{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Ringkasan","Total","Pendapatan","Pengeluaran"],"not_rendered":{"defined_names":13},"read":"whole","date_system":"1900"}

{"sheet":"Ringkasan","index":0,"n_rows":6,"n_cols":3,"rows_kept":6,"merged":[[0,1,0,2],[1,1,1,2]]}
[null,"ANGGARAN BULANAN KELUARGA"]
[null,"RINGKASAN"]
[null,"Saldo","Jumlah"]
[null,"Prakiraan saldo (Prakiraan pendapatan dikurangi pengeluaran)",{"$f":"PrakiraanPendapatan-PrakiraanPengeluaran","v":{"v":1114,"d":"Rp1,114"}}]
[null,"Saldo sebenarnya (Pendapatan sebenarnya dikurangi pengeluaran)",{"$f":"PendapatanSebenarnya-PengeluaranSebenarnya","v":{"v":997,"d":"Rp997"}}]
[null,"Selisih (Sebenarnya dikurangi prakiraan)",{"$f":"SaldoSebenarnya-PrakiraanSaldo","v":{"v":-117,"d":"-Rp117"}}]

{"sheet":"Total","index":1,"n_rows":6,"n_cols":3,"rows_kept":6,"merged":[[0,1,0,2],[1,1,1,2]]}
[null,{"$f":"Judul_Buku_Kerja","v":"ANGGARAN BULANAN KELUARGA"}]
[null,"Total"]
[null,"Total","Jumlah"]
[null,"Total Prakiraan Biaya",{"$f":"PrakiraanPengeluaran","v":{"v":4486,"d":"Rp4,486"}}]
[null,"Total Biaya Sebenarnya",{"$f":"PengeluaranSebenarnya","v":{"v":4603,"d":"Rp4,603"}}]
[null,"Total Selisih",{"$f":"C4-C5","v":{"v":-117,"d":"-Rp117"}}]

{"sheet":"Pendapatan","index":2,"n_rows":7,"n_cols":5,"rows_kept":7,"merged":[[0,1,0,4],[1,1,1,4]]}
[null,{"$f":"Judul_Buku_Kerja","v":"ANGGARAN BULANAN KELUARGA"}]
[null,"PENDAPATAN"]
[null,"Prakiraan Pendapatan","Prakiraan","Sebenarnya","Selisih"]
[null,"Pendapatan 1",{"v":4000,"d":"Rp4,000.00"},{"v":4000,"d":"Rp4,000.00"},{"$f":"TabelPendapatan[[#This Row],[Prakiraan]]-TabelPendapatan[[#This Row],[Sebenarnya]]","v":{"v":0,"d":"Rp0.00"}}]
[null,"Pendapatan 2",{"v":1300,"d":"Rp1,300.00"},{"v":1300,"d":"Rp1,300.00"},{"$f":"TabelPendapatan[[#This Row],[Prakiraan]]-TabelPendapatan[[#This Row],[Sebenarnya]]","v":{"v":0,"d":"Rp0.00"}}]
[null,"Pendapatan tambahan",{"v":300,"d":"Rp300.00"},{"v":300,"d":"Rp300.00"},{"$f":"TabelPendapatan[[#This Row],[Prakiraan]]-TabelPendapatan[[#This Row],[Sebenarnya]]","v":{"v":0,"d":"Rp0.00"}}]
[null,"Total pendapatan bulanan",{"$f":"SUBTOTAL(109,TabelPendapatan[Prakiraan])","v":{"v":5600,"d":"Rp5,600.00"}},{"$f":"SUBTOTAL(109,TabelPendapatan[Sebenarnya])","v":{"v":5600,"d":"Rp5,600.00"}},{"$f":"SUBTOTAL(109,TabelPendapatan[Selisih])","v":{"v":0,"d":"Rp0.00"}}]

{"sheet":"Pengeluaran","index":3,"n_rows":80,"n_cols":6,"rows_kept":80,"merged":[[0,1,0,5],[1,1,1,5],[2,1,2,5]]}
[null,{"$f":"Judul_Buku_Kerja","v":"ANGGARAN BULANAN KELUARGA"}]
[null,"PENGELUARAN"]
[null,"Pemotong untuk memfilter Tabel Pengeluaran menurut kategori ada dalam sel ini."]
[null,"Kategori","Sub Kategori","Prakiraan","Sebenarnya","Selisih"]
[null,"Rumah","Hipotek atau sewa",{"v":1000,"d":"Rp1,000.00"},{"v":1000,"d":"Rp1,000.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":0,"d":"Rp0.00"}}]
[null,"Rumah","Hipotek atau sewa kedua",{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":0,"d":"Rp0.00"}}]
[null,"Rumah","Telepon",{"v":54,"d":"Rp54.00"},{"v":100,"d":"Rp100.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":-46,"d":"-Rp46.00"}}]
[null,"Rumah","Listrik",{"v":44,"d":"Rp44.00"},{"v":56,"d":"Rp56.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":-12,"d":"-Rp12.00"}}]
[null,"Rumah","Gas",{"v":22,"d":"Rp22.00"},{"v":28,"d":"Rp28.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":-6,"d":"-Rp6.00"}}]
[null,"Rumah","Air dan saluran pembuangan",{"v":8,"d":"Rp8.00"},{"v":8,"d":"Rp8.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":0,"d":"Rp0.00"}}]
[null,"Rumah","TV Kabel",{"v":34,"d":"Rp34.00"},{"v":34,"d":"Rp34.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":0,"d":"Rp0.00"}}]
[null,"Rumah","Pembuangan limbah",{"v":10,"d":"Rp10.00"},{"v":10,"d":"Rp10.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":0,"d":"Rp0.00"}}]
[null,"Rumah","Pemeliharaan atau perbaikan",{"v":23,"d":"Rp23.00"},{"v":0,"d":"Rp0.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":23,"d":"Rp23.00"}}]
[null,"Rumah","Persediaan",{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":0,"d":"Rp0.00"}}]
[null,"Rumah","Lainnya",{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":0,"d":"Rp0.00"}}]
[null,"Transportasi","Pembayaran kendaraan 1",{"v":16,"d":"Rp16.00"},{"v":66,"d":"Rp66.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":-50,"d":"-Rp50.00"}}]
[null,"Transportasi","Pembayaran kendaraan 2",{"v":35,"d":"Rp35.00"},{"v":42,"d":"Rp42.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":-7,"d":"-Rp7.00"}}]
[null,"Transportasi","Tarif bus/taksi",{"v":1,"d":"Rp1.00"},{"v":62,"d":"Rp62.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":-61,"d":"-Rp61.00"}}]
[null,"Transportasi","Asuransi",{"v":91,"d":"Rp91.00"},{"v":27,"d":"Rp27.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":64,"d":"Rp64.00"}}]
[null,"Transportasi","Surat-surat",{"v":80,"d":"Rp80.00"},{"v":89,"d":"Rp89.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":-9,"d":"-Rp9.00"}}]
[null,"Transportasi","Bahan bakar",{"v":18,"d":"Rp18.00"},{"v":93,"d":"Rp93.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":-75,"d":"-Rp75.00"}}]
[null,"Transportasi","Pemeliharaan",{"v":34,"d":"Rp34.00"},{"v":37,"d":"Rp37.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":-3,"d":"-Rp3.00"}}]
[null,"Transportasi","Lainnya",{"v":83,"d":"Rp83.00"},{"v":61,"d":"Rp61.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":22,"d":"Rp22.00"}}]
[null,"Asuransi","Rumah",{"v":48,"d":"Rp48.00"},{"v":63,"d":"Rp63.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":-15,"d":"-Rp15.00"}}]
[null,"Asuransi","Kesehatan",{"v":21,"d":"Rp21.00"},{"v":44,"d":"Rp44.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":-23,"d":"-Rp23.00"}}]
[null,"Asuransi","Jiwa",{"v":35,"d":"Rp35.00"},{"v":65,"d":"Rp65.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":-30,"d":"-Rp30.00"}}]
[null,"Asuransi","Lainnya",{"v":14,"d":"Rp14.00"},{"v":75,"d":"Rp75.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":-61,"d":"-Rp61.00"}}]
[null,"Makanan","Bahan Makanan",{"v":79,"d":"Rp79.00"},{"v":0,"d":"Rp0.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":79,"d":"Rp79.00"}}]
[null,"Makanan","Makan",{"v":56,"d":"Rp56.00"},{"v":50,"d":"Rp50.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":6,"d":"Rp6.00"}}]
[null,"Makanan","Lainnya",{"v":96,"d":"Rp96.00"},{"v":23,"d":"Rp23.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":73,"d":"Rp73.00"}}]
[null,"Anak-anak","Medis",{"v":90,"d":"Rp90.00"},{"v":90,"d":"Rp90.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":0,"d":"Rp0.00"}}]
[null,"Anak-anak","Pakaian",{"v":33,"d":"Rp33.00"},{"v":30,"d":"Rp30.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":3,"d":"Rp3.00"}}]
[null,"Anak-anak","Biaya sekolah",{"v":86,"d":"Rp86.00"},{"v":64,"d":"Rp64.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":22,"d":"Rp22.00"}}]
[null,"Anak-anak","Perlengkapan sekolah",{"v":76,"d":"Rp76.00"},{"v":2,"d":"Rp2.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":74,"d":"Rp74.00"}}]
[null,"Anak-anak","Iuran atau biaya organisasi",{"v":60,"d":"Rp60.00"},{"v":90,"d":"Rp90.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":-30,"d":"-Rp30.00"}}]
[null,"Anak-anak","Uang makan siang",{"v":37,"d":"Rp37.00"},{"v":60,"d":"Rp60.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":-23,"d":"-Rp23.00"}}]
[null,"Anak-anak","Penitipan anak",{"v":22,"d":"Rp22.00"},{"v":70,"d":"Rp70.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":-48,"d":"-Rp48.00"}}]
[null,"Anak-anak","Mainan/permainan",{"v":80,"d":"Rp80.00"},{"v":21,"d":"Rp21.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":59,"d":"Rp59.00"}}]
[null,"Anak-anak","Lainnya",{"v":65,"d":"Rp65.00"},{"v":20,"d":"Rp20.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":45,"d":"Rp45.00"}}]
[null,"Binatang Peliharaan","Makanan",{"v":37,"d":"Rp37.00"},{"v":34,"d":"Rp34.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":3,"d":"Rp3.00"}}]
[null,"Binatang Peliharaan","Medis",{"v":74,"d":"Rp74.00"},{"v":86,"d":"Rp86.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":-12,"d":"-Rp12.00"}}]
[null,"Binatang Peliharaan","Perawatan",{"v":80,"d":"Rp80.00"},{"v":92,"d":"Rp92.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":-12,"d":"-Rp12.00"}}]
[null,"Binatang Peliharaan","Mainan",{"v":61,"d":"Rp61.00"},{"v":22,"d":"Rp22.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":39,"d":"Rp39.00"}}]
[null,"Binatang Peliharaan","Lainnya",{"v":83,"d":"Rp83.00"},{"v":51,"d":"Rp51.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":32,"d":"Rp32.00"}}]
[null,"Perawatan Pribadi","Medis",{"v":28,"d":"Rp28.00"},{"v":10,"d":"Rp10.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":18,"d":"Rp18.00"}}]
[null,"Perawatan Pribadi","Rambut/kuku",{"v":25,"d":"Rp25.00"},{"v":81,"d":"Rp81.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":-56,"d":"-Rp56.00"}}]
[null,"Perawatan Pribadi","Pakaian",{"v":59,"d":"Rp59.00"},{"v":72,"d":"Rp72.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":-13,"d":"-Rp13.00"}}]
[null,"Perawatan Pribadi","Cucian",{"v":89,"d":"Rp89.00"},{"v":90,"d":"Rp90.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":-1,"d":"-Rp1.00"}}]
[null,"Perawatan Pribadi","Klub kesehatan",{"v":78,"d":"Rp78.00"},{"v":48,"d":"Rp48.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":30,"d":"Rp30.00"}}]
[null,"Perawatan Pribadi","Iuran atau biaya organisasi",{"v":6,"d":"Rp6.00"},{"v":73,"d":"Rp73.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":-67,"d":"-Rp67.00"}}]
[null,"Perawatan Pribadi","Lainnya",{"v":80,"d":"Rp80.00"},{"v":66,"d":"Rp66.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":14,"d":"Rp14.00"}}]
[null,"Hiburan","Video/DVD",{"v":11,"d":"Rp11.00"},{"v":29,"d":"Rp29.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":-18,"d":"-Rp18.00"}}]
[null,"Hiburan","CD",{"v":77,"d":"Rp77.00"},{"v":32,"d":"Rp32.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":45,"d":"Rp45.00"}}]
[null,"Hiburan","Film",{"v":71,"d":"Rp71.00"},{"v":43,"d":"Rp43.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":28,"d":"Rp28.00"}}]
[null,"Hiburan","Konser",{"v":64,"d":"Rp64.00"},{"v":21,"d":"Rp21.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":43,"d":"Rp43.00"}}]
[null,"Hiburan","Acara olahraga",{"v":47,"d":"Rp47.00"},{"v":57,"d":"Rp57.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":-10,"d":"-Rp10.00"}}]
[null,"Hiburan","Teater langsung",{"v":28,"d":"Rp28.00"},{"v":1,"d":"Rp1.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":27,"d":"Rp27.00"}}]
[null,"Hiburan","Lainnya",{"v":13,"d":"Rp13.00"},{"v":42,"d":"Rp42.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":-29,"d":"-Rp29.00"}}]
[null,"Pinjaman","Pribadi",{"v":65,"d":"Rp65.00"},{"v":6,"d":"Rp6.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":59,"d":"Rp59.00"}}]
[null,"Pinjaman","Siswa",{"v":100,"d":"Rp100.00"},{"v":36,"d":"Rp36.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":64,"d":"Rp64.00"}}]
[null,"Pinjaman","Kartu kredit",{"v":29,"d":"Rp29.00"},{"v":69,"d":"Rp69.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":-40,"d":"-Rp40.00"}}]
[null,"Pinjaman","Kartu kredit",{"v":64,"d":"Rp64.00"},{"v":3,"d":"Rp3.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":61,"d":"Rp61.00"}}]
[null,"Pinjaman","Kartu kredit",{"v":34,"d":"Rp34.00"},{"v":35,"d":"Rp35.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":-1,"d":"-Rp1.00"}}]
[null,"Pinjaman","Lainnya",{"v":38,"d":"Rp38.00"},{"v":52,"d":"Rp52.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":-14,"d":"-Rp14.00"}}]
[null,"Pajak","Federal",{"v":84,"d":"Rp84.00"},{"v":36,"d":"Rp36.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":48,"d":"Rp48.00"}}]
[null,"Pajak","Negara",{"v":2,"d":"Rp2.00"},{"v":83,"d":"Rp83.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":-81,"d":"-Rp81.00"}}]
[null,"Pajak","Lokal",{"v":40,"d":"Rp40.00"},{"v":20,"d":"Rp20.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":20,"d":"Rp20.00"}}]
[null,"Pajak","Lainnya",{"v":35,"d":"Rp35.00"},{"v":72,"d":"Rp72.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":-37,"d":"-Rp37.00"}}]
[null,"Tabungan atau Investasi","Rekening pensiun",{"v":34,"d":"Rp34.00"},{"v":20,"d":"Rp20.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":14,"d":"Rp14.00"}}]
[null,"Tabungan atau Investasi","Rekening investasi",{"v":68,"d":"Rp68.00"},{"v":98,"d":"Rp98.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":-30,"d":"-Rp30.00"}}]
[null,"Tabungan atau Investasi","Perguruan Tinggi",{"v":89,"d":"Rp89.00"},{"v":68,"d":"Rp68.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":21,"d":"Rp21.00"}}]
[null,"Tabungan atau Investasi","Lainnya",{"v":82,"d":"Rp82.00"},{"v":26,"d":"Rp26.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":56,"d":"Rp56.00"}}]
[null,"Hadiah dan Sumbangan","Amal 1",{"v":41,"d":"Rp41.00"},{"v":85,"d":"Rp85.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":-44,"d":"-Rp44.00"}}]
[null,"Hadiah dan Sumbangan","Amal 2",{"v":0,"d":"Rp0.00"},{"v":69,"d":"Rp69.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":-69,"d":"-Rp69.00"}}]
[null,"Hadiah dan Sumbangan","Amal 3",{"v":2,"d":"Rp2.00"},{"v":57,"d":"Rp57.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":-55,"d":"-Rp55.00"}}]
[null,"Hukum","Jaksa",{"v":7,"d":"Rp7.00"},{"v":98,"d":"Rp98.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":-91,"d":"-Rp91.00"}}]
[null,"Hukum","Alimentasi",{"v":39,"d":"Rp39.00"},{"v":85,"d":"Rp85.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":-46,"d":"-Rp46.00"}}]
[null,"Hukum","Pembayaran atas hak gadai atau putusan",{"v":78,"d":"Rp78.00"},{"v":84,"d":"Rp84.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":-6,"d":"-Rp6.00"}}]
[null,"Hukum","Lainnya",{"v":93,"d":"Rp93.00"},{"v":71,"d":"Rp71.00"},{"$f":"TabelPengeluaran[[#This Row],[Prakiraan]]-TabelPengeluaran[[#This Row],[Sebenarnya]]","v":{"v":22,"d":"Rp22.00"}}]
[null,"Total",{"$nulls":3},{"$f":"SUBTOTAL(109,TabelPengeluaran[Selisih])","v":{"v":-117,"d":"-Rp117.00"}}]