{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Laporan Bajet Bulanan ","Perbelanjaan Bulanan","Data Tambahan"],"not_rendered":{"charts":1,"defined_names":5,"pivot_tables":2},"read":"whole","date_system":"1900"}

{"sheet":"Laporan Bajet Bulanan ","index":0,"n_rows":34,"n_cols":13,"rows_kept":34,"merged":[[7,1,10,1],[7,5,10,5],[7,6,10,6],[12,1,16,1],[12,5,16,5],[12,6,16,6]]}
[null,"Gambaran Keseluruhan Bajet",{"$nulls":7},"Ringkasan Bajet"]
[null,"Baki"]
[null,"Baki Terunjur","(Terunjur tolak perbelanjaan)",{"$nulls":3},{"$f":"D17-SUM(BudgetDetails[Kos Terunjur])","v":{"v":1585,"d":"RM1,585"}}]
[null,"Baki Sebenar ","(Sebenar tolak perbelanjaan)",{"$nulls":3},{"$f":"D11-SUM(BudgetDetails[Kos Sebenar])","v":{"v":1740,"d":"RM1,740"}}]
[null,"Perbezaan","(Sebenar tolak terunjur)",{"$nulls":3},{"$f":"G4-G3","v":{"v":155,"d":"RM155"}}]
[]
[null,"Pendapatan",{"$nulls":3},"Perbelanjaan",{"$nulls":3},"Klik kanan Jadual Pangsi berikut kemudian klik Segar Semula untuk mengemas kini"]
[null,"SEBENAR","Pendapatan 1",{"v":5800,"d":"RM5,800"},null,"SEBENAR",{"$f":"SUM(BudgetDetails[Kos Sebenar])","v":{"v":7860,"d":"RM7,860"}}]
[null,null,"Pendapatan 2",{"v":2300,"d":"RM2,300"},{"$nulls":5},"Kategori","Kos Terunjur ","Kos Sebenar ","Perbezaan "]
[null,null,"Pendapatan tambahan",{"v":1500,"d":"RM1,500"},{"$nulls":5},"Anak-anak",{"v":140,"d":"RM140"},{"v":140,"d":"RM140"},{"v":0,"d":"RM0"}]
[null,null,"Jumlah pendapatan",{"$f":"SUM(D8:D10)","v":{"v":9600,"d":"RM9,600"}}]
[{"$nulls":9},"Cukai",{"v":300,"d":"RM300"},{"v":300,"d":"RM300"},{"v":0,"d":"RM0"}]
[null,"DIANGGARKAN",{"$nulls":3},"DIANGGARKAN",{"$f":"SUM(BudgetDetails[Kos Terunjur])","v":{"v":7915,"d":"RM7,915"}}]
[null,null,"Pendapatan 1",{"v":6000,"d":"RM6,000"},{"$nulls":5},"Hadiah dan Amal",{"v":100,"d":"RM100"},{"v":125,"d":"RM125"},{"v":-25,"d":"-RM25"}]
[null,null,"Pendapatan 2",{"v":1000,"d":"RM1,000"}]
[null,null,"Pendapatan tambahan",{"v":2500,"d":"RM2,500"},{"$nulls":5},"Haiwan Peliharaan",{"v":170,"d":"RM170"},{"v":100,"d":"RM100"},{"v":70,"d":"RM70"}]
[null,null,"Jumlah pendapatan",{"$f":"SUM(D14:D16)","v":{"v":9500,"d":"RM9,500"}}]
[{"$nulls":9},"Hiburan",{"v":400,"d":"RM400"},{"v":358,"d":"RM358"},{"v":42,"d":"RM42"}]
[]
[{"$nulls":9},"Insurans",{"v":900,"d":"RM900"},{"v":900,"d":"RM900"},{"v":0,"d":"RM0"}]
[]
[{"$nulls":9},"Makanan",{"v":1100,"d":"RM1,100"},{"v":1320,"d":"RM1,320"},{"v":-220,"d":"-RM220"}]
[]
[{"$nulls":9},"Pengangkutan",{"v":1425,"d":"RM1,425"},{"v":1375,"d":"RM1,375"},{"v":50,"d":"RM50"}]
[]
[{"$nulls":9},"Penjagaan Peribadi",{"v":150,"d":"RM150"},{"v":140,"d":"RM140"},{"v":10,"d":"RM10"}]
[]
[{"$nulls":9},"Perumahan",{"v":2830,"d":"RM2,830"},{"v":2702,"d":"RM2,702"},{"v":128,"d":"RM128"}]
[]
[{"$nulls":9},"Pinjaman",{"v":200,"d":"RM200"},{"v":200,"d":"RM200"},{"v":0,"d":"RM0"}]
[]
[{"$nulls":9},"Simpanan atau Pelaburan",{"v":200,"d":"RM200"},{"v":200,"d":"RM200"},{"v":0,"d":"RM0"}]
[]
[{"$nulls":9},"Jumlah Besar",{"v":7915,"d":"RM7,915"},{"v":7860,"d":"RM7,860"},{"v":55,"d":"RM55"}]

{"sheet":"Perbelanjaan Bulanan","index":1,"n_rows":62,"n_cols":7,"rows_kept":62}
[null,"Perbelanjaan Bulanan"]
[null,"Perihalan","Kategori","Kos Terunjur","Kos Sebenar","Perbezaan","Gambaran Keseluruhan Kos Sebenar"]
[null,"Aktiviti Kokurikulum","Anak-anak",{"v":40,"d":"RM40"},{"v":40,"d":"RM40"},{"$f":"BudgetDetails[[#This Row],[Kos Terunjur]]-BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":0,"d":"RM0"}},{"$f":"BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":40,"d":"$40"}}]
[null,"Perubatan","Anak-anak",null,null,{"$f":"BudgetDetails[[#This Row],[Kos Terunjur]]-BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":0,"d":"RM0"}},{"$f":"BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":0,"d":"$0"}}]
[null,"Bekalan Sekolah","Anak-anak",null,null,{"$f":"BudgetDetails[[#This Row],[Kos Terunjur]]-BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":0,"d":"RM0"}},{"$f":"BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":0,"d":"$0"}}]
[null,"Tuisyen Sekolah","Anak-anak",{"v":100,"d":"RM100"},{"v":100,"d":"RM100"},{"$f":"BudgetDetails[[#This Row],[Kos Terunjur]]-BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":0,"d":"RM0"}},{"$f":"BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":100,"d":"$100"}}]
[null,"Konsert","Hiburan",{"v":50,"d":"RM50"},{"v":40,"d":"RM40"},{"$f":"BudgetDetails[[#This Row],[Kos Terunjur]]-BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":10,"d":"RM10"}},{"$f":"BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":40,"d":"$40"}}]
[null,"Teater Langsung","Hiburan",{"v":200,"d":"RM200"},{"v":150,"d":"RM150"},{"$f":"BudgetDetails[[#This Row],[Kos Terunjur]]-BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":50,"d":"RM50"}},{"$f":"BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":150,"d":"$150"}}]
[null,"Wayang","Hiburan",{"v":50,"d":"RM50"},{"v":28,"d":"RM28"},{"$f":"BudgetDetails[[#This Row],[Kos Terunjur]]-BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":22,"d":"RM22"}},{"$f":"BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":28,"d":"$28"}}]
[null,"Muzik (CD, muat turun, dll.)","Hiburan",{"v":50,"d":"RM50"},{"v":30,"d":"RM30"},{"$f":"BudgetDetails[[#This Row],[Kos Terunjur]]-BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":20,"d":"RM20"}},{"$f":"BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":30,"d":"$30"}}]
[null,"Acara Sukan","Hiburan",{"v":0,"d":"RM0"},{"v":40,"d":"RM40"},{"$f":"BudgetDetails[[#This Row],[Kos Terunjur]]-BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":-40,"d":"(RM40)"}},{"$f":"BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":40,"d":"$40"}}]
[null,"Video/DVD (Beli)","Hiburan",{"v":20,"d":"RM20"},{"v":50,"d":"RM50"},{"$f":"BudgetDetails[[#This Row],[Kos Terunjur]]-BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":-30,"d":"(RM30)"}},{"$f":"BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":50,"d":"$50"}}]
[null,"Video/DVD (Sewa)","Hiburan",{"v":30,"d":"RM30"},{"v":20,"d":"RM20"},{"$f":"BudgetDetails[[#This Row],[Kos Terunjur]]-BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":10,"d":"RM10"}},{"$f":"BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":20,"d":"$20"}}]
[null,"Makan di Luar","Makanan",{"v":1000,"d":"RM1,000"},{"v":1200,"d":"RM1,200"},{"$f":"BudgetDetails[[#This Row],[Kos Terunjur]]-BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":-200,"d":"(RM200)"}},{"$f":"BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":1200,"d":"$1,200"}}]
[null,"Barang Runcit","Makanan",{"v":100,"d":"RM100"},{"v":120,"d":"RM120"},{"$f":"BudgetDetails[[#This Row],[Kos Terunjur]]-BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":-20,"d":"(RM20)"}},{"$f":"BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":120,"d":"$120"}}]
[null,"Amal 1","Hadiah dan Amal",{"v":75,"d":"RM75"},{"v":100,"d":"RM100"},{"$f":"BudgetDetails[[#This Row],[Kos Terunjur]]-BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":-25,"d":"(RM25)"}},{"$f":"BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":100,"d":"$100"}}]
[null,"Amal 2","Hadiah dan Amal",{"v":25,"d":"RM25"},{"v":25,"d":"RM25"},{"$f":"BudgetDetails[[#This Row],[Kos Terunjur]]-BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":0,"d":"RM0"}},{"$f":"BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":25,"d":"$25"}}]
[null,"Hadiah 1","Hadiah dan Amal",null,null,{"$f":"BudgetDetails[[#This Row],[Kos Terunjur]]-BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":0,"d":"RM0"}},{"$f":"BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":0,"d":"$0"}}]
[null,"Hadiah 2","Hadiah dan Amal",null,null,{"$f":"BudgetDetails[[#This Row],[Kos Terunjur]]-BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":0,"d":"RM0"}},{"$f":"BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":0,"d":"$0"}}]
[null,"Kabel/Satelit","Perumahan",{"v":100,"d":"RM100"},{"v":100,"d":"RM100"},{"$f":"BudgetDetails[[#This Row],[Kos Terunjur]]-BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":0,"d":"RM0"}},{"$f":"BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":100,"d":"$100"}}]
[null,"Elektrik","Perumahan",{"v":45,"d":"RM45"},{"v":50,"d":"RM50"},{"$f":"BudgetDetails[[#This Row],[Kos Terunjur]]-BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":-5,"d":"(RM5)"}},{"$f":"BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":50,"d":"$50"}}]
[null,"Gas","Perumahan",{"v":300,"d":"RM300"},{"v":400,"d":"RM400"},{"$f":"BudgetDetails[[#This Row],[Kos Terunjur]]-BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":-100,"d":"(RM100)"}},{"$f":"BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":400,"d":"$400"}}]
[null,"Perkhidmatan Pembersihan Rumah","Perumahan",{"v":200,"d":"RM200"},null,{"$f":"BudgetDetails[[#This Row],[Kos Terunjur]]-BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":200,"d":"RM200"}},{"$f":"BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":0,"d":"$0"}}]
[null,"Penyelenggaraan","Perumahan",{"v":200,"d":"RM200"},{"v":150,"d":"RM150"},{"$f":"BudgetDetails[[#This Row],[Kos Terunjur]]-BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":50,"d":"RM50"}},{"$f":"BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":150,"d":"$150"}}]
[null,"Gadai Janji atau Sewa","Perumahan",{"v":1700,"d":"RM1,700"},{"v":1700,"d":"RM1,700"},{"$f":"BudgetDetails[[#This Row],[Kos Terunjur]]-BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":0,"d":"RM0"}},{"$f":"BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":1700,"d":"$1,700"}}]
[null,"Gas semula jadi/Minyak","Perumahan",null,null,{"$f":"BudgetDetails[[#This Row],[Kos Terunjur]]-BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":0,"d":"RM0"}},{"$f":"BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":0,"d":"$0"}}]
[null,"Perkhidmatan Dalam Talian/Internet","Perumahan",{"v":100,"d":"RM100"},{"v":100,"d":"RM100"},{"$f":"BudgetDetails[[#This Row],[Kos Terunjur]]-BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":0,"d":"RM0"}},{"$f":"BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":100,"d":"$100"}}]
[null,"Telefon (Bimbit)","Perumahan",{"v":60,"d":"RM60"},{"v":60,"d":"RM60"},{"$f":"BudgetDetails[[#This Row],[Kos Terunjur]]-BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":0,"d":"RM0"}},{"$f":"BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":60,"d":"$60"}}]
[null,"Telefon (Rumah)","Perumahan",{"v":35,"d":"RM35"},{"v":39,"d":"RM39"},{"$f":"BudgetDetails[[#This Row],[Kos Terunjur]]-BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":-4,"d":"(RM4)"}},{"$f":"BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":39,"d":"$39"}}]
[null,"Bekalan","Perumahan",{"v":40,"d":"RM40"},{"v":55,"d":"RM55"},{"$f":"BudgetDetails[[#This Row],[Kos Terunjur]]-BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":-15,"d":"(RM15)"}},{"$f":"BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":55,"d":"$55"}}]
[null,"Pembuangan Sisa dan Kitar Semula","Perumahan",{"v":25,"d":"RM25"},{"v":22,"d":"RM22"},{"$f":"BudgetDetails[[#This Row],[Kos Terunjur]]-BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":3,"d":"RM3"}},{"$f":"BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":22,"d":"$22"}}]
[null,"Air dan Pembetung","Perumahan",{"v":25,"d":"RM25"},{"v":26,"d":"RM26"},{"$f":"BudgetDetails[[#This Row],[Kos Terunjur]]-BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":-1,"d":"(RM1)"}},{"$f":"BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":26,"d":"$26"}}]
[null,"Kesihatan","Insurans",{"v":400,"d":"RM400"},{"v":400,"d":"RM400"},{"$f":"BudgetDetails[[#This Row],[Kos Terunjur]]-BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":0,"d":"RM0"}},{"$f":"BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":400,"d":"$400"}}]
[null,"Rumah","Insurans",{"v":400,"d":"RM400"},{"v":400,"d":"RM400"},{"$f":"BudgetDetails[[#This Row],[Kos Terunjur]]-BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":0,"d":"RM0"}},{"$f":"BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":400,"d":"$400"}}]
[null,"Kehidupan","Insurans",{"v":100,"d":"RM100"},{"v":100,"d":"RM100"},{"$f":"BudgetDetails[[#This Row],[Kos Terunjur]]-BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":0,"d":"RM0"}},{"$f":"BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":100,"d":"$100"}}]
[null,"Kad Kredit 1","Pinjaman",{"v":200,"d":"RM200"},{"v":200,"d":"RM200"},{"$f":"BudgetDetails[[#This Row],[Kos Terunjur]]-BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":0,"d":"RM0"}},{"$f":"BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":200,"d":"$200"}}]
[null,"Kad Kredit 2","Pinjaman",null,null,{"$f":"BudgetDetails[[#This Row],[Kos Terunjur]]-BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":0,"d":"RM0"}},{"$f":"BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":0,"d":"$0"}}]
[null,"Kad Kredit 3","Pinjaman",null,null,{"$f":"BudgetDetails[[#This Row],[Kos Terunjur]]-BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":0,"d":"RM0"}},{"$f":"BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":0,"d":"$0"}}]
[null,"Peribadi","Pinjaman",null,null,{"$f":"BudgetDetails[[#This Row],[Kos Terunjur]]-BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":0,"d":"RM0"}},{"$f":"BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":0,"d":"$0"}}]
[null,"Pelajar","Pinjaman",null,null,{"$f":"BudgetDetails[[#This Row],[Kos Terunjur]]-BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":0,"d":"RM0"}},{"$f":"BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":0,"d":"$0"}}]
[null,"Pakaian","Penjagaan Peribadi",{"v":150,"d":"RM150"},{"v":140,"d":"RM140"},{"$f":"BudgetDetails[[#This Row],[Kos Terunjur]]-BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":10,"d":"RM10"}},{"$f":"BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":140,"d":"$140"}}]
[null,"Cuci Kering","Penjagaan Peribadi",null,null,{"$f":"BudgetDetails[[#This Row],[Kos Terunjur]]-BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":0,"d":"RM0"}},{"$f":"BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":0,"d":"$0"}}]
[null,"Rambut/Kuku","Penjagaan Peribadi",null,null,{"$f":"BudgetDetails[[#This Row],[Kos Terunjur]]-BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":0,"d":"RM0"}},{"$f":"BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":0,"d":"$0"}}]
[null,"Kelab Kesihatan","Penjagaan Peribadi",null,null,{"$f":"BudgetDetails[[#This Row],[Kos Terunjur]]-BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":0,"d":"RM0"}},{"$f":"BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":0,"d":"$0"}}]
[null,"Perubatan","Penjagaan Peribadi",null,null,{"$f":"BudgetDetails[[#This Row],[Kos Terunjur]]-BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":0,"d":"RM0"}},{"$f":"BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":0,"d":"$0"}}]
[null,"Makanan","Haiwan Peliharaan",{"v":150,"d":"RM150"},{"v":75,"d":"RM75"},{"$f":"BudgetDetails[[#This Row],[Kos Terunjur]]-BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":75,"d":"RM75"}},{"$f":"BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":75,"d":"$75"}}]
[null,"Hias Diri","Haiwan Peliharaan",{"v":20,"d":"RM20"},{"v":25,"d":"RM25"},{"$f":"BudgetDetails[[#This Row],[Kos Terunjur]]-BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":-5,"d":"(RM5)"}},{"$f":"BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":25,"d":"$25"}}]
[null,"Perubatan","Haiwan Peliharaan",null,null,{"$f":"BudgetDetails[[#This Row],[Kos Terunjur]]-BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":0,"d":"RM0"}},{"$f":"BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":0,"d":"$0"}}]
[null,"Mainan","Haiwan Peliharaan",null,null,{"$f":"BudgetDetails[[#This Row],[Kos Terunjur]]-BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":0,"d":"RM0"}},{"$f":"BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":0,"d":"$0"}}]
[null,"Akaun pelaburan","Simpanan atau Pelaburan",{"v":200,"d":"RM200"},{"v":200,"d":"RM200"},{"$f":"BudgetDetails[[#This Row],[Kos Terunjur]]-BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":0,"d":"RM0"}},{"$f":"BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":200,"d":"$200"}}]
[null,"Akaun persaraan","Simpanan atau Pelaburan",null,null,{"$f":"BudgetDetails[[#This Row],[Kos Terunjur]]-BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":0,"d":"RM0"}},{"$f":"BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":0,"d":"$0"}}]
[null,"Persekutuan","Cukai",{"v":300,"d":"RM300"},{"v":300,"d":"RM300"},{"$f":"BudgetDetails[[#This Row],[Kos Terunjur]]-BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":0,"d":"RM0"}},{"$f":"BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":300,"d":"$300"}}]
[null,"Tempatan","Cukai",null,null,{"$f":"BudgetDetails[[#This Row],[Kos Terunjur]]-BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":0,"d":"RM0"}},{"$f":"BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":0,"d":"$0"}}]
[null,"Negeri","Cukai",null,null,{"$f":"BudgetDetails[[#This Row],[Kos Terunjur]]-BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":0,"d":"RM0"}},{"$f":"BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":0,"d":"$0"}}]
[null,"Tambang Bas/Teksi","Pengangkutan",{"v":100,"d":"RM100"},{"v":150,"d":"RM150"},{"$f":"BudgetDetails[[#This Row],[Kos Terunjur]]-BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":-50,"d":"(RM50)"}},{"$f":"BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":150,"d":"$150"}}]
[null,"Minyak","Pengangkutan",{"v":450,"d":"RM450"},{"v":400,"d":"RM400"},{"$f":"BudgetDetails[[#This Row],[Kos Terunjur]]-BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":50,"d":"RM50"}},{"$f":"BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":400,"d":"$400"}}]
[null,"Insurans","Pengangkutan",{"v":300,"d":"RM300"},{"v":300,"d":"RM300"},{"$f":"BudgetDetails[[#This Row],[Kos Terunjur]]-BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":0,"d":"RM0"}},{"$f":"BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":300,"d":"$300"}}]
[null,"Pelesenan ","Pengangkutan",{"v":25,"d":"RM25"},{"v":25,"d":"RM25"},{"$f":"BudgetDetails[[#This Row],[Kos Terunjur]]-BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":0,"d":"RM0"}},{"$f":"BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":25,"d":"$25"}}]
[null,"Penyelenggaraan","Pengangkutan",{"v":100,"d":"RM100"},{"v":50,"d":"RM50"},{"$f":"BudgetDetails[[#This Row],[Kos Terunjur]]-BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":50,"d":"RM50"}},{"$f":"BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":50,"d":"$50"}}]
[null,"Yuran tempat letak kereta","Pengangkutan",null,null,{"$f":"BudgetDetails[[#This Row],[Kos Terunjur]]-BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":0,"d":"RM0"}},{"$f":"BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":0,"d":"$0"}}]
[null,"Bayaran kenderaan","Pengangkutan",{"v":450,"d":"RM450"},{"v":450,"d":"RM450"},{"$f":"BudgetDetails[[#This Row],[Kos Terunjur]]-BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":0,"d":"RM0"}},{"$f":"BudgetDetails[[#This Row],[Kos Sebenar]]","v":{"v":450,"d":"$450"}}]
[null,"Jumlah",null,{"$f":"SUBTOTAL(109,BudgetDetails[Kos Terunjur])","v":{"v":7915,"d":"RM7,915"}},{"$f":"SUBTOTAL(109,BudgetDetails[Kos Sebenar])","v":{"v":7860,"d":"RM7,860"}},{"$f":"SUBTOTAL(109,BudgetDetails[Perbezaan])","v":{"v":55,"d":"RM55"}}]

{"sheet":"Data Tambahan","index":2,"n_rows":15,"n_cols":5,"rows_kept":15}
[null,"Jadual Pangsi untuk carta Gambaran Keseluruhan Bajet",null,null,"Senarai Carian untuk Kategori Butiran Bajet"]
[null,"Kategori","Kos",null,"Carian Kategori Bajet"]
[null,"Anak-anak",140,null,"Anak-anak"]
[null,"Cukai",300,null,"Hiburan"]
[null,"Hadiah dan Amal",125,null,"Makanan"]
[null,"Haiwan Peliharaan",100,null,"Hadiah dan Amal"]
[null,"Hiburan",358,null,"Perumahan"]
[null,"Insurans",900,null,"Insurans"]
[null,"Makanan",1320,null,"Pinjaman"]
[null,"Pengangkutan",1375,null,"Penjagaan Peribadi"]
[null,"Penjagaan Peribadi",140,null,"Haiwan Peliharaan"]
[null,"Perumahan",2702,null,"Simpanan atau Pelaburan"]
[null,"Pinjaman",200,null,"Cukai"]
[null,"Simpanan atau Pelaburan",200,null,"Pengangkutan"]
[null,"Jumlah Besar",7860]