{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["Kalkulator pinjaman gadai janji","Seting"],"not_rendered":{"defined_names":29},"read":"whole","date_system":"1900"}

{"sheet":"Kalkulator pinjaman gadai janji","index":0,"n_rows":438,"n_cols":18,"rows_kept":438,"merged":[[2,1,11,1],[2,2,3,3],[2,4,3,4],[2,6,11,6],[2,7,2,8],[2,9,2,10],[2,13,3,14],[3,7,3,8],[3,9,3,10],[4,2,5,3],[4,4,5,4],[5,7,5,8],[5,9,5,10],[6,2,7,3],[6,7,6,9],[7,7,7,8],[8,2,9,3],[8,4,9,4],[8,7,8,8],[8,9,8,10],[8,13,9,14],[9,7,9,8],[9,9,9,10],[10,2,11,3],[10,4,11,4],[10,9,10,10],[11,9,11,10],[14,4,14,17],[17,5,17,7],[18,5,18,7],[18,11,18,13],[19,5,19,7],[19,11,19,13],[20,5,20,7],[20,11,20,13],[21,5,21,7],[21,11,21,13],[22,5,22,7],[23,5,23,7],[24,5,24,7],[25,5,25,7],[26,5,26,7],[27,5,27,7],[28,5,28,7],[29,5,29,7],[30,5,30,7],[31,5,31,7],[32,5,32,7],[32,14,32,16],[33,5,33,7],[33,14,33,16],[34,5,34,7],[34,14,34,16],[35,5,35,7],[36,5,36,7],[37,5,37,7],[38,5,38,7],[39,5,39,7],[40,5,40,7],[41,5,41,7],[42,5,42,7],[42,11,42,13],[43,5,43,7],[43,11,43,13],[44,5,44,7],[44,11,44,13],[45,5,45,7],[45,11,45,13],[46,5,46,7],[46,11,46,13],[47,5,47,7],[48,5,48,7],[49,5,49,7],[50,5,50,7],[51,5,51,7],[51,11,51,13],[52,5,52,7],[53,5,53,7],[54,5,54,7],[55,5,55,7],[56,5,56,7],[57,5,57,7],[57,11,57,13],[58,5,58,7],[58,11,58,13],[59,5,59,7],[59,11,59,13],[60,5,60,7],[60,11,60,13],[61,5,61,7],[61,11,61,13],[62,5,62,7],[62,11,62,13],[63,5,63,7],[63,11,63,13],[64,5,64,7],[64,11,64,13],[65,5,65,7],[65,11,65,13],[66,5,66,7],[66,11,66,13],[67,5,67,7],[68,5,68,7],[69,5,69,7],[70,5,70,7],[71,5,71,7],[72,5,72,7],[73,5,73,7],[74,5,74,7],[75,5,75,7],[76,5,76,7],[77,5,77,7],[77,11,77,13],[78,5,78,7],[78,11,78,13],[79,5,79,7],[79,11,79,13],[80,5,80,7],[80,11,80,13],[81,5,81,7],[81,11,81,13],[82,5,82,7],[82,11,82,13],[83,5,83,7],[83,11,83,13],[84,5,84,7],[84,11,84,13],[85,5,85,7],[85,11,85,13],[86,5,86,7],[86,11,86,13],[87,5,87,7],[87,11,87,13],[88,5,88,7],[88,11,88,13],[89,5,89,7],[89,11,89,13],[90,5,90,7],[90,11,90,13],[91,5,91,7],[91,11,91,13],[92,5,92,7],[92,11,92,13],[93,5,93,7],[93,11,93,13],[94,5,94,7],[94,11,94,13],[95,5,95,7],[95,11,95,13],[96,5,96,7],[96,11,96,13],[97,5,97,7],[97,11,97,13],[98,5,98,7],[98,11,98,13],[99,5,99,7],[99,11,99,13],[100,5,100,7],[100,11,100,13],[101,5,101,7],[101,11,101,13],[102,5,102,7],[102,11,102,13],[103,5,103,7],[103,11,103,13],[104,5,104,7],[104,11,104,13],[105,5,105,7],[105,11,105,13],[106,5,106,7],[106,11,106,13],[107,5,107,7],[107,11,107,13],[108,5,108,7],[108,11,108,13],[109,5,109,7],[109,11,109,13],[110,5,110,7],[110,11,110,13],[111,5,111,7],[111,11,111,13],[112,5,112,7],[112,11,112,13],[113,5,113,7],[113,11,113,13],[114,5,114,7],[114,11,114,13],[115,5,115,7],[115,11,115,13],[116,5,116,7],[116,11,116,13],[117,5,117,7],[117,11,117,13],[118,5,118,7],[118,11,118,13],[119,5,119,7],[119,11,119,13],[120,5,120,7],[120,11,120,13],[121,5,121,7],[121,11,121,13],[122,5,122,7],[122,11,122,13],[123,5,123,7],[123,11,123,13],[124,5,124,7],[124,11,124,13],[125,5,125,7],[125,11,125,13],[126,5,126,7],[126,11,126,13],[127,5,127,7],[127,11,127,13],[128,5,128,7],[128,11,128,13],[129,5,129,7],[129,11,129,13],[130,5,130,7],[130,11,130,13],[131,5,131,7],[131,11,131,13],[132,5,132,7],[132,11,132,13],[133,5,133,7],[133,11,133,13],[134,5,134,7],[134,11,134,13],[135,5,135,7],[135,11,135,13],[136,5,136,7],[136,11,136,13],[137,5,137,7],[137,11,137,13],[138,5,138,7],[138,11,138,13],[139,5,139,7],[139,11,139,13],[140,5,140,7],[140,11,140,13],[141,5,141,7],[141,11,141,13],[142,5,142,7],[142,11,142,13],[143,5,143,7],[143,11,143,13],[144,5,144,7],[144,11,144,13],[145,5,145,7],[145,11,145,13],[146,5,146,7],[146,11,146,13],[147,5,147,7],[147,11,147,13],[148,5,148,7],[148,11,148,13],[149,5,149,7],[149,11,149,13],[150,5,150,7],[150,11,150,13],[151,5,151,7],[151,11,151,13],[152,5,152,7],[152,11,152,13],[153,5,153,7],[153,11,153,13],[154,5,154,7],[154,11,154,13],[155,5,155,7],[155,11,155,13],[156,5,156,7],[156,11,156,13],[157,5,157,7],[157,11,157,13],[158,5,158,7],[158,11,158,13],[159,5,159,7],[159,11,159,13],[160,5,160,7],[160,11,160,13],[161,5,161,7],[161,11,161,13],[162,5,162,7],[162,11,162,13],[163,5,163,7],[163,11,163,13],[164,5,164,7],[164,11,164,13],[165,5,165,7],[165,11,165,13],[166,5,166,7],[166,11,166,13],[167,5,167,7],[167,11,167,13],[168,5,168,7],[168,11,168,13],[169,5,169,7],[169,11,169,13],[170,5,170,7],[170,11,170,13],[171,5,171,7],[171,11,171,13],[172,5,172,7],[172,11,172,13],[173,5,173,7],[173,11,173,13],[174,5,174,7],[174,11,174,13],[175,5,175,7],[175,11,175,13],[176,5,176,7],[176,11,176,13],[177,5,177,7],[177,11,177,13],[178,5,178,7],[178,11,178,13],[179,5,179,7],[179,11,179,13],[180,5,180,7],[180,11,180,13],[181,5,181,7],[181,11,181,13],[182,5,182,7],[182,11,182,13],[183,5,183,7],[183,11,183,13],[184,5,184,7],[184,11,184,13],[185,5,185,7],[185,11,185,13],[186,5,186,7],[186,11,186,13],[187,5,187,7],[187,11,187,13],[188,5,188,7],[188,11,188,13],[189,5,189,7],[189,11,189,13],[190,5,190,7],[190,11,190,13],[191,5,191,7],[191,11,191,13],[192,5,192,7],[192,11,192,13],[193,5,193,7],[193,11,193,13],[194,5,194,7],[194,11,194,13],[195,5,195,7],[195,11,195,13],[196,5,196,7],[196,11,196,13],[197,5,197,7],[197,11,197,13],[198,5,198,7],[198,11,198,13],[199,5,199,7],[199,11,199,13],[200,5,200,7],[200,11,200,13],[201,5,201,7],[201,11,201,13],[202,5,202,7],[202,11,202,13],[203,5,203,7],[203,11,203,13],[204,5,204,7],[204,11,204,13],[205,5,205,7],[205,11,205,13],[206,5,206,7],[206,11,206,13],[207,5,207,7],[207,11,207,13],[208,5,208,7],[208,11,208,13],[209,5,209,7],[209,11,209,13],[210,5,210,7],[210,11,210,13],[211,5,211,7],[211,11,211,13],[212,5,212,7],[212,11,212,13],[213,5,213,7],[213,11,213,13],[214,5,214,7],[214,11,214,13],[215,5,215,7],[215,11,215,13],[216,5,216,7],[216,11,216,13],[217,5,217,7],[217,11,217,13],[218,5,218,7],[218,11,218,13],[219,5,219,7],[219,11,219,13],[220,5,220,7],[220,11,220,13],[221,5,221,7],[221,11,221,13],[222,5,222,7],[222,11,222,13],[223,5,223,7],[223,11,223,13],[224,5,224,7],[224,11,224,13],[225,5,225,7],[225,11,225,13],[226,5,226,7],[226,11,226,13],[227,5,227,7],[227,11,227,13],[228,5,228,7],[228,11,228,13],[229,5,229,7],[229,11,229,13],[230,5,230,7],[230,11,230,13],[231,5,231,7],[231,11,231,13],[232,5,232,7],[232,11,232,13],[233,5,233,7],[233,11,233,13],[234,5,234,7],[234,11,234,13],[235,5,235,7],[235,11,235,13],[236,5,236,7],[236,11,236,13],[237,5,237,7],[237,11,237,13],[238,5,238,7],[238,11,238,13],[239,5,239,7],[239,11,239,13],[240,5,240,7],[240,11,240,13],[241,5,241,7],[241,11,241,13],[242,5,242,7],[242,11,242,13],[243,5,243,7],[243,11,243,13],[244,5,244,7],[244,11,244,13],[245,5,245,7],[245,11,245,13],[246,5,246,7],[246,11,246,13],[247,5,247,7],[247,11,247,13],[248,5,248,7],[248,11,248,13],[249,5,249,7],[249,11,249,13],[250,5,250,7],[250,11,250,13],[251,5,251,7],[251,11,251,13],[252,5,252,7],[252,11,252,13],[253,5,253,7],[253,11,253,13],[254,5,254,7],[254,11,254,13],[255,5,255,7],[255,11,255,13],[256,5,256,7],[256,11,256,13],[257,5,257,7],[257,11,257,13],[258,5,258,7],[258,11,258,13],[259,5,259,7],[259,11,259,13],[260,5,260,7],[260,11,260,13],[261,5,261,7],[261,11,261,13],[262,5,262,7],[262,11,262,13],[263,5,263,7],[263,11,263,13],[264,5,264,7],[264,11,264,13],[265,5,265,7],[265,11,265,13],[266,5,266,7],[266,11,266,13],[267,5,267,7],[267,11,267,13],[268,5,268,7],[268,11,268,13],[269,5,269,7],[269,11,269,13],[270,5,270,7],[270,11,270,13],[271,5,271,7],[271,11,271,13],[272,5,272,7],[272,11,272,13],[273,5,273,7],[273,11,273,13],[274,5,274,7],[274,11,274,13],[275,5,275,7],[275,11,275,13],[276,5,276,7],[276,11,276,13],[277,5,277,7],[277,11,277,13],[278,5,278,7],[278,11,278,13],[279,5,279,7],[279,11,279,13],[280,5,280,7],[280,11,280,13],[281,5,281,7],[281,11,281,13],[282,5,282,7],[282,11,282,13],[283,5,283,7],[283,11,283,13],[284,5,284,7],[284,11,284,13],[285,5,285,7],[285,11,285,13],[286,5,286,7],[286,11,286,13],[287,5,287,7],[287,11,287,13],[288,5,288,7],[288,11,288,13],[289,5,289,7],[289,11,289,13],[290,5,290,7],[290,11,290,13],[291,5,291,7],[291,11,291,13],[292,5,292,7],[292,11,292,13],[293,5,293,7],[293,11,293,13],[294,5,294,7],[294,11,294,13],[295,5,295,7],[295,11,295,13],[296,5,296,7],[296,11,296,13],[297,5,297,7],[297,11,297,13],[298,5,298,7],[298,11,298,13],[299,5,299,7],[299,11,299,13],[300,5,300,7],[300,11,300,13],[301,5,301,7],[301,11,301,13],[302,5,302,7],[302,11,302,13],[303,5,303,7],[303,11,303,13],[304,5,304,7],[304,11,304,13],[305,5,305,7],[305,11,305,13],[306,5,306,7],[306,11,306,13],[307,5,307,7],[307,11,307,13],[308,5,308,7],[308,11,308,13],[309,5,309,7],[309,11,309,13],[310,5,310,7],[310,11,310,13],[311,5,311,7],[311,11,311,13],[312,5,312,7],[312,11,312,13],[313,5,313,7],[313,11,313,13],[314,5,314,7],[314,11,314,13],[315,5,315,7],[315,11,315,13],[316,5,316,7],[316,11,316,13],[317,5,317,7],[317,11,317,13],[318,5,318,7],[318,11,318,13],[319,5,319,7],[319,11,319,13],[320,5,320,7],[320,11,320,13],[321,5,321,7],[321,11,321,13],[322,5,322,7],[322,11,322,13],[323,5,323,7],[323,11,323,13],[324,5,324,7],[324,11,324,13],[325,5,325,7],[325,11,325,13],[326,5,326,7],[326,11,326,13],[327,5,327,7],[327,11,327,13],[328,5,328,7],[328,11,328,13],[329,5,329,7],[329,11,329,13],[330,5,330,7],[330,11,330,13],[331,5,331,7],[331,11,331,13],[332,5,332,7],[332,11,332,13],[333,5,333,7],[333,11,333,13],[334,5,334,7],[334,11,334,13],[335,5,335,7],[335,11,335,13],[336,5,336,7],[336,11,336,13],[337,5,337,7],[337,11,337,13],[338,5,338,7],[338,11,338,13],[339,5,339,7],[339,11,339,13],[340,5,340,7],[340,11,340,13],[341,5,341,7],[341,11,341,13],[342,5,342,7],[342,11,342,13],[343,5,343,7],[343,11,343,13],[344,5,344,7],[344,11,344,13],[345,5,345,7],[345,11,345,13],[346,5,346,7],[346,11,346,13],[347,5,347,7],[347,11,347,13],[348,5,348,7],[348,11,348,13],[349,5,349,7],[349,11,349,13],[350,5,350,7],[350,11,350,13],[351,5,351,7],[351,11,351,13],[352,5,352,7],[352,11,352,13],[353,5,353,7],[353,11,353,13],[354,5,354,7],[354,11,354,13],[355,5,355,7],[355,11,355,13],[356,5,356,7],[356,11,356,13],[357,5,357,7],[357,11,357,13],[358,5,358,7],[358,11,358,13],[359,5,359,7],[359,11,359,13],[360,5,360,7],[360,11,360,13],[361,5,361,7],[361,11,361,13],[362,5,362,7],[362,11,362,13],[363,5,363,7],[363,11,363,13],[364,5,364,7],[364,11,364,13],[365,5,365,7],[365,11,365,13],[366,5,366,7],[366,11,366,13],[367,5,367,7],[367,11,367,13],[368,5,368,7],[368,11,368,13],[369,5,369,7],[369,11,369,13],[370,5,370,7],[370,11,370,13],[371,5,371,7],[371,11,371,13],[372,5,372,7],[372,11,372,13],[373,5,373,7],[373,11,373,13],[374,5,374,7],[374,11,374,13],[375,5,375,7],[375,11,375,13],[376,5,376,7],[376,11,376,13],[377,5,377,7],[377,11,377,13],[378,5,378,7],[379,5,379,7],[380,5,380,7],[381,5,381,7],[382,5,382,7],[382,11,382,13],[383,5,383,7],[383,11,383,13],[384,5,384,7],[384,11,384,13],[385,5,385,7],[385,11,385,13],[386,5,386,7],[386,11,386,13],[387,5,387,7],[387,11,387,13],[388,5,388,7],[388,11,388,13],[389,5,389,7],[389,11,389,13],[390,5,390,7],[390,11,390,13],[391,5,391,7],[391,11,391,13],[392,5,392,7],[392,11,392,13],[393,5,393,7],[393,11,393,13],[394,5,394,7],[394,11,394,13],[395,5,395,7],[395,11,395,13],[396,5,396,7],[396,11,396,13],[397,5,397,7],[398,5,398,7],[399,5,399,7],[400,5,400,7],[401,5,401,7],[402,5,402,7],[403,5,403,7],[404,5,404,7],[405,5,405,7],[406,5,406,7],[407,5,407,7],[408,5,408,7],[409,5,409,7],[410,5,410,7],[411,5,411,7],[412,5,412,7],[413,5,413,7],[414,5,414,7],[415,5,415,7],[416,5,416,7],[417,5,417,7],[418,5,418,7],[419,5,419,7],[420,5,420,7],[421,5,421,7],[422,5,422,7],[423,5,423,7],[424,5,424,7],[425,5,425,7],[426,5,426,7],[427,5,427,7],[428,5,428,7],[429,5,429,7],[430,5,430,7],[431,5,431,7],[432,5,432,7],[433,5,433,7],[434,5,434,7],[435,5,435,7],[436,5,436,7],[437,5,437,7],[438,5,438,7],[438,11,438,13],[438,14,438,16],[439,5,439,7],[439,11,439,13],[439,14,439,16],[440,5,440,7],[440,11,440,13],[440,14,440,16],[441,5,441,7],[441,11,441,13],[441,14,441,16],[442,5,442,7],[442,11,442,13],[442,14,442,16],[443,5,443,7],[443,11,443,13],[443,14,443,16],[444,5,444,7],[444,11,444,13],[444,14,444,16],[445,5,445,7],[445,11,445,13],[445,14,445,16],[446,5,446,7],[446,11,446,13],[446,14,446,16],[447,5,447,7],[447,11,447,13],[447,14,447,16],[448,5,448,7],[448,11,448,13],[448,14,448,16],[449,5,449,7],[449,11,449,13],[449,14,449,16],[450,5,450,7],[450,11,450,13],[450,14,450,16],[451,5,451,7],[451,11,451,13],[451,14,451,16],[452,5,452,7],[452,11,452,13],[452,14,452,16],[453,5,453,7],[453,11,453,13],[453,14,453,16],[454,5,454,7],[454,11,454,13],[454,14,454,16],[455,5,455,7],[455,11,455,13],[455,14,455,16],[456,5,456,7],[456,11,456,13],[456,14,456,16],[457,5,457,7],[457,11,457,13],[457,14,457,16],[458,5,458,7],[458,11,458,13],[458,14,458,16],[459,5,459,7],[459,11,459,13],[459,14,459,16],[460,5,460,7],[460,11,460,13],[460,14,460,16],[461,5,461,7],[461,11,461,13],[461,14,461,16],[462,5,462,7],[462,11,462,13],[462,14,462,16],[463,5,463,7],[463,11,463,13],[463,14,463,16],[464,5,464,7],[464,11,464,13],[464,14,464,16],[465,5,465,7],[465,11,465,13],[465,14,465,16],[466,5,466,7],[466,11,466,13],[466,14,466,16],[467,5,467,7],[467,11,467,13],[467,14,467,16],[468,5,468,7],[468,11,468,13],[468,14,468,16],[469,5,469,7],[469,11,469,13],[469,14,469,16],[470,5,470,7],[470,11,470,13],[470,14,470,16],[471,5,471,7],[471,11,471,13],[471,14,471,16],[472,5,472,7],[472,11,472,13],[472,14,472,16],[473,5,473,7],[473,11,473,13],[473,14,473,16],[474,5,474,7],[474,11,474,13],[474,14,474,16],[475,5,475,7],[475,11,475,13],[475,14,475,16],[476,5,476,7],[476,11,476,13],[476,14,476,16],[477,5,477,7],[477,11,477,13],[477,14,477,16],[478,5,478,7],[478,11,478,13],[478,14,478,16],[479,5,479,7],[479,11,479,13],[479,14,479,16],[480,5,480,7],[480,11,480,13],[480,14,480,16],[481,5,481,7],[481,11,481,13],[481,14,481,16],[482,5,482,7],[482,11,482,13],[482,14,482,16],[483,5,483,7],[483,11,483,13],[483,14,483,16],[484,5,484,7],[484,11,484,13],[484,14,484,16],[485,5,485,7],[485,11,485,13],[485,14,485,16],[486,5,486,7],[486,11,486,13],[486,14,486,16],[487,5,487,7],[487,11,487,13],[487,14,487,16],[488,5,488,7],[488,11,488,13],[488,14,488,16],[489,5,489,7],[489,11,489,13],[489,14,489,16],[490,5,490,7],[490,11,490,13],[490,14,490,16],[491,5,491,7],[491,11,491,13],[491,14,491,16],[492,5,492,7],[492,11,492,13],[492,14,492,16],[493,5,493,7],[493,11,493,13],[493,14,493,16],[494,5,494,7],[494,11,494,13],[494,14,494,16],[495,5,495,7],[495,11,495,13],[495,14,495,16],[496,5,496,7],[496,11,496,13],[496,14,496,16],[497,5,497,7],[497,11,497,13],[497,14,497,16],[498,5,498,7],[498,11,498,13],[498,14,498,16],[499,5,499,7],[499,11,499,13],[499,14,499,16],[500,5,500,7],[500,11,500,13],[500,14,500,16],[501,5,501,7],[501,11,501,13],[501,14,501,16],[502,5,502,7],[502,11,502,13],[502,14,502,16],[503,5,503,7],[503,11,503,13],[503,14,503,16],[504,5,504,7],[504,11,504,13],[504,14,504,16],[505,5,505,7],[505,11,505,13],[505,14,505,16],[506,5,506,7],[506,11,506,13],[506,14,506,16],[507,5,507,7],[507,11,507,13],[507,14,507,16],[508,5,508,7],[508,11,508,13]],"merged_total":1516,"flags":["merged_cut"]}
["KALKULATOR PINJAMAN GADAI JANJI"]
[]
[null,"inputs","Amaun Gadai Janji",null,{"v":300000,"d":"RM300,000"},null,"statistik kunci","Bayaran Pinjaman Bulanan",null,{"$f":"IF(NilaiDimasukkan,PMT(KadarFaedah/12,TempohPinjaman,-AmaunPinjaman),0)","v":{"v":1132.751708844169,"d":"RM1,133"}},null,null,"input pilihan","Tarikh Mula Pinjaman",null,{"$f":"TODAY()+30","v":"2012-09-06"}]
[{"$nulls":7},"Jumlah Bayaran Bulanan",null,{"$f":"IF(NilaiDimasukkan,SUM(jumlah_bayaran),0)","v":{"v":482680.54683013004,"d":"RM482,681"}}]
[null,null,"Kadar Faedah",null,{"v":0.05,"d":"5.0%"},null,null,"Jumlah Bayaran Pinjaman",null,{"$f":"IF(NilaiDimasukkan,SUM(jumlah_bayaran_pinjaman),0)","v":{"v":362680.5468301332,"d":"RM362,681"}},{"$nulls":3},"Kadar Cukai Harta",null,null,{"v":0.015,"d":"1.50%"}]
[{"$nulls":7},"Jumlah Faedah Dibayar",null,{"$f":"IF(NilaiDimasukkan,SUM(faedah),0)","v":{"v":161928.61493112092,"d":"RM161,929"}}]
[null,null,"Tempoh Pinjaman (dalam bulan)",null,320,null,null,"Bulan Dikurangkan dengan Bayaran Tambahan",null,null,{"$f":"IF(NilaiDimasukkan,(TempohPinjaman-COUNTIF(TiadaBakiBayaran,\">0\")),0)","v":1},null,null,"Amaun Cukai Harta",{"$nulls":3},{"$f":"Q5*E3/12","v":{"v":375,"d":"RM375"}}]
[{"$nulls":7},"Jumlah Bayaran Tambahan",null,{"$f":"IF(NilaiDimasukkan,SUM(bayaran_tambahan),0)","v":{"v":200,"d":"RM200"}}]
[null,null,"Amaun Pinjaman",null,{"v":200000,"d":"RM200,000"},null,null,"Faedah Yang Dijimatkan",null,{"$f":"IF(NilaiDimasukkan,ROUND(-SUMPRODUCT(IPMT($E$5/12,ROW(OFFSET(A1,,,$E$7,1)),$E$7,$E$9)),0)-ROUND(J6,0),0)","v":{"v":552,"d":"RM552"}},{"$nulls":3},"Kadar PMI",null,{"v":0.05,"d":"5.0%"}]
[]
[{"$nulls":13},"Amaun PMI",null,{"$f":"KadarPMI*AmaunPinjaman/12","v":{"v":833.3333333333334,"d":"RM833"}}]
[]
[]
[]
[null,{"$f":"IFERROR(IF(NilaiDimasukkan,PeratusanMeningkatMenurun,\"\"),\"\")","v":0.171875},"Jika anda membayar","lebih 10%",{"$f":"IFERROR(IF(NilaiDimasukkan,\"setiap bulan, \"&IF(PeratusanMeningkatMenurun>0,\"tempoh pinjaman anda akan berkurang kepada \"&TempohBayaranMeningkatMenurun&\" bulan dan tempoh bayaran anda akan berkurang sebanyak \"&TEXT(PeratusanMeningkatMenurun,\"0.0%\"),IF(PeratusanMeningkatMenurun=0,\"tempoh pinjaman anda tidak akan berubah dan tempoh bayaran anda tidak akan bertambah atau berkurang\",IF(PeratusanMeningkatMenurun<0,\"tempoh pinjaman anda akan bertambah kepada \"&TempohBayaranMeningkatMenurun&\" bulan dan tempoh bayaran anda akan bertambah sebanyak \"&TEXT(PeratusanMeningkatMenurun,\"0.0%\"),\"\"))),\"\"),\"\")","v":"setiap bulan, tempoh pinjaman anda akan berkurang kepada 265 bulan dan tempoh bayaran anda akan berkurang sebanyak 17.2%"}]
[]
[]
[null,"#","tarikh bayaran","baki pembukaan","faedah","pokok",null,null,"bayaran tambahan","cukai harta","pmi","jumlah bayaran",null,null,"baki penutupan",null,null,"baki #"]
[null,{"$f":"ROWS($B$19:B19)","v":1},{"$f":"IF(NilaiDimasukkan,PinjamanMula,\"\")","v":"2012-09-06"},{"$f":"E9","v":{"v":200000,"d":"RM200,000.00"}},{"$f":"IF(NilaiDimasukkan,-IPMT($E$5/12,1,$E$7-ROWS($C$19:C19)+1,D19),\"\")","v":{"v":833.3333333333334,"d":"RM833.33"}},{"$f":"IF(NilaiDimasukkan,-PPMT($E$5/12,1,$E$7-ROWS($C$19:C19)+1,D19),\"\")","v":{"v":299.41837551083563,"d":"RM299.42"}},null,null,{"v":100,"d":"RM100.00"},{"$f":"$R$7","v":{"v":375,"d":"RM375.00"}},{"$f":"IF(D19<0.8*$E$3,0,$P$11)","v":{"v":0,"d":"RM0.00"}},{"$f":"IF(NilaiDimasukkan,E19+F19+I19+J19+K19,\"\")","v":{"v":1607.7517088441691,"d":"RM1,607.75"}},null,null,{"$f":"IF(NilaiDimasukkan,D19-F19-I19,\"\")","v":{"v":199600.58162448916,"d":"RM199,600.58"}},null,null,{"$f":"IF(NilaiDimasukkan,IF(R18<1,0,NPER($E$5/12,-$J$3,O19)),\"\")","v":{"v":318.66694327221535,"d":"319"}}]
[null,{"$f":"ROWS($B$19:B20)","v":2},{"$f":"IF(NilaiDimasukkan,IF(O19>0,EDATE(C19,1),\"\"),\"\")","v":"2012-10-06"},{"$f":"IF(C20=\"\",0,O19)","v":{"v":199600.58162448916,"d":"RM199,600.58"}},{"$f":"IFERROR(-IPMT($E$5/12,1,R19,D20),0)","v":{"v":831.6690901020381,"d":"RM831.67"}},{"$f":"IFERROR(-PPMT($E$5/12,1,R19,D20),0)","v":{"v":301.082618742129,"d":"RM301.08"}},null,null,{"v":100,"d":"RM100.00"},{"$f":"IF(C20=\"\",0,$R$7)","v":{"v":375,"d":"RM375.00"}},{"$f":"IF(C20=\"\",0,IF(D20<0.8*$E$3,0,$P$11))","v":{"v":0,"d":"RM0.00"}},{"$f":"IF(C20=\"\",0,E20+F20+I20+J20+K20)","v":{"v":1607.751708844167,"d":"RM1,607.75"}},null,null,{"$f":"IF(C20=\"\",0,D20-F20-I20)","v":{"v":199199.49900574703,"d":"RM199,199.50"}},null,null,{"$f":"IF(NilaiDimasukkan,IF(R19<1,0,NPER($E$5/12,-$J$3,O20)),\"\")","v":{"v":317.3357262583908,"d":"317"}}]
[null,{"$f":"ROWS($B$19:B21)","v":3},{"$f":"IF(O20>0,EDATE(C20,1),\"\")","v":"2012-11-06"},{"v":199199.49900574703,"d":"RM199,199.50"},{"v":829.997912523946,"d":"RM830.00"},{"v":302.7537963202211,"d":"RM302.75"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844167,"d":"RM1,507.75"},null,null,{"v":198896.7452094268,"d":"RM198,896.75"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R20<1,0,NPER($E$5/12,-$J$3,O21)),\"\")","v":{"v":316.33572625839076,"d":"316"}}]
[null,{"$f":"ROWS($B$19:B22)","v":4},"2012-12-06",{"v":198896.7452094268,"d":"RM198,896.75"},{"v":828.7364383726116,"d":"RM828.74"},{"v":304.0152704715554,"d":"RM304.02"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844167,"d":"RM1,507.75"},null,null,{"v":198592.72993895525,"d":"RM198,592.73"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R21<1,0,NPER($E$5/12,-$J$3,O22)),\"\")","v":{"v":315.33572625839076,"d":"315"}}]
[null,{"$f":"ROWS($B$19:B23)","v":5},"2013-01-06",{"v":198592.72993895525,"d":"RM198,592.73"},{"v":827.4697080789801,"d":"RM827.47"},{"v":305.2820007651871,"d":"RM305.28"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441673,"d":"RM1,507.75"},null,null,{"v":198287.44793819007,"d":"RM198,287.45"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R22<1,0,NPER($E$5/12,-$J$3,O23)),\"\")","v":{"v":314.33572625839093,"d":"314"}}]
[null,{"$f":"ROWS($B$19:B24)","v":6},"2013-02-06",{"v":198287.44793819007,"d":"RM198,287.45"},{"v":826.1976997424587,"d":"RM826.20"},{"v":306.5540091017083,"d":"RM306.55"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441668,"d":"RM1,507.75"},null,null,{"v":197980.89392908837,"d":"RM197,980.89"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R23<1,0,NPER($E$5/12,-$J$3,O24)),\"\")","v":{"v":313.3357262583909,"d":"313"}}]
[null,{"$f":"ROWS($B$19:B25)","v":7},"2013-03-06",{"v":197980.89392908837,"d":"RM197,980.89"},{"v":824.9203913712015,"d":"RM824.92"},{"v":307.8313174729655,"d":"RM307.83"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844167,"d":"RM1,507.75"},null,null,{"v":197673.0626116154,"d":"RM197,673.06"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R24<1,0,NPER($E$5/12,-$J$3,O25)),\"\")","v":{"v":312.33572625839093,"d":"312"}}]
[null,{"$f":"ROWS($B$19:B26)","v":8},"2013-04-06",{"v":197673.0626116154,"d":"RM197,673.06"},{"v":823.6377608817309,"d":"RM823.64"},{"v":309.11394796243616,"d":"RM309.11"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844167,"d":"RM1,507.75"},null,null,{"v":197363.94866365296,"d":"RM197,363.95"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R25<1,0,NPER($E$5/12,-$J$3,O26)),\"\")","v":{"v":311.3357262583908,"d":"311"}}]
[null,{"$f":"ROWS($B$19:B27)","v":9},"2013-05-06",{"v":197363.94866365296,"d":"RM197,363.95"},{"v":822.3497860985541,"d":"RM822.35"},{"v":310.4019227456132,"d":"RM310.40"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441673,"d":"RM1,507.75"},null,null,{"v":197053.54674090736,"d":"RM197,053.55"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R26<1,0,NPER($E$5/12,-$J$3,O27)),\"\")","v":{"v":310.3357262583909,"d":"310"}}]
[null,{"$f":"ROWS($B$19:B28)","v":10},"2013-06-06",{"v":197053.54674090736,"d":"RM197,053.55"},{"v":821.0564447537806,"d":"RM821.06"},{"v":311.69526409038644,"d":"RM311.70"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844167,"d":"RM1,507.75"},null,null,{"v":196741.85147681698,"d":"RM196,741.85"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R27<1,0,NPER($E$5/12,-$J$3,O28)),\"\")","v":{"v":309.33572625839093,"d":"309"}}]
[null,{"$f":"ROWS($B$19:B29)","v":11},"2013-07-06",{"v":196741.85147681698,"d":"RM196,741.85"},{"v":819.7577144867374,"d":"RM819.76"},{"v":312.99399435742964,"d":"RM312.99"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844167,"d":"RM1,507.75"},null,null,{"v":196428.85748245954,"d":"RM196,428.86"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R28<1,0,NPER($E$5/12,-$J$3,O29)),\"\")","v":{"v":308.33572625839093,"d":"308"}}]
[null,{"$f":"ROWS($B$19:B30)","v":12},"2013-08-06",{"v":196428.85748245954,"d":"RM196,428.86"},{"v":818.4535728435815,"d":"RM818.45"},{"v":314.29813600058554,"d":"RM314.30"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844167,"d":"RM1,507.75"},null,null,{"v":196114.55934645896,"d":"RM196,114.56"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R29<1,0,NPER($E$5/12,-$J$3,O30)),\"\")","v":{"v":307.335726258391,"d":"307"}}]
[null,{"$f":"ROWS($B$19:B31)","v":13},"2013-09-06",{"v":196114.55934645896,"d":"RM196,114.56"},{"v":817.1439972769125,"d":"RM817.14"},{"v":315.6077115672546,"d":"RM315.61"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844167,"d":"RM1,507.75"},null,null,{"v":195798.9516348917,"d":"RM195,798.95"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R30<1,0,NPER($E$5/12,-$J$3,O31)),\"\")","v":{"v":306.3357262583909,"d":"306"}}]
[null,{"$f":"ROWS($B$19:B32)","v":14},"2013-10-06",{"v":195798.9516348917,"d":"RM195,798.95"},{"v":815.8289651453821,"d":"RM815.83"},{"v":316.9227436987849,"d":"RM316.92"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844167,"d":"RM1,507.75"},null,null,{"v":195482.02889119292,"d":"RM195,482.03"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R31<1,0,NPER($E$5/12,-$J$3,O32)),\"\")","v":{"v":305.335726258391,"d":"305"}}]
[null,{"$f":"ROWS($B$19:B33)","v":15},"2013-11-06",{"v":195482.02889119292,"d":"RM195,482.03"},{"v":814.5084537133039,"d":"RM814.51"},{"v":318.24325513086313,"d":"RM318.24"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844167,"d":"RM1,507.75"},null,null,{"v":195163.78563606206,"d":"RM195,163.79"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R32<1,0,NPER($E$5/12,-$J$3,O33)),\"\")","v":{"v":304.33572625839093,"d":"304"}}]
[null,{"$f":"ROWS($B$19:B34)","v":16},"2013-12-06",{"v":195163.78563606206,"d":"RM195,163.79"},{"v":813.1824401502586,"d":"RM813.18"},{"v":319.5692686939084,"d":"RM319.57"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441668,"d":"RM1,507.75"},null,null,{"v":194844.21636736815,"d":"RM194,844.22"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R33<1,0,NPER($E$5/12,-$J$3,O34)),\"\")","v":{"v":303.335726258391,"d":"303"}}]
[null,{"$f":"ROWS($B$19:B35)","v":17},"2014-01-06",{"v":194844.21636736815,"d":"RM194,844.22"},{"v":811.8509015307006,"d":"RM811.85"},{"v":320.9008073134663,"d":"RM320.90"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441668,"d":"RM1,507.75"},null,null,{"v":194523.31556005467,"d":"RM194,523.32"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R34<1,0,NPER($E$5/12,-$J$3,O35)),\"\")","v":{"v":302.3357262583909,"d":"302"}}]
[null,{"$f":"ROWS($B$19:B36)","v":18},"2014-02-06",{"v":194523.31556005467,"d":"RM194,523.32"},{"v":810.513814833561,"d":"RM810.51"},{"v":322.2378940106059,"d":"RM322.24"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441668,"d":"RM1,507.75"},null,null,{"v":194201.07766604406,"d":"RM194,201.08"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R35<1,0,NPER($E$5/12,-$J$3,O36)),\"\")","v":{"v":301.3357262583909,"d":"301"}}]
[null,{"$f":"ROWS($B$19:B37)","v":19},"2014-03-06",{"v":194201.07766604406,"d":"RM194,201.08"},{"v":809.1711569418501,"d":"RM809.17"},{"v":323.5805519023168,"d":"RM323.58"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441668,"d":"RM1,507.75"},null,null,{"v":193877.49711414173,"d":"RM193,877.50"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R36<1,0,NPER($E$5/12,-$J$3,O37)),\"\")","v":{"v":300.3357262583908,"d":"300"}}]
[null,{"$f":"ROWS($B$19:B38)","v":20},"2014-04-06",{"v":193877.49711414173,"d":"RM193,877.50"},{"v":807.8229046422571,"d":"RM807.82"},{"v":324.9288042019099,"d":"RM324.93"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441668,"d":"RM1,507.75"},null,null,{"v":193552.56830993982,"d":"RM193,552.57"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R37<1,0,NPER($E$5/12,-$J$3,O38)),\"\")","v":{"v":299.3357262583909,"d":"299"}}]
[null,{"$f":"ROWS($B$19:B39)","v":21},"2014-05-06",{"v":193552.56830993982,"d":"RM193,552.57"},{"v":806.4690346247493,"d":"RM806.47"},{"v":326.28267421941763,"d":"RM326.28"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441668,"d":"RM1,507.75"},null,null,{"v":193226.2856357204,"d":"RM193,226.29"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R38<1,0,NPER($E$5/12,-$J$3,O39)),\"\")","v":{"v":298.33572625839076,"d":"298"}}]
[null,{"$f":"ROWS($B$19:B40)","v":22},"2014-06-06",{"v":193226.2856357204,"d":"RM193,226.29"},{"v":805.1095234821682,"d":"RM805.11"},{"v":327.64218536199877,"d":"RM327.64"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844167,"d":"RM1,507.75"},null,null,{"v":192898.6434503584,"d":"RM192,898.64"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R39<1,0,NPER($E$5/12,-$J$3,O40)),\"\")","v":{"v":297.3357262583908,"d":"297"}}]
[null,{"$f":"ROWS($B$19:B41)","v":23},"2014-07-06",{"v":192898.6434503584,"d":"RM192,898.64"},{"v":803.7443477098265,"d":"RM803.74"},{"v":329.0073611343403,"d":"RM329.01"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441668,"d":"RM1,507.75"},null,null,{"v":192569.63608922405,"d":"RM192,569.64"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R40<1,0,NPER($E$5/12,-$J$3,O41)),\"\")","v":{"v":296.33572625839076,"d":"296"}}]
[null,{"$f":"ROWS($B$19:B42)","v":24},"2014-08-06",{"v":192569.63608922405,"d":"RM192,569.64"},{"v":802.3734837051002,"d":"RM802.37"},{"v":330.3782251390669,"d":"RM330.38"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844167,"d":"RM1,507.75"},null,null,{"v":192239.25786408497,"d":"RM192,239.26"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R41<1,0,NPER($E$5/12,-$J$3,O42)),\"\")","v":{"v":295.3357262583908,"d":"295"}}]
[null,{"$f":"ROWS($B$19:B43)","v":25},"2014-09-06",{"v":192239.25786408497,"d":"RM192,239.26"},{"v":800.9969077670207,"d":"RM801.00"},{"v":331.75480107714617,"d":"RM331.75"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441668,"d":"RM1,507.75"},null,null,{"v":191907.5030630078,"d":"RM191,907.50"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R42<1,0,NPER($E$5/12,-$J$3,O43)),\"\")","v":{"v":294.3357262583907,"d":"294"}}]
[null,{"$f":"ROWS($B$19:B44)","v":26},"2014-10-06",{"v":191907.5030630078,"d":"RM191,907.50"},{"v":799.6145960958659,"d":"RM799.61"},{"v":333.1371127483011,"d":"RM333.14"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441668,"d":"RM1,507.75"},null,null,{"v":191574.3659502595,"d":"RM191,574.37"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R43<1,0,NPER($E$5/12,-$J$3,O44)),\"\")","v":{"v":293.3357262583907,"d":"293"}}]
[null,{"$f":"ROWS($B$19:B45)","v":27},"2014-11-06",{"v":191574.3659502595,"d":"RM191,574.37"},{"v":798.2265247927479,"d":"RM798.23"},{"v":334.52518405141905,"d":"RM334.53"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441668,"d":"RM1,507.75"},null,null,{"v":191239.84076620807,"d":"RM191,239.84"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R44<1,0,NPER($E$5/12,-$J$3,O45)),\"\")","v":{"v":292.3357262583907,"d":"292"}}]
[null,{"$f":"ROWS($B$19:B46)","v":28},"2014-12-06",{"v":191239.84076620807,"d":"RM191,239.84"},{"v":796.8326698592003,"d":"RM796.83"},{"v":335.9190389849666,"d":"RM335.92"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441668,"d":"RM1,507.75"},null,null,{"v":190903.92172722312,"d":"RM190,903.92"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R45<1,0,NPER($E$5/12,-$J$3,O46)),\"\")","v":{"v":291.33572625839076,"d":"291"}}]
[null,{"$f":"ROWS($B$19:B47)","v":29},"2015-01-06",{"v":190903.92172722312,"d":"RM190,903.92"},{"v":795.433007196763,"d":"RM795.43"},{"v":337.3187016474038,"d":"RM337.32"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441668,"d":"RM1,507.75"},null,null,{"v":190566.60302557572,"d":"RM190,566.60"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R46<1,0,NPER($E$5/12,-$J$3,O47)),\"\")","v":{"v":290.33572625839076,"d":"290"}}]
[null,{"$f":"ROWS($B$19:B48)","v":30},"2015-02-06",{"v":190566.60302557572,"d":"RM190,566.60"},{"v":794.0275126065656,"d":"RM794.03"},{"v":338.72419623760146,"d":"RM338.72"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844167,"d":"RM1,507.75"},null,null,{"v":190227.87882933812,"d":"RM190,227.88"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R47<1,0,NPER($E$5/12,-$J$3,O48)),\"\")","v":{"v":289.33572625839076,"d":"289"}}]
[null,{"$f":"ROWS($B$19:B49)","v":31},"2015-03-06",{"v":190227.87882933812,"d":"RM190,227.88"},{"v":792.6161617889088,"d":"RM792.62"},{"v":340.13554705525814,"d":"RM340.14"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441668,"d":"RM1,507.75"},null,null,{"v":189887.74328228287,"d":"RM189,887.74"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R48<1,0,NPER($E$5/12,-$J$3,O49)),\"\")","v":{"v":288.3357262583908,"d":"288"}}]
[null,{"$f":"ROWS($B$19:B50)","v":32},"2015-04-06",{"v":189887.74328228287,"d":"RM189,887.74"},{"v":791.1989303428453,"d":"RM791.20"},{"v":341.5527785013216,"d":"RM341.55"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441668,"d":"RM1,507.75"},null,null,{"v":189546.19050378154,"d":"RM189,546.19"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R49<1,0,NPER($E$5/12,-$J$3,O50)),\"\")","v":{"v":287.3357262583908,"d":"287"}}]
[null,{"$f":"ROWS($B$19:B51)","v":33},"2015-05-06",{"v":189546.19050378154,"d":"RM189,546.19"},{"v":789.7757937657565,"d":"RM789.78"},{"v":342.9759150784104,"d":"RM342.98"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441668,"d":"RM1,507.75"},null,null,{"v":189203.21458870312,"d":"RM189,203.21"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R50<1,0,NPER($E$5/12,-$J$3,O51)),\"\")","v":{"v":286.33572625839076,"d":"286"}}]
[null,{"$f":"ROWS($B$19:B52)","v":34},"2015-06-06",{"v":189203.21458870312,"d":"RM189,203.21"},{"v":788.3467274529297,"d":"RM788.35"},{"v":344.40498139123713,"d":"RM344.40"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441668,"d":"RM1,507.75"},null,null,{"v":188858.80960731188,"d":"RM188,858.81"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R51<1,0,NPER($E$5/12,-$J$3,O52)),\"\")","v":{"v":285.3357262583907,"d":"285"}}]
[null,{"$f":"ROWS($B$19:B53)","v":35},"2015-07-06",{"v":188858.80960731188,"d":"RM188,858.81"},{"v":786.9117066971328,"d":"RM786.91"},{"v":345.8400021470342,"d":"RM345.84"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844167,"d":"RM1,507.75"},null,null,{"v":188512.96960516484,"d":"RM188,512.97"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R52<1,0,NPER($E$5/12,-$J$3,O53)),\"\")","v":{"v":284.3357262583907,"d":"284"}}]
[null,{"$f":"ROWS($B$19:B54)","v":36},"2015-08-06",{"v":188512.96960516484,"d":"RM188,512.97"},{"v":785.4707066881869,"d":"RM785.47"},{"v":347.28100215598005,"d":"RM347.28"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441668,"d":"RM1,507.75"},null,null,{"v":188165.68860300886,"d":"RM188,165.69"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R53<1,0,NPER($E$5/12,-$J$3,O54)),\"\")","v":{"v":283.33572625839076,"d":"283"}}]
[null,{"$f":"ROWS($B$19:B55)","v":37},"2015-09-06",{"v":188165.68860300886,"d":"RM188,165.69"},{"v":784.0237025125369,"d":"RM784.02"},{"v":348.7280063316299,"d":"RM348.73"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441668,"d":"RM1,507.75"},null,null,{"v":187816.96059667724,"d":"RM187,816.96"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R54<1,0,NPER($E$5/12,-$J$3,O55)),\"\")","v":{"v":282.3357262583907,"d":"282"}}]
[null,{"$f":"ROWS($B$19:B56)","v":38},"2015-10-06",{"v":187816.96059667724,"d":"RM187,816.96"},{"v":782.5706691528218,"d":"RM782.57"},{"v":350.1810396913451,"d":"RM350.18"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441668,"d":"RM1,507.75"},null,null,{"v":187466.7795569859,"d":"RM187,466.78"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R55<1,0,NPER($E$5/12,-$J$3,O56)),\"\")","v":{"v":281.3357262583907,"d":"281"}}]
[null,{"$f":"ROWS($B$19:B57)","v":39},"2015-11-06",{"v":187466.7795569859,"d":"RM187,466.78"},{"v":781.1115814874412,"d":"RM781.11"},{"v":351.64012735672577,"d":"RM351.64"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441668,"d":"RM1,507.75"},null,null,{"v":187115.13942962917,"d":"RM187,115.14"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R56<1,0,NPER($E$5/12,-$J$3,O57)),\"\")","v":{"v":280.3357262583908,"d":"280"}}]
[null,{"$f":"ROWS($B$19:B58)","v":40},"2015-12-06",{"v":187115.13942962917,"d":"RM187,115.14"},{"v":779.6464142901214,"d":"RM779.65"},{"v":353.10529455404514,"d":"RM353.11"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441664,"d":"RM1,507.75"},null,null,{"v":186762.0341350751,"d":"RM186,762.03"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R57<1,0,NPER($E$5/12,-$J$3,O58)),\"\")","v":{"v":279.3357262583907,"d":"279"}}]
[null,{"$f":"ROWS($B$19:B59)","v":41},"2016-01-06",{"v":186762.0341350751,"d":"RM186,762.03"},{"v":778.1751422294797,"d":"RM778.18"},{"v":354.57656661468724,"d":"RM354.58"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441668,"d":"RM1,507.75"},null,null,{"v":186407.45756846044,"d":"RM186,407.46"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R58<1,0,NPER($E$5/12,-$J$3,O59)),\"\")","v":{"v":278.33572625839076,"d":"278"}}]
[null,{"$f":"ROWS($B$19:B60)","v":42},"2016-02-06",{"v":186407.45756846044,"d":"RM186,407.46"},{"v":776.697739868585,"d":"RM776.70"},{"v":356.05396897558165,"d":"RM356.05"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441666,"d":"RM1,507.75"},null,null,{"v":186051.40359948485,"d":"RM186,051.40"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R59<1,0,NPER($E$5/12,-$J$3,O60)),\"\")","v":{"v":277.3357262583907,"d":"277"}}]
[null,{"$f":"ROWS($B$19:B61)","v":43},"2016-03-06",{"v":186051.40359948485,"d":"RM186,051.40"},{"v":775.2141816645202,"d":"RM775.21"},{"v":357.5375271796467,"d":"RM357.54"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441668,"d":"RM1,507.75"},null,null,{"v":185693.86607230522,"d":"RM185,693.87"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R60<1,0,NPER($E$5/12,-$J$3,O61)),\"\")","v":{"v":276.3357262583908,"d":"276"}}]
[null,{"$f":"ROWS($B$19:B62)","v":44},"2016-04-06",{"v":185693.86607230522,"d":"RM185,693.87"},{"v":773.7244419679384,"d":"RM773.72"},{"v":359.02726687622834,"d":"RM359.03"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441668,"d":"RM1,507.75"},null,null,{"v":185334.838805429,"d":"RM185,334.84"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R61<1,0,NPER($E$5/12,-$J$3,O62)),\"\")","v":{"v":275.33572625839076,"d":"275"}}]
[null,{"$f":"ROWS($B$19:B63)","v":45},"2016-05-06",{"v":185334.838805429,"d":"RM185,334.84"},{"v":772.2284950226208,"d":"RM772.23"},{"v":360.52321382154616,"d":"RM360.52"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441668,"d":"RM1,507.75"},null,null,{"v":184974.31559160745,"d":"RM184,974.32"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R62<1,0,NPER($E$5/12,-$J$3,O63)),\"\")","v":{"v":274.3357262583909,"d":"274"}}]
[null,{"$f":"ROWS($B$19:B64)","v":46},"2016-06-06",{"v":184974.31559160745,"d":"RM184,974.32"},{"v":770.7263149650311,"d":"RM770.73"},{"v":362.0253938791358,"d":"RM362.03"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441668,"d":"RM1,507.75"},null,null,{"v":184612.29019772832,"d":"RM184,612.29"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R63<1,0,NPER($E$5/12,-$J$3,O64)),\"\")","v":{"v":273.3357262583908,"d":"273"}}]
[null,{"$f":"ROWS($B$19:B65)","v":47},"2016-07-06",{"v":184612.29019772832,"d":"RM184,612.29"},{"v":769.217875823868,"d":"RM769.22"},{"v":363.53383302029886,"d":"RM363.53"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441668,"d":"RM1,507.75"},null,null,{"v":184248.756364708,"d":"RM184,248.76"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R64<1,0,NPER($E$5/12,-$J$3,O65)),\"\")","v":{"v":272.33572625839076,"d":"272"}}]
[null,{"$f":"ROWS($B$19:B66)","v":48},"2016-08-06",{"v":184248.756364708,"d":"RM184,248.76"},{"v":767.7031515196165,"d":"RM767.70"},{"v":365.04855732455025,"d":"RM365.05"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441668,"d":"RM1,507.75"},null,null,{"v":183883.70780738347,"d":"RM183,883.71"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R65<1,0,NPER($E$5/12,-$J$3,O66)),\"\")","v":{"v":271.3357262583908,"d":"271"}}]
[null,{"$f":"ROWS($B$19:B67)","v":49},"2016-09-06",{"v":183883.70780738347,"d":"RM183,883.71"},{"v":766.1821158640978,"d":"RM766.18"},{"v":366.569592980069,"d":"RM366.57"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441668,"d":"RM1,507.75"},null,null,{"v":183517.1382144034,"d":"RM183,517.14"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R66<1,0,NPER($E$5/12,-$J$3,O67)),\"\")","v":{"v":270.33572625839093,"d":"270"}}]
[null,{"$f":"ROWS($B$19:B68)","v":50},"2016-10-06",{"v":183517.1382144034,"d":"RM183,517.14"},{"v":764.6547425600143,"d":"RM764.65"},{"v":368.0969662841526,"d":"RM368.10"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441668,"d":"RM1,507.75"},null,null,{"v":183149.04124811926,"d":"RM183,149.04"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R67<1,0,NPER($E$5/12,-$J$3,O68)),\"\")","v":{"v":269.3357262583909,"d":"269"}}]
[null,{"$f":"ROWS($B$19:B69)","v":51},"2016-11-06",{"v":183149.04124811926,"d":"RM183,149.04"},{"v":763.1210052004969,"d":"RM763.12"},{"v":369.6307036436699,"d":"RM369.63"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441668,"d":"RM1,507.75"},null,null,{"v":182779.4105444756,"d":"RM182,779.41"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R68<1,0,NPER($E$5/12,-$J$3,O69)),\"\")","v":{"v":268.3357262583909,"d":"268"}}]
[null,{"$f":"ROWS($B$19:B70)","v":52},"2016-12-06",{"v":182779.4105444756,"d":"RM182,779.41"},{"v":761.5808772686484,"d":"RM761.58"},{"v":371.17083157551855,"d":"RM371.17"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441668,"d":"RM1,507.75"},null,null,{"v":182408.23971290007,"d":"RM182,408.24"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R69<1,0,NPER($E$5/12,-$J$3,O70)),\"\")","v":{"v":267.3357262583909,"d":"267"}}]
[null,{"$f":"ROWS($B$19:B71)","v":53},"2017-01-06",{"v":182408.23971290007,"d":"RM182,408.24"},{"v":760.0343321370837,"d":"RM760.03"},{"v":372.7173767070831,"d":"RM372.72"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441668,"d":"RM1,507.75"},null,null,{"v":182035.52233619298,"d":"RM182,035.52"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R70<1,0,NPER($E$5/12,-$J$3,O71)),\"\")","v":{"v":266.3357262583908,"d":"266"}}]
[null,{"$f":"ROWS($B$19:B72)","v":54},"2017-02-06",{"v":182035.52233619298,"d":"RM182,035.52"},{"v":758.4813430674708,"d":"RM758.48"},{"v":374.2703657766962,"d":"RM374.27"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844167,"d":"RM1,507.75"},null,null,{"v":181661.25197041628,"d":"RM181,661.25"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R71<1,0,NPER($E$5/12,-$J$3,O72)),\"\")","v":{"v":265.3357262583908,"d":"265"}}]
[null,{"$f":"ROWS($B$19:B73)","v":55},"2017-03-06",{"v":181661.25197041628,"d":"RM181,661.25"},{"v":756.9218832100677,"d":"RM756.92"},{"v":375.82982563409894,"d":"RM375.83"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441666,"d":"RM1,507.75"},null,null,{"v":181285.42214478218,"d":"RM181,285.42"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R72<1,0,NPER($E$5/12,-$J$3,O73)),\"\")","v":{"v":264.3357262583908,"d":"264"}}]
[null,{"$f":"ROWS($B$19:B74)","v":56},"2017-04-06",{"v":181285.42214478218,"d":"RM181,285.42"},{"v":755.355925603259,"d":"RM755.36"},{"v":377.3957832409078,"d":"RM377.40"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441668,"d":"RM1,507.75"},null,null,{"v":180908.02636154127,"d":"RM180,908.03"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R73<1,0,NPER($E$5/12,-$J$3,O74)),\"\")","v":{"v":263.3357262583908,"d":"263"}}]
[null,{"$f":"ROWS($B$19:B75)","v":57},"2017-05-06",{"v":180908.02636154127,"d":"RM180,908.03"},{"v":753.7834431730886,"d":"RM753.78"},{"v":378.9682656710782,"d":"RM378.97"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441668,"d":"RM1,507.75"},null,null,{"v":180529.0580958702,"d":"RM180,529.06"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R74<1,0,NPER($E$5/12,-$J$3,O75)),\"\")","v":{"v":262.33572625839076,"d":"262"}}]
[null,{"$f":"ROWS($B$19:B76)","v":58},"2017-06-06",{"v":180529.0580958702,"d":"RM180,529.06"},{"v":752.2044087327924,"d":"RM752.20"},{"v":380.5473001113745,"d":"RM380.55"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441668,"d":"RM1,507.75"},null,null,{"v":180148.5107957588,"d":"RM180,148.51"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R75<1,0,NPER($E$5/12,-$J$3,O76)),\"\")","v":{"v":261.3357262583908,"d":"261"}}]
[null,{"$f":"ROWS($B$19:B77)","v":59},"2017-07-06",{"v":180148.5107957588,"d":"RM180,148.51"},{"v":750.6187949823284,"d":"RM750.62"},{"v":382.13291386183846,"d":"RM382.13"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441668,"d":"RM1,507.75"},null,null,{"v":179766.37788189697,"d":"RM179,766.38"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R76<1,0,NPER($E$5/12,-$J$3,O77)),\"\")","v":{"v":260.33572625839076,"d":"260"}}]
[null,{"$f":"ROWS($B$19:B78)","v":60},"2017-08-06",{"v":179766.37788189697,"d":"RM179,766.38"},{"v":749.026574507904,"d":"RM749.03"},{"v":383.72513433626284,"d":"RM383.73"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441668,"d":"RM1,507.75"},null,null,{"v":179382.6527475607,"d":"RM179,382.65"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R77<1,0,NPER($E$5/12,-$J$3,O78)),\"\")","v":{"v":259.3357262583908,"d":"259"}}]
[null,{"$f":"ROWS($B$19:B79)","v":61},"2017-09-06",{"v":179382.6527475607,"d":"RM179,382.65"},{"v":747.4277197815029,"d":"RM747.43"},{"v":385.3239890626638,"d":"RM385.32"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441668,"d":"RM1,507.75"},null,null,{"v":178997.32875849804,"d":"RM178,997.33"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R78<1,0,NPER($E$5/12,-$J$3,O79)),\"\")","v":{"v":258.3357262583908,"d":"258"}}]
[null,{"$f":"ROWS($B$19:B80)","v":62},"2017-10-06",{"v":178997.32875849804,"d":"RM178,997.33"},{"v":745.8222031604084,"d":"RM745.82"},{"v":386.9295056837582,"d":"RM386.93"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441666,"d":"RM1,507.75"},null,null,{"v":178610.3992528143,"d":"RM178,610.40"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R79<1,0,NPER($E$5/12,-$J$3,O80)),\"\")","v":{"v":257.3357262583909,"d":"257"}}]
[null,{"$f":"ROWS($B$19:B81)","v":63},"2017-11-06",{"v":178610.3992528143,"d":"RM178,610.40"},{"v":744.2099968867262,"d":"RM744.21"},{"v":388.54171195744055,"d":"RM388.54"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441668,"d":"RM1,507.75"},null,null,{"v":178221.85754085687,"d":"RM178,221.86"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R80<1,0,NPER($E$5/12,-$J$3,O81)),\"\")","v":{"v":256.3357262583909,"d":"256"}}]
[null,{"$f":"ROWS($B$19:B82)","v":64},"2017-12-06",{"v":178221.85754085687,"d":"RM178,221.86"},{"v":742.5910730869036,"d":"RM742.59"},{"v":390.16063575726315,"d":"RM390.16"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441668,"d":"RM1,507.75"},null,null,{"v":177831.6969050996,"d":"RM177,831.70"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R81<1,0,NPER($E$5/12,-$J$3,O82)),\"\")","v":{"v":255.3357262583909,"d":"255"}}]
[null,{"$f":"ROWS($B$19:B83)","v":65},"2018-01-06",{"v":177831.6969050996,"d":"RM177,831.70"},{"v":740.9654037712484,"d":"RM740.97"},{"v":391.7863050729185,"d":"RM391.79"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441668,"d":"RM1,507.75"},null,null,{"v":177439.9106000267,"d":"RM177,439.91"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R82<1,0,NPER($E$5/12,-$J$3,O83)),\"\")","v":{"v":254.33572625839088,"d":"254"}}]
[null,{"$f":"ROWS($B$19:B84)","v":66},{"$f":"IF(O83>0,EDATE(C83,1),\"\")","v":"2018-02-06"},{"$f":"IF(C84=\"\",0,O83)","v":{"v":177439.9106000267,"d":"RM177,439.91"}},{"$f":"IFERROR(-IPMT($E$5/12,1,R83,D84),0)","v":{"v":739.3329608334445,"d":"RM739.33"}},{"$f":"IFERROR(-PPMT($E$5/12,1,R83,D84),0)","v":{"v":393.41874801072225,"d":"RM393.42"}},{"$nulls":3},{"$f":"IF(C84=\"\",0,$R$7)","v":{"v":375,"d":"RM375.00"}},{"$f":"IF(C84=\"\",0,IF(D84<0.8*$E$3,0,$P$11))","v":{"v":0,"d":"RM0.00"}},{"$f":"IF(C84=\"\",0,E84+F84+I84+J84+K84)","v":{"v":1507.7517088441668,"d":"RM1,507.75"}},null,null,{"$f":"IF(C84=\"\",0,D84-F84-I84)","v":{"v":177046.49185201596,"d":"RM177,046.49"}},null,null,{"$f":"IF(NilaiDimasukkan,IF(R83<1,0,NPER($E$5/12,-$J$3,O84)),\"\")","v":{"v":253.33572625839085,"d":"253"}}]
[null,{"$f":"ROWS($B$19:B85)","v":67},"2018-03-06",{"v":177046.49185201596,"d":"RM177,046.49"},{"v":737.6937160500664,"d":"RM737.69"},{"v":395.0579927941003,"d":"RM395.06"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441668,"d":"RM1,507.75"},null,null,{"v":176651.43385922184,"d":"RM176,651.43"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R84<1,0,NPER($E$5/12,-$J$3,O85)),\"\")","v":{"v":252.33572625839082,"d":"252"}}]
[null,{"$f":"ROWS($B$19:B86)","v":68},"2018-04-06",{"v":176651.43385922184,"d":"RM176,651.43"},{"v":736.047641080091,"d":"RM736.05"},{"v":396.70406776407566,"d":"RM396.70"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441666,"d":"RM1,507.75"},null,null,{"v":176254.72979145776,"d":"RM176,254.73"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R85<1,0,NPER($E$5/12,-$J$3,O86)),\"\")","v":{"v":251.3357262583908,"d":"251"}}]
[null,{"$f":"ROWS($B$19:B87)","v":69},"2018-05-06",{"v":176254.72979145776,"d":"RM176,254.73"},{"v":734.3947074644074,"d":"RM734.39"},{"v":398.3570013797596,"d":"RM398.36"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441668,"d":"RM1,507.75"},null,null,{"v":175856.372790078,"d":"RM175,856.37"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R86<1,0,NPER($E$5/12,-$J$3,O87)),\"\")","v":{"v":250.33572625839082,"d":"250"}}]
[null,{"$f":"ROWS($B$19:B88)","v":70},"2018-06-06",{"v":175856.372790078,"d":"RM175,856.37"},{"v":732.734886625325,"d":"RM732.73"},{"v":400.01682221884187,"d":"RM400.02"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441668,"d":"RM1,507.75"},null,null,{"v":175456.35596785916,"d":"RM175,456.36"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R87<1,0,NPER($E$5/12,-$J$3,O88)),\"\")","v":{"v":249.3357262583908,"d":"249"}}]
[null,{"$f":"ROWS($B$19:B89)","v":71},"2018-07-06",{"v":175456.35596785916,"d":"RM175,456.36"},{"v":731.0681498660798,"d":"RM731.07"},{"v":401.683558978087,"d":"RM401.68"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441668,"d":"RM1,507.75"},null,null,{"v":175054.67240888107,"d":"RM175,054.67"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R88<1,0,NPER($E$5/12,-$J$3,O89)),\"\")","v":{"v":248.33572625839082,"d":"248"}}]
[null,{"$f":"ROWS($B$19:B90)","v":72},"2018-08-06",{"v":175054.67240888107,"d":"RM175,054.67"},{"v":729.3944683703379,"d":"RM729.39"},{"v":403.3572404738291,"d":"RM403.36"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844167,"d":"RM1,507.75"},null,null,{"v":174651.31516840725,"d":"RM174,651.32"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R89<1,0,NPER($E$5/12,-$J$3,O90)),\"\")","v":{"v":247.33572625839085,"d":"247"}}]
[null,{"$f":"ROWS($B$19:B91)","v":73},"2018-09-06",{"v":174651.31516840725,"d":"RM174,651.32"},{"v":727.7138132016969,"d":"RM727.71"},{"v":405.03789564246995,"d":"RM405.04"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441668,"d":"RM1,507.75"},null,null,{"v":174246.27727276477,"d":"RM174,246.28"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R90<1,0,NPER($E$5/12,-$J$3,O91)),\"\")","v":{"v":246.33572625839088,"d":"246"}}]
[null,{"$f":"ROWS($B$19:B92)","v":74},"2018-10-06",{"v":174246.27727276477,"d":"RM174,246.28"},{"v":726.0261553031866,"d":"RM726.03"},{"v":406.72555354098006,"d":"RM406.73"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441666,"d":"RM1,507.75"},null,null,{"v":173839.5517192238,"d":"RM173,839.55"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R91<1,0,NPER($E$5/12,-$J$3,O92)),\"\")","v":{"v":245.3357262583908,"d":"245"}}]
[null,{"$f":"ROWS($B$19:B93)","v":75},"2018-11-06",{"v":173839.5517192238,"d":"RM173,839.55"},{"v":724.3314654967658,"d":"RM724.33"},{"v":408.420243347401,"d":"RM408.42"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441668,"d":"RM1,507.75"},null,null,{"v":173431.13147587638,"d":"RM173,431.13"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R92<1,0,NPER($E$5/12,-$J$3,O93)),\"\")","v":{"v":244.33572625839082,"d":"244"}}]
[null,{"$f":"ROWS($B$19:B94)","v":76},"2018-12-06",{"v":173431.13147587638,"d":"RM173,431.13"},{"v":722.6297144828183,"d":"RM722.63"},{"v":410.12199436134847,"d":"RM410.12"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441668,"d":"RM1,507.75"},null,null,{"v":173021.00948151504,"d":"RM173,021.01"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R93<1,0,NPER($E$5/12,-$J$3,O94)),\"\")","v":{"v":243.33572625839085,"d":"243"}}]
[null,{"$f":"ROWS($B$19:B95)","v":77},"2019-01-06",{"v":173021.00948151504,"d":"RM173,021.01"},{"v":720.920872839646,"d":"RM720.92"},{"v":411.8308360045207,"d":"RM411.83"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441666,"d":"RM1,507.75"},null,null,{"v":172609.17864551052,"d":"RM172,609.18"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R94<1,0,NPER($E$5/12,-$J$3,O95)),\"\")","v":{"v":242.33572625839082,"d":"242"}}]
[null,{"$f":"ROWS($B$19:B96)","v":78},"2019-02-06",{"v":172609.17864551052,"d":"RM172,609.18"},{"v":719.2049110229605,"d":"RM719.20"},{"v":413.54679782120627,"d":"RM413.55"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441668,"d":"RM1,507.75"},null,null,{"v":172195.6318476893,"d":"RM172,195.63"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R95<1,0,NPER($E$5/12,-$J$3,O96)),\"\")","v":{"v":241.33572625839085,"d":"241"}}]
[null,{"$f":"ROWS($B$19:B97)","v":79},"2019-03-06",{"v":172195.6318476893,"d":"RM172,195.63"},{"v":717.4817993653721,"d":"RM717.48"},{"v":415.26990947879466,"d":"RM415.27"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441668,"d":"RM1,507.75"},null,null,{"v":171780.36193821052,"d":"RM171,780.36"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R96<1,0,NPER($E$5/12,-$J$3,O97)),\"\")","v":{"v":240.33572625839085,"d":"240"}}]
[null,{"$f":"ROWS($B$19:B98)","v":80},"2019-04-06",{"v":171780.36193821052,"d":"RM171,780.36"},{"v":715.7515080758772,"d":"RM715.75"},{"v":417.0002007682896,"d":"RM417.00"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441668,"d":"RM1,507.75"},null,null,{"v":171363.36173744223,"d":"RM171,363.36"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R97<1,0,NPER($E$5/12,-$J$3,O98)),\"\")","v":{"v":239.33572625839082,"d":"239"}}]
[null,{"$f":"ROWS($B$19:B99)","v":81},"2019-05-06",{"v":171363.36173744223,"d":"RM171,363.36"},{"v":714.0140072393426,"d":"RM714.01"},{"v":418.7377016048241,"d":"RM418.74"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441668,"d":"RM1,507.75"},null,null,{"v":170944.62403583742,"d":"RM170,944.62"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R98<1,0,NPER($E$5/12,-$J$3,O99)),\"\")","v":{"v":238.33572625839085,"d":"238"}}]
[null,{"$f":"ROWS($B$19:B100)","v":82},"2019-06-06",{"v":170944.62403583742,"d":"RM170,944.62"},{"v":712.2692668159892,"d":"RM712.27"},{"v":420.4824420281775,"d":"RM420.48"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441668,"d":"RM1,507.75"},null,null,{"v":170524.14159380924,"d":"RM170,524.14"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R99<1,0,NPER($E$5/12,-$J$3,O100)),\"\")","v":{"v":237.33572625839085,"d":"237"}}]
[null,{"$f":"ROWS($B$19:B101)","v":83},"2019-07-06",{"v":170524.14159380924,"d":"RM170,524.14"},{"v":710.5172566408718,"d":"RM710.52"},{"v":422.2344522032949,"d":"RM422.23"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441666,"d":"RM1,507.75"},null,null,{"v":170101.90714160595,"d":"RM170,101.91"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R100<1,0,NPER($E$5/12,-$J$3,O101)),\"\")","v":{"v":236.33572625839088,"d":"236"}}]
[null,{"$f":"ROWS($B$19:B102)","v":84},"2019-08-06",{"v":170101.90714160595,"d":"RM170,101.91"},{"v":708.7579464233581,"d":"RM708.76"},{"v":423.99376242080854,"d":"RM423.99"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441666,"d":"RM1,507.75"},null,null,{"v":169677.91337918513,"d":"RM169,677.91"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R101<1,0,NPER($E$5/12,-$J$3,O102)),\"\")","v":{"v":235.33572625839085,"d":"235"}}]
[null,{"$f":"ROWS($B$19:B103)","v":85},"2019-09-06",{"v":169677.91337918513,"d":"RM169,677.91"},{"v":706.9913057466047,"d":"RM706.99"},{"v":425.760403097562,"d":"RM425.76"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441666,"d":"RM1,507.75"},null,null,{"v":169252.1529760876,"d":"RM169,252.15"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R102<1,0,NPER($E$5/12,-$J$3,O103)),\"\")","v":{"v":234.33572625839088,"d":"234"}}]
[null,{"$f":"ROWS($B$19:B104)","v":86},"2019-10-06",{"v":169252.1529760876,"d":"RM169,252.15"},{"v":705.2173040670316,"d":"RM705.22"},{"v":427.534404777135,"d":"RM427.53"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441666,"d":"RM1,507.75"},null,null,{"v":168824.61857131045,"d":"RM168,824.62"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R103<1,0,NPER($E$5/12,-$J$3,O104)),\"\")","v":{"v":233.33572625839088,"d":"233"}}]
[null,{"$f":"ROWS($B$19:B105)","v":87},"2019-11-06",{"v":168824.61857131045,"d":"RM168,824.62"},{"v":703.4359107137935,"d":"RM703.44"},{"v":429.31579813037314,"d":"RM429.32"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441666,"d":"RM1,507.75"},null,null,{"v":168395.30277318007,"d":"RM168,395.30"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R104<1,0,NPER($E$5/12,-$J$3,O105)),\"\")","v":{"v":232.33572625839088,"d":"232"}}]
[null,{"$f":"ROWS($B$19:B106)","v":88},"2019-12-06",{"v":168395.30277318007,"d":"RM168,395.30"},{"v":701.6470948882504,"d":"RM701.65"},{"v":431.1046139559164,"d":"RM431.10"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441668,"d":"RM1,507.75"},null,null,{"v":167964.19815922415,"d":"RM167,964.20"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R105<1,0,NPER($E$5/12,-$J$3,O106)),\"\")","v":{"v":231.33572625839088,"d":"231"}}]
[null,{"$f":"ROWS($B$19:B107)","v":89},"2020-01-06",{"v":167964.19815922415,"d":"RM167,964.20"},{"v":699.8508256634341,"d":"RM699.85"},{"v":432.90088318073265,"d":"RM432.90"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441668,"d":"RM1,507.75"},null,null,{"v":167531.29727604342,"d":"RM167,531.30"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R106<1,0,NPER($E$5/12,-$J$3,O107)),\"\")","v":{"v":230.33572625839088,"d":"230"}}]
[null,{"$f":"ROWS($B$19:B108)","v":90},"2020-02-06",{"v":167531.29727604342,"d":"RM167,531.30"},{"v":698.0470719835142,"d":"RM698.05"},{"v":434.70463686065233,"d":"RM434.70"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441666,"d":"RM1,507.75"},null,null,{"v":167096.59263918278,"d":"RM167,096.59"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R107<1,0,NPER($E$5/12,-$J$3,O108)),\"\")","v":{"v":229.33572625839088,"d":"229"}}]
[null,{"$f":"ROWS($B$19:B109)","v":91},"2020-03-06",{"v":167096.59263918278,"d":"RM167,096.59"},{"v":696.2358026632616,"d":"RM696.24"},{"v":436.51590618090523,"d":"RM436.52"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441668,"d":"RM1,507.75"},null,null,{"v":166660.0767330019,"d":"RM166,660.08"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R108<1,0,NPER($E$5/12,-$J$3,O109)),\"\")","v":{"v":228.335726258391,"d":"228"}}]
[null,{"$f":"ROWS($B$19:B110)","v":92},"2020-04-06",{"v":166660.0767330019,"d":"RM166,660.08"},{"v":694.4169863875077,"d":"RM694.42"},{"v":438.33472245665854,"d":"RM438.33"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441662,"d":"RM1,507.75"},null,null,{"v":166221.74201054522,"d":"RM166,221.74"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R109<1,0,NPER($E$5/12,-$J$3,O110)),\"\")","v":{"v":227.33572625839093,"d":"227"}}]
[null,{"$f":"ROWS($B$19:B111)","v":93},"2020-05-06",{"v":166221.74201054522,"d":"RM166,221.74"},{"v":692.590591710605,"d":"RM692.59"},{"v":440.16111713356156,"d":"RM440.16"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441666,"d":"RM1,507.75"},null,null,{"v":165781.58089341165,"d":"RM165,781.58"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R110<1,0,NPER($E$5/12,-$J$3,O111)),\"\")","v":{"v":226.3357262583909,"d":"226"}}]
[null,{"$f":"ROWS($B$19:B112)","v":94},"2020-06-06",{"v":165781.58089341165,"d":"RM165,781.58"},{"v":690.7565870558819,"d":"RM690.76"},{"v":441.99512178828485,"d":"RM442.00"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441668,"d":"RM1,507.75"},null,null,{"v":165339.58577162336,"d":"RM165,339.59"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R111<1,0,NPER($E$5/12,-$J$3,O112)),\"\")","v":{"v":225.33572625839093,"d":"225"}}]
[null,{"$f":"ROWS($B$19:B113)","v":95},"2020-07-06",{"v":165339.58577162336,"d":"RM165,339.59"},{"v":688.9149407150974,"d":"RM688.91"},{"v":443.83676812906924,"d":"RM443.84"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441666,"d":"RM1,507.75"},null,null,{"v":164895.74900349427,"d":"RM164,895.75"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R112<1,0,NPER($E$5/12,-$J$3,O113)),\"\")","v":{"v":224.33572625839082,"d":"224"}}]
[null,{"$f":"ROWS($B$19:B114)","v":96},"2020-08-06",{"v":164895.74900349427,"d":"RM164,895.75"},{"v":687.0656208478928,"d":"RM687.07"},{"v":445.6860879962739,"d":"RM445.69"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441666,"d":"RM1,507.75"},null,null,{"v":164450.062915498,"d":"RM164,450.06"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R113<1,0,NPER($E$5/12,-$J$3,O114)),\"\")","v":{"v":223.33572625839085,"d":"223"}}]
[null,{"$f":"ROWS($B$19:B115)","v":97},"2020-09-06",{"v":164450.062915498,"d":"RM164,450.06"},{"v":685.2085954812417,"d":"RM685.21"},{"v":447.54311336292494,"d":"RM447.54"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441666,"d":"RM1,507.75"},null,null,{"v":164002.5198021351,"d":"RM164,002.52"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R114<1,0,NPER($E$5/12,-$J$3,O115)),\"\")","v":{"v":222.33572625839088,"d":"222"}}]
[null,{"$f":"ROWS($B$19:B116)","v":98},"2020-10-06",{"v":164002.5198021351,"d":"RM164,002.52"},{"v":683.3438325088962,"d":"RM683.34"},{"v":449.4078763352705,"d":"RM449.41"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441666,"d":"RM1,507.75"},null,null,{"v":163553.11192579984,"d":"RM163,553.11"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R115<1,0,NPER($E$5/12,-$J$3,O116)),\"\")","v":{"v":221.33572625839096,"d":"221"}}]
[null,{"$f":"ROWS($B$19:B117)","v":99},"2020-11-06",{"v":163553.11192579984,"d":"RM163,553.11"},{"v":681.4712996908327,"d":"RM681.47"},{"v":451.28040915333384,"d":"RM451.28"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441664,"d":"RM1,507.75"},null,null,{"v":163101.8315166465,"d":"RM163,101.83"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R116<1,0,NPER($E$5/12,-$J$3,O117)),\"\")","v":{"v":220.33572625839096,"d":"220"}}]
[null,{"$f":"ROWS($B$19:B118)","v":100},"2020-12-06",{"v":163101.8315166465,"d":"RM163,101.83"},{"v":679.5909646526937,"d":"RM679.59"},{"v":453.1607441914727,"d":"RM453.16"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441664,"d":"RM1,507.75"},null,null,{"v":162648.67077245502,"d":"RM162,648.67"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R117<1,0,NPER($E$5/12,-$J$3,O118)),\"\")","v":{"v":219.3357262583909,"d":"219"}}]
[null,{"$f":"ROWS($B$19:B119)","v":101},"2021-01-06",{"v":162648.67077245502,"d":"RM162,648.67"},{"v":677.7027948852292,"d":"RM677.70"},{"v":455.0489139589374,"d":"RM455.05"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441666,"d":"RM1,507.75"},null,null,{"v":162193.62185849607,"d":"RM162,193.62"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R118<1,0,NPER($E$5/12,-$J$3,O119)),\"\")","v":{"v":218.33572625839096,"d":"218"}}]
[null,{"$f":"ROWS($B$19:B120)","v":102},"2021-02-06",{"v":162193.62185849607,"d":"RM162,193.62"},{"v":675.8067577437338,"d":"RM675.81"},{"v":456.94495110043266,"d":"RM456.94"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441664,"d":"RM1,507.75"},null,null,{"v":161736.67690739565,"d":"RM161,736.68"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R119<1,0,NPER($E$5/12,-$J$3,O120)),\"\")","v":{"v":217.33572625839093,"d":"217"}}]
[null,{"$f":"ROWS($B$19:B121)","v":103},"2021-03-06",{"v":161736.67690739565,"d":"RM161,736.68"},{"v":673.9028204474819,"d":"RM673.90"},{"v":458.8488883966847,"d":"RM458.85"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441666,"d":"RM1,507.75"},null,null,{"v":161277.82801899896,"d":"RM161,277.83"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R120<1,0,NPER($E$5/12,-$J$3,O121)),\"\")","v":{"v":216.3357262583909,"d":"216"}}]
[null,{"$f":"ROWS($B$19:B122)","v":104},"2021-04-06",{"v":161277.82801899896,"d":"RM161,277.83"},{"v":671.9909500791622,"d":"RM671.99"},{"v":460.7607587650041,"d":"RM460.76"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441664,"d":"RM1,507.75"},null,null,{"v":160817.06726023395,"d":"RM160,817.07"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R121<1,0,NPER($E$5/12,-$J$3,O122)),\"\")","v":{"v":215.3357262583909,"d":"215"}}]
[null,{"$f":"ROWS($B$19:B123)","v":105},"2021-05-06",{"v":160817.06726023395,"d":"RM160,817.07"},{"v":670.0711135843081,"d":"RM670.07"},{"v":462.6805952598584,"d":"RM462.68"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441666,"d":"RM1,507.75"},null,null,{"v":160354.3866649741,"d":"RM160,354.39"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R122<1,0,NPER($E$5/12,-$J$3,O123)),\"\")","v":{"v":214.3357262583909,"d":"214"}}]
[null,{"$f":"ROWS($B$19:B124)","v":106},"2021-06-06",{"v":160354.3866649741,"d":"RM160,354.39"},{"v":668.1432777707254,"d":"RM668.14"},{"v":464.6084310734412,"d":"RM464.61"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441666,"d":"RM1,507.75"},null,null,{"v":159889.77823390067,"d":"RM159,889.78"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R123<1,0,NPER($E$5/12,-$J$3,O124)),\"\")","v":{"v":213.33572625839093,"d":"213"}}]
[null,{"$f":"ROWS($B$19:B125)","v":107},"2021-07-06",{"v":159889.77823390067,"d":"RM159,889.78"},{"v":666.2074093079194,"d":"RM666.21"},{"v":466.5442995362472,"d":"RM466.54"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441666,"d":"RM1,507.75"},null,null,{"v":159423.23393436443,"d":"RM159,423.23"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R124<1,0,NPER($E$5/12,-$J$3,O125)),\"\")","v":{"v":212.33572625839093,"d":"212"}}]
[null,{"$f":"ROWS($B$19:B126)","v":108},"2021-08-06",{"v":159423.23393436443,"d":"RM159,423.23"},{"v":664.2634747265183,"d":"RM664.26"},{"v":468.4882341176482,"d":"RM468.49"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441664,"d":"RM1,507.75"},null,null,{"v":158954.74570024677,"d":"RM158,954.75"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R125<1,0,NPER($E$5/12,-$J$3,O126)),\"\")","v":{"v":211.33572625839093,"d":"211"}}]
[null,{"$f":"ROWS($B$19:B127)","v":109},"2021-09-06",{"v":158954.74570024677,"d":"RM158,954.75"},{"v":662.3114404176948,"d":"RM662.31"},{"v":470.4402684264717,"d":"RM470.44"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441664,"d":"RM1,507.75"},null,null,{"v":158484.3054318203,"d":"RM158,484.31"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R126<1,0,NPER($E$5/12,-$J$3,O127)),\"\")","v":{"v":210.33572625839096,"d":"210"}}]
[null,{"$f":"ROWS($B$19:B128)","v":110},"2021-10-06",{"v":158484.3054318203,"d":"RM158,484.31"},{"v":660.3512726325846,"d":"RM660.35"},{"v":472.4004362115819,"d":"RM472.40"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441664,"d":"RM1,507.75"},null,null,{"v":158011.90499560873,"d":"RM158,011.90"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R127<1,0,NPER($E$5/12,-$J$3,O128)),\"\")","v":{"v":209.335726258391,"d":"209"}}]
[null,{"$f":"ROWS($B$19:B129)","v":111},"2021-11-06",{"v":158011.90499560873,"d":"RM158,011.90"},{"v":658.382937481703,"d":"RM658.38"},{"v":474.36877136246335,"d":"RM474.37"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441664,"d":"RM1,507.75"},null,null,{"v":157537.53622424626,"d":"RM157,537.54"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R128<1,0,NPER($E$5/12,-$J$3,O129)),\"\")","v":{"v":208.33572625839096,"d":"208"}}]
[null,{"$f":"ROWS($B$19:B130)","v":112},"2021-12-06",{"v":157537.53622424626,"d":"RM157,537.54"},{"v":656.4064009343595,"d":"RM656.41"},{"v":476.34530790980716,"d":"RM476.35"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441666,"d":"RM1,507.75"},null,null,{"v":157061.19091633646,"d":"RM157,061.19"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R129<1,0,NPER($E$5/12,-$J$3,O130)),\"\")","v":{"v":207.33572625839102,"d":"207"}}]
[null,{"$f":"ROWS($B$19:B131)","v":113},"2022-01-06",{"v":157061.19091633646,"d":"RM157,061.19"},{"v":654.4216288180686,"d":"RM654.42"},{"v":478.3300800260978,"d":"RM478.33"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441664,"d":"RM1,507.75"},null,null,{"v":156582.86083631037,"d":"RM156,582.86"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R130<1,0,NPER($E$5/12,-$J$3,O131)),\"\")","v":{"v":206.335726258391,"d":"206"}}]
[null,{"$f":"ROWS($B$19:B132)","v":114},"2022-02-06",{"v":156582.86083631037,"d":"RM156,582.86"},{"v":652.4285868179599,"d":"RM652.43"},{"v":480.3231220262067,"d":"RM480.32"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441666,"d":"RM1,507.75"},null,null,{"v":156102.53771428418,"d":"RM156,102.54"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R131<1,0,NPER($E$5/12,-$J$3,O132)),\"\")","v":{"v":205.335726258391,"d":"205"}}]
[null,{"$f":"ROWS($B$19:B133)","v":115},"2022-03-06",{"v":156102.53771428418,"d":"RM156,102.54"},{"v":650.427240476184,"d":"RM650.43"},{"v":482.32446836798255,"d":"RM482.32"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441666,"d":"RM1,507.75"},null,null,{"v":155620.21324591618,"d":"RM155,620.21"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R132<1,0,NPER($E$5/12,-$J$3,O133)),\"\")","v":{"v":204.335726258391,"d":"204"}}]
[null,{"$f":"ROWS($B$19:B134)","v":116},"2022-04-06",{"v":155620.21324591618,"d":"RM155,620.21"},{"v":648.4175551913174,"d":"RM648.42"},{"v":484.33415365284907,"d":"RM484.33"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441664,"d":"RM1,507.75"},null,null,{"v":155135.87909226332,"d":"RM155,135.88"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R133<1,0,NPER($E$5/12,-$J$3,O134)),\"\")","v":{"v":203.33572625839096,"d":"203"}}]
[null,{"$f":"ROWS($B$19:B135)","v":117},"2022-05-06",{"v":155135.87909226332,"d":"RM155,135.88"},{"v":646.3994962177638,"d":"RM646.40"},{"v":486.3522126264027,"d":"RM486.35"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441666,"d":"RM1,507.75"},null,null,{"v":154649.52687963692,"d":"RM154,649.53"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R134<1,0,NPER($E$5/12,-$J$3,O135)),\"\")","v":{"v":202.335726258391,"d":"202"}}]
[null,{"$f":"ROWS($B$19:B136)","v":118},"2022-06-06",{"v":154649.52687963692,"d":"RM154,649.53"},{"v":644.3730286651538,"d":"RM644.37"},{"v":488.3786801790125,"d":"RM488.38"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441664,"d":"RM1,507.75"},null,null,{"v":154161.1481994579,"d":"RM154,161.15"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R135<1,0,NPER($E$5/12,-$J$3,O136)),\"\")","v":{"v":201.33572625839096,"d":"201"}}]
[null,{"$f":"ROWS($B$19:B137)","v":119},"2022-07-06",{"v":154161.1481994579,"d":"RM154,161.15"},{"v":642.3381174977412,"d":"RM642.34"},{"v":490.4135913464254,"d":"RM490.41"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441666,"d":"RM1,507.75"},null,null,{"v":153670.7346081115,"d":"RM153,670.73"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R136<1,0,NPER($E$5/12,-$J$3,O137)),\"\")","v":{"v":200.33572625839102,"d":"200"}}]
[null,{"$f":"ROWS($B$19:B138)","v":120},"2022-08-06",{"v":153670.7346081115,"d":"RM153,670.73"},{"v":640.2947275337979,"d":"RM640.29"},{"v":492.4569813103686,"d":"RM492.46"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441664,"d":"RM1,507.75"},null,null,{"v":153178.27762680114,"d":"RM153,178.28"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R137<1,0,NPER($E$5/12,-$J$3,O138)),\"\")","v":{"v":199.33572625839108,"d":"199"}}]
[null,{"$f":"ROWS($B$19:B139)","v":121},"2022-09-06",{"v":153178.27762680114,"d":"RM153,178.28"},{"v":638.2428234450048,"d":"RM638.24"},{"v":494.50888539916156,"d":"RM494.51"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441664,"d":"RM1,507.75"},null,null,{"v":152683.768741402,"d":"RM152,683.77"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R138<1,0,NPER($E$5/12,-$J$3,O139)),\"\")","v":{"v":198.33572625839105,"d":"198"}}]
[null,{"$f":"ROWS($B$19:B140)","v":122},"2022-10-06",{"v":152683.768741402,"d":"RM152,683.77"},{"v":636.1823697558416,"d":"RM636.18"},{"v":496.56933908832497,"d":"RM496.57"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441666,"d":"RM1,507.75"},null,null,{"v":152187.19940231365,"d":"RM152,187.20"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R139<1,0,NPER($E$5/12,-$J$3,O140)),\"\")","v":{"v":197.335726258391,"d":"197"}}]
[null,{"$f":"ROWS($B$19:B141)","v":123},"2022-11-06",{"v":152187.19940231365,"d":"RM152,187.20"},{"v":634.1133308429735,"d":"RM634.11"},{"v":498.6383780011931,"d":"RM498.64"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441666,"d":"RM1,507.75"},null,null,{"v":151688.56102431245,"d":"RM151,688.56"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R140<1,0,NPER($E$5/12,-$J$3,O141)),\"\")","v":{"v":196.33572625839102,"d":"196"}}]
[null,{"$f":"ROWS($B$19:B142)","v":124},"2022-12-06",{"v":151688.56102431245,"d":"RM151,688.56"},{"v":632.0356709346352,"d":"RM632.04"},{"v":500.71603790953134,"d":"RM500.72"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441664,"d":"RM1,507.75"},null,null,{"v":151187.84498640292,"d":"RM151,187.84"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R141<1,0,NPER($E$5/12,-$J$3,O142)),\"\")","v":{"v":195.33572625839102,"d":"195"}}]
[null,{"$f":"ROWS($B$19:B143)","v":125},"2023-01-06",{"v":151187.84498640292,"d":"RM151,187.84"},{"v":629.9493541100122,"d":"RM629.95"},{"v":502.8023547341542,"d":"RM502.80"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441664,"d":"RM1,507.75"},null,null,{"v":150685.04263166877,"d":"RM150,685.04"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R142<1,0,NPER($E$5/12,-$J$3,O143)),\"\")","v":{"v":194.335726258391,"d":"194"}}]
[null,{"$f":"ROWS($B$19:B144)","v":126},"2023-02-06",{"v":150685.04263166877,"d":"RM150,685.04"},{"v":627.8543442986198,"d":"RM627.85"},{"v":504.8973645455467,"d":"RM504.90"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441664,"d":"RM1,507.75"},null,null,{"v":150180.1452671232,"d":"RM150,180.15"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R143<1,0,NPER($E$5/12,-$J$3,O144)),\"\")","v":{"v":193.33572625839102,"d":"193"}}]
[null,{"$f":"ROWS($B$19:B145)","v":127},"2023-03-06",{"v":150180.1452671232,"d":"RM150,180.15"},{"v":625.7506052796801,"d":"RM625.75"},{"v":507.00110356448647,"d":"RM507.00"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441666,"d":"RM1,507.75"},null,null,{"v":149673.14416355873,"d":"RM149,673.14"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R144<1,0,NPER($E$5/12,-$J$3,O145)),\"\")","v":{"v":192.33572625839102,"d":"192"}}]
[null,{"$f":"ROWS($B$19:B146)","v":128},"2023-04-06",{"v":149673.14416355873,"d":"RM149,673.14"},{"v":623.6381006814947,"d":"RM623.64"},{"v":509.1136081626717,"d":"RM509.11"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441664,"d":"RM1,507.75"},null,null,{"v":149164.03055539605,"d":"RM149,164.03"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R145<1,0,NPER($E$5/12,-$J$3,O146)),\"\")","v":{"v":191.33572625839096,"d":"191"}}]
[null,{"$f":"ROWS($B$19:B147)","v":129},"2023-05-06",{"v":149164.03055539605,"d":"RM149,164.03"},{"v":621.5167939808168,"d":"RM621.52"},{"v":511.2349148633497,"d":"RM511.23"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441664,"d":"RM1,507.75"},null,null,{"v":148652.7956405327,"d":"RM148,652.80"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R146<1,0,NPER($E$5/12,-$J$3,O147)),\"\")","v":{"v":190.335726258391,"d":"190"}}]
[null,{"$f":"ROWS($B$19:B148)","v":130},{"$f":"IF(O147>0,EDATE(C147,1),\"\")","v":"2023-06-06"},{"$f":"IF(C148=\"\",0,O147)","v":{"v":148652.7956405327,"d":"RM148,652.80"}},{"$f":"IFERROR(-IPMT($E$5/12,1,R147,D148),0)","v":{"v":619.3866485022196,"d":"RM619.39"}},{"$f":"IFERROR(-PPMT($E$5/12,1,R147,D148),0)","v":{"v":513.3650603419469,"d":"RM513.37"}},{"$nulls":3},{"$f":"IF(C148=\"\",0,$R$7)","v":{"v":375,"d":"RM375.00"}},{"$f":"IF(C148=\"\",0,IF(D148<0.8*$E$3,0,$P$11))","v":{"v":0,"d":"RM0.00"}},{"$f":"IF(C148=\"\",0,E148+F148+I148+J148+K148)","v":{"v":1507.7517088441664,"d":"RM1,507.75"}},null,null,{"$f":"IF(C148=\"\",0,D148-F148-I148)","v":{"v":148139.43058019076,"d":"RM148,139.43"}},null,null,{"$f":"IF(NilaiDimasukkan,IF(R147<1,0,NPER($E$5/12,-$J$3,O148)),\"\")","v":{"v":189.33572625839102,"d":"189"}}]
[null,{"$f":"ROWS($B$19:B149)","v":131},"2023-07-06",{"v":148139.43058019076,"d":"RM148,139.43"},{"v":617.2476274174614,"d":"RM617.25"},{"v":515.5040814267048,"d":"RM515.50"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441664,"d":"RM1,507.75"},null,null,{"v":147623.92649876405,"d":"RM147,623.93"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R148<1,0,NPER($E$5/12,-$J$3,O149)),\"\")","v":{"v":188.33572625839102,"d":"188"}}]
[null,{"$f":"ROWS($B$19:B150)","v":132},"2023-08-06",{"v":147623.92649876405,"d":"RM147,623.93"},{"v":615.0996937448502,"d":"RM615.10"},{"v":517.6520150993161,"d":"RM517.65"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441664,"d":"RM1,507.75"},null,null,{"v":147106.27448366475,"d":"RM147,106.27"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R149<1,0,NPER($E$5/12,-$J$3,O150)),\"\")","v":{"v":187.33572625839102,"d":"187"}}]
[null,{"$f":"ROWS($B$19:B151)","v":133},"2023-09-06",{"v":147106.27448366475,"d":"RM147,106.27"},{"v":612.9428103486031,"d":"RM612.94"},{"v":519.8088984955633,"d":"RM519.81"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441664,"d":"RM1,507.75"},null,null,{"v":146586.46558516918,"d":"RM146,586.47"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R150<1,0,NPER($E$5/12,-$J$3,O151)),\"\")","v":{"v":186.33572625839108,"d":"186"}}]
[null,{"$f":"ROWS($B$19:B152)","v":134},"2023-10-06",{"v":146586.46558516918,"d":"RM146,586.47"},{"v":610.7769399382049,"d":"RM610.78"},{"v":521.9747689059612,"d":"RM521.97"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441662,"d":"RM1,507.75"},null,null,{"v":146064.49081626322,"d":"RM146,064.49"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R151<1,0,NPER($E$5/12,-$J$3,O152)),\"\")","v":{"v":185.33572625839102,"d":"185"}}]
[null,{"$f":"ROWS($B$19:B153)","v":135},"2023-11-06",{"v":146064.49081626322,"d":"RM146,064.49"},{"v":608.6020450677634,"d":"RM608.60"},{"v":524.149663776403,"d":"RM524.15"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441664,"d":"RM1,507.75"},null,null,{"v":145540.34115248683,"d":"RM145,540.34"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R152<1,0,NPER($E$5/12,-$J$3,O153)),\"\")","v":{"v":184.3357262583911,"d":"184"}}]
[null,{"$f":"ROWS($B$19:B154)","v":136},"2023-12-06",{"v":145540.34115248683,"d":"RM145,540.34"},{"v":606.4180881353618,"d":"RM606.42"},{"v":526.3336207088046,"d":"RM526.33"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441664,"d":"RM1,507.75"},null,null,{"v":145014.007531778,"d":"RM145,014.01"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R153<1,0,NPER($E$5/12,-$J$3,O154)),\"\")","v":{"v":183.33572625839108,"d":"183"}}]
[null,{"$f":"ROWS($B$19:B155)","v":137},"2024-01-06",{"v":145014.007531778,"d":"RM145,014.01"},{"v":604.2250313824084,"d":"RM604.23"},{"v":528.5266774617579,"d":"RM528.53"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441664,"d":"RM1,507.75"},null,null,{"v":144485.48085431627,"d":"RM144,485.48"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R154<1,0,NPER($E$5/12,-$J$3,O155)),\"\")","v":{"v":182.33572625839105,"d":"182"}}]
[null,{"$f":"ROWS($B$19:B156)","v":138},"2024-02-06",{"v":144485.48085431627,"d":"RM144,485.48"},{"v":602.0228368929844,"d":"RM602.02"},{"v":530.728871951182,"d":"RM530.73"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441664,"d":"RM1,507.75"},null,null,{"v":143954.7519823651,"d":"RM143,954.75"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R155<1,0,NPER($E$5/12,-$J$3,O156)),\"\")","v":{"v":181.3357262583911,"d":"181"}}]
[null,{"$f":"ROWS($B$19:B157)","v":139},"2024-03-06",{"v":143954.7519823651,"d":"RM143,954.75"},{"v":599.8114665931879,"d":"RM599.81"},{"v":532.9402422509786,"d":"RM532.94"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441664,"d":"RM1,507.75"},null,null,{"v":143421.81174011412,"d":"RM143,421.81"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R156<1,0,NPER($E$5/12,-$J$3,O157)),\"\")","v":{"v":180.33572625839108,"d":"180"}}]
[null,{"$f":"ROWS($B$19:B158)","v":140},"2024-04-06",{"v":143421.81174011412,"d":"RM143,421.81"},{"v":597.5908822504755,"d":"RM597.59"},{"v":535.1608265936909,"d":"RM535.16"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441664,"d":"RM1,507.75"},null,null,{"v":142886.65091352043,"d":"RM142,886.65"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R157<1,0,NPER($E$5/12,-$J$3,O158)),\"\")","v":{"v":179.33572625839113,"d":"179"}}]
[null,{"$f":"ROWS($B$19:B159)","v":141},"2024-05-06",{"v":142886.65091352043,"d":"RM142,886.65"},{"v":595.3610454730018,"d":"RM595.36"},{"v":537.3906633711644,"d":"RM537.39"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441662,"d":"RM1,507.75"},null,null,{"v":142349.26025014927,"d":"RM142,349.26"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R158<1,0,NPER($E$5/12,-$J$3,O159)),\"\")","v":{"v":178.33572625839108,"d":"178"}}]
[null,{"$f":"ROWS($B$19:B160)","v":142},"2024-06-06",{"v":142349.26025014927,"d":"RM142,349.26"},{"v":593.1219177089553,"d":"RM593.12"},{"v":539.6297911352112,"d":"RM539.63"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441664,"d":"RM1,507.75"},null,null,{"v":141809.63045901406,"d":"RM141,809.63"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R159<1,0,NPER($E$5/12,-$J$3,O160)),\"\")","v":{"v":177.3357262583911,"d":"177"}}]
[null,{"$f":"ROWS($B$19:B161)","v":143},"2024-07-06",{"v":141809.63045901406,"d":"RM141,809.63"},{"v":590.8734602458919,"d":"RM590.87"},{"v":541.8782485982745,"d":"RM541.88"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441664,"d":"RM1,507.75"},null,null,{"v":141267.75221041578,"d":"RM141,267.75"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R160<1,0,NPER($E$5/12,-$J$3,O161)),\"\")","v":{"v":176.3357262583911,"d":"176"}}]
[null,{"$f":"ROWS($B$19:B162)","v":144},"2024-08-06",{"v":141267.75221041578,"d":"RM141,267.75"},{"v":588.6156342100658,"d":"RM588.62"},{"v":544.1360746341005,"d":"RM544.14"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441664,"d":"RM1,507.75"},null,null,{"v":140723.6161357817,"d":"RM140,723.62"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R161<1,0,NPER($E$5/12,-$J$3,O162)),\"\")","v":{"v":175.3357262583911,"d":"175"}}]
[null,{"$f":"ROWS($B$19:B163)","v":145},"2024-09-06",{"v":140723.6161357817,"d":"RM140,723.62"},{"v":586.3484005657571,"d":"RM586.35"},{"v":546.4033082784093,"d":"RM546.40"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441664,"d":"RM1,507.75"},null,null,{"v":140177.21282750327,"d":"RM140,177.21"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R162<1,0,NPER($E$5/12,-$J$3,O163)),\"\")","v":{"v":174.33572625839108,"d":"174"}}]
[null,{"$f":"ROWS($B$19:B164)","v":146},"2024-10-06",{"v":140177.21282750327,"d":"RM140,177.21"},{"v":584.0717201145969,"d":"RM584.07"},{"v":548.6799887295696,"d":"RM548.68"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441664,"d":"RM1,507.75"},null,null,{"v":139628.5328387737,"d":"RM139,628.53"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R163<1,0,NPER($E$5/12,-$J$3,O164)),\"\")","v":{"v":173.3357262583911,"d":"173"}}]
[null,{"$f":"ROWS($B$19:B165)","v":147},"2024-11-06",{"v":139628.5328387737,"d":"RM139,628.53"},{"v":581.7855534948905,"d":"RM581.79"},{"v":550.9661553492758,"d":"RM550.97"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441664,"d":"RM1,507.75"},null,null,{"v":139077.56668342443,"d":"RM139,077.57"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R164<1,0,NPER($E$5/12,-$J$3,O165)),\"\")","v":{"v":172.33572625839113,"d":"172"}}]
[null,{"$f":"ROWS($B$19:B166)","v":148},"2024-12-06",{"v":139077.56668342443,"d":"RM139,077.57"},{"v":579.4898611809351,"d":"RM579.49"},{"v":553.2618476632312,"d":"RM553.26"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441664,"d":"RM1,507.75"},null,null,{"v":138524.3048357612,"d":"RM138,524.30"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R165<1,0,NPER($E$5/12,-$J$3,O166)),\"\")","v":{"v":171.3357262583911,"d":"171"}}]
[null,{"$f":"ROWS($B$19:B167)","v":149},"2025-01-06",{"v":138524.3048357612,"d":"RM138,524.30"},{"v":577.1846034823383,"d":"RM577.18"},{"v":555.5671053618281,"d":"RM555.57"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441664,"d":"RM1,507.75"},null,null,{"v":137968.73773039936,"d":"RM137,968.74"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R166<1,0,NPER($E$5/12,-$J$3,O167)),\"\")","v":{"v":170.3357262583911,"d":"170"}}]
[null,{"$f":"ROWS($B$19:B168)","v":150},"2025-02-06",{"v":137968.73773039936,"d":"RM137,968.74"},{"v":574.8697405433306,"d":"RM574.87"},{"v":557.8819683008356,"d":"RM557.88"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441664,"d":"RM1,507.75"},null,null,{"v":137410.8557620985,"d":"RM137,410.86"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R167<1,0,NPER($E$5/12,-$J$3,O168)),\"\")","v":{"v":169.3357262583911,"d":"169"}}]
[null,{"$f":"ROWS($B$19:B169)","v":151},"2025-03-06",{"v":137410.8557620985,"d":"RM137,410.86"},{"v":572.5452323420772,"d":"RM572.55"},{"v":560.2064765020891,"d":"RM560.21"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441664,"d":"RM1,507.75"},null,null,{"v":136850.64928559642,"d":"RM136,850.65"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R168<1,0,NPER($E$5/12,-$J$3,O169)),\"\")","v":{"v":168.3357262583911,"d":"168"}}]
[null,{"$f":"ROWS($B$19:B170)","v":152},"2025-04-06",{"v":136850.64928559642,"d":"RM136,850.65"},{"v":570.2110386899851,"d":"RM570.21"},{"v":562.540670154181,"d":"RM562.54"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441662,"d":"RM1,507.75"},null,null,{"v":136288.10861544224,"d":"RM136,288.11"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R169<1,0,NPER($E$5/12,-$J$3,O170)),\"\")","v":{"v":167.33572625839105,"d":"167"}}]
[null,{"$f":"ROWS($B$19:B171)","v":153},"2025-05-06",{"v":136288.10861544224,"d":"RM136,288.11"},{"v":567.8671192310093,"d":"RM567.87"},{"v":564.884589613157,"d":"RM564.88"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441664,"d":"RM1,507.75"},null,null,{"v":135723.22402582908,"d":"RM135,723.22"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R170<1,0,NPER($E$5/12,-$J$3,O171)),\"\")","v":{"v":166.33572625839108,"d":"166"}}]
[null,{"$f":"ROWS($B$19:B172)","v":154},"2025-06-06",{"v":135723.22402582908,"d":"RM135,723.22"},{"v":565.5134334409545,"d":"RM565.51"},{"v":567.2382754032117,"d":"RM567.24"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441662,"d":"RM1,507.75"},null,null,{"v":135155.98575042587,"d":"RM135,155.99"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R171<1,0,NPER($E$5/12,-$J$3,O172)),\"\")","v":{"v":165.33572625839108,"d":"165"}}]
[null,{"$f":"ROWS($B$19:B173)","v":155},"2025-07-06",{"v":135155.98575042587,"d":"RM135,155.99"},{"v":563.1499406267744,"d":"RM563.15"},{"v":569.6017682173919,"d":"RM569.60"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441664,"d":"RM1,507.75"},null,null,{"v":134586.38398220847,"d":"RM134,586.38"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R172<1,0,NPER($E$5/12,-$J$3,O173)),\"\")","v":{"v":164.33572625839108,"d":"164"}}]
[null,{"$f":"ROWS($B$19:B174)","v":156},"2025-08-06",{"v":134586.38398220847,"d":"RM134,586.38"},{"v":560.7765999258686,"d":"RM560.78"},{"v":571.9751089182976,"d":"RM571.98"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441662,"d":"RM1,507.75"},null,null,{"v":134014.40887329017,"d":"RM134,014.41"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R173<1,0,NPER($E$5/12,-$J$3,O174)),\"\")","v":{"v":163.33572625839108,"d":"163"}}]
[null,{"$f":"ROWS($B$19:B175)","v":157},"2025-09-06",{"v":134014.40887329017,"d":"RM134,014.41"},{"v":558.3933703053757,"d":"RM558.39"},{"v":574.3583385387906,"d":"RM574.36"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441664,"d":"RM1,507.75"},null,null,{"v":133440.05053475138,"d":"RM133,440.05"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R174<1,0,NPER($E$5/12,-$J$3,O175)),\"\")","v":{"v":162.33572625839108,"d":"162"}}]
[null,{"$f":"ROWS($B$19:B176)","v":158},"2025-10-06",{"v":133440.05053475138,"d":"RM133,440.05"},{"v":556.0002105614641,"d":"RM556.00"},{"v":576.751498282702,"d":"RM576.75"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844166,"d":"RM1,507.75"},null,null,{"v":132863.29903646867,"d":"RM132,863.30"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R175<1,0,NPER($E$5/12,-$J$3,O176)),\"\")","v":{"v":161.33572625839105,"d":"161"}}]
[null,{"$f":"ROWS($B$19:B177)","v":159},"2025-11-06",{"v":132863.29903646867,"d":"RM132,863.30"},{"v":553.5970793186194,"d":"RM553.60"},{"v":579.1546295255466,"d":"RM579.15"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844166,"d":"RM1,507.75"},null,null,{"v":132284.14440694312,"d":"RM132,284.14"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R176<1,0,NPER($E$5/12,-$J$3,O177)),\"\")","v":{"v":160.33572625839108,"d":"160"}}]
[null,{"$f":"ROWS($B$19:B178)","v":160},"2025-12-06",{"v":132284.14440694312,"d":"RM132,284.14"},{"v":551.1839350289297,"d":"RM551.18"},{"v":581.5677738152363,"d":"RM581.57"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844166,"d":"RM1,507.75"},null,null,{"v":131702.57663312787,"d":"RM131,702.58"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R177<1,0,NPER($E$5/12,-$J$3,O178)),\"\")","v":{"v":159.33572625839102,"d":"159"}}]
[null,{"$f":"ROWS($B$19:B179)","v":161},"2026-01-06",{"v":131702.57663312787,"d":"RM131,702.58"},{"v":548.7607359713661,"d":"RM548.76"},{"v":583.9909728728002,"d":"RM583.99"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441664,"d":"RM1,507.75"},null,null,{"v":131118.58566025508,"d":"RM131,118.59"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R178<1,0,NPER($E$5/12,-$J$3,O179)),\"\")","v":{"v":158.33572625839105,"d":"158"}}]
[null,{"$f":"ROWS($B$19:B180)","v":162},"2026-02-06",{"v":131118.58566025508,"d":"RM131,118.59"},{"v":546.3274402510629,"d":"RM546.33"},{"v":586.4242685931034,"d":"RM586.42"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441664,"d":"RM1,507.75"},null,null,{"v":130532.16139166197,"d":"RM130,532.16"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R179<1,0,NPER($E$5/12,-$J$3,O180)),\"\")","v":{"v":157.33572625839102,"d":"157"}}]
[null,{"$f":"ROWS($B$19:B181)","v":163},"2026-03-06",{"v":130532.16139166197,"d":"RM130,532.16"},{"v":543.8840057985915,"d":"RM543.88"},{"v":588.8677030455748,"d":"RM588.87"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441664,"d":"RM1,507.75"},null,null,{"v":129943.2936886164,"d":"RM129,943.29"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R180<1,0,NPER($E$5/12,-$J$3,O181)),\"\")","v":{"v":156.335726258391,"d":"156"}}]
[null,{"$f":"ROWS($B$19:B182)","v":164},"2026-04-06",{"v":129943.2936886164,"d":"RM129,943.29"},{"v":541.430390369235,"d":"RM541.43"},{"v":591.3213184749314,"d":"RM591.32"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441664,"d":"RM1,507.75"},null,null,{"v":129351.97237014146,"d":"RM129,351.97"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R181<1,0,NPER($E$5/12,-$J$3,O182)),\"\")","v":{"v":155.33572625839102,"d":"155"}}]
[null,{"$f":"ROWS($B$19:B183)","v":165},"2026-05-06",{"v":129351.97237014146,"d":"RM129,351.97"},{"v":538.9665515422561,"d":"RM538.97"},{"v":593.7851573019102,"d":"RM593.79"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441664,"d":"RM1,507.75"},null,null,{"v":128758.18721283955,"d":"RM128,758.19"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R182<1,0,NPER($E$5/12,-$J$3,O183)),\"\")","v":{"v":154.33572625839102,"d":"154"}}]
[null,{"$f":"ROWS($B$19:B184)","v":166},"2026-06-06",{"v":128758.18721283955,"d":"RM128,758.19"},{"v":536.4924467201647,"d":"RM536.49"},{"v":596.2592621240013,"d":"RM596.26"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844166,"d":"RM1,507.75"},null,null,{"v":128161.92795071554,"d":"RM128,161.93"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R183<1,0,NPER($E$5/12,-$J$3,O184)),\"\")","v":{"v":153.335726258391,"d":"153"}}]
[null,{"$f":"ROWS($B$19:B185)","v":167},"2026-07-06",{"v":128161.92795071554,"d":"RM128,161.93"},{"v":534.0080331279814,"d":"RM534.01"},{"v":598.7436757161848,"d":"RM598.74"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441664,"d":"RM1,507.75"},null,null,{"v":127563.18427499937,"d":"RM127,563.18"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R184<1,0,NPER($E$5/12,-$J$3,O185)),\"\")","v":{"v":152.33572625839105,"d":"152"}}]
[null,{"$f":"ROWS($B$19:B186)","v":168},"2026-08-06",{"v":127563.18427499937,"d":"RM127,563.18"},{"v":531.5132678124974,"d":"RM531.51"},{"v":601.2384410316687,"d":"RM601.24"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844166,"d":"RM1,507.75"},null,null,{"v":126961.9458339677,"d":"RM126,961.95"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R185<1,0,NPER($E$5/12,-$J$3,O186)),\"\")","v":{"v":151.33572625839105,"d":"151"}}]
[null,{"$f":"ROWS($B$19:B187)","v":169},"2026-09-06",{"v":126961.9458339677,"d":"RM126,961.95"},{"v":529.0081076415321,"d":"RM529.01"},{"v":603.7436012026341,"d":"RM603.74"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441662,"d":"RM1,507.75"},null,null,{"v":126358.20223276506,"d":"RM126,358.20"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R186<1,0,NPER($E$5/12,-$J$3,O187)),\"\")","v":{"v":150.335726258391,"d":"150"}}]
[null,{"$f":"ROWS($B$19:B188)","v":170},"2026-10-06",{"v":126358.20223276506,"d":"RM126,358.20"},{"v":526.4925093031877,"d":"RM526.49"},{"v":606.2591995409786,"d":"RM606.26"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441664,"d":"RM1,507.75"},null,null,{"v":125751.94303322409,"d":"RM125,751.94"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R187<1,0,NPER($E$5/12,-$J$3,O188)),\"\")","v":{"v":149.33572625839108,"d":"149"}}]
[null,{"$f":"ROWS($B$19:B189)","v":171},"2026-11-06",{"v":125751.94303322409,"d":"RM125,751.94"},{"v":523.9664293051004,"d":"RM523.97"},{"v":608.7852795390656,"d":"RM608.79"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844166,"d":"RM1,507.75"},null,null,{"v":125143.15775368502,"d":"RM125,143.16"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R188<1,0,NPER($E$5/12,-$J$3,O189)),\"\")","v":{"v":148.33572625839105,"d":"148"}}]
[null,{"$f":"ROWS($B$19:B190)","v":172},"2026-12-06",{"v":125143.15775368502,"d":"RM125,143.16"},{"v":521.4298239736876,"d":"RM521.43"},{"v":611.3218848704785,"d":"RM611.32"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844166,"d":"RM1,507.75"},null,null,{"v":124531.83586881454,"d":"RM124,531.84"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R189<1,0,NPER($E$5/12,-$J$3,O190)),\"\")","v":{"v":147.33572625839105,"d":"147"}}]
[null,{"$f":"ROWS($B$19:B191)","v":173},"2027-01-06",{"v":124531.83586881454,"d":"RM124,531.84"},{"v":518.8826494533939,"d":"RM518.88"},{"v":613.8690593907722,"d":"RM613.87"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441662,"d":"RM1,507.75"},null,null,{"v":123917.96680942377,"d":"RM123,917.97"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R190<1,0,NPER($E$5/12,-$J$3,O191)),\"\")","v":{"v":146.33572625839105,"d":"146"}}]
[null,{"$f":"ROWS($B$19:B192)","v":174},"2027-02-06",{"v":123917.96680942377,"d":"RM123,917.97"},{"v":516.3248617059323,"d":"RM516.32"},{"v":616.4268471382337,"d":"RM616.43"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844166,"d":"RM1,507.75"},null,null,{"v":123301.53996228553,"d":"RM123,301.54"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R191<1,0,NPER($E$5/12,-$J$3,O192)),\"\")","v":{"v":145.33572625839105,"d":"145"}}]
[null,{"$f":"ROWS($B$19:B193)","v":175},"2027-03-06",{"v":123301.53996228553,"d":"RM123,301.54"},{"v":513.7564165095231,"d":"RM513.76"},{"v":618.9952923346431,"d":"RM619.00"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441662,"d":"RM1,507.75"},null,null,{"v":122682.54466995089,"d":"RM122,682.54"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R192<1,0,NPER($E$5/12,-$J$3,O193)),\"\")","v":{"v":144.33572625839105,"d":"144"}}]
[null,{"$f":"ROWS($B$19:B194)","v":176},"2027-04-06",{"v":122682.54466995089,"d":"RM122,682.54"},{"v":511.1772694581287,"d":"RM511.18"},{"v":621.5744393860375,"d":"RM621.57"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441662,"d":"RM1,507.75"},null,null,{"v":122060.97023056485,"d":"RM122,060.97"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R193<1,0,NPER($E$5/12,-$J$3,O194)),\"\")","v":{"v":143.33572625839102,"d":"143"}}]
[null,{"$f":"ROWS($B$19:B195)","v":177},"2027-05-06",{"v":122060.97023056485,"d":"RM122,060.97"},{"v":508.58737596068687,"d":"RM508.59"},{"v":624.1643328834795,"d":"RM624.16"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441664,"d":"RM1,507.75"},null,null,{"v":121436.80589768138,"d":"RM121,436.81"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R194<1,0,NPER($E$5/12,-$J$3,O195)),\"\")","v":{"v":142.33572625839102,"d":"142"}}]
[null,{"$f":"ROWS($B$19:B196)","v":178},"2027-06-06",{"v":121436.80589768138,"d":"RM121,436.81"},{"v":505.98669124033904,"d":"RM505.99"},{"v":626.7650176038272,"d":"RM626.77"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441664,"d":"RM1,507.75"},null,null,{"v":120810.04088007755,"d":"RM120,810.04"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R195<1,0,NPER($E$5/12,-$J$3,O196)),\"\")","v":{"v":141.33572625839108,"d":"141"}}]
[null,{"$f":"ROWS($B$19:B197)","v":179},"2027-07-06",{"v":120810.04088007755,"d":"RM120,810.04"},{"v":503.3751703336565,"d":"RM503.38"},{"v":629.3765385105095,"d":"RM629.38"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844166,"d":"RM1,507.75"},null,null,{"v":120180.66434156704,"d":"RM120,180.66"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R196<1,0,NPER($E$5/12,-$J$3,O197)),\"\")","v":{"v":140.33572625839108,"d":"140"}}]
[null,{"$f":"ROWS($B$19:B198)","v":180},"2027-08-06",{"v":120180.66434156704,"d":"RM120,180.66"},{"v":500.7527680898627,"d":"RM500.75"},{"v":631.9989407543032,"d":"RM632.00"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844166,"d":"RM1,507.75"},null,null,{"v":119548.66540081274,"d":"RM119,548.67"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R197<1,0,NPER($E$5/12,-$J$3,O198)),\"\")","v":{"v":139.33572625839105,"d":"139"}}]
[null,{"$f":"ROWS($B$19:B199)","v":181},"2027-09-06",{"v":119548.66540081274,"d":"RM119,548.67"},{"v":498.119439170053,"d":"RM498.12"},{"v":634.6322696741129,"d":"RM634.63"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844166,"d":"RM1,507.75"},null,null,{"v":118914.03313113863,"d":"RM118,914.03"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R198<1,0,NPER($E$5/12,-$J$3,O199)),\"\")","v":{"v":138.33572625839105,"d":"138"}}]
[null,{"$f":"ROWS($B$19:B200)","v":182},"2027-10-06",{"v":118914.03313113863,"d":"RM118,914.03"},{"v":495.4751380464109,"d":"RM495.48"},{"v":637.2765707977551,"d":"RM637.28"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844166,"d":"RM1,507.75"},null,null,{"v":118276.75656034087,"d":"RM118,276.76"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R199<1,0,NPER($E$5/12,-$J$3,O200)),\"\")","v":{"v":137.33572625839105,"d":"137"}}]
[null,{"$f":"ROWS($B$19:B201)","v":183},"2027-11-06",{"v":118276.75656034087,"d":"RM118,276.76"},{"v":492.8198190014203,"d":"RM492.82"},{"v":639.9318898427458,"d":"RM639.93"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441662,"d":"RM1,507.75"},null,null,{"v":117636.82467049813,"d":"RM117,636.82"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R200<1,0,NPER($E$5/12,-$J$3,O201)),\"\")","v":{"v":136.33572625839105,"d":"136"}}]
[null,{"$f":"ROWS($B$19:B202)","v":184},"2027-12-06",{"v":117636.82467049813,"d":"RM117,636.82"},{"v":490.15343612707545,"d":"RM490.15"},{"v":642.5982727170906,"d":"RM642.60"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844166,"d":"RM1,507.75"},null,null,{"v":116994.22639778104,"d":"RM116,994.23"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R201<1,0,NPER($E$5/12,-$J$3,O202)),\"\")","v":{"v":135.33572625839105,"d":"135"}}]
[null,{"$f":"ROWS($B$19:B203)","v":185},"2028-01-06",{"v":116994.22639778104,"d":"RM116,994.23"},{"v":487.47594332408767,"d":"RM487.48"},{"v":645.2757655200784,"d":"RM645.28"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844166,"d":"RM1,507.75"},null,null,{"v":116348.95063226095,"d":"RM116,348.95"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R202<1,0,NPER($E$5/12,-$J$3,O203)),\"\")","v":{"v":134.33572625839105,"d":"134"}}]
[null,{"$f":"ROWS($B$19:B204)","v":186},"2028-02-06",{"v":116348.95063226095,"d":"RM116,348.95"},{"v":484.7872943010873,"d":"RM484.79"},{"v":647.9644145430789,"d":"RM647.96"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441662,"d":"RM1,507.75"},null,null,{"v":115700.98621771787,"d":"RM115,700.99"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R203<1,0,NPER($E$5/12,-$J$3,O204)),\"\")","v":{"v":133.33572625839108,"d":"133"}}]
[null,{"$f":"ROWS($B$19:B205)","v":187},"2028-03-06",{"v":115700.98621771787,"d":"RM115,700.99"},{"v":482.0874425738244,"d":"RM482.09"},{"v":650.6642662703414,"d":"RM650.66"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441657,"d":"RM1,507.75"},null,null,{"v":115050.32195144753,"d":"RM115,050.32"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R204<1,0,NPER($E$5/12,-$J$3,O205)),\"\")","v":{"v":132.33572625839105,"d":"132"}}]
[null,{"$f":"ROWS($B$19:B206)","v":188},"2028-04-06",{"v":115050.32195144753,"d":"RM115,050.32"},{"v":479.3763414643647,"d":"RM479.38"},{"v":653.3753673798016,"d":"RM653.38"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441664,"d":"RM1,507.75"},null,null,{"v":114396.94658406773,"d":"RM114,396.95"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R205<1,0,NPER($E$5/12,-$J$3,O206)),\"\")","v":{"v":131.33572625839102,"d":"131"}}]
[null,{"$f":"ROWS($B$19:B207)","v":189},"2028-05-06",{"v":114396.94658406773,"d":"RM114,396.95"},{"v":476.6539441002822,"d":"RM476.65"},{"v":656.0977647438842,"d":"RM656.10"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441664,"d":"RM1,507.75"},null,null,{"v":113740.84881932384,"d":"RM113,740.85"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R206<1,0,NPER($E$5/12,-$J$3,O207)),\"\")","v":{"v":130.33572625839105,"d":"130"}}]
[null,{"$f":"ROWS($B$19:B208)","v":190},"2028-06-06",{"v":113740.84881932384,"d":"RM113,740.85"},{"v":473.9202034138493,"d":"RM473.92"},{"v":658.8315054303167,"d":"RM658.83"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844166,"d":"RM1,507.75"},null,null,{"v":113082.01731389352,"d":"RM113,082.02"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R207<1,0,NPER($E$5/12,-$J$3,O208)),\"\")","v":{"v":129.33572625839102,"d":"129"}}]
[null,{"$f":"ROWS($B$19:B209)","v":191},"2028-07-06",{"v":113082.01731389352,"d":"RM113,082.02"},{"v":471.1750721412229,"d":"RM471.18"},{"v":661.5766367029431,"d":"RM661.58"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844166,"d":"RM1,507.75"},null,null,{"v":112420.44067719058,"d":"RM112,420.44"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R208<1,0,NPER($E$5/12,-$J$3,O209)),\"\")","v":{"v":128.33572625839102,"d":"128"}}]
[null,{"$f":"ROWS($B$19:B210)","v":192},"2028-08-06",{"v":112420.44067719058,"d":"RM112,420.44"},{"v":468.41850282162744,"d":"RM468.42"},{"v":664.3332060225389,"d":"RM664.33"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441664,"d":"RM1,507.75"},null,null,{"v":111756.10747116804,"d":"RM111,756.11"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R209<1,0,NPER($E$5/12,-$J$3,O210)),\"\")","v":{"v":127.33572625839105,"d":"127"}}]
[null,{"$f":"ROWS($B$19:B211)","v":193},"2028-09-06",{"v":111756.10747116804,"d":"RM111,756.11"},{"v":465.6504477965335,"d":"RM465.65"},{"v":667.1012610476325,"d":"RM667.10"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844166,"d":"RM1,507.75"},null,null,{"v":111089.00621012041,"d":"RM111,089.01"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R210<1,0,NPER($E$5/12,-$J$3,O211)),\"\")","v":{"v":126.33572625839105,"d":"126"}}]
[null,{"$f":"ROWS($B$19:B212)","v":194},{"$f":"IF(O211>0,EDATE(C211,1),\"\")","v":"2028-10-06"},{"$f":"IF(C212=\"\",0,O211)","v":{"v":111089.00621012041,"d":"RM111,089.01"}},{"$f":"IFERROR(-IPMT($E$5/12,1,R211,D212),0)","v":{"v":462.87085920883504,"d":"RM462.87"}},{"$f":"IFERROR(-PPMT($E$5/12,1,R211,D212),0)","v":{"v":669.880849635331,"d":"RM669.88"}},{"$nulls":3},{"$f":"IF(C212=\"\",0,$R$7)","v":{"v":375,"d":"RM375.00"}},{"$f":"IF(C212=\"\",0,IF(D212<0.8*$E$3,0,$P$11))","v":{"v":0,"d":"RM0.00"}},{"$f":"IF(C212=\"\",0,E212+F212+I212+J212+K212)","v":{"v":1507.751708844166,"d":"RM1,507.75"}},null,null,{"$f":"IF(C212=\"\",0,D212-F212-I212)","v":{"v":110419.12536048508,"d":"RM110,419.13"}},null,null,{"$f":"IF(NilaiDimasukkan,IF(R211<1,0,NPER($E$5/12,-$J$3,O212)),\"\")","v":{"v":125.33572625839105,"d":"125"}}]
[null,{"$f":"ROWS($B$19:B213)","v":195},"2028-11-06",{"v":110419.12536048508,"d":"RM110,419.13"},{"v":460.0796890020211,"d":"RM460.08"},{"v":672.6720198421447,"d":"RM672.67"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441657,"d":"RM1,507.75"},null,null,{"v":109746.45334064294,"d":"RM109,746.45"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R212<1,0,NPER($E$5/12,-$J$3,O213)),\"\")","v":{"v":124.33572625839105,"d":"124"}}]
[null,{"$f":"ROWS($B$19:B214)","v":196},"2028-12-06",{"v":109746.45334064294,"d":"RM109,746.45"},{"v":457.2768889193456,"d":"RM457.28"},{"v":675.4748199248205,"d":"RM675.47"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441662,"d":"RM1,507.75"},null,null,{"v":109070.97852071813,"d":"RM109,070.98"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R213<1,0,NPER($E$5/12,-$J$3,O214)),\"\")","v":{"v":123.33572625839112,"d":"123"}}]
[null,{"$f":"ROWS($B$19:B215)","v":197},"2029-01-06",{"v":109070.97852071813,"d":"RM109,070.98"},{"v":454.4624105029922,"d":"RM454.46"},{"v":678.2892983411734,"d":"RM678.29"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441657,"d":"RM1,507.75"},null,null,{"v":108392.68922237695,"d":"RM108,392.69"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R214<1,0,NPER($E$5/12,-$J$3,O215)),\"\")","v":{"v":122.33572625839106,"d":"122"}}]
[null,{"$f":"ROWS($B$19:B216)","v":198},"2029-02-06",{"v":108392.68922237695,"d":"RM108,392.69"},{"v":451.6362050932373,"d":"RM451.64"},{"v":681.1155037509287,"d":"RM681.12"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844166,"d":"RM1,507.75"},null,null,{"v":107711.57371862602,"d":"RM107,711.57"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R215<1,0,NPER($E$5/12,-$J$3,O216)),\"\")","v":{"v":121.33572625839105,"d":"121"}}]
[null,{"$f":"ROWS($B$19:B217)","v":199},"2029-03-06",{"v":107711.57371862602,"d":"RM107,711.57"},{"v":448.7982238276084,"d":"RM448.80"},{"v":683.9534850165578,"d":"RM683.95"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441662,"d":"RM1,507.75"},null,null,{"v":107027.62023360947,"d":"RM107,027.62"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R216<1,0,NPER($E$5/12,-$J$3,O217)),\"\")","v":{"v":120.33572625839106,"d":"120"}}]
[null,{"$f":"ROWS($B$19:B218)","v":200},"2029-04-06",{"v":107027.62023360947,"d":"RM107,027.62"},{"v":445.94841764003945,"d":"RM445.95"},{"v":686.8032912041266,"d":"RM686.80"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844166,"d":"RM1,507.75"},null,null,{"v":106340.81694240535,"d":"RM106,340.82"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R217<1,0,NPER($E$5/12,-$J$3,O218)),\"\")","v":{"v":119.33572625839109,"d":"119"}}]
[null,{"$f":"ROWS($B$19:B219)","v":201},"2029-05-06",{"v":106340.81694240535,"d":"RM106,340.82"},{"v":443.08673726002235,"d":"RM443.09"},{"v":689.6649715841437,"d":"RM689.66"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844166,"d":"RM1,507.75"},null,null,{"v":105651.1519708212,"d":"RM105,651.15"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R218<1,0,NPER($E$5/12,-$J$3,O219)),\"\")","v":{"v":118.33572625839109,"d":"118"}}]
[null,{"$f":"ROWS($B$19:B220)","v":202},"2029-06-06",{"v":105651.1519708212,"d":"RM105,651.15"},{"v":440.21313321175495,"d":"RM440.21"},{"v":692.5385756324106,"d":"RM692.54"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441655,"d":"RM1,507.75"},null,null,{"v":104958.61339518879,"d":"RM104,958.61"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R219<1,0,NPER($E$5/12,-$J$3,O220)),\"\")","v":{"v":117.33572625839106,"d":"117"}}]
[null,{"$f":"ROWS($B$19:B221)","v":203},"2029-07-06",{"v":104958.61339518879,"d":"RM104,958.61"},{"v":437.32755581328655,"d":"RM437.33"},{"v":695.4241530308794,"d":"RM695.42"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844166,"d":"RM1,507.75"},null,null,{"v":104263.18924215791,"d":"RM104,263.19"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R220<1,0,NPER($E$5/12,-$J$3,O221)),\"\")","v":{"v":116.33572625839106,"d":"116"}}]
[null,{"$f":"ROWS($B$19:B222)","v":204},"2029-08-06",{"v":104263.18924215791,"d":"RM104,263.19"},{"v":434.42995517565794,"d":"RM434.43"},{"v":698.3217536685081,"d":"RM698.32"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844166,"d":"RM1,507.75"},null,null,{"v":103564.8674884894,"d":"RM103,564.87"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R221<1,0,NPER($E$5/12,-$J$3,O222)),\"\")","v":{"v":115.33572625839105,"d":"115"}}]
[null,{"$f":"ROWS($B$19:B223)","v":205},"2029-09-06",{"v":103564.8674884894,"d":"RM103,564.87"},{"v":431.52028120203914,"d":"RM431.52"},{"v":701.2314276421271,"d":"RM701.23"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441662,"d":"RM1,507.75"},null,null,{"v":102863.63606084728,"d":"RM102,863.64"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R222<1,0,NPER($E$5/12,-$J$3,O223)),\"\")","v":{"v":114.33572625839112,"d":"114"}}]
[null,{"$f":"ROWS($B$19:B224)","v":206},"2029-10-06",{"v":102863.63606084728,"d":"RM102,863.64"},{"v":428.5984835868637,"d":"RM428.60"},{"v":704.1532252573021,"d":"RM704.15"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844166,"d":"RM1,507.75"},null,null,{"v":102159.48283558997,"d":"RM102,159.48"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R223<1,0,NPER($E$5/12,-$J$3,O224)),\"\")","v":{"v":113.33572625839106,"d":"113"}}]
[null,{"$f":"ROWS($B$19:B225)","v":207},"2029-11-06",{"v":102159.48283558997,"d":"RM102,159.48"},{"v":425.6645118149582,"d":"RM425.66"},{"v":707.0871970292078,"d":"RM707.09"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844166,"d":"RM1,507.75"},null,null,{"v":101452.39563856076,"d":"RM101,452.40"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R224<1,0,NPER($E$5/12,-$J$3,O225)),\"\")","v":{"v":112.33572625839106,"d":"112"}}]
[null,{"$f":"ROWS($B$19:B226)","v":208},"2029-12-06",{"v":101452.39563856076,"d":"RM101,452.40"},{"v":422.71831516066976,"d":"RM422.72"},{"v":710.0333936834961,"d":"RM710.03"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844166,"d":"RM1,507.75"},null,null,{"v":100742.36224487727,"d":"RM100,742.36"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R225<1,0,NPER($E$5/12,-$J$3,O226)),\"\")","v":{"v":111.33572625839106,"d":"111"}}]
[null,{"$f":"ROWS($B$19:B227)","v":209},"2030-01-06",{"v":100742.36224487727,"d":"RM100,742.36"},{"v":419.7598426869886,"d":"RM419.76"},{"v":712.9918661571775,"d":"RM712.99"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844166,"d":"RM1,507.75"},null,null,{"v":100029.3703787201,"d":"RM100,029.37"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R226<1,0,NPER($E$5/12,-$J$3,O227)),\"\")","v":{"v":110.33572625839106,"d":"110"}}]
[null,{"$f":"ROWS($B$19:B228)","v":210},"2030-02-06",{"v":100029.3703787201,"d":"RM100,029.37"},{"v":416.78904324466697,"d":"RM416.79"},{"v":715.9626655994989,"d":"RM715.96"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844166,"d":"RM1,507.75"},null,null,{"v":99313.4077131206,"d":"RM99,313.41"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R227<1,0,NPER($E$5/12,-$J$3,O228)),\"\")","v":{"v":109.3357262583911,"d":"109"}}]
[null,{"$f":"ROWS($B$19:B229)","v":211},"2030-03-06",{"v":99313.4077131206,"d":"RM99,313.41"},{"v":413.80586547133584,"d":"RM413.81"},{"v":718.94584337283,"d":"RM718.95"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844166,"d":"RM1,507.75"},null,null,{"v":98594.46186974777,"d":"RM98,594.46"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R228<1,0,NPER($E$5/12,-$J$3,O229)),\"\")","v":{"v":108.33572625839106,"d":"108"}}]
[null,{"$f":"ROWS($B$19:B230)","v":212},"2030-04-06",{"v":98594.46186974777,"d":"RM98,594.46"},{"v":410.8102577906157,"d":"RM410.81"},{"v":721.9414510535504,"d":"RM721.94"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441662,"d":"RM1,507.75"},null,null,{"v":97872.52041869421,"d":"RM97,872.52"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R229<1,0,NPER($E$5/12,-$J$3,O230)),\"\")","v":{"v":107.33572625839109,"d":"107"}}]
[null,{"$f":"ROWS($B$19:B231)","v":213},"2030-05-06",{"v":97872.52041869421,"d":"RM97,872.52"},{"v":407.80216841122586,"d":"RM407.80"},{"v":724.9495404329399,"d":"RM724.95"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441657,"d":"RM1,507.75"},null,null,{"v":97147.57087826128,"d":"RM97,147.57"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R230<1,0,NPER($E$5/12,-$J$3,O231)),\"\")","v":{"v":106.3357262583911,"d":"106"}}]
[null,{"$f":"ROWS($B$19:B232)","v":214},"2030-06-06",{"v":97147.57087826128,"d":"RM97,147.57"},{"v":404.7815453260886,"d":"RM404.78"},{"v":727.970163518077,"d":"RM727.97"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441655,"d":"RM1,507.75"},null,null,{"v":96419.6007147432,"d":"RM96,419.60"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R231<1,0,NPER($E$5/12,-$J$3,O232)),\"\")","v":{"v":105.33572625839109,"d":"105"}}]
[null,{"$f":"ROWS($B$19:B233)","v":215},"2030-07-06",{"v":96419.6007147432,"d":"RM96,419.60"},{"v":401.74833631142997,"d":"RM401.75"},{"v":731.0033725327359,"d":"RM731.00"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844166,"d":"RM1,507.75"},null,null,{"v":95688.59734221046,"d":"RM95,688.60"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R232<1,0,NPER($E$5/12,-$J$3,O233)),\"\")","v":{"v":104.33572625839109,"d":"104"}}]
[null,{"$f":"ROWS($B$19:B234)","v":216},"2030-08-06",{"v":95688.59734221046,"d":"RM95,688.60"},{"v":398.7024889258769,"d":"RM398.70"},{"v":734.0492199182888,"d":"RM734.05"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441657,"d":"RM1,507.75"},null,null,{"v":94954.54812229217,"d":"RM94,954.55"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R233<1,0,NPER($E$5/12,-$J$3,O234)),\"\")","v":{"v":103.33572625839109,"d":"103"}}]
[null,{"$f":"ROWS($B$19:B235)","v":217},"2030-09-06",{"v":94954.54812229217,"d":"RM94,954.55"},{"v":395.6439505095507,"d":"RM395.64"},{"v":737.1077583346149,"d":"RM737.11"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441655,"d":"RM1,507.75"},null,null,{"v":94217.44036395755,"d":"RM94,217.44"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R234<1,0,NPER($E$5/12,-$J$3,O235)),\"\")","v":{"v":102.33572625839108,"d":"102"}}]
[null,{"$f":"ROWS($B$19:B236)","v":218},"2030-10-06",{"v":94217.44036395755,"d":"RM94,217.44"},{"v":392.5726681831564,"d":"RM392.57"},{"v":740.1790406610094,"d":"RM740.18"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441657,"d":"RM1,507.75"},null,null,{"v":93477.26132329654,"d":"RM93,477.26"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R235<1,0,NPER($E$5/12,-$J$3,O236)),\"\")","v":{"v":101.3357262583911,"d":"101"}}]
[null,{"$f":"ROWS($B$19:B237)","v":219},"2030-11-06",{"v":93477.26132329654,"d":"RM93,477.26"},{"v":389.4885888470689,"d":"RM389.49"},{"v":743.2631199970967,"d":"RM743.26"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441657,"d":"RM1,507.75"},null,null,{"v":92733.99820329944,"d":"RM92,734.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R236<1,0,NPER($E$5/12,-$J$3,O237)),\"\")","v":{"v":100.33572625839108,"d":"100"}}]
[null,{"$f":"ROWS($B$19:B238)","v":220},"2030-12-06",{"v":92733.99820329944,"d":"RM92,734.00"},{"v":386.39165918041436,"d":"RM386.39"},{"v":746.3600496637515,"d":"RM746.36"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844166,"d":"RM1,507.75"},null,null,{"v":91987.6381536357,"d":"RM91,987.64"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R237<1,0,NPER($E$5/12,-$J$3,O238)),\"\")","v":{"v":99.33572625839109,"d":"99"}}]
[null,{"$f":"ROWS($B$19:B239)","v":221},"2031-01-06",{"v":91987.6381536357,"d":"RM91,987.64"},{"v":383.2818256401487,"d":"RM383.28"},{"v":749.469883204017,"d":"RM749.47"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441657,"d":"RM1,507.75"},null,null,{"v":91238.16827043168,"d":"RM91,238.17"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R238<1,0,NPER($E$5/12,-$J$3,O239)),\"\")","v":{"v":98.3357262583911,"d":"98"}}]
[null,{"$f":"ROWS($B$19:B240)","v":222},"2031-02-06",{"v":91238.16827043168,"d":"RM91,238.17"},{"v":380.159034460132,"d":"RM380.16"},{"v":752.5926743840337,"d":"RM752.59"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441657,"d":"RM1,507.75"},null,null,{"v":90485.57559604764,"d":"RM90,485.58"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R239<1,0,NPER($E$5/12,-$J$3,O240)),\"\")","v":{"v":97.33572625839109,"d":"97"}}]
[null,{"$f":"ROWS($B$19:B241)","v":223},"2031-03-06",{"v":90485.57559604764,"d":"RM90,485.58"},{"v":377.0232316501985,"d":"RM377.02"},{"v":755.7284771939671,"d":"RM755.73"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441657,"d":"RM1,507.75"},null,null,{"v":89729.84711885366,"d":"RM89,729.85"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R240<1,0,NPER($E$5/12,-$J$3,O241)),\"\")","v":{"v":96.33572625839108,"d":"96"}}]
[null,{"$f":"ROWS($B$19:B242)","v":224},"2031-04-06",{"v":89729.84711885366,"d":"RM89,729.85"},{"v":373.8743629952236,"d":"RM373.87"},{"v":758.8773458489421,"d":"RM758.88"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441657,"d":"RM1,507.75"},null,null,{"v":88970.96977300472,"d":"RM88,970.97"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R241<1,0,NPER($E$5/12,-$J$3,O242)),\"\")","v":{"v":95.33572625839106,"d":"95"}}]
[null,{"$f":"ROWS($B$19:B243)","v":225},"2031-05-06",{"v":88970.96977300472,"d":"RM88,970.97"},{"v":370.71237405418634,"d":"RM370.71"},{"v":762.0393347899795,"d":"RM762.04"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844166,"d":"RM1,507.75"},null,null,{"v":88208.93043821474,"d":"RM88,208.93"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R242<1,0,NPER($E$5/12,-$J$3,O243)),\"\")","v":{"v":94.33572625839109,"d":"94"}}]
[null,{"$f":"ROWS($B$19:B244)","v":226},"2031-06-06",{"v":88208.93043821474,"d":"RM88,208.93"},{"v":367.5372101592281,"d":"RM367.54"},{"v":765.2144986849374,"d":"RM765.21"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441655,"d":"RM1,507.75"},null,null,{"v":87443.71593952981,"d":"RM87,443.72"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R243<1,0,NPER($E$5/12,-$J$3,O244)),\"\")","v":{"v":93.33572625839105,"d":"93"}}]
[null,{"$f":"ROWS($B$19:B245)","v":227},"2031-07-06",{"v":87443.71593952981,"d":"RM87,443.72"},{"v":364.34881641470747,"d":"RM364.35"},{"v":768.4028924294586,"d":"RM768.40"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844166,"d":"RM1,507.75"},null,null,{"v":86675.31304710035,"d":"RM86,675.31"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R244<1,0,NPER($E$5/12,-$J$3,O245)),\"\")","v":{"v":92.3357262583911,"d":"92"}}]
[null,{"$f":"ROWS($B$19:B246)","v":228},"2031-08-06",{"v":86675.31304710035,"d":"RM86,675.31"},{"v":361.1471376962515,"d":"RM361.15"},{"v":771.6045711479142,"d":"RM771.60"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441657,"d":"RM1,507.75"},null,null,{"v":85903.70847595244,"d":"RM85,903.71"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R245<1,0,NPER($E$5/12,-$J$3,O246)),\"\")","v":{"v":91.3357262583911,"d":"91"}}]
[null,{"$f":"ROWS($B$19:B247)","v":229},"2031-09-06",{"v":85903.70847595244,"d":"RM85,903.71"},{"v":357.93211864980185,"d":"RM357.93"},{"v":774.8195901943637,"d":"RM774.82"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441655,"d":"RM1,507.75"},null,null,{"v":85128.88888575808,"d":"RM85,128.89"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R246<1,0,NPER($E$5/12,-$J$3,O247)),\"\")","v":{"v":90.33572625839106,"d":"90"}}]
[null,{"$f":"ROWS($B$19:B248)","v":230},"2031-10-06",{"v":85128.88888575808,"d":"RM85,128.89"},{"v":354.7037036906586,"d":"RM354.70"},{"v":778.0480051535072,"d":"RM778.05"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844166,"d":"RM1,507.75"},null,null,{"v":84350.84088060456,"d":"RM84,350.84"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R247<1,0,NPER($E$5/12,-$J$3,O248)),\"\")","v":{"v":89.33572625839106,"d":"89"}}]
[null,{"$f":"ROWS($B$19:B249)","v":231},"2031-11-06",{"v":84350.84088060456,"d":"RM84,350.84"},{"v":351.461837002519,"d":"RM351.46"},{"v":781.2898718416469,"d":"RM781.29"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844166,"d":"RM1,507.75"},null,null,{"v":83569.55100876292,"d":"RM83,569.55"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R248<1,0,NPER($E$5/12,-$J$3,O249)),\"\")","v":{"v":88.33572625839109,"d":"88"}}]
[null,{"$f":"ROWS($B$19:B250)","v":232},"2031-12-06",{"v":83569.55100876292,"d":"RM83,569.55"},{"v":348.20646253651216,"d":"RM348.21"},{"v":784.5452463076535,"d":"RM784.55"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441657,"d":"RM1,507.75"},null,null,{"v":82785.00576245527,"d":"RM82,785.01"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R249<1,0,NPER($E$5/12,-$J$3,O250)),\"\")","v":{"v":87.33572625839109,"d":"87"}}]
[null,{"$f":"ROWS($B$19:B251)","v":233},"2032-01-06",{"v":82785.00576245527,"d":"RM82,785.01"},{"v":344.9375240102303,"d":"RM344.94"},{"v":787.8141848339353,"d":"RM787.81"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441655,"d":"RM1,507.75"},null,null,{"v":81997.19157762134,"d":"RM81,997.19"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R250<1,0,NPER($E$5/12,-$J$3,O251)),\"\")","v":{"v":86.3357262583911,"d":"86"}}]
[null,{"$f":"ROWS($B$19:B252)","v":234},"2032-02-06",{"v":81997.19157762134,"d":"RM81,997.19"},{"v":341.6549649067556,"d":"RM341.65"},{"v":791.0967439374101,"d":"RM791.10"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441657,"d":"RM1,507.75"},null,null,{"v":81206.09483368394,"d":"RM81,206.09"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R251<1,0,NPER($E$5/12,-$J$3,O252)),\"\")","v":{"v":85.33572625839109,"d":"85"}}]
[null,{"$f":"ROWS($B$19:B253)","v":235},"2032-03-06",{"v":81206.09483368394,"d":"RM81,206.09"},{"v":338.3587284736831,"d":"RM338.36"},{"v":794.392980370483,"d":"RM794.39"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844166,"d":"RM1,507.75"},null,null,{"v":80411.70185331345,"d":"RM80,411.70"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R252<1,0,NPER($E$5/12,-$J$3,O253)),\"\")","v":{"v":84.33572625839109,"d":"84"}}]
[null,{"$f":"ROWS($B$19:B254)","v":236},"2032-04-06",{"v":80411.70185331345,"d":"RM80,411.70"},{"v":335.0487577221394,"d":"RM335.05"},{"v":797.7029511220265,"d":"RM797.70"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844166,"d":"RM1,507.75"},null,null,{"v":79613.99890219142,"d":"RM79,614.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R253<1,0,NPER($E$5/12,-$J$3,O254)),\"\")","v":{"v":83.33572625839113,"d":"83"}}]
[null,{"$f":"ROWS($B$19:B255)","v":237},"2032-05-06",{"v":79613.99890219142,"d":"RM79,614.00"},{"v":331.7249954257976,"d":"RM331.72"},{"v":801.0267134183678,"d":"RM801.03"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441655,"d":"RM1,507.75"},null,null,{"v":78812.97218877306,"d":"RM78,812.97"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R254<1,0,NPER($E$5/12,-$J$3,O255)),\"\")","v":{"v":82.33572625839109,"d":"82"}}]
[null,{"$f":"ROWS($B$19:B256)","v":238},"2032-06-06",{"v":78812.97218877306,"d":"RM78,812.97"},{"v":328.38738411988777,"d":"RM328.39"},{"v":804.3643247242783,"d":"RM804.36"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844166,"d":"RM1,507.75"},null,null,{"v":78008.60786404878,"d":"RM78,008.61"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R255<1,0,NPER($E$5/12,-$J$3,O256)),\"\")","v":{"v":81.3357262583911,"d":"81"}}]
[null,{"$f":"ROWS($B$19:B257)","v":239},"2032-07-06",{"v":78008.60786404878,"d":"RM78,008.61"},{"v":325.03586610020324,"d":"RM325.04"},{"v":807.7158427439625,"d":"RM807.72"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441657,"d":"RM1,507.75"},null,null,{"v":77200.89202130483,"d":"RM77,200.89"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R256<1,0,NPER($E$5/12,-$J$3,O257)),\"\")","v":{"v":80.33572625839112,"d":"80"}}]
[null,{"$f":"ROWS($B$19:B258)","v":240},"2032-08-06",{"v":77200.89202130483,"d":"RM77,200.89"},{"v":321.67038342210344,"d":"RM321.67"},{"v":811.0813254220623,"d":"RM811.08"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441657,"d":"RM1,507.75"},null,null,{"v":76389.81069588277,"d":"RM76,389.81"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R257<1,0,NPER($E$5/12,-$J$3,O258)),\"\")","v":{"v":79.3357262583911,"d":"79"}}]
[null,{"$f":"ROWS($B$19:B259)","v":241},"2032-09-06",{"v":76389.81069588277,"d":"RM76,389.81"},{"v":318.29087789951154,"d":"RM318.29"},{"v":814.4608309446544,"d":"RM814.46"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844166,"d":"RM1,507.75"},null,null,{"v":75575.34986493812,"d":"RM75,575.35"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R258<1,0,NPER($E$5/12,-$J$3,O259)),\"\")","v":{"v":78.33572625839115,"d":"78"}}]
[null,{"$f":"ROWS($B$19:B260)","v":242},"2032-10-06",{"v":75575.34986493812,"d":"RM75,575.35"},{"v":314.89729110390886,"d":"RM314.90"},{"v":817.8544177402567,"d":"RM817.85"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441655,"d":"RM1,507.75"},null,null,{"v":74757.49544719787,"d":"RM74,757.50"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R259<1,0,NPER($E$5/12,-$J$3,O260)),\"\")","v":{"v":77.33572625839113,"d":"77"}}]
[null,{"$f":"ROWS($B$19:B261)","v":243},"2032-11-06",{"v":74757.49544719787,"d":"RM74,757.50"},{"v":311.48956436332446,"d":"RM311.49"},{"v":821.2621444808414,"d":"RM821.26"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844166,"d":"RM1,507.75"},null,null,{"v":73936.23330271702,"d":"RM73,936.23"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R260<1,0,NPER($E$5/12,-$J$3,O261)),\"\")","v":{"v":76.33572625839112,"d":"76"}}]
[null,{"$f":"ROWS($B$19:B262)","v":244},"2032-12-06",{"v":73936.23330271702,"d":"RM73,936.23"},{"v":308.06763876132095,"d":"RM308.07"},{"v":824.684070082845,"d":"RM824.68"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844166,"d":"RM1,507.75"},null,null,{"v":73111.54923263418,"d":"RM73,111.55"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R261<1,0,NPER($E$5/12,-$J$3,O262)),\"\")","v":{"v":75.33572625839116,"d":"75"}}]
[null,{"$f":"ROWS($B$19:B263)","v":245},"2033-01-06",{"v":73111.54923263418,"d":"RM73,111.55"},{"v":304.6314551359757,"d":"RM304.63"},{"v":828.1202537081896,"d":"RM828.12"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441653,"d":"RM1,507.75"},null,null,{"v":72283.428978926,"d":"RM72,283.43"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R262<1,0,NPER($E$5/12,-$J$3,O263)),\"\")","v":{"v":74.33572625839113,"d":"74"}}]
[null,{"$f":"ROWS($B$19:B264)","v":246},"2033-02-06",{"v":72283.428978926,"d":"RM72,283.43"},{"v":301.1809540788583,"d":"RM301.18"},{"v":831.5707547653074,"d":"RM831.57"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441657,"d":"RM1,507.75"},null,null,{"v":71451.85822416068,"d":"RM71,451.86"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R263<1,0,NPER($E$5/12,-$J$3,O264)),\"\")","v":{"v":73.33572625839116,"d":"73"}}]
[null,{"$f":"ROWS($B$19:B265)","v":247},"2033-03-06",{"v":71451.85822416068,"d":"RM71,451.86"},{"v":297.71607593400284,"d":"RM297.72"},{"v":835.0356329101625,"d":"RM835.04"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441653,"d":"RM1,507.75"},null,null,{"v":70616.82259125051,"d":"RM70,616.82"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R264<1,0,NPER($E$5/12,-$J$3,O265)),\"\")","v":{"v":72.33572625839113,"d":"72"}}]
[null,{"$f":"ROWS($B$19:B266)","v":248},"2033-04-06",{"v":70616.82259125051,"d":"RM70,616.82"},{"v":294.23676079687715,"d":"RM294.24"},{"v":838.5149480472884,"d":"RM838.51"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441655,"d":"RM1,507.75"},null,null,{"v":69778.30764320322,"d":"RM69,778.31"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R265<1,0,NPER($E$5/12,-$J$3,O266)),\"\")","v":{"v":71.33572625839116,"d":"71"}}]
[null,{"$f":"ROWS($B$19:B267)","v":249},"2033-05-06",{"v":69778.30764320322,"d":"RM69,778.31"},{"v":290.7429485133468,"d":"RM290.74"},{"v":842.0087603308184,"d":"RM842.01"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441653,"d":"RM1,507.75"},null,null,{"v":68936.2988828724,"d":"RM68,936.30"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R266<1,0,NPER($E$5/12,-$J$3,O267)),\"\")","v":{"v":70.33572625839112,"d":"70"}}]
[null,{"$f":"ROWS($B$19:B268)","v":250},"2033-06-06",{"v":68936.2988828724,"d":"RM68,936.30"},{"v":287.234578678635,"d":"RM287.23"},{"v":845.5171301655307,"d":"RM845.52"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441657,"d":"RM1,507.75"},null,null,{"v":68090.78175270687,"d":"RM68,090.78"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R267<1,0,NPER($E$5/12,-$J$3,O268)),\"\")","v":{"v":69.33572625839113,"d":"69"}}]
[null,{"$f":"ROWS($B$19:B269)","v":251},"2033-07-06",{"v":68090.78175270687,"d":"RM68,090.78"},{"v":283.71159063627863,"d":"RM283.71"},{"v":849.0401182078867,"d":"RM849.04"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441655,"d":"RM1,507.75"},null,null,{"v":67241.74163449898,"d":"RM67,241.74"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R268<1,0,NPER($E$5/12,-$J$3,O269)),\"\")","v":{"v":68.33572625839112,"d":"68"}}]
[null,{"$f":"ROWS($B$19:B270)","v":252},"2033-08-06",{"v":67241.74163449898,"d":"RM67,241.74"},{"v":280.1739234770791,"d":"RM280.17"},{"v":852.5777853670862,"d":"RM852.58"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441653,"d":"RM1,507.75"},null,null,{"v":66389.16384913189,"d":"RM66,389.16"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R269<1,0,NPER($E$5/12,-$J$3,O270)),\"\")","v":{"v":67.33572625839109,"d":"67"}}]
[null,{"$f":"ROWS($B$19:B271)","v":253},"2033-09-06",{"v":66389.16384913189,"d":"RM66,389.16"},{"v":276.62151603804955,"d":"RM276.62"},{"v":856.1301928061163,"d":"RM856.13"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844166,"d":"RM1,507.75"},null,null,{"v":65533.03365632577,"d":"RM65,533.03"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R270<1,0,NPER($E$5/12,-$J$3,O271)),\"\")","v":{"v":66.33572625839115,"d":"66"}}]
[null,{"$f":"ROWS($B$19:B272)","v":254},"2033-10-06",{"v":65533.03365632577,"d":"RM65,533.03"},{"v":273.0543069013574,"d":"RM273.05"},{"v":859.6974019428079,"d":"RM859.70"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441653,"d":"RM1,507.75"},null,null,{"v":64673.336254382964,"d":"RM64,673.34"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R271<1,0,NPER($E$5/12,-$J$3,O272)),\"\")","v":{"v":65.33572625839113,"d":"65"}}]
[null,{"$f":"ROWS($B$19:B273)","v":255},"2033-11-06",{"v":64673.336254382964,"d":"RM64,673.34"},{"v":269.47223439326234,"d":"RM269.47"},{"v":863.2794744509031,"d":"RM863.28"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441655,"d":"RM1,507.75"},null,null,{"v":63810.05677993206,"d":"RM63,810.06"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R272<1,0,NPER($E$5/12,-$J$3,O273)),\"\")","v":{"v":64.33572625839115,"d":"64"}}]
[null,{"$f":"ROWS($B$19:B274)","v":256},"2033-12-06",{"v":63810.05677993206,"d":"RM63,810.06"},{"v":265.87523658305025,"d":"RM265.88"},{"v":866.8764722611148,"d":"RM866.88"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844165,"d":"RM1,507.75"},null,null,{"v":62943.18030767095,"d":"RM62,943.18"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R273<1,0,NPER($E$5/12,-$J$3,O274)),\"\")","v":{"v":63.33572625839113,"d":"63"}}]
[null,{"$f":"ROWS($B$19:B275)","v":257},"2034-01-06",{"v":62943.18030767095,"d":"RM62,943.18"},{"v":262.26325128196225,"d":"RM262.26"},{"v":870.488457562203,"d":"RM870.49"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441653,"d":"RM1,507.75"},null,null,{"v":62072.69185010874,"d":"RM62,072.69"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R274<1,0,NPER($E$5/12,-$J$3,O275)),\"\")","v":{"v":62.33572625839109,"d":"62"}}]
[null,{"$f":"ROWS($B$19:B276)","v":258},{"$f":"IF(O275>0,EDATE(C275,1),\"\")","v":"2034-02-06"},{"$f":"IF(C276=\"\",0,O275)","v":{"v":62072.69185010874,"d":"RM62,072.69"}},{"$f":"IFERROR(-IPMT($E$5/12,1,R275,D276),0)","v":{"v":258.63621604211977,"d":"RM258.64"}},{"$f":"IFERROR(-PPMT($E$5/12,1,R275,D276),0)","v":{"v":874.1154928020462,"d":"RM874.12"}},{"$nulls":3},{"$f":"IF(C276=\"\",0,$R$7)","v":{"v":375,"d":"RM375.00"}},{"$f":"IF(C276=\"\",0,IF(D276<0.8*$E$3,0,$P$11))","v":{"v":0,"d":"RM0.00"}},{"$f":"IF(C276=\"\",0,E276+F276+I276+J276+K276)","v":{"v":1507.751708844166,"d":"RM1,507.75"}},null,null,{"$f":"IF(C276=\"\",0,D276-F276-I276)","v":{"v":61198.576357306694,"d":"RM61,198.58"}},null,null,{"$f":"IF(NilaiDimasukkan,IF(R275<1,0,NPER($E$5/12,-$J$3,O276)),\"\")","v":{"v":61.3357262583911,"d":"61"}}]
[null,{"$f":"ROWS($B$19:B277)","v":259},"2034-03-06",{"v":61198.576357306694,"d":"RM61,198.58"},{"v":254.99406815544455,"d":"RM254.99"},{"v":877.7576406887214,"d":"RM877.76"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844166,"d":"RM1,507.75"},null,null,{"v":60320.81871661797,"d":"RM60,320.82"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R276<1,0,NPER($E$5/12,-$J$3,O277)),\"\")","v":{"v":60.33572625839113,"d":"60"}}]
[null,{"$f":"ROWS($B$19:B278)","v":260},"2034-04-06",{"v":60320.81871661797,"d":"RM60,320.82"},{"v":251.33674465257485,"d":"RM251.34"},{"v":881.4149641915903,"d":"RM881.41"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441653,"d":"RM1,507.75"},null,null,{"v":59439.40375242638,"d":"RM59,439.40"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R277<1,0,NPER($E$5/12,-$J$3,O278)),\"\")","v":{"v":59.33572625839113,"d":"59"}}]
[null,{"$f":"ROWS($B$19:B279)","v":261},"2034-05-06",{"v":59439.40375242638,"d":"RM59,439.40"},{"v":247.66418230177655,"d":"RM247.66"},{"v":885.0875265423884,"d":"RM885.09"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844165,"d":"RM1,507.75"},null,null,{"v":58554.31622588399,"d":"RM58,554.32"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R278<1,0,NPER($E$5/12,-$J$3,O279)),\"\")","v":{"v":58.3357262583911,"d":"58"}}]
[null,{"$f":"ROWS($B$19:B280)","v":262},"2034-06-06",{"v":58554.31622588399,"d":"RM58,554.32"},{"v":243.97631760784998,"d":"RM243.98"},{"v":888.7753912363158,"d":"RM888.78"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844166,"d":"RM1,507.75"},null,null,{"v":57665.54083464767,"d":"RM57,665.54"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R279<1,0,NPER($E$5/12,-$J$3,O280)),\"\")","v":{"v":57.335726258391084,"d":"57"}}]
[null,{"$f":"ROWS($B$19:B281)","v":263},"2034-07-06",{"v":57665.54083464767,"d":"RM57,665.54"},{"v":240.27308681103193,"d":"RM240.27"},{"v":892.4786220331339,"d":"RM892.48"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844166,"d":"RM1,507.75"},null,null,{"v":56773.06221261453,"d":"RM56,773.06"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R280<1,0,NPER($E$5/12,-$J$3,O281)),\"\")","v":{"v":56.33572625839113,"d":"56"}}]
[null,{"$f":"ROWS($B$19:B282)","v":264},"2034-08-06",{"v":56773.06221261453,"d":"RM56,773.06"},{"v":236.55442588589392,"d":"RM236.55"},{"v":896.1972829582713,"d":"RM896.20"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441653,"d":"RM1,507.75"},null,null,{"v":55876.86492965626,"d":"RM55,876.86"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R281<1,0,NPER($E$5/12,-$J$3,O282)),\"\")","v":{"v":55.33572625839111,"d":"55"}}]
[null,{"$f":"ROWS($B$19:B283)","v":265},"2034-09-06",{"v":55876.86492965626,"d":"RM55,876.86"},{"v":232.82027054023442,"d":"RM232.82"},{"v":899.9314383039309,"d":"RM899.93"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441653,"d":"RM1,507.75"},null,null,{"v":54976.93349135233,"d":"RM54,976.93"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R282<1,0,NPER($E$5/12,-$J$3,O283)),\"\")","v":{"v":54.33572625839113,"d":"54"}}]
[null,{"$f":"ROWS($B$19:B284)","v":266},"2034-10-06",{"v":54976.93349135233,"d":"RM54,976.93"},{"v":229.07055621396805,"d":"RM229.07"},{"v":903.6811526301971,"d":"RM903.68"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844165,"d":"RM1,507.75"},null,null,{"v":54073.25233872213,"d":"RM54,073.25"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R283<1,0,NPER($E$5/12,-$J$3,O284)),\"\")","v":{"v":53.33572625839111,"d":"53"}}]
[null,{"$f":"ROWS($B$19:B285)","v":267},"2034-11-06",{"v":54073.25233872213,"d":"RM54,073.25"},{"v":225.30521807800886,"d":"RM225.31"},{"v":907.4464907661566,"d":"RM907.45"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441655,"d":"RM1,507.75"},null,null,{"v":53165.80584795598,"d":"RM53,165.81"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R284<1,0,NPER($E$5/12,-$J$3,O285)),\"\")","v":{"v":52.33572625839111,"d":"52"}}]
[null,{"$f":"ROWS($B$19:B286)","v":268},"2034-12-06",{"v":53165.80584795598,"d":"RM53,165.81"},{"v":221.5241910331499,"d":"RM221.52"},{"v":911.2275178110153,"d":"RM911.23"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441653,"d":"RM1,507.75"},null,null,{"v":52254.57833014496,"d":"RM52,254.58"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R285<1,0,NPER($E$5/12,-$J$3,O286)),\"\")","v":{"v":51.33572625839111,"d":"51"}}]
[null,{"$f":"ROWS($B$19:B287)","v":269},"2035-01-06",{"v":52254.57833014496,"d":"RM52,254.58"},{"v":217.7274097089373,"d":"RM217.73"},{"v":915.024299135228,"d":"RM915.02"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441653,"d":"RM1,507.75"},null,null,{"v":51339.554031009735,"d":"RM51,339.55"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R286<1,0,NPER($E$5/12,-$J$3,O287)),\"\")","v":{"v":50.33572625839109,"d":"50"}}]
[null,{"$f":"ROWS($B$19:B288)","v":270},"2035-02-06",{"v":51339.554031009735,"d":"RM51,339.55"},{"v":213.91480846254055,"d":"RM213.91"},{"v":918.8369003816252,"d":"RM918.84"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441657,"d":"RM1,507.75"},null,null,{"v":50420.71713062811,"d":"RM50,420.72"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R287<1,0,NPER($E$5/12,-$J$3,O288)),\"\")","v":{"v":49.335726258391084,"d":"49"}}]
[null,{"$f":"ROWS($B$19:B289)","v":271},"2035-03-06",{"v":50420.71713062811,"d":"RM50,420.72"},{"v":210.0863213776171,"d":"RM210.09"},{"v":922.6653874665487,"d":"RM922.67"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844166,"d":"RM1,507.75"},null,null,{"v":49498.05174316156,"d":"RM49,498.05"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R288<1,0,NPER($E$5/12,-$J$3,O289)),\"\")","v":{"v":48.335726258391084,"d":"48"}}]
[null,{"$f":"ROWS($B$19:B290)","v":272},"2035-04-06",{"v":49498.05174316156,"d":"RM49,498.05"},{"v":206.24188226317315,"d":"RM206.24"},{"v":926.5098265809926,"d":"RM926.51"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441657,"d":"RM1,507.75"},null,null,{"v":48571.541916580565,"d":"RM48,571.54"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R289<1,0,NPER($E$5/12,-$J$3,O290)),\"\")","v":{"v":47.33572625839109,"d":"47"}}]
[null,{"$f":"ROWS($B$19:B291)","v":273},"2035-05-06",{"v":48571.541916580565,"d":"RM48,571.54"},{"v":202.381424652419,"d":"RM202.38"},{"v":930.3702841917466,"d":"RM930.37"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441655,"d":"RM1,507.75"},null,null,{"v":47641.17163238882,"d":"RM47,641.17"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R290<1,0,NPER($E$5/12,-$J$3,O291)),\"\")","v":{"v":46.3357262583911,"d":"46"}}]
[null,{"$f":"ROWS($B$19:B292)","v":274},"2035-06-06",{"v":47641.17163238882,"d":"RM47,641.17"},{"v":198.50488180162006,"d":"RM198.50"},{"v":934.2468270425454,"d":"RM934.25"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441655,"d":"RM1,507.75"},null,null,{"v":46706.92480534627,"d":"RM46,706.92"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R291<1,0,NPER($E$5/12,-$J$3,O292)),\"\")","v":{"v":45.33572625839107,"d":"45"}}]
[null,{"$f":"ROWS($B$19:B293)","v":275},"2035-07-06",{"v":46706.92480534627,"d":"RM46,706.92"},{"v":194.61218668894284,"d":"RM194.61"},{"v":938.1395221552234,"d":"RM938.14"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441662,"d":"RM1,507.75"},null,null,{"v":45768.78528319105,"d":"RM45,768.79"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R292<1,0,NPER($E$5/12,-$J$3,O293)),\"\")","v":{"v":44.335726258391134,"d":"44"}}]
[null,{"$f":"ROWS($B$19:B294)","v":276},"2035-08-06",{"v":45768.78528319105,"d":"RM45,768.79"},{"v":190.70327201329607,"d":"RM190.70"},{"v":942.0484368308687,"d":"RM942.05"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441648,"d":"RM1,507.75"},null,null,{"v":44826.73684636018,"d":"RM44,826.74"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R293<1,0,NPER($E$5/12,-$J$3,O294)),\"\")","v":{"v":43.335726258391105,"d":"43"}}]
[null,{"$f":"ROWS($B$19:B295)","v":277},"2035-09-06",{"v":44826.73684636018,"d":"RM44,826.74"},{"v":186.77807019316742,"d":"RM186.78"},{"v":945.9736386509978,"d":"RM945.97"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441653,"d":"RM1,507.75"},null,null,{"v":43880.763207709184,"d":"RM43,880.76"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R294<1,0,NPER($E$5/12,-$J$3,O295)),\"\")","v":{"v":42.33572625839112,"d":"42"}}]
[null,{"$f":"ROWS($B$19:B296)","v":278},"2035-10-06",{"v":43880.763207709184,"d":"RM43,880.76"},{"v":182.83651336545492,"d":"RM182.84"},{"v":949.91519547871,"d":"RM949.92"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441648,"d":"RM1,507.75"},null,null,{"v":42930.848012230475,"d":"RM42,930.85"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R295<1,0,NPER($E$5/12,-$J$3,O296)),\"\")","v":{"v":41.3357262583911,"d":"41"}}]
[null,{"$f":"ROWS($B$19:B297)","v":279},"2035-11-06",{"v":42930.848012230475,"d":"RM42,930.85"},{"v":178.87853338429363,"d":"RM178.88"},{"v":953.873175459872,"d":"RM953.87"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441655,"d":"RM1,507.75"},null,null,{"v":41976.974836770605,"d":"RM41,976.97"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R296<1,0,NPER($E$5/12,-$J$3,O297)),\"\")","v":{"v":40.33572625839111,"d":"40"}}]
[null,{"$f":"ROWS($B$19:B298)","v":280},"2035-12-06",{"v":41976.974836770605,"d":"RM41,976.97"},{"v":174.90406181987754,"d":"RM174.90"},{"v":957.8476470242878,"d":"RM957.85"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441653,"d":"RM1,507.75"},null,null,{"v":41019.127189746316,"d":"RM41,019.13"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R297<1,0,NPER($E$5/12,-$J$3,O298)),\"\")","v":{"v":39.335726258391105,"d":"39"}}]
[null,{"$f":"ROWS($B$19:B299)","v":281},"2036-01-06",{"v":41019.127189746316,"d":"RM41,019.13"},{"v":170.9130299572763,"d":"RM170.91"},{"v":961.8386788868889,"d":"RM961.84"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441653,"d":"RM1,507.75"},null,null,{"v":40057.28851085943,"d":"RM40,057.29"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R298<1,0,NPER($E$5/12,-$J$3,O299)),\"\")","v":{"v":38.33572625839108,"d":"38"}}]
[null,{"$f":"ROWS($B$19:B300)","v":282},"2036-02-06",{"v":40057.28851085943,"d":"RM40,057.29"},{"v":166.90536879524763,"d":"RM166.91"},{"v":965.8463400489186,"d":"RM965.85"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441662,"d":"RM1,507.75"},null,null,{"v":39091.44217081051,"d":"RM39,091.44"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R299<1,0,NPER($E$5/12,-$J$3,O300)),\"\")","v":{"v":37.33572625839113,"d":"37"}}]
[null,{"$f":"ROWS($B$19:B301)","v":283},"2036-03-06",{"v":39091.44217081051,"d":"RM39,091.44"},{"v":162.88100904504378,"d":"RM162.88"},{"v":969.8706997991209,"d":"RM969.87"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441646,"d":"RM1,507.75"},null,null,{"v":38121.57147101139,"d":"RM38,121.57"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R300<1,0,NPER($E$5/12,-$J$3,O301)),\"\")","v":{"v":36.335726258391105,"d":"36"}}]
[null,{"$f":"ROWS($B$19:B302)","v":284},"2036-04-06",{"v":38121.57147101139,"d":"RM38,121.57"},{"v":158.83988112921412,"d":"RM158.84"},{"v":973.9118277149513,"d":"RM973.91"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441655,"d":"RM1,507.75"},null,null,{"v":37147.659643296436,"d":"RM37,147.66"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R301<1,0,NPER($E$5/12,-$J$3,O302)),\"\")","v":{"v":35.335726258391105,"d":"35"}}]
[null,{"$f":"ROWS($B$19:B303)","v":285},"2036-05-06",{"v":37147.659643296436,"d":"RM37,147.66"},{"v":154.78191518040182,"d":"RM154.78"},{"v":977.9697936637637,"d":"RM977.97"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441655,"d":"RM1,507.75"},null,null,{"v":36169.689849632676,"d":"RM36,169.69"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R302<1,0,NPER($E$5/12,-$J$3,O303)),\"\")","v":{"v":34.335726258391105,"d":"34"}}]
[null,{"$f":"ROWS($B$19:B304)","v":286},"2036-06-06",{"v":36169.689849632676,"d":"RM36,169.69"},{"v":150.70704104013615,"d":"RM150.71"},{"v":982.0446678040295,"d":"RM982.04"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441657,"d":"RM1,507.75"},null,null,{"v":35187.645181828644,"d":"RM35,187.65"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R303<1,0,NPER($E$5/12,-$J$3,O304)),\"\")","v":{"v":33.33572625839112,"d":"33"}}]
[null,{"$f":"ROWS($B$19:B305)","v":287},"2036-07-06",{"v":35187.645181828644,"d":"RM35,187.65"},{"v":146.61518825761934,"d":"RM146.62"},{"v":986.1365205865454,"d":"RM986.14"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441648,"d":"RM1,507.75"},null,null,{"v":34201.5086612421,"d":"RM34,201.51"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R304<1,0,NPER($E$5/12,-$J$3,O305)),\"\")","v":{"v":32.33572625839111,"d":"32"}}]
[null,{"$f":"ROWS($B$19:B306)","v":288},"2036-08-06",{"v":34201.5086612421,"d":"RM34,201.51"},{"v":142.50628608850874,"d":"RM142.51"},{"v":990.2454227556567,"d":"RM990.25"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441655,"d":"RM1,507.75"},null,null,{"v":33211.26323848644,"d":"RM33,211.26"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R305<1,0,NPER($E$5/12,-$J$3,O306)),\"\")","v":{"v":31.3357262583911,"d":"31"}}]
[null,{"$f":"ROWS($B$19:B307)","v":289},"2036-09-06",{"v":33211.26323848644,"d":"RM33,211.26"},{"v":138.3802634936935,"d":"RM138.38"},{"v":994.3714453504717,"d":"RM994.37"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441653,"d":"RM1,507.75"},null,null,{"v":32216.89179313597,"d":"RM32,216.89"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R306<1,0,NPER($E$5/12,-$J$3,O307)),\"\")","v":{"v":30.335726258391116,"d":"30"}}]
[null,{"$f":"ROWS($B$19:B308)","v":290},"2036-10-06",{"v":32216.89179313597,"d":"RM32,216.89"},{"v":134.23704913806654,"d":"RM134.24"},{"v":998.5146597060983,"d":"RM998.51"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441648,"d":"RM1,507.75"},null,null,{"v":31218.37713342987,"d":"RM31,218.38"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R307<1,0,NPER($E$5/12,-$J$3,O308)),\"\")","v":{"v":29.335726258391105,"d":"29"}}]
[null,{"$f":"ROWS($B$19:B309)","v":291},"2036-11-06",{"v":31218.37713342987,"d":"RM31,218.38"},{"v":130.07657138929113,"d":"RM130.08"},{"v":1002.675137454874,"d":"RM1,002.68"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844165,"d":"RM1,507.75"},null,null,{"v":30215.701995974996,"d":"RM30,215.70"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R308<1,0,NPER($E$5/12,-$J$3,O309)),\"\")","v":{"v":28.335726258391112,"d":"28"}}]
[null,{"$f":"ROWS($B$19:B310)","v":292},"2036-12-06",{"v":30215.701995974996,"d":"RM30,215.70"},{"v":125.89875831656248,"d":"RM125.90"},{"v":1006.8529505276026,"d":"RM1,006.85"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844165,"d":"RM1,507.75"},null,null,{"v":29208.849045447394,"d":"RM29,208.85"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R309<1,0,NPER($E$5/12,-$J$3,O310)),\"\")","v":{"v":27.335726258391094,"d":"27"}}]
[null,{"$f":"ROWS($B$19:B311)","v":293},"2037-01-06",{"v":29208.849045447394,"d":"RM29,208.85"},{"v":121.70353768936414,"d":"RM121.70"},{"v":1011.0481711548017,"d":"RM1,011.05"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844166,"d":"RM1,507.75"},null,null,{"v":28197.800874292592,"d":"RM28,197.80"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R310<1,0,NPER($E$5/12,-$J$3,O311)),\"\")","v":{"v":26.335726258391105,"d":"26"}}]
[null,{"$f":"ROWS($B$19:B312)","v":294},"2037-02-06",{"v":28197.800874292592,"d":"RM28,197.80"},{"v":117.49083697621914,"d":"RM117.49"},{"v":1015.2608718679462,"d":"RM1,015.26"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441653,"d":"RM1,507.75"},null,null,{"v":27182.540002424645,"d":"RM27,182.54"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R311<1,0,NPER($E$5/12,-$J$3,O312)),\"\")","v":{"v":25.33572625839111,"d":"25"}}]
[null,{"$f":"ROWS($B$19:B313)","v":295},"2037-03-06",{"v":27182.540002424645,"d":"RM27,182.54"},{"v":113.26058334343604,"d":"RM113.26"},{"v":1019.491125500729,"d":"RM1,019.49"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844165,"d":"RM1,507.75"},null,null,{"v":26163.048876923916,"d":"RM26,163.05"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R312<1,0,NPER($E$5/12,-$J$3,O313)),\"\")","v":{"v":24.335726258391137,"d":"24"}}]
[null,{"$f":"ROWS($B$19:B314)","v":296},"2037-04-06",{"v":26163.048876923916,"d":"RM26,163.05"},{"v":109.01270365384967,"d":"RM109.01"},{"v":1023.7390051903143,"d":"RM1,023.74"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441639,"d":"RM1,507.75"},null,null,{"v":25139.309871733603,"d":"RM25,139.31"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R313<1,0,NPER($E$5/12,-$J$3,O314)),\"\")","v":{"v":23.33572625839111,"d":"23"}}]
[null,{"$f":"ROWS($B$19:B315)","v":297},"2037-05-06",{"v":25139.309871733603,"d":"RM25,139.31"},{"v":104.74712446555668,"d":"RM104.75"},{"v":1028.0045843786086,"d":"RM1,028.00"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441653,"d":"RM1,507.75"},null,null,{"v":24111.305287354993,"d":"RM24,111.31"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R314<1,0,NPER($E$5/12,-$J$3,O315)),\"\")","v":{"v":22.33572625839108,"d":"22"}}]
[null,{"$f":"ROWS($B$19:B316)","v":298},"2037-06-06",{"v":24111.305287354993,"d":"RM24,111.31"},{"v":100.4637720306458,"d":"RM100.46"},{"v":1032.2879368135207,"d":"RM1,032.29"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441664,"d":"RM1,507.75"},null,null,{"v":23079.01735054147,"d":"RM23,079.02"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R315<1,0,NPER($E$5/12,-$J$3,O316)),\"\")","v":{"v":21.33572625839109,"d":"21"}}]
[null,{"$f":"ROWS($B$19:B317)","v":299},"2037-07-06",{"v":23079.01735054147,"d":"RM23,079.02"},{"v":96.16257229392279,"d":"RM96.16"},{"v":1036.589136550243,"d":"RM1,036.59"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441657,"d":"RM1,507.75"},null,null,{"v":22042.42821399123,"d":"RM22,042.43"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R316<1,0,NPER($E$5/12,-$J$3,O317)),\"\")","v":{"v":20.33572625839106,"d":"20"}}]
[null,{"$f":"ROWS($B$19:B318)","v":300},"2037-08-06",{"v":22042.42821399123,"d":"RM22,042.43"},{"v":91.84345089163011,"d":"RM91.84"},{"v":1040.9082579525377,"d":"RM1,040.91"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441678,"d":"RM1,507.75"},null,null,{"v":21001.51995603869,"d":"RM21,001.52"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R317<1,0,NPER($E$5/12,-$J$3,O318)),\"\")","v":{"v":19.3357262583911,"d":"19"}}]
[null,{"$f":"ROWS($B$19:B319)","v":301},"2037-09-06",{"v":21001.51995603869,"d":"RM21,001.52"},{"v":87.50633315016121,"d":"RM87.51"},{"v":1045.2453756940038,"d":"RM1,045.25"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844165,"d":"RM1,507.75"},null,null,{"v":19956.274580344685,"d":"RM19,956.27"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R318<1,0,NPER($E$5/12,-$J$3,O319)),\"\")","v":{"v":18.335726258391134,"d":"18"}}]
[null,{"$f":"ROWS($B$19:B320)","v":302},"2037-10-06",{"v":19956.274580344685,"d":"RM19,956.27"},{"v":83.15114408476953,"d":"RM83.15"},{"v":1049.6005647593936,"d":"RM1,049.60"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441632,"d":"RM1,507.75"},null,null,{"v":18906.674015585293,"d":"RM18,906.67"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R319<1,0,NPER($E$5/12,-$J$3,O320)),\"\")","v":{"v":17.3357262583911,"d":"17"}}]
[null,{"$f":"ROWS($B$19:B321)","v":303},"2037-11-06",{"v":18906.674015585293,"d":"RM18,906.67"},{"v":78.77780839827206,"d":"RM78.78"},{"v":1053.9739004458932,"d":"RM1,053.97"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441653,"d":"RM1,507.75"},null,null,{"v":17852.7001151394,"d":"RM17,852.70"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R320<1,0,NPER($E$5/12,-$J$3,O321)),\"\")","v":{"v":16.33572625839111,"d":"16"}}]
[null,{"$f":"ROWS($B$19:B322)","v":304},"2037-12-06",{"v":17852.7001151394,"d":"RM17,852.70"},{"v":74.38625047974752,"d":"RM74.39"},{"v":1058.3654583644175,"d":"RM1,058.37"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844165,"d":"RM1,507.75"},null,null,{"v":16794.334656774983,"d":"RM16,794.33"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R321<1,0,NPER($E$5/12,-$J$3,O322)),\"\")","v":{"v":15.335726258391073,"d":"15"}}]
[null,{"$f":"ROWS($B$19:B323)","v":305},"2038-01-06",{"v":16794.334656774983,"d":"RM16,794.33"},{"v":69.9763944032291,"d":"RM69.98"},{"v":1062.775314440938,"d":"RM1,062.78"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844167,"d":"RM1,507.75"},null,null,{"v":15731.559342334045,"d":"RM15,731.56"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R322<1,0,NPER($E$5/12,-$J$3,O323)),\"\")","v":{"v":14.335726258391109,"d":"14"}}]
[null,{"$f":"ROWS($B$19:B324)","v":306},"2038-02-06",{"v":15731.559342334045,"d":"RM15,731.56"},{"v":65.54816392639185,"d":"RM65.55"},{"v":1067.2035449177727,"d":"RM1,067.20"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441646,"d":"RM1,507.75"},null,null,{"v":14664.355797416272,"d":"RM14,664.36"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R323<1,0,NPER($E$5/12,-$J$3,O324)),\"\")","v":{"v":13.335726258391128,"d":"13"}}]
[null,{"$f":"ROWS($B$19:B325)","v":307},"2038-03-06",{"v":14664.355797416272,"d":"RM14,664.36"},{"v":61.10148248923448,"d":"RM61.10"},{"v":1071.6502263549285,"d":"RM1,071.65"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844163,"d":"RM1,507.75"},null,null,{"v":13592.705571061344,"d":"RM13,592.71"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R324<1,0,NPER($E$5/12,-$J$3,O325)),\"\")","v":{"v":12.335726258391134,"d":"12"}}]
[null,{"$f":"ROWS($B$19:B326)","v":308},"2038-04-06",{"v":13592.705571061344,"d":"RM13,592.71"},{"v":56.63627321275559,"d":"RM56.64"},{"v":1076.1154356314066,"d":"RM1,076.12"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441623,"d":"RM1,507.75"},null,null,{"v":12516.590135429937,"d":"RM12,516.59"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R325<1,0,NPER($E$5/12,-$J$3,O326)),\"\")","v":{"v":11.335726258391107,"d":"11"}}]
[null,{"$f":"ROWS($B$19:B327)","v":309},"2038-05-06",{"v":12516.590135429937,"d":"RM12,516.59"},{"v":52.15245889762473,"d":"RM52.15"},{"v":1080.5992499465403,"d":"RM1,080.60"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844165,"d":"RM1,507.75"},null,null,{"v":11435.990885483396,"d":"RM11,435.99"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R326<1,0,NPER($E$5/12,-$J$3,O327)),\"\")","v":{"v":10.335726258391079,"d":"10"}}]
[null,{"$f":"ROWS($B$19:B328)","v":310},"2038-06-06",{"v":11435.990885483396,"d":"RM11,435.99"},{"v":47.649962022847475,"d":"RM47.65"},{"v":1085.1017468213204,"d":"RM1,085.10"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441678,"d":"RM1,507.75"},null,null,{"v":10350.889138662074,"d":"RM10,350.89"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R327<1,0,NPER($E$5/12,-$J$3,O328)),\"\")","v":{"v":9.33572625839111,"d":"9"}}]
[null,{"$f":"ROWS($B$19:B329)","v":311},"2038-07-06",{"v":10350.889138662074,"d":"RM10,350.89"},{"v":43.128704744425306,"d":"RM43.13"},{"v":1089.6230040997389,"d":"RM1,089.62"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844164,"d":"RM1,507.75"},null,null,{"v":9261.266134562335,"d":"RM9,261.27"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R328<1,0,NPER($E$5/12,-$J$3,O329)),\"\")","v":{"v":8.335726258391071,"d":"8"}}]
[null,{"$f":"ROWS($B$19:B330)","v":312},"2038-08-06",{"v":9261.266134562335,"d":"RM9,261.27"},{"v":38.588608894009724,"d":"RM38.59"},{"v":1094.1630999501592,"d":"RM1,094.16"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.751708844169,"d":"RM1,507.75"},null,null,{"v":8167.103034612175,"d":"RM8,167.10"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R329<1,0,NPER($E$5/12,-$J$3,O330)),\"\")","v":{"v":7.335726258391094,"d":"7"}}]
[null,{"$f":"ROWS($B$19:B331)","v":313},"2038-09-06",{"v":8167.103034612175,"d":"RM8,167.10"},{"v":34.02959597755073,"d":"RM34.03"},{"v":1098.7221128666147,"d":"RM1,098.72"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441655,"d":"RM1,507.75"},null,null,{"v":7068.38092174556,"d":"RM7,068.38"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R330<1,0,NPER($E$5/12,-$J$3,O331)),\"\")","v":{"v":6.335726258391058,"d":"6"}}]
[null,{"$f":"ROWS($B$19:B332)","v":314},"2038-10-06",{"v":7068.38092174556,"d":"RM7,068.38"},{"v":29.45158717393983,"d":"RM29.45"},{"v":1103.300121670232,"d":"RM1,103.30"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441718,"d":"RM1,507.75"},null,null,{"v":5965.080800075328,"d":"RM5,965.08"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R331<1,0,NPER($E$5/12,-$J$3,O332)),\"\")","v":{"v":5.335726258391098,"d":"5"}}]
[null,{"$f":"ROWS($B$19:B333)","v":315},"2038-11-06",{"v":5965.080800075328,"d":"RM5,965.08"},{"v":24.854503333647198,"d":"RM24.85"},{"v":1107.8972055105162,"d":"RM1,107.90"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441634,"d":"RM1,507.75"},null,null,{"v":4857.183594564812,"d":"RM4,857.18"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R332<1,0,NPER($E$5/12,-$J$3,O333)),\"\")","v":{"v":4.335726258391076,"d":"4"}}]
[null,{"$f":"ROWS($B$19:B334)","v":316},"2038-12-06",{"v":4857.183594564812,"d":"RM4,857.18"},{"v":20.23826497735338,"d":"RM20.24"},{"v":1112.513443866816,"d":"RM1,112.51"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441693,"d":"RM1,507.75"},null,null,{"v":3744.6701506979957,"d":"RM3,744.67"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R333<1,0,NPER($E$5/12,-$J$3,O334)),\"\")","v":{"v":3.335726258391096,"d":"3"}}]
[null,{"$f":"ROWS($B$19:B335)","v":317},"2039-01-06",{"v":3744.6701506979957,"d":"RM3,744.67"},{"v":15.602792294574984,"d":"RM15.60"},{"v":1117.1489165495873,"d":"RM1,117.15"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441623,"d":"RM1,507.75"},null,null,{"v":2627.5212341484084,"d":"RM2,627.52"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R334<1,0,NPER($E$5/12,-$J$3,O335)),\"\")","v":{"v":2.33572625839109,"d":"2"}}]
[null,{"$f":"ROWS($B$19:B336)","v":318},"2039-02-06",{"v":2627.5212341484084,"d":"RM2,627.52"},{"v":10.948005142285036,"d":"RM10.95"},{"v":1121.8037037018798,"d":"RM1,121.80"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441648,"d":"RM1,507.75"},null,null,{"v":1505.7175304465286,"d":"RM1,505.72"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R335<1,0,NPER($E$5/12,-$J$3,O336)),\"\")","v":{"v":1.3357262583911091,"d":"1"}}]
[null,{"$f":"ROWS($B$19:B337)","v":319},"2039-03-06",{"v":1505.7175304465286,"d":"RM1,505.72"},{"v":6.273823043527202,"d":"RM6.27"},{"v":1126.4778858006212,"d":"RM1,126.48"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088441484,"d":"RM1,507.75"},null,null,{"v":379.23964464590745,"d":"RM379.24"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R336<1,0,NPER($E$5/12,-$J$3,O337)),\"\")","v":{"v":0.3357262583911503,"d":"0"}}]
[null,{"$f":"ROWS($B$19:B338)","v":320},"2039-04-06",{"v":379.23964464590745,"d":"RM379.24"},{"v":1.5801651860246142,"d":"RM1.58"},{"v":1131.1715436579846,"d":"RM1,131.17"},{"$nulls":3},{"v":375,"d":"RM375.00"},{"v":0,"d":"RM0.00"},{"v":1507.7517088440093,"d":"RM1,507.75"},null,null,{"v":-751.9318990120771,"d":"-RM751.93"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R337<1,0,NPER($E$5/12,-$J$3,O338)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B339)","v":321},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R338<1,0,NPER($E$5/12,-$J$3,O339)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B340)","v":322},{"$f":"IF(O339>0,EDATE(C339,1),\"\")","v":""},{"$f":"IF(C340=\"\",0,O339)","v":{"v":0,"d":"RM0.00"}},{"$f":"IFERROR(-IPMT($E$5/12,1,R339,D340),0)","v":{"v":0,"d":"RM0.00"}},{"$f":"IFERROR(-PPMT($E$5/12,1,R339,D340),0)","v":{"v":0,"d":"RM0.00"}},{"$nulls":3},{"$f":"IF(C340=\"\",0,$R$7)","v":{"v":0,"d":"RM0.00"}},{"$f":"IF(C340=\"\",0,IF(D340<0.8*$E$3,0,$P$11))","v":{"v":0,"d":"RM0.00"}},{"$f":"IF(C340=\"\",0,E340+F340+I340+J340+K340)","v":{"v":0,"d":"RM0.00"}},null,null,{"$f":"IF(C340=\"\",0,D340-F340-I340)","v":{"v":0,"d":"RM0.00"}},null,null,{"$f":"IF(NilaiDimasukkan,IF(R339<1,0,NPER($E$5/12,-$J$3,O340)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B341)","v":323},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R340<1,0,NPER($E$5/12,-$J$3,O341)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B342)","v":324},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R341<1,0,NPER($E$5/12,-$J$3,O342)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B343)","v":325},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R342<1,0,NPER($E$5/12,-$J$3,O343)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B344)","v":326},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R343<1,0,NPER($E$5/12,-$J$3,O344)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B345)","v":327},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R344<1,0,NPER($E$5/12,-$J$3,O345)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B346)","v":328},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R345<1,0,NPER($E$5/12,-$J$3,O346)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B347)","v":329},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R346<1,0,NPER($E$5/12,-$J$3,O347)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B348)","v":330},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R347<1,0,NPER($E$5/12,-$J$3,O348)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B349)","v":331},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R348<1,0,NPER($E$5/12,-$J$3,O349)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B350)","v":332},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R349<1,0,NPER($E$5/12,-$J$3,O350)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B351)","v":333},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R350<1,0,NPER($E$5/12,-$J$3,O351)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B352)","v":334},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R351<1,0,NPER($E$5/12,-$J$3,O352)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B353)","v":335},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R352<1,0,NPER($E$5/12,-$J$3,O353)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B354)","v":336},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R353<1,0,NPER($E$5/12,-$J$3,O354)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B355)","v":337},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R354<1,0,NPER($E$5/12,-$J$3,O355)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B356)","v":338},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R355<1,0,NPER($E$5/12,-$J$3,O356)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B357)","v":339},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R356<1,0,NPER($E$5/12,-$J$3,O357)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B358)","v":340},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R357<1,0,NPER($E$5/12,-$J$3,O358)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B359)","v":341},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R358<1,0,NPER($E$5/12,-$J$3,O359)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B360)","v":342},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R359<1,0,NPER($E$5/12,-$J$3,O360)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B361)","v":343},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R360<1,0,NPER($E$5/12,-$J$3,O361)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B362)","v":344},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R361<1,0,NPER($E$5/12,-$J$3,O362)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B363)","v":345},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R362<1,0,NPER($E$5/12,-$J$3,O363)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B364)","v":346},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R363<1,0,NPER($E$5/12,-$J$3,O364)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B365)","v":347},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R364<1,0,NPER($E$5/12,-$J$3,O365)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B366)","v":348},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R365<1,0,NPER($E$5/12,-$J$3,O366)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B367)","v":349},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R366<1,0,NPER($E$5/12,-$J$3,O367)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B368)","v":350},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R367<1,0,NPER($E$5/12,-$J$3,O368)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B369)","v":351},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R368<1,0,NPER($E$5/12,-$J$3,O369)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B370)","v":352},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R369<1,0,NPER($E$5/12,-$J$3,O370)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B371)","v":353},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R370<1,0,NPER($E$5/12,-$J$3,O371)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B372)","v":354},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R371<1,0,NPER($E$5/12,-$J$3,O372)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B373)","v":355},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R372<1,0,NPER($E$5/12,-$J$3,O373)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B374)","v":356},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R373<1,0,NPER($E$5/12,-$J$3,O374)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B375)","v":357},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R374<1,0,NPER($E$5/12,-$J$3,O375)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B376)","v":358},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R375<1,0,NPER($E$5/12,-$J$3,O376)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B377)","v":359},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R376<1,0,NPER($E$5/12,-$J$3,O377)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B378)","v":360},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R377<1,0,NPER($E$5/12,-$J$3,O378)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B379)","v":361},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R378<1,0,NPER($E$5/12,-$J$3,O379)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B380)","v":362},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R379<1,0,NPER($E$5/12,-$J$3,O380)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B381)","v":363},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R380<1,0,NPER($E$5/12,-$J$3,O381)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B382)","v":364},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R381<1,0,NPER($E$5/12,-$J$3,O382)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B383)","v":365},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R382<1,0,NPER($E$5/12,-$J$3,O383)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B384)","v":366},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R383<1,0,NPER($E$5/12,-$J$3,O384)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B385)","v":367},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R384<1,0,NPER($E$5/12,-$J$3,O385)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B386)","v":368},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R385<1,0,NPER($E$5/12,-$J$3,O386)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B387)","v":369},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R386<1,0,NPER($E$5/12,-$J$3,O387)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B388)","v":370},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R387<1,0,NPER($E$5/12,-$J$3,O388)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B389)","v":371},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R388<1,0,NPER($E$5/12,-$J$3,O389)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B390)","v":372},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R389<1,0,NPER($E$5/12,-$J$3,O390)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B391)","v":373},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R390<1,0,NPER($E$5/12,-$J$3,O391)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B392)","v":374},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R391<1,0,NPER($E$5/12,-$J$3,O392)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B393)","v":375},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R392<1,0,NPER($E$5/12,-$J$3,O393)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B394)","v":376},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R393<1,0,NPER($E$5/12,-$J$3,O394)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B395)","v":377},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R394<1,0,NPER($E$5/12,-$J$3,O395)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B396)","v":378},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R395<1,0,NPER($E$5/12,-$J$3,O396)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B397)","v":379},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R396<1,0,NPER($E$5/12,-$J$3,O397)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B398)","v":380},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R397<1,0,NPER($E$5/12,-$J$3,O398)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B399)","v":381},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R398<1,0,NPER($E$5/12,-$J$3,O399)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B400)","v":382},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R399<1,0,NPER($E$5/12,-$J$3,O400)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B401)","v":383},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R400<1,0,NPER($E$5/12,-$J$3,O401)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B402)","v":384},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R401<1,0,NPER($E$5/12,-$J$3,O402)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B403)","v":385},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R402<1,0,NPER($E$5/12,-$J$3,O403)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B404)","v":386},{"$f":"IF(O403>0,EDATE(C403,1),\"\")","v":""},{"$f":"IF(C404=\"\",0,O403)","v":{"v":0,"d":"RM0.00"}},{"$f":"IFERROR(-IPMT($E$5/12,1,R403,D404),0)","v":{"v":0,"d":"RM0.00"}},{"$f":"IFERROR(-PPMT($E$5/12,1,R403,D404),0)","v":{"v":0,"d":"RM0.00"}},{"$nulls":3},{"$f":"IF(C404=\"\",0,$R$7)","v":{"v":0,"d":"RM0.00"}},{"$f":"IF(C404=\"\",0,IF(D404<0.8*$E$3,0,$P$11))","v":{"v":0,"d":"RM0.00"}},{"$f":"IF(C404=\"\",0,E404+F404+I404+J404+K404)","v":{"v":0,"d":"RM0.00"}},null,null,{"$f":"IF(C404=\"\",0,D404-F404-I404)","v":{"v":0,"d":"RM0.00"}},null,null,{"$f":"IF(NilaiDimasukkan,IF(R403<1,0,NPER($E$5/12,-$J$3,O404)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B405)","v":387},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R404<1,0,NPER($E$5/12,-$J$3,O405)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B406)","v":388},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R405<1,0,NPER($E$5/12,-$J$3,O406)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B407)","v":389},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R406<1,0,NPER($E$5/12,-$J$3,O407)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B408)","v":390},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R407<1,0,NPER($E$5/12,-$J$3,O408)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B409)","v":391},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R408<1,0,NPER($E$5/12,-$J$3,O409)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B410)","v":392},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R409<1,0,NPER($E$5/12,-$J$3,O410)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B411)","v":393},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R410<1,0,NPER($E$5/12,-$J$3,O411)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B412)","v":394},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R411<1,0,NPER($E$5/12,-$J$3,O412)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B413)","v":395},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R412<1,0,NPER($E$5/12,-$J$3,O413)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B414)","v":396},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R413<1,0,NPER($E$5/12,-$J$3,O414)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B415)","v":397},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R414<1,0,NPER($E$5/12,-$J$3,O415)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B416)","v":398},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R415<1,0,NPER($E$5/12,-$J$3,O416)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B417)","v":399},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R416<1,0,NPER($E$5/12,-$J$3,O417)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B418)","v":400},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R417<1,0,NPER($E$5/12,-$J$3,O418)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B419)","v":401},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R418<1,0,NPER($E$5/12,-$J$3,O419)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B420)","v":402},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R419<1,0,NPER($E$5/12,-$J$3,O420)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B421)","v":403},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R420<1,0,NPER($E$5/12,-$J$3,O421)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B422)","v":404},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R421<1,0,NPER($E$5/12,-$J$3,O422)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B423)","v":405},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R422<1,0,NPER($E$5/12,-$J$3,O423)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B424)","v":406},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R423<1,0,NPER($E$5/12,-$J$3,O424)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B425)","v":407},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R424<1,0,NPER($E$5/12,-$J$3,O425)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B426)","v":408},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R425<1,0,NPER($E$5/12,-$J$3,O426)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B427)","v":409},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R426<1,0,NPER($E$5/12,-$J$3,O427)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B428)","v":410},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R427<1,0,NPER($E$5/12,-$J$3,O428)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B429)","v":411},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R428<1,0,NPER($E$5/12,-$J$3,O429)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B430)","v":412},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R429<1,0,NPER($E$5/12,-$J$3,O430)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B431)","v":413},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R430<1,0,NPER($E$5/12,-$J$3,O431)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B432)","v":414},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R431<1,0,NPER($E$5/12,-$J$3,O432)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B433)","v":415},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R432<1,0,NPER($E$5/12,-$J$3,O433)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B434)","v":416},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R433<1,0,NPER($E$5/12,-$J$3,O434)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B435)","v":417},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R434<1,0,NPER($E$5/12,-$J$3,O435)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B436)","v":418},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R435<1,0,NPER($E$5/12,-$J$3,O436)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B437)","v":419},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R436<1,0,NPER($E$5/12,-$J$3,O437)),\"\")","v":0}]
[null,{"$f":"ROWS($B$19:B438)","v":420},"",{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"$nulls":3},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},{"v":0,"d":"RM0.00"},null,null,{"v":0,"d":"RM0.00"},null,null,{"$f":"IF(NilaiDimasukkan,IF(R437<1,0,NPER($E$5/12,-$J$3,O438)),\"\")","v":0}]

{"sheet":"Seting","index":1,"n_rows":8,"n_cols":4,"rows_kept":8,"merged":[[1,1,1,5],[3,1,7,1]]}
["Seting untuk Senario Bayaran Bulanan"]
[null,"Maklumat dalam jadual di bawah menyediakan pilihan untuk senarai juntai bawah senario bayaran bulanan dan nilai digunakan dalam senario pengiraan. Sebarang perubahan dibuat pada jadual akan menyebabkan ralat senario."]
[]
[null,"seting","lebih 10%",{"v":1.1,"d":"110%"}]
[null,null,"lebih 25%",{"v":1.25,"d":"125%"}]
[null,null,"bayaran biasa",{"v":1,"d":"100%"}]
[null,null,"kurang 10%",{"v":0.9,"d":"90%"}]
[null,null,"lebih 15%",{"v":0.85,"d":"85%"}]