PANDUAN MENGGUNAKAN FAIL EXCEL Langkah menggunakan fail EXEL 1) PASTIKAN SEMUA MAKLUMAT DIMASUKKAN DI FAIL PERINCIAN ALIR TUNAI SAHAJA! MAKLUMAT TERSEBUT AKAN AKAN MASUK KE DALAM FAIL ALIRAN TUNAI DAN UNTUNG RUGI SECARA AUTOMATIK. 2) Klik “Don’t Update” untuk kali pertama masuk ke fail Perincian Aliran Tunai. Untuk seterusnya Klik pada “Update”.
LANGKAH #1 Masukkan Jangkaan Jualan Bulanan TIP : Kirakan jangkaan pendapatan yang boleh didapati untuk sehari. Contoh: RM 250 x 30 hari = RM 7500.00 PERINCIAN ALIRAN KEWANGAN 5 TAHUN Unjuran Jualan Bulanan 5 Tahun
BULAN
TAHUN
Januari
7,500
2 9,000
Febuari Mac April
7,500 7,500 7,500
9,000 9,000 9,000
10,500 10,500 10,500
12,000 12,000 12,000
13,500 13,500 13,500
Mei Jun Julai Ogos
7,500 7,500 7,500 7,500
9,000 9,000 9,000 9,000
10,500 10,500 10,500 10,500
12,000 12,000 12,000 12,000
13,500 13,500 13,500 13,500
September Oktober November Desember
7,500 7,500 7,500
9,000 9,000 7,500 9,000
10,500 10,500 9,000 10,500
12,000 12,000 10,500 12,000
13,500 13,500 12,000 13,500
90,000
108,000
126,000
144,000
162,000
JUMLAH
1
3 10,500
4 12,000
5 13,500
13,500
PANDUAN MENGGUNAKAN FAIL EXCEL
LANGKAH #2 Masukkan anggaran perbelanjaan bagi memulakan perniagaan (Perbelanjaan Modal)
PERBELANJAAN Perbelanjaan Modal (Tetap) 1.1 Pelbagai Deposit :
Deposit Elektrik, Air dan Talipon Deposit Sewa (2+1) @ RM 1000 sebulan JUMLAH
600 3,000 3,600
1.2 Pembelian/Perbelanjaan Aset : Ubahsuai Premis
5,000
Kaunter Cash Register/Computer
7,500
Meja, Kerusi dll Air Con
1,000
Talipon/Fax Sign Board
1,000
CCTV
JUMLAH
14,500
PANDUAN MENGGUNAKAN FAIL EXCEL
LANGKAH #3 Masukkan anggaran belian stok pra-operasi serta anggaran belian setiap bulan. Masukkan juga sebarang yuran professional sekiranya ada.
Belian Stok
BULAN Bulan Pra-operasi (Stok Awal)
TAHUN 1 10,000
2
3
4
5
-
-
-
-
Januari
1500
2000
3,650
4,025
4,450
Febuari
1500
2000
3,650
4,025
4,450
Mac
1500
2000
3,650
4,025
4,450
April
1500
2000
3,650
4,025
4,450
Mei
1500
2000
3,650
4,025
4,450
Jun
1500
2000
3,650
4,025
4,450
Julai
1500
2000
3,650
4,025
4,450
Ogos
1500
2000
3,650
4,025
4,450
September
1500
2000
3,650
4,025
4,450
Oktober
1500
2000
3,650
4,025
4,450
November
Desember JUMLAH
1500
2000
3,650
4,025
4,450
1500
2000
3,650
4,025
4,450
28,000
24,000
43,800
48,300
53,400
Yuran Profesional
Penubuhan Syarikat Sdn Bhd Yuran Guaman/Legal Documents JUMLAH * Kos penubuhan Perniagaan Milikan Tunggal dianggarkan * Kos guaman dan legal documents dianggarkan
RM 100 RM 3000
PANDUAN MENGGUNAKAN FAIL EXCEL
LANGKAH #4 Masukkan anggaran perbelanjaan pengurusan setiap bulan. Masukkan juga sebarang caj perkhidmatan pinjaman bulanan sekiranya ada. Perbelanjaan Pengurusan Bulanan
PERKARA
1 500
Promosi & Pengiklanan
2 550
TAHUN 3 550
4
5 550
550
Royalti Gaji Pekerja
2,500
2,500
2,500
2,500
2,500
EPF & SOCSO
325 1,000 500 100 200
325 1,000 500 110 200
325 1,000 500 120 200
325 1,000 500 120 200
325 1,000 500 120 200
100
100
100
100
100
100
100
100
100
100
300
300
300
300
300
250
250
150
150
100
5,875
5,935
5,845
5,845
5,795
Sewa Kedai Utiliti Perjalanan/Pengangkutan Alatulis/Perubatan Audit/Setiausaha Penyelenggaraan/Keselamatan Premis Insurans (Tahunan) Latihan & Kemajuan Luar Jangka
JUMLAH
CAJ PERKHIDMATAN PINJAMAN
Jumlah Pinjaman (RM)
Caj (RM) / Bulan
70 000 - 100 000
330
100 001 - 125 000 125 001 - 150 000
420 500
150 001 - 175 000 175 001 - 200 000
580 670
ITU SAHAJA YANG ANDA PERLU MASUKKAN. YANG LAINNYA AKAN MASUK SECARA SENDIRI.
0 0 0 0 0 0 0 0 0 0 , , , 0 0 3 9 0 2 1
0 0 0 , 8 2
0 0 0 0 0 , 6
s e D
0 0 0 0 5 , 5 , 7 7
0 0 5 , 1
0 0 5
0 5 0 0 0 0 0 0 0 2 0 0 0 0 0 0 5 , 3 0 , 5 1 2 1 1 2 1
v o N
0 0 0 0 5 , 5 , 7 7
0 0 5 , 1
0 0 5
0 5 0 0 0 0 0 0 0 2 0 0 0 0 0 0 5 , 3 0 , 5 1 2 1 1 2 1
t k O
0 0 0 0 5 , 5 , 7 7
0 0 5 , 1
0 0 5
0 5 0 0 0 0 0 0 0 2 0 0 0 0 0 0 5 , 3 0 , 5 1 2 1 1 2 1
p e S
0 0 0 0 5 , 5 , 7 7
0 0 5 , 1
0 0 5
0 5 0 0 0 0 0 0 0 2 0 0 0 0 0 0 5 , 3 0 , 5 1 2 1 1 2 1
o g O
0 0 0 0 5 , 5 , 7 7
0 0 5 , 1
0 0 5
0 5 0 0 0 0 0 0 0 2 0 0 0 0 0 0 5 , 3 0 , 5 1 2 1 1 2 1
l u J
0 0 0 0 5 , 5 , 7 7
0 0 5 , 1
0 0 5
0 5 0 0 0 0 0 0 0 2 0 0 0 0 0 0 5 , 3 0 , 5 1 2 1 1 2 1
) M n u R J ( N A i L e U M B
0 0 0 0 5 , 5 , 7 7
0 0 5 , 1
0 0 5
0 5 0 0 0 0 0 0 0 2 0 0 0 0 0 0 5 , 3 0 , 5 1 2 1 1 2 1
0 0 0 0 5 , 5 , 7 7
0 0 5 , 1
0 0 5
0 5 0 0 0 0 0 0 0 2 0 0 0 0 0 0 5 , 3 0 , 5 1 2 1 1 2 1
r p A
0 0 0 0 5 , 5 , 7 7
0 0 5 , 1
0 0 5
0 5 0 0 0 0 0 0 0 2 0 0 0 0 0 0 5 , 3 0 , 5 1 2 1 1 2 1
c a M
0 0 0 0 5 , 5 , 7 7
0 0 5 , 1
0 0 5
0 5 0 0 0 0 0 0 0 2 0 0 0 0 0 0 5 , 3 0 , 5 1 2 1 1 2 1
b e F
0 0 0 0 5 , 5 , 7 7
0 0 5 , 1
0 0 5
0 5 0 0 0 0 0 0 0 2 0 0 0 0 0 0 5 , 3 0 , 5 1 2 1 1 2 1
n a J
0 0 0 0 5 , 5 , 7 7
0 0 5 , 1
0 0 5
0 5 0 0 0 0 0 0 0 2 0 0 0 0 0 0 5 , 3 0 , 5 1 2 1 1 2 1
0 0 0 , 0 3
0 0 0 , 0 1
H A L M U J
L E C X E L I A F N A K A N U G G N E M N A U D N A P
A M A T R E P N U H A T N A N A L U B N A G N A W E K N A R I L A A M R O F O R P H O T N O C
i s a r e p o a r P
0 0 0 0 , 0 3
K U S A M G K B N U i r N i A S i W d A n U P a n H e u M S n a T A G l L m n a a l a M N d j A o i n a u U W M P J J
R i a A n u U T L k E t o K S G n a N l A i e W B
0
n a r n a a s n a a l m k i e P i s g n e n a a P c a n j a & r n a F i s i l t o l e n a a b m r y r e u o r o P Y P R
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 9 0 0 2 4 2 2 3 , , , , , , , , 0 3 2 6 1 2 1 1 3 1
0 0 3
s i m e r P n a t a n a m n s a a l u t e r u s u k e ) g g K n n n n / e a t a a n a n g P a a h u O n a a b n r e s h S i u a a a u a P r C a / e i a j a g T r j n g ( d O t e P a / e n s n S e n s a k e n e l l K a i / l S i l e P & a t t e a i r u a i b i t j l d y u j F r w i r a e a P e t e l u n e s n P G E S U P A A P I
L E C X E L I A F N A K A N U G G N E M N A U D N A P
0 0 0 0 0 0 , 3
0 4 0 1 5 2 , , 1 3
0 0 4 0 0 1 5 6 0 , , , 4 3 8 1 1 1
0 0 5 2
5 7 2 5 1 3
7 5 5 , 7
7 3 6 5 8 - 4 0 9 , , 2 1
0 0 5 2
5 7 2 5 1 3
7 5 5 , 7
7 0 3 5 4 - 0 1 0 , , 2 2
0 0 5 2
5 7 2 5 1 3
7 5 5 , 7
7 7 0 5 0 - 5 1 1 , , 2 2
0 0 5 2
5 7 2 5 1 3
7 5 5 , 7
7 4 7 5 5 - 1 2 , 1 , 2 2
0 0 5 2
5 7 2 5 1 3
7 5 5 , 7
7 1 4 5 1 - 7 2 , 2 , 2 2
0 0 5 2
5 7 2 5 1 3
7 5 5 , 7
7 9 1 5 7 - 2 3 2 , , 2 2
0 0 5 2
5 7 2 5 1 3
7 5 5 , 7
7 6 9 5 2 - 8 3 3 , , 2 2
0 0 5 2
5 7 2 5 1 3
7 5 5 , 7
3 6 7 5 8 - 4 4 3 , , 2 2
0 0 5 2
5 7 2 5 1 3
7 5 5 , 7
7 0 3 5 4 - 0 5 4 , , 2 2
0 0 5 2
5 2 1
0 0 2 , 7
0 0 0 0 0 3 0 2 5 , , 2 2
0 0 5 2
5 2 1
0 0 2 , 7
0 0 0 0 0 3 0 9 2 , , 1 2
0 0 5 2
5 2 1
0 0 2 , 7
0 0 0 0 0 3 0 6 9 , , 1 1
0 0 0 0 0 0 5 , 6 , 4 , 4 3 8 1 2
B n a N l u j U a a n P o m i n e s a a f e h K k i t o & g r a n P L n a a J n n h r i r a r a a t a u u u L L Y Y
) l a p i n c a n g i r n p a ( w n e n a a K t a m a n m j a n d a i j i P h n n a k r l e a r e P a b j r a e a y P C B
R t e A s U A L n E a l a K a j n d a G o l t e N i M b s A r o n e p a e W / d a P j n a i H n a A a i l l e g e b a L b b M r e m e r e U P P P J
6 8 9 , 1
0 0 6 , 1
6 8 9 , 1
0 0 6 , 1
N A G N A R U L R K / A I N W H A A K A H I I I B K K E A A L B B
0 0 0 0 0 0 0 0 0 0 , , , 0 0 0 3 3 6 6 6
0 0 5 , 7 9 1
0 0 0 0 0 0 4 , , 6 6 2
0 0 0 0 0 0 0 0 0 0 0 0 0 4 0 0 0 0 0 5 0 0 8 0 0 0 5 , , , , , , , , , 0 9 0 0 6 2 6 6 1 5 1 6 3 1 1
5
0 0 0 0 0 , 0 , 2 2 6 6 1 1
0 0 4 , 3 5
0 0 0 6 , 6
0 0 0 0 0 0 0 0 0 0 0 0 0 4 0 0 0 0 0 , 9 , 0 , 0 , 4 , 4 , 2 , 2 , 3 0 3 2 6 1 2 1 1 3 1
4
0 0 0 0 0 , 0 , 4 4 4 4 1 1
0 0 3 , 8 4
0 0 0 6 , 6
0 0 0 0 0 0 0 0 0 0 0 0 0 4 0 0 0 0 0 , 0 , 4 , 3 , 9 , 0 , 4 , 2 , 2 0 3 2 6 1 2 1 1 3 1
0 0 0 0 0 , 0 , 6 6 2 2 1 1
0 0 8 , 3 4
0 0 0 6 , 6
0 0 0 0 0 0 0 0 0 0 0 0 0 4 0 0 0 0 0 , 9 , 0 , 0 , 4 , 4 , 2 , 2 , 3 0 3 2 6 1 2 1 1 3 1
2
0 0 0 0 0 , 0 , 8 8 0 0 1 1
0 0 0 , 4 2
0 0 0 6 , 6
0 0 0 0 0 0 0 0 0 0 0 0 0 2 0 0 0 0 0 , 9 , 0 , 0 , 3 , 4 , 2 , 2 , 3 0 3 2 6 1 2 1 1 3 1
1
0 0 0 0 0 0 0 0 , , 0 , 0 0 0 0 3 9 2
0 0 0 , 8 2
0 0 0 0 0 , 6
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 , 9 , 0 , 0 , 2 , 4 , 2 , 2 , 3 0 3 2 6 1 2 1 1 3 1
H A L M U J
L E C X E L I A F N A K A N U G G N E M N A U D N A P
N U H A T A M I L N A G N A W E K N A R I L A A M R O F O R P H O T N O C
) M R ( N 3 U H A T
1
0
K U S A M G N K A U i r i S i a W A d n H n e u M S T A G l L a B n a M N d l a A o N U u U W M P J J
R i a A n u U T L k E t o K S G n a N i A l e W B
n a r a s a m e P i s n a a a c n j a r n a F l e n a b r r e u P Y
0
A R A K R E P
n a s u r u g n e P n a a j n a l e b r e P
n a n t a u n k a g l n n k i a t a g g a n O n b e e S u P a C i P j / r a e r n & d e O P a / e i S k n s s i e a i l o t l i l P & K t a u a a i t m y i l j j F a o t r r o a P w e i e l P R G E S U P A
L E C X E L I A F N A K A N U G G N E M N A U D N A P
0 0 0 0 0 8 , 0 1
0 7 0 5 5 3 , , 7 0 2
0 0 7 0 0 9 5 6 4 , , , 4 3 8 1 7 5
0 0 0 2 , 1
0 6 0 8 5 , 2 , 1 4
6 2 4 , 5 2 1
4 9 3 2 0 7 5 9 5 , , , 6 4 3 4 1 8
0 0 0 8 , 1
0 6 0 8 5 , 2 , 1 4
6 2 9 , 0 2 1
4 4 9 7 5 2 0 8 9 , , , 3 2 1 2 4 4
0 0 0 8 , 1
0 6 0 8 5 , 2 , 1 4
6 2 4 , 6 1 1
4 0 4 7 8 5 2 8 5 , , , 9 2 1 1 2
0 0 0 0 , 3
0 6 0 8 5 , 2 , 1 4
6 0 7 , 7 9
4 6 0 9 8 8 2 9 , 1 , 2 , 0 2 1 1
0 0 0 0 0 0 , 3
0 4 0 1 5 , 2 , 1 3
0 0 4 0 0 1 5 , , 6 , 0 4 3 8 1 1
s i m e r P n a t a m a l e s B e N K l a U a / n n h a o P a i n r s a a a s u e h g a g f i i t o t r a e n P L e S l / t n n i e a d y r a r n u e u u A P Y Y
) l a p i n c a n g i r n p a ( w n e n a a K t a m a n m j a n d a i j i h P n n a k r l e a r e P a b j r a e a y P C B
1
R t e A s U A L n E a l a K a j n d a G o l t N e i M b s A r n e o p a P e W a / j d H n n a i A a a i l l e g e b a L b b M r m e e r e U P P P J
3 0 5 , 1 8
6 8 9 , 1
3 0 5 , 1 8
6 8 9 , 1
N A G N A R U L R K / A I N W H A A K A H I I I B K K E A A L B B
0 0 0 , 0 9
0 0 0 , 8 2
0 0 0 , 2 6
0 0 0 0 0 , 6
0 0 0 , 0 3
s e D
0 0 5 , 7
0 0 5 , 1
0 0 0 , 6
0 0 0 0 5
0 5 0 0 0 0 0 0 0 0 0 0 0 0 2 0 0 0 0 0 0 5 5 2 , 3 0 , 5 1 2 1 1 2 1
v o N
0 0 5 , 7
0 0 5 , 1
0 0 0 , 6
0 0 0 0 5
0 5 0 0 0 0 0 0 0 0 0 0 0 0 2 0 0 0 0 0 0 5 5 2 , 3 0 , 5 1 2 1 1 2 1
t k O
0 0 5 , 7
0 0 5 , 1
0 0 0 , 6
0 0 0 0 5
0 5 0 0 0 0 0 0 0 0 0 0 0 0 2 0 0 0 0 0 0 5 5 2 , 3 0 , 5 1 2 1 1 2 1
p e S
0 0 5 , 7
0 0 5 , 1
0 0 0 , 6
0 0 0 0 5
0 5 0 0 0 0 0 0 0 0 0 0 0 0 2 0 0 0 0 0 0 5 5 2 , 3 0 , 5 1 2 1 1 2 1
o g O
0 0 5 , 7
0 0 5 , 1
0 0 0 , 6
0 0 0 0 5
0 5 0 0 0 0 0 0 0 0 0 0 0 0 2 0 0 0 0 0 0 5 5 2 , 3 0 , 5 1 2 1 1 2 1
0 0 l 0 0 0 0 u 5 , , 5 , 0 1 6 N J 7
0 0 0 0 5
A L 0 0 U n 0 0 0 u 0 B J 5 , , 5 , 0 7 1 6
0 5 0 0 0 0 0 0 0 0 0 0 0 0 2 0 0 0 0 0 0 5 5 2 , 3 0 , 5 1 2 1 1 2 1
0 0 0 0 5
0 5 0 0 0 0 0 0 0 0 0 0 0 0 2 0 0 0 0 0 0 5 5 2 , 3 0 , 5 1 2 1 1 2 1
H A L M U J
L E C X E L I A F N A K A N U G G N E M N A U D N A P
A M A T R E P N U H A T N A N A L U B I G U R G N U T N U A M R O F O R P
0 0 9 , 3
0 0 0 , 2 1
0 0 0 , 6
0 0 2 , 1
0 0 4 , 2
0 0 2 , 1
0 0 0 0 0 0 0 0 0 2 0 , 3 , 1 3
i e M
0 0 5 , 7
0 0 5 , 1
0 0 0 , 6
0 0 0 0 5
0 5 0 0 0 0 0 0 0 0 0 0 0 0 2 0 0 0 0 0 0 5 5 2 , 3 0 , 5 1 2 1 1 2 1
r p A
0 0 5 , 7
0 0 5 , 1
0 0 0 , 6
0 0 0 0 5
0 5 0 0 0 0 0 0 0 0 0 0 0 0 2 0 0 0 0 0 0 5 5 2 , 3 0 , 5 1 2 1 1 2 1
c a M
0 0 5 , 7
0 0 5 , 1
0 0 0 , 6
0 0 0 0 5
0 5 0 0 0 0 0 0 0 0 0 0 0 0 2 0 0 0 0 0 0 5 5 2 , 3 0 , 5 1 2 1 1 2 1
b e F
0 0 5 , 7
0 0 5 , 1
0 0 0 , 6
0 0 0 0 5
0 5 0 0 0 0 0 0 0 0 0 0 0 0 2 0 0 0 0 0 0 5 5 2 , 3 0 , 5 1 2 1 1 2 1
0 0 0 0 0 0 n 5 , , 5 , 0 a J 7 1 6
0 0 0 0 5
0 5 0 0 0 0 0 0 0 0 0 0 0 0 2 0 0 0 0 0 0 5 5 2 , 3 0 , 5 1 2 1 1 2 1
i s a r e p o a r P
0 0 0 , 0 1
0 0 0 , 0 1 -
R A S A n n a K a i l l a e u B G J N h a h a U l l T m m N u u J J U
0 0 3
n a r n a a s n a l a m k e i P g n n e a P a j & n a i s i l l e o t b m a y r o e r o P P R
n a n s a u t r u u k g g n n e a g P O n n e S a a C i P j / a a j r n d e O n a S e a k n e l K a e P & a i l t a i b i j l j F r t r e a P w e i e P G E S U P
s i m e r P n a t a m a l e s e ) K n n / a a n a t n a a h u a b a r s h u a a u r g a g T e i ( t P / e n s s e S i l / e n l t a u i r t d y u a n l u e s n A A P I
n a u j a m e a K k & g n n a a J h r i a t a u L L
B N l a U n P o n i s a e h f i t o r a P L n n a r a r u u Y Y
L E C X E L I A F N A K A N U G G N E M N A U D N A P
0 0 0 0 5 , 1
0 0 7 , 8 6
0 0 7 , 6 -
0 5 2 1
0 0 7 , 5
0 0 3
0 5 2 1
0 0 7 , 5
0 5 2 1
0
0 0 7 , 6 -
- 0 0 7 , 6
0
- 0 0 0 0 3 7 , 6
0 0 3
- 0 0 0 , 7
0
- 0 0 0 0 3 0 , 7
0 0 7 , 5
0 0 3
- 0 0 3 , 7
0
- 0 0 0 0 3 3 , 7
0 5 2 1
0 0 7 , 5
0 0 3
- 0 0 6 , 7
0
- 0 0 0 0 3 6 , 7
0 5 2 1
0 0 7 , 5
0 0 3
- 0 0 9 , 7
0
- 0 0 0 0 3 9 , 7
0 5 2 1
0 0 7 , 5
0 0 3
- 0 0 2 , 8
0
- 0 0 0 0 3 2 , 8
0 5 2 1
0 0 7 , 5
0 0 3
- 0 0 5 , 8
0
0 - 0 0 0 3 5 , 8
0 5 2 1
0 0 7 , 5
0 0 3
- 0 0 8 , 8
0
- 0 0 0 0 3 8 , 8
0 5 2 1
0 0 7 , 5
0 0 3
- 0 0 1 , 9
0
- 0 0 0 0 3 1 , 9
0 5 2 1
0
0 0 7 , 5
0 0 3
- 0 0 4 , 9
0
- 0 0 0 0 3 4 , 9
0 5 2 1
0
0 0 7 , 5
0 0 3
- 0 0 7 , 9
0
- 0 0 0 0 7 3 , 9
0 5 2 1
0
0 0 7 , 5
0 0 3
- 0 0 0 , 0 1
0
- 0 0 0 0 3 0 , 0 1
0 0 3
0 0 3 , 0 1 -
0 0 3 , 0 1 -
n a g n a w e n a K t a n m a d a j i i h n a l a k i r l n e t e P b u j r e a s u P C S
s i t o m A
N A A J N A L E B R E P H A L M U J
M U L E L B E U S P M H U I S K R R E E I B T A I I K G G U U U C R R / / G G M N I N U U A U L T K T E N U N B E U C U S
0 0 3 , 0 1 -
) % 8 2 ( I A K U C
0 0 3 , 0 1 -
I A K L U U C P S M A U P K E L R E E I S T I I A G G K U U U R / R / C G G S N N A U U P T T E N N L E U U S
0 0 0 0 0 0 0 , , 5 , 5 0 7 2 3 9 3 6 1 4
0 0 0 4 , 2 3
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 4 0 0 0 0 0 8 0 , 5 , 0 , 0 , 8 , 0 , 0 , 0 , 8 , , 0 9 0 0 6 2 6 6 4 0 5 1 6 3 1 1 1
0 0 0 0 0 0 , , 4 , 6 5 0 2 3 8 6 5 0 1 1
0 0 0 6 , 6
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 4 0 0 0 0 0 2 , 9 , 0 , 0 , 4 , 4 , 2 , 2 , 3 , 0 3 2 6 1 2 1 1 1 3 1
0 0 0 0 0 0 , 3 , , 7 4 0 4 8 5 4 4 9 1
0 0 0 6 , 6
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 4 0 0 0 0 0 0 8 , 9 , 0 , 0 , 4 , 4 , 2 , 2 , 6 , , 0 3 2 6 1 2 1 1 3 1 3 1
0 0 6 , 6
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 4 0 0 0 0 0 0 8 , 9 , 0 , 0 , 4 , 4 , 2 , 2 , 3 , 0 3 2 6 1 2 1 1 1 3 1
0 0 0 0 0 0 , 0 , , 0 2 0 8 4 4 0 2 8 1
0 0 0 6 , 6
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 2 0 0 0 0 0 0 0 , 9 , 0 , 0 , 3 , 4 , 2 , 2 , 3 , 0 3 2 6 1 2 1 1 3 3 1
0 0 0 0 0 0 1 0 , 0 , 0 , 0 8 2 9 2 6
0 0 0 0 , 6
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 , 9 , 0 , 0 , 2 , 4 , 2 , 2 , 3 , 0 3 2 6 1 2 1 1 3 3 1
H A L M U J
L E C X E L I A F N A K A N U G G N E M N A U D N A P
N U H A T A M I L I G U R G N U T N U A M R O F O R P
N 0 0 0 0 0 U 0 , 8 , , 2 H 3 0 3 2 A 6 8 2 4 T 1
R A S A n n a K a i l a l e G u B J N h h a a l l U T m m N u J u U J
n a r n a a s n a l a m k e i P g n n e a P a j & n a i s i l l e o t b m a y r e o r o P P R
s i m e r P n a t a n a m n s a a l u t e r u s u B k e ) n g a g N K n l u n n n j U e a a a t a a / n P n a g a h n P O a o u n m a n i n r s a e b e h S i s a u a a a u a P a e r h K C a / e i a j f a g i T k r j t n g ( & g o d t e O r a n a P / e n S e k n s a n P L e s S n e a l i n l K a / l a J n n e P & a i l a h t u t i e a t i r b y r i j i l d u r a r j F a a r t a u n t r u u e a P w a u e i e l e s n P G E S U P A A P I L L Y Y
L E C X E L I A F N A K A N U G G N E M N A U D N A P
6 0 0 8 0 8 , 8 , 0 3 1
6 2 0 , 3 5 3
4 7 4 , 9 7
1 4 3 , 0 1
3 3 1 , 9 6
0 0 0 0 5 6 , 9 3
0 9 7 , 0 7
0 1 8 , 7 3
4 7 4 , 9 7
7 3 5 , 4
3 7 2 , 3 3
3 3 1 , 9 6
0 0 0 0 5 5 , 9 1
0 9 5 , 2 7
0 1 1 , 3 2
4 6 6 , 1 4
3 7 7 , 2
7 3 3 , 0 2
1 6 8 , 5 3
6 0 0 8 5 2 , 9 4
6 7 0 , 2 7
4 2 1 , 0 1
4 5 5 , 8 1
5 1 2 , 1
9 0 9 , 8
4 2 5 , 5 1
0 0 0 5 9
0 7 8 , 8 6
0 3 1 , 5 1
0 3 4 , 8
6 1 8 , 1
4 1 3 , 3 1
4 1 6 , 6
0 0 0 0 5 , 1
0 0 7 , 8 6
0 0 7 , 6 -
0 0 7 , 6 -
0
0 0 7 , 6 -
0 0 7 , 6 -
I A K U C M U L E B E S H I S R E B I G U R / G N U T N U
I A K U C M U L E B E S L U P M U K R E T I G U R / G N U T N U
I A K U C S A P E L E S I G U R / G N U T N U
I A K U C S A P E L E S L U P M U K R E T I G U R / G N U T N U
n a g n a w e n a K t a n m a a d i i j h l a n k a i i r s l n t e t e P b u o r a s e j u m P C S A
N A A J N A L E B R E P H A L M U J
) % 2 1 ( I A K U C
