{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["For Help","OLD REGIME","Itax Calculate For All Emp.","HRA Calculator"],"not_rendered":{"images":1,"external_links":1,"defined_names":3,"comments":1},"read":"whole","date_system":"1900"}

{"sheet":"For Help","index":0,"n_rows":10,"n_cols":4,"rows_kept":10,"merged":[[0,0,0,4],[3,0,10,0],[3,3,5,3],[3,4,10,4],[4,1,5,1],[6,1,7,1],[9,1,9,3],[10,1,10,3]]}
[]
[null,"FOR HELP CLICK HERE→\n(PLEASE SUBSCRIBE MY YOUTUBE CHANNEL)",null,"Click Here For Help Video"]
[]
[null,"आवश्यक निर्देश :- "]
[null,"1- शीट Itax Calculate For All Employee द्वारा किसी DDO द्वारा अपने कार्यालय में पदस्थापित सम्पूर्ण कार्मिकों (Max 100 Employees) के एक साथ Itax की गणना कर आगामी अंतिम तीन माह दिसम्बर-25, जनवरी-26 तथा फरवरी-26 माह में काटे जाने वाले Itax की गणना कर समेकित ब्यौरा तैयार कर सकते है."]
[]
[null,"नोट :- हालाँकि इस प्रोग्राम को बनाते समय पूर्ण सावधानी के साथ तैयार किया गया है. मानवीय भूल सहज है. यदि किसी भी प्रकार की कोई समस्या, शंका तथा आपत्ति की स्थिति में आप अपने विवेक को प्रमुखता दें. ",null,"Creator:-\nUmmed Tarad"]
[{"$nulls":3},"(GSSS RAIMALWADA, BAPINI-PHALODI)"]
[]
[null,"Updated On 02-11-2025"]

{"sheet":"OLD REGIME","index":1,"n_rows":68,"n_cols":26,"rows_kept":68,"hidden":true,"merged":[[0,0,68,0],[0,1,0,16],[0,17,68,17],[1,1,1,12],[1,13,1,16],[2,2,2,3],[2,4,2,9],[2,11,2,13],[2,15,2,16],[3,2,3,14],[4,2,4,14],[5,2,5,14],[6,1,8,1],[6,2,6,11],[6,12,6,14],[6,15,7,16],[7,2,7,11],[7,12,7,14],[8,2,8,11],[8,12,8,14],[9,2,9,14],[10,1,12,1],[10,2,10,9],[10,10,10,11],[10,12,10,14],[10,15,12,16],[11,2,12,3],[11,4,11,6],[11,7,11,9],[11,10,11,11],[11,12,11,14],[12,4,12,6],[12,7,12,9],[12,10,12,11],[12,12,12,14],[13,2,13,14],[14,2,14,14],[15,1,17,1],[15,2,17,2],[15,4,15,14],[16,4,16,14],[17,4,17,14],[18,2,18,14],[19,2,19,14],[20,1,34,1],[20,2,20,16],[21,2,21,16],[22,3,22,6],[22,10,22,12],[22,15,31,16],[23,3,23,6],[23,10,23,12],[24,3,24,6],[24,10,24,12],[25,3,25,6],[25,10,25,12],[26,3,26,6],[26,10,26,12],[27,3,27,6],[27,10,27,12],[28,3,28,6],[28,10,28,12],[29,3,29,6],[29,10,29,12],[30,3,30,6],[30,10,30,12],[31,2,31,12],[32,2,32,14],[33,2,33,14],[34,2,34,14],[35,1,44,1],[35,2,35,16],[36,2,36,14],[37,2,37,14],[38,2,38,14],[39,2,39,14],[40,2,40,14],[41,2,41,14],[42,2,42,14],[43,2,43,14],[44,2,44,14],[45,2,45,14],[46,2,46,14],[47,2,47,14],[48,1,60,1],[48,2,48,16],[49,2,49,7],[49,8,49,9],[49,10,49,11],[49,12,49,14],[50,2,50,7],[50,8,50,9],[50,10,50,11],[50,12,50,14],[51,2,51,7],[51,8,51,9],[51,10,51,11],[51,12,51,14],[52,2,52,7],[52,8,52,9],[52,10,52,11],[52,12,52,14],[53,2,53,7],[53,8,53,9],[53,10,53,11],[53,12,53,14],[54,2,54,7],[54,8,54,9],[54,10,54,11],[54,12,54,14],[55,2,55,7],[55,8,55,9],[55,10,55,11],[55,12,55,14],[56,2,56,14],[57,2,57,14],[58,2,58,14],[59,2,59,14],[60,2,60,14],[61,2,61,14],[62,1,63,1],[62,2,62,14],[63,2,63,14],[64,1,66,1],[64,2,66,2],[64,3,64,4],[64,5,64,7],[64,12,64,13],[64,15,64,16],[65,3,65,4],[65,5,65,7],[65,12,65,13],[66,3,66,10],[66,11,66,14],[67,1,68,9],[67,10,68,16]]}
[null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Income Tax Calculation F.Y. 2024-25 (A.Y.2025-26)",{"$nulls":11},"Old Tax Regime"]
[null,1,"कर्मचारी का नाम :-",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$nulls":5},"पद :-",{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,"PAN :",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,2,"आय:वर्ष 2024-25 में कुल प्राप्त वेतन (कर योग्य सुविधाओं के मूल्य सहित)",{"$nulls":12},"Rs.",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,3,"गृह किराया धारा 10 (13-A) के अंतर्गत एवं 10(14) के अंतर्गत वेतन भत्ते जो कर मुक्त है l",{"$nulls":12},"Rs.",{"$f":"IF(N2=\"old tax regime\",#REF!,0)","v":{"$error":"#REF!"}}]
[null,4,"                                                             शेष (2-3)",{"$nulls":12},"Rs.",{"$f":"Q4-Q5","v":{"$error":"#REF!"}}]
[null,5,"(i)  मनोरंजन भत्ता धारा 16 (ii) के अंतर्गत (अधिकतम 5000 रूपये)",{"$nulls":9},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,"(ii)  व्यवसाय कर धारा 16 (iii) के अंतर्गत (अधिकतम 5000 रूपये)",{"$nulls":9},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,"(iii) स्टेंडर्ड डिडक्शन (Standard Deduction)-अधिकतम 50,000",{"$nulls":9},{"v":50000,"d":"50000.00"},null,null,"Rs.",{"$f":"IF(N2=\"old tax regime\",M7+M8+M9,0)","v":{"$error":"#REF!"}}]
[null,6,"                                                             शेष (4-5)",{"$nulls":12},"Rs.",{"$f":"Q6-Q9","v":{"$error":"#REF!"}}]
[null,7,"(अ) गृह सम्पति से आय (1) स्वयं के उपयोग में शून्य ",{"$nulls":7},"(2) प्राप्त किराया ",null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,"(ब) घटाइए",null,"किराये का 30%",null,null,"गृह ऋण पर ब्याज",null,null,"गृहकर",null,"योग 7 (ब)"]
[{"$nulls":4},{"$f":"IF(N2=\"old tax regime\",ROUND(M11*0.3,0),0)","v":{"$error":"#REF!"}},null,null,{"$f":"IF(N2=\"old tax regime\",#REF!,0)","v":{"$error":"#REF!"}},null,null,{"$f":"IF(N2=\"old tax regime\",#REF!,0)","v":{"$error":"#REF!"}},null,{"$f":"E13+H13+K13","v":{"$error":"#REF!"}}]
[null,null,"                                                     शेष -/+  {7(अ) एवं योग 7(ब)} ",{"$nulls":12},"Rs.",{"$f":"M11-M13","v":{"$error":"#REF!"}}]
[null,8,"                                                             कुल शेष -/+ (6 एवं 7)",{"$nulls":12},"Rs.",{"$f":"Q10+Q14","v":{"$error":"#REF!"}}]
[null,9,"अन्य आय","9(i)",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$nulls":10},"Rs.",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$nulls":3},"9(ii)",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$nulls":11},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$nulls":3},"9(iii)",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$nulls":11},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,"कुल (बिंदु संख्या -9)",{"$nulls":13},{"$f":"Q16+Q17+Q18","v":{"$error":"#REF!"}}]
[null,10,"सकल आय                                                                                                                                       योग (8+9)",{"$nulls":12},"Rs.",{"$f":"Q15+Q19","v":{"$error":"#REF!"}}]
[null,11,"घटाइए कटौतियां :- धारा  US 80C, 80CCC,80CCD (1)"]
[null,null,"(A) अधिकतम सीमा 1.50 लाख (धारा 80 CCE) के अलावा "]
[null,null,"(i)","राज्य बीमा (SI)",{"$nulls":3},"Rs.",{"$f":"IF(N2=\"old tax regime\",#REF!,0)","v":{"$error":"#REF!"}},"(x)","पेंशन प्लान हेतु अंशदान (धारा 80CCC)",null,null,"Rs.",{"$f":"IF(N2=\"old tax regime\",#REF!,0)","v":{"$error":"#REF!"}}]
[null,null,"(ii)","जीवन बीमा प्रीमियम (LIC)",{"$nulls":3},"Rs.",{"$f":"IF(N2=\"old tax regime\",#REF!+#REF!,0)","v":{"$error":"#REF!"}},"(xi)","राष्ट्रीय बचत पत्र पर अदत ब्याज",null,null,"Rs.",{"$f":"IF(N2=\"old tax regime\",#REF!,0)","v":{"$error":"#REF!"}}]
[null,null,"(iii)","राष्ट्रीय बचत पत्र (NSC)",{"$nulls":3},"Rs.",{"$f":"IF(N2=\"old tax regime\",#REF!,0)","v":{"$error":"#REF!"}},"(xii)","ट्यूशन फी",null,null,"Rs.",{"$f":"IF(N2=\"old tax regime\",#REF!,0)","v":{"$error":"#REF!"}}]
[null,null,"(iv)","लोक भविष्य निधि (PPF)",{"$nulls":3},"Rs.",{"$f":"IF(N2=\"old tax regime\",#REF!,0)","v":{"$error":"#REF!"}},"(xiii)","इक्विटी लिंक सेविंग स्कीम",null,null,"Rs.",{"$f":"IF(N2=\"old tax regime\",#REF!,0)","v":{"$error":"#REF!"}}]
[null,null,"(v)","राष्ट्रीय बचत स्कीम  (NSS)",{"$nulls":3},"Rs.",{"$f":"IF(N2=\"old tax regime\",#REF!,0)","v":{"$error":"#REF!"}},"(xv)","स्थिगित वार्षिकी (Defferred Annuty)",null,null,"Rs.",{"$f":"IF(N2=\"old tax regime\",#REF!,0)","v":{"$error":"#REF!"}}]
[null,null,"(vi)","GPF/GPF 2004",{"$nulls":3},"Rs.",{"$f":"IF(N2=\"old tax regime\",#REF!,0)","v":{"$error":"#REF!"}},"(xiv)","पी.एल.आई. (PLI)",null,null,"Rs.",{"$f":"IF(N2=\"old tax regime\",#REF!,0)","v":{"$error":"#REF!"}}]
[null,null,"(vii)","सामूहिक दुर्घटना बीमा (GIS)",{"$nulls":3},"Rs.",{"$f":"IF(N2=\"old tax regime\",#REF!,0)","v":{"$error":"#REF!"}},"(xvi)","अन्य जमा राशी (80 C धारा के अंतर्गत)",null,null,"Rs.",{"$f":"IF(N2=\"old tax regime\",#REF!,0)","v":{"$error":"#REF!"}}]
[null,null,"(viii)","UPLI/वार्षिक प्लान",{"$nulls":3},"Rs.",{"$f":"IF(N2=\"old tax regime\",#REF!,0)","v":{"$error":"#REF!"}},"(xvii)","सुकन्या समृद्धि योजना में जमा राशि",null,null,"Rs.",{"$f":"IF(N2=\"old tax regime\",#REF!,0)","v":{"$error":"#REF!"}}]
[null,null,"(ix)","गृह ऋण किश्त(HBA Premium)",{"$nulls":3},"Rs.",{"$f":"IF(N2=\"old tax regime\",#REF!,0)","v":{"$error":"#REF!"}},"(xviii)",{"$nulls":3},"Rs."]
[null,null,"योग (i से xvii तक)",{"$nulls":10},"Rs.",{"$f":"SUM(O23:O31,I23:I31)","v":{"$error":"#REF!"}}]
[null,null,"                      अधिकतम कटौती की राशि  1.50 लाख रूपये तक",{"$nulls":12},"Rs.",{"$f":"IF(N2=\"new tax regime\",0,IF(O32>=150000,150000,O32))","v":{"$error":"#REF!"}}]
[null,null,"(B) घटाइए - धारा 80CCD (1B) नवीन पेंशन योजना में अतिरिक्त अंशदान (अधिकतम रु.50,000)",{"$nulls":12},"Rs.",{"$f":"IF(N2=\"old tax regime\",#REF!,0)","v":{"$error":"#REF!"}}]
[null,null,"योग 11(A+B+C)      ",{"$nulls":12},"Rs.",{"$f":"Q33+Q34","v":{"$error":"#REF!"}}]
[null,12,"अन्य कटौतियां"]
[null,null,"1. धारा 80D - चिकित्सा बीमा प्रीमियम {स्वयं/पति/पत्नी  हेतु 25,000 माता/पिता हेतु 25,000, वरिष्ठ नागरिक 50,000}",{"$nulls":12},"Rs.",{"$f":"IF(N2=\"old tax regime\",#REF!,0)","v":{"$error":"#REF!"}}]
[null,null,"2. धारा 80DD - विकलांग आश्रितों का चिकित्सा उपचार (अधिकतम 75,000,  80% या अधिक विक्लांगता 1,25,000)",{"$nulls":12},"Rs.",{"$f":"IF(N2=\"old tax regime\",#REF!,0)","v":{"$error":"#REF!"}}]
[null,null,"3. धारा 80DDB -विशिष्ठ रोगों के उपचार हेतु कटौती (सामान्य 40,000 एवं वरिष्ठ नागरिक 1 लाख)",{"$nulls":12},"Rs.",{"$f":"IF(N2=\"old tax regime\",#REF!,0)","v":{"$error":"#REF!"}}]
[null,null,"4. धारा 80E - उच्च शिक्षा हेतु लिए ऋण पर ब्याज (धारा 80E)",{"$nulls":12},"Rs.",{"$f":"IF(N2=\"old tax regime\",#REF!,0)","v":{"$error":"#REF!"}}]
[null,null,"5. धारा 80G -धर्मार्थ संस्थाओं को दिए दान (श्रेणी 'क' 100% एवं श्रेणी 'ख' 50%) ",{"$nulls":12},"Rs.",{"$f":"IF(N2=\"old tax regime\",#REF!,0)","v":{"$error":"#REF!"}},{"$nulls":5},">250000",">300000",">500000",">1000000"]
[null,null,"6. धारा 80U -स्थाई शारीरिक विक्लांगता की दशा में (अधिकतम 75,000 तथा अधिनियम 1995 के अनुसार 80% विक्लांगता 1,25,000)",{"$nulls":12},"Rs.",{"$f":"IF(N2=\"old tax regime\",#REF!,0)","v":{"$error":"#REF!"}},{"$nulls":5},{"$f":"IF($Q$48>1000000,1,IF($Q$48>500000,2,IF($Q$48>300000,3,IF($Q$48>250000,4,0))))","v":{"$error":"#REF!"}},{"$f":"IF($Q$48>1000000,1,IF($Q$48>500000,2,IF($Q$48>300000,3,0)))","v":{"$error":"#REF!"}},{"$f":"IF($Q$48>1000000,1,IF($Q$48>500000,2,0))","v":{"$error":"#REF!"}},{"$f":"IF($Q$48>1000000,1,0)","v":{"$error":"#REF!"}}]
[null,null,"7. अधिनियम 1995 के अनुसार धारा 80 TTA के तहत बचत खाते की जमा राशी पर प्राप्त ब्याज में छूट 10000 (80 TTB-वरिष्ठ नागरिक अधिकतम 50,000)",{"$nulls":12},"Rs.",{"$f":"IF(N2=\"old tax regime\",#REF!,0)","v":{"$error":"#REF!"}},{"$nulls":4},"A",{"$f":"IF(W42>=1,2500,0)","v":{"$error":"#REF!"}},{"$f":"IF(X42=3,ROUND((Q48-300000)*0.05,0),IF(X42=0,0,10000))","v":{"$error":"#REF!"}},{"$f":"IF(Y42=2,($Q$48-500000)*0.2,IF(Y42=1,100000,0))","v":{"$error":"#REF!"}},{"$f":"IF(Z42>0,($Q$48-1000000)*0.3,0)","v":{"$error":"#REF!"}}]
[null,null,"8. धारा 80 GGA -अनुमोदित वैज्ञानिक,सामाजिक,ग्रामीण विकास आदि हेतु दिया गया दान",{"$nulls":12},"Rs.",{"$f":"IF(N2=\"old tax regime\",#REF!,0)","v":{"$error":"#REF!"}},{"$nulls":4},"B",{"v":0,"d":"0.00"},{"$f":"IF(X42=3,ROUND((Q48-300000)*0.05,0),IF(X42=0,0,10000))","v":{"$error":"#REF!"}},{"$f":"IF(Y42=2,($Q$48-500000)*0.2,IF(Y42=1,100000,0))","v":{"$error":"#REF!"}},{"$f":"IF(Z42>0,($Q$48-1000000)*0.3,0)","v":{"$error":"#REF!"}}]
[null,null,"कुल योग 12 (1 से 8)",{"$nulls":12},"Rs.",{"$f":"SUM(Q37:Q44)","v":{"$error":"#REF!"}},{"$nulls":4},"C",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(Y42=2,($Q$48-500000)*0.2,IF(Y42=1,100000,0))","v":{"$error":"#REF!"}},{"$f":"IF(Z42>0,($Q$48-1000000)*0.3,0)","v":{"$error":"#REF!"}}]
[null,13,"कुल कटौती (11 एवं 12)",{"$nulls":12},"Rs.",{"$f":"Q35+Q45","v":{"$error":"#REF!"}}]
[null,14,"कर योग्य आय (10-13)",{"$nulls":12},"Rs.",{"$f":"Q20-Q46","v":{"$error":"#REF!"}}]
[null,15,"कुल आय की राशि को सम्पूर्ण करना (दस के गुणक में) धारा 288A",{"$nulls":12},"Rs.",{"$f":"ROUND(Q47,-1)","v":{"$error":"#REF!"}},null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"CONCATENATE(T48,U48)","v":{"$error":"#REF!"}}]
[null,16,"उपरोक्त बिंदु 15 के आधार पर आयकर की गणना "]
[null,null,"Income Slab",{"$nulls":5},"सामान्य करदाता",null,"वरिष्ठ नागरिक (आयु 60 से 80 वर्ष)",null,"81 वर्ष या अधिक आयु "]
[null,null,{"$f":"IF($N$2=\"old tax regime\",\"2,50,000 तक\",\"3,00,000 तक\")","v":"2,50,000 तक"},{"$nulls":5},{"$f":"IF($N$2=\"old tax regime\",\"Nil\",\"Nil\")","v":"Nil"},null,{"$f":"IF($N$2=\"old tax regime\",\"Nil\",\"Nil\")","v":"Nil"},null,{"$f":"IF($N$2=\"old tax regime\",\"Nil\",\"Nil\")","v":"Nil"},null,null,"Rs.",{"v":0,"d":"0.00"}]
[null,null,{"$f":"IF($N$2=\"old tax regime\",\"2,50,001 से 3,00,000 तक\",\"3,00,001 से 6,00,000 तक\")","v":"2,50,001 से 3,00,000 तक"},{"$nulls":5},{"$f":"IF($N$2=\"old tax regime\",\"5%\",\"5% (With Tax Rebate Under Sec.87A)\")","v":"5%"},null,{"$f":"IF($N$2=\"old tax regime\",\"Nil\",\"5% (With Tax Rebate Under Sec.87A)\")","v":"Nil"},null,{"$f":"IF($N$2=\"old tax regime\",\"Nil\",\"5% (With Tax Rebate Under Sec.87A)\")","v":"Nil"},null,null,"Rs.",{"$f":"IF(T48=\"a\",W43,IF(T48=\"B\",W44,W45))","v":{"$error":"#REF!"}}]
[null,null,{"$f":"IF($N$2=\"old tax regime\",\"3,00,001 से 5,00,000 तक\",\"6,00,001 से 9,00,000 तक\")","v":"3,00,001 से 5,00,000 तक"},{"$nulls":5},{"$f":"IF($N$2=\"old tax regime\",\"5%\",\"10% (With Tax Rebate Under Sec.87A Up to Rs. 7 Lakh.)\")","v":"5%"},null,{"$f":"IF($N$2=\"old tax regime\",\"5%\",\"10% (With Tax Rebate Under Sec.87A Up to Rs. 7 Lakh.)\")","v":"5%"},null,{"$f":"IF($N$2=\"old tax regime\",\"Nil\",\"10% (With Tax Rebate Under Sec.87A Up to Rs. 7 Lakh.)\")","v":"Nil"},null,null,"Rs.",{"$f":"IF(T48=\"a\",X43,IF(T48=\"B\",X44,X45))","v":{"$error":"#REF!"}}]
[null,null,{"$f":"IF($N$2=\"old tax regime\",\"5,00,001 से 10,00,000 तक\",\"9,00,001 से 12,00,000 तक\")","v":"5,00,001 से 10,00,000 तक"},{"$nulls":5},{"$f":"IF($N$2=\"old tax regime\",\"20%\",\"15%\")","v":"20%"},null,{"$f":"IF($N$2=\"old tax regime\",\"20%\",\"15%\")","v":"20%"},null,{"$f":"IF($N$2=\"old tax regime\",\"20%\",\"15%\")","v":"20%"},null,null,"Rs.",{"$f":"IF(T48=\"a\",Y43,IF(T48=\"B\",Y44,Y45))","v":{"$error":"#REF!"}}]
[null,null,{"$f":"IF($N$2=\"old tax regime\",\"10,00,001 अथवा इससे ऊपर\",\"12,00,001 से 15,00,000 तक\")","v":"10,00,001 अथवा इससे ऊपर"},{"$nulls":5},{"$f":"IF($N$2=\"old tax regime\",\"30%\",\"20%\")","v":"30%"},null,{"$f":"IF($N$2=\"old tax regime\",\"30%\",\"20%\")","v":"30%"},null,{"$f":"IF($N$2=\"old tax regime\",\"30%\",\"20%\")","v":"30%"},null,null,"Rs.",{"$f":"IF(T48=\"a\",Z43,IF(T48=\"B\",Z44,Z45))","v":{"$error":"#REF!"}}]
[null,null,{"$f":"IF($N$2=\"old tax regime\",\"----\",\"15,00,001 अथवा इससे ऊपर\")","v":"----"},{"$nulls":5},{"$f":"IF($N$2=\"old tax regime\",\"----\",\"30%\")","v":"----"},null,{"$f":"IF($N$2=\"old tax regime\",\"----\",\"30%\")","v":"----"},null,{"$f":"IF($N$2=\"old tax regime\",\"----\",\"30%\")","v":"----"},null,null,"Rs.",{"v":0,"d":"0.00"}]
[null,null,"(1) योग आयकर",{"$nulls":12},"Rs.",{"$f":"SUM(Q51:Q56)","v":{"$error":"#REF!"}}]
[null,null,"(2) छूट धारा 87 (A) (2.50 लाख से 5.00 लाख तक की कर योग्य आय पर आयकर की छूट अधिकतम रूपये 12,500 तक)",{"$nulls":12},"Rs.",{"$f":"IF(Q57<=12500,Q57,0)","v":{"$error":"#REF!"}}]
[null,null,"(3) शेष आयकर (1-2)",{"$nulls":12},"Rs.",{"$f":"Q57-Q58","v":{"$error":"#REF!"}}]
[null,null,"(4) शिक्षा उपकर 2% एवं उच्च शिक्षा के लिए अधिभार 2% (योग 4%)",{"$nulls":12},"Rs.",{"$f":"ROUND(Q59*0.04,0)","v":{"$error":"#REF!"}}]
[null,null,"कुल आयकर (3+4)",{"$nulls":12},"Rs.",{"$f":"Q59+Q60","v":{"$error":"#REF!"}}]
[null,17,"घटाइए :- धारा 89 के अंतर्गत राहत Rule 21A(2)",{"$nulls":12},"Rs.",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,18,"कुल शेष आयकर",{"$nulls":12},"Rs.",{"$f":"Q61-Q62","v":{"$error":"#REF!"}}]
[null,null,"कुल शेष आयकर की राशि (दस के गुणक में)",{"$nulls":12},"Rs.",{"$f":"ROUND(Q63,-1)","v":{"$error":"#REF!"}}]
[null,19,"आयकर कटौती का विवरण","Itax deducted Till Jun-2024 (First Quarter)",null,"Itax deducted  July-24 to Sep.-24      (Second Quarter)",null,null,"Itax deducted Oct-24 to Dec.-24 (Third Quarter)","Itax Deducted/Dedctable by Dec.24 Salary","Itax Deducted/Dedctable by Jan-25 Salary","Itax Deducted/Dedctable by Feb-25 Salary","Itax Deducted addition to Salary ",null,"Itax submitted by other means","बिंदु 19 का योग "]
[{"$nulls":3},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},null,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},"Rs.",{"$f":"SUM(D66:O66)","v":{"$error":"#REF!"}}]
[{"$nulls":3},"Income Tax Refundable/Payble",{"$nulls":7},{"$f":"IF(Q66>Q64,\"(Refundable)\",\"(Payble)\")","v":{"$error":"#REF!"}},{"$nulls":3},"Rs.",{"$f":"Q66-Q64","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$nulls":8},{"$f":"#REF!","v":{"$error":"#REF!"}}]

{"sheet":"Itax Calculate For All Emp.","index":2,"n_rows":106,"n_cols":55,"rows_kept":106,"merged":[[0,2,5,2],[0,3,0,41],[0,42,106,42],[1,3,1,41],[2,3,2,41],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,14,3,20],[3,21,3,30],[3,31,4,31],[3,32,3,34],[3,35,3,37],[3,38,4,38],[3,40,4,41],[5,32,5,34],[5,40,5,41],[5,43,5,48],[5,49,5,54],[6,2,105,2],[106,3,106,37]]}
[{"$nulls":3},"Prepared By :- Ummed Tarad (GSSS Raimalwada) (Updated On 20-10-2023)"]
[{"$nulls":3},"Govt. Sr. Sec. School…………………………………………………………."]
[{"$nulls":3},"Tax Calculation For All Employee For F.Y. 2025-26 (A.Y. 2026-27)"]
[{"$nulls":3},"Sr. No.","Name Of Employee","Total Income \n(As GA-55 Gross Salary)","HRA Examption","Examption Uder Home Loan","Examption U/S VI [80 C/80 CCC/ 80CCD(1)] Up To 1.5 Lac","Exapmtion U/S 80 CCD(1B) Up To 50000","Exapmtion U/S 80 D/80 DD/80/ 80DDB ","Exapmtion U/S 80 G","NET TAXABLE INCOME (For Old Tax Regime)\n","NET TAXABLE INCOME (For New Tax Regime)","Income Tax\n(OLD TAX REGIME)",{"$nulls":6},"Income Tax \n(NEW TAX REGIME)",{"$nulls":9},"CHOICE (Old Rate/New Rate)","जन.-2026 के वेतन तक की गई Itax कटौती",null,null,"अग्रिम शेष माह में की जाने वाली Itax कटौती",null,null,"Total Deductable Itax",null,"Payble (P), Refundable (R) Itax"]
[{"$nulls":12},"[Colmn 3-{4+5+6+-8+9}-Stand.Ded.50000]","[Colmn 3-Stand.Ded.75000]","2.5 Lac to 5 Lac","5 Lac to 10 Lac",">10 Lac","Total","Edu. Cess (4%)","Grand Total","Round Up Value of Total Itax","4 Lac to 8 Lac","8 Lac to 12 Lac","12 Lac to 16 Lac","16 Lac to 20 Lac","20 Lac to 24 Lac",">24 Lac","Total","Edu. Cess (4%)","Grand Total","Round Up Value of Total Itax",null,"From Salary","Via Challan","Total",{"$f":"IF(AG4=\"नव.-2025 के वेतन तक की गई Itax कटौती\",\"Dec-25\",0)","v":"00:00:00"},{"$f":"IF(AG4=\"नव.-2025 के वेतन तक की गई Itax कटौती\",\"Jan-26\",0)","v":"00:00:00"},"2026-02-01"]
[{"$nulls":3},1,2,3,4,5,6,7,8,9,10,11,10,11,12,13,14,15,12,17,18,19,null,null,21,22,23,24,13,14,15,null,null,16,17,18,19,null,20,null,null,"old",{"$nulls":5},"new"]
[{"$f":"MIN(U7,AE7)","v":52000},{"$f":"IF(F7=0,0,IF(OR(U7=0,AE7=0),\"NT\",0))","v":0},null,1,"A",1325000,0,0,111406,0,0,0,{"$f":"F7-50000-G7-H7-I7-J7-K7-L7","v":1163594},{"$f":"F7-75000","v":1250000},{"$f":"IF(M7<250000,0,IF(M7>500000,12500,IF(M7<500000,ROUND((M7-250000)*0.05,0),0)))","v":12500},{"$f":"IF(M7<500000,0,IF(M7>1000000,100000,ROUND((M7-500000)*0.2,0)))","v":100000},{"$f":"IF(M7<1000000,0,ROUND((M7-1000000)*0.3,0))","v":49078},{"$f":"IF(F7=\"\",\"\",IF(SUM(O7:Q7)<=12500,0,SUM(O7:Q7)))","v":161578},{"$f":"IF(R7=\"\",\"\",ROUND(R7*0.04,0))","v":6463},{"$f":"IF(R7=\"\",\"\",R7+S7)","v":168041},{"$f":"IF(R7=\"\",\"\",ROUNDUP(T7,-2))","v":168100},{"$f":"IF(N7>800000,20000,IF(N7>400000,(N7-400000)*0.05,0))","v":20000},{"$f":"IF(N7>1200000,40000,IF(N7>800000,(N7-800000)*0.1,0))","v":40000},{"$f":"IF(N7>1600000,60000,IF(N7>1200000,(N7-1200000)*0.15,0))","v":7500},{"$f":"IF(N7>2000000,80000,IF(N7>1600000,(N7-1600000)*0.2,0))","v":0},{"$f":"IF(O7>2400000,100000,IF(O7>2000000,(O7-2000000)*0.25,0))","v":0},{"$f":"IF(N7<2400000,0,(N7-2400000)*0.3)","v":0},{"$f":"IF(F7=\"\",\"\",IF(SUM(V7:AA7)<=60000,0,IF((N7-1200000)<SUM(V7:AA7),(N7-1200000),(SUM(V7:AA7)))))","v":50000},{"$f":"IF(F7=\"\",\"\",ROUND(AB7*0.04,0))","v":2000},{"$f":"IF(F7=\"\",\"\",(AB7+AC7))","v":52000},{"$f":"IF(F7=\"\",\"\",ROUNDUP(AD7,-2))","v":52000},{"$f":"IF(F7=\"\",\"\",IF(F7=\"\",\"\",IF(U7=0,0,IF(U7>AE7,\"New Regime\",\"Old Regime\"))))","v":"New Regime"},48000,null,{"$f":"AG7+AH7","v":48000},{"$f":"IF(OR(U7=0,AE7=0),0,IF(AF7=\"Old Regime\",AR7,AX7))","v":2000},{"$f":"IF(OR(U7=0,AE7=0),0,IF(AF7=\"Old Regime\",AS7,AY7))","v":2000},{"$f":"IF(OR(U7=0,AE7=0),0,IF(AF7=\"Old Regime\",AT7,AZ7))","v":2000},{"$f":"AJ7+AK7+AL7","v":6000},{"$f":"IF(AF7=\"Old Regime\",U7,AE7)","v":52000},{"$f":"IF(AN7<=12500,-AI7,AN7-(AI7+AM7))","v":-2000},{"$f":"IF(AO7=0,0,IF(AO7>0,\"(P)\",\"(R)\"))","v":"(R)"},null,{"$f":"IF($AG$4=\"जन.-2025 के वेतन तक की गई Itax कटौती\",0,IF(U7<=12500,0,IF(AI7>U7,0,ROUNDUP((U7-AI7)/3,-3))))","v":41000},{"$f":"IF($AG$4=\"जन.-2025 के वेतन तक की गई Itax कटौती\",0,IF(U7<=12500,0,IF(AI7>U7,0,ROUNDUP((U7-AI7)/3,-3))))","v":41000},{"$f":"IF($AG$4=\"जन.-2025 के वेतन तक की गई Itax कटौती\",ROUNDUP((U7-AI7),-3),IF(U7<=12500,0,IF(AI7>U7,0,ROUNDUP((U7-AI7)/3,-3))))","v":41000},{"$f":"ROUNDUP(AR7+AS7+AT7,-3)","v":123000},{"$f":"AU7+AI7","v":171000},{"$f":"AV7-U7","v":2900},{"$f":"IF($AG$4=\"जन.-2025 के वेतन तक की गई Itax कटौती\",0,IF(AE7<=12500,0,IF(AI7>AE7,0,ROUNDUP((AE7-AI7)/3,-3))))","v":2000},{"$f":"IF($AG$4=\"जन.-2025 के वेतन तक की गई Itax कटौती\",0,IF(AE7<=12500,0,IF(AI7>AE7,0,ROUNDUP((AE7-AI7)/3,-3))))","v":2000},{"$f":"IF($AG$4=\"जन.-2025 के वेतन तक की गई Itax कटौती\",ROUNDUP((AE7-AI7),-3),IF(AE7<=12500,0,IF(AI7>AE7,0,ROUNDUP((AE7-AI7)/3,-3))))","v":2000},{"$f":"ROUNDUP(AX7+AY7+AZ7,-3)","v":6000},{"$f":"BA7+AI7","v":54000},{"$f":"BB7-AE7","v":2000}]
[{"$f":"MIN(U8,AE8)","v":0},"NT",null,2,"B",777200,{"$nulls":6},{"$f":"F8-50000-G8-H8-I8-J8-K8-L8","v":727200},{"$f":"F8-75000","v":702200},{"$f":"IF(M8<250000,0,IF(M8>500000,12500,IF(M8<500000,ROUND((M8-250000)*0.05,0),0)))","v":12500},{"$f":"IF(M8<500000,0,IF(M8>1000000,100000,ROUND((M8-500000)*0.2,0)))","v":45440},{"$f":"IF(M8<1000000,0,ROUND((M8-1000000)*0.3,0))","v":0},57940,{"$f":"IF(R8=\"\",\"\",ROUND(R8*0.04,0))","v":2318},{"$f":"IF(R8=\"\",\"\",R8+S8)","v":60258},{"$f":"IF(R8=\"\",\"\",ROUNDUP(T8,-2))","v":60300},{"$f":"IF(N8>800000,20000,IF(N8>400000,(N8-400000)*0.05,0))","v":15110},{"$f":"IF(N8>1200000,40000,IF(N8>800000,(N8-800000)*0.1,0))","v":0},{"$f":"IF(N8>1600000,60000,IF(N8>1200000,(N8-1200000)*0.15,0))","v":0},{"$f":"IF(N8>2000000,80000,IF(N8>1600000,(N8-1600000)*0.2,0))","v":0},{"$f":"IF(O8>2400000,100000,IF(O8>2000000,(O8-2000000)*0.25,0))","v":0},{"$f":"IF(N8<2400000,0,(N8-2400000)*0.3)","v":0},{"$f":"IF(F8=\"\",\"\",IF(SUM(V8:AA8)<=60000,0,IF((N8-1200000)<SUM(V8:AA8),(N8-1200000),(SUM(V8:AA8)))))","v":0},0,0,0,"New Regime",null,null,{"$f":"AG8+AH8","v":0},{"$f":"IF(OR(U8=0,AE8=0),0,IF(AF8=\"Old Regime\",AR8,AX8))","v":0},{"$f":"IF(OR(U8=0,AE8=0),0,IF(AF8=\"Old Regime\",AS8,AY8))","v":0},{"$f":"IF(OR(U8=0,AE8=0),0,IF(AF8=\"Old Regime\",AT8,AZ8))","v":0},{"$f":"AJ8+AK8+AL8","v":0},{"$f":"IF(AF8=\"Old Regime\",U8,AE8)","v":0},{"$f":"IF(AN8<=12500,-AI8,AN8-(AI8+AM8))","v":0},{"$f":"IF(AO8=0,0,IF(AO8>0,\"(P)\",\"(R)\"))","v":0},null,{"$f":"IF($AG$4=\"जन.-2025 के वेतन तक की गई Itax कटौती\",0,IF(U8<=12500,0,IF(AI8>U8,0,ROUNDUP((U8-AI8)/3,-3))))","v":21000},{"$f":"IF($AG$4=\"जन.-2025 के वेतन तक की गई Itax कटौती\",0,IF(U8<=12500,0,IF(AI8>U8,0,ROUNDUP((U8-AI8)/3,-3))))","v":21000},{"$f":"IF($AG$4=\"जन.-2025 के वेतन तक की गई Itax कटौती\",ROUNDUP((U8-AI8),-3),IF(U8<=12500,0,IF(AI8>U8,0,ROUNDUP((U8-AI8)/3,-3))))","v":21000},{"$f":"ROUNDUP(AR8+AS8+AT8,-3)","v":63000},{"$f":"AU8+AI8","v":63000},{"$f":"AV8-U8","v":2700},{"$f":"IF($AG$4=\"जन.-2025 के वेतन तक की गई Itax कटौती\",0,IF(AE8<=12500,0,IF(AI8>AE8,0,ROUNDUP((AE8-AI8)/3,-3))))","v":0},{"$f":"IF($AG$4=\"जन.-2025 के वेतन तक की गई Itax कटौती\",0,IF(AE8<=12500,0,IF(AI8>AE8,0,ROUNDUP((AE8-AI8)/3,-3))))","v":0},{"$f":"IF($AG$4=\"जन.-2025 के वेतन तक की गई Itax कटौती\",ROUNDUP((AE8-AI8),-3),IF(AE8<=12500,0,IF(AI8>AE8,0,ROUNDUP((AE8-AI8)/3,-3))))","v":0},{"$f":"ROUNDUP(AX8+AY8+AZ8,-3)","v":0},{"$f":"BA8+AI8","v":0},{"$f":"BB8-AE8","v":0}]
[0,0,null,3,{"$nulls":8},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,null,4,{"$nulls":8},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,null,5,{"$nulls":8},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,null,6,{"$nulls":8},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,null,7,{"$nulls":8},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,null,8,{"$nulls":8},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,null,9,{"$nulls":8},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,null,10,{"$nulls":8},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,null,11,{"$nulls":8},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,null,12,{"$nulls":8},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,null,13,{"$nulls":8},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,null,14,{"$nulls":8},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,null,15,{"$nulls":8},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,null,16,{"$nulls":8},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,null,17,{"$nulls":8},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,null,18,{"$nulls":8},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,null,19,{"$nulls":8},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,null,20,{"$nulls":8},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,null,21,{"$nulls":8},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,null,22,{"$nulls":8},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,null,23,{"$nulls":8},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,null,24,{"$nulls":8},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,null,25,{"$nulls":8},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,null,26,{"$nulls":8},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,null,27,{"$nulls":8},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,null,28,{"$nulls":8},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,null,29,{"$nulls":8},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,null,30,{"$nulls":8},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,null,31,{"$nulls":8},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,null,32,{"$nulls":8},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,{"$f":"IF(F39=0,0,IF(OR(U39=0,AE39=0),\"NT\",0))","v":0},null,33,{"$nulls":8},-50000,-75000,0,0,0,{"$f":"IF(F39=\"\",\"\",IF(SUM(O39:Q39)<=12500,0,SUM(O39:Q39)))","v":""},"","","",0,0,0,0,0,0,"",{"$f":"IF(F39=\"\",\"\",ROUND(AB39*0.04,0))","v":""},{"$f":"IF(F39=\"\",\"\",(AB39+AC39))","v":""},{"$f":"IF(F39=\"\",\"\",ROUNDUP(AD39,-2))","v":""},{"$f":"IF(F39=\"\",\"\",IF(F39=\"\",\"\",IF(U39=0,0,IF(U39>AE39,\"New Regime\",\"Old Regime\"))))","v":""},null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,null,34,{"$nulls":8},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,null,35,{"$nulls":8},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,null,36,{"$nulls":8},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,null,37,{"$nulls":8},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,null,38,{"$nulls":8},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,null,39,{"$nulls":8},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,{"$nulls":10},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,{"$nulls":10},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,{"$nulls":10},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,{"$nulls":10},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,{"$nulls":10},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,{"$nulls":10},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,{"$nulls":10},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,{"$nulls":10},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,{"$nulls":10},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,{"$nulls":10},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,{"$nulls":10},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,{"$nulls":10},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,{"$nulls":10},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,{"$nulls":10},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,{"$nulls":10},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,{"$nulls":10},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,{"$nulls":10},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,{"$nulls":10},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,{"$nulls":10},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,{"$nulls":10},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,{"$nulls":10},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,{"$nulls":10},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,{"$nulls":10},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,{"$nulls":10},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,{"$nulls":10},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,{"$f":"IF(F71=0,0,IF(OR(U71=0,AE71=0),\"NT\",0))","v":0},{"$nulls":10},-50000,-75000,0,0,0,{"$f":"IF(F71=\"\",\"\",IF(SUM(O71:Q71)<=12500,0,SUM(O71:Q71)))","v":""},"","","",0,0,0,0,0,0,"",{"$f":"IF(F71=\"\",\"\",ROUND(AB71*0.04,0))","v":""},{"$f":"IF(F71=\"\",\"\",(AB71+AC71))","v":""},{"$f":"IF(F71=\"\",\"\",ROUNDUP(AD71,-2))","v":""},{"$f":"IF(F71=\"\",\"\",IF(F71=\"\",\"\",IF(U71=0,0,IF(U71>AE71,\"New Regime\",\"Old Regime\"))))","v":""},null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MIN(U72,AE72)","v":0},0,{"$nulls":10},{"$f":"F72-50000-G72-H72-I72-J72-K72-L72","v":-50000},{"$f":"F72-75000","v":-75000},{"$f":"IF(M72<250000,0,IF(M72>500000,12500,IF(M72<500000,ROUND((M72-250000)*0.05,0),0)))","v":0},{"$f":"IF(M72<500000,0,IF(M72>1000000,100000,ROUND((M72-500000)*0.2,0)))","v":0},{"$f":"IF(M72<1000000,0,ROUND((M72-1000000)*0.3,0))","v":0},"",{"$f":"IF(R72=\"\",\"\",ROUND(R72*0.04,0))","v":""},{"$f":"IF(R72=\"\",\"\",R72+S72)","v":""},{"$f":"IF(R72=\"\",\"\",ROUNDUP(T72,-2))","v":""},{"$f":"IF(N72>800000,20000,IF(N72>400000,(N72-400000)*0.05,0))","v":0},{"$f":"IF(N72>1200000,40000,IF(N72>800000,(N72-800000)*0.1,0))","v":0},{"$f":"IF(N72>1600000,60000,IF(N72>1200000,(N72-1200000)*0.15,0))","v":0},{"$f":"IF(N72>2000000,80000,IF(N72>1600000,(N72-1600000)*0.2,0))","v":0},{"$f":"IF(O72>2400000,100000,IF(O72>2000000,(O72-2000000)*0.25,0))","v":0},{"$f":"IF(N72<2400000,0,(N72-2400000)*0.3)","v":0},{"$f":"IF(F72=\"\",\"\",IF(SUM(V72:AA72)<=60000,0,IF((N72-1200000)<SUM(V72:AA72),(N72-1200000),(SUM(V72:AA72)))))","v":""},"","","","",null,null,{"$f":"AG72+AH72","v":0},{"$f":"IF(OR(U72=0,AE72=0),0,IF(AF72=\"Old Regime\",AR72,AX72))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(U72=0,AE72=0),0,IF(AF72=\"Old Regime\",AS72,AY72))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(U72=0,AE72=0),0,IF(AF72=\"Old Regime\",AT72,AZ72))","v":{"$error":"#VALUE!"}},{"$f":"AJ72+AK72+AL72","v":{"$error":"#VALUE!"}},{"$f":"IF(AF72=\"Old Regime\",U72,AE72)","v":""},{"$f":"IF(AN72<=12500,-AI72,AN72-(AI72+AM72))","v":{"$error":"#VALUE!"}},{"$f":"IF(AO72=0,0,IF(AO72>0,\"(P)\",\"(R)\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF($AG$4=\"जन.-2025 के वेतन तक की गई Itax कटौती\",0,IF(U72<=12500,0,IF(AI72>U72,0,ROUNDUP((U72-AI72)/3,-3))))","v":{"$error":"#VALUE!"}},{"$f":"IF($AG$4=\"जन.-2025 के वेतन तक की गई Itax कटौती\",0,IF(U72<=12500,0,IF(AI72>U72,0,ROUNDUP((U72-AI72)/3,-3))))","v":{"$error":"#VALUE!"}},{"$f":"IF($AG$4=\"जन.-2025 के वेतन तक की गई Itax कटौती\",ROUNDUP((U72-AI72),-3),IF(U72<=12500,0,IF(AI72>U72,0,ROUNDUP((U72-AI72)/3,-3))))","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(AR72+AS72+AT72,-3)","v":{"$error":"#VALUE!"}},{"$f":"AU72+AI72","v":{"$error":"#VALUE!"}},{"$f":"AV72-U72","v":{"$error":"#VALUE!"}},{"$f":"IF($AG$4=\"जन.-2025 के वेतन तक की गई Itax कटौती\",0,IF(AE72<=12500,0,IF(AI72>AE72,0,ROUNDUP((AE72-AI72)/3,-3))))","v":{"$error":"#VALUE!"}},{"$f":"IF($AG$4=\"जन.-2025 के वेतन तक की गई Itax कटौती\",0,IF(AE72<=12500,0,IF(AI72>AE72,0,ROUNDUP((AE72-AI72)/3,-3))))","v":{"$error":"#VALUE!"}},{"$f":"IF($AG$4=\"जन.-2025 के वेतन तक की गई Itax कटौती\",ROUNDUP((AE72-AI72),-3),IF(AE72<=12500,0,IF(AI72>AE72,0,ROUNDUP((AE72-AI72)/3,-3))))","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(AX72+AY72+AZ72,-3)","v":{"$error":"#VALUE!"}},{"$f":"BA72+AI72","v":{"$error":"#VALUE!"}},{"$f":"BB72-AE72","v":{"$error":"#VALUE!"}}]
[0,0,{"$nulls":10},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,{"$nulls":10},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,{"$nulls":10},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,{"$nulls":10},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,{"$nulls":10},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,{"$nulls":10},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,{"$nulls":10},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,{"$nulls":10},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,{"$nulls":10},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,{"$nulls":10},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,{"$nulls":10},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,{"$nulls":10},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,{"$nulls":10},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,{"$nulls":10},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,{"$nulls":10},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,{"$nulls":10},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,{"$nulls":10},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,{"$nulls":10},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,{"$nulls":10},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,{"$nulls":10},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,{"$nulls":10},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,{"$nulls":10},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,{"$nulls":10},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,{"$nulls":10},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,{"$nulls":10},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,{"$nulls":10},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,{"$nulls":10},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,{"$nulls":10},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,{"$nulls":10},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,{"$nulls":10},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,{"$nulls":10},-50000,-75000,0,0,0,{"$f":"IF(F103=\"\",\"\",IF(SUM(O103:Q103)<=12500,0,SUM(O103:Q103)))","v":""},"","","",0,0,0,0,0,0,"",{"$f":"IF(F103=\"\",\"\",ROUND(AB103*0.04,0))","v":""},{"$f":"IF(F103=\"\",\"\",(AB103+AC103))","v":""},{"$f":"IF(F103=\"\",\"\",ROUNDUP(AD103,-2))","v":""},{"$f":"IF(F103=\"\",\"\",IF(F103=\"\",\"\",IF(U103=0,0,IF(U103>AE103,\"New Regime\",\"Old Regime\"))))","v":""},null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,{"$nulls":10},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,{"$nulls":10},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,{"$nulls":10},-50000,-75000,0,0,0,"","","","",0,0,0,0,0,0,"","","","","",null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]

{"sheet":"HRA Calculator","index":3,"n_rows":13,"n_cols":16,"rows_kept":13,"merged":[[0,0,13,0],[0,1,0,8],[0,9,13,9],[1,1,1,3],[1,4,10,4],[1,5,1,8],[2,2,2,3],[3,2,3,3],[4,2,4,3],[4,5,6,5],[4,6,5,6],[4,7,5,7],[4,8,6,8],[4,10,6,10],[5,2,5,3],[6,2,6,3],[7,2,7,3],[7,5,8,5],[7,6,8,6],[7,7,8,7],[7,8,8,8],[7,10,8,10],[8,2,8,3],[8,12,8,13],[9,2,9,3],[9,5,9,6],[9,7,10,8],[10,2,10,3],[10,5,10,6],[11,1,11,8],[11,12,11,13],[12,1,12,2],[12,5,12,6],[12,7,12,8],[13,1,13,8]]}
[null,"Prepared By :- Ummed Tarad (GSSS Raimalwada) "]
[null,"Employee Related Details",{"$nulls":3},"HRA Calculation"]
[null,"Name of Office:-",{"$nulls":3},"Sr. No.","Perticulars","Amount (in Rs.)","Examption Amount (in Rs.)"]
[null,"Type of official Location :-","Rural Area",null,null,1,"Actual HRA received",{"$f":"M12","v":{"v":99432,"d":"₹ 99,432"}},{"$f":"H4","v":{"v":99432,"d":"₹ 99,432"}},null,null,"Basic",{"$f":"C8","v":{"v":45100,"d":"₹ 45,100"}},{"$f":"ROUND(M4*103%,-2)","v":{"v":46500,"d":"₹ 46,500"}},null,{"$f":"MIN(I4:I9)","v":{"v":-75510,"d":"-₹ 75,510"}}]
[null,"Name of Employee :-","Ummed",null,null,2,"(i) Rent Paid (Per month rent*12 months)",{"$f":"C9*12","v":{"v":0,"d":"₹ 0"}},{"$f":"H5-H7","v":{"v":-75510,"d":"-₹ 75,510"}},null,null,"DA",{"$f":"ROUND(M4*0.34,0)","v":15334},{"$f":"ROUND(N4*0.38,0)","v":17670}]
[null,"Designation of Employee :-","Teacher"]
[null," Employee's PAN :-","ABCDE1234F",{"$nulls":3},"(ii) 10% of (Basic Pay*12 months)+(D.A.*12 months)",{"$f":"ROUND(M9*10%,0)","v":{"v":75510,"d":"₹ 75,510"}},{"$nulls":3},"Total",{"$f":"M4+M5","v":{"v":60434,"d":"₹ 60,434"}},{"$f":"N4+N5","v":{"v":64170,"d":"₹ 64,170"}}]
[null,"Basic Pay (March-2025) :-",{"v":45100,"d":"₹ 45,100"},null,null,3,"50 % of (Basic Pay*12 months)+(D.A.*12 months) For Metro cities (Chennai, Dehli, Mumbai, Kolkata) Or 40 % of (Basic Pay*12 months)+(D.A.*12 months) For Non Metro cities",{"$f":"IF(C4=\"Metro City\",ROUND(H7*5,0),IF(C4=\"Non Metro City\",ROUND(H7*4,0),H7))","v":{"v":75510,"d":"₹ 75,510"}},{"$f":"H8","v":{"v":75510,"d":"₹ 75,510"}},{"$nulls":3},{"$f":"M7*4","v":{"v":241736,"d":"₹ 241,736"}},{"$f":"N7*8","v":{"v":513360,"d":"₹ 513,360"}}]
[null,"Rent Pay (Per Month) :-",{"v":0,"d":"₹ 0"},{"$nulls":8},"12 Month's Total",{"$f":"M8+N8","v":{"v":755096,"d":"₹ 755,096"}}]
[null,"House Owner's Name :-","XYZ",null,null,"Saction 10(13A) {i.e. Exempt HRA u/s 10(13A)}",null,{"$f":"IF(P4<0,\"Please enter the proper amount of per month's rent\",P4)","v":"Please enter the proper amount of per month's rent"},{"$nulls":3},"HRA",{"$f":"IF($D$4=\"Rural Area\",ROUND(M4*0.09,0),ROUND(M4*0.18,0))","v":8118},{"$f":"IF($D$4=\"Rural Area\",ROUND(N4*0.09,0),ROUND(N4*0.18,0))","v":8370}]
[null,"House Owner's PAN :-","ZYXWV9876U",null,null,"(Lowest of the three)",{"$nulls":6},{"$f":"M10*4","v":32472},{"$f":"N10*8","v":66960}]
[{"$nulls":11},"12 Month's Total",{"$f":"M11+N11","v":{"v":99432,"d":"₹ 99,432"}}]
[null,"Quarterly Receipt Amount :-",null,{"$f":"C9*3","v":{"v":0,"d":"₹ 0"}},null,"Yearly Receipt Amount :-",null,{"$f":"H5","v":{"v":0,"d":"₹ 0"}}]