{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Instructions","89 (1) Form","form10E"],"not_rendered":{"images":2,"external_links":1,"defined_names":11},"read":"whole","date_system":"1900"}

{"sheet":"Instructions","index":0,"n_rows":24,"n_cols":4,"rows_kept":24,"merged":[[2,1,2,2],[3,1,5,1],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[13,1,13,2],[14,1,14,2],[16,2,17,2]]}
[null,null,"Instructions"]
[]
[null,";g ,Dly izksxzke esjs ije~ iwT; xq:nso Jh Jh 1008 oklqnso th egkjkt o esjs bZ\"V izHkq t;  ctjaxcyh o ikcwth egkjkt dks lefiZr gSaA esjs ekrk & firk o xq:tuksa ds vk'khokZn ls ;g izksxzke f'k{kd cU/kqvksa ds lkFk lHkh foHkkx ds dkfeZdksa dh lsok esa lknj izLrqr gSaA"]
[null,null,"How to use this Programme"]
[null,null,"If you have Hindi font problem, then first you should install Hindi font KRUTI DEV 010  in your computer."]
[null,null,"lcls igys vki jktLFkku ds lHkh 'kSf{kd osclkbZV ij ,Dly xq: ghjkyky tkV }kjk fufeZr vk;dj x.kuk ,Dly ,Iyhds'ku 2021&22 ds ;k izi=&10bZ gsrq viMsV otZu+ dks MkmuyksM djsasaA blds vykok vki Google ij Heeralal Jat fy[kdj lpZ djsaxs rks Hkh vkidks ist fey tk;sxkA tgka ls vki ;g izksxzke MkmuyksM dj ldrs gSaA mlds ckn ftrusa dkfeZdksa dh vk;dj x.kuk djuh gS] mruh gh ,Dly izksxzke 'khV dks muds uke ls vyx vyx Qkby esa  Save  dj ysosaA izR;sad dkfeZd ds fy, ds fy, ,d QkbZy dks mi;ksx esa ysosaA "]
[null,"t; xq:nso ","vki bl izi=&10bZ ,Dly izksxzke ij dk;Z djus ls igys bUde VSDl foHkkx ds u;s :Yl o fu;e bUde VSDl foHkkx dh New website vFkok ys[kk foK vDVqcj 2020, tuojh 2021 dkss t:j i<+sA oSls bl ,Dly izksxzke esa iq.kZ lko/kkuh cjrh xbZ gSa] fQj Hkh foHkkx ds fu;e gh loksZijh o fljks/kk;Z gSaA"]
[null,"Most Doable Work",null,"ije~ iwT; xq:nso"]
[null,"vki bl ,Dly izksxzke ds 89(1) Form 'khV ij lko/kkuhiwoZd vuykWd lsy tks lQsn dyj esa gSa] dks Hkjuk ¼MkVk fQfyax½ gSaA vkxs dh 'khV vkWVksa tujsV gSaA ogk ij vkidks dqN ugh djuk gSaA flQZ A4 lkbZt esa fizUV fudkyuk gSa vkSj ist Hkh lsV fd;k gqvk gSaA"]
[]
[null,"This Programme Developed by:        HEERALAL JAT "]
[null,"Senior Teacher"]
[null,"Mahatma Gandhi Government School (English Medium) BAR , PALI"]
[null,"heeralaljatchandawal@gmail.com"]
[null,"V./P. - Chandawal Nagar, Teh.- sojat city, Dist.- Pali (Raj) 306306"]
[{"$nulls":3},"This Sheet Information Video"]
[null,null,"Watch the You Tube Video For More Information.","https://youtu.be/1Xh5N3P-vu0"]
[]
[]
[null,null,"https://www.youtube.com/playlist?list=PLmNJTudmvkgL-ZI7qFKfQ6oz6WTNnW31z"]
[]
[null,null,"You Tube Channel"]
[]
[null,null,"https://www.youtube.com/c/Heeralaljat"]

{"sheet":"89 (1) Form","index":1,"n_rows":35,"n_cols":20,"rows_kept":35,"merged":[[0,1,1,14],[2,1,2,2],[2,3,2,7],[2,8,2,9],[2,10,2,14],[3,1,3,2],[3,3,3,14],[4,1,4,2],[4,3,4,7],[4,8,4,9],[4,10,4,14],[6,1,6,11],[6,12,6,14],[7,1,7,11],[7,12,7,14],[8,1,8,11],[8,12,8,14],[9,1,9,11],[9,12,9,14],[10,1,10,11],[10,12,10,14],[11,1,11,11],[11,12,11,14],[12,1,12,11],[12,12,12,14],[13,1,13,11],[13,12,13,14],[14,1,14,11],[14,12,14,14],[15,1,15,11],[15,12,15,14],[16,1,16,11],[16,12,16,14],[17,1,17,11],[17,12,17,14],[18,1,18,11],[18,12,18,14],[19,1,19,11],[19,12,19,14],[19,19,19,25],[20,1,20,11],[20,12,20,14],[21,1,21,11],[21,12,21,14],[22,1,22,11],[22,12,22,14],[23,1,23,11],[23,12,23,14],[24,1,24,11],[24,12,24,14],[25,1,25,11],[25,12,25,14],[26,1,26,11],[26,12,26,14],[27,1,27,11],[27,12,27,14],[28,1,28,11],[28,12,28,14],[29,1,29,11],[29,12,29,14],[30,1,30,11],[30,12,30,14],[31,1,31,11],[31,12,31,14],[32,1,32,11],[32,12,32,14],[33,1,33,11],[33,12,33,14],[34,1,34,11],[34,12,34,14]]}
[null,"CALCULATION OF RELIEF UNDER SECTION 89 (1)"]
[]
[null,"Name :",null,"Heeralal jat",{"$nulls":4},"Designation :-",null,"Sr Teacher"]
[null,"Address :",null,"Chandawal Nagar, Sojat , PALI (RAJ)"]
[null,"PAN :",null,"ABCDE1234F",{"$nulls":4},"Status",null,"Indian Resident "]
[]
[null,"FINANCIAL YEAR- 2012-13",{"$nulls":10},"INCOME ( Rs )"]
[null,"Enter net taxable income for 2012-13 (as per ITR/Form-16) ¼'kq) dj ;ksX; vk; nl ds xq.kkad esa ½",{"$nulls":10},0]
[null,"Enter arrears relates to 2012-13 ¼bl l= 2012&13 dh feyus okyh ,fj;j jkf'k ½",{"$nulls":10},0]
[null,"FINANCIAL YEAR- 2013-14",{"$nulls":10},"INCOME ( Rs )"]
[null,"Enter net taxable income for 2013-14 (as per ITR/Form-16) ¼'kq) dj ;ksX; vk; nl ds xq.kkad esa ½",{"$nulls":10},0]
[null,"Enter arrears relates to 2013-14 ¼bl l= 2013&14 dh feyus okyh ,fj;j jkf'k ½",{"$nulls":10},0]
[null,"FINANCIAL YEAR- 2014-15",{"$nulls":10},"INCOME ( Rs )"]
[null,"Enter net taxable income for 2014-15 (as per ITR/Form-16) ¼'kq) dj ;ksX; vk; nl ds xq.kkad esa ½",{"$nulls":10},0]
[null,"Enter arrears relates to 2014-15 ¼bl l= 2014&15 dh feyus okyh ,fj;j jkf'k ½",{"$nulls":10},0]
[null,"FINANCIAL YEAR- 2015-16",{"$nulls":10},"INCOME ( Rs )"]
[null,"Enter net taxable income for 2015-16 (as per ITR/Form-16) ¼'kq) dj ;ksX; vk; nl ds xq.kkad esa ½",{"$nulls":10},0]
[null,"Enter arrears relates to 2015-16 ¼bl l= 2015&16 dh feyus okyh ,fj;j jkf'k ½",{"$nulls":10},0]
[null,"FINANCIAL YEAR- 2016-17",{"$nulls":10},"INCOME ( Rs )"]
[null,"Enter net taxable income for 2016-17 (as per ITR/Form-16) ¼'kq) dj ;ksX; vk; nl ds xq.kkad esa ½",{"$nulls":10},0,{"$nulls":6},"fiNys lkyksa dh ,UV~zh;k eSU;qyh VkbZi djds lko/kkuh ls fy[ksaA"]
[null,"Enter arrears relates to 2016-17  ¼bl l= 2016&17 dh feyus okyh ,fj;j jkf'k ½",{"$nulls":10},0]
[null,"FINANCIAL YEAR- 2017-18",{"$nulls":10},"INCOME ( Rs )"]
[null,"Enter net taxable income for 2017-18 (as per ITR/Form-16) ¼'kq) dj ;ksX; vk; nl ds xq.kkad esa ½",{"$nulls":10},0]
[null,"Enter arrears relates to 2017-18  ¼bl l= 2017&18 dh feyus okyh ,fj;j jkf'k ½",{"$nulls":10},0]
[null,"FINANCIAL YEAR- 2018-19",{"$nulls":10},"INCOME ( Rs )"]
[null,"Enter net taxable income for 2018-19 (as per ITR/Form-16) ¼'kq) dj ;ksX; vk; nl ds xq.kkad esa ½",{"$nulls":10},0]
[null,"Enter arrears relates to 2018-19     ¼bl l= 2018&19 dh feyus okyh ,fj;j jkf'k ½",{"$nulls":10},0]
[null,"FINANCIAL YEAR- 2019-20",{"$nulls":10},"INCOME ( Rs )"]
[null,"Enter net taxable income for 2019-20 (as per ITR/Form-16) ¼'kq) dj ;ksX; vk; nl ds xq.kkad esa ½",{"$nulls":10},450000]
[null,"Enter arrears relates to 2019-20     ¼bl l= 2019&20 dh feyus okyh ,fj;j jkf'k ½",{"$nulls":10},27000]
[null,"FINANCIAL YEAR- 2020-21",{"$nulls":10},"INCOME ( Rs )"]
[null,"Enter net taxable income for 2020-21 (as per ITR/Form-16) ¼'kq) dj ;ksX; vk; nl ds xq.kkad esa ½",{"$nulls":10},550000]
[null,"Enter arrears relates to 2020-21     ¼bl l= 2020&21 dh feyus okyh ,fj;j jkf'k ½",{"$nulls":10},25000]
[null,"FINANCIAL YEAR- 2021-22",{"$nulls":10},"INCOME ( Rs )"]
[null,"Enter net taxable income for 2021-22 including entire arrears received (as per ITR/Form-16)   \n ¼'kq) dj ;ksX; vk; nl ds xq.kkad esa ½",{"$nulls":10},680896]

{"sheet":"form10E","index":2,"n_rows":42,"n_cols":43,"rows_kept":42,"merged":[[0,1,0,14],[1,1,1,14],[2,1,2,2],[2,3,2,7],[2,8,2,9],[2,10,2,14],[3,1,3,2],[3,3,3,14],[4,1,4,2],[4,3,4,7],[4,8,4,9],[4,10,4,14],[5,1,5,14],[6,1,6,11],[6,12,6,14],[7,1,7,11],[7,12,7,14],[8,1,8,11],[8,12,8,14],[9,1,9,11],[9,12,9,14],[10,1,10,11],[10,12,10,14],[11,1,11,14],[12,2,12,5],[12,6,12,14],[13,1,13,4],[14,1,14,3],[14,4,14,5],[15,2,15,3],[16,2,16,3],[16,11,16,14],[18,1,18,14],[19,5,19,10],[20,1,20,11],[20,12,20,14],[21,1,21,11],[21,12,21,14],[22,1,22,11],[22,12,22,14],[23,1,23,11],[23,12,23,14],[24,1,24,11],[24,12,24,14],[25,1,25,11],[25,12,25,14],[26,1,26,11],[26,12,26,14],[27,1,27,11],[27,12,27,14],[29,1,29,14],[30,1,30,2],[30,3,30,4],[30,5,30,6],[30,7,30,8],[30,9,30,10],[30,11,30,12],[30,13,30,14],[31,1,31,2],[31,3,31,4],[31,5,31,6],[31,7,31,8],[31,9,31,10],[31,11,31,12],[31,13,31,14],[32,1,32,2],[32,3,32,4],[32,5,32,6],[32,7,32,8],[32,9,32,10],[32,11,32,12],[32,13,32,14],[33,1,33,2],[33,3,33,4],[33,5,33,6],[33,7,33,8],[33,9,33,10],[33,11,33,12],[33,13,33,14],[34,1,34,2],[34,3,34,4],[34,5,34,6],[34,7,34,8],[34,9,34,10],[34,11,34,12],[34,13,34,14],[35,1,35,2],[35,3,35,4],[35,5,35,6],[35,7,35,8],[35,9,35,10],[35,11,35,12],[35,13,35,14],[36,1,36,2],[36,3,36,4],[36,5,36,6],[36,7,36,8],[36,9,36,10],[36,11,36,12],[36,13,36,14],[37,1,37,2],[37,3,37,4],[37,5,37,6],[37,7,37,8],[37,9,37,10],[37,11,37,12],[37,13,37,14],[38,1,38,2],[38,3,38,4],[38,5,38,6],[38,7,38,8],[38,9,38,10],[38,11,38,12],[38,13,38,14],[39,1,39,2],[39,3,39,4],[39,5,39,6],[39,7,39,8],[39,9,39,10],[39,11,39,12],[39,13,39,14],[40,1,40,2],[40,3,40,4],[40,5,40,6],[40,7,40,8],[40,9,40,10],[40,11,40,12],[40,13,40,14],[41,1,41,2],[41,3,41,4],[41,5,41,6],[41,7,41,8],[41,9,41,10],[41,11,41,12],[41,13,41,14]]}
[null,"FORM NO. 10 E (See rule 21AA)"]
[null,"Form for furnishing particulars of income undr scetion 192(2A) for year ending 31st March 2022 for claiming relief under section 89(1) by a Government servant or an employee in a company, co-operative society, local authority, university, institution, association or body."]
[null,"Name :",null,{"$f":"UPPER(IF('89 (1) Form'!D3=\"\",\"\",'89 (1) Form'!D3))","v":"HEERALAL JAT"},{"$nulls":4},"Designation :-",null,{"$f":"IF('89 (1) Form'!K3=\"\",\"\",'89 (1) Form'!K3)","v":"Sr Teacher"}]
[null,"Address :",null,{"$f":"IF('89 (1) Form'!D4=\"\",\"\",'89 (1) Form'!D4)","v":"Chandawal Nagar, Sojat , PALI (RAJ)"}]
[null,"PAN :",null,{"$f":"UPPER(IF('89 (1) Form'!D5=\"\",\"\",'89 (1) Form'!D5))","v":"ABCDE1234F"},{"$nulls":4},"Status",null,{"$f":"IF(AND('89 (1) Form'!K5=\"\"),\"\",UPPER('89 (1) Form'!K5))","v":"INDIAN RESIDENT "}]
[null,"Particulars of Income referred to in rule 21A of the Income tax Rules, 1962, during the previous year relevant to assessment year 2022-23"]
[null,"1. (a) Salary received in arrears or in advance during 2021-22 in accordance with the provision of sub-rule (2) of rule 21A",{"$nulls":10},{"$f":"'89 (1) Form'!M9+'89 (1) Form'!M12+'89 (1) Form'!M15+'89 (1) Form'!M18+'89 (1) Form'!M21+'89 (1) Form'!M24+'89 (1) Form'!M27+'89 (1) Form'!M30+'89 (1) Form'!M33","v":52000}]
[null,"(b) Payment in the nature of gratuity in respect of past services, extending over a period of not less than 5 years in accordance with the provisions of sub-rule (3) of rule 21A",{"$nulls":10},"Not applicable "]
[null,"(c) Payment in the nature of compensation from the employer or former employer at or in connection with termination of employment after continuous service of not less than 3 years in accordance with the provisions of sub-rule (4) of rule 21A",{"$nulls":10},"Not applicable "]
[null,"(d) Payment in commutation of pension in accordance with the provisions of sub-rule (5) of rule 21A",{"$nulls":10},"Not applicable "]
[null,"2. Detailed particulars of payments referred to above may be given in Annexure I, II, IIA, III or IV as the case may be ",{"$nulls":10},"Annexure- I"]
[null,"Verification "]
[null,"I  ",{"$f":"UPPER(IF('89 (1) Form'!D3=\"\",\"\",'89 (1) Form'!D3))","v":"HEERALAL JAT"},{"$nulls":3},"do hereby declare that what is stated above is true to the best of my "]
[null,"knowledge and belief."]
[null,"Verified today, the",null,null,{"$f":"TODAY()","v":"2021-12-26"}]
[null,"Place: "]
[null,"Date:",{"$nulls":9},"Signature of the employee"]
[]
[null,"ANNEXURE - I"]
[{"$nulls":5},"ARREARS OR ADVANCE SALARY"]
[null,"1. Total net taxable Income excluding Salary received in Arrears or advance ",{"$nulls":10},{"$f":"M23-M22","v":628896}]
[null,"2. salary received in arrears or advance",{"$nulls":10},{"$f":"M7","v":52000}]
[null,"3. Total Income (as increased by salary received in arrears or advance) (Add item 1 and item 2)",{"$nulls":10},{"$f":"'89 (1) Form'!M35","v":680896},{"$nulls":13},{"$f":"ROUND(IF(M23<=250000,0,IF(M23<=500000,(M23-250000)*0.05,IF(M23<=1000000,12500+(M23-500000)*0.2,IF(M23>1000000,112500+(M23-1000000)*0.3,\"0\")))),0)","v":48679},{"$f":"IF(AND(M23=0),0,ROUND(IF(AND(M23<=500000),AA23-12500,AA23),0))","v":48679},{"$f":"ROUND(IF(AND(AB23<=0),0,AB23),0)","v":48679},{"$f":"ROUND(AC23*4%,0)","v":1947}]
[null,"4. Tax on total income (as per item 3)",{"$nulls":10},{"$f":"AC23+AD23","v":50626},{"$nulls":13},{"$f":"ROUND(IF(M21<=250000,0,IF(M21<=500000,(M21-250000)*0.05,IF(M21<=1000000,12500+(M21-500000)*0.2,IF(M21>1000000,112500+(M21-1000000)*0.3,\"0\")))),0)","v":38279},{"$f":"IF(M21<500001,AA24-MIN(AA24,12500),AA24)","v":38279},{"$f":"ROUND(IF(AND(AB24<=0),0,AB24),0)","v":38279},{"$f":"ROUND(AC24*4%,0)","v":1531}]
[null,"5. Tax on total income (as per item 1)",{"$nulls":10},{"$f":"AC24+AD24","v":39810}]
[null,"6. Tax on salary received in arrears or advance (Difference of item 4 and item 5)",{"$nulls":10},{"$f":"M24-M25","v":10816}]
[null,"7. Tax computed in accordance with Table \"A\" (Brought from column 7 of Table \"A\")",{"$nulls":10},{"$f":"N42","v":5200}]
[null,"8. Relief under section 89 (1) (Indicate the difference between the amounts mentioned against items 6 and 7)",{"$nulls":10},{"$f":"M26-M27","v":5616}]
[]
[null,"TABLE \"A\"  (See item 7 of Annexure I)"]
[null,"Previous Year(s)",null,"Total Net Taxable income of the relevant previous year ",null,"salary received in arrears or advance relating to the relevant previous year as mentioned in col. (1)",null,"Total income (as increased by salry received in arrears or advance) or the relevant previous year mentioned in col. (1) (Add col. 2 and 3)",null,"Tax on total income (as per col. 2)",null,"Tax on total income (as per col. 4)",null,"Difference in tax (Amount under col. 6 minus amount under col. 5)"]
[null,1,null,2,null,3,null,4,null,5,null,6,null,7]
[null,"2012-13",null,{"$f":"ROUND('89 (1) Form'!M8, -1)","v":0},null,{"$f":"('89 (1) Form'!M9)","v":0},null,{"$f":"D33+F33","v":0},null,{"$f":"IF($D33>1000000, 130000+($D33-1000000)*0.3, IF($D33>500000, 30000+($D33-500000)*0.2, IF($D33>200000, ($D33-200000)*0.1, 0)))+ROUND(IF($D33>1000000, 130000+($D33-1000000)*0.3, IF($D33>500000, 30000+($D33-500000)*0.2, IF($D33>200000, ($D33-200000)*0.1, 0)))*0.03,0)","v":0},null,{"$f":"IF($H33>1000000, 130000+($H33-1000000)*0.3, IF($H33>500000, 30000+($H33-500000)*0.2, IF($H33>200000, ($H33-200000)*0.1, 0)))+ROUND(IF($H33>1000000, 130000+($H33-1000000)*0.3, IF($H33>500000, 30000+($H33-500000)*0.2, IF($H33>200000, ($H33-200000)*0.1, 0)))*0.03,0)","v":0},null,{"$f":"L33-J33","v":0}]
[null,"2013-14",null,{"$f":"ROUND('89 (1) Form'!M11, -1)","v":0},null,{"$f":"'89 (1) Form'!M12","v":0},null,{"$f":"D34+F34","v":0},null,{"$f":"AL34","v":0},null,{"$f":"AQ34","v":0},null,{"$f":"L34-J34","v":0},{"$nulls":19},"13-14",{"$f":"IF($D34>1000000, 130000+($D34-1000000)*0.3, IF($D34>500000, 30000+($D34-500000)*0.2, IF($D34>200000, ($D34-200000)*0.1, 0)))","v":0},{"$f":"IF(D34<350001,AI34-MIN(AI34,2000),AI34)","v":0},{"$f":"ROUND(AJ34*0.03, 0)","v":0},{"$f":"AJ34+AK34","v":0},null,{"$f":"IF($H34>1000000, 130000+($H34-1000000)*0.3, IF($H34>500000, 30000+($H34-500000)*0.2, IF($H34>200000, ($H34-200000)*0.1, 0)))","v":0},{"$f":"IF(H34<500001,AN34-MIN(AN34,2000),AN34)","v":0},{"$f":"ROUND(AO34*0.03, 0)","v":0},{"$f":"AO34+AP34","v":0}]
[null,"2014-15",null,{"$f":"ROUND('89 (1) Form'!M14, -1)","v":0},null,{"$f":"'89 (1) Form'!M15","v":0},null,0,null,{"$f":"AL35","v":0},null,{"$f":"AQ35","v":0},null,{"$f":"L35-J35","v":0},{"$nulls":19},"14-15",{"$f":"IF($D35>1000000, 125000+($D35-1000000)*0.3, IF($D35>500000, 25000+($D35-500000)*0.2, IF($D35>250000, ($D35-250000)*0.1, 0)))","v":0},{"$f":"IF(D35<350001,AI35-MIN(AI35,2000),AI35)","v":0},{"$f":"ROUND(AJ35*0.03, 0)","v":0},0,null,{"$f":"IF(H35>1000000, 125000+(H35-1000000)*0.3, IF(H35>500000, 25000+(H35-500000)*0.2, IF(H35>250000, (H35-250000)*0.1, 0)))","v":0},{"$f":"IF(H35<500001,AN35-MIN(AN35,2000),AN35)","v":0},{"$f":"ROUND(AO35*0.03, 0)","v":0},0]
[null,"2015-16",null,{"$f":"ROUND('89 (1) Form'!M17, -1)","v":0},null,{"$f":"'89 (1) Form'!M18","v":0},null,0,null,0,null,0,null,0,{"$nulls":19},"15-16",{"$f":"IF($D36>1000000, 125000+($D36-1000000)*0.3, IF($D36>500000, 25000+($D36-500000)*0.2, IF($D36>250000, ($D36-250000)*0.1, 0)))","v":0},{"$f":"IF(D36<500001,AI36-MIN(AI36,2000),AI36)","v":0},{"$f":"ROUND(AJ36*0.03, 0)","v":0},0,null,{"$f":"IF(H36>1000000, 125000+(H36-1000000)*0.3, IF(H36>500000, 25000+(H36-500000)*0.2, IF(H36>250000, (H36-250000)*0.1, 0)))","v":0},{"$f":"IF(H36<500001,AN36-MIN(AN36,2000),AN36)","v":0},{"$f":"ROUND(AO36*0.03, 0)","v":0},0]
[null,"2016-17",null,{"$f":"ROUND('89 (1) Form'!M20, -1)","v":0},null,{"$f":"'89 (1) Form'!M21","v":0},null,0,null,0,null,0,null,0,{"$nulls":19},"16-17",{"$f":"IF($D37>1000000, 125000+($D37-1000000)*0.3, IF($D37>500000, 25000+($D37-500000)*0.2, IF($D37>250000, ($D37-250000)*0.1, 0)))","v":0},{"$f":"IF(D37<500001,AI37-MIN(AI37,5000),AI37)","v":0},{"$f":"ROUND(AJ37*0.03, 0)","v":0},0,null,{"$f":"IF(H37>1000000, 125000+(H37-1000000)*0.3, IF(H37>500000, 25000+(H37-500000)*0.2, IF(H37>250000, (H37-250000)*0.1, 0)))","v":0},{"$f":"IF(H37<500001,AN37-MIN(AN37,5000),AN37)","v":0},{"$f":"ROUND(AO37*0.03, 0)","v":0},0]
[null,"2017-18",null,{"$f":"ROUND('89 (1) Form'!M23, -1)","v":0},null,{"$f":"'89 (1) Form'!M24","v":0},null,{"$f":"D38+F38","v":0},null,0,null,0,null,0,{"$nulls":19},"17-18",{"$f":"IF($D38>1000000, 112500+($D38-1000000)*0.3, IF($D38>500000, 12500+($D38-500000)*0.2, IF($D38>250000, ($D38-250000)*0.05, 0)))","v":0},{"$f":"IF(D38<350001,AI38-MIN(AI38,2500),AI38)","v":0},{"$f":"ROUND(AJ38*0.03, 0)","v":0},0,null,{"$f":"IF(H38>1000000, 112500+(H38-1000000)*0.3, IF(H38>500000, 12500+(H38-500000)*0.2, IF(H38>250000, (H38-250000)*0.05, 0)))","v":0},{"$f":"IF(H38<350001,AN38-MIN(AN38,2500),AN38)","v":0},{"$f":"ROUND(AO38*0.03, 0)","v":0},0]
[null,"2018-19",null,{"$f":"ROUND('89 (1) Form'!M26, -1)","v":0},null,{"$f":"'89 (1) Form'!M27","v":0},null,0,null,{"$f":"AL39","v":0},null,0,null,0,{"$nulls":19},"18-19",{"$f":"IF($D39>1000000, 112500+($D39-1000000)*0.3, IF($D39>500000, 12500+($D39-500000)*0.2, IF($D39>250000, ($D39-250000)*0.05, 0)))","v":0},{"$f":"IF(D39<350001,AI39-MIN(AI39,2500),AI39)","v":0},{"$f":"ROUND(AJ39*0.04, 0)","v":0},0,null,{"$f":"IF(H39>1000000, 112500+(H39-1000000)*0.3, IF(H39>500000, 12500+(H39-500000)*0.2, IF(H39>250000, (H39-250000)*0.05, 0)))","v":0},{"$f":"IF(H39<350001,AN39-MIN(AN39,2500),AN39)","v":0},{"$f":"ROUND(AO39*0.04, 0)","v":0},0]
[null,"2019-20",null,{"$f":"ROUND('89 (1) Form'!M29, -1)","v":450000},null,{"$f":"'89 (1) Form'!M30","v":27000},null,477000,null,0,null,0,null,0,{"$nulls":19},"19-20",{"$f":"IF($D40>1000000, 112500+($D40-1000000)*0.3, IF($D40>500000, 12500+($D40-500000)*0.2, IF($D40>250000, ($D40-250000)*0.05, 0)))","v":10000},{"$f":"IF(D40<500001,AI40-MIN(AI40,12500),AI40)","v":0},{"$f":"ROUND(AJ40*0.04, 0)","v":0},0,null,{"$f":"IF(H40>1000000, 112500+(H40-1000000)*0.3, IF(H40>500000, 12500+(H40-500000)*0.2, IF(H40>250000, (H40-250000)*0.05, 0)))","v":11350},{"$f":"IF(H40<500001,AN40-MIN(AN40,12500),AN40)","v":0},{"$f":"ROUND(AO40*0.04, 0)","v":0},0]
[null,"2020-21",null,{"$f":"ROUND('89 (1) Form'!M32, -1)","v":550000},null,{"$f":"'89 (1) Form'!M33","v":25000},null,{"$f":"D41+F41","v":575000},null,{"$f":"AL41","v":23400},null,{"$f":"AQ41","v":28600},null,{"$f":"L41-J41","v":5200},{"$nulls":19},"20-21",{"$f":"IF($D41>1000000, 112500+($D41-1000000)*0.3, IF($D41>500000, 12500+($D41-500000)*0.2, IF($D41>250000, ($D41-250000)*0.05, 0)))","v":22500},{"$f":"IF(D41<500001,AI41-MIN(AI41,12500),AI41)","v":22500},{"$f":"ROUND(AJ41*0.04, 0)","v":900},{"$f":"AJ41+AK41","v":23400},null,{"$f":"IF(H41>1000000, 112500+(H41-1000000)*0.3, IF(H41>500000, 12500+(H41-500000)*0.2, IF(H41>250000, (H41-250000)*0.05, 0)))","v":27500},{"$f":"IF(H41<500001,AN41-MIN(AN41,12500),AN41)","v":27500},{"$f":"ROUND(AO41*0.04, 0)","v":1100},28600]
[null,"TOTAL",{"$nulls":11},{"$f":"SUM(N33:O41)","v":5200}]