{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["Profile","rrr 08","rrr 09","rrr10","P1","retir","P3","Metrix","R02","R03","R04","R01","L-1-2","PLAN 01"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":3,"defined_names":8,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Profile","index":0,"n_rows":44,"n_cols":34,"rows_kept":44,"cut":false,"hidden":false,"merged":[[0,14,0,15],[0,0,0,4],[1,3,1,6],[40,8,40,12],[31,8,31,12],[29,1,29,7],[30,1,30,7],[30,8,30,12],[31,1,31,7],[32,1,32,7],[32,8,32,12],[33,1,33,7],[33,8,33,12],[37,8,37,12],[38,1,38,7],[1,0,1,2],[3,17,3,20],[2,17,2,20],[30,17,32,17],[27,1,27,7],[28,1,28,7],[2,13,3,13],[2,14,3,14],[2,15,3,15],[2,7,2,8],[2,9,3,9],[2,10,3,10],[2,11,2,12],[2,0,3,0],[2,1,3,1],[1,14,1,15],[43,8,43,12],[42,1,42,7],[42,8,42,12],[34,1,34,7],[34,8,34,12],[36,1,36,7],[36,8,36,12],[35,1,35,7],[35,8,35,12],[41,1,41,7],[41,8,41,12],[39,1,39,7],[39,8,39,12],[43,1,43,7],[37,1,37,7],[40,1,40,7],[38,8,38,12],[2,2,3,3],[2,5,3,5],[2,6,3,6],[2,4,3,4],[3,7,3,8]]}
["o\"kZ 2020&2021 ds fy, jsUt ds vuqlkj laosru dh jkf'k ",null,null,null,null,"OID",2405,null,null,null,null,null,null,null,"BE 2020-21"]
["dk;kZy; %&",null,null,"jktdh; mPp ek/;fed fo|ky; 15tSM ¼Jhxaxkuxj½",null,null,null,null,null,null,"Iyku 01",null,"2020&2021",null,"RE 2019-20"]
["ys[kk 'kh\"kZd ¼foLr`r 'kh\"kZ½","Øe la[;k","uke",null,"deZpkjh vkbZ Mh","thih,Q @ ,uih,l uEcj","in","in dk Lohd`r osru",null,"ctV dh izkjfEHkd frfFk ;kfu 1ekpZ2020 dks deZpkjh dk osru","igyh ekpZ ls vfUre Qjojh ds fy;s fu/kkZfjr jde","o`f) tks bl vof/k esa gksxh",null,"vkxkeh o\"kZ 2020&21 ds fy;s jde ¼dkye 10$12½","pkyw o\"kZ 19&20 ds fy;s la'kksf/kr vuqeku","fo'ks\"k fooj.k",null,"vkxkeh  osru o`f) fnukad"]
[null,null,null,null,null,null,null,"xzsM is@ysoy",null,null,null,"frfFk o`f)","jde o`f)",null,null,null,null,"2020-07-01"]
[1,2,null,3,4,5,6,7,8,9,10,11,12,13,14,15]
["jktif=r",1,"Jh","izHkkr 'kekZ","RJGA198635002357",543895,"iz/kkukpk;Z","ysoy",16,98800,{"$f":"J6*12","v":1185600},{"$f":"R4","v":"2020-07-01"},{"$f":"P6*8","v":24000},{"$f":"K6+M6","v":1209600},{"$f":"N6-P6*12","v":1173600},{"$f":"S6","v":3000},null,null,{"$f":"ROUND(T6,-2)","v":3000},{"$f":"J6*3/100","v":2964},{"$f":"X6-W6","v":98784},{"$f":"IF(R4>=DATE(2013,7,1),CEILING(X6*3%,10)+U6,U6)","v":101754},{"$f":"I6","v":16},{"$f":"J6","v":98800},{"$f":"SUM(V6:W6)","v":101770},{"$f":"Y6-X6","v":2970},null,{"$f":"J6","v":98800},{"$f":"AB6*3/100","v":2964},{"$f":"ROUNDUP(AC6,-1)","v":2970},{"$f":"AB6+AD6","v":101770},null,null,{"$f":"AE6-J6","v":2970}]
["jktif=r",1,"Jh","ujsUnz dqekj foukspk","RJGA199135024621",675687,"O;k[;krk","ysoy",13,75600,907200,{"$f":"L6","v":"2020-07-01"},{"$f":"P7*8","v":18400},{"$f":"K7+M7","v":925600},{"$f":"N7-P7*12","v":898000},{"$f":"S7","v":2300},null,null,2300,2268,{"$f":"X7-W7","v":75587},{"$f":"IF(R4>=DATE(2013,7,1),CEILING(X7*3%,10)+U7,U7)","v":77857},{"$f":"I7","v":13},{"$f":"J7","v":75600},{"$f":"SUM(V7:W7)","v":77870},{"$f":"Y7-X7","v":2270},null,{"$f":"J7","v":75600},{"$f":"AB7*3/100","v":2268},{"$f":"ROUNDUP(AC7,-1)","v":2270},{"$f":"AB7+AD7","v":77870},null,null,{"$f":"AE7-J7","v":2270}]
["jktif=r",2,"Jherh ","lquhrk jkuh","RJGA198835003633",617735,"O;k[;krk","ysoy",13,73400,880800,{"$f":"L7","v":"2020-07-01"},17600,898400,{"$f":"N8-P8*12","v":872000},2200,null,null,2200,2202,73387,{"$f":"IF(R4>=DATE(2013,7,1),CEILING(X8*3%,10)+U8,U8)","v":75597},13,73400,75610,2210,null,73400,2202,2210,75610,null,null,2210]
["jktif=r",3,"Jh","lqjsUnz flag xzksoj","RJGA199935003208",965138,"O;k[;krk","ysoy",12,69000,828000,{"$f":"L8","v":"2020-07-01"},{"$f":"P9*8","v":16800},{"$f":"K9+M9","v":844800},819600,2100,null,null,2100,2070,68988,{"$f":"IF(R4>=DATE(2013,7,1),CEILING(X9*3%,10)+U9,U9)","v":71058},12,69000,71070,2070,null,69000,2070,2070,71070,null,null,2070]
["jktif=r",4,null,null,null,null,"O;k[;krk","ysoy",12,0,0,"2020-07-01",0,0,0,0,null,null,0,0,-12,{"$f":"IF(R4>=DATE(2013,7,1),CEILING(X10*3%,10)+U10,U10)","v":-12},12,0,0,{"$f":"Y10-X10","v":0},null,0,0,0,0,null,null,0]
["jktif=r",5,null,null,null,null,"O;k[;krk","ysoy",12,0,0,"2020-07-01",0,0,0,0,null,null,0,0,-12,{"$f":"IF(R4>=DATE(2013,7,1),CEILING(X11*3%,10)+U11,U11)","v":-12},12,{"$f":"J11","v":0},{"$f":"SUM(V11:W11)","v":0},0,null,0,0,0,0,null,null,0]
["jktif=r",6,null,null,null,null,"O;k[;krk","ysoy",12,0,0,"2020-07-01",0,0,0,0,null,null,0,0,{"$f":"X12-W12","v":-12},{"$f":"IF(R4>=DATE(2013,7,1),CEILING(X12*3%,10)+U12,U12)","v":-12},{"$f":"I12","v":12},0,0,0,null,0,0,0,0,null,null,0]
["vjktif=r",1,null,null,null,null,"ofj\"B v/;kid","ysoy",11,0,0,"2020-07-01",0,0,0,0,null,null,0,0,-11,{"$f":"IF(R4>=DATE(2013,7,1),CEILING(X13*3%,10)+U13,U13)","v":-11},11,0,0,0,null,0,0,0,0,null,null,0]
["vjktif=r",2,null,null,null,null,"ofj\"B v/;kid","ysoy",11,0,0,"2020-07-01",0,0,0,0,null,null,0,0,-11,{"$f":"IF(R4>=DATE(2013,7,1),CEILING(X14*3%,10)+U14,U14)","v":-11},11,0,0,0,null,0,0,0,0,null,null,0]
["vjktif=r",3,null,null,null,null,"ofj\"B v/;kid","ysoy",11,0,0,"2020-07-01",0,0,0,0,null,null,0,0,-11,{"$f":"IF(R4>=DATE(2013,7,1),CEILING(X15*3%,10)+U15,U15)","v":-11},11,0,0,0,null,0,0,0,0,null,null,0]
["vjktif=r",4,null,null,null,null,"ofj\"B v/;kid","ysoy",11,0,0,"2020-07-01",0,0,0,0,null,null,0,0,{"$f":"X16-W16","v":-11},{"$f":"IF(R4>=DATE(2013,7,1),CEILING(X16*3%,10)+U16,U16)","v":-11},11,0,{"$f":"SUM(V16:W16)","v":0},0,null,0,0,0,0,null,null,0]
["vjktif=r",5,null,null,null,null,"ofj\"B v/;kid","ysoy",11,0,0,"2020-07-01",0,0,0,0,null,null,0,0,{"$f":"X17-W17","v":-11},{"$f":"IF(R4>=DATE(2013,7,1),CEILING(X17*3%,10)+U17,U17)","v":-11},11,0,{"$f":"SUM(V17:W17)","v":0},0,null,0,0,0,0,null,null,0]
["vjktif=r",6,null,null,null,null,"ofj\"B v/;kid","ysoy",11,0,0,"2020-07-01",0,0,0,0,null,null,0,0,{"$f":"X18-W18","v":-11},{"$f":"IF(R4>=DATE(2013,7,1),CEILING(X18*3%,10)+U18,U18)","v":-11},11,0,{"$f":"SUM(V18:W18)","v":0},0,null,0,0,0,0,null,null,0]
["vjktif=r","a1","Jh","jkts'k dqekj","RJGA199635005048",749033,"v/;kid ysoy&k","ysoy",12,61300,735600,"2020-07-01",14400,750000,728400,1800,null,null,1800,1839,{"$f":"X19-W19","v":61288},{"$f":"IF(R4>=DATE(2013,7,1),CEILING(X19*3%,10)+U19,U19)","v":63128},12,61300,{"$f":"SUM(V19:W19)","v":63140},{"$f":"Y19-X19","v":1840},null,61300,1839,1840,63140,null,null,1840]
["vjktif=r",2,null,null,null,null,"v/;kid","ysoy",10,0,0,"2020-07-01",0,0,0,0,null,null,0,0,{"$f":"X20-W20","v":-10},{"$f":"IF(R4>=DATE(2013,7,1),CEILING(X20*3%,10)+U20,U20)","v":-10},10,0,{"$f":"SUM(V20:W20)","v":0},0,null,0,0,0,0,null,null,0]
["vjktif=r",3,null,null,null,null,"v/;kid","ysoy",10,0,{"$f":"J21*12","v":0},"2020-07-01",{"$f":"P21*8","v":0},{"$f":"K21+M21","v":0},{"$f":"N21-P21*12","v":0},0,null,null,0,0,{"$f":"X21-W21","v":-10},{"$f":"IF(R4>=DATE(2013,7,1),CEILING(X21*3%,10)+U21,U21)","v":-10},{"$f":"I21","v":10},{"$f":"J21","v":0},{"$f":"SUM(V21:W21)","v":0},{"$f":"Y21-X21","v":0},null,{"$f":"J21","v":0},{"$f":"AB21*3/100","v":0},{"$f":"ROUNDUP(AC21,-1)","v":0},{"$f":"AB21+AD21","v":0},null,null,{"$f":"AE21-J21","v":0}]
["vjktif=r",1,null,null,null,null,"dk;kZy; lgk;d","ysoy",10,0,0,"2020-07-01",0,0,0,0,null,null,0,0,-10,{"$f":"IF(R4>=DATE(2013,7,1),CEILING(X22*3%,10)+U22,U22)","v":-10},10,0,0,0,null,0,0,0,0,null,null,0]
["vjktif=r",1,null,null,null,null,"ofj\"B fyfid","ysoy",8,0,0,"2020-07-01",0,0,0,0,null,null,0,0,-8,{"$f":"IF(R4>=DATE(2013,7,1),CEILING(X23*3%,10)+U23,U23)","v":-8},8,0,0,0,null,0,0,0,0,null,null,0]
["vjktif=r",1,"Jh","dqynhi dqekj","RJGA201535003030",110182269120,"dfu\"B lgk;d","ysoy",5,22000,264000,"2020-07-01",5600,269600,261200,700,null,null,700,660,21995,{"$f":"IF(R4>=DATE(2013,7,1),CEILING(X24*3%,10)+U24,U24)","v":22655},5,22000,22660,660,null,22000,660,660,22660,null,null,660]
["vjktif=r",1,null,null,null,null,"lgk;d deZpkjh","ysoy",1,0,0,"2020-07-01",0,0,0,0,null,null,0,0,-1,{"$f":"IF(R4>=DATE(2013,7,1),CEILING(X25*3%,10)+U25,U25)","v":-1},1,0,0,0,null,0,0,0,0,null,null,0]
["vjktif=r",2,null,null,null,null,"lgk;d deZpkjh","ysoy",1,0,0,"2020-07-01",0,0,0,0,null,null,0,0,-1,{"$f":"IF(R4>=DATE(2013,7,1),CEILING(X26*3%,10)+U26,U26)","v":-1},1,0,0,0,null,0,0,0,0,null,null,0]
[]
[null,"jktif=r ;ksx",null,null,null,null,null,null,null,{"$f":"J6+J7+J8+J9+J10+J11+J12","v":316800},{"$f":"K6+K7+K8+K9+K10+K11+K12","v":3801600},null,76800,{"$f":"N6+N7+N8+N9+N10+N11+N12","v":3878400},3763200]
[null,"vjktif=r ;ksx",null,null,null,null,null,null,null,{"$f":"J13+J14+J15+J16+J17+J18+J19+J20+J21+J22+J23+J24+J25+J26","v":83300},{"$f":"K13+K14+K15+K16+K17+K18+K19+K20+K21+K22+K23+K24+K25+K26","v":999600},null,20000,1019600,989600]
[null,";ksx jktif=r$vjktif=r ",null,null,null,null,null,null,null,{"$f":"J28+J29","v":400100},{"$f":"K28+K29","v":4801200},null,{"$f":"M28+M29","v":96800},{"$f":"N28+N29","v":4898000},{"$f":"O28+O29","v":4752800}]
[0.12,"egaxkbZ HkRrk 12izfr'kr",null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(N30*A31,0)","v":587760},{"$f":"ROUND(O30*A31,0)","v":570336},null,null,"deZpkjh dh la[;k"]
[null,"edku fdjk;k 8izfr'kr",null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(N30*8%,0)","v":391840},{"$f":"ROUND(O30*8%,0)","v":380224}]
[0,"egaxkbZ HkRRkk ,sfj;j ¼----izfr'kr½",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND((O30*2*A33)/12,0)","v":0}]
[null,"cksul",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P34*R34","v":13548},{"$f":"P34*R34","v":13548},6774,null,2]
[null,"lefiZr vodk'k",null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND((N30+N31)/24,0)","v":228573},{"$f":"ROUND((O30+O31)/24,0)","v":221797}]
[null,"dSf'k;j HkRrk",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P36*R36*12","v":0},{"$f":"P36*R36*12","v":0},50,null,0]
[null,"fnO;kax HkRrk",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P37*R37*12","v":0},{"$f":"P37*R37*12","v":0},600,null,0]
[null,"¼fQDl osru½ vU; HkRRkk",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P38*R38*12","v":0},{"$f":"P38*R38*12","v":0},8910,null,0]
[null,"dqqy HkRrk ;ksx",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N31+N32+N33+N34+N35+N38+N36+N37)","v":1221721},{"$f":"SUM(O31+O32+O33+O34+O35+O38+O37+O36)","v":1185905}]
[null,";ksx laosru",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N39+N30","v":6119721},{"$f":"O39+O30","v":5938705}]
[null,";k=k HkRrk",null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"esfMdy HkRrk",null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,";ksx ;k=k HkRrk$esfMdy HkRRkk",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N41+N42","v":0},{"$f":"O41+O42","v":0}]
[null,"egk;ksx",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N40+N43","v":6119721},{"$f":"O40+O43","v":5938705}]

{"sheet":"rrr 08","index":1,"n_rows":49,"n_cols":16,"rows_kept":49,"cut":false,"hidden":false,"merged":[[3,3,3,7],[1,15,2,15],[3,15,4,15],[3,8,3,10],[3,11,4,12],[48,3,48,15],[0,0,0,15],[5,15,6,15],[1,0,1,14],[2,0,2,14],[3,0,3,2],[4,13,4,14],[4,0,4,9],[5,10,5,11],[5,12,6,12],[5,13,6,13],[5,14,6,14],[5,0,6,0],[30,1,30,6],[32,1,32,6],[31,1,31,6],[5,8,6,8],[5,9,6,9],[7,2,7,3],[5,2,6,3],[5,4,6,4],[5,5,6,5],[5,6,5,7],[6,6,6,7],[5,1,6,1],[46,1,46,6],[46,7,46,11],[36,1,36,6],[37,1,37,6],[33,7,33,11],[34,7,34,11],[35,7,35,11],[33,1,33,6],[34,1,34,6],[35,1,35,6],[37,7,37,11],[36,7,36,11],[44,1,44,6],[44,7,44,11],[45,1,45,6],[45,7,45,11],[42,1,42,6],[42,7,42,11],[43,1,43,6],[43,7,43,11],[40,7,40,11],[41,7,41,11],[41,1,41,6],[38,7,38,11],[39,7,39,11],[38,1,38,6],[39,1,39,6],[40,1,40,6]]}
["izi= 8"]
["fuf'pr O;;ksa ds foLr`r vuqeku vFkkZr~ vf/kdkfj;ksa o deZpkfj;ksa ds osru vuqeku o\"kZ ¼vizSy ls ekpZ rd½",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Profile!$M$2","v":"2020&2021"}]
["¼ctV vuqeku vf/kdkfj;ksa }kjk foHkkxk/;{k dks izLrqr djus gsrq½"]
["dk;kZy; %&",null,null,{"$f":"Profile!$D$2","v":"jktdh; mPp ek/;fed fo|ky; 15tSM ¼Jhxaxkuxj½"},null,null,null,null,"foHkkx dk uke%& f'k{kk foHkkx",null,null,{"$f":"Profile!$K$2","v":"Iyku 01"},null,null,null,{"$f":"Profile!$G$1","v":2405}]
["ys[kk dk 'kh\"kZ % eq[; 'kh\"kZ@minh?kZ 'kh\"kZ@y?kq'kh\"kZ@mi'kh\"kZ xzqi 'kh\"kZ--------------------vk;kstuk fHkUu@vk;kstuk@dsUnz izofrZr ;kstuk",null,null,null,null,null,null,null,null,null,null,null,null,"j   lgL=ksa esa"]
[null,"Øe la[;k","uke",null,"thih,Q @ ,uih,l uEcj","in","in dk Lohd`r osru",null,{"$f":"Profile!$J$3","v":"ctV dh izkjfEHkd frfFk ;kfu 1ekpZ2020 dks deZpkjh dk osru"},"igyh ekpZ ls vfUre Qjojh ds fy;s fu/kkZfjr jde","o`f) tks bl vof/k esa gksxh",null,{"$f":"Profile!N3","v":"vkxkeh o\"kZ 2020&21 ds fy;s jde ¼dkye 10$12½"},{"$f":"Profile!O3","v":"pkyw o\"kZ 19&20 ds fy;s la'kksf/kr vuqeku"},"fo'ks\"k fooj.k","deZpkjh vkbZ Mh"]
[null,null,null,null,null,null,"xzsM is @ ysoy",null,null,null,"frfFk o`f)","jde o`f)"]
[null,1,2,null,3,4,5,6,7,8,9,10,11,12,13,14]
[{"$f":"Profile!A6","v":"jktif=r"},{"$f":"Profile!B6","v":1},{"$f":"Profile!C6","v":"Jh"},{"$f":"Profile!D6","v":"izHkkr 'kekZ"},{"$f":"Profile!F6","v":543895},{"$f":"Profile!G6","v":"iz/kkukpk;Z"},{"$f":"Profile!H6","v":"ysoy"},{"$f":"Profile!I6","v":16},{"$f":"Profile!J6","v":98800},{"$f":"I9*12","v":1185600},{"$f":"Profile!L6","v":"2020-07-01"},{"$f":"O9*8","v":24000},{"$f":"J9+L9","v":1209600},{"$f":"M9-O9*12","v":1173600},{"$f":"Profile!P6","v":3000},{"$f":"Profile!E6","v":"RJGA198635002357"}]
[{"$f":"Profile!A7","v":"jktif=r"},{"$f":"Profile!B7","v":1},{"$f":"Profile!C7","v":"Jh"},{"$f":"Profile!D7","v":"ujsUnz dqekj foukspk"},{"$f":"Profile!F7","v":675687},{"$f":"Profile!G7","v":"O;k[;krk"},{"$f":"Profile!H7","v":"ysoy"},{"$f":"Profile!I7","v":13},{"$f":"Profile!J7","v":75600},{"$f":"I10*12","v":907200},{"$f":"Profile!L7","v":"2020-07-01"},{"$f":"O10*8","v":18400},{"$f":"J10+L10","v":925600},{"$f":"M10-O10*12","v":898000},{"$f":"Profile!P7","v":2300},{"$f":"Profile!E7","v":"RJGA199135024621"}]
[{"$f":"Profile!A8","v":"jktif=r"},{"$f":"Profile!B8","v":2},{"$f":"Profile!C8","v":"Jherh "},{"$f":"Profile!D8","v":"lquhrk jkuh"},{"$f":"Profile!F8","v":617735},{"$f":"Profile!G8","v":"O;k[;krk"},{"$f":"Profile!H8","v":"ysoy"},{"$f":"Profile!I8","v":13},{"$f":"Profile!J8","v":73400},880800,{"$f":"Profile!L8","v":"2020-07-01"},17600,898400,{"$f":"M11-O11*12","v":872000},{"$f":"Profile!P8","v":2200},{"$f":"Profile!E8","v":"RJGA198835003633"}]
[{"$f":"Profile!A9","v":"jktif=r"},{"$f":"Profile!B9","v":3},{"$f":"Profile!C9","v":"Jh"},{"$f":"Profile!D9","v":"lqjsUnz flag xzksoj"},{"$f":"Profile!F9","v":965138},{"$f":"Profile!G9","v":"O;k[;krk"},{"$f":"Profile!H9","v":"ysoy"},{"$f":"Profile!I9","v":12},{"$f":"Profile!J9","v":69000},828000,{"$f":"Profile!L9","v":"2020-07-01"},16800,844800,819600,{"$f":"Profile!P9","v":2100},{"$f":"Profile!E9","v":"RJGA199935003208"}]
[{"$f":"Profile!A10","v":"jktif=r"},{"$f":"Profile!B10","v":4},{"$f":"Profile!C10","v":0},{"$f":"Profile!D10","v":0},{"$f":"Profile!F10","v":0},{"$f":"Profile!G10","v":"O;k[;krk"},{"$f":"Profile!H10","v":"ysoy"},{"$f":"Profile!I10","v":12},{"$f":"Profile!J10","v":0},0,{"$f":"Profile!L10","v":"2020-07-01"},0,0,0,{"$f":"Profile!P10","v":0},{"$f":"Profile!E10","v":0}]
[{"$f":"Profile!A11","v":"jktif=r"},{"$f":"Profile!B11","v":5},{"$f":"Profile!C11","v":0},{"$f":"Profile!D11","v":0},{"$f":"Profile!F11","v":0},{"$f":"Profile!G11","v":"O;k[;krk"},{"$f":"Profile!H11","v":"ysoy"},{"$f":"Profile!I11","v":12},{"$f":"Profile!J11","v":0},0,{"$f":"Profile!L11","v":"2020-07-01"},0,0,0,{"$f":"Profile!P11","v":0},{"$f":"Profile!E11","v":0}]
[{"$f":"Profile!A12","v":"jktif=r"},{"$f":"Profile!B12","v":6},{"$f":"Profile!C12","v":0},{"$f":"Profile!D12","v":0},{"$f":"Profile!F12","v":0},{"$f":"Profile!G12","v":"O;k[;krk"},{"$f":"Profile!H12","v":"ysoy"},{"$f":"Profile!I12","v":12},{"$f":"Profile!J12","v":0},0,{"$f":"Profile!L12","v":"2020-07-01"},0,0,0,{"$f":"Profile!P12","v":0},{"$f":"Profile!E12","v":0}]
[{"$f":"Profile!A13","v":"vjktif=r"},{"$f":"Profile!B13","v":1},{"$f":"Profile!C13","v":0},{"$f":"Profile!D13","v":0},{"$f":"Profile!F13","v":0},{"$f":"Profile!G13","v":"ofj\"B v/;kid"},{"$f":"Profile!H13","v":"ysoy"},{"$f":"Profile!I13","v":11},{"$f":"Profile!J13","v":0},0,{"$f":"Profile!L13","v":"2020-07-01"},0,0,0,{"$f":"Profile!P13","v":0},{"$f":"Profile!E13","v":0}]
[{"$f":"Profile!A14","v":"vjktif=r"},{"$f":"Profile!B14","v":2},{"$f":"Profile!C14","v":0},{"$f":"Profile!D14","v":0},{"$f":"Profile!F14","v":0},{"$f":"Profile!G14","v":"ofj\"B v/;kid"},{"$f":"Profile!H14","v":"ysoy"},{"$f":"Profile!I14","v":11},{"$f":"Profile!J14","v":0},0,{"$f":"Profile!L14","v":"2020-07-01"},0,0,0,{"$f":"Profile!P14","v":0},{"$f":"Profile!E14","v":0}]
[{"$f":"Profile!A15","v":"vjktif=r"},{"$f":"Profile!B15","v":3},{"$f":"Profile!C15","v":0},{"$f":"Profile!D15","v":0},{"$f":"Profile!F15","v":0},{"$f":"Profile!G15","v":"ofj\"B v/;kid"},{"$f":"Profile!H15","v":"ysoy"},{"$f":"Profile!I15","v":11},{"$f":"Profile!J15","v":0},0,{"$f":"Profile!L15","v":"2020-07-01"},0,0,0,{"$f":"Profile!P15","v":0},{"$f":"Profile!E15","v":0}]
[{"$f":"Profile!A16","v":"vjktif=r"},{"$f":"Profile!B16","v":4},{"$f":"Profile!C16","v":0},{"$f":"Profile!D16","v":0},{"$f":"Profile!F16","v":0},{"$f":"Profile!G16","v":"ofj\"B v/;kid"},{"$f":"Profile!H16","v":"ysoy"},{"$f":"Profile!I16","v":11},{"$f":"Profile!J16","v":0},0,{"$f":"Profile!L16","v":"2020-07-01"},0,0,0,{"$f":"Profile!P16","v":0},{"$f":"Profile!E16","v":0}]
[{"$f":"Profile!A17","v":"vjktif=r"},{"$f":"Profile!B17","v":5},{"$f":"Profile!C17","v":0},{"$f":"Profile!D17","v":0},{"$f":"Profile!F17","v":0},{"$f":"Profile!G17","v":"ofj\"B v/;kid"},{"$f":"Profile!H17","v":"ysoy"},{"$f":"Profile!I17","v":11},{"$f":"Profile!J17","v":0},0,{"$f":"Profile!L17","v":"2020-07-01"},0,0,0,{"$f":"Profile!P17","v":0},{"$f":"Profile!E17","v":0}]
[{"$f":"Profile!A18","v":"vjktif=r"},{"$f":"Profile!B18","v":6},{"$f":"Profile!C18","v":0},{"$f":"Profile!D18","v":0},{"$f":"Profile!F18","v":0},{"$f":"Profile!G18","v":"ofj\"B v/;kid"},{"$f":"Profile!H18","v":"ysoy"},{"$f":"Profile!I18","v":11},{"$f":"Profile!J18","v":0},0,{"$f":"Profile!L18","v":"2020-07-01"},0,0,0,{"$f":"Profile!P18","v":0},{"$f":"Profile!E18","v":0}]
[{"$f":"Profile!A19","v":"vjktif=r"},{"$f":"Profile!B19","v":"a1"},{"$f":"Profile!C19","v":"Jh"},{"$f":"Profile!D19","v":"jkts'k dqekj"},{"$f":"Profile!F19","v":749033},{"$f":"Profile!G19","v":"v/;kid ysoy&k"},{"$f":"Profile!H19","v":"ysoy"},{"$f":"Profile!I19","v":12},{"$f":"Profile!J19","v":61300},735600,{"$f":"Profile!L19","v":"2020-07-01"},14400,750000,728400,{"$f":"Profile!P19","v":1800},{"$f":"Profile!E19","v":"RJGA199635005048"}]
[{"$f":"Profile!A20","v":"vjktif=r"},{"$f":"Profile!B20","v":2},{"$f":"Profile!C20","v":0},{"$f":"Profile!D20","v":0},{"$f":"Profile!F20","v":0},{"$f":"Profile!G20","v":"v/;kid"},{"$f":"Profile!H20","v":"ysoy"},{"$f":"Profile!I20","v":10},{"$f":"Profile!J20","v":0},0,{"$f":"Profile!L20","v":"2020-07-01"},0,0,0,{"$f":"Profile!P20","v":0},{"$f":"Profile!E20","v":0}]
[{"$f":"Profile!A21","v":"vjktif=r"},{"$f":"Profile!B21","v":3},{"$f":"Profile!C21","v":0},{"$f":"Profile!D21","v":0},{"$f":"Profile!F21","v":0},{"$f":"Profile!G21","v":"v/;kid"},{"$f":"Profile!H21","v":"ysoy"},{"$f":"Profile!I21","v":10},{"$f":"Profile!J21","v":0},{"$f":"I24*12","v":0},{"$f":"Profile!L21","v":"2020-07-01"},{"$f":"O24*8","v":0},{"$f":"J24+L24","v":0},{"$f":"M24-O24*12","v":0},{"$f":"Profile!P21","v":0},{"$f":"Profile!E21","v":0}]
[{"$f":"Profile!A22","v":"vjktif=r"},{"$f":"Profile!B22","v":1},{"$f":"Profile!C22","v":0},{"$f":"Profile!D22","v":0},{"$f":"Profile!F22","v":0},{"$f":"Profile!G22","v":"dk;kZy; lgk;d"},{"$f":"Profile!H22","v":"ysoy"},{"$f":"Profile!I22","v":10},{"$f":"Profile!J22","v":0},0,{"$f":"Profile!L22","v":"2020-07-01"},0,0,0,{"$f":"Profile!P22","v":0},{"$f":"Profile!E22","v":0}]
[{"$f":"Profile!A23","v":"vjktif=r"},{"$f":"Profile!B23","v":1},{"$f":"Profile!C23","v":0},{"$f":"Profile!D23","v":0},{"$f":"Profile!F23","v":0},{"$f":"Profile!G23","v":"ofj\"B fyfid"},{"$f":"Profile!H23","v":"ysoy"},{"$f":"Profile!I23","v":8},{"$f":"Profile!J23","v":0},0,{"$f":"Profile!L23","v":"2020-07-01"},0,0,0,{"$f":"Profile!P23","v":0},{"$f":"Profile!E23","v":0}]
[{"$f":"Profile!A24","v":"vjktif=r"},{"$f":"Profile!B24","v":1},{"$f":"Profile!C24","v":"Jh"},{"$f":"Profile!D24","v":"dqynhi dqekj"},{"$f":"Profile!F24","v":110182269120},{"$f":"Profile!G24","v":"dfu\"B lgk;d"},{"$f":"Profile!H24","v":"ysoy"},{"$f":"Profile!I24","v":5},{"$f":"Profile!J24","v":22000},264000,{"$f":"Profile!L24","v":"2020-07-01"},5600,269600,261200,{"$f":"Profile!P24","v":700},{"$f":"Profile!E24","v":"RJGA201535003030"}]
[{"$f":"Profile!A25","v":"vjktif=r"},{"$f":"Profile!B22","v":1},{"$f":"Profile!C22","v":0},{"$f":"Profile!D25","v":0},{"$f":"Profile!F25","v":0},{"$f":"Profile!G25","v":"lgk;d deZpkjh"},{"$f":"Profile!H25","v":"ysoy"},{"$f":"Profile!I25","v":1},{"$f":"Profile!J25","v":0},0,{"$f":"Profile!L25","v":"2020-07-01"},0,0,0,{"$f":"Profile!P25","v":0},{"$f":"Profile!E25","v":0}]
[{"$f":"Profile!A26","v":"vjktif=r"},{"$f":"Profile!B23","v":1},{"$f":"Profile!C23","v":0},{"$f":"Profile!D26","v":0},{"$f":"Profile!F26","v":0},{"$f":"Profile!G26","v":"lgk;d deZpkjh"},{"$f":"Profile!H26","v":"ysoy"},{"$f":"Profile!I26","v":1},{"$f":"Profile!J26","v":0},0,{"$f":"Profile!L26","v":"2020-07-01"},0,0,0,{"$f":"Profile!P26","v":0},{"$f":"Profile!E26","v":0}]
[]
[null,"jktif=r ;ksx",null,null,null,null,null,null,{"$f":"Profile!J28","v":316800},{"$f":"Profile!K28","v":3801600},null,{"$f":"Profile!M28","v":76800},{"$f":"Profile!N28","v":3878400},{"$f":"Profile!O28","v":3763200}]
[null,"vjktif=r ;ksx",null,null,null,null,null,null,{"$f":"Profile!J29","v":83300},{"$f":"Profile!K29","v":999600},null,{"$f":"Profile!M29","v":20000},{"$f":"Profile!N29","v":1019600},{"$f":"Profile!O29","v":989600}]
[null,";ksx jktif=r$vjktif=r ",null,null,null,null,null,null,{"$f":"Profile!J30","v":400100},{"$f":"Profile!K30","v":4801200},null,{"$f":"Profile!M30","v":96800},{"$f":"Profile!N30","v":4898000},{"$f":"Profile!O30","v":4752800}]
[null,{"$f":"Profile!$B$31","v":"egaxkbZ HkRrk 12izfr'kr"},null,null,null,null,null,null,null,null,null,null,{"$f":"Profile!N31","v":587760},{"$f":"Profile!O31","v":570336}]
[null,{"$f":"Profile!$B$32","v":"edku fdjk;k 8izfr'kr"},null,null,null,null,null,null,null,null,null,null,{"$f":"Profile!N32","v":391840},{"$f":"Profile!O32","v":380224}]
[null,{"$f":"Profile!$B$33","v":"egaxkbZ HkRRkk ,sfj;j ¼----izfr'kr½"},null,null,null,null,null,null,null,null,null,null,{"$f":"Profile!N33","v":0},{"$f":"Profile!O33","v":0}]
[null,{"$f":"Profile!$B$34","v":"cksul"},null,null,null,null,null,null,null,null,null,null,{"$f":"Profile!N34","v":13548},{"$f":"Profile!O34","v":13548}]
[null,{"$f":"Profile!B35","v":"lefiZr vodk'k"},null,null,null,null,null,null,null,null,null,null,{"$f":"Profile!N35","v":228573},{"$f":"Profile!O35","v":221797}]
[null,{"$f":"Profile!B36","v":"dSf'k;j HkRrk"},null,null,null,null,null,null,null,null,null,null,{"$f":"Profile!N36","v":0},{"$f":"Profile!O36","v":0}]
[null,{"$f":"Profile!B37","v":"fnO;kax HkRrk"},null,null,null,null,null,null,null,null,null,null,{"$f":"Profile!N37","v":0},{"$f":"Profile!O37","v":0}]
[null,{"$f":"Profile!B38","v":"¼fQDl osru½ vU; HkRRkk"},null,null,null,null,null,null,null,null,null,null,{"$f":"Profile!N38","v":0},{"$f":"Profile!O38","v":0}]
[null,{"$f":"Profile!$B$39","v":"dqqy HkRrk ;ksx"},null,null,null,null,null,null,null,null,null,null,{"$f":"Profile!N39","v":1221721},{"$f":"Profile!O39","v":1185905}]
[null,{"$f":"Profile!B40","v":";ksx laosru"},null,null,null,null,null,null,null,null,null,null,{"$f":"Profile!N40","v":6119721},{"$f":"Profile!O40","v":5938705}]
[null,{"$f":"Profile!B41","v":";k=k HkRrk"},null,null,null,null,null,null,null,null,null,null,{"$f":"Profile!N41","v":0},{"$f":"Profile!O41","v":0}]
[null,{"$f":"Profile!B42","v":"esfMdy HkRrk"},null,null,null,null,null,null,null,null,null,null,{"$f":"Profile!N42","v":0},{"$f":"Profile!O42","v":0}]
[null,{"$f":"Profile!B43","v":";ksx ;k=k HkRrk$esfMdy HkRRkk"},null,null,null,null,null,null,null,null,null,null,{"$f":"Profile!N43","v":0},{"$f":"Profile!O43","v":0}]
[null,{"$f":"Profile!B44","v":"egk;ksx"},null,null,null,null,null,null,null,null,null,null,{"$f":"Profile!N44","v":6119721},{"$f":"Profile!O44","v":5938705}]
[]
[null,null,null,"izekf.kr fd;k tkrk gS fd mi;qZDr lwpuk dh esjs }kjk O;fDrxr :Ik ls tkap dj yh xbZ gS vksj bls lgh ik;k x;k gSA"]

{"sheet":"rrr 09","index":2,"n_rows":54,"n_cols":20,"rows_kept":54,"cut":false,"hidden":false,"merged":[[51,12,51,13],[51,14,51,16],[51,17,51,18],[53,1,53,16],[0,0,0,19],[51,2,51,3],[51,4,51,5],[51,6,51,7],[51,8,51,9],[51,10,51,11],[49,12,49,13],[49,14,49,16],[49,17,49,18],[50,2,50,3],[50,4,50,5],[50,6,50,7],[50,8,50,9],[50,10,50,11],[50,12,50,13],[50,14,50,16],[50,17,50,18],[49,2,49,3],[49,4,49,5],[49,6,49,7],[49,8,49,9],[49,10,49,11],[47,12,47,13],[47,14,47,16],[47,17,47,18],[48,2,48,3],[48,4,48,5],[48,6,48,7],[48,8,48,9],[48,10,48,11],[48,12,48,13],[48,14,48,16],[48,17,48,18],[47,2,47,3],[47,4,47,5],[47,6,47,7],[47,8,47,9],[47,10,47,11],[45,12,45,13],[45,14,45,16],[45,17,45,18],[46,2,46,3],[46,4,46,5],[46,6,46,7],[46,8,46,9],[46,10,46,11],[46,12,46,13],[46,14,46,16],[46,17,46,18],[45,2,45,3],[45,4,45,5],[45,6,45,7],[45,8,45,9],[45,10,45,11],[40,14,40,17],[41,2,41,4],[41,5,41,6],[41,7,41,9],[41,10,41,11],[41,12,41,13],[41,14,41,17],[40,2,40,4],[40,5,40,6],[40,7,40,9],[40,10,40,11],[40,12,40,13],[38,14,38,17],[39,2,39,4],[39,5,39,6],[39,7,39,9],[39,10,39,11],[39,12,39,13],[39,14,39,17],[38,2,38,4],[38,5,38,6],[38,7,38,9],[38,10,38,11],[38,12,38,13],[36,14,36,17],[37,2,37,4],[37,5,37,6],[37,7,37,9],[37,10,37,11],[37,12,37,13],[37,14,37,17],[36,2,36,4],[36,5,36,6],[36,7,36,9],[36,10,36,11],[36,12,36,13],[35,2,35,4],[35,5,35,6],[35,7,35,9],[35,10,35,11],[35,12,35,13],[35,14,35,17],[34,2,34,4],[34,5,34,6],[34,7,34,9],[34,10,34,11],[34,12,34,13],[32,1,32,5],[33,2,33,4],[33,5,33,6],[33,7,33,9],[33,10,33,11],[33,12,33,13],[33,14,33,17],[5,15,5,17],[34,14,34,17],[3,18,4,19],[1,0,1,17],[2,0,2,17],[3,0,3,3],[4,11,4,17],[3,11,3,17],[3,4,3,10],[5,0,6,0],[5,1,6,1],[5,6,6,6],[5,3,5,5],[5,7,5,9],[5,11,6,11],[5,10,6,10],[5,2,6,2],[5,12,5,14],[4,0,4,10],[5,19,6,19],[1,18,2,19]]}
["izi= 9"]
["fuf'pr O;;ksa ds foLr`r vuqeku vFkkZr~ vf/kdkfj;ksa o deZpkfj;ksa ds osru vuqeku o\"kZ ¼vizSy ls ekpZ rd½",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Profile!$K$2","v":"Iyku 01"}]
["¼ctV vuqeku vf/kdkfj;ksa }kjk foHkkxk/;{k dks izLrqr djus gsrq½"]
["dk;kZy; &",null,null,null,{"$f":"Profile!$D$2","v":"jktdh; mPp ek/;fed fo|ky; 15tSM ¼Jhxaxkuxj½"},null,null,null,null,null,null,"foHkkx dk uke %& f'k{kk foHkkx",null,null,null,null,null,null,{"$f":"Profile!$G$1","v":2405}]
["ys[kk dk 'kh\"kZ % eq[; 'kh\"kZ@minh?kZ 'kh\"kZ@y?kq'kh\"kZ@mi'kh\"kZ xzqi 'kh\"kZ--------------------vk;kstuk fHkUu@vk;kstuk@dsUnz izofrZr ;kstuk",null,null,null,null,null,null,null,null,null,null,"j   lgL=ksa esa"]
["Øe l[;k","ys[kk 'kh\"kZd ¼foLr`r 'kh\"kZ½","nrer@ ize`r","okLrfod O;; vkadM+s¼xr iwoZ rhu o\"kksZ ds½",null,null,"vk; O;; ds vuqeku ckcr~ pkyw o\"kZ 19&20","okLrfod O;; vkadM+s",null,null,"vxLr ls ekpZ rd dk laHkkfor O;; ¼pkyw o\"kZ½","la'kksf/kr vuqeku 2019&20 ¼pkyw o\"kZ½ 9$11","vk; O;; ds vuqeku ckcr 2020&21 ¼vkxkeh o\"kZ½",null,null,"o`f)¼$½ ;k deh¼&½",null,null,"uohu vkbVe","fo'ks\"k fooj.k"]
[null,null,null,"16&17","17&18","18&19 esa ekpZ2019dk th-,-19",null,"vxLr ls ekpZ rd ¼xr o\"kZ½","viszy ls tqykbZ rd ¼pkyw o\"kZ½","dkye 8 o 9 dk ;ksx",null,null,"dfeVsM","uohu","dqy ¼13+14½","7 vkSj 12 esa","10 vkSj 12 esa","12 vkSj 15 esa","gka @ ugha"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,";ksx jk$vjk",null,null,null,null,null,null,null,null,null,{"$f":"'rrr 08'!$N$33","v":4752800},{"$f":"'rrr 08'!$M$33","v":4898000},null,{"$f":"M9+N9","v":4898000}]
[null,"egaxkbZ HkRrk 12%",null,null,null,null,null,null,null,null,null,{"$f":"'rrr 08'!N34","v":570336},{"$f":"'rrr 08'!M34","v":587760},null,{"$f":"M10+N10","v":587760}]
[null,"edku fdjk;k",null,null,null,null,null,null,null,null,null,{"$f":"'rrr 08'!N35","v":380224},{"$f":"'rrr 08'!M35","v":391840},null,391840]
[null,"ega- HkRrk ,sfj0 ----%",null,null,null,null,null,null,null,null,null,{"$f":"'rrr 08'!N36","v":0},{"$f":"'rrr 08'!M36","v":0},null,0]
[null,"cksul",null,null,null,null,null,null,null,null,null,{"$f":"'rrr 08'!N37","v":13548},{"$f":"'rrr 08'!M37","v":13548},null,13548]
[null,"lefiZr vodk'k",null,null,null,null,null,null,null,null,null,{"$f":"'rrr 08'!N38","v":221797},{"$f":"'rrr 08'!M38","v":228573},null,228573]
[null,"dSf'k;j HkRrk",null,null,null,null,null,null,null,null,null,{"$f":"'rrr 08'!N39","v":0},{"$f":"'rrr 08'!M39","v":0},null,0]
[null,"o`f) HkRrk",null,null,null,null,null,null,null,null,null,{"$f":"'rrr 08'!N40","v":0},{"$f":"'rrr 08'!M40","v":0},null,0]
[null,"vU; Hkrs",null,null,null,null,null,null,null,null,null,{"$f":"'rrr 08'!$N$41","v":0},{"$f":"'rrr 08'!$M$41","v":0},null,0]
[null,";ksx HkRrs",null,null,null,null,null,null,null,null,null,{"$f":"'rrr 08'!N42","v":1185905},{"$f":"'rrr 08'!M42","v":1221721},null,1221721]
[null,";ksx laosru",null,3835312,4575840,6004970,5192000,4037278,1939070,{"$f":"H19+I19","v":5976348},{"$f":"L19-I19","v":3999635},{"$f":"'rrr 08'!N43","v":5938705},{"$f":"'rrr 08'!M43","v":6119721},null,6119721]
[null,";k=k HkRrk",null,0,0,0,0,0,0,{"$f":"H20+I20","v":0},{"$f":"L20-I20","v":0},{"$f":"'rrr 08'!N44","v":0},{"$f":"'rrr 08'!M44","v":0},null,0]
[null,"esfMdy HkRrk",null,0,0,0,0,0,0,0,{"$f":"L21-I21","v":0},{"$f":"'rrr 08'!N45","v":0},{"$f":"'rrr 08'!M45","v":0},null,0]
[null,";ksx ;k=k esfMdy",null,{"$f":"D20+D21","v":0},{"$f":"E20+E21","v":0},0,{"$f":"G20+G21","v":0},{"$f":"H20+H21","v":0},0,0,0,{"$f":"'rrr 08'!N46","v":0},{"$f":"'rrr 08'!M46","v":0},null,0]
[null,";ksx loZ;ksx",null,{"$f":"D22+D19","v":3835312},4575840,6004970,{"$f":"G22+G19","v":5192000},{"$f":"H22+H19","v":4037278},{"$f":"I22+I19","v":1939070},{"$f":"J22+J19","v":5976348},{"$f":"K22+K19","v":3999635},{"$f":"L19+L22","v":5938705},{"$f":"M19+M22","v":6119721},null,6119721]
[null,"dk;kZy; O;;",null,2000,2000,0,2500,{"$f":"F24-0","v":0},0,{"$f":"H24+I24","v":0},{"$f":"L24-I24","v":2500},2500,2000,null,2000]
[null,"fofo/k",null,0,0,0,0,{"$f":"F25-0","v":0},0,{"$f":"H25+I25","v":0},{"$f":"L25-I25","v":0},0,0,null,0]
[null,"iqLrdky;",null,500,500,0,450,0,0,0,450,450,500,null,500]
[null,"of)Z;k",null,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"[ksydqn",null,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"vU;",null,0,0,0,0,0,0,0,0,0,0,null,0]
[null,";ksx",null,{"$f":"D29+D28+D27+D26+D25+D24","v":2500},{"$f":"E29+E28+E27+E26+E25+E24","v":2500},0,2950,0,0,0,2950,{"$f":"L29+L28+L27+L26+L25+L24","v":2950},{"$f":"M29+M28+M27+M26+M25+M24","v":2500},null,2500]
[null,";ksx egk;ksx",null,{"$f":"D30+D23","v":3837812},4578340,6004970,5194950,4037278,1939070,5976348,4002585,5941655,{"$f":"M30+M23","v":6122221},null,6122221]
[]
[null,"uohu inksa ds fy, izi="]
[null,"Øekad","in uke",null,null,"u;k@ØekssUu;u",null,"is cSaM",null,null,"xzsM is",null,"dqy in",null,"fooj.k"]
[null,1,2,null,null,3,null,4,null,null,5,null,6,null,7]
[null,1]
[null,2]
[null,3]
[null,4]
[null,5]
[null,6]
[null,7]
[]
[]
[null,"vU; uohu vkbVe ds fy, izi="]
[null,"Øekad","uohu vkbVe izdkj",null,"Ø; @ fdjk;k",null,"vkbVe dk uke",null,"la[;k",null,"vkorhZ O;; ekfld",null,"vukorhZ Hkkj",null,"dqy okf\"kZd Hkkj",null,null,"vU; fooj.k "]
[null,1]
[null,2]
[null,3]
[null,4]
[null,5]
[null,6]
[]
[null,"izekf.kr fd;k tkrk gS fd mi;qZDr lwpuk dh esjs }kjk O;fDrxr :Ik ls tkap dj yh xbZ gS vksj bls lgh ik;k x;k gSA"]

{"sheet":"rrr10","index":3,"n_rows":11,"n_cols":15,"rows_kept":11,"cut":false,"hidden":false,"merged":[[2,13,2,14],[2,0,2,1],[2,2,2,8],[2,9,2,12],[0,0,0,14],[1,12,1,14],[1,0,1,9],[3,10,4,10],[3,11,4,11],[3,12,3,14],[3,9,4,9],[3,0,4,0],[3,1,4,1],[3,2,3,4],[3,5,4,5],[3,6,3,8]]}
["izi= 10"]
["vk; dk foLr`r ctV vuqeku forh; o\"kZ ---------------------¼1vizSy ls 31ekpZ rd½ dk",null,null,null,null,null,null,null,null,null,"MhMhvks dksM",{"$f":"Profile!$G$1","v":2405},{"$f":"Profile!$K$2","v":"Iyku 01"}]
["dk;kZy; &",null,{"$f":"Profile!$D$2","v":"jktdh; mPp ek/;fed fo|ky; 15tSM ¼Jhxaxkuxj½"},null,null,null,null,null,null,"foHkkx dk uke %& f'k{kk foHkkx",null,null,null,"j  lgL=ksa esa"]
["Øe l[;k","ys[kk dk 'kh\"kZ nh?kZ 'kh\"kZ@ minh?kZ 'kh\"kZ@ y?kq'kh\"kZ@ mi'kh\"kZ ","okLrfod O;; vkadM+s    ¼xr iwoZ rhu o\"kksZ ds½",null,null,{"$f":"'rrr 09'!$G$6","v":"vk; O;; ds vuqeku ckcr~ pkyw o\"kZ 19&20"},"okLrfod vk; vkadM+s",null,null,"vxLr ls ekpZ rd dk laHkkfor vk; 19&20 ¼pkyw o\"kZ½","la'kksf/kr vuqeku 19&20 ¼pkyw o\"kZ½ 8$10","vk; O;; ds vuqeku ckcr ¼vkxkeh o\"kZ½ 20&21","o`f)¼$½ ;k deh¼&½"]
[null,null,{"$f":"'rrr 09'!D7","v":"16&17"},{"$f":"'rrr 09'!E7","v":"17&18"},{"$f":"'rrr 09'!$F$7","v":"18&19 esa ekpZ2019dk th-,-19"},null,"vxLr ls ekpZ rd ¼xr o\"kZ½","viszy ls tqykbZ rd ¼pkyw o\"kZ½","dkye 7 o 8 dk ;ksx",null,null,null,"6 vkSj 11 esa","9 vkSj 11 esa","11 vkSj 12 esa"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,"f'k{k.k 'kqYd",0,0,0,0,0,0,{"$f":"G7+H7","v":0},0,{"$f":"H7+J7","v":0},0]
[null,"Vh-lh-",0,0,0,0,0,0,{"$f":"G8+H8","v":0},0,{"$f":"H8+J8","v":0},0]
[null,"izos'k 'kqYd",0,0,0,0,0,0,0,0,0,0]
[null,"vU;",0,0,0,0,0,0,0,0,0,0]
[null,";ksx",{"$f":"C10+C9+C8+C7","v":0},{"$f":"D10+D9+D8+D7","v":0},0,0,{"$f":"G10+G9+G8+G7","v":0},0,0,0,0,0]

{"sheet":"P1","index":4,"n_rows":7,"n_cols":8,"rows_kept":7,"cut":false,"hidden":false,"merged":[[0,0,0,1],[0,2,0,7],[3,5,4,5],[1,0,1,7],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[2,0,2,1],[2,2,2,4],[2,5,2,6]]}
[{"$f":"Profile!$A$2","v":"dk;kZy; %&"},null,{"$f":"Profile!$D$2","v":"jktdh; mPp ek/;fed fo|ky; 15tSM ¼Jhxaxkuxj½"}]
["izi= 1 ¼ctV en 2202&02&109&01&00 IykWu½"]
["ys[kk en ",null,"01 laosru dk x.ku @ ekax izi=",null,null,{"$f":"Profile!$K$2","v":"Iyku 01"},null,"jkf'k yk[kksa esa"]
["Ø-la-","vkWfQl vkbZ-Mh-","fo|ky; dk uke","forh; o\"kZ 2019&20 esa laosru esa vkaCkfVr jkf'k","07@19 rd dk okLrfod O;;","08@19 ls 03@20 rd gksus okyk vuqekfur O;;","forh; o\"kZ esa gksus okyk dqy O;;","o\"kZ 2019&20  vfrfjDr ds fy, vko';drk"]
[null,null,null,null,null,null,";ksx dkWye ¼5$6½",";ksx dkWye ¼4&7½"]
[1,2,3,4,5,6,7,8]
[1,{"$f":"Profile!$G$1","v":2405},{"$f":"Profile!$D$2","v":"jktdh; mPp ek/;fed fo|ky; 15tSM ¼Jhxaxkuxj½"},{"$f":"'rrr 09'!$G$19","v":5192000},{"$f":"'rrr 09'!$I$19","v":1939070},{"$f":"'rrr 09'!$K$19","v":3999635},{"$f":"E7+F7","v":5938705},{"$f":"D7-G7","v":-746705}]

{"sheet":"retir","index":5,"n_rows":5,"n_cols":9,"rows_kept":5,"cut":false,"hidden":false,"merged":[[0,0,0,2],[0,3,0,8],[1,0,1,8],[2,0,2,8],[3,0,3,8]]}
[{"$f":"[1]Profile!A2","v":"dk;kZy; %&"},null,null,{"$f":"[1]Profile!D2","v":"jktdh; mPp ek/;fed fo|ky; gj[ksokyk ineiqj¼Jhxaxkuxj½"}]
["izi= 12 ,"]
["osru J`a[kyk 1 ls 6 rd lsokfuo`r gksus okys dkfeZd dk fooj.k"]
["en 2202      Iyku   o\"kZ 2019&2020"]
["Ø-la","ctV en","deZpkjh dk uke","osru Ja[kyk","in uke","lsokfuo`r fnukad","lsokfuo`r deZpkjh dh lsokfuo`fr ds le; ns; mikftZr vodk'k","dkfeZd dk lsokfuo`fr ds le; ewy osru","lsokfuo`r deZpkjh dh jde "]

{"sheet":"P3","index":6,"n_rows":28,"n_cols":12,"rows_kept":28,"cut":false,"hidden":false,"merged":[[1,0,1,7],[0,0,0,2],[0,3,0,11],[2,2,3,2],[2,1,3,1],[2,0,3,0],[2,4,3,4],[2,5,3,5],[2,8,2,9],[2,10,3,10],[2,11,3,11],[2,7,3,7],[2,3,3,3],[2,6,3,6]]}
[{"$f":"Profile!A2","v":"dk;kZy; %&"},null,null,{"$f":"Profile!D2","v":"jktdh; mPp ek/;fed fo|ky; 15tSM ¼Jhxaxkuxj½"}]
["¼v½ fu;fer Lohd`r inks dk fooj.k"]
["ys[kk dk 'kh\"kZ nh?kZ 'kh\"kZ@ minh?kZ 'kh\"kZ@ y?kq'kh\"kZ@ mi'kh\"kZ ","ukWuIyku @ Iyku @ lh-,l-,l-","in uke","xzsM is","Lohd`r inksa dh la[;k ¼fnukad 01-04-2019 dh fLFkfr½","pkyw o\"kZ 2019&2020 esa Lohd`r u;s inksa dh la[;k","pkyw o\"kZ 2019&2020 esa lekIr fd;s x;s inksa dh la[;k","orZeku inkas dh la[;k ¼dkWye la[;k 5+6-7½","fu;fer dk;Zjr",null,"27-08-2019 dks fjDr inksa dh la[;k","fnukad ftlls in fjDr gS"]
[null,null,null,null,null,null,null,null,"1tuojh 2004 ls iwoZ fu;qfDr","1tuojh 2004 ds Ik'pkr fu;qfDr"]
[1,2,3,4,5,6,7,8,9,10,11,12]
[{"$f":"Profile!A6","v":"jktif=r"},{"$f":"Profile!$K$2","v":"Iyku 01"},{"$f":"Profile!G6","v":"iz/kkukpk;Z"},{"$f":"Profile!I6","v":16},1,0,0,{"$f":"E6+F6-G6","v":1},1,0,0]
[{"$f":"Profile!A7","v":"jktif=r"},{"$f":"Profile!$K$2","v":"Iyku 01"},{"$f":"Profile!G7","v":"O;k[;krk"},{"$f":"Profile!I7","v":13},1,0,0,1,1,0,0]
[{"$f":"Profile!A8","v":"jktif=r"},{"$f":"Profile!$K$2","v":"Iyku 01"},{"$f":"Profile!G8","v":"O;k[;krk"},{"$f":"Profile!I8","v":13},1,0,0,1,1,0,0]
[{"$f":"Profile!A9","v":"jktif=r"},{"$f":"Profile!$K$2","v":"Iyku 01"},{"$f":"Profile!G9","v":"O;k[;krk"},{"$f":"Profile!I9","v":12},1,0,0,1,1,0,0]
[{"$f":"Profile!A10","v":"jktif=r"},{"$f":"Profile!$K$2","v":"Iyku 01"},{"$f":"Profile!G10","v":"O;k[;krk"},{"$f":"Profile!I10","v":12},0,0,0,0]
[{"$f":"Profile!A11","v":"jktif=r"},{"$f":"Profile!$K$2","v":"Iyku 01"},{"$f":"Profile!G11","v":"O;k[;krk"},{"$f":"Profile!I11","v":12},0,0,0,0]
[{"$f":"Profile!A12","v":"jktif=r"},{"$f":"Profile!$K$2","v":"Iyku 01"},{"$f":"Profile!G12","v":"O;k[;krk"},{"$f":"Profile!I12","v":12},0,0,0,0]
[{"$f":"Profile!A13","v":"vjktif=r"},{"$f":"Profile!$K$2","v":"Iyku 01"},{"$f":"Profile!G13","v":"ofj\"B v/;kid"},{"$f":"Profile!I13","v":11},0,0,0,{"$f":"E13+F13-G13","v":0}]
[{"$f":"Profile!A14","v":"vjktif=r"},{"$f":"Profile!$K$2","v":"Iyku 01"},{"$f":"Profile!G14","v":"ofj\"B v/;kid"},{"$f":"Profile!I14","v":11},0,0,0,0]
[{"$f":"Profile!A15","v":"vjktif=r"},{"$f":"Profile!$K$2","v":"Iyku 01"},{"$f":"Profile!G15","v":"ofj\"B v/;kid"},{"$f":"Profile!I15","v":11},0,0,0,0]
[{"$f":"Profile!A16","v":"vjktif=r"},{"$f":"Profile!$K$2","v":"Iyku 01"},{"$f":"Profile!G16","v":"ofj\"B v/;kid"},{"$f":"Profile!I16","v":11},0,0,0,0]
[{"$f":"Profile!A17","v":"vjktif=r"},{"$f":"Profile!$K$2","v":"Iyku 01"},{"$f":"Profile!G17","v":"ofj\"B v/;kid"},{"$f":"Profile!I17","v":11},0,0,0,0]
[{"$f":"Profile!A18","v":"vjktif=r"},{"$f":"Profile!$K$2","v":"Iyku 01"},{"$f":"Profile!G18","v":"ofj\"B v/;kid"},{"$f":"Profile!I18","v":11},0,0,0,0]
[{"$f":"Profile!A19","v":"vjktif=r"},{"$f":"Profile!$K$2","v":"Iyku 01"},{"$f":"Profile!G19","v":"v/;kid ysoy&k"},{"$f":"Profile!I19","v":12},1,0,0,1,1,0,0]
[{"$f":"Profile!A20","v":"vjktif=r"},{"$f":"Profile!$K$2","v":"Iyku 01"},{"$f":"Profile!G20","v":"v/;kid"},{"$f":"Profile!I20","v":10},0,0,0,0]
[{"$f":"Profile!A21","v":"vjktif=r"},{"$f":"Profile!$K$2","v":"Iyku 01"},{"$f":"Profile!G21","v":"v/;kid"},{"$f":"Profile!I21","v":10},0,0,0,0]
[{"$f":"Profile!A22","v":"vjktif=r"},{"$f":"Profile!$K$2","v":"Iyku 01"},{"$f":"Profile!G22","v":"dk;kZy; lgk;d"},{"$f":"Profile!I22","v":10},0,0,0,0]
[{"$f":"Profile!A23","v":"vjktif=r"},{"$f":"Profile!$K$2","v":"Iyku 01"},{"$f":"Profile!G23","v":"ofj\"B fyfid"},{"$f":"Profile!I23","v":8},0,0,0,0]
[{"$f":"Profile!A24","v":"vjktif=r"},{"$f":"Profile!$K$2","v":"Iyku 01"},{"$f":"Profile!G24","v":"dfu\"B lgk;d"},{"$f":"Profile!I24","v":5},1,0,0,1,0,1,0]
[{"$f":"Profile!A25","v":"vjktif=r"},{"$f":"Profile!$K$2","v":"Iyku 01"},{"$f":"Profile!G25","v":"lgk;d deZpkjh"},{"$f":"Profile!I25","v":1},0,0,0,0]
[{"$f":"Profile!A26","v":"vjktif=r"},{"$f":"Profile!$K$2","v":"Iyku 01"},{"$f":"Profile!G26","v":"lgk;d deZpkjh"},{"$f":"Profile!I26","v":1},0,0,0,0]
[]
[null,null,"dqy ",null,{"$f":"SUM(E6:E27)","v":6},{"$f":"SUM(F6:F27)","v":0},0,6,5,1,0]

{"sheet":"Metrix","index":7,"n_rows":46,"n_cols":28,"rows_kept":46,"cut":false,"hidden":false,"merged":[[0,0,0,24],[1,1,1,9],[1,10,1,13],[1,14,1,20],[1,21,1,24],[5,1,5,24]]}
["Pay Metrix of State Government Servents wef 01-10-2017"]
["Existing Pay Band","PB-1 (5200-20200)",null,null,null,null,null,null,null,null,"PB-2 (9300-34800)",null,null,null,"PB-3 (15600-39100)",null,null,null,null,null,null,"PB-4 (37400-67000)",null,null,null,null,{"$f":"RIGHT(AA4,LEN(AA4)-2)+1","v":13},{"$f":"CONCATENATE(\"L-\",AA2)","v":"L-13"}]
["Existing Grade Pay",1700,1750,1900,2000,2400,2400,2400,2800,2800,3600,4200,4800,5400,5400,6000,6600,6800,7200,7600,8200,8700,8900,9500,10000,null,{"$f":"[2]Entry!E11","v":59500},{"$f":"ROUND(AA5*3%,-2)+AA5","v":61300}]
["Existing Grade Pay No.",2,3,4,5,9,"9A","9B",10,"10A",11,12,13,15,15,16,17,18,19,20,21,22,23,"23A",24,null,{"$f":"[2]Entry!G11","v":"L-12"},{"$f":"AB2","v":"L-13"}]
["Level","L-1 ","L-2","L-3","L-4","L-5","L-6","L-7","L-8","L-9","L-10","L-11","L-12","L-13","L-14","L-15","L-16","L-17","L-18","L-19","L-20","L-21","L-22","L-23","L-24",null,{"$f":"INDEX($AA$7:$AA$46,MATCH(TRUE,INDEX($AA$7:$AA$46>=AA3,0),))","v":59500},{"$f":"INDEX($AB$7:$AB$46,MATCH(TRUE,INDEX($AB$7:$AB$46>=AB3,0),))","v":61500}]
["Cell No.","Pay Metrix (Amount in Rs.)"]
[1,17700,17900,18200,19200,20800,21500,22400,26300,28700,33800,37800,44300,53100,56100,60700,67300,71000,75300,79900,88900,123100,129700,145800,148800,null,{"$f":"IF($AA$4=\"L-1\",B7,IF($AA$4=\"L-2\",C7,IF($AA$4=\"L-3\",D7,IF($AA$4=\"L-4\",E7,IF($AA$4=\"L-5\",F7,IF($AA$4=\"L-6\",G7,IF($AA$4=\"L-7\",H7,IF($AA$4=\"L-8\",I7,IF($AA$4=\"L-9\",J7,IF($AA$4=\"L-10\",K7,IF($AA$4=\"L-11\",L7,IF($AA$4=\"L-12\",M7,IF($AA$4=\"L-13\",N7,IF($AA$4=\"L-14\",O7,IF($AA$4=\"L-15\",P7,IF($AA$4=\"L-16\",Q7,IF($AA$4=\"L-17\",R7,IF($AA$4=\"L-18\",S7,IF($AA$4=\"L-19\",T7,IF($AA$4=\"L-20\",U7,IF($AA$4=\"L-21\",V7,IF($AA$4=\"L-22\",W7,IF($AA$4=\"L-23\",X7,IF($AA$4=\"L-24\",Y7,\"\"))))))))))))))))))))))))","v":44300},{"$f":"IF($AB$4=\"L-1\",B7,IF($AB$4=\"L-2\",C7,IF($AB$4=\"L-3\",D7,IF($AB$4=\"L-4\",E7,IF($AB$4=\"L-5\",F7,IF($AB$4=\"L-6\",G7,IF($AB$4=\"L-7\",H7,IF($AB$4=\"L-8\",I7,IF($AB$4=\"L-9\",J7,IF($AB$4=\"L-10\",K7,IF($AB$4=\"L-11\",L7,IF($AB$4=\"L-12\",M7,IF($AB$4=\"L-13\",N7,IF($AB$4=\"L-14\",O7,IF($AB$4=\"L-15\",P7,IF($AB$4=\"L-16\",Q7,IF($AB$4=\"L-17\",R7,IF($AB$4=\"L-18\",S7,IF($AB$4=\"L-19\",T7,IF($AB$4=\"L-20\",U7,IF($AB$4=\"L-21\",V7,IF($AB$4=\"L-22\",W7,IF($AB$4=\"L-23\",X7,IF($AB$4=\"L-24\",Y7,\"\"))))))))))))))))))))))))","v":53100}]
[2,18200,18400,18700,19800,21400,22100,23100,27100,29600,34800,38900,45600,54700,57800,62500,69300,73100,77600,82300,91600,126800,133600,150200,153300,null,{"$f":"IF($AA$4=\"L-1\",B8,IF($AA$4=\"L-2\",C8,IF($AA$4=\"L-3\",D8,IF($AA$4=\"L-4\",E8,IF($AA$4=\"L-5\",F8,IF($AA$4=\"L-6\",G8,IF($AA$4=\"L-7\",H8,IF($AA$4=\"L-8\",I8,IF($AA$4=\"L-9\",J8,IF($AA$4=\"L-10\",K8,IF($AA$4=\"L-11\",L8,IF($AA$4=\"L-12\",M8,IF($AA$4=\"L-13\",N8,IF($AA$4=\"L-14\",O8,IF($AA$4=\"L-15\",P8,IF($AA$4=\"L-16\",Q8,IF($AA$4=\"L-17\",R8,IF($AA$4=\"L-18\",S8,IF($AA$4=\"L-19\",T8,IF($AA$4=\"L-20\",U8,IF($AA$4=\"L-21\",V8,IF($AA$4=\"L-22\",W8,IF($AA$4=\"L-23\",X8,IF($AA$4=\"L-24\",Y8,\"\"))))))))))))))))))))))))","v":45600},{"$f":"IF($AB$4=\"L-1\",B8,IF($AB$4=\"L-2\",C8,IF($AB$4=\"L-3\",D8,IF($AB$4=\"L-4\",E8,IF($AB$4=\"L-5\",F8,IF($AB$4=\"L-6\",G8,IF($AB$4=\"L-7\",H8,IF($AB$4=\"L-8\",I8,IF($AB$4=\"L-9\",J8,IF($AB$4=\"L-10\",K8,IF($AB$4=\"L-11\",L8,IF($AB$4=\"L-12\",M8,IF($AB$4=\"L-13\",N8,IF($AB$4=\"L-14\",O8,IF($AB$4=\"L-15\",P8,IF($AB$4=\"L-16\",Q8,IF($AB$4=\"L-17\",R8,IF($AB$4=\"L-18\",S8,IF($AB$4=\"L-19\",T8,IF($AB$4=\"L-20\",U8,IF($AB$4=\"L-21\",V8,IF($AB$4=\"L-22\",W8,IF($AB$4=\"L-23\",X8,IF($AB$4=\"L-24\",Y8,\"\"))))))))))))))))))))))))","v":54700}]
[3,18700,19000,19300,20400,22000,22800,23800,27900,30500,35800,40100,47000,56300,59500,64400,71400,75300,79900,84800,94300,130600,137600,154700,157900,null,47000,56300]
[4,19300,19600,19900,21000,22700,23500,24500,28700,31400,36900,41300,48400,58000,61300,66300,73500,77600,82300,87300,97100,134500,141700,159300,162600,null,48400,58000]
[5,19900,20200,20500,21600,23400,24200,25200,29600,32300,38000,42500,49900,59700,63100,68300,75700,79900,84800,89900,100000,138500,146000,164100,167500,null,49900,59700]
[6,20500,20800,21100,22200,24100,24900,26000,30500,33300,39100,43800,51400,61500,65000,70300,78000,82300,87300,92600,103000,142700,150400,169000,172500,null,51400,61500]
[7,21100,21400,21700,22900,24800,25600,26800,31400,34300,40300,45100,52900,63300,67000,72400,80300,84800,89900,95400,106100,147000,154900,174100,177700,null,52900,63300]
[8,21700,22000,22400,23600,25500,26400,27600,32300,35300,41500,46500,54500,65200,69000,74600,82700,87300,92600,98300,109300,151400,159500,179300,183000,null,54500,65200]
[9,22400,22700,23100,24300,26300,27200,28400,33300,36400,42700,47900,56100,67200,71100,76800,85200,89900,95400,101200,112600,155900,164300,184700,188500,null,56100,67200]
[10,23100,23400,23800,25000,27100,28000,29300,34300,37500,44000,49300,57800,69200,73200,79100,87800,92600,98300,104200,116000,160600,169200,190200,194200,null,57800,69200]
[11,23800,24100,24500,25800,27900,28800,30200,35300,38600,45300,50800,59500,71300,75400,81500,90400,95400,101200,107300,119500,165400,174300,195900,200000,null,59500,71300]
[12,24500,24800,25200,26600,28700,29700,31100,36400,39800,46700,52300,61300,73400,77700,83900,93100,98300,104200,110500,123100,170400,179500,201800,206000,null,61300,73400]
[13,25200,25500,26000,27400,29600,30600,32000,37500,41000,48100,53900,63100,75600,80000,86400,95900,101200,107300,113800,126800,175500,184900,207900,212200,null,63100,75600]
[14,26000,26300,26800,28200,30500,31500,33000,38600,42200,49500,55500,65000,77900,82400,89000,98800,104200,110500,117200,130600,180800,190400,214100,218600,null,65000,77900]
[15,26800,27100,27600,29000,31400,32400,34000,39800,43500,51000,57200,67000,80200,84900,91700,101800,107300,113800,120700,134500,186200,196100,null,null,null,67000,80200]
[16,27600,27900,28400,29900,32300,33400,35000,41000,44800,52500,58900,69000,82600,87400,94500,104900,110500,117200,124300,138500,191800,202000,null,null,null,69000,82600]
[17,28400,28700,29300,30800,33300,34400,36100,42200,46100,54100,60700,71100,85100,90000,97300,108000,113800,120700,128000,142700,197600,208100,null,null,null,71100,85100]
[18,29300,29600,30200,31700,34300,35400,37200,43500,47500,55700,62500,73200,87700,92700,100200,111200,117200,124300,131800,147000,203500,null,null,null,null,73200,87700]
[19,30200,30500,31100,32700,35300,36500,38300,44800,48900,57400,64400,75400,90300,95500,103200,114500,120700,128000,135800,151400,null,null,null,null,null,75400,90300]
[20,31100,31400,32000,33700,36400,37600,39400,46100,50400,59100,66300,77700,93000,98400,106300,117900,124300,131800,139900,155900,null,null,null,null,null,77700,93000]
[21,32000,32300,33000,34700,37500,38700,40600,47500,51900,60900,68300,80000,95800,101400,109500,121400,128000,135800,144100,160600,null,null,null,null,null,80000,95800]
[22,33000,33300,34000,35700,38600,39900,41800,48900,53500,62700,70300,82400,98700,104400,112800,125000,131800,139900,148400,165400,null,null,null,null,null,82400,98700]
[23,34000,34300,35000,36800,39800,41100,43100,50400,55100,64600,72400,84900,101700,107500,116200,128800,135800,144100,152900,170400,null,null,null,null,null,84900,101700]
[24,35000,35300,36100,37900,41000,42300,44400,51900,56800,66500,74600,87400,104800,110700,119700,132700,139900,148400,157500,175500,null,null,null,null,null,87400,104800]
[25,36100,36400,37200,39000,42200,43600,45700,53500,58500,68500,76800,90000,107900,114000,123300,136700,144100,152900,162200,180800,null,null,null,null,null,90000,107900]
[26,37200,37500,38300,40200,43500,44900,47100,55100,60300,70600,79100,92700,111100,117400,127000,140800,148400,157500,167100,186200,null,null,null,null,null,92700,111100]
[27,38300,38600,39400,41400,44800,46200,48500,56800,62100,72700,81500,95500,114400,120900,130800,145000,152900,162200,172100,191800,null,null,null,null,null,95500,114400]
[28,39400,39800,40600,42600,46100,47600,50000,58500,64000,74900,83900,98400,117800,124500,134700,149400,157500,167100,177300,197600,null,null,null,null,null,98400,117800]
[29,40600,41000,41800,43900,47500,49000,51500,60300,65900,77100,86400,101400,121300,128200,138700,153900,162200,172100,182600,203500,null,null,null,null,null,101400,121300]
[30,41800,42200,43100,45200,48900,50500,53000,62100,67900,79400,89000,104400,124900,132000,142900,158500,167100,177300,188100,null,null,null,null,null,null,104400,124900]
[31,43100,43500,44400,46600,50400,52000,54600,64000,69900,81800,91700,107500,128600,136000,147200,163300,172100,182600,193700,null,null,null,null,null,null,107500,128600]
[32,44400,44800,45700,48000,51900,53600,56200,65900,72000,84300,94500,110700,132500,140100,151600,168200,177300,188100,199500,null,null,null,null,null,null,110700,132500]
[33,45700,46100,47100,49400,53500,55200,57900,67900,74200,86800,97300,114000,136500,144300,156100,173200,182600,193700,null,null,null,null,null,null,null,114000,136500]
[34,47100,47500,48500,50900,55100,56900,59600,69900,76400,89400,100200,117400,140600,148600,160800,178400,188100,199500,null,null,null,null,null,null,null,117400,140600]
[35,48500,48900,50000,52400,56800,58600,61400,72000,78700,92100,103200,120900,144800,153100,165600,183800,193700,null,null,null,null,null,null,null,null,120900,144800]
[36,50000,50400,51500,54000,58500,60400,63200,74200,81100,94900,106300,124500,149100,157700,170600,189300,199500,null,null,null,null,null,null,null,null,124500,149100]
[37,51500,51900,53000,55600,60300,62200,65100,76400,83500,97700,109500,128200,153600,162400,175700,195000,null,null,null,null,null,null,null,null,null,128200,153600]
[38,53000,53500,54600,57300,62100,64100,67100,78700,86000,100600,112800,132000,158200,167300,181000,null,null,null,null,null,null,null,null,null,null,132000,158200]
[39,54600,55100,56200,59000,64000,66000,69100,81100,88600,103600,116200,136000,162900,172300,186400,null,null,null,null,null,null,null,null,null,null,136000,162900]
[40,56200,56800,57900,60800,65900,68000,71200,83500,91300,106700,119700,140100,167800,177500,192000,null,null,null,null,null,null,null,null,null,null,140100,167800]

{"sheet":"R02","index":8,"n_rows":10,"n_cols":6,"rows_kept":10,"cut":false,"hidden":false,"merged":[[0,1,0,7],[1,1,1,7],[3,2,4,4],[9,1,9,2],[9,4,9,5],[6,1,6,2],[6,4,6,5]]}
[null,{"$f":"'P3'!$D$1","v":"jktdh; mPp ek/;fed fo|ky; 15tSM ¼Jhxaxkuxj½"}]
[null,"izi= "]
[null,{"$f":"Profile!$A$1","v":"o\"kZ 2020&2021 ds fy, jsUt ds vuqlkj laosru dh jkf'k "}]
[null,null,"H.R.A. 10%"]
[]
[]
[null,{"$f":"Profile!$O$1","v":"BE 2020-21"},null,null,{"$f":"Profile!$O$2","v":"RE 2019-20"}]
[]
[null,{"$f":"'rrr 08'!$M$33","v":4898000},"*10%",null,{"$f":"'rrr 08'!$N$33","v":4752800},"*10%"]
[null,{"$f":"B9*10%","v":489800},null,null,{"$f":"E9*10%","v":475280}]

{"sheet":"R03","index":9,"n_rows":9,"n_cols":6,"rows_kept":9,"cut":false,"hidden":false,"merged":[[8,1,8,2],[8,4,8,5],[2,1,2,5],[3,2,4,4],[0,1,0,7],[1,1,1,7],[5,1,5,2],[5,4,5,5]]}
[null,{"$f":"'P3'!$D$1","v":"jktdh; mPp ek/;fed fo|ky; 15tSM ¼Jhxaxkuxj½"}]
[null,"izi= "]
[null,{"$f":"Profile!$A$1","v":"o\"kZ 2020&2021 ds fy, jsUt ds vuqlkj laosru dh jkf'k "}]
[null,null,"D.A. 6%"]
[]
[null,{"$f":"Profile!$O$1","v":"BE 2020-21"},null,null,{"$f":"Profile!$O$2","v":"RE 2019-20"}]
[]
[null,{"$f":"'rrr 08'!$M$33","v":4898000},0,null,{"$f":"'rrr 08'!$N$33","v":4752800},0.06]
[null,{"$f":"ROUND((B8*2*C8)/12,0)","v":0},null,null,{"$f":"ROUND((E8*2*F8)/12,0)","v":47528}]

{"sheet":"R04","index":10,"n_rows":9,"n_cols":5,"rows_kept":9,"cut":false,"hidden":false,"merged":[[8,1,9,2],[8,4,9,5],[0,1,0,7],[1,1,1,7],[2,1,3,5],[4,2,5,4],[6,1,6,2],[6,4,6,5]]}
[null,{"$f":"'P3'!$D$1","v":"jktdh; mPp ek/;fed fo|ky; 15tSM ¼Jhxaxkuxj½"}]
[null,"izi= "]
[null,{"$f":"Profile!$A$1","v":"o\"kZ 2020&2021 ds fy, jsUt ds vuqlkj laosru dh jkf'k "}]
[]
[null,null,"Bonas "]
[]
[null,{"$f":"Profile!$O$1","v":"BE 2020-21"},null,null,{"$f":"Profile!$O$2","v":"RE 2019-20"}]
[]
[null,{"$f":"Profile!N34","v":13548},null,null,{"$f":"Profile!O34","v":13548}]

{"sheet":"R01","index":11,"n_rows":37,"n_cols":8,"rows_kept":37,"cut":false,"hidden":false,"merged":[[36,4,36,6],[0,0,0,7],[1,0,1,7],[30,1,30,2],[32,1,32,2],[34,1,34,2],[32,4,32,6],[30,4,30,6],[34,4,34,6],[2,0,2,3]]}
[{"$f":"'P3'!$D$1","v":"jktdh; mPp ek/;fed fo|ky; 15tSM ¼Jhxaxkuxj½"}]
["izi="]
[{"$f":"Profile!$A$1","v":"o\"kZ 2020&2021 ds fy, jsUt ds vuqlkj laosru dh jkf'k "}]
["Ø-la-","in dk uke",",u-ih-,l-] lkekU;] fjDr","xzsM is",",d ekg dh jkf'k","12 ekg dh jkf'k","3 izfr'kr osru o`f)","x.kuk osru o`f)"]
[1,{"$f":"Profile!G6","v":"iz/kkukpk;Z"},"lkekU;",{"$f":"Profile!I6","v":16},{"$f":"Profile!J6","v":98800},{"$f":"E5*12","v":1185600},{"$f":"Profile!P6","v":3000},{"$f":"ROUNDUP((E5)*(3%),0)","v":2964}]
[2,{"$f":"Profile!G7","v":"O;k[;krk"},"lkekU;",{"$f":"Profile!I7","v":13},{"$f":"Profile!J7","v":75600},{"$f":"E6*12","v":907200},{"$f":"Profile!P7","v":2300},{"$f":"ROUNDUP((E6)*(3%),0)","v":2268}]
[3,{"$f":"Profile!G8","v":"O;k[;krk"},",uih,l",{"$f":"Profile!I8","v":13},{"$f":"Profile!J8","v":73400},880800,{"$f":"Profile!P8","v":2200},2202]
[4,{"$f":"Profile!G9","v":"O;k[;krk"},"fjDr",{"$f":"Profile!I9","v":12},{"$f":"Profile!J9","v":69000},828000,{"$f":"Profile!P9","v":2100},2070]
[5,{"$f":"Profile!G10","v":"O;k[;krk"},null,{"$f":"Profile!I10","v":12},{"$f":"Profile!J10","v":0},{"$f":"E9*12","v":0},{"$f":"Profile!P10","v":0},0]
[6,{"$f":"Profile!G11","v":"O;k[;krk"},null,{"$f":"Profile!I11","v":12},{"$f":"Profile!J11","v":0},0,{"$f":"Profile!P11","v":0},0]
[7,{"$f":"Profile!G12","v":"O;k[;krk"},null,{"$f":"Profile!I12","v":12},{"$f":"Profile!J12","v":0},0,{"$f":"Profile!P12","v":0},0]
[8,{"$f":"Profile!G13","v":"ofj\"B v/;kid"},null,{"$f":"Profile!I13","v":11},{"$f":"Profile!J13","v":0},0,{"$f":"Profile!P13","v":0},0]
[9,{"$f":"Profile!G14","v":"ofj\"B v/;kid"},null,{"$f":"Profile!I14","v":11},{"$f":"Profile!J14","v":0},0,{"$f":"Profile!P14","v":0},0]
[10,{"$f":"Profile!G15","v":"ofj\"B v/;kid"},null,{"$f":"Profile!I15","v":11},{"$f":"Profile!J15","v":0},0,{"$f":"Profile!P15","v":0},0]
[11,{"$f":"Profile!G16","v":"ofj\"B v/;kid"},null,{"$f":"Profile!I16","v":11},{"$f":"Profile!J16","v":0},{"$f":"E15*12","v":0},{"$f":"Profile!P16","v":0}]
[12,{"$f":"Profile!G17","v":"ofj\"B v/;kid"},null,{"$f":"Profile!I17","v":11},{"$f":"Profile!J17","v":0},0,{"$f":"Profile!P17","v":0}]
[13,{"$f":"Profile!G18","v":"ofj\"B v/;kid"},null,{"$f":"Profile!I18","v":11},{"$f":"Profile!J18","v":0},0,{"$f":"Profile!P18","v":0}]
[14,{"$f":"Profile!G19","v":"v/;kid ysoy&k"},null,{"$f":"Profile!I19","v":12},{"$f":"Profile!J19","v":61300},735600,{"$f":"Profile!P19","v":1800}]
[15,{"$f":"Profile!G20","v":"v/;kid"},null,{"$f":"Profile!I20","v":10},{"$f":"Profile!J20","v":0},0,{"$f":"Profile!P20","v":0}]
[16,{"$f":"Profile!G21","v":"v/;kid"},null,{"$f":"Profile!I21","v":10},{"$f":"Profile!J21","v":0},0,{"$f":"Profile!P21","v":0}]
[17,{"$f":"Profile!G22","v":"dk;kZy; lgk;d"},null,{"$f":"Profile!I22","v":10},{"$f":"Profile!J22","v":0},0,{"$f":"Profile!P22","v":0}]
[18,{"$f":"Profile!G23","v":"ofj\"B fyfid"},null,{"$f":"Profile!I23","v":8},{"$f":"Profile!J23","v":0},0,{"$f":"Profile!P23","v":0}]
[19,{"$f":"Profile!G24","v":"dfu\"B lgk;d"},null,{"$f":"Profile!I24","v":5},{"$f":"Profile!J24","v":22000},264000,{"$f":"Profile!P24","v":700},660]
[20,{"$f":"Profile!G25","v":"lgk;d deZpkjh"},null,{"$f":"Profile!I25","v":1},{"$f":"Profile!J25","v":0},0,{"$f":"Profile!P25","v":0},0]
[21,{"$f":"Profile!G26","v":"lgk;d deZpkjh"},null,{"$f":"Profile!I26","v":1},{"$f":"Profile!J26","v":0},0,{"$f":"Profile!P26","v":0},0]
[]
[]
[null,null,"dqy ",null,{"$f":"SUM(E5:E27)","v":400100},{"$f":"SUM(F5:F27)","v":4801200},{"$f":"SUM(G5:G27)","v":12100}]
[]
[null,null,"lkekU;",null,{"$f":"E27+E24+E5+E26+E6+E7","v":247800},2973600,{"$f":"G27+G24+G5+G26","v":3000}]
[null,"lk0osru o`f) 8 ekg",null,null,{"$f":"G30*8","v":24000}]
[null,null,",uih,l",null,{"$f":"E8","v":69000},828000,{"$f":"G25+G23+G12+G8+G7+G6","v":7300}]
[null,"lk0osru o`f) 8 ekg ,uih,l",null,null,{"$f":"G32*8","v":58400}]
[null,null,"dqy",null,{"$f":"E30+E32","v":316800},3801600,{"$f":"G30+G32","v":10300}]
[null,"lk0osru o`f) 8 ekg dqy",null,null,{"$f":"E33+E31","v":82400}]
[]
[null,null,"egk;ksx",null,{"$f":"F34+E35","v":3884000}]

{"sheet":"L-1-2","index":12,"n_rows":14,"n_cols":8,"rows_kept":14,"cut":false,"hidden":false,"merged":[[13,0,13,3],[0,2,0,7],[2,0,2,1],[2,4,2,5],[2,6,2,7],[4,7,6,7],[7,2,12,2],[7,7,12,7]]}
[null,{"$f":"[3]Profile!A2","v":"dk;kZy; %&"},{"$f":"[3]Profile!D2","v":"jktdh; mPp ek/;fed fo|ky; 15tSM ¼Jhxaxkuxj½"}]
[null,"v/;kid ysoy&1 o ysoy&2 Lohd`r] dk;Zjr o fjDr inks dk fooj.k"]
["en 2202   ukWu Iyku  ",null,"o\"kZ ",{"$f":"[3]Profile!O2","v":"RE 2019-2020"},"o vkxkeh o\"kZ",null,{"$f":"[3]Profile!N1","v":"BE 2020-2021"}]
["ys[kk 'kh\"kZd ¼foLr`r 'kh\"kZ½","en","in uke","fo\"k; ","Lohd`r","dk;Zjr","fjDr","Lohd`r ;ksx"]
["vjktif=r","2202-02-109-27-01","v/;kid ysoy&1","&",2,2,{"$f":"E5-F5","v":0},{"$f":"E5+E7+E6","v":3}]
["vjktif=r","2202-02-109-01-00","v/;kid ysoy&1","&",1,1,{"$f":"E6-F6","v":0}]
["vjktif=r",null,"v/;kid ysoy&1","&",null,0,{"$f":"E7-F7","v":0}]
["vjktif=r","2202-02-109-27-01","v/;kid ysoy&2","vaxzsth",1,0,{"$f":"E8-F8","v":1},{"$f":"E8+E9+E10+E11+E12+E13","v":3}]
["vjktif=r","2202-02-109-27-01",null,"fgUnh",1,1,0]
["vjktif=r",null,null,"xf.kr@foKku",0,0,0]
["vjktif=r","2202-02-109-27-01",null,"lkekftd foKku",1,1,0]
["vjktif=r",null,null,"iatkch",0,0,0]
["vjktif=r",null,null,"laLd`r",0,0,0]
["dqy",null,null,null,{"$f":"E5+E7+E8+E9+E10+E11+E12+E13+E6","v":6},{"$f":"F5+F7+F8+F9+F10+F11+F12+F13+F6","v":5},1,6]

{"sheet":"PLAN 01","index":13,"n_rows":14,"n_cols":8,"rows_kept":14,"cut":false,"hidden":false,"merged":[[13,0,13,3],[0,2,0,7],[2,0,2,1],[2,4,2,5],[2,6,2,7],[4,7,6,7],[7,2,12,2],[7,7,12,7]]}
[null,{"$f":"[3]Profile!A2","v":"dk;kZy; %&"},{"$f":"[3]Profile!D2","v":"jktdh; mPp ek/;fed fo|ky; 15tSM ¼Jhxaxkuxj½"}]
[null,"v/;kid ysoy&1 o ysoy&2 Lohd`r] dk;Zjr o fjDr inks dk fooj.k"]
["en 2202   ukWu Iyku  ",null,"o\"kZ ",{"$f":"[3]Profile!O2","v":"RE 2019-2020"},"o vkxkeh o\"kZ",null,{"$f":"[3]Profile!N1","v":"BE 2020-2021"}]
["ys[kk 'kh\"kZd ¼foLr`r 'kh\"kZ½","en","in uke","fo\"k; ","Lohd`r","dk;Zjr","fjDr","Lohd`r ;ksx"]
["vjktif=r",null,"v/;kid ysoy&1","&",0,0,{"$f":"E5-F5","v":0},{"$f":"E5+E7+E6","v":1}]
["vjktif=r","2202-02-109-01-00","v/;kid ysoy&1","&",1,1,{"$f":"E6-F6","v":0}]
["vjktif=r",null,"v/;kid ysoy&1","&",null,0,{"$f":"E7-F7","v":0}]
["vjktif=r",null,"v/;kid ysoy&2","vaxzsth",0,0,{"$f":"E8-F8","v":0},{"$f":"E8+E9+E10+E11+E12+E13","v":0}]
["vjktif=r",null,null,"fgUnh",0,0,0]
["vjktif=r",null,null,"xf.kr@foKku",0,0,0]
["vjktif=r",null,null,"lkekftd foKku",0,0,0]
["vjktif=r",null,null,"iatkch",0,0,0]
["vjktif=r",null,null,"laLd`r",0,0,0]
["dqy",null,null,null,{"$f":"E5+E7+E8+E9+E10+E11+E12+E13+E6","v":1},{"$f":"F5+F7+F8+F9+F10+F11+F12+F13+F6","v":1},0,1]