{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Laporan Kewangan","Input Data Kewangan","Seting Metrik Utama","Pengiraan"],"not_rendered":{"defined_names":5},"read":"whole","date_system":"1900"}

{"sheet":"Laporan Kewangan","index":0,"n_rows":40,"n_cols":14,"rows_kept":40,"merged":[[1,10,1,11],[6,9,6,11],[7,9,7,11],[8,9,8,11],[9,9,9,11],[12,3,12,7],[14,8,14,11],[15,8,15,11],[16,8,16,11],[17,8,17,11],[18,8,18,11],[19,8,19,11],[20,8,20,11],[21,8,21,11],[22,8,22,11],[23,8,23,11],[24,8,24,11],[25,8,25,11],[26,8,26,11],[27,8,27,11],[28,8,28,11],[29,8,29,11],[30,8,30,11],[31,8,31,11],[32,8,32,11],[33,8,33,11],[34,8,34,11],[35,8,35,11],[36,8,36,11],[37,8,37,11],[38,8,38,11],[39,8,39,11]]}
[]
[null,"LAPORAN KEWANGAN TAHUNAN",{"$nulls":8},2016,null,null,"Pilih  tahun laporan di sel L2"]
[null,"NAMA SYARIKAT ANDA",{"$nulls":11},"Untuk mengedit data, pilih helaian Input Data Kewangan"]
[]
[null,"METRIK UTAMA",null,"Klik untuk mengubah laporan Metrik Utama"]
[]
[null,{"$f":"Pengiraan!B8","v":"HASIL"},null,{"$f":"Pengiraan!B9","v":"UNTUNG BERSIH"},null,{"$f":"Pengiraan!B10","v":"FAEDAH"},null,{"$f":"Pengiraan!B11","v":"SUSUT NILAI"},null,{"$f":"Pengiraan!B12","v":"KEUNTUNGAN OPERASI"}]
[null,{"$f":"IFERROR(Pengiraan!G8,\"\")","v":{"v":180583.88,"d":"RM180,584"}},null,{"$f":"IFERROR(Pengiraan!G9,\"\")","v":{"v":67474.85,"d":"RM67,475"}},null,{"$f":"IFERROR(Pengiraan!G10,\"\")","v":{"v":3789.47,"d":"RM3,789"}},null,{"$f":"IFERROR(Pengiraan!G11,\"\")","v":{"v":5546.88,"d":"RM5,547"}},null,{"$f":"IFERROR(Pengiraan!G12,\"\")","v":{"v":73425.99,"d":"RM73,426"}}]
[null,{"$f":"Pengiraan!H8","v":{"v":3.0953753897409175E-3,"d":"0%"}},null,{"$f":"Pengiraan!H9","v":{"v":0.018148662861143583,"d":"2%"}},null,{"$f":"Pengiraan!H10","v":{"v":0.1351496270556869,"d":"14%"}},null,{"$f":"Pengiraan!H11","v":{"v":0.09440022728976682,"d":"9%"}},null,{"$f":"Pengiraan!H12","v":{"v":-0.05033560822904626,"d":"-5%"}}]
[]
[]
[]
[null,"SEMUA METRIK",null,"Dilarang mengubah suai maklumat di bawah. Klik untuk memasukkan Data kewangan"]
[]
[null,"METRIK",null,{"$f":"\"LAPORAN TAHUN (\"&TahunYangTerpilih&\")\"","v":"LAPORAN TAHUN (2016)"},null,{"$f":"\"TAHUN SEBELUMNYA (\"&TahunYangTerpilih-1&\")\"","v":"TAHUN SEBELUMNYA (2015)"},null,"% PERUBAHAN",{"$f":"CONCATENATE(\" ARAH ALIRAN \",Tahun,\" TAHUN\")","v":" ARAH ALIRAN 5 TAHUN"}]
[null,{"$f":"Pengiraan!B15","v":"HASIL"},null,{"$f":"IF($B16=\"\",\"\",Pengiraan!G15)","v":{"v":180583.88,"d":"RM180,583.88"}},null,{"$f":"IF($B16=\"\",\"\",Pengiraan!F15)","v":{"v":180026.63,"d":"RM180,026.63"}},null,{"$f":"IFERROR(D16/F16-1,\"\")","v":{"v":3.0953753897409175E-3,"d":"0%"}}]
[null,{"$f":"Pengiraan!B16","v":"PERBELANJAAN OPERASI"},null,{"$f":"IF($B17=\"\",\"\",Pengiraan!G16)","v":{"v":94419.45,"d":"RM94,419.45"}},null,{"$f":"IF($B17=\"\",\"\",Pengiraan!F16)","v":{"v":80883.33,"d":"RM80,883.33"}},null,{"v":0.16735364382252804,"d":"17%"}]
[null,{"$f":"Pengiraan!B17","v":"KEUNTUNGAN OPERASI"},null,{"$f":"IF($B18=\"\",\"\",Pengiraan!G17)","v":{"v":73425.99,"d":"RM73,425.99"}},null,{"$f":"IF($B18=\"\",\"\",Pengiraan!F17)","v":{"v":77317.83,"d":"RM77,317.83"}},null,{"v":-0.05033560822904626,"d":"-5%"}]
[null,{"$f":"Pengiraan!B18","v":"SUSUT NILAI"},null,{"$f":"IF($B19=\"\",\"\",Pengiraan!G18)","v":{"v":5546.88,"d":"RM5,546.88"}},null,{"$f":"IF($B19=\"\",\"\",Pengiraan!F18)","v":{"v":5068.42,"d":"RM5,068.42"}},null,{"v":0.09440022728976682,"d":"9%"}]
[null,{"$f":"Pengiraan!B19","v":"FAEDAH"},null,{"$f":"IF($B20=\"\",\"\",Pengiraan!G19)","v":{"v":3789.47,"d":"RM3,789.47"}},null,{"$f":"IF($B20=\"\",\"\",Pengiraan!F19)","v":{"v":3338.3,"d":"RM3,338.30"}},null,{"v":0.1351496270556869,"d":"14%"}]
[null,{"$f":"Pengiraan!B20","v":"UNTUNG BERSIH"},null,{"$f":"IF($B21=\"\",\"\",Pengiraan!G20)","v":{"v":67474.85,"d":"RM67,474.85"}},null,{"$f":"IF($B21=\"\",\"\",Pengiraan!F20)","v":{"v":66272.1,"d":"RM66,272.10"}},null,{"v":0.018148662861143583,"d":"2%"}]
[null,{"$f":"Pengiraan!B21","v":"CUKAI"},null,{"$f":"IF($B22=\"\",\"\",Pengiraan!G21)","v":{"v":31408.25,"d":"RM31,408.25"}},null,{"$f":"IF($B22=\"\",\"\",Pengiraan!F21)","v":{"v":29424.53,"d":"RM29,424.53"}},null,{"v":0.06741721957835867,"d":"7%"}]
[null,{"$f":"Pengiraan!B22","v":"KEUNTUNGAN SELEPAS CUKAI"},null,{"$f":"IF($B23=\"\",\"\",Pengiraan!G22)","v":{"v":50247.68,"d":"RM50,247.68"}},null,{"$f":"IF($B23=\"\",\"\",Pengiraan!F22)","v":{"v":42438.2,"d":"RM42,438.20"}},null,{"v":0.18402005740111504,"d":"18%"}]
[null,{"$f":"Pengiraan!B23","v":"METRIK 1"},null,{"$f":"IF($B24=\"\",\"\",Pengiraan!G23)","v":{"v":19.96,"d":"RM19.96"}},null,{"$f":"IF($B24=\"\",\"\",Pengiraan!F23)","v":{"v":16.78,"d":"RM16.78"}},null,{"v":0.18951132300357565,"d":"19%"}]
[null,{"$f":"Pengiraan!B24","v":"METRIK 2"},null,{"$f":"IF($B25=\"\",\"\",Pengiraan!G24)","v":{"v":26.01,"d":"RM26.01"}},null,{"$f":"IF($B25=\"\",\"\",Pengiraan!F24)","v":{"v":21.84,"d":"RM21.84"}},null,{"v":0.19093406593406592,"d":"19%"}]
[null,{"$f":"Pengiraan!B25","v":"METRIK 3"},null,{"$f":"IF($B26=\"\",\"\",Pengiraan!G25)","v":{"v":31.08,"d":"RM31.08"}},null,{"$f":"IF($B26=\"\",\"\",Pengiraan!F25)","v":{"v":26.39,"d":"RM26.39"}},null,{"v":0.17771883289124668,"d":"18%"}]
[null,{"$f":"Pengiraan!B26","v":"METRIK 4"},null,{"$f":"IF($B27=\"\",\"\",Pengiraan!G26)","v":{"v":14.92,"d":"RM14.92"}},null,{"$f":"IF($B27=\"\",\"\",Pengiraan!F26)","v":{"v":14.59,"d":"RM14.59"}},null,{"v":0.022618231665524346,"d":"2%"}]
[null,{"$f":"Pengiraan!B27","v":"METRIK 5"},null,{"$f":"IF($B28=\"\",\"\",Pengiraan!G27)","v":{"v":1.03,"d":"RM1.03"}},null,{"$f":"IF($B28=\"\",\"\",Pengiraan!F27)","v":{"v":1,"d":"RM1.00"}},null,{"v":0.030000000000000027,"d":"3%"}]
[null,{"$f":"Pengiraan!B28","v":"METRIK 6"},null,{"$f":"IF($B29=\"\",\"\",Pengiraan!G28)","v":{"v":0.34,"d":"RM0.34"}},null,{"$f":"IF($B29=\"\",\"\",Pengiraan!F28)","v":{"v":0.3,"d":"RM0.30"}},null,{"v":0.13333333333333353,"d":"13%"}]
[null,{"$f":"Pengiraan!B29","v":""},null,{"$f":"IF($B30=\"\",\"\",Pengiraan!G29)","v":""},null,{"$f":"IF($B30=\"\",\"\",Pengiraan!F29)","v":""},null,""]
[null,{"$f":"Pengiraan!B30","v":""},null,{"$f":"IF($B31=\"\",\"\",Pengiraan!G30)","v":""},null,{"$f":"IF($B31=\"\",\"\",Pengiraan!F30)","v":""},null,""]
[null,{"$f":"Pengiraan!B31","v":""},null,{"$f":"IF($B32=\"\",\"\",Pengiraan!G31)","v":""},null,{"$f":"IF($B32=\"\",\"\",Pengiraan!F31)","v":""},null,""]
[null,{"$f":"Pengiraan!B32","v":""},null,{"$f":"IF($B33=\"\",\"\",Pengiraan!G32)","v":""},null,{"$f":"IF($B33=\"\",\"\",Pengiraan!F32)","v":""},null,""]
[null,{"$f":"Pengiraan!B33","v":""},null,{"$f":"IF($B34=\"\",\"\",Pengiraan!G33)","v":""},null,{"$f":"IF($B34=\"\",\"\",Pengiraan!F33)","v":""},null,""]
[null,{"$f":"Pengiraan!B34","v":""},null,{"$f":"IF($B35=\"\",\"\",Pengiraan!G34)","v":""},null,{"$f":"IF($B35=\"\",\"\",Pengiraan!F34)","v":""},null,""]
[null,{"$f":"Pengiraan!B35","v":""},null,{"$f":"IF($B36=\"\",\"\",Pengiraan!G35)","v":""},null,{"$f":"IF($B36=\"\",\"\",Pengiraan!F35)","v":""},null,""]
[null,{"$f":"Pengiraan!B36","v":""},null,{"$f":"IF($B37=\"\",\"\",Pengiraan!G36)","v":""},null,{"$f":"IF($B37=\"\",\"\",Pengiraan!F36)","v":""},null,""]
[null,{"$f":"Pengiraan!B37","v":""},null,{"$f":"IF($B38=\"\",\"\",Pengiraan!G37)","v":""},null,{"$f":"IF($B38=\"\",\"\",Pengiraan!F37)","v":""},null,""]
[null,{"$f":"Pengiraan!B38","v":""},null,{"$f":"IF($B39=\"\",\"\",Pengiraan!G38)","v":""},null,{"$f":"IF($B39=\"\",\"\",Pengiraan!F38)","v":""},null,""]
[null,{"$f":"Pengiraan!B39","v":""},null,{"$f":"IF($B40=\"\",\"\",Pengiraan!G39)","v":""},null,{"$f":"IF($B40=\"\",\"\",Pengiraan!F39)","v":""},null,""]

{"sheet":"Input Data Kewangan","index":1,"n_rows":19,"n_cols":9,"rows_kept":19}
[]
[null,"INPUT DATA KEWANGAN ANDA"]
[null," ANDA BOLEH MENENTUKAN SEHINGGA 25 METRIK UTAMA SELAMA 7 TAHUN"]
[null," Klik untuk melihat Laporan Kewangan"]
[null,"NAMA METRIK",2010,2011,2012,2013,2014,2015,2016]
[null,"HASIL",{"v":125000,"d":"RM125,000.00"},{"v":134137.45,"d":"RM134,137.45"},{"v":142728.38,"d":"RM142,728.38"},{"v":150687.46,"d":"RM150,687.46"},{"v":165044.56,"d":"RM165,044.56"},{"v":180026.63,"d":"RM180,026.63"},{"v":180583.88,"d":"RM180,583.88"}]
[null,"PERBELANJAAN OPERASI",{"v":65000,"d":"RM65,000.00"},{"v":70962.31,"d":"RM70,962.31"},{"v":75924.86,"d":"RM75,924.86"},{"v":78901.27,"d":"RM78,901.27"},{"v":81674.37,"d":"RM81,674.37"},{"v":80883.33,"d":"RM80,883.33"},{"v":94419.45,"d":"RM94,419.45"}]
[null,"KEUNTUNGAN OPERASI",{"v":60000,"d":"RM60,000.00"},{"v":64207.3,"d":"RM64,207.30"},{"v":68857.69,"d":"RM68,857.69"},{"v":75643.25,"d":"RM75,643.25"},{"v":76755.26,"d":"RM76,755.26"},{"v":77317.83,"d":"RM77,317.83"},{"v":73425.99,"d":"RM73,425.99"}]
[null,"SUSUT NILAI",{"v":4500,"d":"RM4,500.00"},{"v":4517.77,"d":"RM4,517.77"},{"v":4656.92,"d":"RM4,656.92"},{"v":4974.21,"d":"RM4,974.21"},{"v":5024.11,"d":"RM5,024.11"},{"v":5068.42,"d":"RM5,068.42"},{"v":5546.88,"d":"RM5,546.88"}]
[null,"FAEDAH",{"v":2500,"d":"RM2,500.00"},{"v":2745.82,"d":"RM2,745.82"},{"v":2893.11,"d":"RM2,893.11"},{"v":3136.12,"d":"RM3,136.12"},{"v":3148.53,"d":"RM3,148.53"},{"v":3338.3,"d":"RM3,338.30"},{"v":3789.47,"d":"RM3,789.47"}]
[null,"UNTUNG BERSIH",{"v":54000,"d":"RM54,000.00"},{"v":54761.075,"d":"RM54,761.08"},{"v":55860.81,"d":"RM55,860.81"},{"v":59747.95,"d":"RM59,747.95"},{"v":61483.59,"d":"RM61,483.59"},{"v":66272.1,"d":"RM66,272.10"},{"v":67474.85,"d":"RM67,474.85"}]
[null,"CUKAI",{"v":22000,"d":"RM22,000.00"},{"v":23920.54,"d":"RM23,920.54"},{"v":25576.74,"d":"RM25,576.74"},{"v":27498.86,"d":"RM27,498.86"},{"v":28335.67,"d":"RM28,335.67"},{"v":29424.53,"d":"RM29,424.53"},{"v":31408.25,"d":"RM31,408.25"}]
[null,"KEUNTUNGAN SELEPAS CUKAI",{"v":32000,"d":"RM32,000.00"},{"v":34943.49,"d":"RM34,943.49"},{"v":38418.53,"d":"RM38,418.53"},{"v":39895.05,"d":"RM39,895.05"},{"v":40607.73,"d":"RM40,607.73"},{"v":42438.2,"d":"RM42,438.20"},{"v":50247.68,"d":"RM50,247.68"}]
[null,"METRIK 1",{"v":12.8,"d":"RM12.80"},{"v":12.81,"d":"RM12.81"},{"v":13.78,"d":"RM13.78"},{"v":14.29,"d":"RM14.29"},{"v":15.57,"d":"RM15.57"},{"v":16.78,"d":"RM16.78"},{"v":19.96,"d":"RM19.96"}]
[null,"METRIK 2",{"v":18.2,"d":"RM18.20"},{"v":18.59,"d":"RM18.59"},{"v":19.22,"d":"RM19.22"},{"v":20.17,"d":"RM20.17"},{"v":20.48,"d":"RM20.48"},{"v":21.84,"d":"RM21.84"},{"v":26.01,"d":"RM26.01"}]
[null,"METRIK 3",{"v":19.1,"d":"RM19.10"},{"v":20.55,"d":"RM20.55"},{"v":21.87,"d":"RM21.87"},{"v":23.19,"d":"RM23.19"},{"v":24.67,"d":"RM24.67"},{"v":26.39,"d":"RM26.39"},{"v":31.08,"d":"RM31.08"}]
[null,"METRIK 4",{"v":12.1,"d":"RM12.10"},{"v":12.21,"d":"RM12.21"},{"v":12.59,"d":"RM12.59"},{"v":13.7,"d":"RM13.70"},{"v":13.76,"d":"RM13.76"},{"v":14.59,"d":"RM14.59"},{"v":14.92,"d":"RM14.92"}]
[null,"METRIK 5",{"v":0.75,"d":"RM0.75"},{"v":0.79,"d":"RM0.79"},{"v":0.85,"d":"RM0.85"},{"v":0.89,"d":"RM0.89"},{"v":0.91,"d":"RM0.91"},{"v":1,"d":"RM1.00"},{"v":1.03,"d":"RM1.03"}]
[null,"METRIK 6",{"v":0.23,"d":"RM0.23"},{"v":0.25,"d":"RM0.25"},{"v":0.27,"d":"RM0.27"},{"v":0.28,"d":"RM0.28"},{"v":0.29,"d":"RM0.29"},{"v":0.3,"d":"RM0.30"},{"v":0.34,"d":"RM0.34"}]

{"sheet":"Seting Metrik Utama","index":2,"n_rows":9,"n_cols":5,"rows_kept":9,"merged":[[3,1,3,3]]}
[]
[null,"TENTUKAN METRIK UTAMA DI SINI"]
[null," PILIH SEHINGGA 5 METRIK UTAMA UNTUK DITAYANGKAN DI BAHAGIAN ATAS LAPORAN"]
[null,"  Klik untuk melihat Laporan Kewangan"]
[null,1,"HASIL",null,{"$f":"IF(ISBLANK(C5),\"← Sila pilih nilai daripada juntai bawah\",IF(COUNTIF($C$5:C5,C5)>1,\"Anda telah memilih \"&C5&\" lebih daripada sekali.\",\"\"))","v":""}]
[null,2,"UNTUNG BERSIH",null,{"$f":"IF(ISBLANK(C6),\"← Sila pilih nilai daripada juntai bawah\",IF(COUNTIF($C$5:C6,C6)>1,\"Anda telah memilih \"&C6&\" lebih daripada sekali.\",\"\"))","v":""}]
[null,3,"FAEDAH",null,{"$f":"IF(ISBLANK(C7),\"← Sila pilih nilai daripada juntai bawah\",IF(COUNTIF($C$5:C7,C7)>1,\"Anda telah memilih \"&C7&\" lebih daripada sekali.\",\"\"))","v":""}]
[null,4,"SUSUT NILAI",null,{"$f":"IF(ISBLANK(C8),\"← Sila pilih nilai daripada juntai bawah\",IF(COUNTIF($C$5:C8,C8)>1,\"Anda telah memilih \"&C8&\" lebih daripada sekali.\",\"\"))","v":""}]
[null,5,"KEUNTUNGAN OPERASI",null,{"$f":"IF(ISBLANK(C9),\"← Sila pilih nilai daripada juntai bawah\",IF(COUNTIF($C$5:C9,C9)>1,\"Anda telah memilih \"&C9&\" lebih daripada sekali.\",\"\"))","v":""}]

{"sheet":"Pengiraan","index":3,"n_rows":39,"n_cols":9,"rows_kept":39,"hidden":true}
["Lembaran kerja ini digunakan untuk pengiraan Laporan Kewangan dan harus kekal tersembunyi."]
[{"$nulls":3},"Kedudukan"]
[null,"Tahun ini",{"$f":"TahunYangTerpilih","v":2016},{"$f":"MATCH(C3,lstTahun,0)+1","v":8}]
[null,"Tahun Sebelumnya",{"$f":"C3-1","v":2015},{"$f":"MATCH(C4,lstTahun,0)+1","v":7}]
[]
[null,"Kedudukan",{"$f":"MATCH(C7,lstTahun,0)+1","v":4},{"$f":"MATCH(D7,lstTahun,0)+1","v":5},{"$f":"MATCH(E7,lstTahun,0)+1","v":6},{"$f":"MATCH(F7,lstTahun,0)+1","v":7},{"$f":"MATCH(G7,lstTahun,0)+1","v":8},null,{"$f":"COUNT(C6:G6)","v":5}]
[null,"Metrik Utama",{"$f":"D7-1","v":2012},{"$f":"E7-1","v":2013},{"$f":"F7-1","v":2014},{"$f":"G7-1","v":2015},{"$f":"C3","v":2016}]
[{"$f":"MATCH(B8,'Input Data Kewangan'!$B$6:$B$30,0)","v":1},{"$f":"IF('Seting Metrik Utama'!C5=\"\",\"\",'Seting Metrik Utama'!C5)","v":"HASIL"},{"$f":"IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A8,C$6),NA())","v":142728.38},{"$f":"IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A8,D$6),NA())","v":150687.46},{"$f":"IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A8,E$6),NA())","v":165044.56},{"$f":"IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A8,F$6),NA())","v":180026.63},{"$f":"IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A8,G$6),NA())","v":180583.88},{"$f":"IFERROR(G8/F8-1,\"\")","v":{"v":3.0953753897409175E-3,"d":"0%"}}]
[{"$f":"MATCH(B9,'Input Data Kewangan'!$B$6:$B$30,0)","v":6},{"$f":"IF('Seting Metrik Utama'!C6=\"\",\"\",'Seting Metrik Utama'!C6)","v":"UNTUNG BERSIH"},{"$f":"IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A9,C$6),NA())","v":55860.81},{"$f":"IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A9,D$6),NA())","v":59747.95},{"$f":"IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A9,E$6),NA())","v":61483.59},{"$f":"IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A9,F$6),NA())","v":66272.1},{"$f":"IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A9,G$6),NA())","v":67474.85},{"$f":"IFERROR(G9/F9-1,\"\")","v":{"v":0.018148662861143583,"d":"2%"}}]
[{"$f":"MATCH(B10,'Input Data Kewangan'!$B$6:$B$30,0)","v":5},{"$f":"IF('Seting Metrik Utama'!C7=\"\",\"\",'Seting Metrik Utama'!C7)","v":"FAEDAH"},{"$f":"IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A10,C$6),NA())","v":2893.11},{"$f":"IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A10,D$6),NA())","v":3136.12},{"$f":"IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A10,E$6),NA())","v":3148.53},{"$f":"IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A10,F$6),NA())","v":3338.3},{"$f":"IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A10,G$6),NA())","v":3789.47},{"v":0.1351496270556869,"d":"14%"}]
[{"$f":"MATCH(B11,'Input Data Kewangan'!$B$6:$B$30,0)","v":4},{"$f":"IF('Seting Metrik Utama'!C8=\"\",\"\",'Seting Metrik Utama'!C8)","v":"SUSUT NILAI"},{"$f":"IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A11,C$6),NA())","v":4656.92},{"$f":"IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A11,D$6),NA())","v":4974.21},{"$f":"IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A11,E$6),NA())","v":5024.11},{"$f":"IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A11,F$6),NA())","v":5068.42},{"$f":"IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A11,G$6),NA())","v":5546.88},{"v":0.09440022728976682,"d":"9%"}]
[{"$f":"MATCH(B12,'Input Data Kewangan'!$B$6:$B$30,0)","v":3},{"$f":"IF('Seting Metrik Utama'!C9=\"\",\"\",'Seting Metrik Utama'!C9)","v":"KEUNTUNGAN OPERASI"},{"$f":"IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A12,C$6),NA())","v":68857.69},{"$f":"IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A12,D$6),NA())","v":75643.25},{"$f":"IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A12,E$6),NA())","v":76755.26},{"$f":"IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A12,F$6),NA())","v":77317.83},{"$f":"IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A12,G$6),NA())","v":73425.99},{"v":-0.05033560822904626,"d":"-5%"}]
[]
[null,"Semua Metrik (berfungsi sehingga 25 metrik)"]
[{"$f":"ROWS($B$15:B15)","v":1},{"$f":"IF('Input Data Kewangan'!B6=0,\"\",'Input Data Kewangan'!B6)","v":"HASIL"},{"$f":"IF(B15=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A15,C$6),NA()))","v":142728.38},{"$f":"IF(B15=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A15,D$6),NA()))","v":150687.46},{"$f":"IF(B15=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A15,E$6),NA()))","v":165044.56},{"$f":"IF(B15=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A15,F$6),NA()))","v":180026.63},{"$f":"IF(B15=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A15,G$6),NA()))","v":180583.88}]
[{"$f":"ROWS($B$15:B16)","v":2},{"$f":"IF('Input Data Kewangan'!B7=0,\"\",'Input Data Kewangan'!B7)","v":"PERBELANJAAN OPERASI"},{"$f":"IF(B16=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A16,C$6),NA()))","v":75924.86},{"$f":"IF(B16=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A16,D$6),NA()))","v":78901.27},{"$f":"IF(B16=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A16,E$6),NA()))","v":81674.37},{"$f":"IF(B16=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A16,F$6),NA()))","v":80883.33},{"$f":"IF(B16=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A16,G$6),NA()))","v":94419.45}]
[{"$f":"ROWS($B$15:B17)","v":3},{"$f":"IF('Input Data Kewangan'!B8=0,\"\",'Input Data Kewangan'!B8)","v":"KEUNTUNGAN OPERASI"},{"$f":"IF(B17=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A17,C$6),NA()))","v":68857.69},{"$f":"IF(B17=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A17,D$6),NA()))","v":75643.25},{"$f":"IF(B17=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A17,E$6),NA()))","v":76755.26},{"$f":"IF(B17=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A17,F$6),NA()))","v":77317.83},{"$f":"IF(B17=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A17,G$6),NA()))","v":73425.99}]
[{"$f":"ROWS($B$15:B18)","v":4},{"$f":"IF('Input Data Kewangan'!B9=0,\"\",'Input Data Kewangan'!B9)","v":"SUSUT NILAI"},{"$f":"IF(B18=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A18,C$6),NA()))","v":4656.92},{"$f":"IF(B18=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A18,D$6),NA()))","v":4974.21},{"$f":"IF(B18=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A18,E$6),NA()))","v":5024.11},{"$f":"IF(B18=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A18,F$6),NA()))","v":5068.42},{"$f":"IF(B18=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A18,G$6),NA()))","v":5546.88}]
[{"$f":"ROWS($B$15:B19)","v":5},{"$f":"IF('Input Data Kewangan'!B10=0,\"\",'Input Data Kewangan'!B10)","v":"FAEDAH"},{"$f":"IF(B19=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A19,C$6),NA()))","v":2893.11},{"$f":"IF(B19=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A19,D$6),NA()))","v":3136.12},{"$f":"IF(B19=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A19,E$6),NA()))","v":3148.53},{"$f":"IF(B19=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A19,F$6),NA()))","v":3338.3},{"$f":"IF(B19=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A19,G$6),NA()))","v":3789.47}]
[{"$f":"ROWS($B$15:B20)","v":6},{"$f":"IF('Input Data Kewangan'!B11=0,\"\",'Input Data Kewangan'!B11)","v":"UNTUNG BERSIH"},{"$f":"IF(B20=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A20,C$6),NA()))","v":55860.81},{"$f":"IF(B20=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A20,D$6),NA()))","v":59747.95},{"$f":"IF(B20=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A20,E$6),NA()))","v":61483.59},{"$f":"IF(B20=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A20,F$6),NA()))","v":66272.1},{"$f":"IF(B20=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A20,G$6),NA()))","v":67474.85}]
[{"$f":"ROWS($B$15:B21)","v":7},{"$f":"IF('Input Data Kewangan'!B12=0,\"\",'Input Data Kewangan'!B12)","v":"CUKAI"},{"$f":"IF(B21=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A21,C$6),NA()))","v":25576.74},{"$f":"IF(B21=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A21,D$6),NA()))","v":27498.86},{"$f":"IF(B21=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A21,E$6),NA()))","v":28335.67},{"$f":"IF(B21=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A21,F$6),NA()))","v":29424.53},{"$f":"IF(B21=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A21,G$6),NA()))","v":31408.25}]
[{"$f":"ROWS($B$15:B22)","v":8},{"$f":"IF('Input Data Kewangan'!B13=0,\"\",'Input Data Kewangan'!B13)","v":"KEUNTUNGAN SELEPAS CUKAI"},{"$f":"IF(B22=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A22,C$6),NA()))","v":38418.53},{"$f":"IF(B22=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A22,D$6),NA()))","v":39895.05},{"$f":"IF(B22=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A22,E$6),NA()))","v":40607.73},{"$f":"IF(B22=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A22,F$6),NA()))","v":42438.2},{"$f":"IF(B22=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A22,G$6),NA()))","v":50247.68}]
[{"$f":"ROWS($B$15:B23)","v":9},{"$f":"IF('Input Data Kewangan'!B14=0,\"\",'Input Data Kewangan'!B14)","v":"METRIK 1"},{"$f":"IF(B23=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A23,C$6),NA()))","v":13.78},{"$f":"IF(B23=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A23,D$6),NA()))","v":14.29},{"$f":"IF(B23=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A23,E$6),NA()))","v":15.57},{"$f":"IF(B23=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A23,F$6),NA()))","v":16.78},{"$f":"IF(B23=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A23,G$6),NA()))","v":19.96}]
[{"$f":"ROWS($B$15:B24)","v":10},{"$f":"IF('Input Data Kewangan'!B15=0,\"\",'Input Data Kewangan'!B15)","v":"METRIK 2"},{"$f":"IF(B24=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A24,C$6),NA()))","v":19.22},{"$f":"IF(B24=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A24,D$6),NA()))","v":20.17},{"$f":"IF(B24=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A24,E$6),NA()))","v":20.48},{"$f":"IF(B24=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A24,F$6),NA()))","v":21.84},{"$f":"IF(B24=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A24,G$6),NA()))","v":26.01}]
[{"$f":"ROWS($B$15:B25)","v":11},{"$f":"IF('Input Data Kewangan'!B16=0,\"\",'Input Data Kewangan'!B16)","v":"METRIK 3"},{"$f":"IF(B25=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A25,C$6),NA()))","v":21.87},{"$f":"IF(B25=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A25,D$6),NA()))","v":23.19},{"$f":"IF(B25=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A25,E$6),NA()))","v":24.67},{"$f":"IF(B25=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A25,F$6),NA()))","v":26.39},{"$f":"IF(B25=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A25,G$6),NA()))","v":31.08}]
[{"$f":"ROWS($B$15:B26)","v":12},{"$f":"IF('Input Data Kewangan'!B17=0,\"\",'Input Data Kewangan'!B17)","v":"METRIK 4"},{"$f":"IF(B26=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A26,C$6),NA()))","v":12.59},{"$f":"IF(B26=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A26,D$6),NA()))","v":13.7},{"$f":"IF(B26=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A26,E$6),NA()))","v":13.76},{"$f":"IF(B26=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A26,F$6),NA()))","v":14.59},{"$f":"IF(B26=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A26,G$6),NA()))","v":14.92}]
[{"$f":"ROWS($B$15:B27)","v":13},{"$f":"IF('Input Data Kewangan'!B18=0,\"\",'Input Data Kewangan'!B18)","v":"METRIK 5"},{"$f":"IF(B27=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A27,C$6),NA()))","v":0.85},{"$f":"IF(B27=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A27,D$6),NA()))","v":0.89},{"$f":"IF(B27=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A27,E$6),NA()))","v":0.91},{"$f":"IF(B27=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A27,F$6),NA()))","v":1},{"$f":"IF(B27=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A27,G$6),NA()))","v":1.03}]
[{"$f":"ROWS($B$15:B28)","v":14},{"$f":"IF('Input Data Kewangan'!B19=0,\"\",'Input Data Kewangan'!B19)","v":"METRIK 6"},{"$f":"IF(B28=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A28,C$6),NA()))","v":0.27},{"$f":"IF(B28=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A28,D$6),NA()))","v":0.28},{"$f":"IF(B28=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A28,E$6),NA()))","v":0.29},{"$f":"IF(B28=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A28,F$6),NA()))","v":0.3},{"$f":"IF(B28=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A28,G$6),NA()))","v":0.34}]
[{"$f":"ROWS($B$15:B29)","v":15},{"$f":"IF('Input Data Kewangan'!B20=0,\"\",'Input Data Kewangan'!B20)","v":""},{"$f":"IF(B29=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A29,C$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B29=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A29,D$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B29=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A29,E$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B29=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A29,F$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B29=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A29,G$6),NA()))","v":{"$error":"#N/A"}}]
[{"$f":"ROWS($B$15:B30)","v":16},{"$f":"IF('Input Data Kewangan'!B21=0,\"\",'Input Data Kewangan'!B21)","v":""},{"$f":"IF(B30=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A30,C$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B30=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A30,D$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B30=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A30,E$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B30=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A30,F$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B30=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A30,G$6),NA()))","v":{"$error":"#N/A"}}]
[{"$f":"ROWS($B$15:B31)","v":17},{"$f":"IF('Input Data Kewangan'!B22=0,\"\",'Input Data Kewangan'!B22)","v":""},{"$f":"IF(B31=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A31,C$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B31=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A31,D$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B31=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A31,E$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B31=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A31,F$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B31=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A31,G$6),NA()))","v":{"$error":"#N/A"}}]
[{"$f":"ROWS($B$15:B32)","v":18},{"$f":"IF('Input Data Kewangan'!B23=0,\"\",'Input Data Kewangan'!B23)","v":""},{"$f":"IF(B32=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A32,C$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B32=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A32,D$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B32=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A32,E$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B32=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A32,F$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B32=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A32,G$6),NA()))","v":{"$error":"#N/A"}}]
[{"$f":"ROWS($B$15:B33)","v":19},{"$f":"IF('Input Data Kewangan'!B24=0,\"\",'Input Data Kewangan'!B24)","v":""},{"$f":"IF(B33=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A33,C$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B33=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A33,D$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B33=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A33,E$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B33=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A33,F$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B33=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A33,G$6),NA()))","v":{"$error":"#N/A"}}]
[{"$f":"ROWS($B$15:B34)","v":20},{"$f":"IF('Input Data Kewangan'!B25=0,\"\",'Input Data Kewangan'!B25)","v":""},{"$f":"IF(B34=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A34,C$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B34=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A34,D$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B34=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A34,E$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B34=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A34,F$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B34=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A34,G$6),NA()))","v":{"$error":"#N/A"}}]
[{"$f":"ROWS($B$15:B35)","v":21},{"$f":"IF('Input Data Kewangan'!B26=0,\"\",'Input Data Kewangan'!B26)","v":""},{"$f":"IF(B35=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A35,C$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B35=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A35,D$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B35=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A35,E$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B35=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A35,F$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B35=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A35,G$6),NA()))","v":{"$error":"#N/A"}}]
[{"$f":"ROWS($B$15:B36)","v":22},{"$f":"IF('Input Data Kewangan'!B27=0,\"\",'Input Data Kewangan'!B27)","v":""},{"$f":"IF(B36=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A36,C$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B36=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A36,D$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B36=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A36,E$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B36=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A36,F$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B36=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A36,G$6),NA()))","v":{"$error":"#N/A"}}]
[{"$f":"ROWS($B$15:B37)","v":23},{"$f":"IF('Input Data Kewangan'!B28=0,\"\",'Input Data Kewangan'!B28)","v":""},{"$f":"IF(B37=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A37,C$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B37=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A37,D$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B37=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A37,E$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B37=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A37,F$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B37=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A37,G$6),NA()))","v":{"$error":"#N/A"}}]
[{"$f":"ROWS($B$15:B38)","v":24},{"$f":"IF('Input Data Kewangan'!B29=0,\"\",'Input Data Kewangan'!B29)","v":""},{"$f":"IF(B38=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A38,C$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B38=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A38,D$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B38=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A38,E$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B38=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A38,F$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B38=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A38,G$6),NA()))","v":{"$error":"#N/A"}}]
[{"$f":"ROWS($B$15:B39)","v":25},{"$f":"IF('Input Data Kewangan'!B30=0,\"\",'Input Data Kewangan'!B30)","v":""},{"$f":"IF(B39=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A39,C$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B39=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A39,D$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B39=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A39,E$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B39=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A39,F$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B39=\"\",NA(),IFERROR(INDEX('Input Data Kewangan'!$B$6:$I$30,$A39,G$6),NA()))","v":{"$error":"#N/A"}}]