{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Bajet Perbelanjaan"],"not_rendered":{"charts":2,"defined_names":3},"read":"whole","date_system":"1900"}

{"sheet":"Bajet Perbelanjaan","index":0,"n_rows":47,"n_cols":7,"rows_kept":47,"merged":[[0,1,0,4],[0,5,0,6],[16,1,16,6],[47,1,47,6]]}
[null,"Bajet Perbelanjaan",{"$nulls":3},"CONTOSO, 2013"]
[]
[]
[null," BAJET KAKITANGAN"]
{"$rows_empty":7}
[null,"STATUS","KAKITANGAN","BAJET","SEBENAR","PERBEZAAN (RM)","PERBEZAAN (%)"]
[null,{"$f":"IFERROR(tblPersonnelExpenses[[#This Row],[SEBENAR]]/tblPersonnelExpenses[[#This Row],[BAJET]],\"\")","v":{"v":1.13,"d":"$1.13"}},"Pejabat",{"v":500,"d":"RM500.00"},{"v":565,"d":"RM565.00"},{"$f":"tblPersonnelExpenses[[#This Row],[BAJET]]-tblPersonnelExpenses[[#This Row],[SEBENAR]]","v":{"v":-65,"d":"-RM65.00"}},{"$f":"IFERROR(tblPersonnelExpenses[PERBEZAAN (RM)]/tblPersonnelExpenses[BAJET],\"\")","v":{"v":-0.13,"d":"-13%"}}]
[null,{"$f":"IFERROR(tblPersonnelExpenses[[#This Row],[SEBENAR]]/tblPersonnelExpenses[[#This Row],[BAJET]],\"\")","v":{"v":1.2,"d":"$1.20"}},"Kedai",{"v":125,"d":"RM125.00"},{"v":150,"d":"RM150.00"},{"$f":"tblPersonnelExpenses[[#This Row],[BAJET]]-tblPersonnelExpenses[[#This Row],[SEBENAR]]","v":{"v":-25,"d":"-RM25.00"}},{"$f":"IFERROR(tblPersonnelExpenses[PERBEZAAN (RM)]/tblPersonnelExpenses[BAJET],\"\")","v":{"v":-0.2,"d":"-20%"}}]
[null,{"$f":"IFERROR(tblPersonnelExpenses[[#This Row],[SEBENAR]]/tblPersonnelExpenses[[#This Row],[BAJET]],\"\")","v":{"v":1,"d":"$1.00"}},"Jurujual",{"v":100,"d":"RM100.00"},{"v":100,"d":"RM100.00"},{"$f":"tblPersonnelExpenses[[#This Row],[BAJET]]-tblPersonnelExpenses[[#This Row],[SEBENAR]]","v":{"v":0,"d":"RM0.00"}},{"$f":"IFERROR(tblPersonnelExpenses[PERBEZAAN (RM)]/tblPersonnelExpenses[BAJET],\"\")","v":{"v":0,"d":"0%"}}]
[null,{"$f":"IFERROR(tblPersonnelExpenses[[#This Row],[SEBENAR]]/tblPersonnelExpenses[[#This Row],[BAJET]],\"\")","v":{"v":0.9,"d":"$0.90"}},"Lain",{"v":100,"d":"RM100.00"},{"v":90,"d":"RM90.00"},{"$f":"tblPersonnelExpenses[[#This Row],[BAJET]]-tblPersonnelExpenses[[#This Row],[SEBENAR]]","v":{"v":10,"d":"RM10.00"}},{"$f":"IFERROR(tblPersonnelExpenses[PERBEZAAN (RM)]/tblPersonnelExpenses[BAJET],\"\")","v":{"v":0.1,"d":"10%"}}]
[]
[]
[null," BAJET PENGENDALIAN"]
{"$rows_empty":7}
[null,"STATUS","PENGENDALIAN","BAJET","SEBENAR","PERBEZAAN (RM)","PERBEZAAN (%)"]
[null,{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[SEBENAR]]/tblOperatingExpenses[[#This Row],[BAJET]],\"\")","v":{"v":0.98,"d":"$0.98"}},"Pengiklanan",{"v":250,"d":"RM250.00"},{"v":245,"d":"RM245.00"},{"$f":"tblOperatingExpenses[[#This Row],[BAJET]]-tblOperatingExpenses[[#This Row],[SEBENAR]]","v":{"v":5,"d":"RM5.00"}},{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[PERBEZAAN (RM)]]/tblOperatingExpenses[[#This Row],[BAJET]],\"\")","v":{"v":0.02,"d":"2%"}}]
[null,{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[SEBENAR]]/tblOperatingExpenses[[#This Row],[BAJET]],\"\")","v":{"v":1.2,"d":"$1.20"}},"Hutang",{"v":125,"d":"RM125.00"},{"v":150,"d":"RM150.00"},{"$f":"tblOperatingExpenses[[#This Row],[BAJET]]-tblOperatingExpenses[[#This Row],[SEBENAR]]","v":{"v":-25,"d":"-RM25.00"}},{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[PERBEZAAN (RM)]]/tblOperatingExpenses[[#This Row],[BAJET]],\"\")","v":{"v":-0.2,"d":"-20%"}}]
[null,{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[SEBENAR]]/tblOperatingExpenses[[#This Row],[BAJET]],\"\")","v":{"v":1,"d":"$1.00"}},"Manfaat",{"v":100,"d":"RM100.00"},{"v":100,"d":"RM100.00"},{"$f":"tblOperatingExpenses[[#This Row],[BAJET]]-tblOperatingExpenses[[#This Row],[SEBENAR]]","v":{"v":0,"d":"RM0.00"}},{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[PERBEZAAN (RM)]]/tblOperatingExpenses[[#This Row],[BAJET]],\"\")","v":{"v":0,"d":"0%"}}]
[null,{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[SEBENAR]]/tblOperatingExpenses[[#This Row],[BAJET]],\"\")","v":{"v":0.9,"d":"$0.90"}},"Bekalan",{"v":100,"d":"RM100.00"},{"v":90,"d":"RM90.00"},{"$f":"tblOperatingExpenses[[#This Row],[BAJET]]-tblOperatingExpenses[[#This Row],[SEBENAR]]","v":{"v":10,"d":"RM10.00"}},{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[PERBEZAAN (RM)]]/tblOperatingExpenses[[#This Row],[BAJET]],\"\")","v":{"v":0.1,"d":"10%"}}]
[null,{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[SEBENAR]]/tblOperatingExpenses[[#This Row],[BAJET]],\"\")","v":""},"Bayaran Pos",null,null,{"$f":"tblOperatingExpenses[[#This Row],[BAJET]]-tblOperatingExpenses[[#This Row],[SEBENAR]]","v":{"v":0,"d":"RM0.00"}},{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[PERBEZAAN (RM)]]/tblOperatingExpenses[[#This Row],[BAJET]],\"\")","v":""}]
[null,{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[SEBENAR]]/tblOperatingExpenses[[#This Row],[BAJET]],\"\")","v":""},"Sewa atau gadai janji",null,null,{"$f":"tblOperatingExpenses[[#This Row],[BAJET]]-tblOperatingExpenses[[#This Row],[SEBENAR]]","v":{"v":0,"d":"RM0.00"}},{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[PERBEZAAN (RM)]]/tblOperatingExpenses[[#This Row],[BAJET]],\"\")","v":""}]
[null,{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[SEBENAR]]/tblOperatingExpenses[[#This Row],[BAJET]],\"\")","v":""},"Perbelanjaan jualan",null,null,{"$f":"tblOperatingExpenses[[#This Row],[BAJET]]-tblOperatingExpenses[[#This Row],[SEBENAR]]","v":{"v":0,"d":"RM0.00"}},{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[PERBEZAAN (RM)]]/tblOperatingExpenses[[#This Row],[BAJET]],\"\")","v":""}]
[null,{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[SEBENAR]]/tblOperatingExpenses[[#This Row],[BAJET]],\"\")","v":""},"Cukai",null,null,{"$f":"tblOperatingExpenses[[#This Row],[BAJET]]-tblOperatingExpenses[[#This Row],[SEBENAR]]","v":{"v":0,"d":"RM0.00"}},{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[PERBEZAAN (RM)]]/tblOperatingExpenses[[#This Row],[BAJET]],\"\")","v":""}]
[null,{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[SEBENAR]]/tblOperatingExpenses[[#This Row],[BAJET]],\"\")","v":""},"Utiliti",null,null,{"$f":"tblOperatingExpenses[[#This Row],[BAJET]]-tblOperatingExpenses[[#This Row],[SEBENAR]]","v":{"v":0,"d":"RM0.00"}},{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[PERBEZAAN (RM)]]/tblOperatingExpenses[[#This Row],[BAJET]],\"\")","v":""}]
[null,{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[SEBENAR]]/tblOperatingExpenses[[#This Row],[BAJET]],\"\")","v":""},"Lain",null,null,{"$f":"tblOperatingExpenses[[#This Row],[BAJET]]-tblOperatingExpenses[[#This Row],[SEBENAR]]","v":{"v":0,"d":"RM0.00"}},{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[PERBEZAAN (RM)]]/tblOperatingExpenses[[#This Row],[BAJET]],\"\")","v":""}]
[null,{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[SEBENAR]]/tblOperatingExpenses[[#This Row],[BAJET]],\"\")","v":""},"Insurans",null,null,{"$f":"tblOperatingExpenses[[#This Row],[BAJET]]-tblOperatingExpenses[[#This Row],[SEBENAR]]","v":{"v":0,"d":"RM0.00"}},{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[PERBEZAAN (RM)]]/tblOperatingExpenses[[#This Row],[BAJET]],\"\")","v":""}]
[null,{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[SEBENAR]]/tblOperatingExpenses[[#This Row],[BAJET]],\"\")","v":""},"Faedah",null,null,{"$f":"tblOperatingExpenses[[#This Row],[BAJET]]-tblOperatingExpenses[[#This Row],[SEBENAR]]","v":{"v":0,"d":"RM0.00"}},{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[PERBEZAAN (RM)]]/tblOperatingExpenses[[#This Row],[BAJET]],\"\")","v":""}]
[null,{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[SEBENAR]]/tblOperatingExpenses[[#This Row],[BAJET]],\"\")","v":""},"Telefon",null,null,{"$f":"tblOperatingExpenses[[#This Row],[BAJET]]-tblOperatingExpenses[[#This Row],[SEBENAR]]","v":{"v":0,"d":"RM0.00"}},{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[PERBEZAAN (RM)]]/tblOperatingExpenses[[#This Row],[BAJET]],\"\")","v":""}]
[null,{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[SEBENAR]]/tblOperatingExpenses[[#This Row],[BAJET]],\"\")","v":""},"Penyelenggaraan dan pembaikan",null,null,{"$f":"tblOperatingExpenses[[#This Row],[BAJET]]-tblOperatingExpenses[[#This Row],[SEBENAR]]","v":{"v":0,"d":"RM0.00"}},{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[PERBEZAAN (RM)]]/tblOperatingExpenses[[#This Row],[BAJET]],\"\")","v":""}]
[null,{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[SEBENAR]]/tblOperatingExpenses[[#This Row],[BAJET]],\"\")","v":""},"Yuran legal",null,null,{"$f":"tblOperatingExpenses[[#This Row],[BAJET]]-tblOperatingExpenses[[#This Row],[SEBENAR]]","v":{"v":0,"d":"RM0.00"}},{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[PERBEZAAN (RM)]]/tblOperatingExpenses[[#This Row],[BAJET]],\"\")","v":""}]
[null,{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[SEBENAR]]/tblOperatingExpenses[[#This Row],[BAJET]],\"\")","v":""},"Susut Nilai",null,null,{"$f":"tblOperatingExpenses[[#This Row],[BAJET]]-tblOperatingExpenses[[#This Row],[SEBENAR]]","v":{"v":0,"d":"RM0.00"}},{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[PERBEZAAN (RM)]]/tblOperatingExpenses[[#This Row],[BAJET]],\"\")","v":""}]
[null,{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[SEBENAR]]/tblOperatingExpenses[[#This Row],[BAJET]],\"\")","v":""},"Penghantaran",null,null,{"$f":"tblOperatingExpenses[[#This Row],[BAJET]]-tblOperatingExpenses[[#This Row],[SEBENAR]]","v":{"v":0,"d":"RM0.00"}},{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[PERBEZAAN (RM)]]/tblOperatingExpenses[[#This Row],[BAJET]],\"\")","v":""}]
[null,{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[SEBENAR]]/tblOperatingExpenses[[#This Row],[BAJET]],\"\")","v":""},"Storan",null,null,{"$f":"tblOperatingExpenses[[#This Row],[BAJET]]-tblOperatingExpenses[[#This Row],[SEBENAR]]","v":{"v":0,"d":"RM0.00"}},{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[PERBEZAAN (RM)]]/tblOperatingExpenses[[#This Row],[BAJET]],\"\")","v":""}]
[null,{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[SEBENAR]]/tblOperatingExpenses[[#This Row],[BAJET]],\"\")","v":""},"Lain",null,null,{"$f":"tblOperatingExpenses[[#This Row],[BAJET]]-tblOperatingExpenses[[#This Row],[SEBENAR]]","v":{"v":0,"d":"RM0.00"}},{"$f":"IFERROR(tblOperatingExpenses[[#This Row],[PERBEZAAN (RM)]]/tblOperatingExpenses[[#This Row],[BAJET]],\"\")","v":""}]
[null,null,"Jumlah Perbelanjaan",{"$f":"SUBTOTAL(109,tblOperatingExpenses[BAJET],tblPersonnelExpenses[BAJET])","v":{"v":1400,"d":"RM1,400.00"}},{"$f":"SUBTOTAL(109,tblOperatingExpenses[SEBENAR],tblPersonnelExpenses[SEBENAR])","v":{"v":1490,"d":"RM1,490.00"}},{"$f":"SUBTOTAL(109,tblOperatingExpenses[PERBEZAAN (RM)],tblPersonnelExpenses[PERBEZAAN (RM)])","v":{"v":-90,"d":"-RM90.00"}},{"$f":"IFERROR(SUM(tblOperatingExpenses[[#Totals],[PERBEZAAN (RM)]]/tblOperatingExpenses[[#Totals],[BAJET]]),\"\")","v":{"v":-0.06428571428571428,"d":"-6%"}}]