{"text_format":"3","workbook":"xls","n_sheets":2,"sheets":["Error","Budget for the Contingency Fund"],"not_rendered":{"images":5,"macros":1,"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Error","index":0,"n_rows":57,"n_cols":2,"rows_kept":57,"flags":["formulas_cached_only"]}
["Please note that you need to enable macro in order to open this eForm"]
["The following procedure is the example of how to enable the macros in Microsoft Excel 2003."]
[]
["Step 1","In file menu, select Tools -> Macro -> Security"]
{"$rows_empty":27}
["Step 2","Select Security Level to 'Medium' and then click 'OK'"]
{"$rows_empty":24}
["Step 3","Re-open this file and click 'Enable Macros' when the file is launched"]

{"sheet":"Budget for the Contingency Fund","index":1,"n_rows":44,"n_cols":12,"rows_kept":44,"hidden":true,"merged":[[0,0,4,11],[5,3,5,4],[5,6,5,7],[6,3,6,4],[6,6,6,7],[6,9,6,11],[7,3,7,4],[7,6,7,7],[8,0,8,1],[9,0,9,1],[9,3,9,4],[9,6,9,7],[9,9,9,11],[10,0,10,1],[10,3,10,4],[10,6,10,7],[10,9,10,11],[11,0,11,1],[11,3,11,4],[11,6,11,7],[11,9,11,11],[12,0,12,1],[12,3,12,4],[12,6,12,7],[12,9,12,11],[13,0,13,1],[13,3,13,4],[13,6,13,7],[13,9,13,11],[14,3,14,4],[14,6,14,7],[16,0,16,1],[16,3,16,4],[16,6,16,7],[16,9,16,11],[17,0,17,1],[17,3,17,4],[17,6,17,7],[17,9,17,11],[18,0,18,1],[18,3,18,4],[18,6,18,7],[18,9,18,11],[19,0,19,1],[19,3,19,4],[19,6,19,7],[19,9,19,11],[20,0,20,1],[20,3,20,4],[20,6,20,7],[20,9,20,11],[21,0,21,1],[21,3,21,4],[21,6,21,7],[21,9,21,11],[22,0,22,1],[22,3,22,4],[22,6,22,7],[22,9,22,11],[23,0,23,1],[23,3,23,4],[23,6,23,7],[23,9,23,11],[24,0,24,1],[24,3,24,4],[24,6,24,7],[24,9,24,11],[25,0,25,1],[25,3,25,4],[25,6,25,7],[25,9,25,11],[26,3,26,4],[26,6,26,7],[26,9,26,11],[28,0,28,1],[28,3,28,4],[28,6,28,7],[28,9,28,11],[29,0,29,1],[29,3,29,4],[29,6,29,7],[30,0,30,1],[30,3,30,4],[30,6,30,7],[32,0,32,1],[33,0,33,11],[35,1,35,2],[35,5,35,6],[36,1,36,2],[36,5,36,6],[37,1,37,2],[37,5,37,6],[38,1,38,2],[38,5,38,6],[40,5,40,8],[42,2,42,7],[43,2,43,7]],"flags":["formulas_cached_only"]}
["The Owners Incorporation of XXX Building\nBudget for the Contingency Fund\nFor the Year Ended 31.12.2XX2\n"]
[]
[]
[]
[]
[{"$nulls":3},"Budget",null,null,"Previous \nYear's \nActual"]
[{"$nulls":3},"2XX2",null,null,"2XX1",null,"Variance","Reason"]
[{"$nulls":3},"HK$",null,null,"HK$"]
["Incomes"]
["Annual contribution to the contingency fund (Notes)",null,null,{"v":0,"d":"0.00"},{"$nulls":4},"N/A   "]
["Interest Income",{"$nulls":7},""]
[{"$nulls":8},""]
[{"$nulls":8},""]
[{"$nulls":8},""]
[{"$nulls":3},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},null,"N/A   "]
["Expenditures"]
["Replacement of equipment",{"$nulls":7},""]
["Manager's Remuneration",{"$nulls":7},""]
[{"$nulls":8},""]
[{"$nulls":8},""]
[{"$nulls":8},""]
[{"$nulls":8},""]
[{"$nulls":8},""]
[{"$nulls":8},""]
[{"$nulls":8},""]
[{"$nulls":8},""]
[{"$nulls":3},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},null,"N/A   "]
[]
["Surplus / (Deficit)",null,null,{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},null,"N/A   "]
["Accumulated Surplus Brought Forward",null,null,{"v":0,"d":"0.00"}]
["Accumulated Surplus Carried Forward",null,null,{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
["Notes to the Budget"]
["The annual contribution is based on the estimated replacement cost and useful life of the equipment"]
[]
[{"$nulls":3},"Club equipment","Lifts","Ventilation System",null,"Fire service system","Satellite TV",null,null,"Total Annual Contribution"]
["A","Replacement Cost"]
["B","Useful life"]
["C","Annual provision for replacement = A/B",null,"","","",null,"","","","",{"v":0,"d":"$0.00"}]
[]
["Approved by the Management Committee on"]
[]
["Signed by :"]
[null,null,"(Chairman)"]