{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Pemasukan Bulanan","Biaya Hidup Bulanan","Biaya Sekolah Semester"],"not_rendered":{"charts":1,"images":1,"defined_names":4},"read":"whole","date_system":"1900"}

{"sheet":"Pemasukan Bulanan","index":0,"n_rows":13,"n_cols":5,"rows_kept":13}
[{"$nulls":4}," "]
[]
[null,"Uang keluar setiap bulan",{"$f":"Total_Pengeluaran_Bulanan+Biaya_Semester_Bulanan","v":{"v":2188.333333333333,"d":"Rp2,188"}}]
[null,"Biaya hidup bulanan",{"$f":"SUM(Pengeluaran_Bulanan[Jumlah])","v":{"v":920,"d":"Rp920"}}]
[null,"Biaya semester sekolah bulanan",{"$f":"SUM(Biaya_Semester[Jumlah])/Lama_Semester","v":{"v":1268.3333333333333,"d":"Rp1,268"}}]
[null,"Uang masuk setiap bulan",{"$f":"SUM(Pemasukan_Bulanan[Jumlah])","v":{"v":2460,"d":"Rp2,460"}}]
[null,"Jumlah kelebihan (kekurangan)",{"$f":"C6-C3","v":{"v":271.66666666666697,"d":"Rp272"}}]
[null,"Uang masuk setiap bulan"]
[null,"Item","Jumlah"]
[null,"Pendapatan dari pekerjaan",{"v":850,"d":"Rp850.00"}]
[null,"Hibah bantuan keuangan",{"v":1200,"d":"Rp1,200.00"}]
[null,"Ibu & Ayah",{"v":400,"d":"Rp400.00"}]
[null,"Lainnya",{"v":10,"d":"Rp10.00"}]

{"sheet":"Biaya Hidup Bulanan","index":1,"n_rows":15,"n_cols":3,"rows_kept":15}
[null,"Yang saya bayarkan setiap bulan"]
[null,"Item","Jumlah"]
[null,"Sewa",{"v":280,"d":"Rp280.00"}]
[null,"Kebutuhan Umum",{"v":35,"d":"Rp35.00"}]
[null,"Ponsel",{"v":40,"d":"Rp40.00"}]
[null,"Bahan Makanan",{"v":75,"d":"Rp75.00"}]
[null,"Pembayaran mobil",{"v":240,"d":"Rp240.00"}]
[null,"Asuransi mobil",{"v":55,"d":"Rp55.00"}]
[null,"Bahan bakar",{"v":40,"d":"Rp40.00"}]
[null,"Pinjaman",{"v":25,"d":"Rp25.00"}]
[null,"Kartu kredit",{"v":35,"d":"Rp35.00"}]
[null,"Perawatan pribadi",{"v":20,"d":"Rp20.00"}]
[null,"Hiburan",{"v":30,"d":"Rp30.00"}]
[null,"Lain-lain",{"v":25,"d":"Rp25.00"}]
[null,"Dana darurat",{"v":20,"d":"Rp20.00"}]

{"sheet":"Biaya Sekolah Semester","index":2,"n_rows":6,"n_cols":5,"rows_kept":6}
[null,"Yang saya perlukan semester ini",null,"Panjang semester (bulan):",3]
[null,"Item","Jumlah"]
[null,"Biaya Kuliah",{"v":2500,"d":"Rp2,500.00"}]
[null,"Biaya laboratorium",{"v":525,"d":"Rp525.00"}]
[null,"Buku",{"v":600,"d":"Rp600.00"}]
[null,"Biaya lainnya",{"v":180,"d":"Rp180.00"}]