1 1 1 1 1 1 1 1 2 2 2 2 2 3 3 3 3 3 3 3 3 3 3 4

1 2 3 5 7 9 13 15 23 24 25 28 29
0 1 2 4 6 7 8 9 0 1 2 6 7 0 1 2 3 4 5 6 7 8 9 0
A
Dar -
i 4
Ra -
I wat =(X 1
=‘11 =‘11 =‘11 N =‘11 Dar h 101- h 14 3 A
=SUBTOTAL(3;$D 57’! 57’! =‘115 57’! A 57’! ura a =‘115 =‘115 W10 a =‘115 0/7 T - 9
$21:$D101) F5 F6 7’!P5 P6 P 1 P7 t ri 7’!H10 7’!M10 1)+1 ri 1 7’!H37 0 A I 0 - - - - -

5 5 5 6
47 53 55 58
0 4 9 0
T
i
d
a
k

d
i
l
a =AZ101="IA" "350000"
k AZ101="IB" "250000" = = =
u AZ101="IIA" "175000" B ‘ ‘
k AZ101="IIB" "150000" A =B 1 1
a AZ101="IIC" "125000" 1 C1 1 1
n AZ101="III" "90000" 0 01 5 5
AZ101="VIP" "300000" 1 =IF(K +B 7 7
=SUM(BB101;BF101;BH101;BI101;BJ101;BK10 s IF(AZ101="VVIP";"400000 * 101= D1 ’ ’
1;BT101;CA101;CK101;CL101;CM101;CN101;C e ";IF(AZ101="HCU";"50000 Y "INAP 01 ! !
O101;CP101;CW101;DG101;DH101;DI101;DJ1 m 0";IF(AZ101="ISOLASI";" 1 ";800 +B P N
01;BL101;BM101;BN101;BO101;BP101;BQ101; u 200000";IF(AZ101="G";"2 0 00;15 E10 2 2
BR101;BS101) a 5000";"0")))) 1 000) 1 2 2

61 62 63 72 73 74 75 76 79 80 81 82 83 88 89 90
=‘1 =‘1 =‘1 =‘1 =‘1 =‘1 =‘1 =‘1 =‘1 =‘1 =‘1 =‘1 =‘1 =‘1
157 157 157 =SUM(BV10 157 157 157 157 =SUM(CC101+ 157 157 157 157 157 157 157
’! ’! ’! 1+BX101+B ’! ’! ’! ’! CE101+CG101 ’! ’! ’! ’! ’! ’! ’!
N23 N24 N25 Z101) H37 N37 H38 N38 +CI101) H40 N40 H41 N41 N45 N46 N47

1 1 1 1 1 1 1 1 1 1 1 1 1 1
9 9 9
94 101 0 0 0 0 0 0 0 0 1 1 1 1 1 115 1
1 2 3
2 3 4 5 6 7 8 9 0 1 2 3 4 6
= = = = = = = = = = = = = = = = =
‘ ‘ ‘ ‘ ‘ ‘ ‘ ‘ ‘ ‘ ‘ ‘ ‘ ‘ ‘ ‘ ‘
1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
5 5 5 =SUM( 5 5 5 5 5 5 5 5 5 5 5 5 5 5
7 7 7 CR101 =(CY101+D 7 7 7 7 7 7 7 7 7 7 7 7 7 =SUM(BB101;BF101;BH101;BI101;BJ101;BK101; 7
’! ’! ’! ;CS101 A101+DB10 ’! ’! ’! ’! ’! ’! ’! ’! ’! ’! ’! ’! ’! BT101;CA101;CK101;CL101;CM101;CN101;CO10 ’!
N N N ;CT101 1+DC101+D H N H N N N N N N N N N N 1;CP101;CW101;DG101;DH101;DI101;DJ101;BL1 N
4 5 4 ;CV101 D101+DE10 3 3 3 3 3 3 3 3 3 5 5 5 5 01;BM101;BN101;BO101;BP101;BQ101;BR101;B 5
8 0 9 ) 1+DF101) 0 0 1 1 2 3 4 5 6 1 2 3 5 S101;) 8