{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Anggaran Keluarga Bulanan"],"read":"whole","date_system":"1900"}

{"sheet":"Anggaran Keluarga Bulanan","index":0,"n_rows":67,"n_cols":10,"rows_kept":67}
[null,"Anggaran Keluarga Bulanan"]
[null,"Tabel Ringkasan","Total\nPrakiraan Biaya","Total\nBiaya Aktual","Total\nSelisih",null,"Prakiraan Sumber Pendapatan Bulanan","Jumlah"]
[null,null,{"$f":"Rumah[[#Totals],[Prakiraan Biaya]]+Transportasi[[#Totals],[Prakiraan Biaya]]+Asuransi[[#Totals],[Prakiraan Biaya]]+Makanan[[#Totals],[Prakiraan Biaya]]+Anak[[#Totals],[Prakiraan Biaya]]+Hukum[[#Totals],[Prakiraan Biaya]]+Tabungan[[#Totals],[Prakiraan Biaya]]+Pinjaman[[#Totals],[Prakiraan Biaya]]+Hiburan[[#Totals],[Prakiraan Biaya]]+Pajak[[#Totals],[Prakiraan Biaya]]+PerawatanPribadi[[#Totals],[Prakiraan Biaya]]+Peliharaan[[#Totals],[Prakiraan Biaya]]+Hadiah[[#Totals],[Prakiraan Biaya]]","v":{"v":1203,"d":"Rp1,203"}},{"$f":"Rumah[[#Totals],[Biaya Aktual]]+Transportasi[[#Totals],[Biaya Aktual]]+Asuransi[[#Totals],[Biaya Aktual]]+Makanan[[#Totals],[Biaya Aktual]]+Anak[[#Totals],[Biaya Aktual]]+Hukum[[#Totals],[Biaya Aktual]]+Tabungan[[#Totals],[Biaya Aktual]]+Pinjaman[[#Totals],[Biaya Aktual]]+Hiburan[[#Totals],[Biaya Aktual]]+Pajak[[#Totals],[Biaya Aktual]]+PerawatanPribadi[[#Totals],[Biaya Aktual]]+Peliharaan[[#Totals],[Biaya Aktual]]+Hadiah[[#Totals],[Biaya Aktual]]","v":{"v":1317,"d":"Rp1,317"}},{"$f":"Rumah[[#Totals],[Selisih]]+Transportasi[[#Totals],[Selisih]]+Asuransi[[#Totals],[Selisih]]+Makanan[[#Totals],[Selisih]]+Anak[[#Totals],[Selisih]]+Hukum[[#Totals],[Selisih]]+Tabungan[[#Totals],[Selisih]]+Pinjaman[[#Totals],[Selisih]]+Hiburan[[#Totals],[Selisih]]+Pajak[[#Totals],[Selisih]]+PerawatanPribadi[[#Totals],[Selisih]]+Peliharaan[[#Totals],[Selisih]]+Hadiah[[#Totals],[Selisih]]","v":{"v":-114,"d":"-Rp114"}},null,"Pendapatan 1",{"v":4000,"d":"Rp4,000"}]
[{"$nulls":6},"Pendapatan 2",{"v":1200,"d":"Rp1,200"}]
[null,"Rumah","Prakiraan Biaya","Biaya Aktual","Selisih",null,"Pendapatan tambahan",{"v":300,"d":"Rp300"}]
[null,"Hipotek atau sewa",{"v":1000,"d":"Rp1,000"},{"v":1000,"d":"Rp1,000"},{"$f":"Rumah[Prakiraan Biaya]-Rumah[Biaya Aktual]","v":{"v":0,"d":"Rp0"}},null,"Total pendapatan bulanan",{"$f":"SUM(H3:H5)","v":{"v":5500,"d":"Rp5,500"}}]
[null,"Hipotek atau sewa kedua",{"v":0,"d":"Rp0"},{"v":0,"d":"Rp0"},{"$f":"Rumah[Prakiraan Biaya]-Rumah[Biaya Aktual]","v":{"v":0,"d":"Rp0"}}]
[null,"Telepon",{"v":62,"d":"Rp62"},{"v":100,"d":"Rp100"},{"$f":"Rumah[Prakiraan Biaya]-Rumah[Biaya Aktual]","v":{"v":-38,"d":"-Rp38"}},null,"Sumber Pendapatan Bulanan Aktual","Jumlah"]
[null,"Listrik",{"v":44,"d":"Rp44"},{"v":125,"d":"Rp125"},{"$f":"Rumah[Prakiraan Biaya]-Rumah[Biaya Aktual]","v":{"v":-81,"d":"-Rp81"}},null,"Pendapatan 1",{"v":4000,"d":"Rp4,000"}]
[null,"Gas",{"v":22,"d":"Rp22"},{"v":35,"d":"Rp35"},{"$f":"Rumah[Prakiraan Biaya]-Rumah[Biaya Aktual]","v":{"v":-13,"d":"-Rp13"}},null,"Pendapatan 2",{"v":1200,"d":"Rp1,200"}]
[null,"Air dan saluran pembuangan",{"v":8,"d":"Rp8"},{"v":8,"d":"Rp8"},{"$f":"Rumah[Prakiraan Biaya]-Rumah[Biaya Aktual]","v":{"v":0,"d":"Rp0"}},null,"Pendapatan tambahan",{"v":300,"d":"Rp300"}]
[null,"TV Kabel",{"v":34,"d":"Rp34"},{"v":39,"d":"Rp39"},{"$f":"Rumah[Prakiraan Biaya]-Rumah[Biaya Aktual]","v":{"v":-5,"d":"-Rp5"}},null,"Total pendapatan bulanan",{"$f":"SUM(H9:H11)","v":{"v":5500,"d":"Rp5,500"}}]
[null,"Pembuangan limbah",{"v":10,"d":"Rp10"},{"v":10,"d":"Rp10"},{"$f":"Rumah[Prakiraan Biaya]-Rumah[Biaya Aktual]","v":{"v":0,"d":"Rp0"}}]
[null,"Pemeliharaan atau perbaikan",{"v":23,"d":"Rp23"},{"v":0,"d":"Rp0"},{"$f":"Rumah[Prakiraan Biaya]-Rumah[Biaya Aktual]","v":{"v":23,"d":"Rp23"}},null,"Saldo","Jumlah"]
[null,"Persediaan",{"v":0,"d":"Rp0"},{"v":0,"d":"Rp0"},{"$f":"Rumah[Prakiraan Biaya]-Rumah[Biaya Aktual]","v":{"v":0,"d":"Rp0"}},null,"Prakiraan saldo",{"$f":"SUM(H6-'Anggaran Keluarga Bulanan'!$C$3:$C$3)","v":{"v":4297,"d":"Rp4,297"}}]
[null,"Lainnya",{"v":0,"d":"Rp0"},{"v":0,"d":"Rp0"},{"$f":"Rumah[Prakiraan Biaya]-Rumah[Biaya Aktual]","v":{"v":0,"d":"Rp0"}},null,"Saldo aktual",{"$f":"SUM(H12-D3)","v":{"v":4183,"d":"Rp4,183"}}]
[null,"Total",{"$f":"SUBTOTAL(109,Rumah[Prakiraan Biaya])","v":{"v":1203,"d":"Rp1,203"}},{"$f":"SUBTOTAL(109,Rumah[Biaya Aktual])","v":{"v":1317,"d":"Rp1,317"}},{"$f":"SUBTOTAL(109,Rumah[Selisih])","v":{"v":-114,"d":"-Rp114"}},null,"Selisih",{"$f":"SUM(H16-H15)","v":{"v":-114,"d":"-Rp114"}}]
[]
[null,"Transportasi","Prakiraan Biaya","Biaya Aktual","Selisih",null,"Pinjaman","Prakiraan Biaya","Biaya Aktual","Selisih"]
[null,"Pembayaran kendaraan 1",null,null,{"$f":"Transportasi[Prakiraan Biaya]-Transportasi[Biaya Aktual]","v":{"v":0,"d":"Rp0"}},null,"Pribadi",null,null,{"$f":"Pinjaman[Prakiraan Biaya]-Pinjaman[Biaya Aktual]","v":{"v":0,"d":"Rp0"}}]
[null,"Pembayaran kendaraan 2",null,null,{"$f":"Transportasi[Prakiraan Biaya]-Transportasi[Biaya Aktual]","v":{"v":0,"d":"Rp0"}},null,"Siswa",null,null,{"$f":"Pinjaman[Prakiraan Biaya]-Pinjaman[Biaya Aktual]","v":{"v":0,"d":"Rp0"}}]
[null,"Tarif bus/taksi",null,null,{"$f":"Transportasi[Prakiraan Biaya]-Transportasi[Biaya Aktual]","v":{"v":0,"d":"Rp0"}},null,"Kartu kredit",null,null,{"$f":"Pinjaman[Prakiraan Biaya]-Pinjaman[Biaya Aktual]","v":{"v":0,"d":"Rp0"}}]
[null,"Asuransi",null,null,{"$f":"Transportasi[Prakiraan Biaya]-Transportasi[Biaya Aktual]","v":{"v":0,"d":"Rp0"}},null,"Kartu kredit",null,null,{"$f":"Pinjaman[Prakiraan Biaya]-Pinjaman[Biaya Aktual]","v":{"v":0,"d":"Rp0"}}]
[null,"Surat-surat",null,null,{"$f":"Transportasi[Prakiraan Biaya]-Transportasi[Biaya Aktual]","v":{"v":0,"d":"Rp0"}},null,"Kartu kredit",null,null,{"$f":"Pinjaman[Prakiraan Biaya]-Pinjaman[Biaya Aktual]","v":{"v":0,"d":"Rp0"}}]
[null,"Bahan bakar",null,null,{"$f":"Transportasi[Prakiraan Biaya]-Transportasi[Biaya Aktual]","v":{"v":0,"d":"Rp0"}},null,"Lainnya",null,null,{"$f":"Pinjaman[Prakiraan Biaya]-Pinjaman[Biaya Aktual]","v":{"v":0,"d":"Rp0"}}]
[null,"Pemeliharaan",null,null,{"$f":"Transportasi[Prakiraan Biaya]-Transportasi[Biaya Aktual]","v":{"v":0,"d":"Rp0"}},null,"Total",{"$f":"SUBTOTAL(109,Pinjaman[Prakiraan Biaya])","v":{"v":0,"d":"Rp0"}},{"$f":"SUBTOTAL(109,Pinjaman[Biaya Aktual])","v":{"v":0,"d":"Rp0"}},{"$f":"SUBTOTAL(109,Pinjaman[Selisih])","v":{"v":0,"d":"Rp0"}}]
[null,"Lainnya",null,null,{"$f":"Transportasi[Prakiraan Biaya]-Transportasi[Biaya Aktual]","v":{"v":0,"d":"Rp0"}}]
[null,"Total",{"$f":"SUBTOTAL(109,Transportasi[Prakiraan Biaya])","v":{"v":0,"d":"Rp0"}},{"$f":"SUBTOTAL(109,Transportasi[Biaya Aktual])","v":{"v":0,"d":"Rp0"}},{"$f":"SUBTOTAL(109,Transportasi[Selisih])","v":{"v":0,"d":"Rp0"}},null,"Hiburan","Prakiraan Biaya","Biaya Aktual","Selisih"]
[{"$nulls":6},"Video/DVD",null,null,{"$f":"Hiburan[Prakiraan Biaya]-Hiburan[Biaya Aktual]","v":{"v":0,"d":"Rp0"}}]
[null,"Asuransi","Prakiraan Biaya","Biaya Aktual","Selisih",null,"CD",null,null,{"$f":"Hiburan[Prakiraan Biaya]-Hiburan[Biaya Aktual]","v":{"v":0,"d":"Rp0"}}]
[null,"Rumah",null,null,{"$f":"Asuransi[Prakiraan Biaya]-Asuransi[Biaya Aktual]","v":{"v":0,"d":"Rp0"}},null,"Film",null,null,{"$f":"Hiburan[Prakiraan Biaya]-Hiburan[Biaya Aktual]","v":{"v":0,"d":"Rp0"}}]
[null,"Kesehatan",null,null,{"$f":"Asuransi[Prakiraan Biaya]-Asuransi[Biaya Aktual]","v":{"v":0,"d":"Rp0"}},null,"Konser",null,null,{"$f":"Hiburan[Prakiraan Biaya]-Hiburan[Biaya Aktual]","v":{"v":0,"d":"Rp0"}}]
[null,"Jiwa",null,null,{"$f":"Asuransi[Prakiraan Biaya]-Asuransi[Biaya Aktual]","v":{"v":0,"d":"Rp0"}},null,"Acara olahraga",null,null,{"$f":"Hiburan[Prakiraan Biaya]-Hiburan[Biaya Aktual]","v":{"v":0,"d":"Rp0"}}]
[null,"Lainnya",null,null,{"$f":"Asuransi[Prakiraan Biaya]-Asuransi[Biaya Aktual]","v":{"v":0,"d":"Rp0"}},null,"Teater langsung",null,null,{"$f":"Hiburan[Prakiraan Biaya]-Hiburan[Biaya Aktual]","v":{"v":0,"d":"Rp0"}}]
[null,"Total",{"$f":"SUBTOTAL(109,Asuransi[Prakiraan Biaya])","v":{"v":0,"d":"Rp0"}},{"$f":"SUBTOTAL(109,Asuransi[Biaya Aktual])","v":{"v":0,"d":"Rp0"}},{"$f":"SUBTOTAL(109,Asuransi[Selisih])","v":{"v":0,"d":"Rp0"}},null,"Lainnya",null,null,{"$f":"Hiburan[Prakiraan Biaya]-Hiburan[Biaya Aktual]","v":{"v":0,"d":"Rp0"}}]
[{"$nulls":6},"Total",{"$f":"SUBTOTAL(109,Hiburan[Prakiraan Biaya])","v":{"v":0,"d":"Rp0"}},{"$f":"SUBTOTAL(109,Hiburan[Biaya Aktual])","v":{"v":0,"d":"Rp0"}},{"$f":"SUBTOTAL(109,Hiburan[Selisih])","v":{"v":0,"d":"Rp0"}}]
[null,"Makanan","Prakiraan Biaya","Biaya Aktual","Selisih"]
[null,"Bahan Makanan",null,null,{"$f":"Makanan[Prakiraan Biaya]-Makanan[Biaya Aktual]","v":{"v":0,"d":"Rp0"}},null,"Pajak","Prakiraan Biaya","Biaya Aktual","Selisih"]
[null,"Makan",null,null,{"$f":"Makanan[Prakiraan Biaya]-Makanan[Biaya Aktual]","v":{"v":0,"d":"Rp0"}},null,"Penghasilan",null,null,{"$f":"Pajak[Prakiraan Biaya]-Pajak[Biaya Aktual]","v":{"v":0,"d":"Rp0"}}]
[null,"Lainnya",null,null,{"$f":"Makanan[Prakiraan Biaya]-Makanan[Biaya Aktual]","v":{"v":0,"d":"Rp0"}},null,"Negara",null,null,{"$f":"Pajak[Prakiraan Biaya]-Pajak[Biaya Aktual]","v":{"v":0,"d":"Rp0"}}]
[null,"Total",{"$f":"SUBTOTAL(109,Makanan[Prakiraan Biaya])","v":{"v":0,"d":"Rp0"}},{"$f":"SUBTOTAL(109,Makanan[Biaya Aktual])","v":{"v":0,"d":"Rp0"}},{"$f":"SUBTOTAL(109,Makanan[Selisih])","v":{"v":0,"d":"Rp0"}},null,"Lokal",null,null,{"$f":"Pajak[Prakiraan Biaya]-Pajak[Biaya Aktual]","v":{"v":0,"d":"Rp0"}}]
[{"$nulls":6},"Lainnya",null,null,{"$f":"Pajak[Prakiraan Biaya]-Pajak[Biaya Aktual]","v":{"v":0,"d":"Rp0"}}]
[null,"Anak","Prakiraan Biaya","Biaya Aktual","Selisih",null,"Total",{"$f":"SUBTOTAL(109,Pajak[Prakiraan Biaya])","v":{"v":0,"d":"Rp0"}},{"$f":"SUBTOTAL(109,Pajak[Biaya Aktual])","v":{"v":0,"d":"Rp0"}},{"$f":"SUBTOTAL(109,Pajak[Selisih])","v":{"v":0,"d":"Rp0"}}]
[null,"Medis",null,null,{"$f":"Anak[Prakiraan Biaya]-Anak[Biaya Aktual]","v":{"v":0,"d":"Rp0"}}]
[null,"Pakaian",null,null,{"$f":"Anak[Prakiraan Biaya]-Anak[Biaya Aktual]","v":{"v":0,"d":"Rp0"}},null,"Perawatan Pribadi","Prakiraan Biaya","Biaya Aktual","Selisih"]
[null,"Biaya sekolah",null,null,{"$f":"Anak[Prakiraan Biaya]-Anak[Biaya Aktual]","v":{"v":0,"d":"Rp0"}},null,"Medis",null,null,{"$f":"PerawatanPribadi[Prakiraan Biaya]-PerawatanPribadi[Biaya Aktual]","v":{"v":0,"d":"Rp0"}}]
[null,"Perlengkapan sekolah",null,null,{"$f":"Anak[Prakiraan Biaya]-Anak[Biaya Aktual]","v":{"v":0,"d":"Rp0"}},null,"Rambut/kuku",null,null,{"$f":"PerawatanPribadi[Prakiraan Biaya]-PerawatanPribadi[Biaya Aktual]","v":{"v":0,"d":"Rp0"}}]
[null,"Iuran atau biaya organisasi",null,null,{"$f":"Anak[Prakiraan Biaya]-Anak[Biaya Aktual]","v":{"v":0,"d":"Rp0"}},null,"Pakaian",null,null,{"$f":"PerawatanPribadi[Prakiraan Biaya]-PerawatanPribadi[Biaya Aktual]","v":{"v":0,"d":"Rp0"}}]
[null,"Uang makan siang",null,null,{"$f":"Anak[Prakiraan Biaya]-Anak[Biaya Aktual]","v":{"v":0,"d":"Rp0"}},null,"Cucian",null,null,{"$f":"PerawatanPribadi[Prakiraan Biaya]-PerawatanPribadi[Biaya Aktual]","v":{"v":0,"d":"Rp0"}}]
[null,"Penitipan anak",null,null,{"$f":"Anak[Prakiraan Biaya]-Anak[Biaya Aktual]","v":{"v":0,"d":"Rp0"}},null,"Klub kesehatan",null,null,{"$f":"PerawatanPribadi[Prakiraan Biaya]-PerawatanPribadi[Biaya Aktual]","v":{"v":0,"d":"Rp0"}}]
[null,"Mainan/permainan",null,null,{"$f":"Anak[Prakiraan Biaya]-Anak[Biaya Aktual]","v":{"v":0,"d":"Rp0"}},null,"Iuran/biaya organisasi",null,null,{"$f":"PerawatanPribadi[Prakiraan Biaya]-PerawatanPribadi[Biaya Aktual]","v":{"v":0,"d":"Rp0"}}]
[null,"Lainnya",null,null,{"$f":"Anak[Prakiraan Biaya]-Anak[Biaya Aktual]","v":{"v":0,"d":"Rp0"}},null,"Lainnya",null,null,{"$f":"PerawatanPribadi[Prakiraan Biaya]-PerawatanPribadi[Biaya Aktual]","v":{"v":0,"d":"Rp0"}}]
[null,"Total",{"$f":"SUBTOTAL(109,Anak[Prakiraan Biaya])","v":{"v":0,"d":"Rp0"}},{"$f":"SUBTOTAL(109,Anak[Biaya Aktual])","v":{"v":0,"d":"Rp0"}},{"$f":"SUBTOTAL(109,Anak[Selisih])","v":{"v":0,"d":"Rp0"}},null,"Total",{"$f":"SUBTOTAL(109,PerawatanPribadi[Prakiraan Biaya])","v":{"v":0,"d":"Rp0"}},{"$f":"SUBTOTAL(109,PerawatanPribadi[Biaya Aktual])","v":{"v":0,"d":"Rp0"}},{"$f":"SUBTOTAL(109,PerawatanPribadi[Selisih])","v":{"v":0,"d":"Rp0"}}]
[]
[null,"Hukum","Prakiraan Biaya","Biaya Aktual","Selisih",null,"Peliharaan","Prakiraan Biaya","Biaya Aktual","Selisih"]
[null,"Jaksa",null,null,{"$f":"Hukum[Prakiraan Biaya]-Hukum[Biaya Aktual]","v":{"v":0,"d":"Rp0"}},null,"Makanan",null,null,{"$f":"Peliharaan[Prakiraan Biaya]-Peliharaan[Biaya Aktual]","v":{"v":0,"d":"Rp0"}}]
[null,"Alimentasi",null,null,{"$f":"Hukum[Prakiraan Biaya]-Hukum[Biaya Aktual]","v":{"v":0,"d":"Rp0"}},null,"Medis",null,null,{"$f":"Peliharaan[Prakiraan Biaya]-Peliharaan[Biaya Aktual]","v":{"v":0,"d":"Rp0"}}]
[null,"Pembayaran",null,null,{"$f":"Hukum[Prakiraan Biaya]-Hukum[Biaya Aktual]","v":{"v":0,"d":"Rp0"}},null,"Perawatan",null,null,{"$f":"Peliharaan[Prakiraan Biaya]-Peliharaan[Biaya Aktual]","v":{"v":0,"d":"Rp0"}}]
[null,"Lainnya",null,null,{"$f":"Hukum[Prakiraan Biaya]-Hukum[Biaya Aktual]","v":{"v":0,"d":"Rp0"}},null,"Mainan",null,null,{"$f":"Peliharaan[Prakiraan Biaya]-Peliharaan[Biaya Aktual]","v":{"v":0,"d":"Rp0"}}]
[null,"Total",{"$f":"SUBTOTAL(109,Hukum[Prakiraan Biaya])","v":{"v":0,"d":"Rp0"}},{"$f":"SUBTOTAL(109,Hukum[Biaya Aktual])","v":{"v":0,"d":"Rp0"}},{"$f":"SUBTOTAL(109,Hukum[Selisih])","v":{"v":0,"d":"Rp0"}},null,"Lainnya",null,null,{"$f":"Peliharaan[Prakiraan Biaya]-Peliharaan[Biaya Aktual]","v":{"v":0,"d":"Rp0"}}]
[{"$nulls":6},"Total",{"$f":"SUBTOTAL(109,Peliharaan[Prakiraan Biaya])","v":{"v":0,"d":"Rp0"}},{"$f":"SUBTOTAL(109,Peliharaan[Biaya Aktual])","v":{"v":0,"d":"Rp0"}},{"$f":"SUBTOTAL(109,Peliharaan[Selisih])","v":{"v":0,"d":"Rp0"}}]
[null,"Tabungan/Investasi","Prakiraan Biaya","Biaya Aktual","Selisih"]
[null,"Rekening pensiun",null,null,{"$f":"Tabungan[Prakiraan Biaya]-Tabungan[Biaya Aktual]","v":{"v":0,"d":"Rp0"}},null,"Hadiah dan Sumbangan","Prakiraan Biaya","Biaya Aktual","Selisih"]
[null,"Rekening investasi",null,null,{"$f":"Tabungan[Prakiraan Biaya]-Tabungan[Biaya Aktual]","v":{"v":0,"d":"Rp0"}},null,"Amal 1",null,null,{"$f":"Hadiah[Prakiraan Biaya]-Hadiah[Biaya Aktual]","v":{"v":0,"d":"Rp0"}}]
[null,"Perguruan Tinggi",null,null,{"$f":"Tabungan[Prakiraan Biaya]-Tabungan[Biaya Aktual]","v":{"v":0,"d":"Rp0"}},null,"Amal 2",null,null,{"$f":"Hadiah[Prakiraan Biaya]-Hadiah[Biaya Aktual]","v":{"v":0,"d":"Rp0"}}]
[null,"Lainnya",null,null,{"$f":"Tabungan[Prakiraan Biaya]-Tabungan[Biaya Aktual]","v":{"v":0,"d":"Rp0"}},null,"Amal 3",null,null,{"$f":"Hadiah[Prakiraan Biaya]-Hadiah[Biaya Aktual]","v":{"v":0,"d":"Rp0"}}]
[null,"Total",{"$f":"SUBTOTAL(109,Tabungan[Prakiraan Biaya])","v":{"v":0,"d":"Rp0"}},{"$f":"SUBTOTAL(109,Tabungan[Biaya Aktual])","v":{"v":0,"d":"Rp0"}},{"$f":"SUBTOTAL(109,Tabungan[Selisih])","v":{"v":0,"d":"Rp0"}},null,"Total",{"$f":"SUBTOTAL(109,Hadiah[Prakiraan Biaya])","v":{"v":0,"d":"Rp0"}},{"$f":"SUBTOTAL(109,Hadiah[Biaya Aktual])","v":{"v":0,"d":"Rp0"}},{"$f":"SUBTOTAL(109,Hadiah[Selisih])","v":{"v":0,"d":"Rp0"}}]