{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Mulai","Anggaran Pernikahan","Pakaian-Resepsi-Musik-Foto","Dekorasi-Bunga-Kado-Perjalanan"],"not_rendered":{"charts":1,"defined_names":22},"read":"whole","date_system":"1900"}

{"sheet":"Mulai","index":0,"n_rows":7,"n_cols":2,"rows_kept":7}
[null,"TENTANG TEMPLAT INI"]
[null,"Gunakan templat ini untuk mencatat pengeluaran pernikahan Anda."]
[null,"Masukkan biaya perkiraan dan aktual yang dikeluarkan untuk berbagai kategori dalam lembar kerja yang terpisah."]
[null,"Ringkasan Anggaran Pernikahan dan bagan diperbarui secara otomatis untuk Anda."]
[null,"Catatan: "]
[null,"Instruksi tambahan telah tersedia di kolom A dalam setiap lembar kerja. Teks ini disembunyikan secara sengaja. Untuk menghapus teks, pilih kolom A, lalu pilih HAPUS. Untuk memperlihatkan teks, pilih kolom A, lalu ubah warna font."]
[null,"Untuk mempelajari selengkapnya tentang tabel, tekan SHIFT lalu F10 dalam tabel, pilih opsi TABEL, lalu pilih TEKS ALTERNATIF."]

{"sheet":"Anggaran Pernikahan","index":1,"n_rows":19,"n_cols":6,"rows_kept":19,"merged":[[2,2,4,5],[18,2,42,5]]}
["Buat Anggaran Pernikahan dalam lembar kerja ini. Masukkan detail pada tabel dalam lembar kerja Pakaian-Resepsi-Musik-Foto dan lembar kerja Dekorasi-Bunga-Kado-Perjalanan untuk memperbarui ringkasan dan bagan di lembar kerja saat ini. Instruksi bermanfaat tentang cara menggunakan lembar kerja ada pada sel-sel dalam kolom ini. Label Tanggal Pernikahan ada pada sel C1.",null,"Tanggal Pernikahan:"]
["Masukkan Tanggal Pernikahan dalam sel C2. Hari Menuju Acara dihitung secara otomatis dalam sel E2.",null,{"$f":"TODAY()+365","v":"2019-12-04"},"Hari Menuju Acara:",{"$f":"C2-TODAY()","v":365}]
["Judul lembar kerja ini ada pada sel C3. Instruksi berikutnya ada pada sel A6.",null,"Ringkasan Anggaran Pernikahan"]
[]
[]
["Tabel Ringkasan Anggaran yang dimulai dari sel C6 diperbarui secara otomatis. Instruksi berikutnya ada pada sel A19.",null,"KATEGORI","PERKIRAAN","AKTUAL","LEBIH/KURANG"]
[null,null,"Pakaian",{"$f":"Est_Total_Pakaian","v":{"v":9490,"d":"9,490.00"}},{"$f":"Akt_Total_Pakaian","v":{"v":9770,"d":"9,770.00"}},{"$f":"RingkasanAnggaran[[#This Row],[PERKIRAAN]]-RingkasanAnggaran[[#This Row],[AKTUAL]]","v":{"v":-280,"d":"-280.00"}}]
[null,null,"Resepsi",{"$f":"Est_Total_Resepsi","v":{"v":1050,"d":"1,050.00"}},{"$f":"Akt_Total_Resepsi","v":{"v":928,"d":"928.00"}},{"$f":"RingkasanAnggaran[[#This Row],[PERKIRAAN]]-RingkasanAnggaran[[#This Row],[AKTUAL]]","v":{"v":122,"d":"122.00"}}]
[null,null,"Musik",{"$f":"Est_Total_Hiburan_Musik","v":{"v":600,"d":"600.00"}},{"$f":"Akt_Total_Hiburan_Musik","v":{"v":400,"d":"400.00"}},{"$f":"RingkasanAnggaran[[#This Row],[PERKIRAAN]]-RingkasanAnggaran[[#This Row],[AKTUAL]]","v":{"v":200,"d":"200.00"}}]
[null,null,"Percetakan",{"$f":"Est_Total_Percetakan_KertasSurat","v":{"v":935,"d":"935.00"}},{"$f":"Akt_Total_Percetakan_KertasSurat","v":{"v":870,"d":"870.00"}},{"$f":"RingkasanAnggaran[[#This Row],[PERKIRAAN]]-RingkasanAnggaran[[#This Row],[AKTUAL]]","v":{"v":65,"d":"65.00"}}]
[null,null,"Fotografi",{"$f":"Est_Total_Fotografi","v":{"v":1625,"d":"1,625.00"}},{"$f":"Akt_Total_Fotografi","v":{"v":1575,"d":"1,575.00"}},{"$f":"RingkasanAnggaran[[#This Row],[PERKIRAAN]]-RingkasanAnggaran[[#This Row],[AKTUAL]]","v":{"v":50,"d":"50.00"}}]
[null,null,"Dekorasi",{"$f":"Est_Total_Dekorasi","v":{"v":700,"d":"700.00"}},{"$f":"Akt_Total_Dekorasi","v":{"v":720,"d":"720.00"}},{"$f":"RingkasanAnggaran[[#This Row],[PERKIRAAN]]-RingkasanAnggaran[[#This Row],[AKTUAL]]","v":{"v":-20,"d":"-20.00"}}]
[null,null,"Bunga",{"$f":"Est_Total_Bunga","v":{"v":900,"d":"900.00"}},{"$f":"Akt_Total_Bunga","v":{"v":850,"d":"850.00"}},{"$f":"RingkasanAnggaran[[#This Row],[PERKIRAAN]]-RingkasanAnggaran[[#This Row],[AKTUAL]]","v":{"v":50,"d":"50.00"}}]
[null,null,"Hadiah",{"$f":"Est_Total_Hadiah","v":{"v":1345,"d":"1,345.00"}},{"$f":"Akt_Total_Hadiah","v":{"v":1075,"d":"1,075.00"}},{"$f":"RingkasanAnggaran[[#This Row],[PERKIRAAN]]-RingkasanAnggaran[[#This Row],[AKTUAL]]","v":{"v":270,"d":"270.00"}}]
[null,null,"Perjalanan",{"$f":"Est_Total_Transportasi_Perjalanan","v":{"v":100,"d":"100.00"}},{"$f":"Akt_Total_Transportasi_Perjalanan","v":{"v":165,"d":"165.00"}},{"$f":"RingkasanAnggaran[[#This Row],[PERKIRAAN]]-RingkasanAnggaran[[#This Row],[AKTUAL]]","v":{"v":-65,"d":"-65.00"}}]
[null,null,"Lainnya",{"$f":"Est_Total_Pengeluaran_Lain","v":{"v":885,"d":"885.00"}},{"$f":"Akt_Total_Pengeluaran_Lain","v":{"v":1021,"d":"1,021.00"}},{"$f":"RingkasanAnggaran[[#This Row],[PERKIRAAN]]-RingkasanAnggaran[[#This Row],[AKTUAL]]","v":{"v":-136,"d":"-136.00"}}]
[null,null,"Total Pengeluaran",{"$f":"SUBTOTAL(109,RingkasanAnggaran[PERKIRAAN])","v":{"v":17630,"d":"17,630.00"}},{"$f":"SUBTOTAL(109,RingkasanAnggaran[AKTUAL])","v":{"v":17374,"d":"17,374.00"}},{"$f":"SUBTOTAL(109,RingkasanAnggaran[LEBIH/KURANG])","v":{"v":256,"d":"256.00"}}]
[]
["Bagan pai dalam sel C19 diperbarui secara otomatis.",null,"Bagan pai yang memperlihatkan persentase pengeluaran dalam setiap kategori berada di sel ini."]

{"sheet":"Pakaian-Resepsi-Musik-Foto","index":2,"n_rows":56,"n_cols":6,"rows_kept":56,"merged":[[16,1,16,4],[28,1,28,4],[29,1,29,4],[35,1,35,4],[48,1,48,4]]}
["Masukkan biaya Perkiraan dan Aktual untuk setiap kategori ke dalam masing-masing tabel dalam lembar kerja ini. Jumlah lebih atau kurang dihitung secara otomatis. Label Pakaian ada pada sel di sebelah kanan Instruksi bermanfaat tentang cara menggunakan lembar kerja ada pada sel-sel dalam kolom ini. Tekan panah bawah untuk memulai.","Pakaian",{"$nulls":3}," "]
[" Masukkan detail dalam tabel Pakaian dimulai dari sel di sebelah kanan. Instruksi berikutnya ada pada sel A18.","KATEGORI","PERKIRAAN","AKTUAL","LEBIH/KURANG"," "]
[null,"Cincin pertunangan",{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},{"$f":"'Pakaian-Resepsi-Musik-Foto'!$C3-'Pakaian-Resepsi-Musik-Foto'!$D3","v":{"v":0,"d":"0.00"}}]
[null,"Cincin mempelai pria",{"v":2000,"d":"2,000.00"},{"v":2300,"d":"2,300.00"},{"$f":"'Pakaian-Resepsi-Musik-Foto'!$C4-'Pakaian-Resepsi-Musik-Foto'!$D4","v":{"v":-300,"d":"-300.00 "}}]
[null,"Gaun/tuksedo mempelai pria",{"v":3000,"d":"3,000.00"},{"v":2750,"d":"2,750.00"},{"$f":"'Pakaian-Resepsi-Musik-Foto'!$C5-'Pakaian-Resepsi-Musik-Foto'!$D5","v":{"v":250,"d":"250.00"}}]
[null,"Tudung/hiasan kepala mempelai pria",{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"$f":"'Pakaian-Resepsi-Musik-Foto'!$C6-'Pakaian-Resepsi-Musik-Foto'!$D6","v":{"v":0,"d":"0.00"}}]
[null,"Sepatu calon mempelai pria",{"v":350,"d":"350.00"},{"v":300,"d":"300.00"},{"$f":"'Pakaian-Resepsi-Musik-Foto'!$C7-'Pakaian-Resepsi-Musik-Foto'!$D7","v":{"v":50,"d":"50.00"}}]
[null,"Perhiasan mempelai pria",{"v":400,"d":"400.00"},{"v":550,"d":"550.00"},{"$f":"'Pakaian-Resepsi-Musik-Foto'!$C8-'Pakaian-Resepsi-Musik-Foto'!$D8","v":{"v":-150,"d":"-150.00 "}}]
[null,"Stoking mempelai pria",{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"$f":"'Pakaian-Resepsi-Musik-Foto'!$C9-'Pakaian-Resepsi-Musik-Foto'!$D9","v":{"v":0,"d":"0.00"}}]
[null,"Cincin mempelai wanita",{"v":300,"d":"300.00"},{"v":250,"d":"250.00"},{"$f":"'Pakaian-Resepsi-Musik-Foto'!$C10-'Pakaian-Resepsi-Musik-Foto'!$D10","v":{"v":50,"d":"50.00"}}]
[null,"Gaun/tuksedo mempelai wanita",{"v":300,"d":"300.00"},{"v":350,"d":"350.00"},{"$f":"'Pakaian-Resepsi-Musik-Foto'!$C11-'Pakaian-Resepsi-Musik-Foto'!$D11","v":{"v":-50,"d":"-50.00 "}}]
[null,"Tudung/hiasan kepala mempelai wanita",{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"$f":"'Pakaian-Resepsi-Musik-Foto'!$C12-'Pakaian-Resepsi-Musik-Foto'!$D12","v":{"v":0,"d":"0.00"}}]
[null,"Sepatu mempelai wanita",{"v":200,"d":"200.00"},{"v":175,"d":"175.00"},{"$f":"'Pakaian-Resepsi-Musik-Foto'!$C13-'Pakaian-Resepsi-Musik-Foto'!$D13","v":{"v":25,"d":"25.00"}}]
[null,"Perhiasan mempelai wanita",{"v":400,"d":"400.00"},{"v":550,"d":"550.00"},{"$f":"'Pakaian-Resepsi-Musik-Foto'!$C14-'Pakaian-Resepsi-Musik-Foto'!$D14","v":{"v":-150,"d":"-150.00 "}}]
[null,"Stoking mempelai wanita",{"v":20,"d":"20.00"},{"v":25,"d":"25.00"},{"$f":"'Pakaian-Resepsi-Musik-Foto'!$C15-'Pakaian-Resepsi-Musik-Foto'!$D15","v":{"v":-5,"d":"-5.00 "}}]
[null,"Total Pakaian",{"$f":"SUBTOTAL(109,Pakaian[PERKIRAAN])","v":{"v":9490,"d":"9,490.00"}},{"$f":"SUBTOTAL(109,Pakaian[AKTUAL])","v":{"v":9770,"d":"9,770.00"}},{"$f":"SUBTOTAL(109,Pakaian[LEBIH/KURANG])","v":{"v":-280,"d":"-280.00 "}}]
[]
["Label Resepsi ada pada sel di sebelah kanan.","Resepsi*"]
["Masukkan biaya Resepsi ke dalam tabel, tidak termasuk biaya Hiburan dan Dekorasi, mulai dari sel di sebelah kanan. Instruksi berikutnya ada pada sel A31.","KATEGORI","PERKIRAAN","AKTUAL","LEBIH/KURANG"]
[null,"Biaya aula/gedung",{"v":200,"d":"200.00"},{"v":150,"d":"150.00"},{"$f":"'Pakaian-Resepsi-Musik-Foto'!$C20-'Pakaian-Resepsi-Musik-Foto'!$D20","v":{"v":50,"d":"50.00"}}]
[null,"Meja dan kursi",{"v":100,"d":"100.00"},{"v":50,"d":"50.00"},{"$f":"'Pakaian-Resepsi-Musik-Foto'!$C21-'Pakaian-Resepsi-Musik-Foto'!$D21","v":{"v":50,"d":"50.00"}}]
[null,"Makanan",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"'Pakaian-Resepsi-Musik-Foto'!$C22-'Pakaian-Resepsi-Musik-Foto'!$D22","v":{"v":0,"d":"0.00"}}]
[null,"Minuman",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"'Pakaian-Resepsi-Musik-Foto'!$C23-'Pakaian-Resepsi-Musik-Foto'!$D23","v":{"v":0,"d":"0.00"}}]
[null,"Taplak",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"'Pakaian-Resepsi-Musik-Foto'!$C24-'Pakaian-Resepsi-Musik-Foto'!$D24","v":{"v":0,"d":"0.00"}}]
[null,"Kue",{"v":700,"d":"700.00"},{"v":700,"d":"700.00"},{"$f":"'Pakaian-Resepsi-Musik-Foto'!$C25-'Pakaian-Resepsi-Musik-Foto'!$D25","v":{"v":0,"d":"0.00"}}]
[null,"Suvenir",{"v":50,"d":"50.00"},{"v":28,"d":"28.00"},{"$f":"'Pakaian-Resepsi-Musik-Foto'!$C26-'Pakaian-Resepsi-Musik-Foto'!$D26","v":{"v":22,"d":"22.00"}}]
[null,"Staf dan tip",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"'Pakaian-Resepsi-Musik-Foto'!$C27-'Pakaian-Resepsi-Musik-Foto'!$D27","v":{"v":0,"d":"0.00"}}]
[null,"Total Resepsi",{"$f":"SUBTOTAL(109,Resepsi[PERKIRAAN])","v":{"v":1050,"d":"1,050.00"}},{"$f":"SUBTOTAL(109,Resepsi[AKTUAL])","v":{"v":928,"d":"928.00"}},{"$f":"SUBTOTAL(109,Resepsi[LEBIH/KURANG])","v":{"v":122,"d":"122.00"}}]
[null,"* Tidak termasuk hiburan dan dekorasi"]
[]
["Label Musik atau Hiburan ada pada sel di sebelah kanan.","Musik/Hiburan"]
["Masukkan detail ke dalam tabel Musik dimulai dari sel di sebelah kanan. Instruksi berikutnya ada pada sel A37.","KATEGORI","PERKIRAAN","AKTUAL","LEBIH/KURANG"]
[null,"Musisi untuk upacara",{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"$f":"'Pakaian-Resepsi-Musik-Foto'!$C33-'Pakaian-Resepsi-Musik-Foto'!$D33","v":{"v":0,"d":"0.00"}}]
[null,"Band/DJ untuk resepsi",{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"$f":"'Pakaian-Resepsi-Musik-Foto'!$C34-'Pakaian-Resepsi-Musik-Foto'!$D34","v":{"v":200,"d":"200.00"}}]
[null,"Total Musik/Hiburan",{"$f":"SUBTOTAL(109,Musik[PERKIRAAN])","v":{"v":600,"d":"600.00"}},{"$f":"SUBTOTAL(109,Musik[AKTUAL])","v":{"v":400,"d":"400.00"}},{"$f":"SUBTOTAL(109,Musik[LEBIH/KURANG])","v":{"v":200,"d":"200.00"}}]
[]
["Label Percetakan atau Alat Tulis Surat ada pada sel di sebelah kanan.","Percetakan/Alat Tulis"]
["Masukkan detail dalam tabel Percetakan dimulai dari sel di sebelah kanan. Instruksi berikutnya ada pada sel A50.","KATEGORI","PERKIRAAN","AKTUAL","LEBIH/KURANG"]
[null,"Undangan",{"v":500,"d":"500.00"},{"v":450,"d":"450.00"},{"$f":"'Pakaian-Resepsi-Musik-Foto'!$C39-'Pakaian-Resepsi-Musik-Foto'!$D39","v":{"v":50,"d":"50.00"}}]
[null,"Pengumuman",{"v":200,"d":"200.00"},{"v":175,"d":"175.00"},{"$f":"'Pakaian-Resepsi-Musik-Foto'!$C40-'Pakaian-Resepsi-Musik-Foto'!$D40","v":{"v":25,"d":"25.00"}}]
[null,"Kartu ucapan Terima Kasih",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"$f":"'Pakaian-Resepsi-Musik-Foto'!$C41-'Pakaian-Resepsi-Musik-Foto'!$D41","v":{"v":0,"d":"0.00"}}]
[null,"Alat tulis pribadi",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"'Pakaian-Resepsi-Musik-Foto'!$C42-'Pakaian-Resepsi-Musik-Foto'!$D42","v":{"v":0,"d":"0.00"}}]
[null,"Buku tamu",{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"$f":"'Pakaian-Resepsi-Musik-Foto'!$C43-'Pakaian-Resepsi-Musik-Foto'!$D43","v":{"v":0,"d":"0.00"}}]
[null,"Susunan Acara",{"v":75,"d":"75.00"},{"v":80,"d":"80.00"},{"$f":"'Pakaian-Resepsi-Musik-Foto'!$C44-'Pakaian-Resepsi-Musik-Foto'!$D44","v":{"v":-5,"d":"-5.00 "}}]
[null,"Serbet resepsi",{"v":35,"d":"35.00"},{"v":40,"d":"40.00"},{"$f":"'Pakaian-Resepsi-Musik-Foto'!$C45-'Pakaian-Resepsi-Musik-Foto'!$D45","v":{"v":-5,"d":"-5.00 "}}]
[null,"Korek",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"'Pakaian-Resepsi-Musik-Foto'!$C46-'Pakaian-Resepsi-Musik-Foto'!$D46","v":{"v":0,"d":"0.00"}}]
[null,"Kaligrafi",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"'Pakaian-Resepsi-Musik-Foto'!$C47-'Pakaian-Resepsi-Musik-Foto'!$D47","v":{"v":0,"d":"0.00"}}]
[null,"Total Percetakan/Kertas Surat",{"$f":"SUBTOTAL(109,Percetakan[PERKIRAAN])","v":{"v":935,"d":"935.00"}},{"$f":"SUBTOTAL(109,Percetakan[AKTUAL])","v":{"v":870,"d":"870.00"}},{"$f":"SUBTOTAL(109,Percetakan[LEBIH/KURANG])","v":{"v":65,"d":"65.00"}}]
[]
["Label Fotografi ada pada sel di sebelah kanan.","Fotografi"]
["Masukkan detail ke dalam tabel Fotografi dimulai dari sel di sebelah kanan.","KATEGORI","PERKIRAAN","AKTUAL","LEBIH/KURANG"]
[null,"Resmi",{"v":1300,"d":"1,300.00"},{"v":1300,"d":"1,300.00"},{"$f":"'Pakaian-Resepsi-Musik-Foto'!$C52-'Pakaian-Resepsi-Musik-Foto'!$D52","v":{"v":0,"d":"0.00"}}]
[null,"Cetakan tambahan",{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"$f":"'Pakaian-Resepsi-Musik-Foto'!$C53-'Pakaian-Resepsi-Musik-Foto'!$D53","v":{"v":0,"d":"0.00"}}]
[null,"Album foto",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"$f":"'Pakaian-Resepsi-Musik-Foto'!$C54-'Pakaian-Resepsi-Musik-Foto'!$D54","v":{"v":0,"d":"0.00"}}]
[null,"Videografi",{"v":200,"d":"200.00"},{"v":150,"d":"150.00"},{"$f":"'Pakaian-Resepsi-Musik-Foto'!$C55-'Pakaian-Resepsi-Musik-Foto'!$D55","v":{"v":50,"d":"50.00"}}]
[null,"Total Fotografi",{"$f":"SUBTOTAL(109,Fotografi[PERKIRAAN])","v":{"v":1625,"d":"1,625.00"}},{"$f":"SUBTOTAL(109,Fotografi[AKTUAL])","v":{"v":1575,"d":"1,575.00"}},{"$f":"SUBTOTAL(109,Fotografi[LEBIH/KURANG])","v":{"v":50,"d":"50.00"}}]

{"sheet":"Dekorasi-Bunga-Kado-Perjalanan","index":3,"n_rows":48,"n_cols":5,"rows_kept":48,"merged":[[8,1,8,4],[9,1,9,4],[18,1,18,4],[27,1,27,4],[34,1,34,4]]}
["Masukkan biaya Perkiraan dan Aktual untuk setiap kategori ke dalam masing-masing tabel dalam lembar kerja ini. Jumlah lebih atau kurang dihitung secara otomatis. Label Dekorasi ada pada sel di sebelah kanan. Instruksi bermanfaat tentang cara menggunakan lembar kerja ada pada sel-sel dalam kolom ini. Tekan panah bawah untuk memulai.","Dekorasi*"]
["Masukkan biaya Dekorasi ke dalam tabel, tidak termasuk biaya bunga, mulai dari sel di sebelah kanan. Instruksi berikutnya ada pada sel A11.","KATEGORI","PERKIRAAN","AKTUAL","LEBIH/KURANG"]
[null,"Pita untuk tempat duduk",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"'Dekorasi-Bunga-Kado-Perjalanan'!$C3-'Dekorasi-Bunga-Kado-Perjalanan'!$D3","v":{"v":0,"d":"0.00"}}]
[null,"Hiasan",{"v":300,"d":"300.00"},{"v":320,"d":"320.00"},{"$f":"'Dekorasi-Bunga-Kado-Perjalanan'!$C4-'Dekorasi-Bunga-Kado-Perjalanan'!$D4","v":{"v":-20,"d":"-20.00 "}}]
[null,"Lilin",{"v":100,"d":"100.00"},{"v":75,"d":"75.00"},{"$f":"'Dekorasi-Bunga-Kado-Perjalanan'!$C5-'Dekorasi-Bunga-Kado-Perjalanan'!$D5","v":{"v":25,"d":"25.00"}}]
[null,"Lampu",{"v":100,"d":"100.00"},{"v":75,"d":"75.00"},{"$f":"'Dekorasi-Bunga-Kado-Perjalanan'!$C6-'Dekorasi-Bunga-Kado-Perjalanan'!$D6","v":{"v":25,"d":"25.00"}}]
[null,"Balon",{"v":200,"d":"200.00"},{"v":250,"d":"250.00"},{"$f":"'Dekorasi-Bunga-Kado-Perjalanan'!$C7-'Dekorasi-Bunga-Kado-Perjalanan'!$D7","v":{"v":-50,"d":"-50.00 "}}]
[null,"Total Dekorasi",{"$f":"SUBTOTAL(109,Dekorasi[PERKIRAAN])","v":{"v":700,"d":"700.00"}},{"$f":"SUBTOTAL(109,Dekorasi[AKTUAL])","v":{"v":720,"d":"720.00"}},{"$f":"SUBTOTAL(109,Dekorasi[LEBIH/KURANG])","v":{"v":-20,"d":"-20.00 "}}]
[null,"*Tidak termasuk bunga"]
[]
["Label Bunga ada pada sel di sebelah kanan.","Bunga"]
["Masukkan detail dalam tabel Bunga dimulai dari sel di sebelah kanan. Instruksi berikutnya ada pada sel A20.","KATEGORI","PERKIRAAN","AKTUAL","LEBIH/KURANG"]
[null,"Buket",{"v":500,"d":"500.00"},{"v":450,"d":"450.00"},{"$f":"'Dekorasi-Bunga-Kado-Perjalanan'!$C13-'Dekorasi-Bunga-Kado-Perjalanan'!$D13","v":{"v":50,"d":"50.00"}}]
[null,"Boutonnières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"'Dekorasi-Bunga-Kado-Perjalanan'!$C14-'Dekorasi-Bunga-Kado-Perjalanan'!$D14","v":{"v":0,"d":"0.00"}}]
[null,"Korsase",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"'Dekorasi-Bunga-Kado-Perjalanan'!$C15-'Dekorasi-Bunga-Kado-Perjalanan'!$D15","v":{"v":0,"d":"0.00"}}]
[null,"Upacara",{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"$f":"'Dekorasi-Bunga-Kado-Perjalanan'!$C16-'Dekorasi-Bunga-Kado-Perjalanan'!$D16","v":{"v":0,"d":"0.00"}}]
[null,"Resepsi",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"'Dekorasi-Bunga-Kado-Perjalanan'!$C17-'Dekorasi-Bunga-Kado-Perjalanan'!$D17","v":{"v":0,"d":"0.00"}}]
[null,"Total bunga",{"$f":"SUBTOTAL(109,Bunga[PERKIRAAN])","v":{"v":900,"d":"900.00"}},{"$f":"SUBTOTAL(109,Bunga[AKTUAL])","v":{"v":850,"d":"850.00"}},{"$f":"SUBTOTAL(109,Bunga[LEBIH/KURANG])","v":{"v":50,"d":"50.00"}}]
[]
["Label Hadiah ada pada sel di sebelah kanan.","Hadiah"]
["Masukkan detail ke dalam tabel Hadiah dimulai dari sel di sebelah kanan. Instruksi berikutnya ada pada sel A29.","KATEGORI","PERKIRAAN","AKTUAL","LEBIH/KURANG"]
[null,"Pengiring",{"v":1000,"d":"1,000.00"},{"v":400,"d":"400.00"},{"$f":"'Dekorasi-Bunga-Kado-Perjalanan'!$C22-'Dekorasi-Bunga-Kado-Perjalanan'!$D22","v":{"v":600,"d":"600.00"}}]
[null,"Mempelai pria",{"v":150,"d":"150.00"},{"v":200,"d":"200.00"},{"$f":"'Dekorasi-Bunga-Kado-Perjalanan'!$C23-'Dekorasi-Bunga-Kado-Perjalanan'!$D23","v":{"v":-50,"d":"-50.00 "}}]
[null,"Mempelai wanita",{"v":150,"d":"150.00"},{"v":200,"d":"200.00"},{"$f":"'Dekorasi-Bunga-Kado-Perjalanan'!$C24-'Dekorasi-Bunga-Kado-Perjalanan'!$D24","v":{"v":-50,"d":"-50.00 "}}]
[null,"Orang tua",{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"$f":"'Dekorasi-Bunga-Kado-Perjalanan'!$C25-'Dekorasi-Bunga-Kado-Perjalanan'!$D25","v":{"v":0,"d":"0.00"}}]
[null,"Pembaca pidato/peserta lain",{"v":20,"d":"20.00"},{"v":250,"d":"250.00"},{"$f":"'Dekorasi-Bunga-Kado-Perjalanan'!$C26-'Dekorasi-Bunga-Kado-Perjalanan'!$D26","v":{"v":-230,"d":"-230.00 "}}]
[null,"Total Hadiah",{"$f":"SUBTOTAL(109,Hadiah[PERKIRAAN])","v":{"v":1345,"d":"1,345.00"}},{"$f":"SUBTOTAL(109,Hadiah[AKTUAL])","v":{"v":1075,"d":"1,075.00"}},{"$f":"SUBTOTAL(109,Hadiah[LEBIH/KURANG])","v":{"v":270,"d":"270.00"}}]
[]
["Label Perjalanan atau Transportasi ada pada sel di sebelah kanan.","Perjalanan/Transportasi"]
["Masukkan detail ke dalam tabel Perjalanan dimulai dari sel di sebelah kanan. Instruksi berikutnya ada pada sel A36.","KATEGORI","PERKIRAAN","AKTUAL","LEBIH/KURANG"]
[null,"Limosin/mobil",{"v":100,"d":"100.00"},{"v":125,"d":"125.00"},{"$f":"'Dekorasi-Bunga-Kado-Perjalanan'!$C31-'Dekorasi-Bunga-Kado-Perjalanan'!$D31","v":{"v":-25,"d":"-25.00 "}}]
[null,"Parkir",{"v":0,"d":"0.00"},{"v":40,"d":"40.00"},{"$f":"'Dekorasi-Bunga-Kado-Perjalanan'!$C32-'Dekorasi-Bunga-Kado-Perjalanan'!$D32","v":{"v":-40,"d":"-40.00 "}}]
[null,"Taksi",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"'Dekorasi-Bunga-Kado-Perjalanan'!$C33-'Dekorasi-Bunga-Kado-Perjalanan'!$D33","v":{"v":0,"d":"0.00"}}]
[null,"Total Perjalanan/Transportasi",{"$f":"SUBTOTAL(109,Perjalanan[PERKIRAAN])","v":{"v":100,"d":"100.00"}},{"$f":"SUBTOTAL(109,Perjalanan[AKTUAL])","v":{"v":165,"d":"165.00"}},{"$f":"SUBTOTAL(109,Perjalanan[LEBIH/KURANG])","v":{"v":-65,"d":"-65.00 "}}]
[]
["Label Pengeluaran Lain ada pada sel di sebelah kanan.","Pengeluaran Lain"]
["Masukkan detail dalam tabel Pengeluaran Lain dimulai dari sel di sebelah kanan.","KATEGORI","PERKIRAAN","AKTUAL","LEBIH/KURANG"]
[null,"Penghulu",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"'Dekorasi-Bunga-Kado-Perjalanan'!$C38-'Dekorasi-Bunga-Kado-Perjalanan'!$D38","v":{"v":0,"d":"0.00"}}]
[null,"Biaya gereja/lokasi upacara",{"v":40,"d":"40.00"},{"v":55,"d":"55.00"},{"$f":"'Dekorasi-Bunga-Kado-Perjalanan'!$C39-'Dekorasi-Bunga-Kado-Perjalanan'!$D39","v":{"v":-15,"d":"-15.00 "}}]
[null,"Koordinator pernikahan",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"'Dekorasi-Bunga-Kado-Perjalanan'!$C40-'Dekorasi-Bunga-Kado-Perjalanan'!$D40","v":{"v":0,"d":"0.00"}}]
[null,"Makan malam geladi bersih",{"v":450,"d":"450.00"},{"v":450,"d":"450.00"},{"$f":"'Dekorasi-Bunga-Kado-Perjalanan'!$C41-'Dekorasi-Bunga-Kado-Perjalanan'!$D41","v":{"v":0,"d":"0.00"}}]
[null,"Pesta pertunangan",{"v":20,"d":"20.00"},{"v":50,"d":"50.00"},{"$f":"'Dekorasi-Bunga-Kado-Perjalanan'!$C42-'Dekorasi-Bunga-Kado-Perjalanan'!$D42","v":{"v":-30,"d":"-30.00 "}}]
[null,"Pesta lajang",{"v":30,"d":"30.00"},{"v":20,"d":"20.00"},{"$f":"'Dekorasi-Bunga-Kado-Perjalanan'!$C43-'Dekorasi-Bunga-Kado-Perjalanan'!$D43","v":{"v":10,"d":"10.00"}}]
[null,"Janji temu salon",{"v":45,"d":"45.00"},{"v":46,"d":"46.00"},{"$f":"'Dekorasi-Bunga-Kado-Perjalanan'!$C44-'Dekorasi-Bunga-Kado-Perjalanan'!$D44","v":{"v":-1,"d":"-1.00 "}}]
[null,"Pesta bujang",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"'Dekorasi-Bunga-Kado-Perjalanan'!$C45-'Dekorasi-Bunga-Kado-Perjalanan'!$D45","v":{"v":0,"d":"0.00"}}]
[null,"Makan siang",{"v":300,"d":"300.00"},{"v":400,"d":"400.00"},{"$f":"'Dekorasi-Bunga-Kado-Perjalanan'!$C46-'Dekorasi-Bunga-Kado-Perjalanan'!$D46","v":{"v":-100,"d":"-100.00 "}}]
[null,"Kamar hotel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"'Dekorasi-Bunga-Kado-Perjalanan'!$C47-'Dekorasi-Bunga-Kado-Perjalanan'!$D47","v":{"v":0,"d":"0.00"}}]
[null,"Total Pengeluaran Lain",{"$f":"SUBTOTAL(109,PengeluaranLain[PERKIRAAN])","v":{"v":885,"d":"885.00"}},{"$f":"SUBTOTAL(109,PengeluaranLain[AKTUAL])","v":{"v":1021,"d":"1,021.00"}},{"$f":"SUBTOTAL(109,PengeluaranLain[LEBIH/KURANG])","v":{"v":-136,"d":"-136.00 "}}]