{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Sheet1","index":0,"n_rows":49,"n_cols":23,"rows_kept":49,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"WANG MASUK"]
[null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,null,"TOTAL"]
[]
[null,null,null,"BAKI AWAL BULAN",null,0,{"$f":"+F49","v":25000},{"$f":"+G49","v":-42000},{"$f":"+H49","v":-122000},{"$f":"+I49","v":-314000},{"$f":"+J49","v":-275000},{"$f":"+K49","v":-194000},-229000,33000,102000,174000,407000,451000,465000,626000,852000]
[]
[null,null,null,"Modal Awal Kerja",400000,400000]
[]
[null,null,null,"Bayaran Kemajuan Kerja"]
[]
[null,null,null,"Siap Kerja asas / sub struktur",638000,null,null,null,null,204000,108000,108000,109000,109000,null,null,null,null,null,null,null,null,{"$f":"+SUM(F19:U19)","v":638000}]
[null,null,null,"Siap Kerja rangka konkrit",478000,null,null,null,null,152000,81000,81000,81000,83000,null,null,null,null,null,null,null,null,{"$f":"+SUM(F20:U20)","v":478000}]
[null,null,null,"Siap dinding bata dan Frame",319000,null,null,null,null,null,156000,54000,54000,55000,null,null,null,null,null,null,null,null,319000]
[null,null,null,"Siap siling atap dan lepaan",319000,null,null,null,null,null,null,null,268000,17000,17000,17000,null,null,null,null,null,null,319000]
[null,null,null,"Siap Kerja paip dan elektrik",319000,null,null,null,null,null,null,null,null,null,159000,160000,null,null,null,null,null,null,319000]
[null,null,null,"Siap pintu tingkap / Septik Lantai",478000,null,null,null,null,null,null,null,null,null,119000,119000,120000,120000,null,null,null,null,478000]
[null,null,null,"Siap longkang dan jalan",479000,null,null,null,null,null,null,null,null,null,null,null,null,null,239000,240000,null,null,479000]
[null,null,null,"Sijil SKD dikeluarkan",160000,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,160000,null,160000]
[]
[null,null,null,"Jumlah wang masuk",{"$f":"+SUM(E15:E27)","v":3590000},{"$f":"+SUM(F13:F26)","v":400000},{"$f":"+SUM(G19:G26)","v":0},{"$f":"+SUM(H19:H26)","v":0},{"$f":"+SUM(I19:I26)","v":0},{"$f":"+SUM(J19:J26)","v":356000},{"$f":"+SUM(K19:K26)","v":345000},{"$f":"+SUM(L19:L26)","v":243000},512000,264000,295000,296000,120000,120000,{"$f":"+SUM(S19:S26)","v":239000},240000,{"$f":"+SUM(U19:U26)","v":160000}]
[null,null,null,"Baki Akhir Bulan",null,{"$f":"+F28","v":400000},{"$f":"+G13+G28","v":25000},{"$f":"+H13+H28","v":-42000},{"$f":"+I13+I28","v":-122000},{"$f":"+J13+J28","v":42000},{"$f":"+K13+K28","v":70000},{"$f":"+L13+L28","v":49000},283000,297000,397000,470000,527000,571000,704000,866000,1012000]
[]
[null,null,null,"WANG KELUAR"]
[]
[null,null,null,"H/Tanah/Pecah Sempadan/Plan",307000,307000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(F33:U33)","v":307000}]
[null,null,null,"Kerjatanah dan pejabat tanah",85000,43000,42000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(F34:U34)","v":85000}]
[null,null,null,"Pembinaan Bangunan",1611000,null,null,54000,161000,267000,215000,229000,202000,149000,174000,54000,66000,40000,null,null,null,null,1611000]
[null,null,null,"Pembinaan Jalan",61000,null,null,null,null,null,null,null,null,null,null,null,null,null,61000,null,null,null,61000]
[null,null,null,"Pembinaan longkang & Culvert",32000,null,null,null,null,null,null,null,null,null,null,null,null,32000,null,null,null,null,32000]
[null,null,null,"Bekalan air",23000,null,null,null,null,null,null,null,null,null,null,null,null,23000,null,null,null,null,23000]
[null,null,null,"Bekalan elektrik",7000,null,null,null,null,null,null,null,null,null,null,null,null,null,7000,null,null,null,7000]
[null,null,null,"Landskap",7000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7000,null,null,7000]
[null,null,null,"Perbelanjaan Pengurusan",91000,5000,5000,5000,5000,5000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,null,91000]
[null,null,null,"Perbelanjaan Pemasaran",80000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,null,null,null,null,null,null,null,80000]
[null,null,null,"Yuran Profesional",91000,9000,9000,9000,9000,9000,9000,9000,9000,9000,10000,null,null,null,null,null,null,null,91000]
[null,null,null,"Yuran Guaman & Gadaian",80000,null,null,null,null,13000,13000,13000,13000,14000,14000,null,null," ",null,null,null,null,80000]
[null,null,null,"Kontigensi",110000,3000,3000,4000,9000,15000,13000,13000,12000,9000,11000,3000,4000,5000,4000,1000,1000,null,110000]
[]
[null,null,null,"Jumlah wang keluar",{"$f":"+SUM(E33:E45)","v":2585000},{"$f":"+SUM(F33:F45)","v":375000},{"$f":"+SUM(G33:G45)","v":67000},{"$f":"+SUM(H33:H45)","v":80000},{"$f":"+SUM(I33:I45)","v":192000},{"$f":"+SUM(J33:J45)","v":317000},{"$f":"+SUM(K33:K45)","v":264000},{"$f":"+SUM(L33:L45)","v":278000},{"$f":"+SUM(M33:M45)","v":250000},{"$f":"+SUM(N33:N45)","v":195000},223000,63000,76000,106000,{"$f":"+SUM(S33:S45)","v":78000},14000,7000]
[]
[null,null,null,"LEBIHAN",{"$f":"+E28-E47","v":1005000},{"$f":"+F29-F47","v":25000},{"$f":"+G29-G47","v":-42000},{"$f":"+H29-H47","v":-122000},{"$f":"+I29-I47","v":-314000},{"$f":"+J29-J47","v":-275000},{"$f":"+K29-K47","v":-194000},{"$f":"+L29-L47","v":-229000},{"$f":"+M29-M47","v":33000},{"$f":"+N29-N47","v":102000},174000,407000,451000,465000,{"$f":"+S29-S47","v":626000},852000,1005000]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}