{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Entri Data Bajet","Laporan Bajet","Data Senarai"],"not_rendered":{"charts":2,"defined_names":7,"pivot_tables":1},"read":"whole","date_system":"1900"}

{"sheet":"Entri Data Bajet","index":0,"n_rows":33,"n_cols":8,"rows_kept":33}
[]
[{"$nulls":3},"BAJET OLAHRAGA SEKOLAH"]
[{"$nulls":3}," ENTRI DATA"]
[]
[null,"TARIKH","JENIS ITEM","ITEM BELANJA","KOS DIBAJET","KOS SEBENAR","ATAS/BAWAH","PERBEZAAN"]
[null,"2012-06-03","Belanja","Pegawai",{"v":100,"d":"100.00"},{"v":85,"d":"RM85.00"},{"$f":"--(BudgetTable[[#This Row],[PERBEZAAN]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[KOS DIBAJET]]-BudgetTable[[#This Row],[KOS SEBENAR]]","v":{"v":15,"d":"RM15.00"}}]
[null,"2012-06-03","Belanja","Keselamatan",{"v":250,"d":"250.00"},{"v":215,"d":"RM215.00"},{"$f":"--(BudgetTable[[#This Row],[PERBEZAAN]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[KOS DIBAJET]]-BudgetTable[[#This Row],[KOS SEBENAR]]","v":{"v":35,"d":"RM35.00"}}]
[null,"2012-06-03","Belanja","Pekerja acara",{"v":200,"d":"200.00"},{"v":210,"d":"RM210.00"},{"$f":"--(BudgetTable[[#This Row],[PERBEZAAN]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[KOS DIBAJET]]-BudgetTable[[#This Row],[KOS SEBENAR]]","v":{"v":-10,"d":"-RM10.00"}}]
[null,"2012-06-03","Belanja","Pekerja acara bukan kakitangan",{"v":750,"d":"750.00"},{"v":724,"d":"RM724.00"},{"$f":"--(BudgetTable[[#This Row],[PERBEZAAN]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[KOS DIBAJET]]-BudgetTable[[#This Row],[KOS SEBENAR]]","v":{"v":26,"d":"RM26.00"}}]
[null,"2012-06-03","Belanja","Pakaian Seragam",{"v":670,"d":"670.00"},{"v":733,"d":"RM733.00"},{"$f":"--(BudgetTable[[#This Row],[PERBEZAAN]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[KOS DIBAJET]]-BudgetTable[[#This Row],[KOS SEBENAR]]","v":{"v":-63,"d":"-RM63.00"}}]
[null,"2012-06-03","Hasil","Penerimaan pintu",{"v":710,"d":"710.00"},{"v":750,"d":"RM750.00"},{"$f":"--(BudgetTable[[#This Row],[PERBEZAAN]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[KOS DIBAJET]]-BudgetTable[[#This Row],[KOS SEBENAR]]","v":{"v":-40,"d":"-RM40.00"}}]
[null,"2012-06-03","Belanja","Bekalan, am",{"v":160,"d":"160.00"},{"v":145,"d":"RM145.00"},{"$f":"--(BudgetTable[[#This Row],[PERBEZAAN]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[KOS DIBAJET]]-BudgetTable[[#This Row],[KOS SEBENAR]]","v":{"v":15,"d":"RM15.00"}}]
[null,"2012-06-03","Belanja","Perjalanan dalam negeri pelajar",{"v":490,"d":"490.00"},{"v":350,"d":"RM350.00"},{"$f":"--(BudgetTable[[#This Row],[PERBEZAAN]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[KOS DIBAJET]]-BudgetTable[[#This Row],[KOS SEBENAR]]","v":{"v":140,"d":"RM140.00"}}]
[null,"2012-06-03","Belanja","Perjalanan dalam negeri pelajar",{"v":760,"d":"760.00"},{"v":725,"d":"RM725.00"},{"$f":"--(BudgetTable[[#This Row],[PERBEZAAN]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[KOS DIBAJET]]-BudgetTable[[#This Row],[KOS SEBENAR]]","v":{"v":35,"d":"RM35.00"}}]
[null,"2012-06-03","Belanja","Bekalan am",{"v":850,"d":"850.00"},{"v":475,"d":"RM475.00"},{"$f":"--(BudgetTable[[#This Row],[PERBEZAAN]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[KOS DIBAJET]]-BudgetTable[[#This Row],[KOS SEBENAR]]","v":{"v":375,"d":"RM375.00"}}]
[null,"2012-06-03","Belanja","Bekalan pejabat",{"v":660,"d":"660.00"},{"v":200,"d":"RM200.00"},{"$f":"--(BudgetTable[[#This Row],[PERBEZAAN]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[KOS DIBAJET]]-BudgetTable[[#This Row],[KOS SEBENAR]]","v":{"v":460,"d":"RM460.00"}}]
[null,"2012-06-03","Belanja","Pemindahan luar",{"v":860,"d":"860.00"},{"v":350,"d":"RM350.00"},{"$f":"--(BudgetTable[[#This Row],[PERBEZAAN]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[KOS DIBAJET]]-BudgetTable[[#This Row],[KOS SEBENAR]]","v":{"v":510,"d":"RM510.00"}}]
[null,"2012-06-03","Belanja","Rampaian",{"v":150,"d":"150.00"},{"v":144,"d":"RM144.00"},{"$f":"--(BudgetTable[[#This Row],[PERBEZAAN]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[KOS DIBAJET]]-BudgetTable[[#This Row],[KOS SEBENAR]]","v":{"v":6,"d":"RM6.00"}}]
[null,"2012-06-03","Hasil","Perkongsian pintu",{"v":340,"d":"340.00"},{"v":350,"d":"RM350.00"},{"$f":"--(BudgetTable[[#This Row],[PERBEZAAN]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[KOS DIBAJET]]-BudgetTable[[#This Row],[KOS SEBENAR]]","v":{"v":-10,"d":"-RM10.00"}}]
[null,"2012-06-03","Hasil","Majlis Amal",{"v":670,"d":"670.00"},{"v":700,"d":"RM700.00"},{"$f":"--(BudgetTable[[#This Row],[PERBEZAAN]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[KOS DIBAJET]]-BudgetTable[[#This Row],[KOS SEBENAR]]","v":{"v":-30,"d":"-RM30.00"}}]
[null,"2012-06-03","Hasil","Derma",{"v":720,"d":"720.00"},{"v":800,"d":"RM800.00"},{"$f":"--(BudgetTable[[#This Row],[PERBEZAAN]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[KOS DIBAJET]]-BudgetTable[[#This Row],[KOS SEBENAR]]","v":{"v":-80,"d":"-RM80.00"}}]
[null,"2012-06-03","Belanja","Perjalanan luar negeri pelajar",{"v":880,"d":"880.00"},{"v":750,"d":"RM750.00"},{"$f":"--(BudgetTable[[#This Row],[PERBEZAAN]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[KOS DIBAJET]]-BudgetTable[[#This Row],[KOS SEBENAR]]","v":{"v":130,"d":"RM130.00"}}]
[null,"2012-06-03","Hasil","Derma",{"v":800,"d":"800.00"},{"v":700,"d":"RM700.00"},{"$f":"--(BudgetTable[[#This Row],[PERBEZAAN]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[KOS DIBAJET]]-BudgetTable[[#This Row],[KOS SEBENAR]]","v":{"v":100,"d":"RM100.00"}}]
[null,"2012-06-03","Hasil","Pindah",{"v":720,"d":"720.00"},{"v":700,"d":"RM700.00"},{"$f":"--(BudgetTable[[#This Row],[PERBEZAAN]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[KOS DIBAJET]]-BudgetTable[[#This Row],[KOS SEBENAR]]","v":{"v":20,"d":"RM20.00"}}]
[null,"2012-06-03","Belanja","Klinik/perjalanan bas",{"v":620,"d":"620.00"},{"v":820,"d":"RM820.00"},{"$f":"--(BudgetTable[[#This Row],[PERBEZAAN]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[KOS DIBAJET]]-BudgetTable[[#This Row],[KOS SEBENAR]]","v":{"v":-200,"d":"-RM200.00"}}]
[null,"2012-06-03","Hasil","Pemindahan dalam",{"v":880,"d":"880.00"},{"v":875,"d":"RM875.00"},{"$f":"--(BudgetTable[[#This Row],[PERBEZAAN]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[KOS DIBAJET]]-BudgetTable[[#This Row],[KOS SEBENAR]]","v":{"v":5,"d":"RM5.00"}}]
[null,"2012-06-03","Belanja","Pakaian Seragam",{"v":850,"d":"850.00"},{"v":875,"d":"RM875.00"},{"$f":"--(BudgetTable[[#This Row],[PERBEZAAN]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[KOS DIBAJET]]-BudgetTable[[#This Row],[KOS SEBENAR]]","v":{"v":-25,"d":"-RM25.00"}}]
[null,"2012-06-03","Belanja","Perjalanan luar negeri pelajar",{"v":710,"d":"710.00"},{"v":710,"d":"RM710.00"},{"$f":"--(BudgetTable[[#This Row],[PERBEZAAN]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[KOS DIBAJET]]-BudgetTable[[#This Row],[KOS SEBENAR]]","v":{"v":0,"d":"RM0.00"}}]
[null,"2012-06-03","Hasil","Rampaian",{"v":950,"d":"950.00"},{"v":949,"d":"RM949.00"},{"$f":"--(BudgetTable[[#This Row],[PERBEZAAN]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[KOS DIBAJET]]-BudgetTable[[#This Row],[KOS SEBENAR]]","v":{"v":1,"d":"RM1.00"}}]
[null,"2012-06-03","Hasil","Majlis Amal",{"v":720,"d":"720.00"},{"v":725,"d":"RM725.00"},{"$f":"--(BudgetTable[[#This Row],[PERBEZAAN]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[KOS DIBAJET]]-BudgetTable[[#This Row],[KOS SEBENAR]]","v":{"v":-5,"d":"-RM5.00"}}]
[null,"2012-06-03","Belanja","Perjalanan luar negeri pelajar",{"v":580,"d":"580.00"},{"v":569,"d":"RM569.00"},{"$f":"--(BudgetTable[[#This Row],[PERBEZAAN]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[KOS DIBAJET]]-BudgetTable[[#This Row],[KOS SEBENAR]]","v":{"v":11,"d":"RM11.00"}}]
[null,"2012-06-03","Belanja","Bekalan pejabat",{"v":570,"d":"570.00"},{"v":550,"d":"RM550.00"},{"$f":"--(BudgetTable[[#This Row],[PERBEZAAN]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[KOS DIBAJET]]-BudgetTable[[#This Row],[KOS SEBENAR]]","v":{"v":20,"d":"RM20.00"}}]
[null,"2012-06-03","Hasil","Penerimaan pintu",{"v":670,"d":"670.00"},{"v":650,"d":"RM650.00"},{"$f":"--(BudgetTable[[#This Row],[PERBEZAAN]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[KOS DIBAJET]]-BudgetTable[[#This Row],[KOS SEBENAR]]","v":{"v":20,"d":"RM20.00"}}]

{"sheet":"Laporan Bajet","index":1,"n_rows":28,"n_cols":5,"rows_kept":28}
[]
[null,null,"BAJET OLAHRAGA SEKOLAH"]
[null,null,"SEKILAS PANDANG"]
[]
[null,"BELANJA & HASIL"," DIBAJET"," SEBENAR"," PERBEZAAN"]
[null,"Belanja",{"v":10110,"d":"RM10,110.00"},{"v":8630,"d":"RM8,630.00"},{"v":1480,"d":"RM1,480.00"}]
[null,"Bekalan am",{"v":850,"d":"RM850.00"},{"v":475,"d":"RM475.00"},{"v":375,"d":"RM375.00"}]
[null,"Bekalan pejabat",{"v":1230,"d":"RM1,230.00"},{"v":750,"d":"RM750.00"},{"v":480,"d":"RM480.00"}]
[null,"Bekalan, am",{"v":160,"d":"RM160.00"},{"v":145,"d":"RM145.00"},{"v":15,"d":"RM15.00"}]
[null,"Keselamatan",{"v":250,"d":"RM250.00"},{"v":215,"d":"RM215.00"},{"v":35,"d":"RM35.00"}]
[null,"Klinik/perjalanan bas",{"v":620,"d":"RM620.00"},{"v":820,"d":"RM820.00"},{"v":-200,"d":"(RM200.00)"}]
[null,"Pakaian Seragam",{"v":1520,"d":"RM1,520.00"},{"v":1608,"d":"RM1,608.00"},{"v":-88,"d":"(RM88.00)"}]
[null,"Pegawai",{"v":100,"d":"RM100.00"},{"v":85,"d":"RM85.00"},{"v":15,"d":"RM15.00"}]
[null,"Pekerja acara",{"v":200,"d":"RM200.00"},{"v":210,"d":"RM210.00"},{"v":-10,"d":"(RM10.00)"}]
[null,"Pekerja acara bukan kakitangan",{"v":750,"d":"RM750.00"},{"v":724,"d":"RM724.00"},{"v":26,"d":"RM26.00"}]
[null,"Pemindahan luar",{"v":860,"d":"RM860.00"},{"v":350,"d":"RM350.00"},{"v":510,"d":"RM510.00"}]
[null,"Perjalanan dalam negeri pelajar",{"v":1250,"d":"RM1,250.00"},{"v":1075,"d":"RM1,075.00"},{"v":175,"d":"RM175.00"}]
[null,"Perjalanan luar negeri pelajar",{"v":2170,"d":"RM2,170.00"},{"v":2029,"d":"RM2,029.00"},{"v":141,"d":"RM141.00"}]
[null,"Rampaian",{"v":150,"d":"RM150.00"},{"v":144,"d":"RM144.00"},{"v":6,"d":"RM6.00"}]
[null,"Hasil",{"v":7180,"d":"RM7,180.00"},{"v":7199,"d":"RM7,199.00"},{"v":-19,"d":"(RM19.00)"}]
[null,"Derma",{"v":1520,"d":"RM1,520.00"},{"v":1500,"d":"RM1,500.00"},{"v":20,"d":"RM20.00"}]
[null,"Majlis Amal",{"v":1390,"d":"RM1,390.00"},{"v":1425,"d":"RM1,425.00"},{"v":-35,"d":"(RM35.00)"}]
[null,"Pemindahan dalam",{"v":880,"d":"RM880.00"},{"v":875,"d":"RM875.00"},{"v":5,"d":"RM5.00"}]
[null,"Penerimaan pintu",{"v":1380,"d":"RM1,380.00"},{"v":1400,"d":"RM1,400.00"},{"v":-20,"d":"(RM20.00)"}]
[null,"Perkongsian pintu",{"v":340,"d":"RM340.00"},{"v":350,"d":"RM350.00"},{"v":-10,"d":"(RM10.00)"}]
[null,"Pindah",{"v":720,"d":"RM720.00"},{"v":700,"d":"RM700.00"},{"v":20,"d":"RM20.00"}]
[null,"Rampaian",{"v":950,"d":"RM950.00"},{"v":949,"d":"RM949.00"},{"v":1,"d":"RM1.00"}]
[null,"総計",{"v":17290,"d":"RM17,290.00"},{"v":15829,"d":"RM15,829.00"},{"v":1461,"d":"RM1,461.00"}]

{"sheet":"Data Senarai","index":2,"n_rows":20,"n_cols":4,"rows_kept":20}
[]
[{"$nulls":3},"BAJET OLAHRAGA SEKOLAH"]
[{"$nulls":3}," SENARAI EDIT"]
[]
[null,"SENARAI ITEM HASIL",null,"SENARAI ITEM PERBELANJAAN"]
[null,"Penerimaan pintu",null,"Pegawai"]
[null,"Perkongsian pintu",null,"Keselamatan"]
[null,"Majlis Amal",null,"Pekerja acara"]
[null,"Derma",null,"Pekerja acara bukan kakitangan"]
[null,"Pindah",null,"Pakaian Seragam"]
[null,"Pemindahan dalam",null,"Bekalan lapangan"]
[null,"Rampaian",null,"Bekalan, am"]
[{"$nulls":3},"Makanan pra perlawanan"]
[{"$nulls":3},"Perjalanan dalam negeri pelajar"]
[{"$nulls":3},"Perjalanan luar negeri pelajar"]
[{"$nulls":3},"Klinik/perjalanan bas"]
[{"$nulls":3},"Bekalan am"]
[{"$nulls":3},"Bekalan pejabat"]
[{"$nulls":3},"Pemindahan luar"]
[{"$nulls":3},"Rampaian"]