{"text_format":"3","workbook":"xls","n_sheets":2,"sheets":["Error","Budget for the General 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 General Fund","index":1,"n_rows":51,"n_cols":10,"rows_kept":51,"hidden":true,"merged":[[0,0,3,11],[4,3,4,4],[4,6,4,7],[5,3,5,4],[5,6,5,7],[6,3,6,4],[6,6,6,7],[7,0,7,1],[8,0,8,1],[8,3,8,4],[8,6,8,7],[8,9,8,11],[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],[14,9,14,11],[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],[26,0,26,1],[26,3,26,4],[26,6,26,7],[26,9,26,11],[27,0,27,1],[27,3,27,4],[27,6,27,7],[27,9,27,11],[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],[29,9,29,11],[30,0,30,1],[30,3,30,4],[30,6,30,7],[30,9,30,11],[31,0,31,1],[31,3,31,4],[31,6,31,7],[31,9,31,11],[32,0,32,1],[32,3,32,4],[32,6,32,7],[32,9,32,11],[33,0,33,1],[33,3,33,4],[33,6,33,7],[33,9,33,11],[34,0,34,1],[34,3,34,4],[34,6,34,7],[34,9,34,11],[35,0,35,1],[35,3,35,4],[35,6,35,7],[35,9,35,11],[36,0,36,1],[36,3,36,4],[36,6,36,7],[36,9,36,11],[37,0,37,1],[37,3,37,4],[37,6,37,7],[37,9,37,11],[38,0,38,1],[38,3,38,4],[38,6,38,7],[38,9,38,11],[39,0,39,1],[39,3,39,4],[39,6,39,7],[39,9,39,11],[40,0,40,1],[40,3,40,4],[40,6,40,7],[42,0,42,1],[42,3,42,4],[42,6,42,7],[42,9,42,11],[43,0,43,1],[43,3,43,4],[43,6,43,7],[44,0,44,1],[44,3,44,4],[44,6,44,7],[47,0,47,3],[47,4,47,6],[49,1,49,4],[50,1,50,4]],"flags":["formulas_cached_only"]}
["The Owners Incorporation of XXX Building\nBudget for the General 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$"]
["Incomes"]
["Contibution to the General Fund",{"$nulls":7},""]
["Club Income",{"$nulls":7},""]
["Interest Income",{"$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"]
["Cleaning",{"$nulls":7},""]
["Club Expenses",{"$nulls":7},""]
["New Equipment",{"$nulls":7},""]
["Horticulture",{"$nulls":7},""]
["Insurance",{"$nulls":7},""]
["Miscellaneous",{"$nulls":7},""]
["Professional Fees",{"$nulls":7},""]
["Rates and Government Rent",{"$nulls":7},""]
["Repairs & Maintenance",{"$nulls":7},""]
["Security",{"$nulls":7},""]
["Staff Cost",{"$nulls":7},""]
["Transportation",{"$nulls":7},""]
["Utility Expenses",{"$nulls":7},""]
["Manager's Remuneration",{"$nulls":7},""]
[{"$nulls":8},""]
[{"$nulls":8},""]
[{"$nulls":8},""]
[{"$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"}]
[]
[]
["Approved by the Management Committee on "]
[]
["Signed by : "]
[null,"(Chairman)"]