{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Penyata Untung Rugi"],"not_rendered":{"defined_names":5},"read":"whole","date_system":"1900"}

{"sheet":"Penyata Untung Rugi","index":0,"n_rows":50,"n_cols":30,"rows_kept":50,"merged":[[0,15,0,29],[14,1,14,29],[24,1,24,29],[48,1,48,29]]}
[null,"Dua Belas Bulan",{"$nulls":13},"Nama Syarikat"]
[null,"UNJURAN UNTUNG & RUGI",{"$nulls":25},"TAHUN FISKAL BERMULA:","JAN",2012]
[]
[{"$nulls":3},{"$f":"UPPER(TEXT(DATE(TFTahunMula,TFNoBulan,1),\"[$-421]mmm-yy\"))","v":"JAN-12"},{"$f":"UPPER(TEXT(DATE(TFTahunMula,TFNoBulan+1,1),\"[$-421]mmm-yy\"))","v":"FEB-12"},{"$f":"UPPER(TEXT(DATE(TFTahunMula,TFNoBulan+2,1),\"[$-421]mmm-yy\"))","v":"MAR-12"},{"$f":"UPPER(TEXT(DATE(TFTahunMula,TFNoBulan+3,1),\"[$-421]mmm-yy\"))","v":"APR-12"},{"$f":"UPPER(TEXT(DATE(TFTahunMula,TFNoBulan+4,1),\"[$-421]mmm-yy\"))","v":"MEI-12"},{"$f":"UPPER(TEXT(DATE(TFTahunMula,TFNoBulan+5,1),\"[$-421]mmm-yy\"))","v":"JUN-12"},{"$f":"UPPER(TEXT(DATE(TFTahunMula,TFNoBulan+6,1),\"[$-421]mmm-yy\"))","v":"JUL-12"},{"$f":"UPPER(TEXT(DATE(TFTahunMula,TFNoBulan+7,1),\"[$-421]mmm-yy\"))","v":"AGUST-12"},{"$f":"UPPER(TEXT(DATE(TFTahunMula,TFNoBulan+8,1),\"[$-421]mmm-yy\"))","v":"SEP-12"},{"$f":"UPPER(TEXT(DATE(TFTahunMula,TFNoBulan+9,1),\"[$-421]mmm-yy\"))","v":"OKT-12"},{"$f":"UPPER(TEXT(DATE(TFTahunMula,TFNoBulan+10,1),\"[$-421]mmm-yy\"))","v":"NOP-12"},{"$f":"UPPER(TEXT(DATE(TFTahunMula,TFNoBulan+11,1),\"[$-421]mmm-yy\"))","v":"DES-12"},"TAHUNAN","IND %",{"$f":"LEFT(D4,1)&\" %\"","v":"J %"},{"$f":"LEFT(E4,1)&\" %\"","v":"F %"},"M %","A %","M %","J %","J %","A %","S %","O %","N %","D %","TAHUN %"]
[]
[null,"HASIL (JUALAN)","ARAH ALIRAN","m1","m2","m3","m4","m5","m6","m7","m8","m9","m10","m11","m12","Yearly","Ind %","% m1","% m2","% m3","% m4","% m5","% m6","% m7","% m8","% m9","% m10","% m11","% m12","% y"]
[null,"Hasil 1",null,{"v":186,"d":"RM186"},{"v":108,"d":"RM108"},{"v":92,"d":"RM92"},{"v":122,"d":"RM122"},{"v":190,"d":"RM190"},{"v":71,"d":"RM71"},{"v":21,"d":"RM21"},{"v":37,"d":"RM37"},{"v":24,"d":"RM24"},{"v":178,"d":"RM178"},{"v":92,"d":"RM92"},{"v":97,"d":"RM97"},{"$f":"SUM(D7:O7)","v":{"v":1218,"d":"RM1,218"}},{"v":0.12,"d":"12%"},{"$f":"IFERROR(tblHasil[[#This Row],[m1]]/tblHasil[[#Totals],[m1]],\"-\")","v":{"v":0.2980769230769231,"d":"30%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m2]]/tblHasil[[#Totals],[m2]],\"-\")","v":{"v":0.14673913043478262,"d":"15%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m3]]/tblHasil[[#Totals],[m3]],\"-\")","v":{"v":0.11219512195121951,"d":"11%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m4]]/tblHasil[[#Totals],[m4]],\"-\")","v":{"v":0.19967266775777415,"d":"20%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m5]]/tblHasil[[#Totals],[m5]],\"-\")","v":{"v":0.23399014778325122,"d":"23%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m6]]/tblHasil[[#Totals],[m6]],\"-\")","v":{"v":0.12283737024221453,"d":"12%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m7]]/tblHasil[[#Totals],[m7]],\"-\")","v":{"v":0.035175879396984924,"d":"4%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m8]]/tblHasil[[#Totals],[m8]],\"-\")","v":{"v":0.054814814814814816,"d":"5%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m9]]/tblHasil[[#Totals],[m9]],\"-\")","v":{"v":0.03225806451612903,"d":"3%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m10]]/tblHasil[[#Totals],[m10]],\"-\")","v":{"v":0.26138032305433184,"d":"26%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m11]]/tblHasil[[#Totals],[m11]],\"-\")","v":{"v":0.12449255751014884,"d":"12%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m12]]/tblHasil[[#Totals],[m12]],\"-\")","v":{"v":0.09300095877277086,"d":"9%"}},{"$f":"IFERROR(tblHasil[[#This Row],[Yearly]]/tblHasil[[#Totals],[Yearly]],\"-\")","v":{"v":0.14064665127020784,"d":"14%"}}]
[null,"Hasil 2",null,{"v":15,"d":"RM15"},{"v":16,"d":"RM16"},{"v":198,"d":"RM198"},{"v":44,"d":"RM44"},{"v":25,"d":"RM25"},{"v":68,"d":"RM68"},{"v":43,"d":"RM43"},{"v":119,"d":"RM119"},{"v":37,"d":"RM37"},{"v":118,"d":"RM118"},{"v":29,"d":"RM29"},{"v":171,"d":"RM171"},{"v":883,"d":"RM883"},{"v":0.18,"d":"18%"},{"$f":"IFERROR(tblHasil[[#This Row],[m1]]/tblHasil[[#Totals],[m1]],\"-\")","v":{"v":0.02403846153846154,"d":"2%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m2]]/tblHasil[[#Totals],[m2]],\"-\")","v":{"v":0.021739130434782608,"d":"2%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m3]]/tblHasil[[#Totals],[m3]],\"-\")","v":{"v":0.24146341463414633,"d":"24%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m4]]/tblHasil[[#Totals],[m4]],\"-\")","v":{"v":0.07201309328968904,"d":"7%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m5]]/tblHasil[[#Totals],[m5]],\"-\")","v":{"v":0.03078817733990148,"d":"3%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m6]]/tblHasil[[#Totals],[m6]],\"-\")","v":{"v":0.11764705882352941,"d":"12%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m7]]/tblHasil[[#Totals],[m7]],\"-\")","v":{"v":0.07202680067001675,"d":"7%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m8]]/tblHasil[[#Totals],[m8]],\"-\")","v":{"v":0.17629629629629628,"d":"18%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m9]]/tblHasil[[#Totals],[m9]],\"-\")","v":{"v":0.04973118279569892,"d":"5%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m10]]/tblHasil[[#Totals],[m10]],\"-\")","v":{"v":0.17327459618208516,"d":"17%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m11]]/tblHasil[[#Totals],[m11]],\"-\")","v":{"v":0.03924221921515562,"d":"4%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m12]]/tblHasil[[#Totals],[m12]],\"-\")","v":{"v":0.16395014381591563,"d":"16%"}},{"$f":"IFERROR(tblHasil[[#This Row],[Yearly]]/tblHasil[[#Totals],[Yearly]],\"-\")","v":{"v":0.10196304849884527,"d":"10%"}}]
[null,"Hasil 3",null,{"v":166,"d":"RM166"},{"v":185,"d":"RM185"},{"v":89,"d":"RM89"},{"v":170,"d":"RM170"},{"v":131,"d":"RM131"},{"v":70,"d":"RM70"},{"v":50,"d":"RM50"},{"v":149,"d":"RM149"},{"v":179,"d":"RM179"},{"v":104,"d":"RM104"},{"v":119,"d":"RM119"},{"v":187,"d":"RM187"},{"v":1599,"d":"RM1,599"},{"v":0.19,"d":"19%"},{"$f":"IFERROR(tblHasil[[#This Row],[m1]]/tblHasil[[#Totals],[m1]],\"-\")","v":{"v":0.266025641025641,"d":"27%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m2]]/tblHasil[[#Totals],[m2]],\"-\")","v":{"v":0.2513586956521739,"d":"25%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m3]]/tblHasil[[#Totals],[m3]],\"-\")","v":{"v":0.10853658536585366,"d":"11%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m4]]/tblHasil[[#Totals],[m4]],\"-\")","v":{"v":0.27823240589198034,"d":"28%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m5]]/tblHasil[[#Totals],[m5]],\"-\")","v":{"v":0.16133004926108374,"d":"16%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m6]]/tblHasil[[#Totals],[m6]],\"-\")","v":{"v":0.12110726643598616,"d":"12%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m7]]/tblHasil[[#Totals],[m7]],\"-\")","v":{"v":0.08375209380234507,"d":"8%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m8]]/tblHasil[[#Totals],[m8]],\"-\")","v":{"v":0.22074074074074074,"d":"22%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m9]]/tblHasil[[#Totals],[m9]],\"-\")","v":{"v":0.24059139784946237,"d":"24%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m10]]/tblHasil[[#Totals],[m10]],\"-\")","v":{"v":0.1527165932452276,"d":"15%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m11]]/tblHasil[[#Totals],[m11]],\"-\")","v":{"v":0.16102841677943167,"d":"16%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m12]]/tblHasil[[#Totals],[m12]],\"-\")","v":{"v":0.17929050814956854,"d":"18%"}},{"$f":"IFERROR(tblHasil[[#This Row],[Yearly]]/tblHasil[[#Totals],[Yearly]],\"-\")","v":{"v":0.18464203233256352,"d":"18%"}}]
[null,"Hasil 4",null,{"v":21,"d":"RM21"},{"v":113,"d":"RM113"},{"v":83,"d":"RM83"},{"v":17,"d":"RM17"},{"v":130,"d":"RM130"},{"v":26,"d":"RM26"},{"v":167,"d":"RM167"},{"v":102,"d":"RM102"},{"v":82,"d":"RM82"},{"v":33,"d":"RM33"},{"v":88,"d":"RM88"},{"v":193,"d":"RM193"},{"v":1055,"d":"RM1,055"},{"v":0.11,"d":"11%"},{"$f":"IFERROR(tblHasil[[#This Row],[m1]]/tblHasil[[#Totals],[m1]],\"-\")","v":{"v":0.03365384615384615,"d":"3%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m2]]/tblHasil[[#Totals],[m2]],\"-\")","v":{"v":0.15353260869565216,"d":"15%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m3]]/tblHasil[[#Totals],[m3]],\"-\")","v":{"v":0.10121951219512196,"d":"10%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m4]]/tblHasil[[#Totals],[m4]],\"-\")","v":{"v":0.027823240589198037,"d":"3%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m5]]/tblHasil[[#Totals],[m5]],\"-\")","v":{"v":0.16009852216748768,"d":"16%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m6]]/tblHasil[[#Totals],[m6]],\"-\")","v":{"v":0.04498269896193772,"d":"4%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m7]]/tblHasil[[#Totals],[m7]],\"-\")","v":{"v":0.2797319932998325,"d":"28%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m8]]/tblHasil[[#Totals],[m8]],\"-\")","v":{"v":0.1511111111111111,"d":"15%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m9]]/tblHasil[[#Totals],[m9]],\"-\")","v":{"v":0.11021505376344086,"d":"11%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m10]]/tblHasil[[#Totals],[m10]],\"-\")","v":{"v":0.048458149779735685,"d":"5%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m11]]/tblHasil[[#Totals],[m11]],\"-\")","v":{"v":0.11907983761840325,"d":"12%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m12]]/tblHasil[[#Totals],[m12]],\"-\")","v":{"v":0.1850431447746884,"d":"19%"}},{"$f":"IFERROR(tblHasil[[#This Row],[Yearly]]/tblHasil[[#Totals],[Yearly]],\"-\")","v":{"v":0.12182448036951501,"d":"12%"}}]
[null,"Hasil 5",null,{"v":70,"d":"RM70"},{"v":160,"d":"RM160"},{"v":125,"d":"RM125"},{"v":84,"d":"RM84"},{"v":191,"d":"RM191"},{"v":97,"d":"RM97"},{"v":52,"d":"RM52"},{"v":45,"d":"RM45"},{"v":173,"d":"RM173"},{"v":136,"d":"RM136"},{"v":144,"d":"RM144"},{"v":167,"d":"RM167"},{"$f":"SUM(D11:O11)","v":{"v":1444,"d":"RM1,444"}},{"v":0.2,"d":"20%"},{"$f":"IFERROR(tblHasil[[#This Row],[m1]]/tblHasil[[#Totals],[m1]],\"-\")","v":{"v":0.11217948717948718,"d":"11%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m2]]/tblHasil[[#Totals],[m2]],\"-\")","v":{"v":0.21739130434782608,"d":"22%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m3]]/tblHasil[[#Totals],[m3]],\"-\")","v":{"v":0.1524390243902439,"d":"15%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m4]]/tblHasil[[#Totals],[m4]],\"-\")","v":{"v":0.13747954173486088,"d":"14%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m5]]/tblHasil[[#Totals],[m5]],\"-\")","v":{"v":0.23522167487684728,"d":"24%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m6]]/tblHasil[[#Totals],[m6]],\"-\")","v":{"v":0.16782006920415224,"d":"17%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m7]]/tblHasil[[#Totals],[m7]],\"-\")","v":{"v":0.08710217755443886,"d":"9%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m8]]/tblHasil[[#Totals],[m8]],\"-\")","v":{"v":0.06666666666666667,"d":"7%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m9]]/tblHasil[[#Totals],[m9]],\"-\")","v":{"v":0.2325268817204301,"d":"23%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m10]]/tblHasil[[#Totals],[m10]],\"-\")","v":{"v":0.19970631424375918,"d":"20%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m11]]/tblHasil[[#Totals],[m11]],\"-\")","v":{"v":0.19485791610284167,"d":"19%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m12]]/tblHasil[[#Totals],[m12]],\"-\")","v":{"v":0.1601150527325024,"d":"16%"}},{"$f":"IFERROR(tblHasil[[#This Row],[Yearly]]/tblHasil[[#Totals],[Yearly]],\"-\")","v":{"v":0.16674364896073904,"d":"17%"}}]
[null,"Hasil 6",null,{"v":61,"d":"RM61"},{"v":99,"d":"RM99"},{"v":70,"d":"RM70"},{"v":162,"d":"RM162"},{"v":28,"d":"RM28"},{"v":163,"d":"RM163"},{"v":101,"d":"RM101"},{"v":103,"d":"RM103"},{"v":78,"d":"RM78"},{"v":33,"d":"RM33"},{"v":162,"d":"RM162"},{"v":159,"d":"RM159"},{"v":1219,"d":"RM1,219"},{"v":0.1,"d":"10%"},{"$f":"IFERROR(tblHasil[[#This Row],[m1]]/tblHasil[[#Totals],[m1]],\"-\")","v":{"v":0.09775641025641026,"d":"10%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m2]]/tblHasil[[#Totals],[m2]],\"-\")","v":{"v":0.13451086956521738,"d":"13%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m3]]/tblHasil[[#Totals],[m3]],\"-\")","v":{"v":0.08536585365853659,"d":"9%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m4]]/tblHasil[[#Totals],[m4]],\"-\")","v":{"v":0.265139116202946,"d":"27%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m5]]/tblHasil[[#Totals],[m5]],\"-\")","v":{"v":0.034482758620689655,"d":"3%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m6]]/tblHasil[[#Totals],[m6]],\"-\")","v":{"v":0.2820069204152249,"d":"28%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m7]]/tblHasil[[#Totals],[m7]],\"-\")","v":{"v":0.16917922948073702,"d":"17%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m8]]/tblHasil[[#Totals],[m8]],\"-\")","v":{"v":0.15259259259259259,"d":"15%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m9]]/tblHasil[[#Totals],[m9]],\"-\")","v":{"v":0.10483870967741936,"d":"10%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m10]]/tblHasil[[#Totals],[m10]],\"-\")","v":{"v":0.048458149779735685,"d":"5%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m11]]/tblHasil[[#Totals],[m11]],\"-\")","v":{"v":0.21921515561569688,"d":"22%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m12]]/tblHasil[[#Totals],[m12]],\"-\")","v":{"v":0.15244487056567593,"d":"15%"}},{"$f":"IFERROR(tblHasil[[#This Row],[Yearly]]/tblHasil[[#Totals],[Yearly]],\"-\")","v":{"v":0.1407621247113164,"d":"14%"}}]
[null,"Hasil 7",null,{"v":105,"d":"RM105"},{"v":55,"d":"RM55"},{"v":163,"d":"RM163"},{"v":12,"d":"RM12"},{"v":117,"d":"RM117"},{"v":83,"d":"RM83"},{"v":163,"d":"RM163"},{"v":120,"d":"RM120"},{"v":171,"d":"RM171"},{"v":79,"d":"RM79"},{"v":105,"d":"RM105"},{"v":69,"d":"RM69"},{"v":1242,"d":"RM1,242"},{"v":0.1,"d":"10%"},{"$f":"IFERROR(tblHasil[[#This Row],[m1]]/tblHasil[[#Totals],[m1]],\"-\")","v":{"v":0.16826923076923078,"d":"17%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m2]]/tblHasil[[#Totals],[m2]],\"-\")","v":{"v":0.07472826086956522,"d":"7%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m3]]/tblHasil[[#Totals],[m3]],\"-\")","v":{"v":0.19878048780487806,"d":"20%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m4]]/tblHasil[[#Totals],[m4]],\"-\")","v":{"v":0.019639934533551555,"d":"2%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m5]]/tblHasil[[#Totals],[m5]],\"-\")","v":{"v":0.1440886699507389,"d":"14%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m6]]/tblHasil[[#Totals],[m6]],\"-\")","v":{"v":0.14359861591695502,"d":"14%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m7]]/tblHasil[[#Totals],[m7]],\"-\")","v":{"v":0.2730318257956449,"d":"27%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m8]]/tblHasil[[#Totals],[m8]],\"-\")","v":{"v":0.17777777777777778,"d":"18%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m9]]/tblHasil[[#Totals],[m9]],\"-\")","v":{"v":0.22983870967741934,"d":"23%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m10]]/tblHasil[[#Totals],[m10]],\"-\")","v":{"v":0.11600587371512482,"d":"12%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m11]]/tblHasil[[#Totals],[m11]],\"-\")","v":{"v":0.14208389715832206,"d":"14%"}},{"$f":"IFERROR(tblHasil[[#This Row],[m12]]/tblHasil[[#Totals],[m12]],\"-\")","v":{"v":0.06615532118887824,"d":"7%"}},{"$f":"IFERROR(tblHasil[[#This Row],[Yearly]]/tblHasil[[#Totals],[Yearly]],\"-\")","v":{"v":0.14341801385681294,"d":"14%"}}]
[null,"JUMLAH JUALAN",null,{"$f":"SUBTOTAL(109,tblHasil[m1])","v":{"v":624,"d":"RM624"}},{"$f":"SUBTOTAL(109,tblHasil[m2])","v":{"v":736,"d":"RM736"}},{"$f":"SUBTOTAL(109,tblHasil[m3])","v":{"v":820,"d":"RM820"}},{"$f":"SUBTOTAL(109,tblHasil[m4])","v":{"v":611,"d":"RM611"}},{"$f":"SUBTOTAL(109,tblHasil[m5])","v":{"v":812,"d":"RM812"}},{"$f":"SUBTOTAL(109,tblHasil[m6])","v":{"v":578,"d":"RM578"}},{"$f":"SUBTOTAL(109,tblHasil[m7])","v":{"v":597,"d":"RM597"}},{"$f":"SUBTOTAL(109,tblHasil[m8])","v":{"v":675,"d":"RM675"}},{"$f":"SUBTOTAL(109,tblHasil[m9])","v":{"v":744,"d":"RM744"}},{"$f":"SUBTOTAL(109,tblHasil[m10])","v":{"v":681,"d":"RM681"}},{"$f":"SUBTOTAL(109,tblHasil[m11])","v":{"v":739,"d":"RM739"}},{"$f":"SUBTOTAL(109,tblHasil[m12])","v":{"v":1043,"d":"RM1,043"}},{"$f":"SUBTOTAL(109,tblHasil[Yearly])","v":{"v":8660,"d":"RM8,660"}},{"$f":"SUBTOTAL(109,tblHasil[Ind %])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,tblHasil[% m1])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,tblHasil[% m2])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,tblHasil[% m3])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,tblHasil[% m4])","v":{"v":0.9999999999999999,"d":"100%"}},{"$f":"SUBTOTAL(109,tblHasil[% m5])","v":{"v":0.9999999999999999,"d":"100%"}},{"$f":"SUBTOTAL(109,tblHasil[% m6])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,tblHasil[% m7])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,tblHasil[% m8])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,tblHasil[% m9])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,tblHasil[% m10])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,tblHasil[% m11])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,tblHasil[% m12])","v":{"v":0.9999999999999999,"d":"100%"}},{"$f":"SUBTOTAL(109,tblHasil[% y])","v":{"v":1,"d":"100%"}}]
[]
[null,"KOS JUALAN","ARAH ALIRAN","m1","m2","m3","m4","m5","m6","m7","m8","m9","m10","m11","m12","Yearly","Ind %","% m1","% m2","% m3","% m4","% m5","% m6","% m7","% m8","% m9","% m10","% m11","% m12","% y"]
[null,"Kos 1",null,{"v":61,"d":"RM61"},{"v":78,"d":"RM78"},{"v":65,"d":"RM65"},{"v":29,"d":"RM29"},{"v":125,"d":"RM125"},{"v":49,"d":"RM49"},{"v":14,"d":"RM14"},{"v":26,"d":"RM26"},{"v":14,"d":"RM14"},{"v":129,"d":"RM129"},{"v":60,"d":"RM60"},{"v":65,"d":"RM65"},{"$f":"SUM(tblKosJualan[[#This Row],[m1]:[m12]])","v":{"v":715,"d":"RM715"}},{"v":0.12,"d":"12%"},{"$f":"IFERROR(tblKosJualan[[#This Row],[m1]]/tblKosJualan[[#Totals],[m1]],\"-\")","v":{"v":0.23018867924528302,"d":"23%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m2]]/tblKosJualan[[#Totals],[m2]],\"-\")","v":{"v":0.21910112359550563,"d":"22%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m3]]/tblKosJualan[[#Totals],[m3]],\"-\")","v":{"v":0.20634920634920634,"d":"21%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m4]]/tblKosJualan[[#Totals],[m4]],\"-\")","v":{"v":0.12033195020746888,"d":"12%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m5]]/tblKosJualan[[#Totals],[m5]],\"-\")","v":{"v":0.3132832080200501,"d":"31%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m6]]/tblKosJualan[[#Totals],[m6]],\"-\")","v":{"v":0.15705128205128205,"d":"16%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m7]]/tblKosJualan[[#Totals],[m7]],\"-\")","v":{"v":0.046822742474916385,"d":"5%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m8]]/tblKosJualan[[#Totals],[m8]],\"-\")","v":{"v":0.11504424778761062,"d":"12%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m9]]/tblKosJualan[[#Totals],[m9]],\"-\")","v":{"v":0.033816425120772944,"d":"3%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m10]]/tblKosJualan[[#Totals],[m10]],\"-\")","v":{"v":0.4708029197080292,"d":"47%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m11]]/tblKosJualan[[#Totals],[m11]],\"-\")","v":{"v":0.22727272727272727,"d":"23%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m12]]/tblKosJualan[[#Totals],[m12]],\"-\")","v":{"v":0.1434878587196468,"d":"14%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[Yearly]]/tblKosJualan[[#Totals],[Yearly]],\"-\")","v":{"v":0.18727082242011525,"d":"19%"}}]
[null,"Kos 2",null,{"v":7,"d":"RM7"},{"v":5,"d":"RM5"},{"v":69,"d":"RM69"},{"v":32,"d":"RM32"},{"v":11,"d":"RM11"},{"v":30,"d":"RM30"},{"v":27,"d":"RM27"},{"v":32,"d":"RM32"},{"v":10,"d":"RM10"},{"v":41,"d":"RM41"},{"v":13,"d":"RM13"},{"v":105,"d":"RM105"},{"$f":"SUM(tblKosJualan[[#This Row],[m1]:[m12]])","v":{"v":382,"d":"RM382"}},{"v":0.18,"d":"18%"},{"$f":"IFERROR(tblKosJualan[[#This Row],[m1]]/tblKosJualan[[#Totals],[m1]],\"-\")","v":{"v":0.026415094339622643,"d":"3%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m2]]/tblKosJualan[[#Totals],[m2]],\"-\")","v":{"v":0.014044943820224719,"d":"1%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m3]]/tblKosJualan[[#Totals],[m3]],\"-\")","v":{"v":0.21904761904761905,"d":"22%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m4]]/tblKosJualan[[#Totals],[m4]],\"-\")","v":{"v":0.13278008298755187,"d":"13%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m5]]/tblKosJualan[[#Totals],[m5]],\"-\")","v":{"v":0.02756892230576441,"d":"3%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m6]]/tblKosJualan[[#Totals],[m6]],\"-\")","v":{"v":0.09615384615384616,"d":"10%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m7]]/tblKosJualan[[#Totals],[m7]],\"-\")","v":{"v":0.0903010033444816,"d":"9%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m8]]/tblKosJualan[[#Totals],[m8]],\"-\")","v":{"v":0.1415929203539823,"d":"14%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m9]]/tblKosJualan[[#Totals],[m9]],\"-\")","v":{"v":0.024154589371980676,"d":"2%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m10]]/tblKosJualan[[#Totals],[m10]],\"-\")","v":{"v":0.14963503649635038,"d":"15%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m11]]/tblKosJualan[[#Totals],[m11]],\"-\")","v":{"v":0.04924242424242424,"d":"5%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m12]]/tblKosJualan[[#Totals],[m12]],\"-\")","v":{"v":0.23178807947019867,"d":"23%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[Yearly]]/tblKosJualan[[#Totals],[Yearly]],\"-\")","v":{"v":0.1000523834468308,"d":"10%"}}]
[null,"Kos 3",null,{"v":99,"d":"RM99"},{"v":95,"d":"RM95"},{"v":51,"d":"RM51"},{"v":90,"d":"RM90"},{"v":21,"d":"RM21"},{"v":34,"d":"RM34"},{"v":30,"d":"RM30"},{"v":24,"d":"RM24"},{"v":109,"d":"RM109"},{"v":16,"d":"RM16"},{"v":21,"d":"RM21"},{"v":52,"d":"RM52"},{"$f":"SUM(tblKosJualan[[#This Row],[m1]:[m12]])","v":{"v":642,"d":"RM642"}},{"v":0.19,"d":"19%"},{"$f":"IFERROR(tblKosJualan[[#This Row],[m1]]/tblKosJualan[[#Totals],[m1]],\"-\")","v":{"v":0.37358490566037733,"d":"37%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m2]]/tblKosJualan[[#Totals],[m2]],\"-\")","v":{"v":0.26685393258426965,"d":"27%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m3]]/tblKosJualan[[#Totals],[m3]],\"-\")","v":{"v":0.1619047619047619,"d":"16%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m4]]/tblKosJualan[[#Totals],[m4]],\"-\")","v":{"v":0.37344398340248963,"d":"37%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m5]]/tblKosJualan[[#Totals],[m5]],\"-\")","v":{"v":0.05263157894736842,"d":"5%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m6]]/tblKosJualan[[#Totals],[m6]],\"-\")","v":{"v":0.10897435897435898,"d":"11%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m7]]/tblKosJualan[[#Totals],[m7]],\"-\")","v":{"v":0.10033444816053512,"d":"10%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m8]]/tblKosJualan[[#Totals],[m8]],\"-\")","v":{"v":0.10619469026548672,"d":"11%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m9]]/tblKosJualan[[#Totals],[m9]],\"-\")","v":{"v":0.2632850241545894,"d":"26%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m10]]/tblKosJualan[[#Totals],[m10]],\"-\")","v":{"v":0.058394160583941604,"d":"6%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m11]]/tblKosJualan[[#Totals],[m11]],\"-\")","v":{"v":0.07954545454545454,"d":"8%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m12]]/tblKosJualan[[#Totals],[m12]],\"-\")","v":{"v":0.11479028697571744,"d":"11%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[Yearly]]/tblKosJualan[[#Totals],[Yearly]],\"-\")","v":{"v":0.1681508643268727,"d":"17%"}}]
[null,"Kos 4",null,{"v":13,"d":"RM13"},{"v":28,"d":"RM28"},{"v":15,"d":"RM15"},{"v":8,"d":"RM8"},{"v":84,"d":"RM84"},{"v":12,"d":"RM12"},{"v":54,"d":"RM54"},{"v":72,"d":"RM72"},{"v":49,"d":"RM49"},{"v":24,"d":"RM24"},{"v":60,"d":"RM60"},{"v":39,"d":"RM39"},{"$f":"SUM(tblKosJualan[[#This Row],[m1]:[m12]])","v":{"v":458,"d":"RM458"}},{"v":0.11,"d":"11%"},{"$f":"IFERROR(tblKosJualan[[#This Row],[m1]]/tblKosJualan[[#Totals],[m1]],\"-\")","v":{"v":0.04905660377358491,"d":"5%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m2]]/tblKosJualan[[#Totals],[m2]],\"-\")","v":{"v":0.07865168539325842,"d":"8%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m3]]/tblKosJualan[[#Totals],[m3]],\"-\")","v":{"v":0.047619047619047616,"d":"5%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m4]]/tblKosJualan[[#Totals],[m4]],\"-\")","v":{"v":0.03319502074688797,"d":"3%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m5]]/tblKosJualan[[#Totals],[m5]],\"-\")","v":{"v":0.21052631578947367,"d":"21%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m6]]/tblKosJualan[[#Totals],[m6]],\"-\")","v":{"v":0.038461538461538464,"d":"4%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m7]]/tblKosJualan[[#Totals],[m7]],\"-\")","v":{"v":0.1806020066889632,"d":"18%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m8]]/tblKosJualan[[#Totals],[m8]],\"-\")","v":{"v":0.3185840707964602,"d":"32%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m9]]/tblKosJualan[[#Totals],[m9]],\"-\")","v":{"v":0.11835748792270531,"d":"12%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m10]]/tblKosJualan[[#Totals],[m10]],\"-\")","v":{"v":0.08759124087591241,"d":"9%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m11]]/tblKosJualan[[#Totals],[m11]],\"-\")","v":{"v":0.22727272727272727,"d":"23%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m12]]/tblKosJualan[[#Totals],[m12]],\"-\")","v":{"v":0.08609271523178808,"d":"9%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[Yearly]]/tblKosJualan[[#Totals],[Yearly]],\"-\")","v":{"v":0.11995809324253535,"d":"12%"}}]
[null,"Kos 5",null,{"v":34,"d":"RM34"},{"v":78,"d":"RM78"},{"v":43,"d":"RM43"},{"v":30,"d":"RM30"},{"v":77,"d":"RM77"},{"v":54,"d":"RM54"},{"v":26,"d":"RM26"},{"v":13,"d":"RM13"},{"v":56,"d":"RM56"},{"v":30,"d":"RM30"},{"v":40,"d":"RM40"},{"v":63,"d":"RM63"},{"$f":"SUM(tblKosJualan[[#This Row],[m1]:[m12]])","v":{"v":544,"d":"RM544"}},{"v":0.2,"d":"20%"},{"$f":"IFERROR(tblKosJualan[[#This Row],[m1]]/tblKosJualan[[#Totals],[m1]],\"-\")","v":{"v":0.12830188679245283,"d":"13%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m2]]/tblKosJualan[[#Totals],[m2]],\"-\")","v":{"v":0.21910112359550563,"d":"22%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m3]]/tblKosJualan[[#Totals],[m3]],\"-\")","v":{"v":0.1365079365079365,"d":"14%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m4]]/tblKosJualan[[#Totals],[m4]],\"-\")","v":{"v":0.12448132780082988,"d":"12%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m5]]/tblKosJualan[[#Totals],[m5]],\"-\")","v":{"v":0.19298245614035087,"d":"19%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m6]]/tblKosJualan[[#Totals],[m6]],\"-\")","v":{"v":0.17307692307692307,"d":"17%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m7]]/tblKosJualan[[#Totals],[m7]],\"-\")","v":{"v":0.08695652173913043,"d":"9%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m8]]/tblKosJualan[[#Totals],[m8]],\"-\")","v":{"v":0.05752212389380531,"d":"6%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m9]]/tblKosJualan[[#Totals],[m9]],\"-\")","v":{"v":0.13526570048309178,"d":"14%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m10]]/tblKosJualan[[#Totals],[m10]],\"-\")","v":{"v":0.10948905109489052,"d":"11%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m11]]/tblKosJualan[[#Totals],[m11]],\"-\")","v":{"v":0.15151515151515152,"d":"15%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m12]]/tblKosJualan[[#Totals],[m12]],\"-\")","v":{"v":0.1390728476821192,"d":"14%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[Yearly]]/tblKosJualan[[#Totals],[Yearly]],\"-\")","v":{"v":0.14248297537978,"d":"14%"}}]
[null,"Kos 6",null,{"v":33,"d":"RM33"},{"v":61,"d":"RM61"},{"v":42,"d":"RM42"},{"v":43,"d":"RM43"},{"v":19,"d":"RM19"},{"v":94,"d":"RM94"},{"v":46,"d":"RM46"},{"v":15,"d":"RM15"},{"v":55,"d":"RM55"},{"v":15,"d":"RM15"},{"v":37,"d":"RM37"},{"v":89,"d":"RM89"},{"$f":"SUM(tblKosJualan[[#This Row],[m1]:[m12]])","v":{"v":549,"d":"RM549"}},{"v":0.1,"d":"10%"},{"$f":"IFERROR(tblKosJualan[[#This Row],[m1]]/tblKosJualan[[#Totals],[m1]],\"-\")","v":{"v":0.12452830188679245,"d":"12%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m2]]/tblKosJualan[[#Totals],[m2]],\"-\")","v":{"v":0.17134831460674158,"d":"17%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m3]]/tblKosJualan[[#Totals],[m3]],\"-\")","v":{"v":0.13333333333333333,"d":"13%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m4]]/tblKosJualan[[#Totals],[m4]],\"-\")","v":{"v":0.17842323651452283,"d":"18%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m5]]/tblKosJualan[[#Totals],[m5]],\"-\")","v":{"v":0.047619047619047616,"d":"5%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m6]]/tblKosJualan[[#Totals],[m6]],\"-\")","v":{"v":0.30128205128205127,"d":"30%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m7]]/tblKosJualan[[#Totals],[m7]],\"-\")","v":{"v":0.15384615384615385,"d":"15%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m8]]/tblKosJualan[[#Totals],[m8]],\"-\")","v":{"v":0.06637168141592921,"d":"7%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m9]]/tblKosJualan[[#Totals],[m9]],\"-\")","v":{"v":0.13285024154589373,"d":"13%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m10]]/tblKosJualan[[#Totals],[m10]],\"-\")","v":{"v":0.05474452554744526,"d":"5%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m11]]/tblKosJualan[[#Totals],[m11]],\"-\")","v":{"v":0.14015151515151514,"d":"14%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m12]]/tblKosJualan[[#Totals],[m12]],\"-\")","v":{"v":0.19646799116997793,"d":"20%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[Yearly]]/tblKosJualan[[#Totals],[Yearly]],\"-\")","v":{"v":0.14379256155055004,"d":"14%"}}]
[null,"Kos 7",null,{"v":18,"d":"RM18"},{"v":11,"d":"RM11"},{"v":30,"d":"RM30"},{"v":9,"d":"RM9"},{"v":62,"d":"RM62"},{"v":39,"d":"RM39"},{"v":102,"d":"RM102"},{"v":44,"d":"RM44"},{"v":121,"d":"RM121"},{"v":19,"d":"RM19"},{"v":33,"d":"RM33"},{"v":40,"d":"RM40"},{"$f":"SUM(tblKosJualan[[#This Row],[m1]:[m12]])","v":{"v":528,"d":"RM528"}},{"v":0.1,"d":"10%"},{"$f":"IFERROR(tblKosJualan[[#This Row],[m1]]/tblKosJualan[[#Totals],[m1]],\"-\")","v":{"v":0.06792452830188679,"d":"7%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m2]]/tblKosJualan[[#Totals],[m2]],\"-\")","v":{"v":0.03089887640449438,"d":"3%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m3]]/tblKosJualan[[#Totals],[m3]],\"-\")","v":{"v":0.09523809523809523,"d":"10%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m4]]/tblKosJualan[[#Totals],[m4]],\"-\")","v":{"v":0.03734439834024896,"d":"4%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m5]]/tblKosJualan[[#Totals],[m5]],\"-\")","v":{"v":0.15538847117794485,"d":"16%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m6]]/tblKosJualan[[#Totals],[m6]],\"-\")","v":{"v":0.125,"d":"13%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m7]]/tblKosJualan[[#Totals],[m7]],\"-\")","v":{"v":0.3411371237458194,"d":"34%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m8]]/tblKosJualan[[#Totals],[m8]],\"-\")","v":{"v":0.19469026548672566,"d":"19%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m9]]/tblKosJualan[[#Totals],[m9]],\"-\")","v":{"v":0.2922705314009662,"d":"29%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m10]]/tblKosJualan[[#Totals],[m10]],\"-\")","v":{"v":0.06934306569343066,"d":"7%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m11]]/tblKosJualan[[#Totals],[m11]],\"-\")","v":{"v":0.125,"d":"13%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[m12]]/tblKosJualan[[#Totals],[m12]],\"-\")","v":{"v":0.08830022075055188,"d":"9%"}},{"$f":"IFERROR(tblKosJualan[[#This Row],[Yearly]]/tblKosJualan[[#Totals],[Yearly]],\"-\")","v":{"v":0.13829229963331588,"d":"14%"}}]
[null,"JUMLAH KOS JUALAN",null,{"$f":"SUBTOTAL(109,tblKosJualan[m1])","v":{"v":265,"d":"RM265"}},{"$f":"SUBTOTAL(109,tblKosJualan[m2])","v":{"v":356,"d":"RM356"}},{"$f":"SUBTOTAL(109,tblKosJualan[m3])","v":{"v":315,"d":"RM315"}},{"$f":"SUBTOTAL(109,tblKosJualan[m4])","v":{"v":241,"d":"RM241"}},{"$f":"SUBTOTAL(109,tblKosJualan[m5])","v":{"v":399,"d":"RM399"}},{"$f":"SUBTOTAL(109,tblKosJualan[m6])","v":{"v":312,"d":"RM312"}},{"$f":"SUBTOTAL(109,tblKosJualan[m7])","v":{"v":299,"d":"RM299"}},{"$f":"SUBTOTAL(109,tblKosJualan[m8])","v":{"v":226,"d":"RM226"}},{"$f":"SUBTOTAL(109,tblKosJualan[m9])","v":{"v":414,"d":"RM414"}},{"$f":"SUBTOTAL(109,tblKosJualan[m10])","v":{"v":274,"d":"RM274"}},{"$f":"SUBTOTAL(109,tblKosJualan[m11])","v":{"v":264,"d":"RM264"}},{"$f":"SUBTOTAL(109,tblKosJualan[m12])","v":{"v":453,"d":"RM453"}},{"$f":"SUBTOTAL(109,tblKosJualan[Yearly])","v":{"v":3818,"d":"RM3,818"}},{"$f":"SUBTOTAL(109,tblKosJualan[Ind %])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,tblKosJualan[% m1])","v":{"v":0.9999999999999999,"d":"100%"}},{"$f":"SUBTOTAL(109,tblKosJualan[% m2])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,tblKosJualan[% m3])","v":{"v":0.9999999999999999,"d":"100%"}},{"$f":"SUBTOTAL(109,tblKosJualan[% m4])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,tblKosJualan[% m5])","v":{"v":0.9999999999999999,"d":"100%"}},{"$f":"SUBTOTAL(109,tblKosJualan[% m6])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,tblKosJualan[% m7])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,tblKosJualan[% m8])","v":{"v":0.9999999999999999,"d":"100%"}},{"$f":"SUBTOTAL(109,tblKosJualan[% m9])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,tblKosJualan[% m10])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,tblKosJualan[% m11])","v":{"v":0.9999999999999999,"d":"100%"}},{"$f":"SUBTOTAL(109,tblKosJualan[% m12])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,tblKosJualan[% y])","v":{"v":0.9999999999999999,"d":"100%"}}]
[]
[null,"Untung Kasar",null,{"$f":"tblHasil[[#Totals],[m1]]-tblKosJualan[[#Totals],[m1]]","v":{"v":359,"d":"RM359"}},{"$f":"tblHasil[[#Totals],[m2]]-tblKosJualan[[#Totals],[m2]]","v":{"v":380,"d":"RM380"}},{"$f":"tblHasil[[#Totals],[m3]]-tblKosJualan[[#Totals],[m3]]","v":{"v":505,"d":"RM505"}},{"$f":"tblHasil[[#Totals],[m4]]-tblKosJualan[[#Totals],[m4]]","v":{"v":370,"d":"RM370"}},{"$f":"tblHasil[[#Totals],[m5]]-tblKosJualan[[#Totals],[m5]]","v":{"v":413,"d":"RM413"}},{"$f":"tblHasil[[#Totals],[m6]]-tblKosJualan[[#Totals],[m6]]","v":{"v":266,"d":"RM266"}},{"$f":"tblHasil[[#Totals],[m7]]-tblKosJualan[[#Totals],[m7]]","v":{"v":298,"d":"RM298"}},{"$f":"tblHasil[[#Totals],[m8]]-tblKosJualan[[#Totals],[m8]]","v":{"v":449,"d":"RM449"}},{"$f":"tblHasil[[#Totals],[m9]]-tblKosJualan[[#Totals],[m9]]","v":{"v":330,"d":"RM330"}},{"$f":"tblHasil[[#Totals],[m10]]-tblKosJualan[[#Totals],[m10]]","v":{"v":407,"d":"RM407"}},{"$f":"tblHasil[[#Totals],[m11]]-tblKosJualan[[#Totals],[m11]]","v":{"v":475,"d":"RM475"}},{"$f":"tblHasil[[#Totals],[m12]]-tblKosJualan[[#Totals],[m12]]","v":{"v":590,"d":"RM590"}},{"$f":"tblHasil[[#Totals],[Yearly]]-tblKosJualan[[#Totals],[Yearly]]","v":{"v":4842,"d":"RM4,842"}},null,{"$f":"D26/$P$26","v":{"v":0.0741429161503511,"d":"7%"}},{"$f":"E26/$P$26","v":{"v":0.07847996695580339,"d":"8%"}},{"v":0.10429574555968608,"d":"10%"},{"v":0.07641470466749277,"d":"8%"},{"v":0.08529533250722841,"d":"9%"},{"v":0.05493597686906237,"d":"5%"},{"v":0.06154481619165634,"d":"6%"},{"v":0.09273027674514664,"d":"9%"},{"v":0.06815365551425032,"d":"7%"},{"v":0.08405617513424204,"d":"8%"},{"v":0.09809995869475423,"d":"10%"},{"v":0.12185047501032631,"d":"12%"},{"v":1,"d":"100%"}]
[]
[null,"PERBELANJAAN","ARAH ALIRAN","m1","m2","m3","m4","m5","m6","m7","m8","m9","m10","m11","m12","Yearly","Ind %","% m1","% m2","% m3","% m4","% m5","% m6","% m7","% m8","% m9","% m10","% m11","% m12","% y"]
[null,"Perbelanjaan gaji"," ",{"v":10,"d":"RM10"},{"v":18,"d":"RM18"},{"v":13,"d":"RM13"},{"v":8,"d":"RM8"},{"v":22,"d":"RM22"},{"v":18,"d":"RM18"},{"v":8,"d":"RM8"},{"v":17,"d":"RM17"},{"v":20,"d":"RM20"},{"v":8,"d":"RM8"},{"v":4,"d":"RM4"},{"v":12,"d":"RM12"},{"$f":"SUM(tblPerbelanjaan[[#This Row],[m1]:[m12]])","v":{"v":158,"d":"RM158"}},{"v":0.12,"d":"12%"},{"$f":"tblPerbelanjaan[[#This Row],[m1]]/tblPerbelanjaan[[#Totals],[m1]]","v":{"v":0.0423728813559322,"d":"4%"}},{"$f":"tblPerbelanjaan[[#This Row],[m2]]/tblPerbelanjaan[[#Totals],[m2]]","v":{"v":0.08780487804878048,"d":"9%"}},{"$f":"tblPerbelanjaan[[#This Row],[m3]]/tblPerbelanjaan[[#Totals],[m3]]","v":{"v":0.05220883534136546,"d":"5%"}},{"$f":"tblPerbelanjaan[[#This Row],[m4]]/tblPerbelanjaan[[#Totals],[m4]]","v":{"v":0.03065134099616858,"d":"3%"}},{"$f":"tblPerbelanjaan[[#This Row],[m5]]/tblPerbelanjaan[[#Totals],[m5]]","v":{"v":0.08560311284046693,"d":"9%"}},{"$f":"tblPerbelanjaan[[#This Row],[m6]]/tblPerbelanjaan[[#Totals],[m6]]","v":{"v":0.06569343065693431,"d":"7%"}},{"$f":"tblPerbelanjaan[[#This Row],[m7]]/tblPerbelanjaan[[#Totals],[m7]]","v":{"v":0.03007518796992481,"d":"3%"}},{"$f":"tblPerbelanjaan[[#This Row],[m8]]/tblPerbelanjaan[[#Totals],[m8]]","v":{"v":0.07234042553191489,"d":"7%"}},{"$f":"tblPerbelanjaan[[#This Row],[m9]]/tblPerbelanjaan[[#Totals],[m9]]","v":{"v":0.08695652173913043,"d":"9%"}},{"$f":"tblPerbelanjaan[[#This Row],[m10]]/tblPerbelanjaan[[#Totals],[m10]]","v":{"v":0.03088803088803089,"d":"3%"}},{"$f":"tblPerbelanjaan[[#This Row],[m11]]/tblPerbelanjaan[[#Totals],[m11]]","v":{"v":0.013513513513513514,"d":"1%"}},{"$f":"tblPerbelanjaan[[#This Row],[m12]]/tblPerbelanjaan[[#Totals],[m12]]","v":{"v":0.05194805194805195,"d":"5%"}},{"$f":"tblPerbelanjaan[[#This Row],[Yearly]]/tblPerbelanjaan[[#Totals],[Yearly]]","v":{"v":0.05268422807602534,"d":"5%"}}]
[null,"Perbelanjaan senarai gaji"," ",{"v":23,"d":"RM23"},{"v":11,"d":"RM11"},{"v":7,"d":"RM7"},{"v":14,"d":"RM14"},{"v":12,"d":"RM12"},{"v":19,"d":"RM19"},{"v":19,"d":"RM19"},{"v":4,"d":"RM4"},{"v":7,"d":"RM7"},{"v":13,"d":"RM13"},{"v":25,"d":"RM25"},{"v":5,"d":"RM5"},{"$f":"SUM(tblPerbelanjaan[[#This Row],[m1]:[m12]])","v":{"v":159,"d":"RM159"}},{"v":0.09,"d":"9%"},{"$f":"tblPerbelanjaan[[#This Row],[m1]]/tblPerbelanjaan[[#Totals],[m1]]","v":{"v":0.09745762711864407,"d":"10%"}},{"$f":"tblPerbelanjaan[[#This Row],[m2]]/tblPerbelanjaan[[#Totals],[m2]]","v":{"v":0.05365853658536585,"d":"5%"}},{"$f":"tblPerbelanjaan[[#This Row],[m3]]/tblPerbelanjaan[[#Totals],[m3]]","v":{"v":0.028112449799196786,"d":"3%"}},{"$f":"tblPerbelanjaan[[#This Row],[m4]]/tblPerbelanjaan[[#Totals],[m4]]","v":{"v":0.05363984674329502,"d":"5%"}},{"$f":"tblPerbelanjaan[[#This Row],[m5]]/tblPerbelanjaan[[#Totals],[m5]]","v":{"v":0.04669260700389105,"d":"5%"}},{"$f":"tblPerbelanjaan[[#This Row],[m6]]/tblPerbelanjaan[[#Totals],[m6]]","v":{"v":0.06934306569343066,"d":"7%"}},{"$f":"tblPerbelanjaan[[#This Row],[m7]]/tblPerbelanjaan[[#Totals],[m7]]","v":{"v":0.07142857142857142,"d":"7%"}},{"$f":"tblPerbelanjaan[[#This Row],[m8]]/tblPerbelanjaan[[#Totals],[m8]]","v":{"v":0.01702127659574468,"d":"2%"}},{"$f":"tblPerbelanjaan[[#This Row],[m9]]/tblPerbelanjaan[[#Totals],[m9]]","v":{"v":0.030434782608695653,"d":"3%"}},{"$f":"tblPerbelanjaan[[#This Row],[m10]]/tblPerbelanjaan[[#Totals],[m10]]","v":{"v":0.05019305019305019,"d":"5%"}},{"$f":"tblPerbelanjaan[[#This Row],[m11]]/tblPerbelanjaan[[#Totals],[m11]]","v":{"v":0.08445945945945946,"d":"8%"}},{"$f":"tblPerbelanjaan[[#This Row],[m12]]/tblPerbelanjaan[[#Totals],[m12]]","v":{"v":0.021645021645021644,"d":"2%"}},{"$f":"tblPerbelanjaan[[#This Row],[Yearly]]/tblPerbelanjaan[[#Totals],[Yearly]]","v":{"v":0.05301767255751917,"d":"5%"}}]
[null,"Khidmat luar"," ",{"v":23,"d":"RM23"},{"v":20,"d":"RM20"},{"v":3,"d":"RM3"},{"v":16,"d":"RM16"},{"v":10,"d":"RM10"},{"v":5,"d":"RM5"},{"v":20,"d":"RM20"},{"v":7,"d":"RM7"},{"v":4,"d":"RM4"},{"v":22,"d":"RM22"},{"v":13,"d":"RM13"},{"v":14,"d":"RM14"},{"$f":"SUM(tblPerbelanjaan[[#This Row],[m1]:[m12]])","v":{"v":157,"d":"RM157"}},{"v":0.02,"d":"2%"},{"$f":"tblPerbelanjaan[[#This Row],[m1]]/tblPerbelanjaan[[#Totals],[m1]]","v":{"v":0.09745762711864407,"d":"10%"}},{"$f":"tblPerbelanjaan[[#This Row],[m2]]/tblPerbelanjaan[[#Totals],[m2]]","v":{"v":0.0975609756097561,"d":"10%"}},{"$f":"tblPerbelanjaan[[#This Row],[m3]]/tblPerbelanjaan[[#Totals],[m3]]","v":{"v":0.012048192771084338,"d":"1%"}},{"$f":"tblPerbelanjaan[[#This Row],[m4]]/tblPerbelanjaan[[#Totals],[m4]]","v":{"v":0.06130268199233716,"d":"6%"}},{"$f":"tblPerbelanjaan[[#This Row],[m5]]/tblPerbelanjaan[[#Totals],[m5]]","v":{"v":0.038910505836575876,"d":"4%"}},{"$f":"tblPerbelanjaan[[#This Row],[m6]]/tblPerbelanjaan[[#Totals],[m6]]","v":{"v":0.01824817518248175,"d":"2%"}},{"$f":"tblPerbelanjaan[[#This Row],[m7]]/tblPerbelanjaan[[#Totals],[m7]]","v":{"v":0.07518796992481203,"d":"8%"}},{"$f":"tblPerbelanjaan[[#This Row],[m8]]/tblPerbelanjaan[[#Totals],[m8]]","v":{"v":0.029787234042553193,"d":"3%"}},{"$f":"tblPerbelanjaan[[#This Row],[m9]]/tblPerbelanjaan[[#Totals],[m9]]","v":{"v":0.017391304347826087,"d":"2%"}},{"$f":"tblPerbelanjaan[[#This Row],[m10]]/tblPerbelanjaan[[#Totals],[m10]]","v":{"v":0.08494208494208494,"d":"8%"}},{"$f":"tblPerbelanjaan[[#This Row],[m11]]/tblPerbelanjaan[[#Totals],[m11]]","v":{"v":0.04391891891891892,"d":"4%"}},{"$f":"tblPerbelanjaan[[#This Row],[m12]]/tblPerbelanjaan[[#Totals],[m12]]","v":{"v":0.06060606060606061,"d":"6%"}},{"$f":"tblPerbelanjaan[[#This Row],[Yearly]]/tblPerbelanjaan[[#Totals],[Yearly]]","v":{"v":0.05235078359453151,"d":"5%"}}]
[null,"Bekalan (pejabat dan pengendalian)"," ",{"v":19,"d":"RM19"},{"v":4,"d":"RM4"},{"v":7,"d":"RM7"},{"v":14,"d":"RM14"},{"v":22,"d":"RM22"},{"v":10,"d":"RM10"},{"v":22,"d":"RM22"},{"v":5,"d":"RM5"},{"v":4,"d":"RM4"},{"v":12,"d":"RM12"},{"v":18,"d":"RM18"},{"v":24,"d":"RM24"},{"$f":"SUM(tblPerbelanjaan[[#This Row],[m1]:[m12]])","v":{"v":161,"d":"RM161"}},{"v":0.08,"d":"8%"},{"$f":"tblPerbelanjaan[[#This Row],[m1]]/tblPerbelanjaan[[#Totals],[m1]]","v":{"v":0.08050847457627118,"d":"8%"}},{"$f":"tblPerbelanjaan[[#This Row],[m2]]/tblPerbelanjaan[[#Totals],[m2]]","v":{"v":0.01951219512195122,"d":"2%"}},{"$f":"tblPerbelanjaan[[#This Row],[m3]]/tblPerbelanjaan[[#Totals],[m3]]","v":{"v":0.028112449799196786,"d":"3%"}},{"$f":"tblPerbelanjaan[[#This Row],[m4]]/tblPerbelanjaan[[#Totals],[m4]]","v":{"v":0.05363984674329502,"d":"5%"}},{"$f":"tblPerbelanjaan[[#This Row],[m5]]/tblPerbelanjaan[[#Totals],[m5]]","v":{"v":0.08560311284046693,"d":"9%"}},{"$f":"tblPerbelanjaan[[#This Row],[m6]]/tblPerbelanjaan[[#Totals],[m6]]","v":{"v":0.0364963503649635,"d":"4%"}},{"$f":"tblPerbelanjaan[[#This Row],[m7]]/tblPerbelanjaan[[#Totals],[m7]]","v":{"v":0.08270676691729323,"d":"8%"}},{"$f":"tblPerbelanjaan[[#This Row],[m8]]/tblPerbelanjaan[[#Totals],[m8]]","v":{"v":0.02127659574468085,"d":"2%"}},{"$f":"tblPerbelanjaan[[#This Row],[m9]]/tblPerbelanjaan[[#Totals],[m9]]","v":{"v":0.017391304347826087,"d":"2%"}},{"$f":"tblPerbelanjaan[[#This Row],[m10]]/tblPerbelanjaan[[#Totals],[m10]]","v":{"v":0.04633204633204633,"d":"5%"}},{"$f":"tblPerbelanjaan[[#This Row],[m11]]/tblPerbelanjaan[[#Totals],[m11]]","v":{"v":0.060810810810810814,"d":"6%"}},{"$f":"tblPerbelanjaan[[#This Row],[m12]]/tblPerbelanjaan[[#Totals],[m12]]","v":{"v":0.1038961038961039,"d":"10%"}},{"$f":"tblPerbelanjaan[[#This Row],[Yearly]]/tblPerbelanjaan[[#Totals],[Yearly]]","v":{"v":0.05368456152050684,"d":"5%"}}]
[null,"Pembaikan dan penyenggaraan"," ",{"v":11,"d":"RM11"},{"v":11,"d":"RM11"},{"v":17,"d":"RM17"},{"v":12,"d":"RM12"},{"v":2,"d":"RM2"},{"v":14,"d":"RM14"},{"v":12,"d":"RM12"},{"v":10,"d":"RM10"},{"v":18,"d":"RM18"},{"v":11,"d":"RM11"},{"v":23,"d":"RM23"},{"v":11,"d":"RM11"},{"$f":"SUM(tblPerbelanjaan[[#This Row],[m1]:[m12]])","v":{"v":152,"d":"RM152"}},{"v":0.03,"d":"3%"},{"$f":"tblPerbelanjaan[[#This Row],[m1]]/tblPerbelanjaan[[#Totals],[m1]]","v":{"v":0.046610169491525424,"d":"5%"}},{"$f":"tblPerbelanjaan[[#This Row],[m2]]/tblPerbelanjaan[[#Totals],[m2]]","v":{"v":0.05365853658536585,"d":"5%"}},{"$f":"tblPerbelanjaan[[#This Row],[m3]]/tblPerbelanjaan[[#Totals],[m3]]","v":{"v":0.06827309236947791,"d":"7%"}},{"$f":"tblPerbelanjaan[[#This Row],[m4]]/tblPerbelanjaan[[#Totals],[m4]]","v":{"v":0.04597701149425287,"d":"5%"}},{"$f":"tblPerbelanjaan[[#This Row],[m5]]/tblPerbelanjaan[[#Totals],[m5]]","v":{"v":0.007782101167315175,"d":"1%"}},{"$f":"tblPerbelanjaan[[#This Row],[m6]]/tblPerbelanjaan[[#Totals],[m6]]","v":{"v":0.051094890510948905,"d":"5%"}},{"$f":"tblPerbelanjaan[[#This Row],[m7]]/tblPerbelanjaan[[#Totals],[m7]]","v":{"v":0.045112781954887216,"d":"5%"}},{"$f":"tblPerbelanjaan[[#This Row],[m8]]/tblPerbelanjaan[[#Totals],[m8]]","v":{"v":0.0425531914893617,"d":"4%"}},{"$f":"tblPerbelanjaan[[#This Row],[m9]]/tblPerbelanjaan[[#Totals],[m9]]","v":{"v":0.0782608695652174,"d":"8%"}},{"$f":"tblPerbelanjaan[[#This Row],[m10]]/tblPerbelanjaan[[#Totals],[m10]]","v":{"v":0.04247104247104247,"d":"4%"}},{"$f":"tblPerbelanjaan[[#This Row],[m11]]/tblPerbelanjaan[[#Totals],[m11]]","v":{"v":0.0777027027027027,"d":"8%"}},{"$f":"tblPerbelanjaan[[#This Row],[m12]]/tblPerbelanjaan[[#Totals],[m12]]","v":{"v":0.047619047619047616,"d":"5%"}},{"$f":"tblPerbelanjaan[[#This Row],[Yearly]]/tblPerbelanjaan[[#Totals],[Yearly]]","v":{"v":0.050683561187062354,"d":"5%"}}]
[null,"Pengiklanan"," ",{"v":2,"d":"RM2"},{"v":16,"d":"RM16"},{"v":6,"d":"RM6"},{"v":13,"d":"RM13"},{"v":11,"d":"RM11"},{"v":22,"d":"RM22"},{"v":21,"d":"RM21"},{"v":3,"d":"RM3"},{"v":12,"d":"RM12"},{"v":7,"d":"RM7"},{"v":17,"d":"RM17"},{"v":20,"d":"RM20"},{"$f":"SUM(tblPerbelanjaan[[#This Row],[m1]:[m12]])","v":{"v":150,"d":"RM150"}},{"v":0.15,"d":"15%"},{"$f":"tblPerbelanjaan[[#This Row],[m1]]/tblPerbelanjaan[[#Totals],[m1]]","v":{"v":0.00847457627118644,"d":"1%"}},{"$f":"tblPerbelanjaan[[#This Row],[m2]]/tblPerbelanjaan[[#Totals],[m2]]","v":{"v":0.07804878048780488,"d":"8%"}},{"$f":"tblPerbelanjaan[[#This Row],[m3]]/tblPerbelanjaan[[#Totals],[m3]]","v":{"v":0.024096385542168676,"d":"2%"}},{"$f":"tblPerbelanjaan[[#This Row],[m4]]/tblPerbelanjaan[[#Totals],[m4]]","v":{"v":0.04980842911877394,"d":"5%"}},{"$f":"tblPerbelanjaan[[#This Row],[m5]]/tblPerbelanjaan[[#Totals],[m5]]","v":{"v":0.042801556420233464,"d":"4%"}},{"$f":"tblPerbelanjaan[[#This Row],[m6]]/tblPerbelanjaan[[#Totals],[m6]]","v":{"v":0.08029197080291971,"d":"8%"}},{"$f":"tblPerbelanjaan[[#This Row],[m7]]/tblPerbelanjaan[[#Totals],[m7]]","v":{"v":0.07894736842105263,"d":"8%"}},{"$f":"tblPerbelanjaan[[#This Row],[m8]]/tblPerbelanjaan[[#Totals],[m8]]","v":{"v":0.01276595744680851,"d":"1%"}},{"$f":"tblPerbelanjaan[[#This Row],[m9]]/tblPerbelanjaan[[#Totals],[m9]]","v":{"v":0.05217391304347826,"d":"5%"}},{"$f":"tblPerbelanjaan[[#This Row],[m10]]/tblPerbelanjaan[[#Totals],[m10]]","v":{"v":0.02702702702702703,"d":"3%"}},{"$f":"tblPerbelanjaan[[#This Row],[m11]]/tblPerbelanjaan[[#Totals],[m11]]","v":{"v":0.057432432432432436,"d":"6%"}},{"$f":"tblPerbelanjaan[[#This Row],[m12]]/tblPerbelanjaan[[#Totals],[m12]]","v":{"v":0.08658008658008658,"d":"9%"}},{"$f":"tblPerbelanjaan[[#This Row],[Yearly]]/tblPerbelanjaan[[#Totals],[Yearly]]","v":{"v":0.050016672224074694,"d":"5%"}}]
[null,"Kereta, penghantaran dan perjalanan"," ",{"v":8,"d":"RM8"},{"v":17,"d":"RM17"},{"v":11,"d":"RM11"},{"v":11,"d":"RM11"},{"v":21,"d":"RM21"},{"v":9,"d":"RM9"},{"v":20,"d":"RM20"},{"v":3,"d":"RM3"},{"v":14,"d":"RM14"},{"v":22,"d":"RM22"},{"v":16,"d":"RM16"},{"v":12,"d":"RM12"},{"$f":"SUM(tblPerbelanjaan[[#This Row],[m1]:[m12]])","v":{"v":164,"d":"RM164"}},{"v":0.12,"d":"12%"},{"$f":"tblPerbelanjaan[[#This Row],[m1]]/tblPerbelanjaan[[#Totals],[m1]]","v":{"v":0.03389830508474576,"d":"3%"}},{"$f":"tblPerbelanjaan[[#This Row],[m2]]/tblPerbelanjaan[[#Totals],[m2]]","v":{"v":0.08292682926829269,"d":"8%"}},{"$f":"tblPerbelanjaan[[#This Row],[m3]]/tblPerbelanjaan[[#Totals],[m3]]","v":{"v":0.04417670682730924,"d":"4%"}},{"$f":"tblPerbelanjaan[[#This Row],[m4]]/tblPerbelanjaan[[#Totals],[m4]]","v":{"v":0.0421455938697318,"d":"4%"}},{"$f":"tblPerbelanjaan[[#This Row],[m5]]/tblPerbelanjaan[[#Totals],[m5]]","v":{"v":0.08171206225680934,"d":"8%"}},{"$f":"tblPerbelanjaan[[#This Row],[m6]]/tblPerbelanjaan[[#Totals],[m6]]","v":{"v":0.032846715328467155,"d":"3%"}},{"$f":"tblPerbelanjaan[[#This Row],[m7]]/tblPerbelanjaan[[#Totals],[m7]]","v":{"v":0.07518796992481203,"d":"8%"}},{"$f":"tblPerbelanjaan[[#This Row],[m8]]/tblPerbelanjaan[[#Totals],[m8]]","v":{"v":0.01276595744680851,"d":"1%"}},{"$f":"tblPerbelanjaan[[#This Row],[m9]]/tblPerbelanjaan[[#Totals],[m9]]","v":{"v":0.06086956521739131,"d":"6%"}},{"$f":"tblPerbelanjaan[[#This Row],[m10]]/tblPerbelanjaan[[#Totals],[m10]]","v":{"v":0.08494208494208494,"d":"8%"}},{"$f":"tblPerbelanjaan[[#This Row],[m11]]/tblPerbelanjaan[[#Totals],[m11]]","v":{"v":0.05405405405405406,"d":"5%"}},{"$f":"tblPerbelanjaan[[#This Row],[m12]]/tblPerbelanjaan[[#Totals],[m12]]","v":{"v":0.05194805194805195,"d":"5%"}},{"$f":"tblPerbelanjaan[[#This Row],[Yearly]]/tblPerbelanjaan[[#Totals],[Yearly]]","v":{"v":0.05468489496498833,"d":"5%"}}]
[null,"Perakaunan dan legal"," ",{"v":5,"d":"RM5"},{"v":13,"d":"RM13"},{"v":6,"d":"RM6"},{"v":15,"d":"RM15"},{"v":19,"d":"RM19"},{"v":10,"d":"RM10"},{"v":12,"d":"RM12"},{"v":9,"d":"RM9"},{"v":15,"d":"RM15"},{"v":16,"d":"RM16"},{"v":4,"d":"RM4"},{"v":9,"d":"RM9"},{"$f":"SUM(tblPerbelanjaan[[#This Row],[m1]:[m12]])","v":{"v":133,"d":"RM133"}},{"v":0.09,"d":"9%"},{"$f":"tblPerbelanjaan[[#This Row],[m1]]/tblPerbelanjaan[[#Totals],[m1]]","v":{"v":0.0211864406779661,"d":"2%"}},{"$f":"tblPerbelanjaan[[#This Row],[m2]]/tblPerbelanjaan[[#Totals],[m2]]","v":{"v":0.06341463414634146,"d":"6%"}},{"$f":"tblPerbelanjaan[[#This Row],[m3]]/tblPerbelanjaan[[#Totals],[m3]]","v":{"v":0.024096385542168676,"d":"2%"}},{"$f":"tblPerbelanjaan[[#This Row],[m4]]/tblPerbelanjaan[[#Totals],[m4]]","v":{"v":0.05747126436781609,"d":"6%"}},{"$f":"tblPerbelanjaan[[#This Row],[m5]]/tblPerbelanjaan[[#Totals],[m5]]","v":{"v":0.07392996108949416,"d":"7%"}},{"$f":"tblPerbelanjaan[[#This Row],[m6]]/tblPerbelanjaan[[#Totals],[m6]]","v":{"v":0.0364963503649635,"d":"4%"}},{"$f":"tblPerbelanjaan[[#This Row],[m7]]/tblPerbelanjaan[[#Totals],[m7]]","v":{"v":0.045112781954887216,"d":"5%"}},{"$f":"tblPerbelanjaan[[#This Row],[m8]]/tblPerbelanjaan[[#Totals],[m8]]","v":{"v":0.03829787234042553,"d":"4%"}},{"$f":"tblPerbelanjaan[[#This Row],[m9]]/tblPerbelanjaan[[#Totals],[m9]]","v":{"v":0.06521739130434782,"d":"7%"}},{"$f":"tblPerbelanjaan[[#This Row],[m10]]/tblPerbelanjaan[[#Totals],[m10]]","v":{"v":0.06177606177606178,"d":"6%"}},{"$f":"tblPerbelanjaan[[#This Row],[m11]]/tblPerbelanjaan[[#Totals],[m11]]","v":{"v":0.013513513513513514,"d":"1%"}},{"$f":"tblPerbelanjaan[[#This Row],[m12]]/tblPerbelanjaan[[#Totals],[m12]]","v":{"v":0.03896103896103896,"d":"4%"}},{"$f":"tblPerbelanjaan[[#This Row],[Yearly]]/tblPerbelanjaan[[#Totals],[Yearly]]","v":{"v":0.04434811603867956,"d":"4%"}}]
[null,"Sewa"," ",{"v":8,"d":"RM8"},{"v":4,"d":"RM4"},{"v":23,"d":"RM23"},{"v":25,"d":"RM25"},{"v":10,"d":"RM10"},{"v":24,"d":"RM24"},{"v":22,"d":"RM22"},{"v":5,"d":"RM5"},{"v":12,"d":"RM12"},{"v":24,"d":"RM24"},{"v":24,"d":"RM24"},{"v":12,"d":"RM12"},{"$f":"SUM(tblPerbelanjaan[[#This Row],[m1]:[m12]])","v":{"v":193,"d":"RM193"}},{"v":0.01,"d":"1%"},{"$f":"tblPerbelanjaan[[#This Row],[m1]]/tblPerbelanjaan[[#Totals],[m1]]","v":{"v":0.03389830508474576,"d":"3%"}},{"$f":"tblPerbelanjaan[[#This Row],[m2]]/tblPerbelanjaan[[#Totals],[m2]]","v":{"v":0.01951219512195122,"d":"2%"}},{"$f":"tblPerbelanjaan[[#This Row],[m3]]/tblPerbelanjaan[[#Totals],[m3]]","v":{"v":0.09236947791164658,"d":"9%"}},{"$f":"tblPerbelanjaan[[#This Row],[m4]]/tblPerbelanjaan[[#Totals],[m4]]","v":{"v":0.09578544061302682,"d":"10%"}},{"$f":"tblPerbelanjaan[[#This Row],[m5]]/tblPerbelanjaan[[#Totals],[m5]]","v":{"v":0.038910505836575876,"d":"4%"}},{"$f":"tblPerbelanjaan[[#This Row],[m6]]/tblPerbelanjaan[[#Totals],[m6]]","v":{"v":0.08759124087591241,"d":"9%"}},{"$f":"tblPerbelanjaan[[#This Row],[m7]]/tblPerbelanjaan[[#Totals],[m7]]","v":{"v":0.08270676691729323,"d":"8%"}},{"$f":"tblPerbelanjaan[[#This Row],[m8]]/tblPerbelanjaan[[#Totals],[m8]]","v":{"v":0.02127659574468085,"d":"2%"}},{"$f":"tblPerbelanjaan[[#This Row],[m9]]/tblPerbelanjaan[[#Totals],[m9]]","v":{"v":0.05217391304347826,"d":"5%"}},{"$f":"tblPerbelanjaan[[#This Row],[m10]]/tblPerbelanjaan[[#Totals],[m10]]","v":{"v":0.09266409266409266,"d":"9%"}},{"$f":"tblPerbelanjaan[[#This Row],[m11]]/tblPerbelanjaan[[#Totals],[m11]]","v":{"v":0.08108108108108109,"d":"8%"}},{"$f":"tblPerbelanjaan[[#This Row],[m12]]/tblPerbelanjaan[[#Totals],[m12]]","v":{"v":0.05194805194805195,"d":"5%"}},{"$f":"tblPerbelanjaan[[#This Row],[Yearly]]/tblPerbelanjaan[[#Totals],[Yearly]]","v":{"v":0.06435478492830944,"d":"6%"}}]
[null,"Telefon"," ",{"v":25,"d":"RM25"},{"v":2,"d":"RM2"},{"v":12,"d":"RM12"},{"v":25,"d":"RM25"},{"v":10,"d":"RM10"},{"v":24,"d":"RM24"},{"v":3,"d":"RM3"},{"v":20,"d":"RM20"},{"v":3,"d":"RM3"},{"v":9,"d":"RM9"},{"v":20,"d":"RM20"},{"v":18,"d":"RM18"},{"$f":"SUM(tblPerbelanjaan[[#This Row],[m1]:[m12]])","v":{"v":171,"d":"RM171"}},{"v":0.01,"d":"1%"},{"$f":"tblPerbelanjaan[[#This Row],[m1]]/tblPerbelanjaan[[#Totals],[m1]]","v":{"v":0.1059322033898305,"d":"11%"}},{"$f":"tblPerbelanjaan[[#This Row],[m2]]/tblPerbelanjaan[[#Totals],[m2]]","v":{"v":0.00975609756097561,"d":"1%"}},{"$f":"tblPerbelanjaan[[#This Row],[m3]]/tblPerbelanjaan[[#Totals],[m3]]","v":{"v":0.04819277108433735,"d":"5%"}},{"$f":"tblPerbelanjaan[[#This Row],[m4]]/tblPerbelanjaan[[#Totals],[m4]]","v":{"v":0.09578544061302682,"d":"10%"}},{"$f":"tblPerbelanjaan[[#This Row],[m5]]/tblPerbelanjaan[[#Totals],[m5]]","v":{"v":0.038910505836575876,"d":"4%"}},{"$f":"tblPerbelanjaan[[#This Row],[m6]]/tblPerbelanjaan[[#Totals],[m6]]","v":{"v":0.08759124087591241,"d":"9%"}},{"$f":"tblPerbelanjaan[[#This Row],[m7]]/tblPerbelanjaan[[#Totals],[m7]]","v":{"v":0.011278195488721804,"d":"1%"}},{"$f":"tblPerbelanjaan[[#This Row],[m8]]/tblPerbelanjaan[[#Totals],[m8]]","v":{"v":0.0851063829787234,"d":"9%"}},{"$f":"tblPerbelanjaan[[#This Row],[m9]]/tblPerbelanjaan[[#Totals],[m9]]","v":{"v":0.013043478260869565,"d":"1%"}},{"$f":"tblPerbelanjaan[[#This Row],[m10]]/tblPerbelanjaan[[#Totals],[m10]]","v":{"v":0.03474903474903475,"d":"3%"}},{"$f":"tblPerbelanjaan[[#This Row],[m11]]/tblPerbelanjaan[[#Totals],[m11]]","v":{"v":0.06756756756756757,"d":"7%"}},{"$f":"tblPerbelanjaan[[#This Row],[m12]]/tblPerbelanjaan[[#Totals],[m12]]","v":{"v":0.07792207792207792,"d":"8%"}},{"$f":"tblPerbelanjaan[[#This Row],[Yearly]]/tblPerbelanjaan[[#Totals],[Yearly]]","v":{"v":0.05701900633544515,"d":"6%"}}]
[null,"Kemudahan"," ",{"v":16,"d":"RM16"},{"v":19,"d":"RM19"},{"v":9,"d":"RM9"},{"v":16,"d":"RM16"},{"v":13,"d":"RM13"},{"v":2,"d":"RM2"},{"v":4,"d":"RM4"},{"v":24,"d":"RM24"},{"v":16,"d":"RM16"},{"v":22,"d":"RM22"},{"v":7,"d":"RM7"},{"v":18,"d":"RM18"},{"$f":"SUM(tblPerbelanjaan[[#This Row],[m1]:[m12]])","v":{"v":166,"d":"RM166"}},{"v":0.01,"d":"1%"},{"$f":"tblPerbelanjaan[[#This Row],[m1]]/tblPerbelanjaan[[#Totals],[m1]]","v":{"v":0.06779661016949153,"d":"7%"}},{"$f":"tblPerbelanjaan[[#This Row],[m2]]/tblPerbelanjaan[[#Totals],[m2]]","v":{"v":0.09268292682926829,"d":"9%"}},{"$f":"tblPerbelanjaan[[#This Row],[m3]]/tblPerbelanjaan[[#Totals],[m3]]","v":{"v":0.03614457831325301,"d":"4%"}},{"$f":"tblPerbelanjaan[[#This Row],[m4]]/tblPerbelanjaan[[#Totals],[m4]]","v":{"v":0.06130268199233716,"d":"6%"}},{"$f":"tblPerbelanjaan[[#This Row],[m5]]/tblPerbelanjaan[[#Totals],[m5]]","v":{"v":0.05058365758754864,"d":"5%"}},{"$f":"tblPerbelanjaan[[#This Row],[m6]]/tblPerbelanjaan[[#Totals],[m6]]","v":{"v":7.2992700729927005E-3,"d":"1%"}},{"$f":"tblPerbelanjaan[[#This Row],[m7]]/tblPerbelanjaan[[#Totals],[m7]]","v":{"v":0.015037593984962405,"d":"2%"}},{"$f":"tblPerbelanjaan[[#This Row],[m8]]/tblPerbelanjaan[[#Totals],[m8]]","v":{"v":0.10212765957446808,"d":"10%"}},{"$f":"tblPerbelanjaan[[#This Row],[m9]]/tblPerbelanjaan[[#Totals],[m9]]","v":{"v":0.06956521739130435,"d":"7%"}},{"$f":"tblPerbelanjaan[[#This Row],[m10]]/tblPerbelanjaan[[#Totals],[m10]]","v":{"v":0.08494208494208494,"d":"8%"}},{"$f":"tblPerbelanjaan[[#This Row],[m11]]/tblPerbelanjaan[[#Totals],[m11]]","v":{"v":0.02364864864864865,"d":"2%"}},{"$f":"tblPerbelanjaan[[#This Row],[m12]]/tblPerbelanjaan[[#Totals],[m12]]","v":{"v":0.07792207792207792,"d":"8%"}},{"$f":"tblPerbelanjaan[[#This Row],[Yearly]]/tblPerbelanjaan[[#Totals],[Yearly]]","v":{"v":0.05535178392797599,"d":"6%"}}]
[null,"Insurans"," ",{"v":12,"d":"RM12"},{"v":9,"d":"RM9"},{"v":16,"d":"RM16"},{"v":19,"d":"RM19"},{"v":25,"d":"RM25"},{"v":17,"d":"RM17"},{"v":20,"d":"RM20"},{"v":14,"d":"RM14"},{"v":5,"d":"RM5"},{"v":14,"d":"RM14"},{"v":5,"d":"RM5"},{"v":2,"d":"RM2"},{"$f":"SUM(tblPerbelanjaan[[#This Row],[m1]:[m12]])","v":{"v":158,"d":"RM158"}},{"v":0.01,"d":"1%"},{"$f":"tblPerbelanjaan[[#This Row],[m1]]/tblPerbelanjaan[[#Totals],[m1]]","v":{"v":0.05084745762711865,"d":"5%"}},{"$f":"tblPerbelanjaan[[#This Row],[m2]]/tblPerbelanjaan[[#Totals],[m2]]","v":{"v":0.04390243902439024,"d":"4%"}},{"$f":"tblPerbelanjaan[[#This Row],[m3]]/tblPerbelanjaan[[#Totals],[m3]]","v":{"v":0.0642570281124498,"d":"6%"}},{"$f":"tblPerbelanjaan[[#This Row],[m4]]/tblPerbelanjaan[[#Totals],[m4]]","v":{"v":0.07279693486590039,"d":"7%"}},{"$f":"tblPerbelanjaan[[#This Row],[m5]]/tblPerbelanjaan[[#Totals],[m5]]","v":{"v":0.09727626459143969,"d":"10%"}},{"$f":"tblPerbelanjaan[[#This Row],[m6]]/tblPerbelanjaan[[#Totals],[m6]]","v":{"v":0.06204379562043796,"d":"6%"}},{"$f":"tblPerbelanjaan[[#This Row],[m7]]/tblPerbelanjaan[[#Totals],[m7]]","v":{"v":0.07518796992481203,"d":"8%"}},{"$f":"tblPerbelanjaan[[#This Row],[m8]]/tblPerbelanjaan[[#Totals],[m8]]","v":{"v":0.059574468085106386,"d":"6%"}},{"$f":"tblPerbelanjaan[[#This Row],[m9]]/tblPerbelanjaan[[#Totals],[m9]]","v":{"v":0.021739130434782608,"d":"2%"}},{"$f":"tblPerbelanjaan[[#This Row],[m10]]/tblPerbelanjaan[[#Totals],[m10]]","v":{"v":0.05405405405405406,"d":"5%"}},{"$f":"tblPerbelanjaan[[#This Row],[m11]]/tblPerbelanjaan[[#Totals],[m11]]","v":{"v":0.016891891891891893,"d":"2%"}},{"$f":"tblPerbelanjaan[[#This Row],[m12]]/tblPerbelanjaan[[#Totals],[m12]]","v":{"v":8.658008658008658E-3,"d":"1%"}},{"$f":"tblPerbelanjaan[[#This Row],[Yearly]]/tblPerbelanjaan[[#Totals],[Yearly]]","v":{"v":0.05268422807602534,"d":"5%"}}]
[null,"Cukai (harta tanah, dsb.)"," ",{"v":16,"d":"RM16"},{"v":13,"d":"RM13"},{"v":10,"d":"RM10"},{"v":7,"d":"RM7"},{"v":13,"d":"RM13"},{"v":3,"d":"RM3"},{"v":13,"d":"RM13"},{"v":17,"d":"RM17"},{"v":9,"d":"RM9"},{"v":4,"d":"RM4"},{"v":22,"d":"RM22"},{"v":18,"d":"RM18"},{"$f":"SUM(tblPerbelanjaan[[#This Row],[m1]:[m12]])","v":{"v":145,"d":"RM145"}},{"v":0.14,"d":"14%"},{"$f":"tblPerbelanjaan[[#This Row],[m1]]/tblPerbelanjaan[[#Totals],[m1]]","v":{"v":0.06779661016949153,"d":"7%"}},{"$f":"tblPerbelanjaan[[#This Row],[m2]]/tblPerbelanjaan[[#Totals],[m2]]","v":{"v":0.06341463414634146,"d":"6%"}},{"$f":"tblPerbelanjaan[[#This Row],[m3]]/tblPerbelanjaan[[#Totals],[m3]]","v":{"v":0.040160642570281124,"d":"4%"}},{"$f":"tblPerbelanjaan[[#This Row],[m4]]/tblPerbelanjaan[[#Totals],[m4]]","v":{"v":0.02681992337164751,"d":"3%"}},{"$f":"tblPerbelanjaan[[#This Row],[m5]]/tblPerbelanjaan[[#Totals],[m5]]","v":{"v":0.05058365758754864,"d":"5%"}},{"$f":"tblPerbelanjaan[[#This Row],[m6]]/tblPerbelanjaan[[#Totals],[m6]]","v":{"v":0.010948905109489052,"d":"1%"}},{"$f":"tblPerbelanjaan[[#This Row],[m7]]/tblPerbelanjaan[[#Totals],[m7]]","v":{"v":0.04887218045112782,"d":"5%"}},{"$f":"tblPerbelanjaan[[#This Row],[m8]]/tblPerbelanjaan[[#Totals],[m8]]","v":{"v":0.07234042553191489,"d":"7%"}},{"$f":"tblPerbelanjaan[[#This Row],[m9]]/tblPerbelanjaan[[#Totals],[m9]]","v":{"v":0.0391304347826087,"d":"4%"}},{"$f":"tblPerbelanjaan[[#This Row],[m10]]/tblPerbelanjaan[[#Totals],[m10]]","v":{"v":0.015444015444015444,"d":"2%"}},{"$f":"tblPerbelanjaan[[#This Row],[m11]]/tblPerbelanjaan[[#Totals],[m11]]","v":{"v":0.07432432432432433,"d":"7%"}},{"$f":"tblPerbelanjaan[[#This Row],[m12]]/tblPerbelanjaan[[#Totals],[m12]]","v":{"v":0.07792207792207792,"d":"8%"}},{"$f":"tblPerbelanjaan[[#This Row],[Yearly]]/tblPerbelanjaan[[#Totals],[Yearly]]","v":{"v":0.048349449816605536,"d":"5%"}}]
[null,"Faedah"," ",{"v":3,"d":"RM3"},{"v":2,"d":"RM2"},{"v":19,"d":"RM19"},{"v":21,"d":"RM21"},{"v":13,"d":"RM13"},{"v":9,"d":"RM9"},{"v":7,"d":"RM7"},{"v":13,"d":"RM13"},{"v":3,"d":"RM3"},{"v":6,"d":"RM6"},{"v":10,"d":"RM10"},{"v":13,"d":"RM13"},{"$f":"SUM(tblPerbelanjaan[[#This Row],[m1]:[m12]])","v":{"v":119,"d":"RM119"}},{"v":0.06,"d":"6%"},{"$f":"tblPerbelanjaan[[#This Row],[m1]]/tblPerbelanjaan[[#Totals],[m1]]","v":{"v":0.012711864406779662,"d":"1%"}},{"$f":"tblPerbelanjaan[[#This Row],[m2]]/tblPerbelanjaan[[#Totals],[m2]]","v":{"v":0.00975609756097561,"d":"1%"}},{"$f":"tblPerbelanjaan[[#This Row],[m3]]/tblPerbelanjaan[[#Totals],[m3]]","v":{"v":0.07630522088353414,"d":"8%"}},{"$f":"tblPerbelanjaan[[#This Row],[m4]]/tblPerbelanjaan[[#Totals],[m4]]","v":{"v":0.08045977011494253,"d":"8%"}},{"$f":"tblPerbelanjaan[[#This Row],[m5]]/tblPerbelanjaan[[#Totals],[m5]]","v":{"v":0.05058365758754864,"d":"5%"}},{"$f":"tblPerbelanjaan[[#This Row],[m6]]/tblPerbelanjaan[[#Totals],[m6]]","v":{"v":0.032846715328467155,"d":"3%"}},{"$f":"tblPerbelanjaan[[#This Row],[m7]]/tblPerbelanjaan[[#Totals],[m7]]","v":{"v":0.02631578947368421,"d":"3%"}},{"$f":"tblPerbelanjaan[[#This Row],[m8]]/tblPerbelanjaan[[#Totals],[m8]]","v":{"v":0.05531914893617021,"d":"6%"}},{"$f":"tblPerbelanjaan[[#This Row],[m9]]/tblPerbelanjaan[[#Totals],[m9]]","v":{"v":0.013043478260869565,"d":"1%"}},{"$f":"tblPerbelanjaan[[#This Row],[m10]]/tblPerbelanjaan[[#Totals],[m10]]","v":{"v":0.023166023166023165,"d":"2%"}},{"$f":"tblPerbelanjaan[[#This Row],[m11]]/tblPerbelanjaan[[#Totals],[m11]]","v":{"v":0.033783783783783786,"d":"3%"}},{"$f":"tblPerbelanjaan[[#This Row],[m12]]/tblPerbelanjaan[[#Totals],[m12]]","v":{"v":0.05627705627705628,"d":"6%"}},{"$f":"tblPerbelanjaan[[#This Row],[Yearly]]/tblPerbelanjaan[[#Totals],[Yearly]]","v":{"v":0.039679893297765924,"d":"4%"}}]
[null,"Susut nilai"," ",{"v":8,"d":"RM8"},{"v":7,"d":"RM7"},{"v":6,"d":"RM6"},{"v":7,"d":"RM7"},{"v":7,"d":"RM7"},{"v":6,"d":"RM6"},{"v":15,"d":"RM15"},{"v":23,"d":"RM23"},{"v":21,"d":"RM21"},{"v":16,"d":"RM16"},{"v":19,"d":"RM19"},{"v":7,"d":"RM7"},{"$f":"SUM(tblPerbelanjaan[[#This Row],[m1]:[m12]])","v":{"v":142,"d":"RM142"}},{"v":0.01,"d":"1%"},{"$f":"tblPerbelanjaan[[#This Row],[m1]]/tblPerbelanjaan[[#Totals],[m1]]","v":{"v":0.03389830508474576,"d":"3%"}},{"$f":"tblPerbelanjaan[[#This Row],[m2]]/tblPerbelanjaan[[#Totals],[m2]]","v":{"v":0.03414634146341464,"d":"3%"}},{"$f":"tblPerbelanjaan[[#This Row],[m3]]/tblPerbelanjaan[[#Totals],[m3]]","v":{"v":0.024096385542168676,"d":"2%"}},{"$f":"tblPerbelanjaan[[#This Row],[m4]]/tblPerbelanjaan[[#Totals],[m4]]","v":{"v":0.02681992337164751,"d":"3%"}},{"$f":"tblPerbelanjaan[[#This Row],[m5]]/tblPerbelanjaan[[#Totals],[m5]]","v":{"v":0.027237354085603113,"d":"3%"}},{"$f":"tblPerbelanjaan[[#This Row],[m6]]/tblPerbelanjaan[[#Totals],[m6]]","v":{"v":0.021897810218978103,"d":"2%"}},{"$f":"tblPerbelanjaan[[#This Row],[m7]]/tblPerbelanjaan[[#Totals],[m7]]","v":{"v":0.05639097744360902,"d":"6%"}},{"$f":"tblPerbelanjaan[[#This Row],[m8]]/tblPerbelanjaan[[#Totals],[m8]]","v":{"v":0.09787234042553192,"d":"10%"}},{"$f":"tblPerbelanjaan[[#This Row],[m9]]/tblPerbelanjaan[[#Totals],[m9]]","v":{"v":0.09130434782608696,"d":"9%"}},{"$f":"tblPerbelanjaan[[#This Row],[m10]]/tblPerbelanjaan[[#Totals],[m10]]","v":{"v":0.06177606177606178,"d":"6%"}},{"$f":"tblPerbelanjaan[[#This Row],[m11]]/tblPerbelanjaan[[#Totals],[m11]]","v":{"v":0.06418918918918919,"d":"6%"}},{"$f":"tblPerbelanjaan[[#This Row],[m12]]/tblPerbelanjaan[[#Totals],[m12]]","v":{"v":0.030303030303030304,"d":"3%"}},{"$f":"tblPerbelanjaan[[#This Row],[Yearly]]/tblPerbelanjaan[[#Totals],[Yearly]]","v":{"v":0.047349116372124044,"d":"5%"}}]
[null,"Perbelanjaan lain (tentukan)"," ",{"v":14,"d":"RM14"},{"v":4,"d":"RM4"},{"v":24,"d":"RM24"},{"v":6,"d":"RM6"},{"v":20,"d":"RM20"},{"v":14,"d":"RM14"},{"v":21,"d":"RM21"},{"v":20,"d":"RM20"},{"v":22,"d":"RM22"},{"v":3,"d":"RM3"},{"v":14,"d":"RM14"},{"v":6,"d":"RM6"},{"$f":"SUM(tblPerbelanjaan[[#This Row],[m1]:[m12]])","v":{"v":168,"d":"RM168"}},{"v":0.01,"d":"1%"},{"$f":"tblPerbelanjaan[[#This Row],[m1]]/tblPerbelanjaan[[#Totals],[m1]]","v":{"v":0.059322033898305086,"d":"6%"}},{"$f":"tblPerbelanjaan[[#This Row],[m2]]/tblPerbelanjaan[[#Totals],[m2]]","v":{"v":0.01951219512195122,"d":"2%"}},{"$f":"tblPerbelanjaan[[#This Row],[m3]]/tblPerbelanjaan[[#Totals],[m3]]","v":{"v":0.0963855421686747,"d":"10%"}},{"$f":"tblPerbelanjaan[[#This Row],[m4]]/tblPerbelanjaan[[#Totals],[m4]]","v":{"v":0.022988505747126436,"d":"2%"}},{"$f":"tblPerbelanjaan[[#This Row],[m5]]/tblPerbelanjaan[[#Totals],[m5]]","v":{"v":0.07782101167315175,"d":"8%"}},{"$f":"tblPerbelanjaan[[#This Row],[m6]]/tblPerbelanjaan[[#Totals],[m6]]","v":{"v":0.051094890510948905,"d":"5%"}},{"$f":"tblPerbelanjaan[[#This Row],[m7]]/tblPerbelanjaan[[#Totals],[m7]]","v":{"v":0.07894736842105263,"d":"8%"}},{"$f":"tblPerbelanjaan[[#This Row],[m8]]/tblPerbelanjaan[[#Totals],[m8]]","v":{"v":0.0851063829787234,"d":"9%"}},{"$f":"tblPerbelanjaan[[#This Row],[m9]]/tblPerbelanjaan[[#Totals],[m9]]","v":{"v":0.09565217391304348,"d":"10%"}},{"$f":"tblPerbelanjaan[[#This Row],[m10]]/tblPerbelanjaan[[#Totals],[m10]]","v":{"v":0.011583011583011582,"d":"1%"}},{"$f":"tblPerbelanjaan[[#This Row],[m11]]/tblPerbelanjaan[[#Totals],[m11]]","v":{"v":0.0472972972972973,"d":"5%"}},{"$f":"tblPerbelanjaan[[#This Row],[m12]]/tblPerbelanjaan[[#Totals],[m12]]","v":{"v":0.025974025974025976,"d":"3%"}},{"$f":"tblPerbelanjaan[[#This Row],[Yearly]]/tblPerbelanjaan[[#Totals],[Yearly]]","v":{"v":0.056018672890963656,"d":"6%"}}]
[null,"Perbelanjaan lain (tentukan)"," ",{"v":14,"d":"RM14"},{"v":7,"d":"RM7"},{"v":24,"d":"RM24"},{"v":10,"d":"RM10"},{"v":7,"d":"RM7"},{"v":24,"d":"RM24"},{"v":2,"d":"RM2"},{"v":11,"d":"RM11"},{"v":21,"d":"RM21"},{"v":19,"d":"RM19"},{"v":19,"d":"RM19"},{"v":20,"d":"RM20"},{"$f":"SUM(tblPerbelanjaan[[#This Row],[m1]:[m12]])","v":{"v":178,"d":"RM178"}},{"v":0.01,"d":"1%"},{"$f":"tblPerbelanjaan[[#This Row],[m1]]/tblPerbelanjaan[[#Totals],[m1]]","v":{"v":0.059322033898305086,"d":"6%"}},{"$f":"tblPerbelanjaan[[#This Row],[m2]]/tblPerbelanjaan[[#Totals],[m2]]","v":{"v":0.03414634146341464,"d":"3%"}},{"$f":"tblPerbelanjaan[[#This Row],[m3]]/tblPerbelanjaan[[#Totals],[m3]]","v":{"v":0.0963855421686747,"d":"10%"}},{"$f":"tblPerbelanjaan[[#This Row],[m4]]/tblPerbelanjaan[[#Totals],[m4]]","v":{"v":0.038314176245210725,"d":"4%"}},{"$f":"tblPerbelanjaan[[#This Row],[m5]]/tblPerbelanjaan[[#Totals],[m5]]","v":{"v":0.027237354085603113,"d":"3%"}},{"$f":"tblPerbelanjaan[[#This Row],[m6]]/tblPerbelanjaan[[#Totals],[m6]]","v":{"v":0.08759124087591241,"d":"9%"}},{"$f":"tblPerbelanjaan[[#This Row],[m7]]/tblPerbelanjaan[[#Totals],[m7]]","v":{"v":0.007518796992481203,"d":"1%"}},{"$f":"tblPerbelanjaan[[#This Row],[m8]]/tblPerbelanjaan[[#Totals],[m8]]","v":{"v":0.04680851063829787,"d":"5%"}},{"$f":"tblPerbelanjaan[[#This Row],[m9]]/tblPerbelanjaan[[#Totals],[m9]]","v":{"v":0.09130434782608696,"d":"9%"}},{"$f":"tblPerbelanjaan[[#This Row],[m10]]/tblPerbelanjaan[[#Totals],[m10]]","v":{"v":0.07335907335907337,"d":"7%"}},{"$f":"tblPerbelanjaan[[#This Row],[m11]]/tblPerbelanjaan[[#Totals],[m11]]","v":{"v":0.06418918918918919,"d":"6%"}},{"$f":"tblPerbelanjaan[[#This Row],[m12]]/tblPerbelanjaan[[#Totals],[m12]]","v":{"v":0.08658008658008658,"d":"9%"}},{"$f":"tblPerbelanjaan[[#This Row],[Yearly]]/tblPerbelanjaan[[#Totals],[Yearly]]","v":{"v":0.059353117705901966,"d":"6%"}}]
[null,"Perbelanjaan lain (tentukan)"," ",{"v":11,"d":"RM11"},{"v":8,"d":"RM8"},{"v":25,"d":"RM25"},{"v":11,"d":"RM11"},{"v":9,"d":"RM9"},{"v":24,"d":"RM24"},{"v":13,"d":"RM13"},{"v":14,"d":"RM14"},{"v":19,"d":"RM19"},{"v":24,"d":"RM24"},{"v":15,"d":"RM15"},{"v":7,"d":"RM7"},{"$f":"SUM(tblPerbelanjaan[[#This Row],[m1]:[m12]])","v":{"v":180,"d":"RM180"}},{"v":0.01,"d":"1%"},{"$f":"tblPerbelanjaan[[#This Row],[m1]]/tblPerbelanjaan[[#Totals],[m1]]","v":{"v":0.046610169491525424,"d":"5%"}},{"$f":"tblPerbelanjaan[[#This Row],[m2]]/tblPerbelanjaan[[#Totals],[m2]]","v":{"v":0.03902439024390244,"d":"4%"}},{"$f":"tblPerbelanjaan[[#This Row],[m3]]/tblPerbelanjaan[[#Totals],[m3]]","v":{"v":0.10040160642570281,"d":"10%"}},{"$f":"tblPerbelanjaan[[#This Row],[m4]]/tblPerbelanjaan[[#Totals],[m4]]","v":{"v":0.0421455938697318,"d":"4%"}},{"$f":"tblPerbelanjaan[[#This Row],[m5]]/tblPerbelanjaan[[#Totals],[m5]]","v":{"v":0.03501945525291829,"d":"4%"}},{"$f":"tblPerbelanjaan[[#This Row],[m6]]/tblPerbelanjaan[[#Totals],[m6]]","v":{"v":0.08759124087591241,"d":"9%"}},{"$f":"tblPerbelanjaan[[#This Row],[m7]]/tblPerbelanjaan[[#Totals],[m7]]","v":{"v":0.04887218045112782,"d":"5%"}},{"$f":"tblPerbelanjaan[[#This Row],[m8]]/tblPerbelanjaan[[#Totals],[m8]]","v":{"v":0.059574468085106386,"d":"6%"}},{"$f":"tblPerbelanjaan[[#This Row],[m9]]/tblPerbelanjaan[[#Totals],[m9]]","v":{"v":0.08260869565217391,"d":"8%"}},{"$f":"tblPerbelanjaan[[#This Row],[m10]]/tblPerbelanjaan[[#Totals],[m10]]","v":{"v":0.09266409266409266,"d":"9%"}},{"$f":"tblPerbelanjaan[[#This Row],[m11]]/tblPerbelanjaan[[#Totals],[m11]]","v":{"v":0.05067567567567568,"d":"5%"}},{"$f":"tblPerbelanjaan[[#This Row],[m12]]/tblPerbelanjaan[[#Totals],[m12]]","v":{"v":0.030303030303030304,"d":"3%"}},{"$f":"tblPerbelanjaan[[#This Row],[Yearly]]/tblPerbelanjaan[[#Totals],[Yearly]]","v":{"v":0.06002000666888963,"d":"6%"}}]
[null,"Pelbagai (tidak ditentukan)"," ",{"v":8,"d":"RM8"},{"v":20,"d":"RM20"},{"v":11,"d":"RM11"},{"v":11,"d":"RM11"},{"v":11,"d":"RM11"},{"v":20,"d":"RM20"},{"v":12,"d":"RM12"},{"v":16,"d":"RM16"},{"v":5,"d":"RM5"},{"v":7,"d":"RM7"},{"v":21,"d":"RM21"},{"v":3,"d":"RM3"},{"$f":"SUM(tblPerbelanjaan[[#This Row],[m1]:[m12]])","v":{"v":145,"d":"RM145"}},{"v":0.02,"d":"2%"},{"$f":"tblPerbelanjaan[[#This Row],[m1]]/tblPerbelanjaan[[#Totals],[m1]]","v":{"v":0.03389830508474576,"d":"3%"}},{"$f":"tblPerbelanjaan[[#This Row],[m2]]/tblPerbelanjaan[[#Totals],[m2]]","v":{"v":0.0975609756097561,"d":"10%"}},{"$f":"tblPerbelanjaan[[#This Row],[m3]]/tblPerbelanjaan[[#Totals],[m3]]","v":{"v":0.04417670682730924,"d":"4%"}},{"$f":"tblPerbelanjaan[[#This Row],[m4]]/tblPerbelanjaan[[#Totals],[m4]]","v":{"v":0.0421455938697318,"d":"4%"}},{"$f":"tblPerbelanjaan[[#This Row],[m5]]/tblPerbelanjaan[[#Totals],[m5]]","v":{"v":0.042801556420233464,"d":"4%"}},{"$f":"tblPerbelanjaan[[#This Row],[m6]]/tblPerbelanjaan[[#Totals],[m6]]","v":{"v":0.072992700729927,"d":"7%"}},{"$f":"tblPerbelanjaan[[#This Row],[m7]]/tblPerbelanjaan[[#Totals],[m7]]","v":{"v":0.045112781954887216,"d":"5%"}},{"$f":"tblPerbelanjaan[[#This Row],[m8]]/tblPerbelanjaan[[#Totals],[m8]]","v":{"v":0.06808510638297872,"d":"7%"}},{"$f":"tblPerbelanjaan[[#This Row],[m9]]/tblPerbelanjaan[[#Totals],[m9]]","v":{"v":0.021739130434782608,"d":"2%"}},{"$f":"tblPerbelanjaan[[#This Row],[m10]]/tblPerbelanjaan[[#Totals],[m10]]","v":{"v":0.02702702702702703,"d":"3%"}},{"$f":"tblPerbelanjaan[[#This Row],[m11]]/tblPerbelanjaan[[#Totals],[m11]]","v":{"v":0.07094594594594594,"d":"7%"}},{"$f":"tblPerbelanjaan[[#This Row],[m12]]/tblPerbelanjaan[[#Totals],[m12]]","v":{"v":0.012987012987012988,"d":"1%"}},{"$f":"tblPerbelanjaan[[#This Row],[Yearly]]/tblPerbelanjaan[[#Totals],[Yearly]]","v":{"v":0.048349449816605536,"d":"5%"}}]
[null,"JUMLAH PERBELANJAAN"," ",{"$f":"SUBTOTAL(109,tblPerbelanjaan[m1])","v":{"v":236,"d":"RM236"}},{"$f":"SUBTOTAL(109,tblPerbelanjaan[m2])","v":{"v":205,"d":"RM205"}},{"$f":"SUBTOTAL(109,tblPerbelanjaan[m3])","v":{"v":249,"d":"RM249"}},{"$f":"SUBTOTAL(109,tblPerbelanjaan[m4])","v":{"v":261,"d":"RM261"}},{"$f":"SUBTOTAL(109,tblPerbelanjaan[m5])","v":{"v":257,"d":"RM257"}},{"$f":"SUBTOTAL(109,tblPerbelanjaan[m6])","v":{"v":274,"d":"RM274"}},{"$f":"SUBTOTAL(109,tblPerbelanjaan[m7])","v":{"v":266,"d":"RM266"}},{"$f":"SUBTOTAL(109,tblPerbelanjaan[m8])","v":{"v":235,"d":"RM235"}},{"$f":"SUBTOTAL(109,tblPerbelanjaan[m9])","v":{"v":230,"d":"RM230"}},{"$f":"SUBTOTAL(109,tblPerbelanjaan[m10])","v":{"v":259,"d":"RM259"}},{"$f":"SUBTOTAL(109,tblPerbelanjaan[m11])","v":{"v":296,"d":"RM296"}},{"$f":"SUBTOTAL(109,tblPerbelanjaan[m12])","v":{"v":231,"d":"RM231"}},{"$f":"SUBTOTAL(109,tblPerbelanjaan[Yearly])","v":{"v":2999,"d":"RM2,999"}},{"$f":"SUBTOTAL(109,tblPerbelanjaan[Ind %])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,tblPerbelanjaan[% m1])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,tblPerbelanjaan[% m2])","v":{"v":1.0000000000000002,"d":"100%"}},{"$f":"SUBTOTAL(109,tblPerbelanjaan[% m3])","v":{"v":1.0000000000000002,"d":"100%"}},{"$f":"SUBTOTAL(109,tblPerbelanjaan[% m4])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,tblPerbelanjaan[% m5])","v":{"v":1.0000000000000002,"d":"100%"}},{"$f":"SUBTOTAL(109,tblPerbelanjaan[% m6])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,tblPerbelanjaan[% m7])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,tblPerbelanjaan[% m8])","v":{"v":0.9999999999999999,"d":"100%"}},{"$f":"SUBTOTAL(109,tblPerbelanjaan[% m9])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,tblPerbelanjaan[% m10])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,tblPerbelanjaan[% m11])","v":{"v":0.9999999999999999,"d":"100%"}},{"$f":"SUBTOTAL(109,tblPerbelanjaan[% m12])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,tblPerbelanjaan[% y])","v":{"v":0.9999999999999999,"d":"100%"}}]
[]
[null,"Untung Bersih",null,{"$f":"D26-tblPerbelanjaan[[#Totals],[m1]]","v":{"v":123,"d":"RM123"}},{"$f":"E26-tblPerbelanjaan[[#Totals],[m2]]","v":{"v":175,"d":"RM175"}},{"$f":"F26-tblPerbelanjaan[[#Totals],[m3]]","v":{"v":256,"d":"RM256"}},{"$f":"G26-tblPerbelanjaan[[#Totals],[m4]]","v":{"v":109,"d":"RM109"}},{"$f":"H26-tblPerbelanjaan[[#Totals],[m5]]","v":{"v":156,"d":"RM156"}},{"$f":"I26-tblPerbelanjaan[[#Totals],[m6]]","v":{"v":-8,"d":"RM(8)"}},{"$f":"J26-tblPerbelanjaan[[#Totals],[m7]]","v":{"v":32,"d":"RM32"}},{"$f":"K26-tblPerbelanjaan[[#Totals],[m8]]","v":{"v":214,"d":"RM214"}},{"$f":"L26-tblPerbelanjaan[[#Totals],[m9]]","v":{"v":100,"d":"RM100"}},{"$f":"M26-tblPerbelanjaan[[#Totals],[m10]]","v":{"v":148,"d":"RM148"}},{"$f":"N26-tblPerbelanjaan[[#Totals],[m11]]","v":{"v":179,"d":"RM179"}},{"$f":"O26-tblPerbelanjaan[[#Totals],[m12]]","v":{"v":359,"d":"RM359"}},{"$f":"SUM(D50:O50)","v":{"v":1843,"d":"RM1,843"}},null,{"$f":"D50/$P$50","v":{"v":0.06673901247965273,"d":"7%"}},{"$f":"E50/$P$50","v":{"v":0.09495387954422138,"d":"9%"}},{"v":0.138903960933261,"d":"14%"},{"v":0.05914270211611503,"d":"6%"},{"v":0.08464460119370591,"d":"8%"},{"v":-0.004340748779164406,"d":"-0%"},{"v":0.017362995116657624,"d":"2%"},{"v":0.11611502984264786,"d":"12%"},{"v":0.05425935973955507,"d":"5%"},{"v":0.08030385241454151,"d":"8%"},{"v":0.09712425393380358,"d":"10%"},{"v":0.19479110146500273,"d":"19%"},{"v":1,"d":"100%"}]