{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["MULAI","ANGGARAN BULANAN PRIBADI"],"read":"whole","date_system":"1900"}

{"sheet":"MULAI","index":0,"n_rows":7,"n_cols":2,"rows_kept":7}
[null,"TENTANG TEMPLAT INI"]
[null,"Gunakan lembar kerja Anggaran Bulanan Pribadi ini untuk melacak Prakiraan Pendapatan dan Pendapatan Aktual Bulanan serta Prakiraan Biaya dan Biaya Aktual."]
[null,"Masukkan pengeluaran yang dihabiskan pada berbagai kategori dalam tabel masing-masing."]
[null,"Prakiraan Saldo, Saldo Aktual, dan Selisih akan dihitung secara otomatis."]
[null,"Catatan: "]
[null,"Instruksi tambahan telah tersedia dalam kolom A di lembar kerja ANGGARAN BULANAN PRIBADI. 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 dalam lembar kerja, tekan SHIFT kemudian F10 di dalam tabel, pilih opsi TABEL, lalu pilih TEKS ALTERNATIF."]

{"sheet":"ANGGARAN BULANAN PRIBADI","index":1,"n_rows":64,"n_cols":10,"rows_kept":64,"merged":[[3,1,5,1],[3,2,3,3],[3,6,4,8],[3,9,4,9],[4,2,4,3],[5,2,5,3],[5,6,6,8],[5,9,6,9],[7,1,9,1],[7,2,7,3],[7,6,8,8],[7,9,8,9],[8,2,8,3],[9,2,9,3],[22,6,22,9],[23,1,23,4],[31,6,31,9],[33,1,33,4],[38,6,38,9],[40,1,40,4],[44,6,44,9],[46,1,46,4],[50,6,50,9],[54,1,54,4],[57,6,57,9],[58,6,59,8],[58,9,59,9],[60,6,61,8],[60,9,61,9],[62,6,63,8],[62,9,63,9],[64,1,64,4]]}
["Buat Anggaran Bulanan Pribadi dalam lembar kerja ini. Instruksi bermanfaat tentang cara menggunakan lembar kerja berada dalam sel di kolom ini. Tekan panah bawah untuk memulai."]
["Judul lembar kerja berada dalam sel di sebelah kanan. Instruksi berikutnya berada dalam sel A4.","ANGGARAN BULANAN PRIBADI"]
[]
["Label Prakiraan Pendapatan Bulanan berada dalam sel di sebelah kanan. Masukkan Pendapatan 1 dalam sel E4 dan Pendapatan Tambahan di E5 untuk menghitung Total pendapatan bulanan di E6. Instruksi berikutnya berada dalam sel A6.","PRAKIRAAN PENDAPATAN BULANAN","Pendapatan 1",null,{"v":4300,"d":"Rp4,300.00"},null,"PRAKIRAAN SALDO \n(Prakiraan pendapatan dikurangi pengeluaran)",null,null,{"$f":"E6-J59","v":{"v":3405,"d":"Rp3,405.00"}}]
[null,null,"Pendapatan tambahan",null,{"v":300,"d":"Rp300.00"}]
["Prakiraan Saldo akan dihitung secara otomatis di sel J4, Saldo Aktual di J6, dan Selisih di J8. Instruksi berikutnya berada dalam sel A8.",null,"Total pendapatan bulanan",null,{"$f":"SUM(E4:E5)","v":{"v":4600,"d":"Rp4,600.00"}},null,"SALDO AKTUAL \n(Pendapatan aktual dikurangi pengeluaran)",null,null,{"$f":"E10-J61","v":{"v":3064,"d":"Rp3,064.00"}}]
[]
["Label Pendapatan Bulanan Aktual berada dalam sel di sebelah kanan. Masukkan Pendapatan 1 di sel E8 dan Pendapatan Tambahan di E9 untuk menghitung Total pendapatan bulanan di E10. Instruksi berikutnya berada dalam sel A12.","PENDAPATAN BULANAN AKTUAL","Pendapatan 1",null,{"v":4000,"d":"Rp4,000.00"},null,"SELISIH \n(Aktual dikurangi prakiraan)",null,null,{"$f":"J6-J4","v":{"v":-341,"d":"-Rp341.00"}}]
[null,null,"Pendapatan tambahan",null,{"v":300,"d":"Rp300.00"}]
[null,null,"Total pendapatan bulanan",null,{"$f":"SUM(E8:E9)","v":{"v":4300,"d":"Rp4,300.00"}}]
[]
["Masukkan detail dalam tabel Rumah di sel sebelah kanan dan dalam tabel Hiburan mulai dari sel G12. Instruksi berikutnya berada dalam sel A25.","RUMAH","Prakiraan Biaya","Biaya Aktual","Selisih",null,"HIBURAN","Prakiraan Biaya","Biaya Aktual","Selisih"]
[null,"Hipotek atau sewa",{"v":1000,"d":"Rp1,000.00"},{"v":1000,"d":"Rp1,000.00"},{"$f":"Rumah[[#This Row],[Prakiraan Biaya]]-Rumah[[#This Row],[Biaya Aktual]]","v":{"v":0,"d":"Rp0.00"}},null,"Video/DVD",null,null,{"$f":"Hiburan[[#This Row],[Prakiraan Biaya]]-Hiburan[[#This Row],[Biaya Aktual]]","v":{"v":0,"d":"Rp0.00"}}]
[null,"Telepon",{"v":54,"d":"Rp54.00"},{"v":100,"d":"Rp100.00"},{"$f":"Rumah[[#This Row],[Prakiraan Biaya]]-Rumah[[#This Row],[Biaya Aktual]]","v":{"v":-46,"d":"-Rp46.00"}},null,"CD",null,null,{"$f":"Hiburan[[#This Row],[Prakiraan Biaya]]-Hiburan[[#This Row],[Biaya Aktual]]","v":{"v":0,"d":"Rp0.00"}}]
[null,"Listrik",{"v":44,"d":"Rp44.00"},{"v":56,"d":"Rp56.00"},{"$f":"Rumah[[#This Row],[Prakiraan Biaya]]-Rumah[[#This Row],[Biaya Aktual]]","v":{"v":-12,"d":"-Rp12.00"}},null,"Film",null,null,{"$f":"Hiburan[[#This Row],[Prakiraan Biaya]]-Hiburan[[#This Row],[Biaya Aktual]]","v":{"v":0,"d":"Rp0.00"}}]
[null,"Gas",{"v":22,"d":"Rp22.00"},{"v":28,"d":"Rp28.00"},{"$f":"Rumah[[#This Row],[Prakiraan Biaya]]-Rumah[[#This Row],[Biaya Aktual]]","v":{"v":-6,"d":"-Rp6.00"}},null,"Konser",null,null,{"$f":"Hiburan[[#This Row],[Prakiraan Biaya]]-Hiburan[[#This Row],[Biaya Aktual]]","v":{"v":0,"d":"Rp0.00"}}]
[null,"Air dan saluran pembuangan",{"v":8,"d":"Rp8.00"},{"v":8,"d":"Rp8.00"},{"$f":"Rumah[[#This Row],[Prakiraan Biaya]]-Rumah[[#This Row],[Biaya Aktual]]","v":{"v":0,"d":"Rp0.00"}},null,"Acara olahraga",null,null,{"$f":"Hiburan[[#This Row],[Prakiraan Biaya]]-Hiburan[[#This Row],[Biaya Aktual]]","v":{"v":0,"d":"Rp0.00"}}]
[null,"TV Kabel",{"v":34,"d":"Rp34.00"},{"v":34,"d":"Rp34.00"},{"$f":"Rumah[[#This Row],[Prakiraan Biaya]]-Rumah[[#This Row],[Biaya Aktual]]","v":{"v":0,"d":"Rp0.00"}},null,"Teater langsung",null,null,{"$f":"Hiburan[[#This Row],[Prakiraan Biaya]]-Hiburan[[#This Row],[Biaya Aktual]]","v":{"v":0,"d":"Rp0.00"}}]
[null,"Pembuangan limbah",{"v":10,"d":"Rp10.00"},{"v":10,"d":"Rp10.00"},{"$f":"Rumah[[#This Row],[Prakiraan Biaya]]-Rumah[[#This Row],[Biaya Aktual]]","v":{"v":0,"d":"Rp0.00"}},null,"Lainnya",null,null,{"$f":"Hiburan[[#This Row],[Prakiraan Biaya]]-Hiburan[[#This Row],[Biaya Aktual]]","v":{"v":0,"d":"Rp0.00"}}]
[null,"Pemeliharaan atau perbaikan",{"v":23,"d":"Rp23.00"},{"v":0,"d":"Rp0.00"},{"$f":"Rumah[[#This Row],[Prakiraan Biaya]]-Rumah[[#This Row],[Biaya Aktual]]","v":{"v":23,"d":"Rp23.00"}},null,"Lainnya",null,null,{"$f":"Hiburan[[#This Row],[Prakiraan Biaya]]-Hiburan[[#This Row],[Biaya Aktual]]","v":{"v":0,"d":"Rp0.00"}}]
[null,"Persediaan",{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},{"$f":"Rumah[[#This Row],[Prakiraan Biaya]]-Rumah[[#This Row],[Biaya Aktual]]","v":{"v":0,"d":"Rp0.00"}},null,"Lainnya",null,null,{"$f":"Hiburan[[#This Row],[Prakiraan Biaya]]-Hiburan[[#This Row],[Biaya Aktual]]","v":{"v":0,"d":"Rp0.00"}}]
[null,"Lainnya",{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},{"$f":"Rumah[[#This Row],[Prakiraan Biaya]]-Rumah[[#This Row],[Biaya Aktual]]","v":{"v":0,"d":"Rp0.00"}},null,"Subtotal",null,null,{"$f":"SUBTOTAL(109,Hiburan[Selisih])","v":{"v":0,"d":"Rp0.00"}}]
[null,"Subtotal",null,null,{"$f":"SUBTOTAL(109,Rumah[Selisih])","v":{"v":-41,"d":"-Rp41.00"}}]
[{"$nulls":6},"PINJAMAN","Prakiraan Biaya","Biaya Aktual","Selisih"]
["Masukkan detail dalam tabel Transportasi di sel sebelah kanan dan dalam tabel Pinjaman mulai dari sel G24. Instruksi berikutnya berada dalam sel A35.","TRANSPORTASI","Prakiraan Biaya","Biaya Aktual","Selisih",null,"Pribadi",null,null,{"$f":"Pinjaman[[#This Row],[Prakiraan Biaya]]-Pinjaman[[#This Row],[Biaya Aktual]]","v":{"v":0,"d":"Rp0.00"}}]
[null,"Pembayaran kendaraan",null,null,{"$f":"Transportasi[[#This Row],[Prakiraan Biaya]]-Transportasi[[#This Row],[Biaya Aktual]]","v":{"v":0,"d":"Rp0.00"}},null,"Siswa",null,null,{"$f":"Pinjaman[[#This Row],[Prakiraan Biaya]]-Pinjaman[[#This Row],[Biaya Aktual]]","v":{"v":0,"d":"Rp0.00"}}]
[null,"Biaya bus/taksi",null,null,{"$f":"Transportasi[[#This Row],[Prakiraan Biaya]]-Transportasi[[#This Row],[Biaya Aktual]]","v":{"v":0,"d":"Rp0.00"}},null,"Kartu kredit",null,null,{"$f":"Pinjaman[[#This Row],[Prakiraan Biaya]]-Pinjaman[[#This Row],[Biaya Aktual]]","v":{"v":0,"d":"Rp0.00"}}]
[null,"Asuransi",null,null,{"$f":"Transportasi[[#This Row],[Prakiraan Biaya]]-Transportasi[[#This Row],[Biaya Aktual]]","v":{"v":0,"d":"Rp0.00"}},null,"Kartu kredit",null,null,{"$f":"Pinjaman[[#This Row],[Prakiraan Biaya]]-Pinjaman[[#This Row],[Biaya Aktual]]","v":{"v":0,"d":"Rp0.00"}}]
[null,"Surat-surat",null,null,{"$f":"Transportasi[[#This Row],[Prakiraan Biaya]]-Transportasi[[#This Row],[Biaya Aktual]]","v":{"v":0,"d":"Rp0.00"}},null,"Kartu kredit",null,null,{"$f":"Pinjaman[[#This Row],[Prakiraan Biaya]]-Pinjaman[[#This Row],[Biaya Aktual]]","v":{"v":0,"d":"Rp0.00"}}]
[null,"Bahan bakar",null,null,{"$f":"Transportasi[[#This Row],[Prakiraan Biaya]]-Transportasi[[#This Row],[Biaya Aktual]]","v":{"v":0,"d":"Rp0.00"}},null,"Lainnya",null,null,{"$f":"Pinjaman[[#This Row],[Prakiraan Biaya]]-Pinjaman[[#This Row],[Biaya Aktual]]","v":{"v":0,"d":"Rp0.00"}}]
[null,"Pemeliharaan",null,null,{"$f":"Transportasi[[#This Row],[Prakiraan Biaya]]-Transportasi[[#This Row],[Biaya Aktual]]","v":{"v":0,"d":"Rp0.00"}},null,"Subtotal",null,null,{"$f":"SUBTOTAL(109,Pinjaman[Selisih])","v":{"v":0,"d":"Rp0.00"}}]
[null,"Lainnya",null,null,{"$f":"Transportasi[[#This Row],[Prakiraan Biaya]]-Transportasi[[#This Row],[Biaya Aktual]]","v":{"v":0,"d":"Rp0.00"}}]
[null,"Subtotal",null,null,{"$f":"SUBTOTAL(109,Transportasi[Selisih])","v":{"v":0,"d":"Rp0.00"}},null,"PAJAK","Prakiraan Biaya","Biaya Aktual","Selisih"]
[{"$nulls":6},"Provinsi",null,null,{"$f":"Pajak[[#This Row],[Prakiraan Biaya]]-Pajak[[#This Row],[Biaya Aktual]]","v":{"v":0,"d":"Rp0.00"}}]
["Masukkan detail dalam tabel Asuransi mulai dari sel di sebelah kanan dan dalam tabel Pajak mulai dari sel G33. Instruksi berikutnya berada dalam sel A42.","ASURANSI","Prakiraan Biaya","Biaya Aktual","Selisih",null,"Negara",null,null,{"$f":"Pajak[[#This Row],[Prakiraan Biaya]]-Pajak[[#This Row],[Biaya Aktual]]","v":{"v":0,"d":"Rp0.00"}}]
[null,"Rumah",null,null,{"$f":"Asuransi[[#This Row],[Prakiraan Biaya]]-Asuransi[[#This Row],[Biaya Aktual]]","v":{"v":0,"d":"Rp0.00"}},null,"Kabupaten/Kota",null,null,{"$f":"Pajak[[#This Row],[Prakiraan Biaya]]-Pajak[[#This Row],[Biaya Aktual]]","v":{"v":0,"d":"Rp0.00"}}]
[null,"Kesehatan",null,null,{"$f":"Asuransi[[#This Row],[Prakiraan Biaya]]-Asuransi[[#This Row],[Biaya Aktual]]","v":{"v":0,"d":"Rp0.00"}},null,"Lainnya",null,null,{"$f":"Pajak[[#This Row],[Prakiraan Biaya]]-Pajak[[#This Row],[Biaya Aktual]]","v":{"v":0,"d":"Rp0.00"}}]
[null,"Jiwa",null,null,{"$f":"Asuransi[[#This Row],[Prakiraan Biaya]]-Asuransi[[#This Row],[Biaya Aktual]]","v":{"v":0,"d":"Rp0.00"}},null,"Subtotal",null,null,{"$f":"SUBTOTAL(109,Pajak[Selisih])","v":{"v":0,"d":"Rp0.00"}}]
[null,"Lainnya",null,null,{"$f":"Asuransi[[#This Row],[Prakiraan Biaya]]-Asuransi[[#This Row],[Biaya Aktual]]","v":{"v":0,"d":"Rp0.00"}}]
[null,"Subtotal",null,null,{"$f":"SUBTOTAL(109,Asuransi[Selisih])","v":{"v":0,"d":"Rp0.00"}},null,"TABUNGAN ATAU INVESTASI","Prakiraan Biaya","Biaya Aktual","Selisih"]
[{"$nulls":6},"Rekening pensiun",null,null,{"$f":"Tabungan[[#This Row],[Prakiraan Biaya]]-Tabungan[[#This Row],[Biaya Aktual]]","v":{"v":0,"d":"Rp0.00"}}]
["Masukkan detail dalam tabel Makanan mulai dari sel di sebelah kanan dan dalam tabel Tabungan mulai dari sel G40. Instruksi berikutnya berada dalam sel A48.","MAKANAN","Prakiraan Biaya","Biaya Aktual","Selisih",null,"Rekening investasi",null,null,{"$f":"Tabungan[[#This Row],[Prakiraan Biaya]]-Tabungan[[#This Row],[Biaya Aktual]]","v":{"v":0,"d":"Rp0.00"}}]
[null,"Bahan Makanan",null,null,{"$f":"Makanan[[#This Row],[Prakiraan Biaya]]-Makanan[[#This Row],[Biaya Aktual]]","v":{"v":0,"d":"Rp0.00"}},null,"Lainnya",null,null,{"$f":"Tabungan[[#This Row],[Prakiraan Biaya]]-Tabungan[[#This Row],[Biaya Aktual]]","v":{"v":0,"d":"Rp0.00"}}]
[null,"Makan",null,null,{"$f":"Makanan[[#This Row],[Prakiraan Biaya]]-Makanan[[#This Row],[Biaya Aktual]]","v":{"v":0,"d":"Rp0.00"}},null,"Subtotal",null,null,{"$f":"SUBTOTAL(109,Tabungan[Selisih])","v":{"v":0,"d":"Rp0.00"}}]
[null,"Lainnya",null,null,{"$f":"Makanan[[#This Row],[Prakiraan Biaya]]-Makanan[[#This Row],[Biaya Aktual]]","v":{"v":0,"d":"Rp0.00"}}]
[null,"Subtotal",null,null,{"$f":"SUBTOTAL(109,Makanan[Selisih])","v":{"v":0,"d":"Rp0.00"}},null,"HADIAH DAN DONASI","Prakiraan Biaya","Biaya Aktual","Selisih"]
[{"$nulls":6},"Amal 1",null,null,{"$f":"Hadiah[[#This Row],[Prakiraan Biaya]]-Hadiah[[#This Row],[Biaya Aktual]]","v":{"v":0,"d":"Rp0.00"}}]
["Masukkan detail dalam tabel Peliharaan mulai dari sel di sebelah kanan dan dalam tabel Hadiah mulai dari sel G46. Instruksi berikutnya berada dalam sel A56.","PELIHARAAN","Prakiraan Biaya","Biaya Aktual","Selisih",null,"Amal 2",null,null,{"$f":"Hadiah[[#This Row],[Prakiraan Biaya]]-Hadiah[[#This Row],[Biaya Aktual]]","v":{"v":0,"d":"Rp0.00"}}]
[null,"Makanan",null,null,{"$f":"Peliharaan[[#This Row],[Prakiraan Biaya]]-Peliharaan[[#This Row],[Biaya Aktual]]","v":{"v":0,"d":"Rp0.00"}},null,"Amal 3",null,null,{"$f":"Hadiah[[#This Row],[Prakiraan Biaya]]-Hadiah[[#This Row],[Biaya Aktual]]","v":{"v":0,"d":"Rp0.00"}}]
[null,"Pengobatan",null,null,{"$f":"Peliharaan[[#This Row],[Prakiraan Biaya]]-Peliharaan[[#This Row],[Biaya Aktual]]","v":{"v":0,"d":"Rp0.00"}},null,"Subtotal",null,null,{"$f":"SUBTOTAL(109,Hadiah[Selisih])","v":{"v":0,"d":"Rp0.00"}}]
[null,"Perawatan",null,null,{"$f":"Peliharaan[[#This Row],[Prakiraan Biaya]]-Peliharaan[[#This Row],[Biaya Aktual]]","v":{"v":0,"d":"Rp0.00"}}]
[null,"Mainan",null,null,{"$f":"Peliharaan[[#This Row],[Prakiraan Biaya]]-Peliharaan[[#This Row],[Biaya Aktual]]","v":{"v":0,"d":"Rp0.00"}},null,"HUKUM","Prakiraan Biaya","Biaya Aktual","Selisih"]
[null,"Lainnya",null,null,{"$f":"Peliharaan[[#This Row],[Prakiraan Biaya]]-Peliharaan[[#This Row],[Biaya Aktual]]","v":{"v":0,"d":"Rp0.00"}},null,"Pengacara",null,null,{"$f":"Hukum[[#This Row],[Prakiraan Biaya]]-Hukum[[#This Row],[Biaya Aktual]]","v":{"v":0,"d":"Rp0.00"}}]
[null,"Subtotal",null,null,{"$f":"SUBTOTAL(109,Peliharaan[Selisih])","v":{"v":0,"d":"Rp0.00"}},null,"Alimentasi",null,null,{"$f":"Hukum[[#This Row],[Prakiraan Biaya]]-Hukum[[#This Row],[Biaya Aktual]]","v":{"v":0,"d":"Rp0.00"}}]
[{"$nulls":6},"Pembayaran atas hak gadai atau putusan",null,null,{"$f":"Hukum[[#This Row],[Prakiraan Biaya]]-Hukum[[#This Row],[Biaya Aktual]]","v":{"v":0,"d":"Rp0.00"}}]
["Masukkan detail dalam tabel Perawatan Pribadi mulai dari sel di sebelah kanan dan dalam tabel Hukum mulai dari sel G52. Instruksi berikutnya berada dalam sel A59.","PERAWATAN PRIBADI","Prakiraan Biaya","Biaya Aktual","Selisih",null,"Lainnya",null,null,{"$f":"Hukum[[#This Row],[Prakiraan Biaya]]-Hukum[[#This Row],[Biaya Aktual]]","v":{"v":0,"d":"Rp0.00"}}]
[null,"Pengobatan",null,null,{"$f":"PerawatanPribadi[[#This Row],[Prakiraan Biaya]]-PerawatanPribadi[[#This Row],[Biaya Aktual]]","v":{"v":0,"d":"Rp0.00"}},null,"Subtotal",null,null,{"$f":"SUBTOTAL(109,Hukum[Selisih])","v":{"v":0,"d":"Rp0.00"}}]
[null,"Rambut/kuku",null,null,{"$f":"PerawatanPribadi[[#This Row],[Prakiraan Biaya]]-PerawatanPribadi[[#This Row],[Biaya Aktual]]","v":{"v":0,"d":"Rp0.00"}}]
["Total Prakiraan Biaya akan dihitung secara otomatis di sel J59, Total Biaya Aktual di J61, dan Total Selisih di J63.","Pakaian",null,null,{"$f":"PerawatanPribadi[[#This Row],[Prakiraan Biaya]]-PerawatanPribadi[[#This Row],[Biaya Aktual]]","v":{"v":0,"d":"Rp0.00"}},null,"TOTAL PRAKIRAAN BIAYA",null,null,{"$f":"SUBTOTAL(109,Rumah[Prakiraan Biaya],Transportasi[Prakiraan Biaya],Asuransi[Prakiraan Biaya],Makanan[Prakiraan Biaya],Peliharaan[Prakiraan Biaya],PerawatanPribadi[Prakiraan Biaya],Hiburan[Prakiraan Biaya],Pinjaman[Prakiraan Biaya],Pajak[Prakiraan Biaya],Tabungan[Prakiraan Biaya],Hadiah[Prakiraan Biaya],Hukum[Prakiraan Biaya])","v":{"v":1195,"d":"Rp1,195.00"}}]
[null,"Cucian",null,null,{"$f":"PerawatanPribadi[[#This Row],[Prakiraan Biaya]]-PerawatanPribadi[[#This Row],[Biaya Aktual]]","v":{"v":0,"d":"Rp0.00"}}]
[null,"Klub kesehatan",null,null,{"$f":"PerawatanPribadi[[#This Row],[Prakiraan Biaya]]-PerawatanPribadi[[#This Row],[Biaya Aktual]]","v":{"v":0,"d":"Rp0.00"}},null,"TOTAL BIAYA AKTUAL",null,null,{"$f":"SUBTOTAL(109,Rumah[Biaya Aktual],Transportasi[Biaya Aktual],Asuransi[Biaya Aktual],Makanan[Biaya Aktual],Peliharaan[Biaya Aktual],PerawatanPribadi[Biaya Aktual],Hiburan[Biaya Aktual],Pinjaman[Biaya Aktual],Pajak[Biaya Aktual],Tabungan[Biaya Aktual],Hadiah[Biaya Aktual],Hukum[Biaya Aktual])","v":{"v":1236,"d":"Rp1,236.00"}}]
[null,"Iuran atau biaya organisasi",null,null,{"$f":"PerawatanPribadi[[#This Row],[Prakiraan Biaya]]-PerawatanPribadi[[#This Row],[Biaya Aktual]]","v":{"v":0,"d":"Rp0.00"}}]
[null,"Lainnya",null,null,{"$f":"PerawatanPribadi[[#This Row],[Prakiraan Biaya]]-PerawatanPribadi[[#This Row],[Biaya Aktual]]","v":{"v":0,"d":"Rp0.00"}},null,"TOTAL SELISIH",null,null,{"$f":"J59-J61","v":{"v":-41,"d":"-Rp41.00"}}]
[null,"Subtotal",null,null,{"$f":"SUBTOTAL(109,PerawatanPribadi[Selisih])","v":{"v":0,"d":"Rp0.00"}}]