{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Anggaran Pernikahan"],"not_rendered":{"charts":1,"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Anggaran Pernikahan","index":0,"n_rows":88,"n_cols":9,"rows_kept":88}
[]
[null,"Estimasi","Aktual","Lebih/Kurang"]
["Total Pengeluaran",{"$f":"SUM(B19,G27,B29,G38,B37,G49,B51,G64,G73,B67)","v":{"v":10,"d":"Rp10.00"}},{"$f":"SUM(C19,H27,C29,H38,C37,H49,C51,H64,H73,C67)","v":{"v":10,"d":"Rp10.00"}},{"$f":"B3-C3","v":{"v":0,"d":"Rp0.00"}}]
[]
[]
[null,"Estimasi","Aktual","Lebih/Kurang"]
["Pakaian"]
["Cincin pertunangan",{"v":1,"d":"Rp1.00"},{"v":1,"d":"Rp1.00"},{"$f":"B8-C8","v":{"v":0,"d":"Rp0.00"}}]
["Cincin pernikahan",{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},{"$f":"B9-C9","v":{"v":0,"d":"Rp0.00"}}]
["Gaun pengantin",{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"}]
["Tudung/hiasan kepala",{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"}]
["Sepatu",{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"}]
["Perhiasan",{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"}]
["Garter",{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"}]
["Stoking",{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"}]
["Tuksedo mempelai pria",{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"}]
["Sepatu mempelai pria",{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"}]
["Lainnya_______________________",{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"}]
["Total Pakaian",{"$f":"SUM(B8:B18)","v":{"v":1,"d":"Rp1.00"}},{"$f":"SUM(C8:C18)","v":{"v":1,"d":"Rp1.00"}},{"v":0,"d":"Rp0.00"},null,null,"Estimasi","Aktual","Lebih/Kurang"]
[{"$nulls":5},"Dekorasi"]
[{"$nulls":5},"Pita untuk kursi gereja/tempat duduk lainnya",{"v":1,"d":"Rp1.00"},{"v":1,"d":"Rp1.00"},{"$f":"G21-H21","v":{"v":0,"d":"Rp0.00"}}]
[null,"Estimasi","Aktual","Lebih/Kurang",null,"Hiasan meja (tidak termasuk bunga)",{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},{"$f":"G22-H22","v":{"v":0,"d":"Rp0.00"}}]
["Hadiah",{"$nulls":4},"Lilin",{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"}]
["Pengiring",{"v":1,"d":"Rp1.00"},{"v":1,"d":"Rp1.00"},{"$f":"B24-C24","v":{"v":0,"d":"Rp0.00"}},null,"Lampu",{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"}]
["Mempelai wanita dan pria",{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},null,"Balon",{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"}]
["Orang tua",{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},null,"Lainnya________________",{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"}]
["Pembaca pidato/peserta lain",{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},null,"Total Dekorasi",{"$f":"SUM(G21:G26)","v":{"v":1,"d":"Rp1.00"}},{"$f":"SUM(H21:H26)","v":{"v":1,"d":"Rp1.00"}},{"v":0,"d":"Rp0.00"}]
["Lainnya________________",{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"}]
["Total Hadiah",{"$f":"SUM(B24:B28)","v":{"v":1,"d":"Rp1.00"}},{"$f":"SUM(C24:C28)","v":{"v":1,"d":"Rp1.00"}},{"v":0,"d":"Rp0.00"}]
[{"$nulls":6},"Estimasi","Aktual","Lebih/Kurang"]
[{"$nulls":5},"Bunga"]
[null,"Estimasi","Aktual","Lebih/Kurang",null,"Buket",{"v":1,"d":"Rp1.00"},{"v":1,"d":"Rp1.00"},{"$f":"G32-H32","v":{"v":0,"d":"Rp0.00"}}]
["Musik",{"$nulls":4},"Boutonnières",{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"}]
["Musisi untuk upacara",{"v":1,"d":"Rp1.00"},{"v":1,"d":"Rp1.00"},{"$f":"B34-C34","v":{"v":0,"d":"Rp0.00"}},null,"Korsase",{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"}]
["Band/DJ untuk resepsi",{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},{"$f":"B35-C35","v":{"v":0,"d":"Rp0.00"}},null,"Upacara",{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"}]
["Lainnya________________",{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},null,"Resepsi",{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"}]
["Total Musik",{"$f":"SUM(B34:B36)","v":{"v":1,"d":"Rp1.00"}},{"$f":"SUM(C34:C36)","v":{"v":1,"d":"Rp1.00"}},{"v":0,"d":"Rp0.00"},null,"Lainnya________________",{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"}]
[{"$nulls":5},"Total Bunga",{"$f":"SUM(G32:G37)","v":{"v":1,"d":"Rp1.00"}},{"$f":"SUM(H32:H37)","v":{"v":1,"d":"Rp1.00"}},{"v":0,"d":"Rp0.00"}]
[]
[null,"Estimasi","Aktual","Lebih/Kurang"]
["Resepsi (tidak termasuk musik dan dekorasi)",{"$nulls":5},"Estimasi","Aktual","Lebih/Kurang"]
["Biaya ruangan/gedung",{"v":1,"d":"Rp1.00"},{"v":1,"d":"Rp1.00"},{"$f":"B42-C42","v":{"v":0,"d":"Rp0.00"}},null,"Fotografi"]
["Meja dan kursi",{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},{"$f":"B43-C43","v":{"v":0,"d":"Rp0.00"}},null,"Resmi",{"v":1,"d":"Rp1.00"},{"v":1,"d":"Rp1.00"},{"$f":"G43-H43","v":{"v":0,"d":"Rp0.00"}}]
["Makanan",{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},null,"Bebas",{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},{"$f":"G44-H44","v":{"v":0,"d":"Rp0.00"}}]
["Minuman",{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},null,"Cetakan tambahan",{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},{"$f":"G45-H45","v":{"v":0,"d":"Rp0.00"}}]
["Taplak",{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},null,"Album foto",{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"}]
["Kue",{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},null,"Videografi",{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"}]
["Suvenir",{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},null,"Lainnya________________",{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"}]
["Staf dan tip",{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},null,"Total Fotografi",{"$f":"SUM(G43:G48)","v":{"v":1,"d":"Rp1.00"}},{"$f":"SUM(H43:H48)","v":{"v":1,"d":"Rp1.00"}},{"v":0,"d":"Rp0.00"}]
["Lainnya________________",{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"}]
["Total Resepsi",{"$f":"SUM(B42:B50)","v":{"v":1,"d":"Rp1.00"}},{"$f":"SUM(C42:C50)","v":{"v":1,"d":"Rp1.00"}},{"v":0,"d":"Rp0.00"}]
[{"$nulls":6},"Estimasi","Aktual","Lebih/Kurang"]
[{"$nulls":5},"Alat Tulis/Percetakan"]
[null,"Estimasi","Aktual","Lebih/Kurang",null,"Undangan",{"v":1,"d":"Rp1.00"},{"v":1,"d":"Rp1.00"},{"$f":"G54-H54","v":{"v":0,"d":"Rp0.00"}}]
["Pengeluaran Lain",{"$nulls":4},"Pengumuman",{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"}]
["Pihak yang berwenang meresmikan pernikahan",{"v":1,"d":"Rp1.00"},{"v":1,"d":"Rp1.00"},{"$f":"B56-C56","v":{"v":0,"d":"Rp0.00"}},null,"Kartu ucapan Terima Kasih",{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"}]
["Biaya gereja/lokasi upacara",{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},null,"Alat tulis pribadi",{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"}]
["Koordinator pernikahan",{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},null,"Buku tamu",{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"}]
["Makan malam geladi bersih",{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},null,"Susunan Acara",{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"}]
["Pesta pertunangan",{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},null,"Serbet resepsi",{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"}]
["Pesta lajang",{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},null,"Korek",{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"}]
["Janji temu salon",{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},null,"Kaligrafi",{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"}]
["Pesta bujang",{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},null,"Lainnya________________",{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"}]
["Makan siang",{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},null,"Total Alat Tulis/Percetakan",{"$f":"SUM(G54:G63)","v":{"v":1,"d":"Rp1.00"}},{"$f":"SUM(H54:H63)","v":{"v":1,"d":"Rp1.00"}},{"v":0,"d":"Rp0.00"}]
["Kamar hotel",{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"}]
["Lainnya________________",{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"}]
["Total Pengeluaran Lain",{"$f":"SUM(B56:B66)","v":{"v":1,"d":"Rp1.00"}},{"$f":"SUM(C56:C66)","v":{"v":1,"d":"Rp1.00"}},{"v":0,"d":"Rp0.00"},null,null,"Estimasi","Aktual","Lebih/Kurang"]
[{"$nulls":5},"Transportasi"]
[{"$nulls":5},"Limosin/mobil",{"v":1,"d":"Rp1.00"},{"v":1,"d":"Rp1.00"},{"$f":"G69-H69","v":{"v":0,"d":"Rp0.00"}}]
[{"$nulls":5},"Parkir",{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"}]
[{"$nulls":5},"Taksi",{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"}]
[{"$nulls":5},"Lainnya________________",{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"},{"v":0,"d":"Rp0.00"}]
[{"$nulls":5},"Total Transportasi",{"$f":"SUM(G69:G72)","v":{"v":1,"d":"Rp1.00"}},{"$f":"SUM(H69:H72)","v":{"v":1,"d":"Rp1.00"}},{"v":0,"d":"Rp0.00"}]
[]
[]
[]
[]
[{"$nulls":6},"Kategori","Jumlah"]
[{"$nulls":6},"Pakaian",{"$f":"C19","v":{"v":1,"d":"Rp1.00"}}]
[{"$nulls":6},"Dekorasi",{"$f":"H27","v":{"v":1,"d":"Rp1.00"}}]
[{"$nulls":6},"Hadiah",{"$f":"C29","v":{"v":1,"d":"Rp1.00"}}]
[{"$nulls":6},"Bunga",{"$f":"H38","v":{"v":1,"d":"Rp1.00"}}]
[{"$nulls":6},"Musik",{"$f":"C37","v":{"v":1,"d":"Rp1.00"}}]
[{"$nulls":6},"Fotografi",{"$f":"H49","v":{"v":1,"d":"Rp1.00"}}]
[{"$nulls":6},"Resepsi",{"$f":"C51","v":{"v":1,"d":"Rp1.00"}}]
[{"$nulls":6},"Alat tulis",{"$f":"H64","v":{"v":1,"d":"Rp1.00"}}]
[{"$nulls":6},"Transportasi",{"$f":"H73","v":{"v":1,"d":"Rp1.00"}}]
[{"$nulls":6},"Lainnya",{"$f":"C67","v":{"v":1,"d":"Rp1.00"}}]