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

{"sheet":"Perbelanjaan Permulaan","index":0,"n_rows":134,"n_cols":4,"rows_kept":134,"merged":[[16,1,16,3],[23,1,23,3],[31,1,31,3],[40,1,40,3],[48,1,48,3],[56,1,56,3],[61,1,61,3],[63,1,63,3],[65,1,65,3],[82,1,82,3],[89,1,89,3],[94,1,94,3],[104,1,104,3],[116,1,116,3],[124,1,124,3],[129,1,129,3]]}
["PERBELANJAAN PERMULAAN",null,null,"CONTOSO, LTD"]
{"$rows_empty":8}
[null,"PERBELANJAAN PERMULAAN"]
[null,"BANGUNAN/HARTA TANAH"," ","AMAUN"]
[null,"Pembelian",null,{"v":0,"d":"RM0.00"}]
[null,"Pembinaan",null,{"v":0,"d":"RM0.00"}]
[null,"Pembentukan Semula",null,{"v":0,"d":"RM0.00"}]
[null,"Lain",null,{"v":0,"d":"RM0.00"}]
[null,"Jumlah",null,{"$f":"SUBTOTAL(109,tblHartaTanah[AMAUN])","v":{"v":0,"d":"RM0.00"}}]
[]
[null,"PEMBAIKAN PEGANGAN PAJAK"," ","AMAUN"]
[null,"Item 1",null,{"v":0,"d":"RM0.00"}]
[null,"Item 2",null,{"v":0,"d":"RM0.00"}]
[null,"Item 3",null,{"v":0,"d":"RM0.00"}]
[null,"Item 4",null,{"v":0,"d":"RM0.00"}]
[null,"Jumlah",null,{"$f":"SUBTOTAL(109,tblPembaikan[AMAUN])","v":{"v":0,"d":"RM0.00"}}]
[]
[null,"SENARAI KELENGKAPAN MODAL"," ","AMAUN"]
[null,"Perabot",null,{"v":0,"d":"RM0.00"}]
[null,"Kelengkapan",null,{"v":0,"d":"RM0.00"}]
[null,"Lekapan",null,{"v":0,"d":"RM0.00"}]
[null,"Jentera",null,{"v":0,"d":"RM0.00"}]
[null,"Lain",null,{"v":0,"d":"RM0.00"}]
[null,"Jumlah",null,{"$f":"SUBTOTAL(109,tblModal[AMAUN])","v":{"v":0,"d":"RM0.00"}}]
[]
[null,"LOKASI DAN PERBELANJAAN PENTADBIRAN"," ","AMAUN"]
[null,"Sewa",null,{"v":0,"d":"RM0.00"}]
[null,"Deposit Utiliti",null,{"v":0,"d":"RM0.00"}]
[null,"Bayaran legal dan perakaunan",null,{"v":0,"d":"RM0.00"}]
[null,"Insurans terdahulu",null,{"v":0,"d":"RM0.00"}]
[null,"Gaji prabuka",null,{"v":0,"d":"RM0.00"}]
[null,"Lain",null,{"v":0,"d":"RM0.00"}]
[null,"Jumlah",null,{"$f":"SUBTOTAL(109,tblPerbelanjaanPentadbir[AMAUN])","v":{"v":0,"d":"RM0.00"}}]
[]
[null,"INVENTORI PEMBUKAAN"," ","AMAUN"]
[null,"Kategori 1",null,{"v":0,"d":"RM0.00"}]
[null,"Kategori 2",null,{"v":0,"d":"RM0.00"}]
[null,"Kategori 3",null,{"v":0,"d":"RM0.00"}]
[null,"Kategori 4",null,{"v":0,"d":"RM0.00"}]
[null,"Kategori 5",null,{"v":0,"d":"RM0.00"}]
[null,"Jumlah",null,{"$f":"SUBTOTAL(109,tblInventoriPembukaan[AMAUN])","v":{"v":0,"d":"RM0.00"}}]
[]
[null,"PERBELANJAAN PENGIKLANAN DAN PROMOSI"," ","AMAUN"]
[null,"Pengiklanan",null,{"v":0,"d":"RM0.00"}]
[null,"Papan Tanda",null,{"v":0,"d":"RM0.00"}]
[null,"Pencetakan",null,{"v":0,"d":"RM0.00"}]
[null,"Perjalanan/hiburan",null,{"v":0,"d":"RM0.00"}]
[null,"Kategori lain/tambahan",null,{"v":0,"d":"RM0.00"}]
[null,"Jumlah",null,{"$f":"SUBTOTAL(109,tblPerbelanjaanPromo[AMAUN])","v":{"v":0,"d":"RM0.00"}}]
[]
[null,"PERBELANJAAN LAIN"," ","AMAUN"]
[null,"Perbelanjaan lain 1",null,{"v":0,"d":"RM0.00"}]
[null,"Perbelanjaan lain 2",null,{"v":0,"d":"RM0.00"}]
[null,"Jumlah",null,{"$f":"SUBTOTAL(109,tblPerbelanjaanLain[AMAUN])","v":{"v":0,"d":"RM0.00"}}]
[]
[null,"Simpanan untuk Luar Jangkaan",null,{"v":0,"d":"RM0.00"}]
[]
[null,"Modal Kerja",null,{"v":0,"d":"RM0.00"}]
{"$rows_empty":10}
[null,"SUMBER MODAL"]
[null,"PELABURAN PEMILIK (NAMA & % PEMILIKAN)"," ","AMAUN"]
[null,"Nama anda dan peratus pemilikan",null,{"v":0,"d":"RM0.00"}]
[null,"Pelabur lain",null,{"v":0,"d":"RM0.00"}]
[null,"Pelabur lain",null,{"v":0,"d":"RM0.00"}]
[null,"Pelabur lain",null,{"v":0,"d":"RM0.00"}]
[null,"Jumlah",null,{"$f":"SUBTOTAL(109,tblPelaburanPemilik[AMAUN])","v":{"v":0,"d":"RM0.00"}}]
[]
[null,"PINJAMAN BANK"," ","AMAUN"]
[null,"Bank 1",null,{"v":0,"d":"RM0.00"}]
[null,"Bank 2",null,{"v":0,"d":"RM0.00"}]
[null,"Bank 3",null,{"v":0,"d":"RM0.00"}]
[null,"Bank 4",null,{"v":0,"d":"RM0.00"}]
[null,"Jumlah",null,{"$f":"SUBTOTAL(109,tblPinjamanBank[AMAUN])","v":{"v":0,"d":"RM0.00"}}]
[]
[null,"PINJAMAN LAIN"," ","AMAUN"]
[null,"Sumber 1",null,{"v":0,"d":"RM0.00"}]
[null,"Sumber 2",null,{"v":0,"d":"RM0.00"}]
[null,"Jumlah",null,{"$f":"SUBTOTAL(109,tblPinjamanLain[AMAUN])","v":{"v":0,"d":"RM0.00"}}]
[]
[]
[]
[]
[null,"PENYATA RINGKASAN"]
[null,"SUMBER MODAL"," ","JUMLAH"]
[null,"Pelaburan pemilik dan orang lain",null,{"$f":"tblPelaburanPemilik[[#Totals],[AMAUN]]","v":{"v":0,"d":"RM0.00"}}]
[null,"Pinjaman bank",null,{"$f":"tblPinjamanBank[[#Totals],[AMAUN]]","v":{"v":0,"d":"RM0.00"}}]
[null,"Pinjaman lain",null,{"$f":"tblPinjamanLain[[#Totals],[AMAUN]]","v":{"v":0,"d":"RM0.00"}}]
[null,"Jumlah",null,{"$f":"SUBTOTAL(109,tblSumberModal[JUMLAH])","v":{"v":0,"d":"RM0.00"}}]
[]
[null,"PERBELANJAAN PERMULAAN"," ","JUMLAH"]
[null,"Bangunan/harta tanah",null,{"$f":"tblHartaTanah[[#Totals],[AMAUN]]","v":{"v":0,"d":"RM0.00"}}]
[null,"Pembaikan Pegangan Pajak",null,{"$f":"tblPembaikan[[#Totals],[AMAUN]]","v":{"v":0,"d":"RM0.00"}}]
[null,"Kelengkapan modal",null,{"$f":"tblModal[[#Totals],[AMAUN]]","v":{"v":0,"d":"RM0.00"}}]
[null,"Perbelanjaan lokasi/pentadbiran",null,{"$f":"tblPerbelanjaanPentadbir[[#Totals],[AMAUN]]","v":{"v":0,"d":"RM0.00"}}]
[null,"Inventori pembukaan",null,{"$f":"tblInventoriPembukaan[[#Totals],[AMAUN]]","v":{"v":0,"d":"RM0.00"}}]
[null,"Perbelanjaan pengiklanan/promosi",null,{"$f":"tblPerbelanjaanPromo[[#Totals],[AMAUN]]","v":{"v":0,"d":"RM0.00"}}]
[null,"Perbelanjaan lain",null,{"$f":"tblPerbelanjaanLain[[#Totals],[AMAUN]]","v":{"v":0,"d":"RM0.00"}}]
[null,"Dana luar jangkaan",null,{"$f":"SUM(tblLuarJangkaan[[#All],[ ]])","v":{"v":0,"d":"RM0.00"}}]
[null,"Modal kerja",null,{"$f":"SUM(tblModalKerja[[#All],[ ]])","v":{"v":0,"d":"RM0.00"}}]
[null,"Jumlah",null,{"$f":"SUBTOTAL(109,tblPerbelanjaanPermulaan[JUMLAH])","v":{"v":0,"d":"RM0.00"}}]
[]
[null,"SEKURITI DAN CAGARAN BAGI CADANGAN PINJAMAN"]
[null,"CAGARAN UNTUK PINJAMAN","PERIHALAN","NILAI"]
[null,"Harta tanah",null,{"v":0,"d":"RM0.00"}]
[null,"Cagaran lain",null,{"v":0,"d":"RM0.00"}]
[null,"Cagaran lain",null,{"v":0,"d":"RM0.00"}]
[null,"Cagaran lain",null,{"v":0,"d":"RM0.00"}]
[null,"Jumlah",null,{"$f":"SUBTOTAL(109,tblCagaran[NILAI])","v":{"v":0,"d":"RM0.00"}}]
[]
[null,"PEMILIK"," ","  "]
[null,"Nama anda di sini"]
[null,"Pemilik lain"]
[null,"Pemilik lain"]
[]
[null,"PENJAMIN PINJAMAN (SELAIN DARIPADA PEMILIK)"," ","  "]
[null,"Penjamin pinjaman 1"]
[null,"Penjamin pinjaman 2"]
[null,"Penjamin pinjaman 3"]