rp50,000.00"}]
[null,"Ponsel",{"v":45000,"d":"Rp45,000.00"}]
[null,"Bahan Makanan",{"v":500000,"d":"Rp500,000.00"}]
[null,"Pembayaran mobil",{"v":273000,"d":"Rp273,000.00"}]
[null,"Pengeluaran otomatis",{"v":120000,"d":"Rp120,000.00"}]
[null,"Pinjaman kuliah",{"v":50000,"d":"Rp50,000.00"}]
[null,"Kartu kredit",{"v":100000,"d":"Rp100,000.00"}]
[null,"Asuransi Otomatis",{"v":78000,"d":"Rp78,000.00"}]
[null,"Perawatan pribadi",{"v":50000,"d":"Rp50,000.00"}]
[null,"Hiburan",{"v":100000,"d":"Rp100,000.00"}]
[null,"Lain-lain",{"v":50000,"d":"Rp50,000.00"}]